{"text_format":"1","workbook":"xlsx","n_sheets":12,"sheets":["Important Information","Net abatement","Project activity (sample only)","Project activity","Baseline","Upgrade data","NGER results","NGER input 2","NGER input 1","NGER NCTW calcs","NGER CTW calcs","Common parameters"],"not_rendered":{"charts":0,"images":35,"macros":1,"external_links":4,"defined_names":89,"comments":0,"pivot_tables":1},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Important Information","index":0,"n_rows":3,"n_cols":2,"rows_kept":3,"cut":false,"hidden":false,"merged":[[2,1,4,1]]}
[]
[null,"EMISSIONS REDUCTION FUND \nLANDFILL GAS CALCULATOR"]
[null,"IMPORTANT NOTICE:  \n\nThe Emissions Reduction Fund (ERF)  Landfill Gas Calculator (the Calculator) has been developed to assist entities to calculate the carbon dioxide equivalent net abatement amount for eligible offsets projects under the Carbon Credits (Carbon Farming Initiative - Landfill Gas) Methodology Determination 2015 (the Determination). The Calculator should be used in conjunction with the ERF legislation and the NGER (Measurement) Determination 2008 in their current form. These laws and their interpretation are subject to change, which may affect the accuracy of the outputs of in the Calculator.\n\nThe Calculator may be updated periodically and users should check that they are using the relevant version of the Calculator. This calculator is up to date with respect to:\n- Carbon Credits (Carbon Farming Initiative - Landfill Gas) Methodology Determination 2015 dated 12 January 2015.\n- NGER (Measurement) Determination 2008 dated 1 July 2020.\n\nThe information to be input in the Calculator is not exhaustive of all matters required to be reported, nor does the Calculator cover all circumstances applicable to all entities. The Calculator is not intended to comprehensively deal with its subject area; nor is it a substitute for independent legal advice. The calculations that are generated by the Calculator are an estimate only, intended to be used for guidance purposes and to assist entities in their reporting. The Clean Energy Regulator and the Commonwealth of Australia do not warrant that any estimates or outputs generated by the Calculator will be accurate, complete, or up to date. Entities are not required to use the estimates generated by the Calculator, and other tools may be used to estimate net abatement of a project. The Calculator is based on the Determination, and does not replace it. All proponents must ensure they are carrying out their project in accordance with the Determination. The Clean Energy Regulator encourages all users of the Calculator to seek independent legal advice before taking any action or decision, including finalising any report, on the basis of the Calculator.\n\nEntities are responsible for determining their obligations under the law and for applying the law to their individual circumstances. The Clean Energy Regulator and the Commonwealth of Australia bear no responsibility for the data input to the Calculator by users, or for the outputs of the Calculator, and will in no event be liable for any direct, incidental, or consequential loss or damage of any kind, arising out of or in connection with, any use of the Calculator, reliance on the Calculator’s output, or reliance on any other information or advice on this website. \n\nThe Clean Energy Regulator and the Commonwealth of Australia do not guarantee uninterrupted access to the Calculator or that the associated website and files obtained from or through this website are free from harmful code including viruses or spyware, and recommend the use of appropriate software to protect your systems.\n\n© Commonwealth of Australia 2020"]

{"sheet":"Net abatement","index":1,"n_rows":35,"n_cols":4,"rows_kept":35,"cut":false,"hidden":false,"merged":[]}
["This worksheet calculates net abatement in accordance with Carbon Credits (Carbon Farming Initiative—Landfill Gas) Methodology Determination 2015."]
["No input is required."]
["Equation number or purpose","Parameter description","Equation (if applicable)"]
[1,"A means the carbon dioxide equivalent net abatement amount for the reporting period, in tonnes CO2‑e.",null,{"$f":"IF(ISBLANK(D15),\"not yet calculated\",D5-D15)","v":{"$error":"#DIV/0!"}}]
[2,"AP means the project abatement for the reporting period, in tonnes CO2‑e.",null,{"$f":"D6-D14","v":{"$error":"#DIV/0!"}}]
[3,"MCom,NCT means the methane combusted during the reporting period that was not generated from carbon tax waste, in tonnes CO2‑e.",null,{"$f":"('Project activity'!$AO$6*D31+'Project activity'!$AO$7*D31)*D7*D8","v":{"$error":"#DIV/0!"}}]
[4,"WNCT means the proportion of the methane combusted during the reporting period that was not generated from carbon tax waste.",null,{"$f":"IF(Baseline!$I$13=\"y\",SUM('Project activity'!S:S),1)","v":1}]
[5,"MCom means the methane combusted during the reporting period, in cubic metres.",null,{"$f":"SUM('Project activity'!L:L)","v":0}]
[6,"MCom,h means the methane combusted during the reporting period by combustion device h, in cubic metres.",null,"Calculations in worksheet \"Project activity\""]
[7,"MCom,h means the methane combusted during the reporting period by combustion device h, in cubic metres.",null,"Calculations in worksheet \"Project activity\""]
[8,"MSent,h means the methane sent to the combustion device h during the period, in cubic metres.",null,"Calculations in worksheet \"Project activity\""]
[9,"MSent,h means the methane sent to the combustion device h during the period in cubic metres.",null,"Calculations in worksheet \"Project activity\""]
[10,"MSent,h means the methane sent to the combustion device h during the period, in cubic metres.",null,"Calculations in worksheet \"Project activity\""]
[11,"MCom,Ox means the methane not generated from carbon tax waste combusted during the reporting period that, without the project, would have been oxidised in near surface conditions of landfill, in tonnes CO2‑e.",null,{"$f":"D6*D27*(1-SUM(D16:D19))","v":{"$error":"#DIV/0!"}}]
[12,"AB means the baseline abatement for the reporting period, in tonnes CO2‑e.",null,{"$f":"IF(OR(Baseline!$I$11=\"u\",Baseline!$I$11=\"n\",Baseline!$I$11=\"t\"),'Net abatement'!$D$6*SUM(D16:D19),\"\")","v":""}]
[13,"WB means the proportion of the methane combusted during the reporting period that would have been combusted without the project.",null,{"$f":"IF(Baseline!$I$11=\"n\",MAX(Baseline!$I$108,Baseline!$I$126),\"n/a\")","v":"n/a"}]
[14,"WB means the proportion of the methane combusted during the reporting period that would have been combusted without the project.",null,{"$f":"IF(Baseline!$I$11=\"u\",MAX(Baseline!$I$108,Baseline!$I$126,D20),\"n/a\")","v":"n/a"}]
[15,"WB means the proportion of the methane combusted during the reporting period that would have been combusted without the project.",null,{"$f":"IF(Baseline!$I$11=\"t\",Baseline!$I$132,\"n/a\")","v":"n/a"}]
[16,"WB means the proportion of the methane combusted during the reporting period that would have been combusted without the project.",null,{"$f":"IF(Baseline!$I$11=\"t\",Baseline!$I$134,\"n/a\")","v":"n/a"}]
[17,"WB,Ex means the proportion of the methane combusted during the reporting period that would have been combusted without the upgrade project.",null,{"$f":"IF(Baseline!$I$11=\"u\",D22/D21,\"n/a\")","v":"n/a"}]
[18,"WCom,Aft means the average proportion of the methane from the landfill that is collected and destroyed during the 12 months immediately after the upgrade is completed.",null,{"$f":"IF(Baseline!$I$11=\"u\",Baseline!$I$152,\"n/a\")","v":"n/a"}]
[19,"WCom,Bef means the average proportion of the methane from the landfill that is collected and destroyed during the 2 years immediately before the upgrade is started.",null,{"$f":"IF(Baseline!$I$11=\"u\",Baseline!$H$166,\"n/a\")","v":"n/a"}]
[20,"WB,Reg means the regulatory proportion of the methane combusted during the reporting period that would have been combusted without the project.",null,{"$f":"IF(Baseline!$I$11=\"t\",\"n/a\",Baseline!$I$108)","v":""}]
[21,"MReg means the annual amount of methane that is permitted to be emitted from the landfill, in tonnes CO2‑e.",null,{"$f":"IF(Baseline!$I$11=\"t\",\"n/a\",Baseline!$I$84)","v":0}]
[22,"MReg,FI means the annual amount of methane that is permitted to be emitted from the final and intermediate cover of the landfill, in tonnes CO2‑e.",null,{"$f":"IF(Baseline!$I$11=\"t\",\"n/a\",Baseline!$I$71)","v":0}]
["Default factor","ECLFG means the energy content factor for landfill gas that is collected for combustion (methane only) in gigajoules per cubic metre set out in Part 2 of Schedule 1 to the NGER (Measurement) Determination.",null,3.7699999999999997E-2]
["Default factor","OF means the oxidation factor for near surface methane in landfill set out in the definition of OF in subsection 5.4(1) of the NGER (Measurement) Determination.",null,0.1]
["Default factor","DE means the default methane destruction efficiency for a combustion device, which for an internal combustion engine is 1 and for any other combustion device is 0.98.",null,0.98]
["Default factor","DE means the default methane destruction efficiency for a combustion device, which for an internal combustion engine is 1 and for any other combustion device is 0.98.",null,1]
["Default factor","FMWh→GJ means the factor to convert megawatt hours to gigajoules, which is 3.6.",null,3.6]
["Default factor","γ means the factor to convert cubic metres of methane at standard conditions to tonnes of CO2‑e set out in section 5.4D of the NGER (Measurement) Determination. Note: uses methane GWP of 28 which applies to reports submitted from 2020/21.",null,{"$f":"0.0006784*28","v":1.89952E-2}]
["Default factor","γ means the factor to convert cubic metres of methane at standard conditions to tonnes of CO2‑e set out in section 5.4D of the NGER (Measurement) Determination. Note: uses methane GWP of 25 which applies to reports submitted from 2015/16.",null,{"$f":"0.0006784*25","v":1.6959999999999999E-2}]
["Required for calculation of WNCT, WCom,Aft, WCom,Bef","MGen,y means the methane generated by the landfill from carbon tax waste in financial year y, in tonnes of CO2‑e, which is equivalent to parameter CH4gen calculated under Part 5.2 of the NGER (Measurement) Determination and with methane generation determined for the whole landfill as if it were a single sub‑facility zone."]
["Required for calculation of WNCT","MCTW,y means the methane generated by the landfill from carbon tax waste in financial year (y) in tonnes of CO2‑e calculated under Part 5.2 of the NGER (Measurement) Determination; and the year (y) for working out MCTW,y is a financial year that the reporting period partially or fully covers; and the calculation is based only on carbon tax waste."]
["Required for calculation of MReg","The annual amount of methane that is permitted to be emitted from the daily/operational cover of the landfill (MReg,D) is equivalent to parameter MGen,y, in tonnes CO2‑e, worked out using subsection 22(3) where the calculation is based only on the waste sited vertically below the daily/operational cover."]

{"sheet":"Project activity (sample only)","index":2,"n_rows":32,"n_cols":19,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
["This worksheet contains sample project activity data for demonstration purposes only. There is no need for input."]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"WNCT calculations - see worksheet \"Results\" for descriptions of MCTW,y and MGen,y."]
["Financial year ending","Type of device (A-H)","Is device an internal combustion engine? (\"y\" or \"n\")","h (device number)","Oh,a (1 or 0)","QLFG,h (landfill gas m3)","WLFG,CH4 (proportion)","QEn,h (CH4 GJ)","QEG,h (MWh)","Effh (proportion)","MSent,h or MSent,h,a (CH4 m3)","MCom,h (CH4 m3)",null,"Each financial year ending","MCTW,y (t CO2-e)","MGen,y (t CO2-e)","MCom (CH4 m3)","MCom,y (CH4 m3)"]
[2015,"A","n",1,null,100,0.5,null,null,null,50,49,null,2015,9910.6663856501709,41000.754889190444,127625.35331564987,124848.48381962866,0.74178222222053269]
[2015,"A","n",1,null,200,0.5,null,null,null,100,98,null,2016,11221.528742331484,52491.205521931188,null,2776.8694960212201,1.7106573706722271E-2]
[2015,"B","y",2,null,100,0.55000000000000004,null,null,null,55.000000000000007,55.000000000000007,null,2017,10674.114323615253,55996.085111299661,null,0,0]
[2016,"B","y",2,null,50,0.6,null,null,null,30,30]
[2016,"B","y",2,null,50,0.4,null,null,null,20,20]
[2015,"C","n",3,null,null,null,100,null,null,2652.5198938992044,2599.46949602122]
[2015,"C","n",3,null,null,null,100,null,null,2652.5198938992044,2599.46949602122]
[2015,"D","y",4,null,null,null,null,100,0.36,26525.198938992045,26525.198938992045]
[2015,"D","y",4,null,null,null,null,100,0.36,26525.198938992045,26525.198938992045]
[2015,"E","y",5,null,null,null,null,100,0.3,31830.238726790452,31830.238726790452]
[2015,"E","y",5,null,null,null,null,100,0.3,31830.238726790452,31830.238726790452]
[2015,"F","n",6,1,100,0.5,null,null,null,50,49]
[2015,"F","n",6,0,100,0.5,null,null,null,50,0]
[2015,"F","n",6,1,100,0.5,null,null,null,50,49]
[2015,"F","n",6,0,100,0.5,null,null,null,50,0]
[2016,"F","n",6,1,100,0.5,null,null,null,50,49]
[2017,"F","n",6,0,100,0.5,null,null,null,50,0]
[2015,"G","n",7,1,100,0.4,null,null,null,40,39.200000000000003]
[2015,"G","n",7,0,100,0.4,null,null,null,40,0]
[2016,"G","n",7,1,100,0.4,null,null,null,40,39.200000000000003]
[2016,"G","n",7,0,100,0.4,null,null,null,40,0]
[2016,"G","n",7,1,100,0.4,null,null,null,40,39.200000000000003]
[2017,"G","n",7,0,100,0.4,null,null,null,40,0]
[2015,"H","n",8,1,null,null,100,null,null,2652.5198938992044,2599.46949602122]
[2015,"H","n",8,0,null,null,100,null,null,2652.5198938992044,0]
[2016,"H","n",8,1,null,null,100,null,null,2652.5198938992044,2599.46949602122]
[2016,"H","n",8,0,null,null,100,null,null,2652.5198938992044,0]

{"sheet":"Project activity","index":3,"n_rows":8,"n_cols":41,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
["This worksheet is the location for entering project abatement activity (landfill gas combustion)."]
[null,"Columns with headings highlighted in yellow require input - consult worksheet \"Instructions\"."]
[null,"Columns with headings highlighted in grey may require input - consult worksheet \"Instructions\"."]
[null,null,null,null,"Input for Device F\nInput for Device G\nInput for Device H","Input for Device A\nInput for Device B\nInput for Device F\nInput for Device G","Input for Device A\nInput for Device B\nInput for Device F\nInput for Device G","Input for Device C\nInput for Device H","Input for Device D\nInput for Device E","Input for Device D\nInput for Device E",null,null,null,"WNCT calculations - see worksheet \"Results\" for descriptions of MCTW,y and MGen,y."]
["Financial year ending","Type of device (A-H)","Is device an internal combustion engine? (\"y\" or \"n\")","h (device number)","Oh,a (1 or 0)","QLFG,h (landfill gas m3)","WLFG,CH4 (proportion)","QEn,h (CH4 GJ)","QEG,h (MWh)","Effh (proportion)","MSent,h or MSent,h,a (CH4 m3)","MCom,h (CH4 m3)",null,"Each financial year ending","MCTW,y (t CO2-e)","MGen,y (t CO2-e)","MCom (CH4 m3)","MCom,y (CH4 m3)",null,null,"Row Labels"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Net abatement'!$D$8","v":0},null,null,null,"(blank)",null,null,null,"Sum column A",{"$f":"SUM('Project activity'!$A:$A)","v":0},null,null,null,{"$f":"IF(OR(U6=\"a\",U6=\"b\",U6=\"f\",U6=\"g\"),Y6*Z6,IF(OR(U6=\"c\",U6=\"h\"),AA6/'Net abatement'!$D$26,IF(OR(U6=\"d\",U6=\"e\",U6=\"I\",U6=\"j\"),(AB6*'Net abatement'!W$30)/(AC6*'Net abatement'!$D$26),0)))","v":0},{"$f":"IF(OR(AND(U6=\"a\",ISNUMBER(SEARCH(\"n\",V6))),AND(U6=\"b\",ISNUMBER(SEARCH(\"n\",V6))),AND(U6=\"c\",ISNUMBER(SEARCH(\"n\",V6))),AND(U6=\"d\",ISNUMBER(SEARCH(\"n\",V6))),AND(U6=\"e\",ISNUMBER(SEARCH(\"n\",V6)))),'Net abatement'!W$28*AD6,IF(OR(AND(U6=\"a\",ISNUMBER(SEARCH(\"y\",V6))),AND(U6=\"b\",ISNUMBER(SEARCH(\"y\",V6))),AND(U6=\"c\",ISNUMBER(SEARCH(\"y\",V6))),AND(U6=\"d\",ISNUMBER(SEARCH(\"y\",V6))),AND(U6=\"e\",ISNUMBER(SEARCH(\"y\",V6)))),'Net abatement'!W$29*AD6,IF(OR(U6=\"f\",U6=\"g\",U6=\"h\",U6=\"i\",U6=\"j\"),X6*'Net abatement'!W$28*AD6,0)))","v":0},null,null,{"$f":"VLOOKUP(AG6,'NGER results'!$A$5:$N$273,14,FALSE)","v":0},{"$f":"VLOOKUP(AG6,'NGER results'!$A$5:$C$273,3,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"SUMIF('Project activity'!$A:$A,'Project activity'!AG6,'Project activity'!$L:$L)","v":0},{"$f":"IF(ISERROR((AK6/'Project activity'!AJ$6)*(1-(AH6/AI6))),0,(AK6/'Project activity'!AJ$6)*(1-(AH6/AI6)))","v":0},null,{"$f":"SUMIF('Project activity'!$A:$A,\"<2016\",'Project activity'!$L:$L)","v":0},{"$f":"AN6/AN8","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Upgrade data'!$A:$A)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF('Project activity'!$A:$A,\">=2016\",'Project activity'!$L:$L)","v":0},{"$f":"AN7/AN8","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN6+AN7","v":0}]

{"sheet":"Baseline","index":4,"n_rows":179,"n_cols":17,"rows_kept":179,"cut":false,"hidden":false,"merged":[[165,0,165,6],[142,0,142,7],[150,0,150,7],[151,0,151,7],[155,0,155,6],[156,0,156,6],[157,0,157,6],[103,0,103,6],[96,0,96,6],[158,0,158,6],[13,0,13,6],[14,0,14,6],[97,0,97,6],[94,0,94,6],[95,0,95,6]]}
["This worksheet is the location for baseline calculations including regulatory requirements."]
[null,"Cells highlighted in yellow require input - follow guidance in this worksheet and the worksheet named \"Instructions\""]
[null,"Cells highlighted in grey may require input - follow guidance in this worksheet and the worksheet named \"Instructions\""]
["Fill out each input table below which applies to your type of project."]
[]
["Input table 1"]
["The following five questions must be answered for all projects:"]
["Project start date"]
["Current reporting period start date",null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(I9)+2,MONTH(I9),DAY(I9))","v":"1901-12-31"}]
["Current reporting period end date"]
["Is your project new/recommencing, transitioning, or upgrading?"]
["   Enter either \"n\", \"t\" or \"u\""]
["Do either of the circumstances below apply to your project? \"y\" or \"n\""]
["The landfill contains waste deposited in 2012/13 and the reporting period includes at least part of 2013/14 or later."]
["The landfill contains waste deposited in 2013/14 and the reporting period includes at least part of 2014/15 or later."]
[]
["Input table 2"]
["New/recommencing projects and upgrades only"]
["Calculation of WB,Reg"]
[]
["There are 9 options for calculating WB,reg. They are numbered from 1-9:"]
[]
["Option number and summary",null,null,null,null,null,null,"Determination Schedule 1:"]
["1 - Flux rate limits derived from regulatory guidelines",null,null,null,null,null,null,"Part 2"]
["2 - Concentration limits provided by regulator converted to flux rates",null,null,null,null,null,null,"Part 3 Section 6 (2) Item 1"]
["3 - Flux rate limits provided by regulator",null,null,null,null,null,null,"Part 3 Section 6 (2) Item 2"]
["4 - Required collection efficiency provided by regulator",null,null,null,null,null,null,"Part 3 Section 6 (2) Item 3"]
["5 - Proportion allowed by regulator to be emitted",null,null,null,null,null,null,"Part 3 Section 6 (2) Item 4"]
["6 - Amount required by regulator to be collected",null,null,null,null,null,null,"Part 3 Section 6 (2) Item 5"]
["7 - Amount required to be collected, derived from regulator requirement",null,null,null,null,null,null,"Part 3 Section 6 (2) Item 6"]
["8 - Collection efficiency 12 months previous deemed sufficient by regulator",null,null,null,null,null,null,"Part 4"]
["9 - Required collection efficiency provided by independent expert",null,null,null,null,null,null,"Part 5"]
[]
["- Enter your option number choice (either 1, 2, 3, 4, 5, 6, 7, 8, 9) in the box --->"]
[]
["Options 1, 2 and 3 have the same required inputs:"]
["Cx, Sx, MGen,y, MReg,D"]
[]
["Options 4 and 9 have the same required inputs:"]
["WB,reg"]
[]
["Option 5 requires the input:"]
["- Proportion of landfill gas generation allowed to be released to the atmosphere"]
[]
["Options 6 and 7 have the same required inputs:"]
["- Annual amount of landfill gas required to be collected"]
["- MGen,y for same period as regulatory requirement i.e. 12 months prior to project start"]
[]
["Option 8 requires the input:"]
["CH4*,y, Qcap,y, Qflared,y, Qtr,y"]
[]
[]
["Input data in cells that require input (as indicated above):"]
[]
["Cx means the permitted methane flux rate for the landfill for cover type x."]
["Allowable flux rate for intermediate cover area",null,null,null,null,null,"t CH4/m2/hr"]
["Allowable flux rate for the final cover area",null,null,null,null,null,"t CH4/m2/hr"]
[]
["Sx means the area of the landfill that is cover type x."]
["Intermediate cover area",null,null,null,null,null,"m2"]
["Final cover area",null,null,null,null,null,"m2"]
[]
[" MGen,y means the methane generated by the landfill in year y."]
["Total annual methane generation under NGER methodology",null,null,null,null,null,"t CO2-e",null,{"$f":"IF(OR(I34=\"0\",I34=1,I34=2,I34=4,I34=5),Baseline!$M$170,\"\")","v":""},null,{"$f":"IF(OR(K34=\"0\",K34=1,K34=2,K34=4,K34=5),Baseline!$M$170,\"\")","v":""}]
["    for same period as regulatory requirement i.e. 12 months prior to project start"]
["Note: autofill by following the instructions in the worksheet “Instructions” to fill out the NGER"]
["    worksheets, or calculate  in accordance with the NGER determination and input manually."]
[]
["MReg,FI means the annual amount of methane that is permitted to be emitted"]
[" from the final and intermediate cover of the landfill, in tonnes CO2‑e."]
["Annual allowable uncaptured methane from intermediate and final cover areas",null,null,null,null,null,null,null,{"$f":"(I61*I57*365*24*21/0.9)+(I60*I56*365*24*21/0.9)","v":0}]
[" (results only, no input required)"]
[]
["MReg,D means the annual amount of methane that is permitted to be emitted"]
[" from the daily/operational cover of the landfill."]
["Annual daily/operational cover methane generation under",null,null,null,null,null,"t CO2-e"]
["  under NGER for same period as regulatory requirement i.e. 12 months prior to project start"]
["Note: filling out the NGER worksheets in a separate copy of the calculator, with only waste "]
[" deposited vertically below the daily/operational cover of the landfill,"]
[" can be used to calculate the value for manually inputting here."]
[" Alternatively, a value of \"0\" can be inputted."]
[]
["MReg means the annual amount of methane that is permitted to be emitted from the landfill."]
["Total annual allowable uncaptured methane",null,null,null,null,null,"t CO2-e",null,{"$f":"IF(ISERROR(I71+I76),\"\",I71+I76)","v":0}]
[" generation (results only, no input required)"]
[]
["WB,Reg - Proportion of landfill gas generation required",null,null,null,null,null,"proportion"]
["  to be collected (collection efficiency)"]
[]
["Proportion of landfill gas generation allowed to be",null,null,null,null,null,"proportion"]
[" released to the atmosphere"]
[]
["Annual amount of landfill gas required to be collected",null,null,null,null,null,"t CO2-e"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Same as"]
["CH4*,y means the estimated quantity of methane in landfill gas generated by the landfill during year y, in tonnes CO2‑e, measured and determined in accordance with subsection (4).",null,null,null,null,null,null,null,{"$f":"IF($I$34=8,Baseline!$M$172,\"\")","v":""},null,{"$f":"IF($I$34=8,Baseline!$M$172,\"\")","v":""},null,19,11]
["Qcap,y means the quantity of methane in landfill gas collected for combustion from the landfill during year y, in cubic metres, measured as prescribed in Part 5.2 of the NGER (Measurement) Determination.  Note: The term collected for combustion in the NGER (Measurement) Determination is intended to mean landfill methane collected for combustion for electricity generation.",null,null,null,null,null,null,null,{"$f":"IF($I$34=8,Baseline!$M$174,\"\")","v":""},null,{"$f":"IF($I$34=8,Baseline!$M$174,\"\")","v":""},null,20,12]
["Qflared,y means the quantity of methane in landfill gas from the landfill that is flared or otherwise combusted for purposes other than electricity generation during year y, in cubic metres, measured as prescribed in Part 5.2 of the NGER (Measurement) Determination.",null,null,null,null,null,null,null,{"$f":"IF($I$34=8,Baseline!$M$176,\"\")","v":""},null,{"$f":"IF($I$34=8,Baseline!$M$176,\"\")","v":""},null,21,13]
["Qtr,y means the quantity of methane in landfill gas transferred out of the landfill during year y, in cubic metres, measured as prescribed in Part 5.2 of the NGER (Measurement) Determination.",null,null,null,null,null,null,null,{"$f":"IF($I$34=8,Baseline!$M$178,\"\")","v":""},null,{"$f":"IF($I$34=8,Baseline!$M$178,\"\")","v":""},null,22,14]
["y means in the 1st year immediately before project commencement."]
["Note: autofill by following the instructions in the worksheet “Instructions” to fill out the"]
["    NGER worksheets, or calculate in accordance with the NGER determination and"]
["    input manually."]
[]
["WCom,Bef means the average proportion of the methane from the landfill that is collected and destroyed during the year immediately before the project is started, worked out using equation 20.",null,null,null,null,null,null,{"$f":"Baseline!$Q$174*SUM(I96:I98)/(I95)","v":{"$error":"#NUM!"}}]
[]
["WB,Reg means the regulatory proportion of the methane combusted during the"]
[" reporting period that would have been combusted without the project."]
["WB,Reg (results only, no input required)",null,null,null,null,null,"proportion",null,{"$f":"IF(OR(I34=1,I34=2,I34=3),IF((I$64-I84)/I$64>0,(I$64-I84)/I$64,0),IF(OR(I34=4,I34=9),I87,IF(OR(I34=6,I34=7),I93/I64,IF(I34=5,1-I90,IF(I34=8,H104,\"\")))))","v":""}]
[]
["Input table 3"]
["New/recommencing projects and upgrades only"]
["Calculation of WB,Def"]
[]
["Answer the following question:"]
[]
["Has the landfill, since 24 March 2011, been subject to either:"]
["- legislation or guidelines for waste management and landfills; or"]
["- A licence condition for development approval that includes any form of"]
["general or specific qualitative requirement to capture, control, manage"]
["or limit landfill gas, methane odour or greenhouse gases?"]
[]
["Answer \"y\" or \"n\":"]
[]
["WB,Def means the default proportion of the methane combusted during the reporting period"]
[" that would have been combusted without the project."]
["WB,Def (results only, no input required)",null,null,null,null,null,"proportion",null,{"$f":"IF(I122=\"y\",0.3,0)","v":0}]
[]
["Input table 4"]
["Transitioning projects only"]
["Adoption of Rp or Bp as WB",null,null,null,null,null,null,null,"WB"]
[]
["Input Rp as calculated under the legacy determination",null,null,null,null,null,"proportion"]
["or"]
["Input Bp as calculated under the legacy upgrade determination",null,null,null,null,null,"proportion"]
[]
[]
["Input table 5"]
["Upgrade projects"]
["Calculation of WCom,Aft and WCom,Bef"]
[]
["Input or autofill (where available) the following values for calculation of WCom,Aft:"]
[]
[" MGen,y means the methane generated by the landfill in year y, in tonnes CO2‑e, worked out using subsection 22(3).",null,null,null,null,null,null,null,{"$f":"IF(I$11=\"u\",Baseline!$M$171,\"\")","v":""},null,{"$f":"IF(K$11=\"u\",Baseline!$M$171,\"\")","v":""},null,10]
["y means the 12 months immediately after the upgrade is completed."]
["Note: autofill by following the instructions in the worksheet “Instructions” to fill out the"]
["    NGER worksheets, or calculate in accordance with the NGER determination and"]
["    input manually."]
[]
["No input required here - follow instructions in \"Instructions\" to complete \"ERF input 3\""]
["to calculate MSent,h,y"]
["MSent,h means the methane sent to the combustion device h during the reporting period, in cubic metres, worked out using equation 8, 9 or 10.",null,null,null,null,null,null,null,{"$f":"IF(I$11=\"u\",'Upgrade data'!$M$6,\"\")","v":""}]
["WCom,Aft means the average proportion of the methane from the landfill that is collected and destroyed during the 12 months immediately after the upgrade is completed, worked out using equation 19.",null,null,null,null,null,null,null,{"$f":"IF(I$11=\"u\",('Upgrade data'!$T$1*'Net abatement'!$D$31+'Upgrade data'!$T$2*'Net abatement'!$D$32)*I151/I143,\"\")","v":""}]
[]
["Input or autofill (where available) the following values in the following table to calculate WCom,Bef:"]
[null,null,null,null,null,null,null,"y = 1","y = 2"]
["CH4*,y means the estimated quantity of methane in landfill gas generated by the landfill during year y, in tonnes CO2‑e, measured and determined in accordance with subsection (4).",null,null,null,null,null,null,{"$f":"IF($I$11=\"u\",Baseline!$M$172,\"\")","v":""},{"$f":"IF($I$11=\"u\",Baseline!$M$173,\"\")","v":""},null,{"$f":"IF($I$11=\"u\",Baseline!$M$172,\"\")","v":""},{"$f":"IF($I$11=\"u\",Baseline!$M$173,\"\")","v":""},11,12]
["Qcap,y means the quantity of methane in landfill gas collected for combustion from the landfill during year y, in cubic metres, measured as prescribed in Part 5.2 of the NGER (Measurement) Determination.  Note: The term collected for combustion in the NGER (Measurement) Determination is intended to mean landfill methane collected for combustion for electricity generation.",null,null,null,null,null,null,{"$f":"IF($I$11=\"u\",Baseline!$M$174,\"\")","v":""},{"$f":"IF($I$11=\"u\",Baseline!$M$175,\"\")","v":""},null,{"$f":"IF($I$11=\"u\",Baseline!$M$174,\"\")","v":""},{"$f":"IF($I$11=\"u\",Baseline!$M$175,\"\")","v":""},13,14]
["Qflared,y means the quantity of methane in landfill gas from the landfill that is flared or otherwise combusted for purposes other than electricity generation during year y, in cubic metres, measured as prescribed in Part 5.2 of the NGER (Measurement) Determination.",null,null,null,null,null,null,{"$f":"IF($I$11=\"u\",Baseline!$M$176,\"\")","v":""},{"$f":"IF($I$11=\"u\",Baseline!$M$177,\"\")","v":""},null,{"$f":"IF($I$11=\"u\",Baseline!$M$176,\"\")","v":""},{"$f":"IF($I$11=\"u\",Baseline!$M$177,\"\")","v":""},15,16]
["Qtr,y means the quantity of methane in landfill gas transferred out of the landfill during year y, in cubic metres, measured as prescribed in Part 5.2 of the NGER (Measurement) Determination.",null,null,null,null,null,null,{"$f":"IF($I$11=\"u\",Baseline!$M$178,\"\")","v":""},{"$f":"IF($I$11=\"u\",Baseline!$M$179,\"\")","v":""},null,{"$f":"IF($I$11=\"u\",Baseline!$M$178,\"\")","v":""},{"$f":"IF($I$11=\"u\",Baseline!$M$179,\"\")","v":""},17,18]
["y means a year in the 2 years immediately before the upgrade."]
["The year immediately before the upgrade is represented by y= 1."]
["Note: autofill by following the instructions in the worksheet “Instructions” to fill out the"]
["    NGER worksheets, or calculate in accordance with the NGER determination and"]
["    input manually."]
[]
["WCom,Bef means the average proportion of the methane from the landfill that is collected and destroyed during the 2 years immediately before the upgrade is started, worked out using equation 20.",null,null,null,null,null,null,{"$f":"((Baseline!$Q$174*SUM(H157:H159)/(H156))+(Baseline!$Q$175*SUM(I157:I159)/(I156)))/2","v":{"$error":"#NUM!"}}]
[]
[]
[]
["CH4gen","12 months prior",{"$f":"DATE(YEAR($I$8)-1,MONTH($I$8),DAY($I$8))","v":"3798-12-31"},{"$f":"DATE(YEAR($I$8),MONTH($I$8),DAY($I$8)-1)","v":{"$error":"#NUM!"}},{"$f":"YEAR(C170)+(MONTH(C170)>6)","v":3799},{"$f":"MAX(0,MIN(D170,DATE(E170,6,30))-MAX(C170,DATE(E170-1,7,1))+1)","v":{"$error":"#NUM!"}},{"$f":"F170/(D170-C170+1)","v":{"$error":"#NUM!"}},{"$f":"VLOOKUP(E170,'NGER results'!$A$5:$E$273,3,FALSE)*G170","v":{"$error":"#N/A"}},{"$f":"YEAR(D170)+(MONTH(D170)>6)","v":{"$error":"#NUM!"}},{"$f":"(I170-E170)*MAX(0,MIN(D170,DATE(I170,6,30))-MAX(C170,DATE(I170-1,7,1))+1)","v":{"$error":"#NUM!"}},{"$f":"J170/(D170-C170+1)","v":{"$error":"#NUM!"}},{"$f":"VLOOKUP(I170,'NGER results'!$A$5:$E$273,3,FALSE)*K170","v":{"$error":"#NUM!"}},{"$f":"SUM(H170,L170)","v":{"$error":"#N/A"}},null,{"$f":"IF(E170<2016,'Net abatement'!$D$31,'Net abatement'!$D$32)","v":1.6959999999999999E-2},{"$f":"IF(I170<2016,'Net abatement'!$D$31,'Net abatement'!$D$32)","v":{"$error":"#NUM!"}},{"$f":"G170*O170+K170*P170","v":{"$error":"#NUM!"}}]
["CH4gen","12 months after",{"$f":"$I$8","v":"00:00:00"},{"$f":"DATE(YEAR($I$8)+1,MONTH($I$8),DAY($I$8))-1","v":"1900-12-30"},1900,{"$f":"MAX(0,MIN(D$171,DATE(E171,6,30))-MAX(C$171,DATE(E171-1,7,1))+1)","v":0},{"$f":"F171/(D$171-C$171+1)","v":0},{"$f":"VLOOKUP(E171,'NGER results'!$A$5:$E$273,3,FALSE)*G171","v":{"$error":"#N/A"}},1901,{"$f":"(I171-E171)*MAX(0,MIN(D$171,DATE(I171,6,30))-MAX(C$171,DATE(I171-1,7,1))+1)","v":183},{"$f":"J171/(D$171-C$171+1)","v":0.5},{"$f":"VLOOKUP(I171,'NGER results'!$A$5:$E$273,3,FALSE)*K171","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"IF(E171<2016,'Net abatement'!$D$31,'Net abatement'!$D$32)","v":1.89952E-2},{"$f":"IF(I171<2016,'Net abatement'!$D$31,'Net abatement'!$D$32)","v":1.89952E-2},{"$f":"G171*O171+K171*P171","v":9.4976000000000001E-3}]
["CH4*","12 months prior",{"$f":"DATE(YEAR($I$8)-1,MONTH($I$8),DAY($I$8))","v":"3798-12-31"},{"$f":"DATE(YEAR($I$8),MONTH($I$8),DAY($I$8)-1)","v":{"$error":"#NUM!"}},3799,{"$f":"MAX(0,MIN(D172,DATE(E172,6,30))-MAX(C172,DATE(E172-1,7,1))+1)","v":{"$error":"#NUM!"}},{"$f":"F172/(D172-C172+1)","v":{"$error":"#NUM!"}},{"$f":"VLOOKUP(E172,'NGER results'!$A$5:$E$273,5,FALSE)*G172","v":{"$error":"#N/A"}},{"$error":"#NUM!"},{"$f":"(I172-E172)*MAX(0,MIN(D172,DATE(I172,6,30))-MAX(C172,DATE(I172-1,7,1))+1)","v":{"$error":"#NUM!"}},{"$f":"J172/(D172-C172+1)","v":{"$error":"#NUM!"}},{"$f":"VLOOKUP(I172,'NGER results'!$A$5:$E$273,5,FALSE)*K172","v":{"$error":"#NUM!"}},{"$error":"#N/A"},null,{"$f":"IF(E172<2016,'Net abatement'!$D$31,'Net abatement'!$D$32)","v":1.6959999999999999E-2},{"$f":"IF(I172<2016,'Net abatement'!$D$31,'Net abatement'!$D$32)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"}]
["CH4*","24 months prior",{"$f":"DATE(YEAR($I$8)-2,MONTH($I$8),DAY($I$8))","v":"3797-12-31"},{"$f":"DATE(YEAR($I$8)-1,MONTH($I$8),DAY($I$8)-1)","v":"3798-12-30"},3798,182,0.49863013698630138,{"$f":"VLOOKUP(E173,'NGER results'!$A$5:$E$273,5,FALSE)*G173","v":{"$error":"#N/A"}},3799,183,0.50136986301369868,{"$f":"VLOOKUP(I173,'NGER results'!$A$5:$E$273,5,FALSE)*K173","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"IF(E173<2016,'Net abatement'!$D$31,'Net abatement'!$D$32)","v":1.6959999999999999E-2},{"$f":"IF(I173<2016,'Net abatement'!$D$31,'Net abatement'!$D$32)","v":1.6959999999999999E-2},1.6959999999999999E-2]
["107 - Qcap,y","12 months prior",{"$f":"DATE(YEAR($I$8)-1,MONTH($I$8),DAY($I$8))","v":"3798-12-31"},{"$f":"DATE(YEAR($I$8),MONTH($I$8),DAY($I$8)-1)","v":{"$error":"#NUM!"}},3799,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"VLOOKUP(E174,'NGER input 2'!$A$4:$E$272,3,FALSE)*G174","v":{"$error":"#N/A"}},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"VLOOKUP(I174,'NGER input 2'!$A$4:$E$272,3,FALSE)*K174","v":{"$error":"#NUM!"}},{"$error":"#N/A"},null,{"$f":"IF(E174<2016,'Net abatement'!$D$31,'Net abatement'!$D$32)","v":1.6959999999999999E-2},{"$f":"IF(I174<2016,'Net abatement'!$D$31,'Net abatement'!$D$32)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"}]
["107 - Qcap,y","24 months prior",{"$f":"DATE(YEAR($I$8)-2,MONTH($I$8),DAY($I$8))","v":"3797-12-31"},{"$f":"DATE(YEAR($I$8)-1,MONTH($I$8),DAY($I$8)-1)","v":"3798-12-30"},3798,182,0.49863013698630138,{"$f":"VLOOKUP(E175,'NGER input 2'!$A$4:$E$272,3,FALSE)*G175","v":{"$error":"#N/A"}},3799,183,0.50136986301369868,{"$f":"VLOOKUP(I175,'NGER input 2'!$A$4:$E$272,3,FALSE)*K175","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"IF(E175<2016,'Net abatement'!$D$31,'Net abatement'!$D$32)","v":1.6959999999999999E-2},{"$f":"IF(I175<2016,'Net abatement'!$D$31,'Net abatement'!$D$32)","v":1.6959999999999999E-2},1.6959999999999999E-2]
["108- Qflared,y","12 months prior",{"$f":"DATE(YEAR($I$8)-1,MONTH($I$8),DAY($I$8))","v":"3798-12-31"},{"$f":"DATE(YEAR($I$8),MONTH($I$8),DAY($I$8)-1)","v":{"$error":"#NUM!"}},3799,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"VLOOKUP(E176,'NGER input 2'!$A$4:$E$272,4,FALSE)*G176","v":{"$error":"#N/A"}},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"VLOOKUP(I176,'NGER input 2'!$A$4:$E$272,4,FALSE)*K176","v":{"$error":"#NUM!"}},{"$error":"#N/A"},null,{"$f":"IF(E176<2016,'Net abatement'!$D$31,'Net abatement'!$D$32)","v":1.6959999999999999E-2},{"$f":"IF(I176<2016,'Net abatement'!$D$31,'Net abatement'!$D$32)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"}]
["108- Qflared,y","24 months prior",{"$f":"DATE(YEAR($I$8)-2,MONTH($I$8),DAY($I$8))","v":"3797-12-31"},{"$f":"DATE(YEAR($I$8)-1,MONTH($I$8),DAY($I$8)-1)","v":"3798-12-30"},3798,182,0.49863013698630138,{"$f":"VLOOKUP(E177,'NGER input 2'!$A$4:$E$272,4,FALSE)*G177","v":{"$error":"#N/A"}},3799,183,0.50136986301369868,{"$f":"VLOOKUP(I177,'NGER input 2'!$A$4:$E$272,4,FALSE)*K177","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"IF(E177<2016,'Net abatement'!$D$31,'Net abatement'!$D$32)","v":1.6959999999999999E-2},{"$f":"IF(I177<2016,'Net abatement'!$D$31,'Net abatement'!$D$32)","v":1.6959999999999999E-2},1.6959999999999999E-2]
["109 - Qtr,y","12 months prior",{"$f":"DATE(YEAR($I$8)-1,MONTH($I$8),DAY($I$8))","v":"3798-12-31"},{"$f":"DATE(YEAR($I$8),MONTH($I$8),DAY($I$8)-1)","v":{"$error":"#NUM!"}},3799,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"VLOOKUP(E178,'NGER input 2'!$A$4:$E$272,5,FALSE)*G178","v":{"$error":"#N/A"}},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"VLOOKUP(I178,'NGER input 2'!$A$4:$E$272,5,FALSE)*K178","v":{"$error":"#NUM!"}},{"$error":"#N/A"},null,{"$f":"IF(E178<2016,'Net abatement'!$D$31,'Net abatement'!$D$32)","v":1.6959999999999999E-2},{"$f":"IF(I178<2016,'Net abatement'!$D$31,'Net abatement'!$D$32)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"}]
["109 - Qtr,y","24 months prior",{"$f":"DATE(YEAR($I$8)-2,MONTH($I$8),DAY($I$8))","v":"3797-12-31"},{"$f":"DATE(YEAR($I$8)-1,MONTH($I$8),DAY($I$8)-1)","v":"3798-12-30"},3798,182,0.49863013698630138,{"$f":"VLOOKUP(E179,'NGER input 2'!$A$4:$E$272,5,FALSE)*G179","v":{"$error":"#N/A"}},3799,183,0.50136986301369868,{"$f":"VLOOKUP(I179,'NGER input 2'!$A$4:$E$272,5,FALSE)*K179","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"IF(E179<2016,'Net abatement'!$D$31,'Net abatement'!$D$32)","v":1.6959999999999999E-2},{"$f":"IF(I179<2016,'Net abatement'!$D$31,'Net abatement'!$D$32)","v":1.6959999999999999E-2},1.6959999999999999E-2]

{"sheet":"Upgrade data","index":5,"n_rows":6,"n_cols":20,"rows_kept":6,"cut":false,"hidden":false,"merged":[]}
["This worksheet, for upgrade projects only, is the location for entering project abatement activity (landfill gas combustion) for the 12 months following an upgrade.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF('Upgrade data'!$A:$A,\"<2016\",'Upgrade data'!$K:$K)","v":0},{"$f":"S1/S3","v":{"$error":"#DIV/0!"}}]
[null,"Columns with headings highlighted in yellow require input - consult worksheet \"Instructions\".",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF('Upgrade data'!$A:$A,\">=2016\",'Upgrade data'!$K:$K)","v":0},{"$f":"S2/S3","v":{"$error":"#DIV/0!"}}]
[null,"Columns with headings highlighted in grey may require input - consult worksheet \"Instructions\".",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1+S2","v":0}]
[null,null,null,null,"Input for Device F\nInput for Device G\nInput for Device H","Input for Device A\nInput for Device B\nInput for Device F\nInput for Device G","Input for Device A\nInput for Device B\nInput for Device F\nInput for Device G","Input for Device C\nInput for Device H","Input for Device D\nInput for Device E","Input for Device D\nInput for Device E",null,null,"Summary data for 12 months following upgrade"]
["Financial year ending","Type of device (A-H)","Is device an internal combustion engine? (\"y\" or \"n\")","h (device number)","Oh,a (1 or 0)","QLFG,h (landfill gas m3)","WLFG,CH4 (proportion)","QEn,h (CH4 GJ)","Qeg,h (MWh)","Effh (proportion)","Msent,h,y (CH4 m3)",null,"Total Msent,h,y (CH4 m3)"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($K:$K)","v":0}]

{"sheet":"NGER results","index":6,"n_rows":273,"n_cols":18,"rows_kept":273,"cut":false,"hidden":false,"merged":[]}
["This worksheet calculates methane generation in accordance with the NGER (Measurement) Determination 2008. No input is required."]
[null,null,"All waste",null,null,null,null,"Non carbon tax waste",null,null,null,null,null,"Carbon tax waste"]
[null,null,"t CO2-e",null,null,null,null,"t CO2-e",null,null,null,null,null,"t CO2-e"]
["Year",null,"CH4gen","Total captured","CH4*","Emissions",null,"CH4gen","CH4gen proportion","Total captured","CH4*","Emissions",null,"CH4gen","CH4gen proportion","Total captured","CH4*","Emissions"]
[{"$f":"'NGER input 2'!A4","v":0},null,{"$f":"'NGER results'!H5+'NGER results'!N5","v":{"$error":"#N/A"}},{"$f":"IF($A5>=2016,0.0006784*25*SUM('NGER input 2'!$C4:$E4),0.0006784*25*SUM('NGER input 2'!$C4:$E4))","v":0},{"$f":"K5+Q5","v":{"$error":"#N/A"}},{"$f":"L5+R5","v":{"$error":"#N/A"}},null,{"$f":"SUM('NGER NCTW calcs'!CY6:DH6)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H5/'NGER results'!$C5),0,H5/'NGER results'!$C5)","v":0},{"$f":"I5*'NGER results'!$D5","v":0},{"$f":"IF(J5>'NGER input 2'!$GT$4*H5,J5/'NGER input 2'!$GT$4,H5)","v":{"$error":"#N/A"}},{"$f":"(K5-J5)*(1-0.1)","v":{"$error":"#N/A"}},null,{"$f":"SUM('NGER CTW calcs'!CY6:DH6)","v":0},{"$f":"IF(ISERROR(N5/'NGER results'!$C5),0,N5/'NGER results'!$C5)","v":0},{"$f":"O5*'NGER results'!$D5","v":0},{"$f":"IF(P5>'NGER input 2'!$GT$4*N5,P5/'NGER input 2'!$GT$4,N5)","v":0},{"$f":"(Q5-P5)*(1-0.1)","v":0}]
[{"$f":"'NGER input 2'!A5","v":1},null,{"$f":"'NGER results'!H6+'NGER results'!N6","v":{"$error":"#N/A"}},{"$f":"IF($A6>=2016,0.0006784*25*SUM('NGER input 2'!$C5:$E5),0.0006784*25*SUM('NGER input 2'!$C5:$E5))","v":0},{"$f":"K6+Q6","v":{"$error":"#N/A"}},{"$f":"L6+R6","v":{"$error":"#N/A"}},null,{"$f":"SUM('NGER NCTW calcs'!CY7:DH7)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H6/'NGER results'!$C6),0,H6/'NGER results'!$C6)","v":0},{"$f":"I6*'NGER results'!$D6","v":0},{"$f":"IF(J6>'NGER input 2'!$GT$4*H6,J6/'NGER input 2'!$GT$4,H6)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY7:DH7)","v":0},{"$f":"IF(ISERROR(N6/'NGER results'!$C6),0,N6/'NGER results'!$C6)","v":0},{"$f":"O6*'NGER results'!$D6","v":0},{"$f":"IF(P6>'NGER input 2'!$GT$4*N6,P6/'NGER input 2'!$GT$4,N6)","v":0},{"$f":"(Q6-P6)*(1-0.1)","v":0}]
[{"$f":"'NGER input 2'!A6","v":2},null,{"$f":"'NGER results'!H7+'NGER results'!N7","v":{"$error":"#N/A"}},{"$f":"IF($A7>=2016,0.0006784*25*SUM('NGER input 2'!$C6:$E6),0.0006784*25*SUM('NGER input 2'!$C6:$E6))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY8:DH8)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H7/'NGER results'!$C7),0,H7/'NGER results'!$C7)","v":0},{"$f":"I7*'NGER results'!$D7","v":0},{"$f":"IF(J7>'NGER input 2'!$GT$4*H7,J7/'NGER input 2'!$GT$4,H7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY8:DH8)","v":0},{"$f":"IF(ISERROR(N7/'NGER results'!$C7),0,N7/'NGER results'!$C7)","v":0},{"$f":"O7*'NGER results'!$D7","v":0},{"$f":"IF(P7>'NGER input 2'!$GT$4*N7,P7/'NGER input 2'!$GT$4,N7)","v":0},0]
[{"$f":"'NGER input 2'!A7","v":3},null,{"$f":"'NGER results'!H8+'NGER results'!N8","v":{"$error":"#N/A"}},{"$f":"IF($A8>=2016,0.0006784*25*SUM('NGER input 2'!$C7:$E7),0.0006784*25*SUM('NGER input 2'!$C7:$E7))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY9:DH9)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H8/'NGER results'!$C8),0,H8/'NGER results'!$C8)","v":0},{"$f":"I8*'NGER results'!$D8","v":0},{"$f":"IF(J8>'NGER input 2'!$GT$4*H8,J8/'NGER input 2'!$GT$4,H8)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY9:DH9)","v":0},{"$f":"IF(ISERROR(N8/'NGER results'!$C8),0,N8/'NGER results'!$C8)","v":0},{"$f":"O8*'NGER results'!$D8","v":0},{"$f":"IF(P8>'NGER input 2'!$GT$4*N8,P8/'NGER input 2'!$GT$4,N8)","v":0},0]
[{"$f":"'NGER input 2'!A8","v":4},null,{"$f":"'NGER results'!H9+'NGER results'!N9","v":{"$error":"#N/A"}},{"$f":"IF($A9>=2016,0.0006784*25*SUM('NGER input 2'!$C8:$E8),0.0006784*25*SUM('NGER input 2'!$C8:$E8))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY10:DH10)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H9/'NGER results'!$C9),0,H9/'NGER results'!$C9)","v":0},{"$f":"I9*'NGER results'!$D9","v":0},{"$f":"IF(J9>'NGER input 2'!$GT$4*H9,J9/'NGER input 2'!$GT$4,H9)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY10:DH10)","v":0},{"$f":"IF(ISERROR(N9/'NGER results'!$C9),0,N9/'NGER results'!$C9)","v":0},{"$f":"O9*'NGER results'!$D9","v":0},{"$f":"IF(P9>'NGER input 2'!$GT$4*N9,P9/'NGER input 2'!$GT$4,N9)","v":0},0]
[{"$f":"'NGER input 2'!A9","v":5},null,{"$f":"'NGER results'!H10+'NGER results'!N10","v":{"$error":"#N/A"}},{"$f":"IF($A10>=2016,0.0006784*25*SUM('NGER input 2'!$C9:$E9),0.0006784*25*SUM('NGER input 2'!$C9:$E9))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY11:DH11)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H10/'NGER results'!$C10),0,H10/'NGER results'!$C10)","v":0},{"$f":"I10*'NGER results'!$D10","v":0},{"$f":"IF(J10>'NGER input 2'!$GT$4*H10,J10/'NGER input 2'!$GT$4,H10)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY11:DH11)","v":0},{"$f":"IF(ISERROR(N10/'NGER results'!$C10),0,N10/'NGER results'!$C10)","v":0},{"$f":"O10*'NGER results'!$D10","v":0},{"$f":"IF(P10>'NGER input 2'!$GT$4*N10,P10/'NGER input 2'!$GT$4,N10)","v":0},0]
[{"$f":"'NGER input 2'!A10","v":6},null,{"$f":"'NGER results'!H11+'NGER results'!N11","v":{"$error":"#N/A"}},{"$f":"IF($A11>=2016,0.0006784*25*SUM('NGER input 2'!$C10:$E10),0.0006784*25*SUM('NGER input 2'!$C10:$E10))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY12:DH12)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H11/'NGER results'!$C11),0,H11/'NGER results'!$C11)","v":0},{"$f":"I11*'NGER results'!$D11","v":0},{"$f":"IF(J11>'NGER input 2'!$GT$4*H11,J11/'NGER input 2'!$GT$4,H11)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY12:DH12)","v":0},{"$f":"IF(ISERROR(N11/'NGER results'!$C11),0,N11/'NGER results'!$C11)","v":0},{"$f":"O11*'NGER results'!$D11","v":0},{"$f":"IF(P11>'NGER input 2'!$GT$4*N11,P11/'NGER input 2'!$GT$4,N11)","v":0},0]
[{"$f":"'NGER input 2'!A11","v":7},null,{"$f":"'NGER results'!H12+'NGER results'!N12","v":{"$error":"#N/A"}},{"$f":"IF($A12>=2016,0.0006784*25*SUM('NGER input 2'!$C11:$E11),0.0006784*25*SUM('NGER input 2'!$C11:$E11))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY13:DH13)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H12/'NGER results'!$C12),0,H12/'NGER results'!$C12)","v":0},{"$f":"I12*'NGER results'!$D12","v":0},{"$f":"IF(J12>'NGER input 2'!$GT$4*H12,J12/'NGER input 2'!$GT$4,H12)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY13:DH13)","v":0},{"$f":"IF(ISERROR(N12/'NGER results'!$C12),0,N12/'NGER results'!$C12)","v":0},{"$f":"O12*'NGER results'!$D12","v":0},{"$f":"IF(P12>'NGER input 2'!$GT$4*N12,P12/'NGER input 2'!$GT$4,N12)","v":0},0]
[{"$f":"'NGER input 2'!A12","v":8},null,{"$f":"'NGER results'!H13+'NGER results'!N13","v":{"$error":"#N/A"}},{"$f":"IF($A13>=2016,0.0006784*25*SUM('NGER input 2'!$C12:$E12),0.0006784*25*SUM('NGER input 2'!$C12:$E12))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY14:DH14)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H13/'NGER results'!$C13),0,H13/'NGER results'!$C13)","v":0},{"$f":"I13*'NGER results'!$D13","v":0},{"$f":"IF(J13>'NGER input 2'!$GT$4*H13,J13/'NGER input 2'!$GT$4,H13)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY14:DH14)","v":0},{"$f":"IF(ISERROR(N13/'NGER results'!$C13),0,N13/'NGER results'!$C13)","v":0},{"$f":"O13*'NGER results'!$D13","v":0},{"$f":"IF(P13>'NGER input 2'!$GT$4*N13,P13/'NGER input 2'!$GT$4,N13)","v":0},0]
[{"$f":"'NGER input 2'!A13","v":9},null,{"$f":"'NGER results'!H14+'NGER results'!N14","v":{"$error":"#N/A"}},{"$f":"IF($A14>=2016,0.0006784*25*SUM('NGER input 2'!$C13:$E13),0.0006784*25*SUM('NGER input 2'!$C13:$E13))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY15:DH15)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H14/'NGER results'!$C14),0,H14/'NGER results'!$C14)","v":0},{"$f":"I14*'NGER results'!$D14","v":0},{"$f":"IF(J14>'NGER input 2'!$GT$4*H14,J14/'NGER input 2'!$GT$4,H14)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY15:DH15)","v":0},{"$f":"IF(ISERROR(N14/'NGER results'!$C14),0,N14/'NGER results'!$C14)","v":0},{"$f":"O14*'NGER results'!$D14","v":0},{"$f":"IF(P14>'NGER input 2'!$GT$4*N14,P14/'NGER input 2'!$GT$4,N14)","v":0},0]
[{"$f":"'NGER input 2'!A14","v":10},null,{"$f":"'NGER results'!H15+'NGER results'!N15","v":{"$error":"#N/A"}},{"$f":"IF($A15>=2016,0.0006784*25*SUM('NGER input 2'!$C14:$E14),0.0006784*25*SUM('NGER input 2'!$C14:$E14))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY16:DH16)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H15/'NGER results'!$C15),0,H15/'NGER results'!$C15)","v":0},{"$f":"I15*'NGER results'!$D15","v":0},{"$f":"IF(J15>'NGER input 2'!$GT$4*H15,J15/'NGER input 2'!$GT$4,H15)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY16:DH16)","v":0},{"$f":"IF(ISERROR(N15/'NGER results'!$C15),0,N15/'NGER results'!$C15)","v":0},{"$f":"O15*'NGER results'!$D15","v":0},{"$f":"IF(P15>'NGER input 2'!$GT$4*N15,P15/'NGER input 2'!$GT$4,N15)","v":0},0]
[{"$f":"'NGER input 2'!A15","v":11},null,{"$f":"'NGER results'!H16+'NGER results'!N16","v":{"$error":"#N/A"}},{"$f":"IF($A16>=2016,0.0006784*25*SUM('NGER input 2'!$C15:$E15),0.0006784*25*SUM('NGER input 2'!$C15:$E15))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY17:DH17)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H16/'NGER results'!$C16),0,H16/'NGER results'!$C16)","v":0},{"$f":"I16*'NGER results'!$D16","v":0},{"$f":"IF(J16>'NGER input 2'!$GT$4*H16,J16/'NGER input 2'!$GT$4,H16)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY17:DH17)","v":0},{"$f":"IF(ISERROR(N16/'NGER results'!$C16),0,N16/'NGER results'!$C16)","v":0},{"$f":"O16*'NGER results'!$D16","v":0},{"$f":"IF(P16>'NGER input 2'!$GT$4*N16,P16/'NGER input 2'!$GT$4,N16)","v":0},0]
[{"$f":"'NGER input 2'!A16","v":12},null,{"$f":"'NGER results'!H17+'NGER results'!N17","v":{"$error":"#N/A"}},{"$f":"IF($A17>=2016,0.0006784*25*SUM('NGER input 2'!$C16:$E16),0.0006784*25*SUM('NGER input 2'!$C16:$E16))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY18:DH18)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H17/'NGER results'!$C17),0,H17/'NGER results'!$C17)","v":0},{"$f":"I17*'NGER results'!$D17","v":0},{"$f":"IF(J17>'NGER input 2'!$GT$4*H17,J17/'NGER input 2'!$GT$4,H17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY18:DH18)","v":0},{"$f":"IF(ISERROR(N17/'NGER results'!$C17),0,N17/'NGER results'!$C17)","v":0},{"$f":"O17*'NGER results'!$D17","v":0},{"$f":"IF(P17>'NGER input 2'!$GT$4*N17,P17/'NGER input 2'!$GT$4,N17)","v":0},0]
[{"$f":"'NGER input 2'!A17","v":13},null,{"$f":"'NGER results'!H18+'NGER results'!N18","v":{"$error":"#N/A"}},{"$f":"IF($A18>=2016,0.0006784*25*SUM('NGER input 2'!$C17:$E17),0.0006784*25*SUM('NGER input 2'!$C17:$E17))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY19:DH19)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H18/'NGER results'!$C18),0,H18/'NGER results'!$C18)","v":0},{"$f":"I18*'NGER results'!$D18","v":0},{"$f":"IF(J18>'NGER input 2'!$GT$4*H18,J18/'NGER input 2'!$GT$4,H18)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY19:DH19)","v":0},{"$f":"IF(ISERROR(N18/'NGER results'!$C18),0,N18/'NGER results'!$C18)","v":0},{"$f":"O18*'NGER results'!$D18","v":0},{"$f":"IF(P18>'NGER input 2'!$GT$4*N18,P18/'NGER input 2'!$GT$4,N18)","v":0},0]
[{"$f":"'NGER input 2'!A18","v":14},null,{"$f":"'NGER results'!H19+'NGER results'!N19","v":{"$error":"#N/A"}},{"$f":"IF($A19>=2016,0.0006784*25*SUM('NGER input 2'!$C18:$E18),0.0006784*25*SUM('NGER input 2'!$C18:$E18))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY20:DH20)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H19/'NGER results'!$C19),0,H19/'NGER results'!$C19)","v":0},{"$f":"I19*'NGER results'!$D19","v":0},{"$f":"IF(J19>'NGER input 2'!$GT$4*H19,J19/'NGER input 2'!$GT$4,H19)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY20:DH20)","v":0},{"$f":"IF(ISERROR(N19/'NGER results'!$C19),0,N19/'NGER results'!$C19)","v":0},{"$f":"O19*'NGER results'!$D19","v":0},{"$f":"IF(P19>'NGER input 2'!$GT$4*N19,P19/'NGER input 2'!$GT$4,N19)","v":0},0]
[{"$f":"'NGER input 2'!A19","v":15},null,{"$f":"'NGER results'!H20+'NGER results'!N20","v":{"$error":"#N/A"}},{"$f":"IF($A20>=2016,0.0006784*25*SUM('NGER input 2'!$C19:$E19),0.0006784*25*SUM('NGER input 2'!$C19:$E19))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY21:DH21)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H20/'NGER results'!$C20),0,H20/'NGER results'!$C20)","v":0},{"$f":"I20*'NGER results'!$D20","v":0},{"$f":"IF(J20>'NGER input 2'!$GT$4*H20,J20/'NGER input 2'!$GT$4,H20)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY21:DH21)","v":0},{"$f":"IF(ISERROR(N20/'NGER results'!$C20),0,N20/'NGER results'!$C20)","v":0},{"$f":"O20*'NGER results'!$D20","v":0},{"$f":"IF(P20>'NGER input 2'!$GT$4*N20,P20/'NGER input 2'!$GT$4,N20)","v":0},0]
[{"$f":"'NGER input 2'!A20","v":16},null,{"$f":"'NGER results'!H21+'NGER results'!N21","v":{"$error":"#N/A"}},{"$f":"IF($A21>=2016,0.0006784*25*SUM('NGER input 2'!$C20:$E20),0.0006784*25*SUM('NGER input 2'!$C20:$E20))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY22:DH22)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H21/'NGER results'!$C21),0,H21/'NGER results'!$C21)","v":0},{"$f":"I21*'NGER results'!$D21","v":0},{"$f":"IF(J21>'NGER input 2'!$GT$4*H21,J21/'NGER input 2'!$GT$4,H21)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY22:DH22)","v":0},{"$f":"IF(ISERROR(N21/'NGER results'!$C21),0,N21/'NGER results'!$C21)","v":0},{"$f":"O21*'NGER results'!$D21","v":0},{"$f":"IF(P21>'NGER input 2'!$GT$4*N21,P21/'NGER input 2'!$GT$4,N21)","v":0},0]
[{"$f":"'NGER input 2'!A21","v":17},null,{"$f":"'NGER results'!H22+'NGER results'!N22","v":{"$error":"#N/A"}},{"$f":"IF($A22>=2016,0.0006784*25*SUM('NGER input 2'!$C21:$E21),0.0006784*25*SUM('NGER input 2'!$C21:$E21))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY23:DH23)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H22/'NGER results'!$C22),0,H22/'NGER results'!$C22)","v":0},{"$f":"I22*'NGER results'!$D22","v":0},{"$f":"IF(J22>'NGER input 2'!$GT$4*H22,J22/'NGER input 2'!$GT$4,H22)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY23:DH23)","v":0},{"$f":"IF(ISERROR(N22/'NGER results'!$C22),0,N22/'NGER results'!$C22)","v":0},{"$f":"O22*'NGER results'!$D22","v":0},{"$f":"IF(P22>'NGER input 2'!$GT$4*N22,P22/'NGER input 2'!$GT$4,N22)","v":0},0]
[{"$f":"'NGER input 2'!A22","v":18},null,{"$f":"'NGER results'!H23+'NGER results'!N23","v":{"$error":"#N/A"}},{"$f":"IF($A23>=2016,0.0006784*25*SUM('NGER input 2'!$C22:$E22),0.0006784*25*SUM('NGER input 2'!$C22:$E22))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY24:DH24)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H23/'NGER results'!$C23),0,H23/'NGER results'!$C23)","v":0},{"$f":"I23*'NGER results'!$D23","v":0},{"$f":"IF(J23>'NGER input 2'!$GT$4*H23,J23/'NGER input 2'!$GT$4,H23)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY24:DH24)","v":0},{"$f":"IF(ISERROR(N23/'NGER results'!$C23),0,N23/'NGER results'!$C23)","v":0},{"$f":"O23*'NGER results'!$D23","v":0},{"$f":"IF(P23>'NGER input 2'!$GT$4*N23,P23/'NGER input 2'!$GT$4,N23)","v":0},0]
[{"$f":"'NGER input 2'!A23","v":19},null,{"$f":"'NGER results'!H24+'NGER results'!N24","v":{"$error":"#N/A"}},{"$f":"IF($A24>=2016,0.0006784*25*SUM('NGER input 2'!$C23:$E23),0.0006784*25*SUM('NGER input 2'!$C23:$E23))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY25:DH25)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H24/'NGER results'!$C24),0,H24/'NGER results'!$C24)","v":0},{"$f":"I24*'NGER results'!$D24","v":0},{"$f":"IF(J24>'NGER input 2'!$GT$4*H24,J24/'NGER input 2'!$GT$4,H24)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY25:DH25)","v":0},{"$f":"IF(ISERROR(N24/'NGER results'!$C24),0,N24/'NGER results'!$C24)","v":0},{"$f":"O24*'NGER results'!$D24","v":0},{"$f":"IF(P24>'NGER input 2'!$GT$4*N24,P24/'NGER input 2'!$GT$4,N24)","v":0},0]
[{"$f":"'NGER input 2'!A24","v":20},null,{"$f":"'NGER results'!H25+'NGER results'!N25","v":{"$error":"#N/A"}},{"$f":"IF($A25>=2016,0.0006784*25*SUM('NGER input 2'!$C24:$E24),0.0006784*25*SUM('NGER input 2'!$C24:$E24))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY26:DH26)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H25/'NGER results'!$C25),0,H25/'NGER results'!$C25)","v":0},{"$f":"I25*'NGER results'!$D25","v":0},{"$f":"IF(J25>'NGER input 2'!$GT$4*H25,J25/'NGER input 2'!$GT$4,H25)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY26:DH26)","v":0},{"$f":"IF(ISERROR(N25/'NGER results'!$C25),0,N25/'NGER results'!$C25)","v":0},{"$f":"O25*'NGER results'!$D25","v":0},{"$f":"IF(P25>'NGER input 2'!$GT$4*N25,P25/'NGER input 2'!$GT$4,N25)","v":0},0]
[{"$f":"'NGER input 2'!A25","v":21},null,{"$f":"'NGER results'!H26+'NGER results'!N26","v":{"$error":"#N/A"}},{"$f":"IF($A26>=2016,0.0006784*25*SUM('NGER input 2'!$C25:$E25),0.0006784*25*SUM('NGER input 2'!$C25:$E25))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY27:DH27)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H26/'NGER results'!$C26),0,H26/'NGER results'!$C26)","v":0},{"$f":"I26*'NGER results'!$D26","v":0},{"$f":"IF(J26>'NGER input 2'!$GT$4*H26,J26/'NGER input 2'!$GT$4,H26)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY27:DH27)","v":0},{"$f":"IF(ISERROR(N26/'NGER results'!$C26),0,N26/'NGER results'!$C26)","v":0},{"$f":"O26*'NGER results'!$D26","v":0},{"$f":"IF(P26>'NGER input 2'!$GT$4*N26,P26/'NGER input 2'!$GT$4,N26)","v":0},0]
[{"$f":"'NGER input 2'!A26","v":22},null,{"$f":"'NGER results'!H27+'NGER results'!N27","v":{"$error":"#N/A"}},{"$f":"IF($A27>=2016,0.0006784*25*SUM('NGER input 2'!$C26:$E26),0.0006784*25*SUM('NGER input 2'!$C26:$E26))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY28:DH28)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H27/'NGER results'!$C27),0,H27/'NGER results'!$C27)","v":0},{"$f":"I27*'NGER results'!$D27","v":0},{"$f":"IF(J27>'NGER input 2'!$GT$4*H27,J27/'NGER input 2'!$GT$4,H27)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY28:DH28)","v":0},{"$f":"IF(ISERROR(N27/'NGER results'!$C27),0,N27/'NGER results'!$C27)","v":0},{"$f":"O27*'NGER results'!$D27","v":0},{"$f":"IF(P27>'NGER input 2'!$GT$4*N27,P27/'NGER input 2'!$GT$4,N27)","v":0},0]
[{"$f":"'NGER input 2'!A27","v":23},null,{"$f":"'NGER results'!H28+'NGER results'!N28","v":{"$error":"#N/A"}},{"$f":"IF($A28>=2016,0.0006784*25*SUM('NGER input 2'!$C27:$E27),0.0006784*25*SUM('NGER input 2'!$C27:$E27))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY29:DH29)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H28/'NGER results'!$C28),0,H28/'NGER results'!$C28)","v":0},{"$f":"I28*'NGER results'!$D28","v":0},{"$f":"IF(J28>'NGER input 2'!$GT$4*H28,J28/'NGER input 2'!$GT$4,H28)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY29:DH29)","v":0},{"$f":"IF(ISERROR(N28/'NGER results'!$C28),0,N28/'NGER results'!$C28)","v":0},{"$f":"O28*'NGER results'!$D28","v":0},{"$f":"IF(P28>'NGER input 2'!$GT$4*N28,P28/'NGER input 2'!$GT$4,N28)","v":0},0]
[{"$f":"'NGER input 2'!A28","v":24},null,{"$f":"'NGER results'!H29+'NGER results'!N29","v":{"$error":"#N/A"}},{"$f":"IF($A29>=2016,0.0006784*25*SUM('NGER input 2'!$C28:$E28),0.0006784*25*SUM('NGER input 2'!$C28:$E28))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY30:DH30)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H29/'NGER results'!$C29),0,H29/'NGER results'!$C29)","v":0},{"$f":"I29*'NGER results'!$D29","v":0},{"$f":"IF(J29>'NGER input 2'!$GT$4*H29,J29/'NGER input 2'!$GT$4,H29)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY30:DH30)","v":0},{"$f":"IF(ISERROR(N29/'NGER results'!$C29),0,N29/'NGER results'!$C29)","v":0},{"$f":"O29*'NGER results'!$D29","v":0},{"$f":"IF(P29>'NGER input 2'!$GT$4*N29,P29/'NGER input 2'!$GT$4,N29)","v":0},0]
[{"$f":"'NGER input 2'!A29","v":25},null,{"$f":"'NGER results'!H30+'NGER results'!N30","v":{"$error":"#N/A"}},{"$f":"IF($A30>=2016,0.0006784*25*SUM('NGER input 2'!$C29:$E29),0.0006784*25*SUM('NGER input 2'!$C29:$E29))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY31:DH31)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H30/'NGER results'!$C30),0,H30/'NGER results'!$C30)","v":0},{"$f":"I30*'NGER results'!$D30","v":0},{"$f":"IF(J30>'NGER input 2'!$GT$4*H30,J30/'NGER input 2'!$GT$4,H30)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY31:DH31)","v":0},{"$f":"IF(ISERROR(N30/'NGER results'!$C30),0,N30/'NGER results'!$C30)","v":0},{"$f":"O30*'NGER results'!$D30","v":0},{"$f":"IF(P30>'NGER input 2'!$GT$4*N30,P30/'NGER input 2'!$GT$4,N30)","v":0},0]
[{"$f":"'NGER input 2'!A30","v":26},null,{"$f":"'NGER results'!H31+'NGER results'!N31","v":{"$error":"#N/A"}},{"$f":"IF($A31>=2016,0.0006784*25*SUM('NGER input 2'!$C30:$E30),0.0006784*25*SUM('NGER input 2'!$C30:$E30))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY32:DH32)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H31/'NGER results'!$C31),0,H31/'NGER results'!$C31)","v":0},{"$f":"I31*'NGER results'!$D31","v":0},{"$f":"IF(J31>'NGER input 2'!$GT$4*H31,J31/'NGER input 2'!$GT$4,H31)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY32:DH32)","v":0},{"$f":"IF(ISERROR(N31/'NGER results'!$C31),0,N31/'NGER results'!$C31)","v":0},{"$f":"O31*'NGER results'!$D31","v":0},{"$f":"IF(P31>'NGER input 2'!$GT$4*N31,P31/'NGER input 2'!$GT$4,N31)","v":0},0]
[{"$f":"'NGER input 2'!A31","v":27},null,{"$f":"'NGER results'!H32+'NGER results'!N32","v":{"$error":"#N/A"}},{"$f":"IF($A32>=2016,0.0006784*25*SUM('NGER input 2'!$C31:$E31),0.0006784*25*SUM('NGER input 2'!$C31:$E31))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY33:DH33)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H32/'NGER results'!$C32),0,H32/'NGER results'!$C32)","v":0},{"$f":"I32*'NGER results'!$D32","v":0},{"$f":"IF(J32>'NGER input 2'!$GT$4*H32,J32/'NGER input 2'!$GT$4,H32)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY33:DH33)","v":0},{"$f":"IF(ISERROR(N32/'NGER results'!$C32),0,N32/'NGER results'!$C32)","v":0},{"$f":"O32*'NGER results'!$D32","v":0},{"$f":"IF(P32>'NGER input 2'!$GT$4*N32,P32/'NGER input 2'!$GT$4,N32)","v":0},0]
[{"$f":"'NGER input 2'!A32","v":28},null,{"$f":"'NGER results'!H33+'NGER results'!N33","v":{"$error":"#N/A"}},{"$f":"IF($A33>=2016,0.0006784*25*SUM('NGER input 2'!$C32:$E32),0.0006784*25*SUM('NGER input 2'!$C32:$E32))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY34:DH34)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H33/'NGER results'!$C33),0,H33/'NGER results'!$C33)","v":0},{"$f":"I33*'NGER results'!$D33","v":0},{"$f":"IF(J33>'NGER input 2'!$GT$4*H33,J33/'NGER input 2'!$GT$4,H33)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY34:DH34)","v":0},{"$f":"IF(ISERROR(N33/'NGER results'!$C33),0,N33/'NGER results'!$C33)","v":0},{"$f":"O33*'NGER results'!$D33","v":0},{"$f":"IF(P33>'NGER input 2'!$GT$4*N33,P33/'NGER input 2'!$GT$4,N33)","v":0},0]
[{"$f":"'NGER input 2'!A33","v":29},null,{"$f":"'NGER results'!H34+'NGER results'!N34","v":{"$error":"#N/A"}},{"$f":"IF($A34>=2016,0.0006784*25*SUM('NGER input 2'!$C33:$E33),0.0006784*25*SUM('NGER input 2'!$C33:$E33))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY35:DH35)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H34/'NGER results'!$C34),0,H34/'NGER results'!$C34)","v":0},{"$f":"I34*'NGER results'!$D34","v":0},{"$f":"IF(J34>'NGER input 2'!$GT$4*H34,J34/'NGER input 2'!$GT$4,H34)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY35:DH35)","v":0},{"$f":"IF(ISERROR(N34/'NGER results'!$C34),0,N34/'NGER results'!$C34)","v":0},{"$f":"O34*'NGER results'!$D34","v":0},{"$f":"IF(P34>'NGER input 2'!$GT$4*N34,P34/'NGER input 2'!$GT$4,N34)","v":0},0]
[{"$f":"'NGER input 2'!A34","v":30},null,{"$f":"'NGER results'!H35+'NGER results'!N35","v":{"$error":"#N/A"}},{"$f":"IF($A35>=2016,0.0006784*25*SUM('NGER input 2'!$C34:$E34),0.0006784*25*SUM('NGER input 2'!$C34:$E34))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY36:DH36)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H35/'NGER results'!$C35),0,H35/'NGER results'!$C35)","v":0},{"$f":"I35*'NGER results'!$D35","v":0},{"$f":"IF(J35>'NGER input 2'!$GT$4*H35,J35/'NGER input 2'!$GT$4,H35)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY36:DH36)","v":0},{"$f":"IF(ISERROR(N35/'NGER results'!$C35),0,N35/'NGER results'!$C35)","v":0},{"$f":"O35*'NGER results'!$D35","v":0},{"$f":"IF(P35>'NGER input 2'!$GT$4*N35,P35/'NGER input 2'!$GT$4,N35)","v":0},0]
[{"$f":"'NGER input 2'!A35","v":31},null,{"$f":"'NGER results'!H36+'NGER results'!N36","v":{"$error":"#N/A"}},{"$f":"IF($A36>=2016,0.0006784*25*SUM('NGER input 2'!$C35:$E35),0.0006784*25*SUM('NGER input 2'!$C35:$E35))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY37:DH37)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H36/'NGER results'!$C36),0,H36/'NGER results'!$C36)","v":0},{"$f":"I36*'NGER results'!$D36","v":0},{"$f":"IF(J36>'NGER input 2'!$GT$4*H36,J36/'NGER input 2'!$GT$4,H36)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY37:DH37)","v":0},{"$f":"IF(ISERROR(N36/'NGER results'!$C36),0,N36/'NGER results'!$C36)","v":0},{"$f":"O36*'NGER results'!$D36","v":0},{"$f":"IF(P36>'NGER input 2'!$GT$4*N36,P36/'NGER input 2'!$GT$4,N36)","v":0},0]
[{"$f":"'NGER input 2'!A36","v":32},null,{"$f":"'NGER results'!H37+'NGER results'!N37","v":{"$error":"#N/A"}},{"$f":"IF($A37>=2016,0.0006784*25*SUM('NGER input 2'!$C36:$E36),0.0006784*25*SUM('NGER input 2'!$C36:$E36))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY38:DH38)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H37/'NGER results'!$C37),0,H37/'NGER results'!$C37)","v":0},{"$f":"I37*'NGER results'!$D37","v":0},{"$f":"IF(J37>'NGER input 2'!$GT$4*H37,J37/'NGER input 2'!$GT$4,H37)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY38:DH38)","v":0},{"$f":"IF(ISERROR(N37/'NGER results'!$C37),0,N37/'NGER results'!$C37)","v":0},{"$f":"O37*'NGER results'!$D37","v":0},{"$f":"IF(P37>'NGER input 2'!$GT$4*N37,P37/'NGER input 2'!$GT$4,N37)","v":0},0]
[{"$f":"'NGER input 2'!A37","v":33},null,{"$f":"'NGER results'!H38+'NGER results'!N38","v":{"$error":"#N/A"}},{"$f":"IF($A38>=2016,0.0006784*25*SUM('NGER input 2'!$C37:$E37),0.0006784*25*SUM('NGER input 2'!$C37:$E37))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY39:DH39)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H38/'NGER results'!$C38),0,H38/'NGER results'!$C38)","v":0},{"$f":"I38*'NGER results'!$D38","v":0},{"$f":"IF(J38>'NGER input 2'!$GT$4*H38,J38/'NGER input 2'!$GT$4,H38)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY39:DH39)","v":0},{"$f":"IF(ISERROR(N38/'NGER results'!$C38),0,N38/'NGER results'!$C38)","v":0},{"$f":"O38*'NGER results'!$D38","v":0},{"$f":"IF(P38>'NGER input 2'!$GT$4*N38,P38/'NGER input 2'!$GT$4,N38)","v":0},0]
[{"$f":"'NGER input 2'!A38","v":34},null,{"$f":"'NGER results'!H39+'NGER results'!N39","v":{"$error":"#N/A"}},{"$f":"IF($A39>=2016,0.0006784*25*SUM('NGER input 2'!$C38:$E38),0.0006784*25*SUM('NGER input 2'!$C38:$E38))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY40:DH40)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H39/'NGER results'!$C39),0,H39/'NGER results'!$C39)","v":0},{"$f":"I39*'NGER results'!$D39","v":0},{"$f":"IF(J39>'NGER input 2'!$GT$4*H39,J39/'NGER input 2'!$GT$4,H39)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY40:DH40)","v":0},{"$f":"IF(ISERROR(N39/'NGER results'!$C39),0,N39/'NGER results'!$C39)","v":0},{"$f":"O39*'NGER results'!$D39","v":0},{"$f":"IF(P39>'NGER input 2'!$GT$4*N39,P39/'NGER input 2'!$GT$4,N39)","v":0},0]
[{"$f":"'NGER input 2'!A39","v":35},null,{"$f":"'NGER results'!H40+'NGER results'!N40","v":{"$error":"#N/A"}},{"$f":"IF($A40>=2016,0.0006784*25*SUM('NGER input 2'!$C39:$E39),0.0006784*25*SUM('NGER input 2'!$C39:$E39))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY41:DH41)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H40/'NGER results'!$C40),0,H40/'NGER results'!$C40)","v":0},{"$f":"I40*'NGER results'!$D40","v":0},{"$f":"IF(J40>'NGER input 2'!$GT$4*H40,J40/'NGER input 2'!$GT$4,H40)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY41:DH41)","v":0},{"$f":"IF(ISERROR(N40/'NGER results'!$C40),0,N40/'NGER results'!$C40)","v":0},{"$f":"O40*'NGER results'!$D40","v":0},{"$f":"IF(P40>'NGER input 2'!$GT$4*N40,P40/'NGER input 2'!$GT$4,N40)","v":0},0]
[{"$f":"'NGER input 2'!A40","v":36},null,{"$f":"'NGER results'!H41+'NGER results'!N41","v":{"$error":"#N/A"}},{"$f":"IF($A41>=2016,0.0006784*25*SUM('NGER input 2'!$C40:$E40),0.0006784*25*SUM('NGER input 2'!$C40:$E40))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY42:DH42)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H41/'NGER results'!$C41),0,H41/'NGER results'!$C41)","v":0},{"$f":"I41*'NGER results'!$D41","v":0},{"$f":"IF(J41>'NGER input 2'!$GT$4*H41,J41/'NGER input 2'!$GT$4,H41)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY42:DH42)","v":0},{"$f":"IF(ISERROR(N41/'NGER results'!$C41),0,N41/'NGER results'!$C41)","v":0},{"$f":"O41*'NGER results'!$D41","v":0},{"$f":"IF(P41>'NGER input 2'!$GT$4*N41,P41/'NGER input 2'!$GT$4,N41)","v":0},0]
[{"$f":"'NGER input 2'!A41","v":37},null,{"$f":"'NGER results'!H42+'NGER results'!N42","v":{"$error":"#N/A"}},{"$f":"IF($A42>=2016,0.0006784*25*SUM('NGER input 2'!$C41:$E41),0.0006784*25*SUM('NGER input 2'!$C41:$E41))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY43:DH43)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H42/'NGER results'!$C42),0,H42/'NGER results'!$C42)","v":0},{"$f":"I42*'NGER results'!$D42","v":0},{"$f":"IF(J42>'NGER input 2'!$GT$4*H42,J42/'NGER input 2'!$GT$4,H42)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY43:DH43)","v":0},{"$f":"IF(ISERROR(N42/'NGER results'!$C42),0,N42/'NGER results'!$C42)","v":0},{"$f":"O42*'NGER results'!$D42","v":0},{"$f":"IF(P42>'NGER input 2'!$GT$4*N42,P42/'NGER input 2'!$GT$4,N42)","v":0},0]
[{"$f":"'NGER input 2'!A42","v":38},null,{"$f":"'NGER results'!H43+'NGER results'!N43","v":{"$error":"#N/A"}},{"$f":"IF($A43>=2016,0.0006784*25*SUM('NGER input 2'!$C42:$E42),0.0006784*25*SUM('NGER input 2'!$C42:$E42))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY44:DH44)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H43/'NGER results'!$C43),0,H43/'NGER results'!$C43)","v":0},{"$f":"I43*'NGER results'!$D43","v":0},{"$f":"IF(J43>'NGER input 2'!$GT$4*H43,J43/'NGER input 2'!$GT$4,H43)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY44:DH44)","v":0},{"$f":"IF(ISERROR(N43/'NGER results'!$C43),0,N43/'NGER results'!$C43)","v":0},{"$f":"O43*'NGER results'!$D43","v":0},{"$f":"IF(P43>'NGER input 2'!$GT$4*N43,P43/'NGER input 2'!$GT$4,N43)","v":0},0]
[{"$f":"'NGER input 2'!A43","v":39},null,{"$f":"'NGER results'!H44+'NGER results'!N44","v":{"$error":"#N/A"}},{"$f":"IF($A44>=2016,0.0006784*25*SUM('NGER input 2'!$C43:$E43),0.0006784*25*SUM('NGER input 2'!$C43:$E43))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY45:DH45)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H44/'NGER results'!$C44),0,H44/'NGER results'!$C44)","v":0},{"$f":"I44*'NGER results'!$D44","v":0},{"$f":"IF(J44>'NGER input 2'!$GT$4*H44,J44/'NGER input 2'!$GT$4,H44)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY45:DH45)","v":0},{"$f":"IF(ISERROR(N44/'NGER results'!$C44),0,N44/'NGER results'!$C44)","v":0},{"$f":"O44*'NGER results'!$D44","v":0},{"$f":"IF(P44>'NGER input 2'!$GT$4*N44,P44/'NGER input 2'!$GT$4,N44)","v":0},0]
[{"$f":"'NGER input 2'!A44","v":40},null,{"$f":"'NGER results'!H45+'NGER results'!N45","v":{"$error":"#N/A"}},{"$f":"IF($A45>=2016,0.0006784*25*SUM('NGER input 2'!$C44:$E44),0.0006784*25*SUM('NGER input 2'!$C44:$E44))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY46:DH46)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H45/'NGER results'!$C45),0,H45/'NGER results'!$C45)","v":0},{"$f":"I45*'NGER results'!$D45","v":0},{"$f":"IF(J45>'NGER input 2'!$GT$4*H45,J45/'NGER input 2'!$GT$4,H45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY46:DH46)","v":0},{"$f":"IF(ISERROR(N45/'NGER results'!$C45),0,N45/'NGER results'!$C45)","v":0},{"$f":"O45*'NGER results'!$D45","v":0},{"$f":"IF(P45>'NGER input 2'!$GT$4*N45,P45/'NGER input 2'!$GT$4,N45)","v":0},0]
[{"$f":"'NGER input 2'!A45","v":41},null,{"$f":"'NGER results'!H46+'NGER results'!N46","v":{"$error":"#N/A"}},{"$f":"IF($A46>=2016,0.0006784*25*SUM('NGER input 2'!$C45:$E45),0.0006784*25*SUM('NGER input 2'!$C45:$E45))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY47:DH47)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H46/'NGER results'!$C46),0,H46/'NGER results'!$C46)","v":0},{"$f":"I46*'NGER results'!$D46","v":0},{"$f":"IF(J46>'NGER input 2'!$GT$4*H46,J46/'NGER input 2'!$GT$4,H46)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY47:DH47)","v":0},{"$f":"IF(ISERROR(N46/'NGER results'!$C46),0,N46/'NGER results'!$C46)","v":0},{"$f":"O46*'NGER results'!$D46","v":0},{"$f":"IF(P46>'NGER input 2'!$GT$4*N46,P46/'NGER input 2'!$GT$4,N46)","v":0},0]
[{"$f":"'NGER input 2'!A46","v":42},null,{"$f":"'NGER results'!H47+'NGER results'!N47","v":{"$error":"#N/A"}},{"$f":"IF($A47>=2016,0.0006784*25*SUM('NGER input 2'!$C46:$E46),0.0006784*25*SUM('NGER input 2'!$C46:$E46))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY48:DH48)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H47/'NGER results'!$C47),0,H47/'NGER results'!$C47)","v":0},{"$f":"I47*'NGER results'!$D47","v":0},{"$f":"IF(J47>'NGER input 2'!$GT$4*H47,J47/'NGER input 2'!$GT$4,H47)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY48:DH48)","v":0},{"$f":"IF(ISERROR(N47/'NGER results'!$C47),0,N47/'NGER results'!$C47)","v":0},{"$f":"O47*'NGER results'!$D47","v":0},{"$f":"IF(P47>'NGER input 2'!$GT$4*N47,P47/'NGER input 2'!$GT$4,N47)","v":0},0]
[{"$f":"'NGER input 2'!A47","v":43},null,{"$f":"'NGER results'!H48+'NGER results'!N48","v":{"$error":"#N/A"}},{"$f":"IF($A48>=2016,0.0006784*25*SUM('NGER input 2'!$C47:$E47),0.0006784*25*SUM('NGER input 2'!$C47:$E47))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY49:DH49)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H48/'NGER results'!$C48),0,H48/'NGER results'!$C48)","v":0},{"$f":"I48*'NGER results'!$D48","v":0},{"$f":"IF(J48>'NGER input 2'!$GT$4*H48,J48/'NGER input 2'!$GT$4,H48)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY49:DH49)","v":0},{"$f":"IF(ISERROR(N48/'NGER results'!$C48),0,N48/'NGER results'!$C48)","v":0},{"$f":"O48*'NGER results'!$D48","v":0},{"$f":"IF(P48>'NGER input 2'!$GT$4*N48,P48/'NGER input 2'!$GT$4,N48)","v":0},0]
[{"$f":"'NGER input 2'!A48","v":44},null,{"$f":"'NGER results'!H49+'NGER results'!N49","v":{"$error":"#N/A"}},{"$f":"IF($A49>=2016,0.0006784*25*SUM('NGER input 2'!$C48:$E48),0.0006784*25*SUM('NGER input 2'!$C48:$E48))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY50:DH50)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H49/'NGER results'!$C49),0,H49/'NGER results'!$C49)","v":0},{"$f":"I49*'NGER results'!$D49","v":0},{"$f":"IF(J49>'NGER input 2'!$GT$4*H49,J49/'NGER input 2'!$GT$4,H49)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY50:DH50)","v":0},{"$f":"IF(ISERROR(N49/'NGER results'!$C49),0,N49/'NGER results'!$C49)","v":0},{"$f":"O49*'NGER results'!$D49","v":0},{"$f":"IF(P49>'NGER input 2'!$GT$4*N49,P49/'NGER input 2'!$GT$4,N49)","v":0},0]
[{"$f":"'NGER input 2'!A49","v":45},null,{"$f":"'NGER results'!H50+'NGER results'!N50","v":{"$error":"#N/A"}},{"$f":"IF($A50>=2016,0.0006784*25*SUM('NGER input 2'!$C49:$E49),0.0006784*25*SUM('NGER input 2'!$C49:$E49))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY51:DH51)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H50/'NGER results'!$C50),0,H50/'NGER results'!$C50)","v":0},{"$f":"I50*'NGER results'!$D50","v":0},{"$f":"IF(J50>'NGER input 2'!$GT$4*H50,J50/'NGER input 2'!$GT$4,H50)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY51:DH51)","v":0},{"$f":"IF(ISERROR(N50/'NGER results'!$C50),0,N50/'NGER results'!$C50)","v":0},{"$f":"O50*'NGER results'!$D50","v":0},{"$f":"IF(P50>'NGER input 2'!$GT$4*N50,P50/'NGER input 2'!$GT$4,N50)","v":0},0]
[{"$f":"'NGER input 2'!A50","v":46},null,{"$f":"'NGER results'!H51+'NGER results'!N51","v":{"$error":"#N/A"}},{"$f":"IF($A51>=2016,0.0006784*25*SUM('NGER input 2'!$C50:$E50),0.0006784*25*SUM('NGER input 2'!$C50:$E50))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY52:DH52)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H51/'NGER results'!$C51),0,H51/'NGER results'!$C51)","v":0},{"$f":"I51*'NGER results'!$D51","v":0},{"$f":"IF(J51>'NGER input 2'!$GT$4*H51,J51/'NGER input 2'!$GT$4,H51)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY52:DH52)","v":0},{"$f":"IF(ISERROR(N51/'NGER results'!$C51),0,N51/'NGER results'!$C51)","v":0},{"$f":"O51*'NGER results'!$D51","v":0},{"$f":"IF(P51>'NGER input 2'!$GT$4*N51,P51/'NGER input 2'!$GT$4,N51)","v":0},0]
[{"$f":"'NGER input 2'!A51","v":47},null,{"$f":"'NGER results'!H52+'NGER results'!N52","v":{"$error":"#N/A"}},{"$f":"IF($A52>=2016,0.0006784*25*SUM('NGER input 2'!$C51:$E51),0.0006784*25*SUM('NGER input 2'!$C51:$E51))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY53:DH53)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H52/'NGER results'!$C52),0,H52/'NGER results'!$C52)","v":0},{"$f":"I52*'NGER results'!$D52","v":0},{"$f":"IF(J52>'NGER input 2'!$GT$4*H52,J52/'NGER input 2'!$GT$4,H52)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY53:DH53)","v":0},{"$f":"IF(ISERROR(N52/'NGER results'!$C52),0,N52/'NGER results'!$C52)","v":0},{"$f":"O52*'NGER results'!$D52","v":0},{"$f":"IF(P52>'NGER input 2'!$GT$4*N52,P52/'NGER input 2'!$GT$4,N52)","v":0},0]
[{"$f":"'NGER input 2'!A52","v":48},null,{"$f":"'NGER results'!H53+'NGER results'!N53","v":{"$error":"#N/A"}},{"$f":"IF($A53>=2016,0.0006784*25*SUM('NGER input 2'!$C52:$E52),0.0006784*25*SUM('NGER input 2'!$C52:$E52))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY54:DH54)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H53/'NGER results'!$C53),0,H53/'NGER results'!$C53)","v":0},{"$f":"I53*'NGER results'!$D53","v":0},{"$f":"IF(J53>'NGER input 2'!$GT$4*H53,J53/'NGER input 2'!$GT$4,H53)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY54:DH54)","v":0},{"$f":"IF(ISERROR(N53/'NGER results'!$C53),0,N53/'NGER results'!$C53)","v":0},{"$f":"O53*'NGER results'!$D53","v":0},{"$f":"IF(P53>'NGER input 2'!$GT$4*N53,P53/'NGER input 2'!$GT$4,N53)","v":0},0]
[{"$f":"'NGER input 2'!A53","v":49},null,{"$f":"'NGER results'!H54+'NGER results'!N54","v":{"$error":"#N/A"}},{"$f":"IF($A54>=2016,0.0006784*25*SUM('NGER input 2'!$C53:$E53),0.0006784*25*SUM('NGER input 2'!$C53:$E53))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY55:DH55)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H54/'NGER results'!$C54),0,H54/'NGER results'!$C54)","v":0},{"$f":"I54*'NGER results'!$D54","v":0},{"$f":"IF(J54>'NGER input 2'!$GT$4*H54,J54/'NGER input 2'!$GT$4,H54)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY55:DH55)","v":0},{"$f":"IF(ISERROR(N54/'NGER results'!$C54),0,N54/'NGER results'!$C54)","v":0},{"$f":"O54*'NGER results'!$D54","v":0},{"$f":"IF(P54>'NGER input 2'!$GT$4*N54,P54/'NGER input 2'!$GT$4,N54)","v":0},0]
[{"$f":"'NGER input 2'!A54","v":50},null,{"$f":"'NGER results'!H55+'NGER results'!N55","v":{"$error":"#N/A"}},{"$f":"IF($A55>=2016,0.0006784*25*SUM('NGER input 2'!$C54:$E54),0.0006784*25*SUM('NGER input 2'!$C54:$E54))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY56:DH56)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H55/'NGER results'!$C55),0,H55/'NGER results'!$C55)","v":0},{"$f":"I55*'NGER results'!$D55","v":0},{"$f":"IF(J55>'NGER input 2'!$GT$4*H55,J55/'NGER input 2'!$GT$4,H55)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY56:DH56)","v":0},{"$f":"IF(ISERROR(N55/'NGER results'!$C55),0,N55/'NGER results'!$C55)","v":0},{"$f":"O55*'NGER results'!$D55","v":0},{"$f":"IF(P55>'NGER input 2'!$GT$4*N55,P55/'NGER input 2'!$GT$4,N55)","v":0},0]
[{"$f":"'NGER input 2'!A55","v":51},null,{"$f":"'NGER results'!H56+'NGER results'!N56","v":{"$error":"#N/A"}},{"$f":"IF($A56>=2016,0.0006784*25*SUM('NGER input 2'!$C55:$E55),0.0006784*25*SUM('NGER input 2'!$C55:$E55))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY57:DH57)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H56/'NGER results'!$C56),0,H56/'NGER results'!$C56)","v":0},{"$f":"I56*'NGER results'!$D56","v":0},{"$f":"IF(J56>'NGER input 2'!$GT$4*H56,J56/'NGER input 2'!$GT$4,H56)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY57:DH57)","v":0},{"$f":"IF(ISERROR(N56/'NGER results'!$C56),0,N56/'NGER results'!$C56)","v":0},{"$f":"O56*'NGER results'!$D56","v":0},{"$f":"IF(P56>'NGER input 2'!$GT$4*N56,P56/'NGER input 2'!$GT$4,N56)","v":0},0]
[{"$f":"'NGER input 2'!A56","v":52},null,{"$f":"'NGER results'!H57+'NGER results'!N57","v":{"$error":"#N/A"}},{"$f":"IF($A57>=2016,0.0006784*25*SUM('NGER input 2'!$C56:$E56),0.0006784*25*SUM('NGER input 2'!$C56:$E56))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY58:DH58)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H57/'NGER results'!$C57),0,H57/'NGER results'!$C57)","v":0},{"$f":"I57*'NGER results'!$D57","v":0},{"$f":"IF(J57>'NGER input 2'!$GT$4*H57,J57/'NGER input 2'!$GT$4,H57)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY58:DH58)","v":0},{"$f":"IF(ISERROR(N57/'NGER results'!$C57),0,N57/'NGER results'!$C57)","v":0},{"$f":"O57*'NGER results'!$D57","v":0},{"$f":"IF(P57>'NGER input 2'!$GT$4*N57,P57/'NGER input 2'!$GT$4,N57)","v":0},0]
[{"$f":"'NGER input 2'!A57","v":53},null,{"$f":"'NGER results'!H58+'NGER results'!N58","v":{"$error":"#N/A"}},{"$f":"IF($A58>=2016,0.0006784*25*SUM('NGER input 2'!$C57:$E57),0.0006784*25*SUM('NGER input 2'!$C57:$E57))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY59:DH59)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H58/'NGER results'!$C58),0,H58/'NGER results'!$C58)","v":0},{"$f":"I58*'NGER results'!$D58","v":0},{"$f":"IF(J58>'NGER input 2'!$GT$4*H58,J58/'NGER input 2'!$GT$4,H58)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY59:DH59)","v":0},{"$f":"IF(ISERROR(N58/'NGER results'!$C58),0,N58/'NGER results'!$C58)","v":0},{"$f":"O58*'NGER results'!$D58","v":0},{"$f":"IF(P58>'NGER input 2'!$GT$4*N58,P58/'NGER input 2'!$GT$4,N58)","v":0},0]
[{"$f":"'NGER input 2'!A58","v":54},null,{"$f":"'NGER results'!H59+'NGER results'!N59","v":{"$error":"#N/A"}},{"$f":"IF($A59>=2016,0.0006784*25*SUM('NGER input 2'!$C58:$E58),0.0006784*25*SUM('NGER input 2'!$C58:$E58))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY60:DH60)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H59/'NGER results'!$C59),0,H59/'NGER results'!$C59)","v":0},{"$f":"I59*'NGER results'!$D59","v":0},{"$f":"IF(J59>'NGER input 2'!$GT$4*H59,J59/'NGER input 2'!$GT$4,H59)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY60:DH60)","v":0},{"$f":"IF(ISERROR(N59/'NGER results'!$C59),0,N59/'NGER results'!$C59)","v":0},{"$f":"O59*'NGER results'!$D59","v":0},{"$f":"IF(P59>'NGER input 2'!$GT$4*N59,P59/'NGER input 2'!$GT$4,N59)","v":0},0]
[{"$f":"'NGER input 2'!A59","v":55},null,{"$f":"'NGER results'!H60+'NGER results'!N60","v":{"$error":"#N/A"}},{"$f":"IF($A60>=2016,0.0006784*25*SUM('NGER input 2'!$C59:$E59),0.0006784*25*SUM('NGER input 2'!$C59:$E59))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY61:DH61)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H60/'NGER results'!$C60),0,H60/'NGER results'!$C60)","v":0},{"$f":"I60*'NGER results'!$D60","v":0},{"$f":"IF(J60>'NGER input 2'!$GT$4*H60,J60/'NGER input 2'!$GT$4,H60)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY61:DH61)","v":0},{"$f":"IF(ISERROR(N60/'NGER results'!$C60),0,N60/'NGER results'!$C60)","v":0},{"$f":"O60*'NGER results'!$D60","v":0},{"$f":"IF(P60>'NGER input 2'!$GT$4*N60,P60/'NGER input 2'!$GT$4,N60)","v":0},0]
[{"$f":"'NGER input 2'!A60","v":56},null,{"$f":"'NGER results'!H61+'NGER results'!N61","v":{"$error":"#N/A"}},{"$f":"IF($A61>=2016,0.0006784*25*SUM('NGER input 2'!$C60:$E60),0.0006784*25*SUM('NGER input 2'!$C60:$E60))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY62:DH62)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H61/'NGER results'!$C61),0,H61/'NGER results'!$C61)","v":0},{"$f":"I61*'NGER results'!$D61","v":0},{"$f":"IF(J61>'NGER input 2'!$GT$4*H61,J61/'NGER input 2'!$GT$4,H61)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY62:DH62)","v":0},{"$f":"IF(ISERROR(N61/'NGER results'!$C61),0,N61/'NGER results'!$C61)","v":0},{"$f":"O61*'NGER results'!$D61","v":0},{"$f":"IF(P61>'NGER input 2'!$GT$4*N61,P61/'NGER input 2'!$GT$4,N61)","v":0},0]
[{"$f":"'NGER input 2'!A61","v":57},null,{"$f":"'NGER results'!H62+'NGER results'!N62","v":{"$error":"#N/A"}},{"$f":"IF($A62>=2016,0.0006784*25*SUM('NGER input 2'!$C61:$E61),0.0006784*25*SUM('NGER input 2'!$C61:$E61))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY63:DH63)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H62/'NGER results'!$C62),0,H62/'NGER results'!$C62)","v":0},{"$f":"I62*'NGER results'!$D62","v":0},{"$f":"IF(J62>'NGER input 2'!$GT$4*H62,J62/'NGER input 2'!$GT$4,H62)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY63:DH63)","v":0},{"$f":"IF(ISERROR(N62/'NGER results'!$C62),0,N62/'NGER results'!$C62)","v":0},{"$f":"O62*'NGER results'!$D62","v":0},{"$f":"IF(P62>'NGER input 2'!$GT$4*N62,P62/'NGER input 2'!$GT$4,N62)","v":0},0]
[{"$f":"'NGER input 2'!A62","v":58},null,{"$f":"'NGER results'!H63+'NGER results'!N63","v":{"$error":"#N/A"}},{"$f":"IF($A63>=2016,0.0006784*25*SUM('NGER input 2'!$C62:$E62),0.0006784*25*SUM('NGER input 2'!$C62:$E62))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY64:DH64)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H63/'NGER results'!$C63),0,H63/'NGER results'!$C63)","v":0},{"$f":"I63*'NGER results'!$D63","v":0},{"$f":"IF(J63>'NGER input 2'!$GT$4*H63,J63/'NGER input 2'!$GT$4,H63)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY64:DH64)","v":0},{"$f":"IF(ISERROR(N63/'NGER results'!$C63),0,N63/'NGER results'!$C63)","v":0},{"$f":"O63*'NGER results'!$D63","v":0},{"$f":"IF(P63>'NGER input 2'!$GT$4*N63,P63/'NGER input 2'!$GT$4,N63)","v":0},0]
[{"$f":"'NGER input 2'!A63","v":59},null,{"$f":"'NGER results'!H64+'NGER results'!N64","v":{"$error":"#N/A"}},{"$f":"IF($A64>=2016,0.0006784*25*SUM('NGER input 2'!$C63:$E63),0.0006784*25*SUM('NGER input 2'!$C63:$E63))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY65:DH65)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H64/'NGER results'!$C64),0,H64/'NGER results'!$C64)","v":0},{"$f":"I64*'NGER results'!$D64","v":0},{"$f":"IF(J64>'NGER input 2'!$GT$4*H64,J64/'NGER input 2'!$GT$4,H64)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY65:DH65)","v":0},{"$f":"IF(ISERROR(N64/'NGER results'!$C64),0,N64/'NGER results'!$C64)","v":0},{"$f":"O64*'NGER results'!$D64","v":0},{"$f":"IF(P64>'NGER input 2'!$GT$4*N64,P64/'NGER input 2'!$GT$4,N64)","v":0},0]
[{"$f":"'NGER input 2'!A64","v":60},null,{"$f":"'NGER results'!H65+'NGER results'!N65","v":{"$error":"#N/A"}},{"$f":"IF($A65>=2016,0.0006784*25*SUM('NGER input 2'!$C64:$E64),0.0006784*25*SUM('NGER input 2'!$C64:$E64))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY66:DH66)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H65/'NGER results'!$C65),0,H65/'NGER results'!$C65)","v":0},{"$f":"I65*'NGER results'!$D65","v":0},{"$f":"IF(J65>'NGER input 2'!$GT$4*H65,J65/'NGER input 2'!$GT$4,H65)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY66:DH66)","v":0},{"$f":"IF(ISERROR(N65/'NGER results'!$C65),0,N65/'NGER results'!$C65)","v":0},{"$f":"O65*'NGER results'!$D65","v":0},{"$f":"IF(P65>'NGER input 2'!$GT$4*N65,P65/'NGER input 2'!$GT$4,N65)","v":0},0]
[{"$f":"'NGER input 2'!A65","v":61},null,{"$f":"'NGER results'!H66+'NGER results'!N66","v":{"$error":"#N/A"}},{"$f":"IF($A66>=2016,0.0006784*25*SUM('NGER input 2'!$C65:$E65),0.0006784*25*SUM('NGER input 2'!$C65:$E65))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY67:DH67)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H66/'NGER results'!$C66),0,H66/'NGER results'!$C66)","v":0},{"$f":"I66*'NGER results'!$D66","v":0},{"$f":"IF(J66>'NGER input 2'!$GT$4*H66,J66/'NGER input 2'!$GT$4,H66)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY67:DH67)","v":0},{"$f":"IF(ISERROR(N66/'NGER results'!$C66),0,N66/'NGER results'!$C66)","v":0},{"$f":"O66*'NGER results'!$D66","v":0},{"$f":"IF(P66>'NGER input 2'!$GT$4*N66,P66/'NGER input 2'!$GT$4,N66)","v":0},0]
[{"$f":"'NGER input 2'!A66","v":62},null,{"$f":"'NGER results'!H67+'NGER results'!N67","v":{"$error":"#N/A"}},{"$f":"IF($A67>=2016,0.0006784*25*SUM('NGER input 2'!$C66:$E66),0.0006784*25*SUM('NGER input 2'!$C66:$E66))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY68:DH68)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H67/'NGER results'!$C67),0,H67/'NGER results'!$C67)","v":0},{"$f":"I67*'NGER results'!$D67","v":0},{"$f":"IF(J67>'NGER input 2'!$GT$4*H67,J67/'NGER input 2'!$GT$4,H67)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY68:DH68)","v":0},{"$f":"IF(ISERROR(N67/'NGER results'!$C67),0,N67/'NGER results'!$C67)","v":0},{"$f":"O67*'NGER results'!$D67","v":0},{"$f":"IF(P67>'NGER input 2'!$GT$4*N67,P67/'NGER input 2'!$GT$4,N67)","v":0},0]
[{"$f":"'NGER input 2'!A67","v":63},null,{"$f":"'NGER results'!H68+'NGER results'!N68","v":{"$error":"#N/A"}},{"$f":"IF($A68>=2016,0.0006784*25*SUM('NGER input 2'!$C67:$E67),0.0006784*25*SUM('NGER input 2'!$C67:$E67))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY69:DH69)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H68/'NGER results'!$C68),0,H68/'NGER results'!$C68)","v":0},{"$f":"I68*'NGER results'!$D68","v":0},{"$f":"IF(J68>'NGER input 2'!$GT$4*H68,J68/'NGER input 2'!$GT$4,H68)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY69:DH69)","v":0},{"$f":"IF(ISERROR(N68/'NGER results'!$C68),0,N68/'NGER results'!$C68)","v":0},{"$f":"O68*'NGER results'!$D68","v":0},{"$f":"IF(P68>'NGER input 2'!$GT$4*N68,P68/'NGER input 2'!$GT$4,N68)","v":0},0]
[{"$f":"'NGER input 2'!A68","v":64},null,{"$f":"'NGER results'!H69+'NGER results'!N69","v":{"$error":"#N/A"}},{"$f":"IF($A69>=2016,0.0006784*25*SUM('NGER input 2'!$C68:$E68),0.0006784*25*SUM('NGER input 2'!$C68:$E68))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY70:DH70)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H69/'NGER results'!$C69),0,H69/'NGER results'!$C69)","v":0},{"$f":"I69*'NGER results'!$D69","v":0},{"$f":"IF(J69>'NGER input 2'!$GT$4*H69,J69/'NGER input 2'!$GT$4,H69)","v":{"$error":"#N/A"}},{"$f":"(K69-J69)*(1-0.1)","v":{"$error":"#N/A"}},null,{"$f":"SUM('NGER CTW calcs'!CY70:DH70)","v":0},{"$f":"IF(ISERROR(N69/'NGER results'!$C69),0,N69/'NGER results'!$C69)","v":0},{"$f":"O69*'NGER results'!$D69","v":0},{"$f":"IF(P69>'NGER input 2'!$GT$4*N69,P69/'NGER input 2'!$GT$4,N69)","v":0},0]
[{"$f":"'NGER input 2'!A69","v":65},null,{"$f":"'NGER results'!H70+'NGER results'!N70","v":{"$error":"#N/A"}},{"$f":"IF($A70>=2016,0.0006784*25*SUM('NGER input 2'!$C69:$E69),0.0006784*25*SUM('NGER input 2'!$C69:$E69))","v":0},{"$f":"K70+Q70","v":{"$error":"#N/A"}},{"$f":"L70+R70","v":{"$error":"#N/A"}},null,{"$f":"SUM('NGER NCTW calcs'!CY71:DH71)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H70/'NGER results'!$C70),0,H70/'NGER results'!$C70)","v":0},{"$f":"I70*'NGER results'!$D70","v":0},{"$f":"IF(J70>'NGER input 2'!$GT$4*H70,J70/'NGER input 2'!$GT$4,H70)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY71:DH71)","v":0},{"$f":"IF(ISERROR(N70/'NGER results'!$C70),0,N70/'NGER results'!$C70)","v":0},{"$f":"O70*'NGER results'!$D70","v":0},{"$f":"IF(P70>'NGER input 2'!$GT$4*N70,P70/'NGER input 2'!$GT$4,N70)","v":0},{"$f":"(Q70-P70)*(1-0.1)","v":0}]
[{"$f":"'NGER input 2'!A70","v":66},null,{"$f":"'NGER results'!H71+'NGER results'!N71","v":{"$error":"#N/A"}},{"$f":"IF($A71>=2016,0.0006784*25*SUM('NGER input 2'!$C70:$E70),0.0006784*25*SUM('NGER input 2'!$C70:$E70))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY72:DH72)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H71/'NGER results'!$C71),0,H71/'NGER results'!$C71)","v":0},{"$f":"I71*'NGER results'!$D71","v":0},{"$f":"IF(J71>'NGER input 2'!$GT$4*H71,J71/'NGER input 2'!$GT$4,H71)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY72:DH72)","v":0},{"$f":"IF(ISERROR(N71/'NGER results'!$C71),0,N71/'NGER results'!$C71)","v":0},{"$f":"O71*'NGER results'!$D71","v":0},{"$f":"IF(P71>'NGER input 2'!$GT$4*N71,P71/'NGER input 2'!$GT$4,N71)","v":0},0]
[{"$f":"'NGER input 2'!A71","v":67},null,{"$f":"'NGER results'!H72+'NGER results'!N72","v":{"$error":"#N/A"}},{"$f":"IF($A72>=2016,0.0006784*25*SUM('NGER input 2'!$C71:$E71),0.0006784*25*SUM('NGER input 2'!$C71:$E71))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY73:DH73)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H72/'NGER results'!$C72),0,H72/'NGER results'!$C72)","v":0},{"$f":"I72*'NGER results'!$D72","v":0},{"$f":"IF(J72>'NGER input 2'!$GT$4*H72,J72/'NGER input 2'!$GT$4,H72)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY73:DH73)","v":0},{"$f":"IF(ISERROR(N72/'NGER results'!$C72),0,N72/'NGER results'!$C72)","v":0},{"$f":"O72*'NGER results'!$D72","v":0},{"$f":"IF(P72>'NGER input 2'!$GT$4*N72,P72/'NGER input 2'!$GT$4,N72)","v":0},0]
[{"$f":"'NGER input 2'!A72","v":68},null,{"$f":"'NGER results'!H73+'NGER results'!N73","v":{"$error":"#N/A"}},{"$f":"IF($A73>=2016,0.0006784*25*SUM('NGER input 2'!$C72:$E72),0.0006784*25*SUM('NGER input 2'!$C72:$E72))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY74:DH74)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H73/'NGER results'!$C73),0,H73/'NGER results'!$C73)","v":0},{"$f":"I73*'NGER results'!$D73","v":0},{"$f":"IF(J73>'NGER input 2'!$GT$4*H73,J73/'NGER input 2'!$GT$4,H73)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY74:DH74)","v":0},{"$f":"IF(ISERROR(N73/'NGER results'!$C73),0,N73/'NGER results'!$C73)","v":0},{"$f":"O73*'NGER results'!$D73","v":0},{"$f":"IF(P73>'NGER input 2'!$GT$4*N73,P73/'NGER input 2'!$GT$4,N73)","v":0},0]
[{"$f":"'NGER input 2'!A73","v":69},null,{"$f":"'NGER results'!H74+'NGER results'!N74","v":{"$error":"#N/A"}},{"$f":"IF($A74>=2016,0.0006784*25*SUM('NGER input 2'!$C73:$E73),0.0006784*25*SUM('NGER input 2'!$C73:$E73))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY75:DH75)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H74/'NGER results'!$C74),0,H74/'NGER results'!$C74)","v":0},{"$f":"I74*'NGER results'!$D74","v":0},{"$f":"IF(J74>'NGER input 2'!$GT$4*H74,J74/'NGER input 2'!$GT$4,H74)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY75:DH75)","v":0},{"$f":"IF(ISERROR(N74/'NGER results'!$C74),0,N74/'NGER results'!$C74)","v":0},{"$f":"O74*'NGER results'!$D74","v":0},{"$f":"IF(P74>'NGER input 2'!$GT$4*N74,P74/'NGER input 2'!$GT$4,N74)","v":0},0]
[{"$f":"'NGER input 2'!A74","v":70},null,{"$f":"'NGER results'!H75+'NGER results'!N75","v":{"$error":"#N/A"}},{"$f":"IF($A75>=2016,0.0006784*25*SUM('NGER input 2'!$C74:$E74),0.0006784*25*SUM('NGER input 2'!$C74:$E74))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY76:DH76)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H75/'NGER results'!$C75),0,H75/'NGER results'!$C75)","v":0},{"$f":"I75*'NGER results'!$D75","v":0},{"$f":"IF(J75>'NGER input 2'!$GT$4*H75,J75/'NGER input 2'!$GT$4,H75)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY76:DH76)","v":0},{"$f":"IF(ISERROR(N75/'NGER results'!$C75),0,N75/'NGER results'!$C75)","v":0},{"$f":"O75*'NGER results'!$D75","v":0},{"$f":"IF(P75>'NGER input 2'!$GT$4*N75,P75/'NGER input 2'!$GT$4,N75)","v":0},0]
[{"$f":"'NGER input 2'!A75","v":71},null,{"$f":"'NGER results'!H76+'NGER results'!N76","v":{"$error":"#N/A"}},{"$f":"IF($A76>=2016,0.0006784*25*SUM('NGER input 2'!$C75:$E75),0.0006784*25*SUM('NGER input 2'!$C75:$E75))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY77:DH77)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H76/'NGER results'!$C76),0,H76/'NGER results'!$C76)","v":0},{"$f":"I76*'NGER results'!$D76","v":0},{"$f":"IF(J76>'NGER input 2'!$GT$4*H76,J76/'NGER input 2'!$GT$4,H76)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY77:DH77)","v":0},{"$f":"IF(ISERROR(N76/'NGER results'!$C76),0,N76/'NGER results'!$C76)","v":0},{"$f":"O76*'NGER results'!$D76","v":0},{"$f":"IF(P76>'NGER input 2'!$GT$4*N76,P76/'NGER input 2'!$GT$4,N76)","v":0},0]
[{"$f":"'NGER input 2'!A76","v":72},null,{"$f":"'NGER results'!H77+'NGER results'!N77","v":{"$error":"#N/A"}},{"$f":"IF($A77>=2016,0.0006784*25*SUM('NGER input 2'!$C76:$E76),0.0006784*25*SUM('NGER input 2'!$C76:$E76))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY78:DH78)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H77/'NGER results'!$C77),0,H77/'NGER results'!$C77)","v":0},{"$f":"I77*'NGER results'!$D77","v":0},{"$f":"IF(J77>'NGER input 2'!$GT$4*H77,J77/'NGER input 2'!$GT$4,H77)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY78:DH78)","v":0},{"$f":"IF(ISERROR(N77/'NGER results'!$C77),0,N77/'NGER results'!$C77)","v":0},{"$f":"O77*'NGER results'!$D77","v":0},{"$f":"IF(P77>'NGER input 2'!$GT$4*N77,P77/'NGER input 2'!$GT$4,N77)","v":0},0]
[{"$f":"'NGER input 2'!A77","v":73},null,{"$f":"'NGER results'!H78+'NGER results'!N78","v":{"$error":"#N/A"}},{"$f":"IF($A78>=2016,0.0006784*25*SUM('NGER input 2'!$C77:$E77),0.0006784*25*SUM('NGER input 2'!$C77:$E77))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY79:DH79)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H78/'NGER results'!$C78),0,H78/'NGER results'!$C78)","v":0},{"$f":"I78*'NGER results'!$D78","v":0},{"$f":"IF(J78>'NGER input 2'!$GT$4*H78,J78/'NGER input 2'!$GT$4,H78)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY79:DH79)","v":0},{"$f":"IF(ISERROR(N78/'NGER results'!$C78),0,N78/'NGER results'!$C78)","v":0},{"$f":"O78*'NGER results'!$D78","v":0},{"$f":"IF(P78>'NGER input 2'!$GT$4*N78,P78/'NGER input 2'!$GT$4,N78)","v":0},0]
[{"$f":"'NGER input 2'!A78","v":74},null,{"$f":"'NGER results'!H79+'NGER results'!N79","v":{"$error":"#N/A"}},{"$f":"IF($A79>=2016,0.0006784*25*SUM('NGER input 2'!$C78:$E78),0.0006784*25*SUM('NGER input 2'!$C78:$E78))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY80:DH80)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H79/'NGER results'!$C79),0,H79/'NGER results'!$C79)","v":0},{"$f":"I79*'NGER results'!$D79","v":0},{"$f":"IF(J79>'NGER input 2'!$GT$4*H79,J79/'NGER input 2'!$GT$4,H79)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY80:DH80)","v":0},{"$f":"IF(ISERROR(N79/'NGER results'!$C79),0,N79/'NGER results'!$C79)","v":0},{"$f":"O79*'NGER results'!$D79","v":0},{"$f":"IF(P79>'NGER input 2'!$GT$4*N79,P79/'NGER input 2'!$GT$4,N79)","v":0},0]
[{"$f":"'NGER input 2'!A79","v":75},null,{"$f":"'NGER results'!H80+'NGER results'!N80","v":{"$error":"#N/A"}},{"$f":"IF($A80>=2016,0.0006784*25*SUM('NGER input 2'!$C79:$E79),0.0006784*25*SUM('NGER input 2'!$C79:$E79))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY81:DH81)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H80/'NGER results'!$C80),0,H80/'NGER results'!$C80)","v":0},{"$f":"I80*'NGER results'!$D80","v":0},{"$f":"IF(J80>'NGER input 2'!$GT$4*H80,J80/'NGER input 2'!$GT$4,H80)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY81:DH81)","v":0},{"$f":"IF(ISERROR(N80/'NGER results'!$C80),0,N80/'NGER results'!$C80)","v":0},{"$f":"O80*'NGER results'!$D80","v":0},{"$f":"IF(P80>'NGER input 2'!$GT$4*N80,P80/'NGER input 2'!$GT$4,N80)","v":0},0]
[{"$f":"'NGER input 2'!A80","v":76},null,{"$f":"'NGER results'!H81+'NGER results'!N81","v":{"$error":"#N/A"}},{"$f":"IF($A81>=2016,0.0006784*25*SUM('NGER input 2'!$C80:$E80),0.0006784*25*SUM('NGER input 2'!$C80:$E80))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY82:DH82)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H81/'NGER results'!$C81),0,H81/'NGER results'!$C81)","v":0},{"$f":"I81*'NGER results'!$D81","v":0},{"$f":"IF(J81>'NGER input 2'!$GT$4*H81,J81/'NGER input 2'!$GT$4,H81)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY82:DH82)","v":0},{"$f":"IF(ISERROR(N81/'NGER results'!$C81),0,N81/'NGER results'!$C81)","v":0},{"$f":"O81*'NGER results'!$D81","v":0},{"$f":"IF(P81>'NGER input 2'!$GT$4*N81,P81/'NGER input 2'!$GT$4,N81)","v":0},0]
[{"$f":"'NGER input 2'!A81","v":77},null,{"$f":"'NGER results'!H82+'NGER results'!N82","v":{"$error":"#N/A"}},{"$f":"IF($A82>=2016,0.0006784*25*SUM('NGER input 2'!$C81:$E81),0.0006784*25*SUM('NGER input 2'!$C81:$E81))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY83:DH83)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H82/'NGER results'!$C82),0,H82/'NGER results'!$C82)","v":0},{"$f":"I82*'NGER results'!$D82","v":0},{"$f":"IF(J82>'NGER input 2'!$GT$4*H82,J82/'NGER input 2'!$GT$4,H82)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY83:DH83)","v":0},{"$f":"IF(ISERROR(N82/'NGER results'!$C82),0,N82/'NGER results'!$C82)","v":0},{"$f":"O82*'NGER results'!$D82","v":0},{"$f":"IF(P82>'NGER input 2'!$GT$4*N82,P82/'NGER input 2'!$GT$4,N82)","v":0},0]
[{"$f":"'NGER input 2'!A82","v":78},null,{"$f":"'NGER results'!H83+'NGER results'!N83","v":{"$error":"#N/A"}},{"$f":"IF($A83>=2016,0.0006784*25*SUM('NGER input 2'!$C82:$E82),0.0006784*25*SUM('NGER input 2'!$C82:$E82))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY84:DH84)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H83/'NGER results'!$C83),0,H83/'NGER results'!$C83)","v":0},{"$f":"I83*'NGER results'!$D83","v":0},{"$f":"IF(J83>'NGER input 2'!$GT$4*H83,J83/'NGER input 2'!$GT$4,H83)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY84:DH84)","v":0},{"$f":"IF(ISERROR(N83/'NGER results'!$C83),0,N83/'NGER results'!$C83)","v":0},{"$f":"O83*'NGER results'!$D83","v":0},{"$f":"IF(P83>'NGER input 2'!$GT$4*N83,P83/'NGER input 2'!$GT$4,N83)","v":0},0]
[{"$f":"'NGER input 2'!A83","v":79},null,{"$f":"'NGER results'!H84+'NGER results'!N84","v":{"$error":"#N/A"}},{"$f":"IF($A84>=2016,0.0006784*25*SUM('NGER input 2'!$C83:$E83),0.0006784*25*SUM('NGER input 2'!$C83:$E83))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY85:DH85)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H84/'NGER results'!$C84),0,H84/'NGER results'!$C84)","v":0},{"$f":"I84*'NGER results'!$D84","v":0},{"$f":"IF(J84>'NGER input 2'!$GT$4*H84,J84/'NGER input 2'!$GT$4,H84)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY85:DH85)","v":0},{"$f":"IF(ISERROR(N84/'NGER results'!$C84),0,N84/'NGER results'!$C84)","v":0},{"$f":"O84*'NGER results'!$D84","v":0},{"$f":"IF(P84>'NGER input 2'!$GT$4*N84,P84/'NGER input 2'!$GT$4,N84)","v":0},0]
[{"$f":"'NGER input 2'!A84","v":80},null,{"$f":"'NGER results'!H85+'NGER results'!N85","v":{"$error":"#N/A"}},{"$f":"IF($A85>=2016,0.0006784*25*SUM('NGER input 2'!$C84:$E84),0.0006784*25*SUM('NGER input 2'!$C84:$E84))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY86:DH86)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H85/'NGER results'!$C85),0,H85/'NGER results'!$C85)","v":0},{"$f":"I85*'NGER results'!$D85","v":0},{"$f":"IF(J85>'NGER input 2'!$GT$4*H85,J85/'NGER input 2'!$GT$4,H85)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY86:DH86)","v":0},{"$f":"IF(ISERROR(N85/'NGER results'!$C85),0,N85/'NGER results'!$C85)","v":0},{"$f":"O85*'NGER results'!$D85","v":0},{"$f":"IF(P85>'NGER input 2'!$GT$4*N85,P85/'NGER input 2'!$GT$4,N85)","v":0},0]
[{"$f":"'NGER input 2'!A85","v":81},null,{"$f":"'NGER results'!H86+'NGER results'!N86","v":{"$error":"#N/A"}},{"$f":"IF($A86>=2016,0.0006784*25*SUM('NGER input 2'!$C85:$E85),0.0006784*25*SUM('NGER input 2'!$C85:$E85))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY87:DH87)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H86/'NGER results'!$C86),0,H86/'NGER results'!$C86)","v":0},{"$f":"I86*'NGER results'!$D86","v":0},{"$f":"IF(J86>'NGER input 2'!$GT$4*H86,J86/'NGER input 2'!$GT$4,H86)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY87:DH87)","v":0},{"$f":"IF(ISERROR(N86/'NGER results'!$C86),0,N86/'NGER results'!$C86)","v":0},{"$f":"O86*'NGER results'!$D86","v":0},{"$f":"IF(P86>'NGER input 2'!$GT$4*N86,P86/'NGER input 2'!$GT$4,N86)","v":0},0]
[{"$f":"'NGER input 2'!A86","v":82},null,{"$f":"'NGER results'!H87+'NGER results'!N87","v":{"$error":"#N/A"}},{"$f":"IF($A87>=2016,0.0006784*25*SUM('NGER input 2'!$C86:$E86),0.0006784*25*SUM('NGER input 2'!$C86:$E86))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY88:DH88)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H87/'NGER results'!$C87),0,H87/'NGER results'!$C87)","v":0},{"$f":"I87*'NGER results'!$D87","v":0},{"$f":"IF(J87>'NGER input 2'!$GT$4*H87,J87/'NGER input 2'!$GT$4,H87)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY88:DH88)","v":0},{"$f":"IF(ISERROR(N87/'NGER results'!$C87),0,N87/'NGER results'!$C87)","v":0},{"$f":"O87*'NGER results'!$D87","v":0},{"$f":"IF(P87>'NGER input 2'!$GT$4*N87,P87/'NGER input 2'!$GT$4,N87)","v":0},0]
[{"$f":"'NGER input 2'!A87","v":83},null,{"$f":"'NGER results'!H88+'NGER results'!N88","v":{"$error":"#N/A"}},{"$f":"IF($A88>=2016,0.0006784*25*SUM('NGER input 2'!$C87:$E87),0.0006784*25*SUM('NGER input 2'!$C87:$E87))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY89:DH89)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H88/'NGER results'!$C88),0,H88/'NGER results'!$C88)","v":0},{"$f":"I88*'NGER results'!$D88","v":0},{"$f":"IF(J88>'NGER input 2'!$GT$4*H88,J88/'NGER input 2'!$GT$4,H88)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY89:DH89)","v":0},{"$f":"IF(ISERROR(N88/'NGER results'!$C88),0,N88/'NGER results'!$C88)","v":0},{"$f":"O88*'NGER results'!$D88","v":0},{"$f":"IF(P88>'NGER input 2'!$GT$4*N88,P88/'NGER input 2'!$GT$4,N88)","v":0},0]
[{"$f":"'NGER input 2'!A88","v":84},null,{"$f":"'NGER results'!H89+'NGER results'!N89","v":{"$error":"#N/A"}},{"$f":"IF($A89>=2016,0.0006784*25*SUM('NGER input 2'!$C88:$E88),0.0006784*25*SUM('NGER input 2'!$C88:$E88))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY90:DH90)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H89/'NGER results'!$C89),0,H89/'NGER results'!$C89)","v":0},{"$f":"I89*'NGER results'!$D89","v":0},{"$f":"IF(J89>'NGER input 2'!$GT$4*H89,J89/'NGER input 2'!$GT$4,H89)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY90:DH90)","v":0},{"$f":"IF(ISERROR(N89/'NGER results'!$C89),0,N89/'NGER results'!$C89)","v":0},{"$f":"O89*'NGER results'!$D89","v":0},{"$f":"IF(P89>'NGER input 2'!$GT$4*N89,P89/'NGER input 2'!$GT$4,N89)","v":0},0]
[{"$f":"'NGER input 2'!A89","v":85},null,{"$f":"'NGER results'!H90+'NGER results'!N90","v":{"$error":"#N/A"}},{"$f":"IF($A90>=2016,0.0006784*25*SUM('NGER input 2'!$C89:$E89),0.0006784*25*SUM('NGER input 2'!$C89:$E89))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY91:DH91)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H90/'NGER results'!$C90),0,H90/'NGER results'!$C90)","v":0},{"$f":"I90*'NGER results'!$D90","v":0},{"$f":"IF(J90>'NGER input 2'!$GT$4*H90,J90/'NGER input 2'!$GT$4,H90)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY91:DH91)","v":0},{"$f":"IF(ISERROR(N90/'NGER results'!$C90),0,N90/'NGER results'!$C90)","v":0},{"$f":"O90*'NGER results'!$D90","v":0},{"$f":"IF(P90>'NGER input 2'!$GT$4*N90,P90/'NGER input 2'!$GT$4,N90)","v":0},0]
[{"$f":"'NGER input 2'!A90","v":86},null,{"$f":"'NGER results'!H91+'NGER results'!N91","v":{"$error":"#N/A"}},{"$f":"IF($A91>=2016,0.0006784*25*SUM('NGER input 2'!$C90:$E90),0.0006784*25*SUM('NGER input 2'!$C90:$E90))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY92:DH92)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H91/'NGER results'!$C91),0,H91/'NGER results'!$C91)","v":0},{"$f":"I91*'NGER results'!$D91","v":0},{"$f":"IF(J91>'NGER input 2'!$GT$4*H91,J91/'NGER input 2'!$GT$4,H91)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY92:DH92)","v":0},{"$f":"IF(ISERROR(N91/'NGER results'!$C91),0,N91/'NGER results'!$C91)","v":0},{"$f":"O91*'NGER results'!$D91","v":0},{"$f":"IF(P91>'NGER input 2'!$GT$4*N91,P91/'NGER input 2'!$GT$4,N91)","v":0},0]
[{"$f":"'NGER input 2'!A91","v":87},null,{"$f":"'NGER results'!H92+'NGER results'!N92","v":{"$error":"#N/A"}},{"$f":"IF($A92>=2016,0.0006784*25*SUM('NGER input 2'!$C91:$E91),0.0006784*25*SUM('NGER input 2'!$C91:$E91))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY93:DH93)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H92/'NGER results'!$C92),0,H92/'NGER results'!$C92)","v":0},{"$f":"I92*'NGER results'!$D92","v":0},{"$f":"IF(J92>'NGER input 2'!$GT$4*H92,J92/'NGER input 2'!$GT$4,H92)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY93:DH93)","v":0},{"$f":"IF(ISERROR(N92/'NGER results'!$C92),0,N92/'NGER results'!$C92)","v":0},{"$f":"O92*'NGER results'!$D92","v":0},{"$f":"IF(P92>'NGER input 2'!$GT$4*N92,P92/'NGER input 2'!$GT$4,N92)","v":0},0]
[{"$f":"'NGER input 2'!A92","v":88},null,{"$f":"'NGER results'!H93+'NGER results'!N93","v":{"$error":"#N/A"}},{"$f":"IF($A93>=2016,0.0006784*25*SUM('NGER input 2'!$C92:$E92),0.0006784*25*SUM('NGER input 2'!$C92:$E92))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY94:DH94)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H93/'NGER results'!$C93),0,H93/'NGER results'!$C93)","v":0},{"$f":"I93*'NGER results'!$D93","v":0},{"$f":"IF(J93>'NGER input 2'!$GT$4*H93,J93/'NGER input 2'!$GT$4,H93)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY94:DH94)","v":0},{"$f":"IF(ISERROR(N93/'NGER results'!$C93),0,N93/'NGER results'!$C93)","v":0},{"$f":"O93*'NGER results'!$D93","v":0},{"$f":"IF(P93>'NGER input 2'!$GT$4*N93,P93/'NGER input 2'!$GT$4,N93)","v":0},0]
[{"$f":"'NGER input 2'!A93","v":89},null,{"$f":"'NGER results'!H94+'NGER results'!N94","v":{"$error":"#N/A"}},{"$f":"IF($A94>=2016,0.0006784*25*SUM('NGER input 2'!$C93:$E93),0.0006784*25*SUM('NGER input 2'!$C93:$E93))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY95:DH95)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H94/'NGER results'!$C94),0,H94/'NGER results'!$C94)","v":0},{"$f":"I94*'NGER results'!$D94","v":0},{"$f":"IF(J94>'NGER input 2'!$GT$4*H94,J94/'NGER input 2'!$GT$4,H94)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY95:DH95)","v":0},{"$f":"IF(ISERROR(N94/'NGER results'!$C94),0,N94/'NGER results'!$C94)","v":0},{"$f":"O94*'NGER results'!$D94","v":0},{"$f":"IF(P94>'NGER input 2'!$GT$4*N94,P94/'NGER input 2'!$GT$4,N94)","v":0},0]
[{"$f":"'NGER input 2'!A94","v":90},null,{"$f":"'NGER results'!H95+'NGER results'!N95","v":{"$error":"#N/A"}},{"$f":"IF($A95>=2016,0.0006784*25*SUM('NGER input 2'!$C94:$E94),0.0006784*25*SUM('NGER input 2'!$C94:$E94))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY96:DH96)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H95/'NGER results'!$C95),0,H95/'NGER results'!$C95)","v":0},{"$f":"I95*'NGER results'!$D95","v":0},{"$f":"IF(J95>'NGER input 2'!$GT$4*H95,J95/'NGER input 2'!$GT$4,H95)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY96:DH96)","v":0},{"$f":"IF(ISERROR(N95/'NGER results'!$C95),0,N95/'NGER results'!$C95)","v":0},{"$f":"O95*'NGER results'!$D95","v":0},{"$f":"IF(P95>'NGER input 2'!$GT$4*N95,P95/'NGER input 2'!$GT$4,N95)","v":0},0]
[{"$f":"'NGER input 2'!A95","v":91},null,{"$f":"'NGER results'!H96+'NGER results'!N96","v":{"$error":"#N/A"}},{"$f":"IF($A96>=2016,0.0006784*25*SUM('NGER input 2'!$C95:$E95),0.0006784*25*SUM('NGER input 2'!$C95:$E95))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY97:DH97)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H96/'NGER results'!$C96),0,H96/'NGER results'!$C96)","v":0},{"$f":"I96*'NGER results'!$D96","v":0},{"$f":"IF(J96>'NGER input 2'!$GT$4*H96,J96/'NGER input 2'!$GT$4,H96)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY97:DH97)","v":0},{"$f":"IF(ISERROR(N96/'NGER results'!$C96),0,N96/'NGER results'!$C96)","v":0},{"$f":"O96*'NGER results'!$D96","v":0},{"$f":"IF(P96>'NGER input 2'!$GT$4*N96,P96/'NGER input 2'!$GT$4,N96)","v":0},0]
[{"$f":"'NGER input 2'!A96","v":92},null,{"$f":"'NGER results'!H97+'NGER results'!N97","v":{"$error":"#N/A"}},{"$f":"IF($A97>=2016,0.0006784*25*SUM('NGER input 2'!$C96:$E96),0.0006784*25*SUM('NGER input 2'!$C96:$E96))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY98:DH98)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H97/'NGER results'!$C97),0,H97/'NGER results'!$C97)","v":0},{"$f":"I97*'NGER results'!$D97","v":0},{"$f":"IF(J97>'NGER input 2'!$GT$4*H97,J97/'NGER input 2'!$GT$4,H97)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY98:DH98)","v":0},{"$f":"IF(ISERROR(N97/'NGER results'!$C97),0,N97/'NGER results'!$C97)","v":0},{"$f":"O97*'NGER results'!$D97","v":0},{"$f":"IF(P97>'NGER input 2'!$GT$4*N97,P97/'NGER input 2'!$GT$4,N97)","v":0},0]
[{"$f":"'NGER input 2'!A97","v":93},null,{"$f":"'NGER results'!H98+'NGER results'!N98","v":{"$error":"#N/A"}},{"$f":"IF($A98>=2016,0.0006784*25*SUM('NGER input 2'!$C97:$E97),0.0006784*25*SUM('NGER input 2'!$C97:$E97))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY99:DH99)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H98/'NGER results'!$C98),0,H98/'NGER results'!$C98)","v":0},{"$f":"I98*'NGER results'!$D98","v":0},{"$f":"IF(J98>'NGER input 2'!$GT$4*H98,J98/'NGER input 2'!$GT$4,H98)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY99:DH99)","v":0},{"$f":"IF(ISERROR(N98/'NGER results'!$C98),0,N98/'NGER results'!$C98)","v":0},{"$f":"O98*'NGER results'!$D98","v":0},{"$f":"IF(P98>'NGER input 2'!$GT$4*N98,P98/'NGER input 2'!$GT$4,N98)","v":0},0]
[{"$f":"'NGER input 2'!A98","v":94},null,{"$f":"'NGER results'!H99+'NGER results'!N99","v":{"$error":"#N/A"}},{"$f":"IF($A99>=2016,0.0006784*25*SUM('NGER input 2'!$C98:$E98),0.0006784*25*SUM('NGER input 2'!$C98:$E98))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY100:DH100)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H99/'NGER results'!$C99),0,H99/'NGER results'!$C99)","v":0},{"$f":"I99*'NGER results'!$D99","v":0},{"$f":"IF(J99>'NGER input 2'!$GT$4*H99,J99/'NGER input 2'!$GT$4,H99)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY100:DH100)","v":0},{"$f":"IF(ISERROR(N99/'NGER results'!$C99),0,N99/'NGER results'!$C99)","v":0},{"$f":"O99*'NGER results'!$D99","v":0},{"$f":"IF(P99>'NGER input 2'!$GT$4*N99,P99/'NGER input 2'!$GT$4,N99)","v":0},0]
[{"$f":"'NGER input 2'!A99","v":95},null,{"$f":"'NGER results'!H100+'NGER results'!N100","v":{"$error":"#N/A"}},{"$f":"IF($A100>=2016,0.0006784*25*SUM('NGER input 2'!$C99:$E99),0.0006784*25*SUM('NGER input 2'!$C99:$E99))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY101:DH101)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H100/'NGER results'!$C100),0,H100/'NGER results'!$C100)","v":0},{"$f":"I100*'NGER results'!$D100","v":0},{"$f":"IF(J100>'NGER input 2'!$GT$4*H100,J100/'NGER input 2'!$GT$4,H100)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY101:DH101)","v":0},{"$f":"IF(ISERROR(N100/'NGER results'!$C100),0,N100/'NGER results'!$C100)","v":0},{"$f":"O100*'NGER results'!$D100","v":0},{"$f":"IF(P100>'NGER input 2'!$GT$4*N100,P100/'NGER input 2'!$GT$4,N100)","v":0},0]
[{"$f":"'NGER input 2'!A100","v":96},null,{"$f":"'NGER results'!H101+'NGER results'!N101","v":{"$error":"#N/A"}},{"$f":"IF($A101>=2016,0.0006784*25*SUM('NGER input 2'!$C100:$E100),0.0006784*25*SUM('NGER input 2'!$C100:$E100))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY102:DH102)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H101/'NGER results'!$C101),0,H101/'NGER results'!$C101)","v":0},{"$f":"I101*'NGER results'!$D101","v":0},{"$f":"IF(J101>'NGER input 2'!$GT$4*H101,J101/'NGER input 2'!$GT$4,H101)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY102:DH102)","v":0},{"$f":"IF(ISERROR(N101/'NGER results'!$C101),0,N101/'NGER results'!$C101)","v":0},{"$f":"O101*'NGER results'!$D101","v":0},{"$f":"IF(P101>'NGER input 2'!$GT$4*N101,P101/'NGER input 2'!$GT$4,N101)","v":0},0]
[{"$f":"'NGER input 2'!A101","v":97},null,{"$f":"'NGER results'!H102+'NGER results'!N102","v":{"$error":"#N/A"}},{"$f":"IF($A102>=2016,0.0006784*25*SUM('NGER input 2'!$C101:$E101),0.0006784*25*SUM('NGER input 2'!$C101:$E101))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY103:DH103)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H102/'NGER results'!$C102),0,H102/'NGER results'!$C102)","v":0},{"$f":"I102*'NGER results'!$D102","v":0},{"$f":"IF(J102>'NGER input 2'!$GT$4*H102,J102/'NGER input 2'!$GT$4,H102)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY103:DH103)","v":0},{"$f":"IF(ISERROR(N102/'NGER results'!$C102),0,N102/'NGER results'!$C102)","v":0},{"$f":"O102*'NGER results'!$D102","v":0},{"$f":"IF(P102>'NGER input 2'!$GT$4*N102,P102/'NGER input 2'!$GT$4,N102)","v":0},0]
[{"$f":"'NGER input 2'!A102","v":98},null,{"$f":"'NGER results'!H103+'NGER results'!N103","v":{"$error":"#N/A"}},{"$f":"IF($A103>=2016,0.0006784*25*SUM('NGER input 2'!$C102:$E102),0.0006784*25*SUM('NGER input 2'!$C102:$E102))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY104:DH104)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H103/'NGER results'!$C103),0,H103/'NGER results'!$C103)","v":0},{"$f":"I103*'NGER results'!$D103","v":0},{"$f":"IF(J103>'NGER input 2'!$GT$4*H103,J103/'NGER input 2'!$GT$4,H103)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY104:DH104)","v":0},{"$f":"IF(ISERROR(N103/'NGER results'!$C103),0,N103/'NGER results'!$C103)","v":0},{"$f":"O103*'NGER results'!$D103","v":0},{"$f":"IF(P103>'NGER input 2'!$GT$4*N103,P103/'NGER input 2'!$GT$4,N103)","v":0},0]
[{"$f":"'NGER input 2'!A103","v":99},null,{"$f":"'NGER results'!H104+'NGER results'!N104","v":{"$error":"#N/A"}},{"$f":"IF($A104>=2016,0.0006784*25*SUM('NGER input 2'!$C103:$E103),0.0006784*25*SUM('NGER input 2'!$C103:$E103))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY105:DH105)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H104/'NGER results'!$C104),0,H104/'NGER results'!$C104)","v":0},{"$f":"I104*'NGER results'!$D104","v":0},{"$f":"IF(J104>'NGER input 2'!$GT$4*H104,J104/'NGER input 2'!$GT$4,H104)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY105:DH105)","v":0},{"$f":"IF(ISERROR(N104/'NGER results'!$C104),0,N104/'NGER results'!$C104)","v":0},{"$f":"O104*'NGER results'!$D104","v":0},{"$f":"IF(P104>'NGER input 2'!$GT$4*N104,P104/'NGER input 2'!$GT$4,N104)","v":0},0]
[{"$f":"'NGER input 2'!A104","v":100},null,{"$f":"'NGER results'!H105+'NGER results'!N105","v":{"$error":"#N/A"}},{"$f":"IF($A105>=2016,0.0006784*25*SUM('NGER input 2'!$C104:$E104),0.0006784*25*SUM('NGER input 2'!$C104:$E104))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY106:DH106)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H105/'NGER results'!$C105),0,H105/'NGER results'!$C105)","v":0},{"$f":"I105*'NGER results'!$D105","v":0},{"$f":"IF(J105>'NGER input 2'!$GT$4*H105,J105/'NGER input 2'!$GT$4,H105)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY106:DH106)","v":0},{"$f":"IF(ISERROR(N105/'NGER results'!$C105),0,N105/'NGER results'!$C105)","v":0},{"$f":"O105*'NGER results'!$D105","v":0},{"$f":"IF(P105>'NGER input 2'!$GT$4*N105,P105/'NGER input 2'!$GT$4,N105)","v":0},0]
[{"$f":"'NGER input 2'!A105","v":101},null,{"$f":"'NGER results'!H106+'NGER results'!N106","v":{"$error":"#N/A"}},{"$f":"IF($A106>=2016,0.0006784*25*SUM('NGER input 2'!$C105:$E105),0.0006784*25*SUM('NGER input 2'!$C105:$E105))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY107:DH107)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H106/'NGER results'!$C106),0,H106/'NGER results'!$C106)","v":0},{"$f":"I106*'NGER results'!$D106","v":0},{"$f":"IF(J106>'NGER input 2'!$GT$4*H106,J106/'NGER input 2'!$GT$4,H106)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY107:DH107)","v":0},{"$f":"IF(ISERROR(N106/'NGER results'!$C106),0,N106/'NGER results'!$C106)","v":0},{"$f":"O106*'NGER results'!$D106","v":0},{"$f":"IF(P106>'NGER input 2'!$GT$4*N106,P106/'NGER input 2'!$GT$4,N106)","v":0},0]
[{"$f":"'NGER input 2'!A106","v":102},null,{"$f":"'NGER results'!H107+'NGER results'!N107","v":{"$error":"#N/A"}},{"$f":"IF($A107>=2016,0.0006784*25*SUM('NGER input 2'!$C106:$E106),0.0006784*25*SUM('NGER input 2'!$C106:$E106))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY108:DH108)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H107/'NGER results'!$C107),0,H107/'NGER results'!$C107)","v":0},{"$f":"I107*'NGER results'!$D107","v":0},{"$f":"IF(J107>'NGER input 2'!$GT$4*H107,J107/'NGER input 2'!$GT$4,H107)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY108:DH108)","v":0},{"$f":"IF(ISERROR(N107/'NGER results'!$C107),0,N107/'NGER results'!$C107)","v":0},{"$f":"O107*'NGER results'!$D107","v":0},{"$f":"IF(P107>'NGER input 2'!$GT$4*N107,P107/'NGER input 2'!$GT$4,N107)","v":0},0]
[{"$f":"'NGER input 2'!A107","v":103},null,{"$f":"'NGER results'!H108+'NGER results'!N108","v":{"$error":"#N/A"}},{"$f":"IF($A108>=2016,0.0006784*25*SUM('NGER input 2'!$C107:$E107),0.0006784*25*SUM('NGER input 2'!$C107:$E107))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY109:DH109)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H108/'NGER results'!$C108),0,H108/'NGER results'!$C108)","v":0},{"$f":"I108*'NGER results'!$D108","v":0},{"$f":"IF(J108>'NGER input 2'!$GT$4*H108,J108/'NGER input 2'!$GT$4,H108)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY109:DH109)","v":0},{"$f":"IF(ISERROR(N108/'NGER results'!$C108),0,N108/'NGER results'!$C108)","v":0},{"$f":"O108*'NGER results'!$D108","v":0},{"$f":"IF(P108>'NGER input 2'!$GT$4*N108,P108/'NGER input 2'!$GT$4,N108)","v":0},0]
[{"$f":"'NGER input 2'!A108","v":104},null,{"$f":"'NGER results'!H109+'NGER results'!N109","v":{"$error":"#N/A"}},{"$f":"IF($A109>=2016,0.0006784*25*SUM('NGER input 2'!$C108:$E108),0.0006784*25*SUM('NGER input 2'!$C108:$E108))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY110:DH110)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H109/'NGER results'!$C109),0,H109/'NGER results'!$C109)","v":0},{"$f":"I109*'NGER results'!$D109","v":0},{"$f":"IF(J109>'NGER input 2'!$GT$4*H109,J109/'NGER input 2'!$GT$4,H109)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY110:DH110)","v":0},{"$f":"IF(ISERROR(N109/'NGER results'!$C109),0,N109/'NGER results'!$C109)","v":0},{"$f":"O109*'NGER results'!$D109","v":0},{"$f":"IF(P109>'NGER input 2'!$GT$4*N109,P109/'NGER input 2'!$GT$4,N109)","v":0},0]
[{"$f":"'NGER input 2'!A109","v":105},null,{"$f":"'NGER results'!H110+'NGER results'!N110","v":{"$error":"#N/A"}},{"$f":"IF($A110>=2016,0.0006784*25*SUM('NGER input 2'!$C109:$E109),0.0006784*25*SUM('NGER input 2'!$C109:$E109))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY111:DH111)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H110/'NGER results'!$C110),0,H110/'NGER results'!$C110)","v":0},{"$f":"I110*'NGER results'!$D110","v":0},{"$f":"IF(J110>'NGER input 2'!$GT$4*H110,J110/'NGER input 2'!$GT$4,H110)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY111:DH111)","v":0},{"$f":"IF(ISERROR(N110/'NGER results'!$C110),0,N110/'NGER results'!$C110)","v":0},{"$f":"O110*'NGER results'!$D110","v":0},{"$f":"IF(P110>'NGER input 2'!$GT$4*N110,P110/'NGER input 2'!$GT$4,N110)","v":0},0]
[{"$f":"'NGER input 2'!A110","v":106},null,{"$f":"'NGER results'!H111+'NGER results'!N111","v":{"$error":"#N/A"}},{"$f":"IF($A111>=2016,0.0006784*25*SUM('NGER input 2'!$C110:$E110),0.0006784*25*SUM('NGER input 2'!$C110:$E110))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY112:DH112)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H111/'NGER results'!$C111),0,H111/'NGER results'!$C111)","v":0},{"$f":"I111*'NGER results'!$D111","v":0},{"$f":"IF(J111>'NGER input 2'!$GT$4*H111,J111/'NGER input 2'!$GT$4,H111)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY112:DH112)","v":0},{"$f":"IF(ISERROR(N111/'NGER results'!$C111),0,N111/'NGER results'!$C111)","v":0},{"$f":"O111*'NGER results'!$D111","v":0},{"$f":"IF(P111>'NGER input 2'!$GT$4*N111,P111/'NGER input 2'!$GT$4,N111)","v":0},0]
[{"$f":"'NGER input 2'!A111","v":107},null,{"$f":"'NGER results'!H112+'NGER results'!N112","v":{"$error":"#N/A"}},{"$f":"IF($A112>=2016,0.0006784*25*SUM('NGER input 2'!$C111:$E111),0.0006784*25*SUM('NGER input 2'!$C111:$E111))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY113:DH113)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H112/'NGER results'!$C112),0,H112/'NGER results'!$C112)","v":0},{"$f":"I112*'NGER results'!$D112","v":0},{"$f":"IF(J112>'NGER input 2'!$GT$4*H112,J112/'NGER input 2'!$GT$4,H112)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY113:DH113)","v":0},{"$f":"IF(ISERROR(N112/'NGER results'!$C112),0,N112/'NGER results'!$C112)","v":0},{"$f":"O112*'NGER results'!$D112","v":0},{"$f":"IF(P112>'NGER input 2'!$GT$4*N112,P112/'NGER input 2'!$GT$4,N112)","v":0},0]
[{"$f":"'NGER input 2'!A112","v":108},null,{"$f":"'NGER results'!H113+'NGER results'!N113","v":{"$error":"#N/A"}},{"$f":"IF($A113>=2016,0.0006784*25*SUM('NGER input 2'!$C112:$E112),0.0006784*25*SUM('NGER input 2'!$C112:$E112))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY114:DH114)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H113/'NGER results'!$C113),0,H113/'NGER results'!$C113)","v":0},{"$f":"I113*'NGER results'!$D113","v":0},{"$f":"IF(J113>'NGER input 2'!$GT$4*H113,J113/'NGER input 2'!$GT$4,H113)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY114:DH114)","v":0},{"$f":"IF(ISERROR(N113/'NGER results'!$C113),0,N113/'NGER results'!$C113)","v":0},{"$f":"O113*'NGER results'!$D113","v":0},{"$f":"IF(P113>'NGER input 2'!$GT$4*N113,P113/'NGER input 2'!$GT$4,N113)","v":0},0]
[{"$f":"'NGER input 2'!A113","v":109},null,{"$f":"'NGER results'!H114+'NGER results'!N114","v":{"$error":"#N/A"}},{"$f":"IF($A114>=2016,0.0006784*25*SUM('NGER input 2'!$C113:$E113),0.0006784*25*SUM('NGER input 2'!$C113:$E113))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY115:DH115)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H114/'NGER results'!$C114),0,H114/'NGER results'!$C114)","v":0},{"$f":"I114*'NGER results'!$D114","v":0},{"$f":"IF(J114>'NGER input 2'!$GT$4*H114,J114/'NGER input 2'!$GT$4,H114)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY115:DH115)","v":0},{"$f":"IF(ISERROR(N114/'NGER results'!$C114),0,N114/'NGER results'!$C114)","v":0},{"$f":"O114*'NGER results'!$D114","v":0},{"$f":"IF(P114>'NGER input 2'!$GT$4*N114,P114/'NGER input 2'!$GT$4,N114)","v":0},0]
[{"$f":"'NGER input 2'!A114","v":110},null,{"$f":"'NGER results'!H115+'NGER results'!N115","v":{"$error":"#N/A"}},{"$f":"IF($A115>=2016,0.0006784*25*SUM('NGER input 2'!$C114:$E114),0.0006784*25*SUM('NGER input 2'!$C114:$E114))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY116:DH116)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H115/'NGER results'!$C115),0,H115/'NGER results'!$C115)","v":0},{"$f":"I115*'NGER results'!$D115","v":0},{"$f":"IF(J115>'NGER input 2'!$GT$4*H115,J115/'NGER input 2'!$GT$4,H115)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY116:DH116)","v":0},{"$f":"IF(ISERROR(N115/'NGER results'!$C115),0,N115/'NGER results'!$C115)","v":0},{"$f":"O115*'NGER results'!$D115","v":0},{"$f":"IF(P115>'NGER input 2'!$GT$4*N115,P115/'NGER input 2'!$GT$4,N115)","v":0},0]
[{"$f":"'NGER input 2'!A115","v":111},null,{"$f":"'NGER results'!H116+'NGER results'!N116","v":{"$error":"#N/A"}},{"$f":"IF($A116>=2016,0.0006784*25*SUM('NGER input 2'!$C115:$E115),0.0006784*25*SUM('NGER input 2'!$C115:$E115))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY117:DH117)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H116/'NGER results'!$C116),0,H116/'NGER results'!$C116)","v":0},{"$f":"I116*'NGER results'!$D116","v":0},{"$f":"IF(J116>'NGER input 2'!$GT$4*H116,J116/'NGER input 2'!$GT$4,H116)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY117:DH117)","v":0},{"$f":"IF(ISERROR(N116/'NGER results'!$C116),0,N116/'NGER results'!$C116)","v":0},{"$f":"O116*'NGER results'!$D116","v":0},{"$f":"IF(P116>'NGER input 2'!$GT$4*N116,P116/'NGER input 2'!$GT$4,N116)","v":0},0]
[{"$f":"'NGER input 2'!A116","v":112},null,{"$f":"'NGER results'!H117+'NGER results'!N117","v":{"$error":"#N/A"}},{"$f":"IF($A117>=2016,0.0006784*25*SUM('NGER input 2'!$C116:$E116),0.0006784*25*SUM('NGER input 2'!$C116:$E116))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY118:DH118)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H117/'NGER results'!$C117),0,H117/'NGER results'!$C117)","v":0},{"$f":"I117*'NGER results'!$D117","v":0},{"$f":"IF(J117>'NGER input 2'!$GT$4*H117,J117/'NGER input 2'!$GT$4,H117)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY118:DH118)","v":0},{"$f":"IF(ISERROR(N117/'NGER results'!$C117),0,N117/'NGER results'!$C117)","v":0},{"$f":"O117*'NGER results'!$D117","v":0},{"$f":"IF(P117>'NGER input 2'!$GT$4*N117,P117/'NGER input 2'!$GT$4,N117)","v":0},0]
[{"$f":"'NGER input 2'!A117","v":113},null,{"$f":"'NGER results'!H118+'NGER results'!N118","v":{"$error":"#N/A"}},{"$f":"IF($A118>=2016,0.0006784*25*SUM('NGER input 2'!$C117:$E117),0.0006784*25*SUM('NGER input 2'!$C117:$E117))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY119:DH119)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H118/'NGER results'!$C118),0,H118/'NGER results'!$C118)","v":0},{"$f":"I118*'NGER results'!$D118","v":0},{"$f":"IF(J118>'NGER input 2'!$GT$4*H118,J118/'NGER input 2'!$GT$4,H118)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY119:DH119)","v":0},{"$f":"IF(ISERROR(N118/'NGER results'!$C118),0,N118/'NGER results'!$C118)","v":0},{"$f":"O118*'NGER results'!$D118","v":0},{"$f":"IF(P118>'NGER input 2'!$GT$4*N118,P118/'NGER input 2'!$GT$4,N118)","v":0},0]
[{"$f":"'NGER input 2'!A118","v":114},null,{"$f":"'NGER results'!H119+'NGER results'!N119","v":{"$error":"#N/A"}},{"$f":"IF($A119>=2016,0.0006784*25*SUM('NGER input 2'!$C118:$E118),0.0006784*25*SUM('NGER input 2'!$C118:$E118))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY120:DH120)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H119/'NGER results'!$C119),0,H119/'NGER results'!$C119)","v":0},{"$f":"I119*'NGER results'!$D119","v":0},{"$f":"IF(J119>'NGER input 2'!$GT$4*H119,J119/'NGER input 2'!$GT$4,H119)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY120:DH120)","v":0},{"$f":"IF(ISERROR(N119/'NGER results'!$C119),0,N119/'NGER results'!$C119)","v":0},{"$f":"O119*'NGER results'!$D119","v":0},{"$f":"IF(P119>'NGER input 2'!$GT$4*N119,P119/'NGER input 2'!$GT$4,N119)","v":0},0]
[{"$f":"'NGER input 2'!A119","v":115},null,{"$f":"'NGER results'!H120+'NGER results'!N120","v":{"$error":"#N/A"}},{"$f":"IF($A120>=2016,0.0006784*25*SUM('NGER input 2'!$C119:$E119),0.0006784*25*SUM('NGER input 2'!$C119:$E119))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY121:DH121)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H120/'NGER results'!$C120),0,H120/'NGER results'!$C120)","v":0},{"$f":"I120*'NGER results'!$D120","v":0},{"$f":"IF(J120>'NGER input 2'!$GT$4*H120,J120/'NGER input 2'!$GT$4,H120)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY121:DH121)","v":0},{"$f":"IF(ISERROR(N120/'NGER results'!$C120),0,N120/'NGER results'!$C120)","v":0},{"$f":"O120*'NGER results'!$D120","v":0},{"$f":"IF(P120>'NGER input 2'!$GT$4*N120,P120/'NGER input 2'!$GT$4,N120)","v":0},0]
[{"$f":"'NGER input 2'!A120","v":116},null,{"$f":"'NGER results'!H121+'NGER results'!N121","v":{"$error":"#N/A"}},{"$f":"IF($A121>=2016,0.0006784*25*SUM('NGER input 2'!$C120:$E120),0.0006784*25*SUM('NGER input 2'!$C120:$E120))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY122:DH122)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H121/'NGER results'!$C121),0,H121/'NGER results'!$C121)","v":0},{"$f":"I121*'NGER results'!$D121","v":0},{"$f":"IF(J121>'NGER input 2'!$GT$4*H121,J121/'NGER input 2'!$GT$4,H121)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY122:DH122)","v":0},{"$f":"IF(ISERROR(N121/'NGER results'!$C121),0,N121/'NGER results'!$C121)","v":0},{"$f":"O121*'NGER results'!$D121","v":0},{"$f":"IF(P121>'NGER input 2'!$GT$4*N121,P121/'NGER input 2'!$GT$4,N121)","v":0},0]
[{"$f":"'NGER input 2'!A121","v":117},null,{"$f":"'NGER results'!H122+'NGER results'!N122","v":{"$error":"#N/A"}},{"$f":"IF($A122>=2016,0.0006784*25*SUM('NGER input 2'!$C121:$E121),0.0006784*25*SUM('NGER input 2'!$C121:$E121))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY123:DH123)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H122/'NGER results'!$C122),0,H122/'NGER results'!$C122)","v":0},{"$f":"I122*'NGER results'!$D122","v":0},{"$f":"IF(J122>'NGER input 2'!$GT$4*H122,J122/'NGER input 2'!$GT$4,H122)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY123:DH123)","v":0},{"$f":"IF(ISERROR(N122/'NGER results'!$C122),0,N122/'NGER results'!$C122)","v":0},{"$f":"O122*'NGER results'!$D122","v":0},{"$f":"IF(P122>'NGER input 2'!$GT$4*N122,P122/'NGER input 2'!$GT$4,N122)","v":0},0]
[{"$f":"'NGER input 2'!A122","v":118},null,{"$f":"'NGER results'!H123+'NGER results'!N123","v":{"$error":"#N/A"}},{"$f":"IF($A123>=2016,0.0006784*25*SUM('NGER input 2'!$C122:$E122),0.0006784*25*SUM('NGER input 2'!$C122:$E122))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY124:DH124)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H123/'NGER results'!$C123),0,H123/'NGER results'!$C123)","v":0},{"$f":"I123*'NGER results'!$D123","v":0},{"$f":"IF(J123>'NGER input 2'!$GT$4*H123,J123/'NGER input 2'!$GT$4,H123)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY124:DH124)","v":0},{"$f":"IF(ISERROR(N123/'NGER results'!$C123),0,N123/'NGER results'!$C123)","v":0},{"$f":"O123*'NGER results'!$D123","v":0},{"$f":"IF(P123>'NGER input 2'!$GT$4*N123,P123/'NGER input 2'!$GT$4,N123)","v":0},0]
[{"$f":"'NGER input 2'!A123","v":119},null,{"$f":"'NGER results'!H124+'NGER results'!N124","v":{"$error":"#N/A"}},{"$f":"IF($A124>=2016,0.0006784*25*SUM('NGER input 2'!$C123:$E123),0.0006784*25*SUM('NGER input 2'!$C123:$E123))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY125:DH125)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H124/'NGER results'!$C124),0,H124/'NGER results'!$C124)","v":0},{"$f":"I124*'NGER results'!$D124","v":0},{"$f":"IF(J124>'NGER input 2'!$GT$4*H124,J124/'NGER input 2'!$GT$4,H124)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY125:DH125)","v":0},{"$f":"IF(ISERROR(N124/'NGER results'!$C124),0,N124/'NGER results'!$C124)","v":0},{"$f":"O124*'NGER results'!$D124","v":0},{"$f":"IF(P124>'NGER input 2'!$GT$4*N124,P124/'NGER input 2'!$GT$4,N124)","v":0},0]
[{"$f":"'NGER input 2'!A124","v":120},null,{"$f":"'NGER results'!H125+'NGER results'!N125","v":{"$error":"#N/A"}},{"$f":"IF($A125>=2016,0.0006784*25*SUM('NGER input 2'!$C124:$E124),0.0006784*25*SUM('NGER input 2'!$C124:$E124))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY126:DH126)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H125/'NGER results'!$C125),0,H125/'NGER results'!$C125)","v":0},{"$f":"I125*'NGER results'!$D125","v":0},{"$f":"IF(J125>'NGER input 2'!$GT$4*H125,J125/'NGER input 2'!$GT$4,H125)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY126:DH126)","v":0},{"$f":"IF(ISERROR(N125/'NGER results'!$C125),0,N125/'NGER results'!$C125)","v":0},{"$f":"O125*'NGER results'!$D125","v":0},{"$f":"IF(P125>'NGER input 2'!$GT$4*N125,P125/'NGER input 2'!$GT$4,N125)","v":0},0]
[{"$f":"'NGER input 2'!A125","v":121},null,{"$f":"'NGER results'!H126+'NGER results'!N126","v":{"$error":"#N/A"}},{"$f":"IF($A126>=2016,0.0006784*25*SUM('NGER input 2'!$C125:$E125),0.0006784*25*SUM('NGER input 2'!$C125:$E125))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY127:DH127)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H126/'NGER results'!$C126),0,H126/'NGER results'!$C126)","v":0},{"$f":"I126*'NGER results'!$D126","v":0},{"$f":"IF(J126>'NGER input 2'!$GT$4*H126,J126/'NGER input 2'!$GT$4,H126)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY127:DH127)","v":0},{"$f":"IF(ISERROR(N126/'NGER results'!$C126),0,N126/'NGER results'!$C126)","v":0},{"$f":"O126*'NGER results'!$D126","v":0},{"$f":"IF(P126>'NGER input 2'!$GT$4*N126,P126/'NGER input 2'!$GT$4,N126)","v":0},0]
[{"$f":"'NGER input 2'!A126","v":122},null,{"$f":"'NGER results'!H127+'NGER results'!N127","v":{"$error":"#N/A"}},{"$f":"IF($A127>=2016,0.0006784*25*SUM('NGER input 2'!$C126:$E126),0.0006784*25*SUM('NGER input 2'!$C126:$E126))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY128:DH128)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H127/'NGER results'!$C127),0,H127/'NGER results'!$C127)","v":0},{"$f":"I127*'NGER results'!$D127","v":0},{"$f":"IF(J127>'NGER input 2'!$GT$4*H127,J127/'NGER input 2'!$GT$4,H127)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY128:DH128)","v":0},{"$f":"IF(ISERROR(N127/'NGER results'!$C127),0,N127/'NGER results'!$C127)","v":0},{"$f":"O127*'NGER results'!$D127","v":0},{"$f":"IF(P127>'NGER input 2'!$GT$4*N127,P127/'NGER input 2'!$GT$4,N127)","v":0},0]
[{"$f":"'NGER input 2'!A127","v":123},null,{"$f":"'NGER results'!H128+'NGER results'!N128","v":{"$error":"#N/A"}},{"$f":"IF($A128>=2016,0.0006784*25*SUM('NGER input 2'!$C127:$E127),0.0006784*25*SUM('NGER input 2'!$C127:$E127))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY129:DH129)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H128/'NGER results'!$C128),0,H128/'NGER results'!$C128)","v":0},{"$f":"I128*'NGER results'!$D128","v":0},{"$f":"IF(J128>'NGER input 2'!$GT$4*H128,J128/'NGER input 2'!$GT$4,H128)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY129:DH129)","v":0},{"$f":"IF(ISERROR(N128/'NGER results'!$C128),0,N128/'NGER results'!$C128)","v":0},{"$f":"O128*'NGER results'!$D128","v":0},{"$f":"IF(P128>'NGER input 2'!$GT$4*N128,P128/'NGER input 2'!$GT$4,N128)","v":0},0]
[{"$f":"'NGER input 2'!A128","v":124},null,{"$f":"'NGER results'!H129+'NGER results'!N129","v":{"$error":"#N/A"}},{"$f":"IF($A129>=2016,0.0006784*25*SUM('NGER input 2'!$C128:$E128),0.0006784*25*SUM('NGER input 2'!$C128:$E128))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY130:DH130)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H129/'NGER results'!$C129),0,H129/'NGER results'!$C129)","v":0},{"$f":"I129*'NGER results'!$D129","v":0},{"$f":"IF(J129>'NGER input 2'!$GT$4*H129,J129/'NGER input 2'!$GT$4,H129)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY130:DH130)","v":0},{"$f":"IF(ISERROR(N129/'NGER results'!$C129),0,N129/'NGER results'!$C129)","v":0},{"$f":"O129*'NGER results'!$D129","v":0},{"$f":"IF(P129>'NGER input 2'!$GT$4*N129,P129/'NGER input 2'!$GT$4,N129)","v":0},0]
[{"$f":"'NGER input 2'!A129","v":125},null,{"$f":"'NGER results'!H130+'NGER results'!N130","v":{"$error":"#N/A"}},{"$f":"IF($A130>=2016,0.0006784*25*SUM('NGER input 2'!$C129:$E129),0.0006784*25*SUM('NGER input 2'!$C129:$E129))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY131:DH131)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H130/'NGER results'!$C130),0,H130/'NGER results'!$C130)","v":0},{"$f":"I130*'NGER results'!$D130","v":0},{"$f":"IF(J130>'NGER input 2'!$GT$4*H130,J130/'NGER input 2'!$GT$4,H130)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY131:DH131)","v":0},{"$f":"IF(ISERROR(N130/'NGER results'!$C130),0,N130/'NGER results'!$C130)","v":0},{"$f":"O130*'NGER results'!$D130","v":0},{"$f":"IF(P130>'NGER input 2'!$GT$4*N130,P130/'NGER input 2'!$GT$4,N130)","v":0},0]
[{"$f":"'NGER input 2'!A130","v":126},null,{"$f":"'NGER results'!H131+'NGER results'!N131","v":{"$error":"#N/A"}},{"$f":"IF($A131>=2016,0.0006784*25*SUM('NGER input 2'!$C130:$E130),0.0006784*25*SUM('NGER input 2'!$C130:$E130))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY132:DH132)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H131/'NGER results'!$C131),0,H131/'NGER results'!$C131)","v":0},{"$f":"I131*'NGER results'!$D131","v":0},{"$f":"IF(J131>'NGER input 2'!$GT$4*H131,J131/'NGER input 2'!$GT$4,H131)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY132:DH132)","v":0},{"$f":"IF(ISERROR(N131/'NGER results'!$C131),0,N131/'NGER results'!$C131)","v":0},{"$f":"O131*'NGER results'!$D131","v":0},{"$f":"IF(P131>'NGER input 2'!$GT$4*N131,P131/'NGER input 2'!$GT$4,N131)","v":0},0]
[{"$f":"'NGER input 2'!A131","v":127},null,{"$f":"'NGER results'!H132+'NGER results'!N132","v":{"$error":"#N/A"}},{"$f":"IF($A132>=2016,0.0006784*25*SUM('NGER input 2'!$C131:$E131),0.0006784*25*SUM('NGER input 2'!$C131:$E131))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY133:DH133)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H132/'NGER results'!$C132),0,H132/'NGER results'!$C132)","v":0},{"$f":"I132*'NGER results'!$D132","v":0},{"$f":"IF(J132>'NGER input 2'!$GT$4*H132,J132/'NGER input 2'!$GT$4,H132)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY133:DH133)","v":0},{"$f":"IF(ISERROR(N132/'NGER results'!$C132),0,N132/'NGER results'!$C132)","v":0},{"$f":"O132*'NGER results'!$D132","v":0},{"$f":"IF(P132>'NGER input 2'!$GT$4*N132,P132/'NGER input 2'!$GT$4,N132)","v":0},0]
[{"$f":"'NGER input 2'!A132","v":128},null,{"$f":"'NGER results'!H133+'NGER results'!N133","v":{"$error":"#N/A"}},{"$f":"IF($A133>=2016,0.0006784*25*SUM('NGER input 2'!$C132:$E132),0.0006784*25*SUM('NGER input 2'!$C132:$E132))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY134:DH134)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H133/'NGER results'!$C133),0,H133/'NGER results'!$C133)","v":0},{"$f":"I133*'NGER results'!$D133","v":0},{"$f":"IF(J133>'NGER input 2'!$GT$4*H133,J133/'NGER input 2'!$GT$4,H133)","v":{"$error":"#N/A"}},{"$f":"(K133-J133)*(1-0.1)","v":{"$error":"#N/A"}},null,{"$f":"SUM('NGER CTW calcs'!CY134:DH134)","v":0},{"$f":"IF(ISERROR(N133/'NGER results'!$C133),0,N133/'NGER results'!$C133)","v":0},{"$f":"O133*'NGER results'!$D133","v":0},{"$f":"IF(P133>'NGER input 2'!$GT$4*N133,P133/'NGER input 2'!$GT$4,N133)","v":0},0]
[{"$f":"'NGER input 2'!A133","v":129},null,{"$f":"'NGER results'!H134+'NGER results'!N134","v":{"$error":"#N/A"}},{"$f":"IF($A134>=2016,0.0006784*25*SUM('NGER input 2'!$C133:$E133),0.0006784*25*SUM('NGER input 2'!$C133:$E133))","v":0},{"$f":"K134+Q134","v":{"$error":"#N/A"}},{"$f":"L134+R134","v":{"$error":"#N/A"}},null,{"$f":"SUM('NGER NCTW calcs'!CY135:DH135)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H134/'NGER results'!$C134),0,H134/'NGER results'!$C134)","v":0},{"$f":"I134*'NGER results'!$D134","v":0},{"$f":"IF(J134>'NGER input 2'!$GT$4*H134,J134/'NGER input 2'!$GT$4,H134)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY135:DH135)","v":0},{"$f":"IF(ISERROR(N134/'NGER results'!$C134),0,N134/'NGER results'!$C134)","v":0},{"$f":"O134*'NGER results'!$D134","v":0},{"$f":"IF(P134>'NGER input 2'!$GT$4*N134,P134/'NGER input 2'!$GT$4,N134)","v":0},{"$f":"(Q134-P134)*(1-0.1)","v":0}]
[{"$f":"'NGER input 2'!A134","v":130},null,{"$f":"'NGER results'!H135+'NGER results'!N135","v":{"$error":"#N/A"}},{"$f":"IF($A135>=2016,0.0006784*25*SUM('NGER input 2'!$C134:$E134),0.0006784*25*SUM('NGER input 2'!$C134:$E134))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY136:DH136)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H135/'NGER results'!$C135),0,H135/'NGER results'!$C135)","v":0},{"$f":"I135*'NGER results'!$D135","v":0},{"$f":"IF(J135>'NGER input 2'!$GT$4*H135,J135/'NGER input 2'!$GT$4,H135)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY136:DH136)","v":0},{"$f":"IF(ISERROR(N135/'NGER results'!$C135),0,N135/'NGER results'!$C135)","v":0},{"$f":"O135*'NGER results'!$D135","v":0},{"$f":"IF(P135>'NGER input 2'!$GT$4*N135,P135/'NGER input 2'!$GT$4,N135)","v":0},0]
[{"$f":"'NGER input 2'!A135","v":131},null,{"$f":"'NGER results'!H136+'NGER results'!N136","v":{"$error":"#N/A"}},{"$f":"IF($A136>=2016,0.0006784*25*SUM('NGER input 2'!$C135:$E135),0.0006784*25*SUM('NGER input 2'!$C135:$E135))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY137:DH137)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H136/'NGER results'!$C136),0,H136/'NGER results'!$C136)","v":0},{"$f":"I136*'NGER results'!$D136","v":0},{"$f":"IF(J136>'NGER input 2'!$GT$4*H136,J136/'NGER input 2'!$GT$4,H136)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY137:DH137)","v":0},{"$f":"IF(ISERROR(N136/'NGER results'!$C136),0,N136/'NGER results'!$C136)","v":0},{"$f":"O136*'NGER results'!$D136","v":0},{"$f":"IF(P136>'NGER input 2'!$GT$4*N136,P136/'NGER input 2'!$GT$4,N136)","v":0},0]
[{"$f":"'NGER input 2'!A136","v":132},null,{"$f":"'NGER results'!H137+'NGER results'!N137","v":{"$error":"#N/A"}},{"$f":"IF($A137>=2016,0.0006784*25*SUM('NGER input 2'!$C136:$E136),0.0006784*25*SUM('NGER input 2'!$C136:$E136))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY138:DH138)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H137/'NGER results'!$C137),0,H137/'NGER results'!$C137)","v":0},{"$f":"I137*'NGER results'!$D137","v":0},{"$f":"IF(J137>'NGER input 2'!$GT$4*H137,J137/'NGER input 2'!$GT$4,H137)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY138:DH138)","v":0},{"$f":"IF(ISERROR(N137/'NGER results'!$C137),0,N137/'NGER results'!$C137)","v":0},{"$f":"O137*'NGER results'!$D137","v":0},{"$f":"IF(P137>'NGER input 2'!$GT$4*N137,P137/'NGER input 2'!$GT$4,N137)","v":0},0]
[{"$f":"'NGER input 2'!A137","v":133},null,{"$f":"'NGER results'!H138+'NGER results'!N138","v":{"$error":"#N/A"}},{"$f":"IF($A138>=2016,0.0006784*25*SUM('NGER input 2'!$C137:$E137),0.0006784*25*SUM('NGER input 2'!$C137:$E137))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY139:DH139)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H138/'NGER results'!$C138),0,H138/'NGER results'!$C138)","v":0},{"$f":"I138*'NGER results'!$D138","v":0},{"$f":"IF(J138>'NGER input 2'!$GT$4*H138,J138/'NGER input 2'!$GT$4,H138)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY139:DH139)","v":0},{"$f":"IF(ISERROR(N138/'NGER results'!$C138),0,N138/'NGER results'!$C138)","v":0},{"$f":"O138*'NGER results'!$D138","v":0},{"$f":"IF(P138>'NGER input 2'!$GT$4*N138,P138/'NGER input 2'!$GT$4,N138)","v":0},0]
[{"$f":"'NGER input 2'!A138","v":134},null,{"$f":"'NGER results'!H139+'NGER results'!N139","v":{"$error":"#N/A"}},{"$f":"IF($A139>=2016,0.0006784*25*SUM('NGER input 2'!$C138:$E138),0.0006784*25*SUM('NGER input 2'!$C138:$E138))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY140:DH140)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H139/'NGER results'!$C139),0,H139/'NGER results'!$C139)","v":0},{"$f":"I139*'NGER results'!$D139","v":0},{"$f":"IF(J139>'NGER input 2'!$GT$4*H139,J139/'NGER input 2'!$GT$4,H139)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY140:DH140)","v":0},{"$f":"IF(ISERROR(N139/'NGER results'!$C139),0,N139/'NGER results'!$C139)","v":0},{"$f":"O139*'NGER results'!$D139","v":0},{"$f":"IF(P139>'NGER input 2'!$GT$4*N139,P139/'NGER input 2'!$GT$4,N139)","v":0},0]
[{"$f":"'NGER input 2'!A139","v":135},null,{"$f":"'NGER results'!H140+'NGER results'!N140","v":{"$error":"#N/A"}},{"$f":"IF($A140>=2016,0.0006784*25*SUM('NGER input 2'!$C139:$E139),0.0006784*25*SUM('NGER input 2'!$C139:$E139))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY141:DH141)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H140/'NGER results'!$C140),0,H140/'NGER results'!$C140)","v":0},{"$f":"I140*'NGER results'!$D140","v":0},{"$f":"IF(J140>'NGER input 2'!$GT$4*H140,J140/'NGER input 2'!$GT$4,H140)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY141:DH141)","v":0},{"$f":"IF(ISERROR(N140/'NGER results'!$C140),0,N140/'NGER results'!$C140)","v":0},{"$f":"O140*'NGER results'!$D140","v":0},{"$f":"IF(P140>'NGER input 2'!$GT$4*N140,P140/'NGER input 2'!$GT$4,N140)","v":0},0]
[{"$f":"'NGER input 2'!A140","v":136},null,{"$f":"'NGER results'!H141+'NGER results'!N141","v":{"$error":"#N/A"}},{"$f":"IF($A141>=2016,0.0006784*25*SUM('NGER input 2'!$C140:$E140),0.0006784*25*SUM('NGER input 2'!$C140:$E140))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY142:DH142)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H141/'NGER results'!$C141),0,H141/'NGER results'!$C141)","v":0},{"$f":"I141*'NGER results'!$D141","v":0},{"$f":"IF(J141>'NGER input 2'!$GT$4*H141,J141/'NGER input 2'!$GT$4,H141)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY142:DH142)","v":0},{"$f":"IF(ISERROR(N141/'NGER results'!$C141),0,N141/'NGER results'!$C141)","v":0},{"$f":"O141*'NGER results'!$D141","v":0},{"$f":"IF(P141>'NGER input 2'!$GT$4*N141,P141/'NGER input 2'!$GT$4,N141)","v":0},0]
[{"$f":"'NGER input 2'!A141","v":137},null,{"$f":"'NGER results'!H142+'NGER results'!N142","v":{"$error":"#N/A"}},{"$f":"IF($A142>=2016,0.0006784*25*SUM('NGER input 2'!$C141:$E141),0.0006784*25*SUM('NGER input 2'!$C141:$E141))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY143:DH143)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H142/'NGER results'!$C142),0,H142/'NGER results'!$C142)","v":0},{"$f":"I142*'NGER results'!$D142","v":0},{"$f":"IF(J142>'NGER input 2'!$GT$4*H142,J142/'NGER input 2'!$GT$4,H142)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY143:DH143)","v":0},{"$f":"IF(ISERROR(N142/'NGER results'!$C142),0,N142/'NGER results'!$C142)","v":0},{"$f":"O142*'NGER results'!$D142","v":0},{"$f":"IF(P142>'NGER input 2'!$GT$4*N142,P142/'NGER input 2'!$GT$4,N142)","v":0},0]
[{"$f":"'NGER input 2'!A142","v":138},null,{"$f":"'NGER results'!H143+'NGER results'!N143","v":{"$error":"#N/A"}},{"$f":"IF($A143>=2016,0.0006784*25*SUM('NGER input 2'!$C142:$E142),0.0006784*25*SUM('NGER input 2'!$C142:$E142))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY144:DH144)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H143/'NGER results'!$C143),0,H143/'NGER results'!$C143)","v":0},{"$f":"I143*'NGER results'!$D143","v":0},{"$f":"IF(J143>'NGER input 2'!$GT$4*H143,J143/'NGER input 2'!$GT$4,H143)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY144:DH144)","v":0},{"$f":"IF(ISERROR(N143/'NGER results'!$C143),0,N143/'NGER results'!$C143)","v":0},{"$f":"O143*'NGER results'!$D143","v":0},{"$f":"IF(P143>'NGER input 2'!$GT$4*N143,P143/'NGER input 2'!$GT$4,N143)","v":0},0]
[{"$f":"'NGER input 2'!A143","v":139},null,{"$f":"'NGER results'!H144+'NGER results'!N144","v":{"$error":"#N/A"}},{"$f":"IF($A144>=2016,0.0006784*25*SUM('NGER input 2'!$C143:$E143),0.0006784*25*SUM('NGER input 2'!$C143:$E143))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY145:DH145)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H144/'NGER results'!$C144),0,H144/'NGER results'!$C144)","v":0},{"$f":"I144*'NGER results'!$D144","v":0},{"$f":"IF(J144>'NGER input 2'!$GT$4*H144,J144/'NGER input 2'!$GT$4,H144)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY145:DH145)","v":0},{"$f":"IF(ISERROR(N144/'NGER results'!$C144),0,N144/'NGER results'!$C144)","v":0},{"$f":"O144*'NGER results'!$D144","v":0},{"$f":"IF(P144>'NGER input 2'!$GT$4*N144,P144/'NGER input 2'!$GT$4,N144)","v":0},0]
[{"$f":"'NGER input 2'!A144","v":140},null,{"$f":"'NGER results'!H145+'NGER results'!N145","v":{"$error":"#N/A"}},{"$f":"IF($A145>=2016,0.0006784*25*SUM('NGER input 2'!$C144:$E144),0.0006784*25*SUM('NGER input 2'!$C144:$E144))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY146:DH146)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H145/'NGER results'!$C145),0,H145/'NGER results'!$C145)","v":0},{"$f":"I145*'NGER results'!$D145","v":0},{"$f":"IF(J145>'NGER input 2'!$GT$4*H145,J145/'NGER input 2'!$GT$4,H145)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY146:DH146)","v":0},{"$f":"IF(ISERROR(N145/'NGER results'!$C145),0,N145/'NGER results'!$C145)","v":0},{"$f":"O145*'NGER results'!$D145","v":0},{"$f":"IF(P145>'NGER input 2'!$GT$4*N145,P145/'NGER input 2'!$GT$4,N145)","v":0},0]
[{"$f":"'NGER input 2'!A145","v":141},null,{"$f":"'NGER results'!H146+'NGER results'!N146","v":{"$error":"#N/A"}},{"$f":"IF($A146>=2016,0.0006784*25*SUM('NGER input 2'!$C145:$E145),0.0006784*25*SUM('NGER input 2'!$C145:$E145))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY147:DH147)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H146/'NGER results'!$C146),0,H146/'NGER results'!$C146)","v":0},{"$f":"I146*'NGER results'!$D146","v":0},{"$f":"IF(J146>'NGER input 2'!$GT$4*H146,J146/'NGER input 2'!$GT$4,H146)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY147:DH147)","v":0},{"$f":"IF(ISERROR(N146/'NGER results'!$C146),0,N146/'NGER results'!$C146)","v":0},{"$f":"O146*'NGER results'!$D146","v":0},{"$f":"IF(P146>'NGER input 2'!$GT$4*N146,P146/'NGER input 2'!$GT$4,N146)","v":0},0]
[{"$f":"'NGER input 2'!A146","v":142},null,{"$f":"'NGER results'!H147+'NGER results'!N147","v":{"$error":"#N/A"}},{"$f":"IF($A147>=2016,0.0006784*25*SUM('NGER input 2'!$C146:$E146),0.0006784*25*SUM('NGER input 2'!$C146:$E146))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY148:DH148)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H147/'NGER results'!$C147),0,H147/'NGER results'!$C147)","v":0},{"$f":"I147*'NGER results'!$D147","v":0},{"$f":"IF(J147>'NGER input 2'!$GT$4*H147,J147/'NGER input 2'!$GT$4,H147)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY148:DH148)","v":0},{"$f":"IF(ISERROR(N147/'NGER results'!$C147),0,N147/'NGER results'!$C147)","v":0},{"$f":"O147*'NGER results'!$D147","v":0},{"$f":"IF(P147>'NGER input 2'!$GT$4*N147,P147/'NGER input 2'!$GT$4,N147)","v":0},0]
[{"$f":"'NGER input 2'!A147","v":143},null,{"$f":"'NGER results'!H148+'NGER results'!N148","v":{"$error":"#N/A"}},{"$f":"IF($A148>=2016,0.0006784*25*SUM('NGER input 2'!$C147:$E147),0.0006784*25*SUM('NGER input 2'!$C147:$E147))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY149:DH149)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H148/'NGER results'!$C148),0,H148/'NGER results'!$C148)","v":0},{"$f":"I148*'NGER results'!$D148","v":0},{"$f":"IF(J148>'NGER input 2'!$GT$4*H148,J148/'NGER input 2'!$GT$4,H148)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY149:DH149)","v":0},{"$f":"IF(ISERROR(N148/'NGER results'!$C148),0,N148/'NGER results'!$C148)","v":0},{"$f":"O148*'NGER results'!$D148","v":0},{"$f":"IF(P148>'NGER input 2'!$GT$4*N148,P148/'NGER input 2'!$GT$4,N148)","v":0},0]
[{"$f":"'NGER input 2'!A148","v":144},null,{"$f":"'NGER results'!H149+'NGER results'!N149","v":{"$error":"#N/A"}},{"$f":"IF($A149>=2016,0.0006784*25*SUM('NGER input 2'!$C148:$E148),0.0006784*25*SUM('NGER input 2'!$C148:$E148))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY150:DH150)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H149/'NGER results'!$C149),0,H149/'NGER results'!$C149)","v":0},{"$f":"I149*'NGER results'!$D149","v":0},{"$f":"IF(J149>'NGER input 2'!$GT$4*H149,J149/'NGER input 2'!$GT$4,H149)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY150:DH150)","v":0},{"$f":"IF(ISERROR(N149/'NGER results'!$C149),0,N149/'NGER results'!$C149)","v":0},{"$f":"O149*'NGER results'!$D149","v":0},{"$f":"IF(P149>'NGER input 2'!$GT$4*N149,P149/'NGER input 2'!$GT$4,N149)","v":0},0]
[{"$f":"'NGER input 2'!A149","v":145},null,{"$f":"'NGER results'!H150+'NGER results'!N150","v":{"$error":"#N/A"}},{"$f":"IF($A150>=2016,0.0006784*25*SUM('NGER input 2'!$C149:$E149),0.0006784*25*SUM('NGER input 2'!$C149:$E149))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY151:DH151)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H150/'NGER results'!$C150),0,H150/'NGER results'!$C150)","v":0},{"$f":"I150*'NGER results'!$D150","v":0},{"$f":"IF(J150>'NGER input 2'!$GT$4*H150,J150/'NGER input 2'!$GT$4,H150)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY151:DH151)","v":0},{"$f":"IF(ISERROR(N150/'NGER results'!$C150),0,N150/'NGER results'!$C150)","v":0},{"$f":"O150*'NGER results'!$D150","v":0},{"$f":"IF(P150>'NGER input 2'!$GT$4*N150,P150/'NGER input 2'!$GT$4,N150)","v":0},0]
[{"$f":"'NGER input 2'!A150","v":146},null,{"$f":"'NGER results'!H151+'NGER results'!N151","v":{"$error":"#N/A"}},{"$f":"IF($A151>=2016,0.0006784*25*SUM('NGER input 2'!$C150:$E150),0.0006784*25*SUM('NGER input 2'!$C150:$E150))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY152:DH152)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H151/'NGER results'!$C151),0,H151/'NGER results'!$C151)","v":0},{"$f":"I151*'NGER results'!$D151","v":0},{"$f":"IF(J151>'NGER input 2'!$GT$4*H151,J151/'NGER input 2'!$GT$4,H151)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY152:DH152)","v":0},{"$f":"IF(ISERROR(N151/'NGER results'!$C151),0,N151/'NGER results'!$C151)","v":0},{"$f":"O151*'NGER results'!$D151","v":0},{"$f":"IF(P151>'NGER input 2'!$GT$4*N151,P151/'NGER input 2'!$GT$4,N151)","v":0},0]
[{"$f":"'NGER input 2'!A151","v":147},null,{"$f":"'NGER results'!H152+'NGER results'!N152","v":{"$error":"#N/A"}},{"$f":"IF($A152>=2016,0.0006784*25*SUM('NGER input 2'!$C151:$E151),0.0006784*25*SUM('NGER input 2'!$C151:$E151))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY153:DH153)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H152/'NGER results'!$C152),0,H152/'NGER results'!$C152)","v":0},{"$f":"I152*'NGER results'!$D152","v":0},{"$f":"IF(J152>'NGER input 2'!$GT$4*H152,J152/'NGER input 2'!$GT$4,H152)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY153:DH153)","v":0},{"$f":"IF(ISERROR(N152/'NGER results'!$C152),0,N152/'NGER results'!$C152)","v":0},{"$f":"O152*'NGER results'!$D152","v":0},{"$f":"IF(P152>'NGER input 2'!$GT$4*N152,P152/'NGER input 2'!$GT$4,N152)","v":0},0]
[{"$f":"'NGER input 2'!A152","v":148},null,{"$f":"'NGER results'!H153+'NGER results'!N153","v":{"$error":"#N/A"}},{"$f":"IF($A153>=2016,0.0006784*25*SUM('NGER input 2'!$C152:$E152),0.0006784*25*SUM('NGER input 2'!$C152:$E152))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY154:DH154)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H153/'NGER results'!$C153),0,H153/'NGER results'!$C153)","v":0},{"$f":"I153*'NGER results'!$D153","v":0},{"$f":"IF(J153>'NGER input 2'!$GT$4*H153,J153/'NGER input 2'!$GT$4,H153)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY154:DH154)","v":0},{"$f":"IF(ISERROR(N153/'NGER results'!$C153),0,N153/'NGER results'!$C153)","v":0},{"$f":"O153*'NGER results'!$D153","v":0},{"$f":"IF(P153>'NGER input 2'!$GT$4*N153,P153/'NGER input 2'!$GT$4,N153)","v":0},0]
[{"$f":"'NGER input 2'!A153","v":149},null,{"$f":"'NGER results'!H154+'NGER results'!N154","v":{"$error":"#N/A"}},{"$f":"IF($A154>=2016,0.0006784*25*SUM('NGER input 2'!$C153:$E153),0.0006784*25*SUM('NGER input 2'!$C153:$E153))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY155:DH155)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H154/'NGER results'!$C154),0,H154/'NGER results'!$C154)","v":0},{"$f":"I154*'NGER results'!$D154","v":0},{"$f":"IF(J154>'NGER input 2'!$GT$4*H154,J154/'NGER input 2'!$GT$4,H154)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY155:DH155)","v":0},{"$f":"IF(ISERROR(N154/'NGER results'!$C154),0,N154/'NGER results'!$C154)","v":0},{"$f":"O154*'NGER results'!$D154","v":0},{"$f":"IF(P154>'NGER input 2'!$GT$4*N154,P154/'NGER input 2'!$GT$4,N154)","v":0},0]
[{"$f":"'NGER input 2'!A154","v":150},null,{"$f":"'NGER results'!H155+'NGER results'!N155","v":{"$error":"#N/A"}},{"$f":"IF($A155>=2016,0.0006784*25*SUM('NGER input 2'!$C154:$E154),0.0006784*25*SUM('NGER input 2'!$C154:$E154))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY156:DH156)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H155/'NGER results'!$C155),0,H155/'NGER results'!$C155)","v":0},{"$f":"I155*'NGER results'!$D155","v":0},{"$f":"IF(J155>'NGER input 2'!$GT$4*H155,J155/'NGER input 2'!$GT$4,H155)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY156:DH156)","v":0},{"$f":"IF(ISERROR(N155/'NGER results'!$C155),0,N155/'NGER results'!$C155)","v":0},{"$f":"O155*'NGER results'!$D155","v":0},{"$f":"IF(P155>'NGER input 2'!$GT$4*N155,P155/'NGER input 2'!$GT$4,N155)","v":0},0]
[{"$f":"'NGER input 2'!A155","v":151},null,{"$f":"'NGER results'!H156+'NGER results'!N156","v":{"$error":"#N/A"}},{"$f":"IF($A156>=2016,0.0006784*25*SUM('NGER input 2'!$C155:$E155),0.0006784*25*SUM('NGER input 2'!$C155:$E155))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY157:DH157)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H156/'NGER results'!$C156),0,H156/'NGER results'!$C156)","v":0},{"$f":"I156*'NGER results'!$D156","v":0},{"$f":"IF(J156>'NGER input 2'!$GT$4*H156,J156/'NGER input 2'!$GT$4,H156)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY157:DH157)","v":0},{"$f":"IF(ISERROR(N156/'NGER results'!$C156),0,N156/'NGER results'!$C156)","v":0},{"$f":"O156*'NGER results'!$D156","v":0},{"$f":"IF(P156>'NGER input 2'!$GT$4*N156,P156/'NGER input 2'!$GT$4,N156)","v":0},0]
[{"$f":"'NGER input 2'!A156","v":152},null,{"$f":"'NGER results'!H157+'NGER results'!N157","v":{"$error":"#N/A"}},{"$f":"IF($A157>=2016,0.0006784*25*SUM('NGER input 2'!$C156:$E156),0.0006784*25*SUM('NGER input 2'!$C156:$E156))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY158:DH158)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H157/'NGER results'!$C157),0,H157/'NGER results'!$C157)","v":0},{"$f":"I157*'NGER results'!$D157","v":0},{"$f":"IF(J157>'NGER input 2'!$GT$4*H157,J157/'NGER input 2'!$GT$4,H157)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY158:DH158)","v":0},{"$f":"IF(ISERROR(N157/'NGER results'!$C157),0,N157/'NGER results'!$C157)","v":0},{"$f":"O157*'NGER results'!$D157","v":0},{"$f":"IF(P157>'NGER input 2'!$GT$4*N157,P157/'NGER input 2'!$GT$4,N157)","v":0},0]
[{"$f":"'NGER input 2'!A157","v":153},null,{"$f":"'NGER results'!H158+'NGER results'!N158","v":{"$error":"#N/A"}},{"$f":"IF($A158>=2016,0.0006784*25*SUM('NGER input 2'!$C157:$E157),0.0006784*25*SUM('NGER input 2'!$C157:$E157))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY159:DH159)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H158/'NGER results'!$C158),0,H158/'NGER results'!$C158)","v":0},{"$f":"I158*'NGER results'!$D158","v":0},{"$f":"IF(J158>'NGER input 2'!$GT$4*H158,J158/'NGER input 2'!$GT$4,H158)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY159:DH159)","v":0},{"$f":"IF(ISERROR(N158/'NGER results'!$C158),0,N158/'NGER results'!$C158)","v":0},{"$f":"O158*'NGER results'!$D158","v":0},{"$f":"IF(P158>'NGER input 2'!$GT$4*N158,P158/'NGER input 2'!$GT$4,N158)","v":0},0]
[{"$f":"'NGER input 2'!A158","v":154},null,{"$f":"'NGER results'!H159+'NGER results'!N159","v":{"$error":"#N/A"}},{"$f":"IF($A159>=2016,0.0006784*25*SUM('NGER input 2'!$C158:$E158),0.0006784*25*SUM('NGER input 2'!$C158:$E158))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY160:DH160)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H159/'NGER results'!$C159),0,H159/'NGER results'!$C159)","v":0},{"$f":"I159*'NGER results'!$D159","v":0},{"$f":"IF(J159>'NGER input 2'!$GT$4*H159,J159/'NGER input 2'!$GT$4,H159)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY160:DH160)","v":0},{"$f":"IF(ISERROR(N159/'NGER results'!$C159),0,N159/'NGER results'!$C159)","v":0},{"$f":"O159*'NGER results'!$D159","v":0},{"$f":"IF(P159>'NGER input 2'!$GT$4*N159,P159/'NGER input 2'!$GT$4,N159)","v":0},0]
[{"$f":"'NGER input 2'!A159","v":155},null,{"$f":"'NGER results'!H160+'NGER results'!N160","v":{"$error":"#N/A"}},{"$f":"IF($A160>=2016,0.0006784*25*SUM('NGER input 2'!$C159:$E159),0.0006784*25*SUM('NGER input 2'!$C159:$E159))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY161:DH161)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H160/'NGER results'!$C160),0,H160/'NGER results'!$C160)","v":0},{"$f":"I160*'NGER results'!$D160","v":0},{"$f":"IF(J160>'NGER input 2'!$GT$4*H160,J160/'NGER input 2'!$GT$4,H160)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY161:DH161)","v":0},{"$f":"IF(ISERROR(N160/'NGER results'!$C160),0,N160/'NGER results'!$C160)","v":0},{"$f":"O160*'NGER results'!$D160","v":0},{"$f":"IF(P160>'NGER input 2'!$GT$4*N160,P160/'NGER input 2'!$GT$4,N160)","v":0},0]
[{"$f":"'NGER input 2'!A160","v":156},null,{"$f":"'NGER results'!H161+'NGER results'!N161","v":{"$error":"#N/A"}},{"$f":"IF($A161>=2016,0.0006784*25*SUM('NGER input 2'!$C160:$E160),0.0006784*25*SUM('NGER input 2'!$C160:$E160))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY162:DH162)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H161/'NGER results'!$C161),0,H161/'NGER results'!$C161)","v":0},{"$f":"I161*'NGER results'!$D161","v":0},{"$f":"IF(J161>'NGER input 2'!$GT$4*H161,J161/'NGER input 2'!$GT$4,H161)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY162:DH162)","v":0},{"$f":"IF(ISERROR(N161/'NGER results'!$C161),0,N161/'NGER results'!$C161)","v":0},{"$f":"O161*'NGER results'!$D161","v":0},{"$f":"IF(P161>'NGER input 2'!$GT$4*N161,P161/'NGER input 2'!$GT$4,N161)","v":0},0]
[{"$f":"'NGER input 2'!A161","v":157},null,{"$f":"'NGER results'!H162+'NGER results'!N162","v":{"$error":"#N/A"}},{"$f":"IF($A162>=2016,0.0006784*25*SUM('NGER input 2'!$C161:$E161),0.0006784*25*SUM('NGER input 2'!$C161:$E161))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY163:DH163)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H162/'NGER results'!$C162),0,H162/'NGER results'!$C162)","v":0},{"$f":"I162*'NGER results'!$D162","v":0},{"$f":"IF(J162>'NGER input 2'!$GT$4*H162,J162/'NGER input 2'!$GT$4,H162)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY163:DH163)","v":0},{"$f":"IF(ISERROR(N162/'NGER results'!$C162),0,N162/'NGER results'!$C162)","v":0},{"$f":"O162*'NGER results'!$D162","v":0},{"$f":"IF(P162>'NGER input 2'!$GT$4*N162,P162/'NGER input 2'!$GT$4,N162)","v":0},0]
[{"$f":"'NGER input 2'!A162","v":158},null,{"$f":"'NGER results'!H163+'NGER results'!N163","v":{"$error":"#N/A"}},{"$f":"IF($A163>=2016,0.0006784*25*SUM('NGER input 2'!$C162:$E162),0.0006784*25*SUM('NGER input 2'!$C162:$E162))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY164:DH164)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H163/'NGER results'!$C163),0,H163/'NGER results'!$C163)","v":0},{"$f":"I163*'NGER results'!$D163","v":0},{"$f":"IF(J163>'NGER input 2'!$GT$4*H163,J163/'NGER input 2'!$GT$4,H163)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY164:DH164)","v":0},{"$f":"IF(ISERROR(N163/'NGER results'!$C163),0,N163/'NGER results'!$C163)","v":0},{"$f":"O163*'NGER results'!$D163","v":0},{"$f":"IF(P163>'NGER input 2'!$GT$4*N163,P163/'NGER input 2'!$GT$4,N163)","v":0},0]
[{"$f":"'NGER input 2'!A163","v":159},null,{"$f":"'NGER results'!H164+'NGER results'!N164","v":{"$error":"#N/A"}},{"$f":"IF($A164>=2016,0.0006784*25*SUM('NGER input 2'!$C163:$E163),0.0006784*25*SUM('NGER input 2'!$C163:$E163))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY165:DH165)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H164/'NGER results'!$C164),0,H164/'NGER results'!$C164)","v":0},{"$f":"I164*'NGER results'!$D164","v":0},{"$f":"IF(J164>'NGER input 2'!$GT$4*H164,J164/'NGER input 2'!$GT$4,H164)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY165:DH165)","v":0},{"$f":"IF(ISERROR(N164/'NGER results'!$C164),0,N164/'NGER results'!$C164)","v":0},{"$f":"O164*'NGER results'!$D164","v":0},{"$f":"IF(P164>'NGER input 2'!$GT$4*N164,P164/'NGER input 2'!$GT$4,N164)","v":0},0]
[{"$f":"'NGER input 2'!A164","v":160},null,{"$f":"'NGER results'!H165+'NGER results'!N165","v":{"$error":"#N/A"}},{"$f":"IF($A165>=2016,0.0006784*25*SUM('NGER input 2'!$C164:$E164),0.0006784*25*SUM('NGER input 2'!$C164:$E164))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY166:DH166)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H165/'NGER results'!$C165),0,H165/'NGER results'!$C165)","v":0},{"$f":"I165*'NGER results'!$D165","v":0},{"$f":"IF(J165>'NGER input 2'!$GT$4*H165,J165/'NGER input 2'!$GT$4,H165)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY166:DH166)","v":0},{"$f":"IF(ISERROR(N165/'NGER results'!$C165),0,N165/'NGER results'!$C165)","v":0},{"$f":"O165*'NGER results'!$D165","v":0},{"$f":"IF(P165>'NGER input 2'!$GT$4*N165,P165/'NGER input 2'!$GT$4,N165)","v":0},0]
[{"$f":"'NGER input 2'!A165","v":161},null,{"$f":"'NGER results'!H166+'NGER results'!N166","v":{"$error":"#N/A"}},{"$f":"IF($A166>=2016,0.0006784*25*SUM('NGER input 2'!$C165:$E165),0.0006784*25*SUM('NGER input 2'!$C165:$E165))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY167:DH167)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H166/'NGER results'!$C166),0,H166/'NGER results'!$C166)","v":0},{"$f":"I166*'NGER results'!$D166","v":0},{"$f":"IF(J166>'NGER input 2'!$GT$4*H166,J166/'NGER input 2'!$GT$4,H166)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY167:DH167)","v":0},{"$f":"IF(ISERROR(N166/'NGER results'!$C166),0,N166/'NGER results'!$C166)","v":0},{"$f":"O166*'NGER results'!$D166","v":0},{"$f":"IF(P166>'NGER input 2'!$GT$4*N166,P166/'NGER input 2'!$GT$4,N166)","v":0},0]
[{"$f":"'NGER input 2'!A166","v":162},null,{"$f":"'NGER results'!H167+'NGER results'!N167","v":{"$error":"#N/A"}},{"$f":"IF($A167>=2016,0.0006784*25*SUM('NGER input 2'!$C166:$E166),0.0006784*25*SUM('NGER input 2'!$C166:$E166))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY168:DH168)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H167/'NGER results'!$C167),0,H167/'NGER results'!$C167)","v":0},{"$f":"I167*'NGER results'!$D167","v":0},{"$f":"IF(J167>'NGER input 2'!$GT$4*H167,J167/'NGER input 2'!$GT$4,H167)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY168:DH168)","v":0},{"$f":"IF(ISERROR(N167/'NGER results'!$C167),0,N167/'NGER results'!$C167)","v":0},{"$f":"O167*'NGER results'!$D167","v":0},{"$f":"IF(P167>'NGER input 2'!$GT$4*N167,P167/'NGER input 2'!$GT$4,N167)","v":0},0]
[{"$f":"'NGER input 2'!A167","v":163},null,{"$f":"'NGER results'!H168+'NGER results'!N168","v":{"$error":"#N/A"}},{"$f":"IF($A168>=2016,0.0006784*25*SUM('NGER input 2'!$C167:$E167),0.0006784*25*SUM('NGER input 2'!$C167:$E167))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY169:DH169)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H168/'NGER results'!$C168),0,H168/'NGER results'!$C168)","v":0},{"$f":"I168*'NGER results'!$D168","v":0},{"$f":"IF(J168>'NGER input 2'!$GT$4*H168,J168/'NGER input 2'!$GT$4,H168)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY169:DH169)","v":0},{"$f":"IF(ISERROR(N168/'NGER results'!$C168),0,N168/'NGER results'!$C168)","v":0},{"$f":"O168*'NGER results'!$D168","v":0},{"$f":"IF(P168>'NGER input 2'!$GT$4*N168,P168/'NGER input 2'!$GT$4,N168)","v":0},0]
[{"$f":"'NGER input 2'!A168","v":164},null,{"$f":"'NGER results'!H169+'NGER results'!N169","v":{"$error":"#N/A"}},{"$f":"IF($A169>=2016,0.0006784*25*SUM('NGER input 2'!$C168:$E168),0.0006784*25*SUM('NGER input 2'!$C168:$E168))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY170:DH170)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H169/'NGER results'!$C169),0,H169/'NGER results'!$C169)","v":0},{"$f":"I169*'NGER results'!$D169","v":0},{"$f":"IF(J169>'NGER input 2'!$GT$4*H169,J169/'NGER input 2'!$GT$4,H169)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY170:DH170)","v":0},{"$f":"IF(ISERROR(N169/'NGER results'!$C169),0,N169/'NGER results'!$C169)","v":0},{"$f":"O169*'NGER results'!$D169","v":0},{"$f":"IF(P169>'NGER input 2'!$GT$4*N169,P169/'NGER input 2'!$GT$4,N169)","v":0},0]
[{"$f":"'NGER input 2'!A169","v":165},null,{"$f":"'NGER results'!H170+'NGER results'!N170","v":{"$error":"#N/A"}},{"$f":"IF($A170>=2016,0.0006784*25*SUM('NGER input 2'!$C169:$E169),0.0006784*25*SUM('NGER input 2'!$C169:$E169))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY171:DH171)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H170/'NGER results'!$C170),0,H170/'NGER results'!$C170)","v":0},{"$f":"I170*'NGER results'!$D170","v":0},{"$f":"IF(J170>'NGER input 2'!$GT$4*H170,J170/'NGER input 2'!$GT$4,H170)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY171:DH171)","v":0},{"$f":"IF(ISERROR(N170/'NGER results'!$C170),0,N170/'NGER results'!$C170)","v":0},{"$f":"O170*'NGER results'!$D170","v":0},{"$f":"IF(P170>'NGER input 2'!$GT$4*N170,P170/'NGER input 2'!$GT$4,N170)","v":0},0]
[{"$f":"'NGER input 2'!A170","v":166},null,{"$f":"'NGER results'!H171+'NGER results'!N171","v":{"$error":"#N/A"}},{"$f":"IF($A171>=2016,0.0006784*25*SUM('NGER input 2'!$C170:$E170),0.0006784*25*SUM('NGER input 2'!$C170:$E170))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY172:DH172)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H171/'NGER results'!$C171),0,H171/'NGER results'!$C171)","v":0},{"$f":"I171*'NGER results'!$D171","v":0},{"$f":"IF(J171>'NGER input 2'!$GT$4*H171,J171/'NGER input 2'!$GT$4,H171)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY172:DH172)","v":0},{"$f":"IF(ISERROR(N171/'NGER results'!$C171),0,N171/'NGER results'!$C171)","v":0},{"$f":"O171*'NGER results'!$D171","v":0},{"$f":"IF(P171>'NGER input 2'!$GT$4*N171,P171/'NGER input 2'!$GT$4,N171)","v":0},0]
[{"$f":"'NGER input 2'!A171","v":167},null,{"$f":"'NGER results'!H172+'NGER results'!N172","v":{"$error":"#N/A"}},{"$f":"IF($A172>=2016,0.0006784*25*SUM('NGER input 2'!$C171:$E171),0.0006784*25*SUM('NGER input 2'!$C171:$E171))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY173:DH173)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H172/'NGER results'!$C172),0,H172/'NGER results'!$C172)","v":0},{"$f":"I172*'NGER results'!$D172","v":0},{"$f":"IF(J172>'NGER input 2'!$GT$4*H172,J172/'NGER input 2'!$GT$4,H172)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY173:DH173)","v":0},{"$f":"IF(ISERROR(N172/'NGER results'!$C172),0,N172/'NGER results'!$C172)","v":0},{"$f":"O172*'NGER results'!$D172","v":0},{"$f":"IF(P172>'NGER input 2'!$GT$4*N172,P172/'NGER input 2'!$GT$4,N172)","v":0},0]
[{"$f":"'NGER input 2'!A172","v":168},null,{"$f":"'NGER results'!H173+'NGER results'!N173","v":{"$error":"#N/A"}},{"$f":"IF($A173>=2016,0.0006784*25*SUM('NGER input 2'!$C172:$E172),0.0006784*25*SUM('NGER input 2'!$C172:$E172))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY174:DH174)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H173/'NGER results'!$C173),0,H173/'NGER results'!$C173)","v":0},{"$f":"I173*'NGER results'!$D173","v":0},{"$f":"IF(J173>'NGER input 2'!$GT$4*H173,J173/'NGER input 2'!$GT$4,H173)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY174:DH174)","v":0},{"$f":"IF(ISERROR(N173/'NGER results'!$C173),0,N173/'NGER results'!$C173)","v":0},{"$f":"O173*'NGER results'!$D173","v":0},{"$f":"IF(P173>'NGER input 2'!$GT$4*N173,P173/'NGER input 2'!$GT$4,N173)","v":0},0]
[{"$f":"'NGER input 2'!A173","v":169},null,{"$f":"'NGER results'!H174+'NGER results'!N174","v":{"$error":"#N/A"}},{"$f":"IF($A174>=2016,0.0006784*25*SUM('NGER input 2'!$C173:$E173),0.0006784*25*SUM('NGER input 2'!$C173:$E173))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY175:DH175)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H174/'NGER results'!$C174),0,H174/'NGER results'!$C174)","v":0},{"$f":"I174*'NGER results'!$D174","v":0},{"$f":"IF(J174>'NGER input 2'!$GT$4*H174,J174/'NGER input 2'!$GT$4,H174)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY175:DH175)","v":0},{"$f":"IF(ISERROR(N174/'NGER results'!$C174),0,N174/'NGER results'!$C174)","v":0},{"$f":"O174*'NGER results'!$D174","v":0},{"$f":"IF(P174>'NGER input 2'!$GT$4*N174,P174/'NGER input 2'!$GT$4,N174)","v":0},0]
[{"$f":"'NGER input 2'!A174","v":170},null,{"$f":"'NGER results'!H175+'NGER results'!N175","v":{"$error":"#N/A"}},{"$f":"IF($A175>=2016,0.0006784*25*SUM('NGER input 2'!$C174:$E174),0.0006784*25*SUM('NGER input 2'!$C174:$E174))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY176:DH176)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H175/'NGER results'!$C175),0,H175/'NGER results'!$C175)","v":0},{"$f":"I175*'NGER results'!$D175","v":0},{"$f":"IF(J175>'NGER input 2'!$GT$4*H175,J175/'NGER input 2'!$GT$4,H175)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY176:DH176)","v":0},{"$f":"IF(ISERROR(N175/'NGER results'!$C175),0,N175/'NGER results'!$C175)","v":0},{"$f":"O175*'NGER results'!$D175","v":0},{"$f":"IF(P175>'NGER input 2'!$GT$4*N175,P175/'NGER input 2'!$GT$4,N175)","v":0},0]
[{"$f":"'NGER input 2'!A175","v":171},null,{"$f":"'NGER results'!H176+'NGER results'!N176","v":{"$error":"#N/A"}},{"$f":"IF($A176>=2016,0.0006784*25*SUM('NGER input 2'!$C175:$E175),0.0006784*25*SUM('NGER input 2'!$C175:$E175))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY177:DH177)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H176/'NGER results'!$C176),0,H176/'NGER results'!$C176)","v":0},{"$f":"I176*'NGER results'!$D176","v":0},{"$f":"IF(J176>'NGER input 2'!$GT$4*H176,J176/'NGER input 2'!$GT$4,H176)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY177:DH177)","v":0},{"$f":"IF(ISERROR(N176/'NGER results'!$C176),0,N176/'NGER results'!$C176)","v":0},{"$f":"O176*'NGER results'!$D176","v":0},{"$f":"IF(P176>'NGER input 2'!$GT$4*N176,P176/'NGER input 2'!$GT$4,N176)","v":0},0]
[{"$f":"'NGER input 2'!A176","v":172},null,{"$f":"'NGER results'!H177+'NGER results'!N177","v":{"$error":"#N/A"}},{"$f":"IF($A177>=2016,0.0006784*25*SUM('NGER input 2'!$C176:$E176),0.0006784*25*SUM('NGER input 2'!$C176:$E176))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY178:DH178)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H177/'NGER results'!$C177),0,H177/'NGER results'!$C177)","v":0},{"$f":"I177*'NGER results'!$D177","v":0},{"$f":"IF(J177>'NGER input 2'!$GT$4*H177,J177/'NGER input 2'!$GT$4,H177)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY178:DH178)","v":0},{"$f":"IF(ISERROR(N177/'NGER results'!$C177),0,N177/'NGER results'!$C177)","v":0},{"$f":"O177*'NGER results'!$D177","v":0},{"$f":"IF(P177>'NGER input 2'!$GT$4*N177,P177/'NGER input 2'!$GT$4,N177)","v":0},0]
[{"$f":"'NGER input 2'!A177","v":173},null,{"$f":"'NGER results'!H178+'NGER results'!N178","v":{"$error":"#N/A"}},{"$f":"IF($A178>=2016,0.0006784*25*SUM('NGER input 2'!$C177:$E177),0.0006784*25*SUM('NGER input 2'!$C177:$E177))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY179:DH179)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H178/'NGER results'!$C178),0,H178/'NGER results'!$C178)","v":0},{"$f":"I178*'NGER results'!$D178","v":0},{"$f":"IF(J178>'NGER input 2'!$GT$4*H178,J178/'NGER input 2'!$GT$4,H178)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY179:DH179)","v":0},{"$f":"IF(ISERROR(N178/'NGER results'!$C178),0,N178/'NGER results'!$C178)","v":0},{"$f":"O178*'NGER results'!$D178","v":0},{"$f":"IF(P178>'NGER input 2'!$GT$4*N178,P178/'NGER input 2'!$GT$4,N178)","v":0},0]
[{"$f":"'NGER input 2'!A178","v":174},null,{"$f":"'NGER results'!H179+'NGER results'!N179","v":{"$error":"#N/A"}},{"$f":"IF($A179>=2016,0.0006784*25*SUM('NGER input 2'!$C178:$E178),0.0006784*25*SUM('NGER input 2'!$C178:$E178))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY180:DH180)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H179/'NGER results'!$C179),0,H179/'NGER results'!$C179)","v":0},{"$f":"I179*'NGER results'!$D179","v":0},{"$f":"IF(J179>'NGER input 2'!$GT$4*H179,J179/'NGER input 2'!$GT$4,H179)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY180:DH180)","v":0},{"$f":"IF(ISERROR(N179/'NGER results'!$C179),0,N179/'NGER results'!$C179)","v":0},{"$f":"O179*'NGER results'!$D179","v":0},{"$f":"IF(P179>'NGER input 2'!$GT$4*N179,P179/'NGER input 2'!$GT$4,N179)","v":0},0]
[{"$f":"'NGER input 2'!A179","v":175},null,{"$f":"'NGER results'!H180+'NGER results'!N180","v":{"$error":"#N/A"}},{"$f":"IF($A180>=2016,0.0006784*25*SUM('NGER input 2'!$C179:$E179),0.0006784*25*SUM('NGER input 2'!$C179:$E179))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY181:DH181)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H180/'NGER results'!$C180),0,H180/'NGER results'!$C180)","v":0},{"$f":"I180*'NGER results'!$D180","v":0},{"$f":"IF(J180>'NGER input 2'!$GT$4*H180,J180/'NGER input 2'!$GT$4,H180)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY181:DH181)","v":0},{"$f":"IF(ISERROR(N180/'NGER results'!$C180),0,N180/'NGER results'!$C180)","v":0},{"$f":"O180*'NGER results'!$D180","v":0},{"$f":"IF(P180>'NGER input 2'!$GT$4*N180,P180/'NGER input 2'!$GT$4,N180)","v":0},0]
[{"$f":"'NGER input 2'!A180","v":176},null,{"$f":"'NGER results'!H181+'NGER results'!N181","v":{"$error":"#N/A"}},{"$f":"IF($A181>=2016,0.0006784*25*SUM('NGER input 2'!$C180:$E180),0.0006784*25*SUM('NGER input 2'!$C180:$E180))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY182:DH182)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H181/'NGER results'!$C181),0,H181/'NGER results'!$C181)","v":0},{"$f":"I181*'NGER results'!$D181","v":0},{"$f":"IF(J181>'NGER input 2'!$GT$4*H181,J181/'NGER input 2'!$GT$4,H181)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY182:DH182)","v":0},{"$f":"IF(ISERROR(N181/'NGER results'!$C181),0,N181/'NGER results'!$C181)","v":0},{"$f":"O181*'NGER results'!$D181","v":0},{"$f":"IF(P181>'NGER input 2'!$GT$4*N181,P181/'NGER input 2'!$GT$4,N181)","v":0},0]
[{"$f":"'NGER input 2'!A181","v":177},null,{"$f":"'NGER results'!H182+'NGER results'!N182","v":{"$error":"#N/A"}},{"$f":"IF($A182>=2016,0.0006784*25*SUM('NGER input 2'!$C181:$E181),0.0006784*25*SUM('NGER input 2'!$C181:$E181))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY183:DH183)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H182/'NGER results'!$C182),0,H182/'NGER results'!$C182)","v":0},{"$f":"I182*'NGER results'!$D182","v":0},{"$f":"IF(J182>'NGER input 2'!$GT$4*H182,J182/'NGER input 2'!$GT$4,H182)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY183:DH183)","v":0},{"$f":"IF(ISERROR(N182/'NGER results'!$C182),0,N182/'NGER results'!$C182)","v":0},{"$f":"O182*'NGER results'!$D182","v":0},{"$f":"IF(P182>'NGER input 2'!$GT$4*N182,P182/'NGER input 2'!$GT$4,N182)","v":0},0]
[{"$f":"'NGER input 2'!A182","v":178},null,{"$f":"'NGER results'!H183+'NGER results'!N183","v":{"$error":"#N/A"}},{"$f":"IF($A183>=2016,0.0006784*25*SUM('NGER input 2'!$C182:$E182),0.0006784*25*SUM('NGER input 2'!$C182:$E182))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY184:DH184)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H183/'NGER results'!$C183),0,H183/'NGER results'!$C183)","v":0},{"$f":"I183*'NGER results'!$D183","v":0},{"$f":"IF(J183>'NGER input 2'!$GT$4*H183,J183/'NGER input 2'!$GT$4,H183)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY184:DH184)","v":0},{"$f":"IF(ISERROR(N183/'NGER results'!$C183),0,N183/'NGER results'!$C183)","v":0},{"$f":"O183*'NGER results'!$D183","v":0},{"$f":"IF(P183>'NGER input 2'!$GT$4*N183,P183/'NGER input 2'!$GT$4,N183)","v":0},0]
[{"$f":"'NGER input 2'!A183","v":179},null,{"$f":"'NGER results'!H184+'NGER results'!N184","v":{"$error":"#N/A"}},{"$f":"IF($A184>=2016,0.0006784*25*SUM('NGER input 2'!$C183:$E183),0.0006784*25*SUM('NGER input 2'!$C183:$E183))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY185:DH185)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H184/'NGER results'!$C184),0,H184/'NGER results'!$C184)","v":0},{"$f":"I184*'NGER results'!$D184","v":0},{"$f":"IF(J184>'NGER input 2'!$GT$4*H184,J184/'NGER input 2'!$GT$4,H184)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY185:DH185)","v":0},{"$f":"IF(ISERROR(N184/'NGER results'!$C184),0,N184/'NGER results'!$C184)","v":0},{"$f":"O184*'NGER results'!$D184","v":0},{"$f":"IF(P184>'NGER input 2'!$GT$4*N184,P184/'NGER input 2'!$GT$4,N184)","v":0},0]
[{"$f":"'NGER input 2'!A184","v":180},null,{"$f":"'NGER results'!H185+'NGER results'!N185","v":{"$error":"#N/A"}},{"$f":"IF($A185>=2016,0.0006784*25*SUM('NGER input 2'!$C184:$E184),0.0006784*25*SUM('NGER input 2'!$C184:$E184))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY186:DH186)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H185/'NGER results'!$C185),0,H185/'NGER results'!$C185)","v":0},{"$f":"I185*'NGER results'!$D185","v":0},{"$f":"IF(J185>'NGER input 2'!$GT$4*H185,J185/'NGER input 2'!$GT$4,H185)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY186:DH186)","v":0},{"$f":"IF(ISERROR(N185/'NGER results'!$C185),0,N185/'NGER results'!$C185)","v":0},{"$f":"O185*'NGER results'!$D185","v":0},{"$f":"IF(P185>'NGER input 2'!$GT$4*N185,P185/'NGER input 2'!$GT$4,N185)","v":0},0]
[{"$f":"'NGER input 2'!A185","v":181},null,{"$f":"'NGER results'!H186+'NGER results'!N186","v":{"$error":"#N/A"}},{"$f":"IF($A186>=2016,0.0006784*25*SUM('NGER input 2'!$C185:$E185),0.0006784*25*SUM('NGER input 2'!$C185:$E185))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY187:DH187)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H186/'NGER results'!$C186),0,H186/'NGER results'!$C186)","v":0},{"$f":"I186*'NGER results'!$D186","v":0},{"$f":"IF(J186>'NGER input 2'!$GT$4*H186,J186/'NGER input 2'!$GT$4,H186)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY187:DH187)","v":0},{"$f":"IF(ISERROR(N186/'NGER results'!$C186),0,N186/'NGER results'!$C186)","v":0},{"$f":"O186*'NGER results'!$D186","v":0},{"$f":"IF(P186>'NGER input 2'!$GT$4*N186,P186/'NGER input 2'!$GT$4,N186)","v":0},0]
[{"$f":"'NGER input 2'!A186","v":182},null,{"$f":"'NGER results'!H187+'NGER results'!N187","v":{"$error":"#N/A"}},{"$f":"IF($A187>=2016,0.0006784*25*SUM('NGER input 2'!$C186:$E186),0.0006784*25*SUM('NGER input 2'!$C186:$E186))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY188:DH188)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H187/'NGER results'!$C187),0,H187/'NGER results'!$C187)","v":0},{"$f":"I187*'NGER results'!$D187","v":0},{"$f":"IF(J187>'NGER input 2'!$GT$4*H187,J187/'NGER input 2'!$GT$4,H187)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY188:DH188)","v":0},{"$f":"IF(ISERROR(N187/'NGER results'!$C187),0,N187/'NGER results'!$C187)","v":0},{"$f":"O187*'NGER results'!$D187","v":0},{"$f":"IF(P187>'NGER input 2'!$GT$4*N187,P187/'NGER input 2'!$GT$4,N187)","v":0},0]
[{"$f":"'NGER input 2'!A187","v":183},null,{"$f":"'NGER results'!H188+'NGER results'!N188","v":{"$error":"#N/A"}},{"$f":"IF($A188>=2016,0.0006784*25*SUM('NGER input 2'!$C187:$E187),0.0006784*25*SUM('NGER input 2'!$C187:$E187))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY189:DH189)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H188/'NGER results'!$C188),0,H188/'NGER results'!$C188)","v":0},{"$f":"I188*'NGER results'!$D188","v":0},{"$f":"IF(J188>'NGER input 2'!$GT$4*H188,J188/'NGER input 2'!$GT$4,H188)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY189:DH189)","v":0},{"$f":"IF(ISERROR(N188/'NGER results'!$C188),0,N188/'NGER results'!$C188)","v":0},{"$f":"O188*'NGER results'!$D188","v":0},{"$f":"IF(P188>'NGER input 2'!$GT$4*N188,P188/'NGER input 2'!$GT$4,N188)","v":0},0]
[{"$f":"'NGER input 2'!A188","v":184},null,{"$f":"'NGER results'!H189+'NGER results'!N189","v":{"$error":"#N/A"}},{"$f":"IF($A189>=2016,0.0006784*25*SUM('NGER input 2'!$C188:$E188),0.0006784*25*SUM('NGER input 2'!$C188:$E188))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY190:DH190)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H189/'NGER results'!$C189),0,H189/'NGER results'!$C189)","v":0},{"$f":"I189*'NGER results'!$D189","v":0},{"$f":"IF(J189>'NGER input 2'!$GT$4*H189,J189/'NGER input 2'!$GT$4,H189)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY190:DH190)","v":0},{"$f":"IF(ISERROR(N189/'NGER results'!$C189),0,N189/'NGER results'!$C189)","v":0},{"$f":"O189*'NGER results'!$D189","v":0},{"$f":"IF(P189>'NGER input 2'!$GT$4*N189,P189/'NGER input 2'!$GT$4,N189)","v":0},0]
[{"$f":"'NGER input 2'!A189","v":185},null,{"$f":"'NGER results'!H190+'NGER results'!N190","v":{"$error":"#N/A"}},{"$f":"IF($A190>=2016,0.0006784*25*SUM('NGER input 2'!$C189:$E189),0.0006784*25*SUM('NGER input 2'!$C189:$E189))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY191:DH191)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H190/'NGER results'!$C190),0,H190/'NGER results'!$C190)","v":0},{"$f":"I190*'NGER results'!$D190","v":0},{"$f":"IF(J190>'NGER input 2'!$GT$4*H190,J190/'NGER input 2'!$GT$4,H190)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY191:DH191)","v":0},{"$f":"IF(ISERROR(N190/'NGER results'!$C190),0,N190/'NGER results'!$C190)","v":0},{"$f":"O190*'NGER results'!$D190","v":0},{"$f":"IF(P190>'NGER input 2'!$GT$4*N190,P190/'NGER input 2'!$GT$4,N190)","v":0},0]
[{"$f":"'NGER input 2'!A190","v":186},null,{"$f":"'NGER results'!H191+'NGER results'!N191","v":{"$error":"#N/A"}},{"$f":"IF($A191>=2016,0.0006784*25*SUM('NGER input 2'!$C190:$E190),0.0006784*25*SUM('NGER input 2'!$C190:$E190))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY192:DH192)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H191/'NGER results'!$C191),0,H191/'NGER results'!$C191)","v":0},{"$f":"I191*'NGER results'!$D191","v":0},{"$f":"IF(J191>'NGER input 2'!$GT$4*H191,J191/'NGER input 2'!$GT$4,H191)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY192:DH192)","v":0},{"$f":"IF(ISERROR(N191/'NGER results'!$C191),0,N191/'NGER results'!$C191)","v":0},{"$f":"O191*'NGER results'!$D191","v":0},{"$f":"IF(P191>'NGER input 2'!$GT$4*N191,P191/'NGER input 2'!$GT$4,N191)","v":0},0]
[{"$f":"'NGER input 2'!A191","v":187},null,{"$f":"'NGER results'!H192+'NGER results'!N192","v":{"$error":"#N/A"}},{"$f":"IF($A192>=2016,0.0006784*25*SUM('NGER input 2'!$C191:$E191),0.0006784*25*SUM('NGER input 2'!$C191:$E191))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY193:DH193)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H192/'NGER results'!$C192),0,H192/'NGER results'!$C192)","v":0},{"$f":"I192*'NGER results'!$D192","v":0},{"$f":"IF(J192>'NGER input 2'!$GT$4*H192,J192/'NGER input 2'!$GT$4,H192)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY193:DH193)","v":0},{"$f":"IF(ISERROR(N192/'NGER results'!$C192),0,N192/'NGER results'!$C192)","v":0},{"$f":"O192*'NGER results'!$D192","v":0},{"$f":"IF(P192>'NGER input 2'!$GT$4*N192,P192/'NGER input 2'!$GT$4,N192)","v":0},0]
[{"$f":"'NGER input 2'!A192","v":188},null,{"$f":"'NGER results'!H193+'NGER results'!N193","v":{"$error":"#N/A"}},{"$f":"IF($A193>=2016,0.0006784*25*SUM('NGER input 2'!$C192:$E192),0.0006784*25*SUM('NGER input 2'!$C192:$E192))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY194:DH194)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H193/'NGER results'!$C193),0,H193/'NGER results'!$C193)","v":0},{"$f":"I193*'NGER results'!$D193","v":0},{"$f":"IF(J193>'NGER input 2'!$GT$4*H193,J193/'NGER input 2'!$GT$4,H193)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY194:DH194)","v":0},{"$f":"IF(ISERROR(N193/'NGER results'!$C193),0,N193/'NGER results'!$C193)","v":0},{"$f":"O193*'NGER results'!$D193","v":0},{"$f":"IF(P193>'NGER input 2'!$GT$4*N193,P193/'NGER input 2'!$GT$4,N193)","v":0},0]
[{"$f":"'NGER input 2'!A193","v":189},null,{"$f":"'NGER results'!H194+'NGER results'!N194","v":{"$error":"#N/A"}},{"$f":"IF($A194>=2016,0.0006784*25*SUM('NGER input 2'!$C193:$E193),0.0006784*25*SUM('NGER input 2'!$C193:$E193))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY195:DH195)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H194/'NGER results'!$C194),0,H194/'NGER results'!$C194)","v":0},{"$f":"I194*'NGER results'!$D194","v":0},{"$f":"IF(J194>'NGER input 2'!$GT$4*H194,J194/'NGER input 2'!$GT$4,H194)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY195:DH195)","v":0},{"$f":"IF(ISERROR(N194/'NGER results'!$C194),0,N194/'NGER results'!$C194)","v":0},{"$f":"O194*'NGER results'!$D194","v":0},{"$f":"IF(P194>'NGER input 2'!$GT$4*N194,P194/'NGER input 2'!$GT$4,N194)","v":0},0]
[{"$f":"'NGER input 2'!A194","v":190},null,{"$f":"'NGER results'!H195+'NGER results'!N195","v":{"$error":"#N/A"}},{"$f":"IF($A195>=2016,0.0006784*25*SUM('NGER input 2'!$C194:$E194),0.0006784*25*SUM('NGER input 2'!$C194:$E194))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY196:DH196)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H195/'NGER results'!$C195),0,H195/'NGER results'!$C195)","v":0},{"$f":"I195*'NGER results'!$D195","v":0},{"$f":"IF(J195>'NGER input 2'!$GT$4*H195,J195/'NGER input 2'!$GT$4,H195)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY196:DH196)","v":0},{"$f":"IF(ISERROR(N195/'NGER results'!$C195),0,N195/'NGER results'!$C195)","v":0},{"$f":"O195*'NGER results'!$D195","v":0},{"$f":"IF(P195>'NGER input 2'!$GT$4*N195,P195/'NGER input 2'!$GT$4,N195)","v":0},0]
[{"$f":"'NGER input 2'!A195","v":191},null,{"$f":"'NGER results'!H196+'NGER results'!N196","v":{"$error":"#N/A"}},{"$f":"IF($A196>=2016,0.0006784*25*SUM('NGER input 2'!$C195:$E195),0.0006784*25*SUM('NGER input 2'!$C195:$E195))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY197:DH197)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H196/'NGER results'!$C196),0,H196/'NGER results'!$C196)","v":0},{"$f":"I196*'NGER results'!$D196","v":0},{"$f":"IF(J196>'NGER input 2'!$GT$4*H196,J196/'NGER input 2'!$GT$4,H196)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY197:DH197)","v":0},{"$f":"IF(ISERROR(N196/'NGER results'!$C196),0,N196/'NGER results'!$C196)","v":0},{"$f":"O196*'NGER results'!$D196","v":0},{"$f":"IF(P196>'NGER input 2'!$GT$4*N196,P196/'NGER input 2'!$GT$4,N196)","v":0},0]
[{"$f":"'NGER input 2'!A196","v":192},null,{"$f":"'NGER results'!H197+'NGER results'!N197","v":{"$error":"#N/A"}},{"$f":"IF($A197>=2016,0.0006784*25*SUM('NGER input 2'!$C196:$E196),0.0006784*25*SUM('NGER input 2'!$C196:$E196))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY198:DH198)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H197/'NGER results'!$C197),0,H197/'NGER results'!$C197)","v":0},{"$f":"I197*'NGER results'!$D197","v":0},{"$f":"IF(J197>'NGER input 2'!$GT$4*H197,J197/'NGER input 2'!$GT$4,H197)","v":{"$error":"#N/A"}},{"$f":"(K197-J197)*(1-0.1)","v":{"$error":"#N/A"}},null,{"$f":"SUM('NGER CTW calcs'!CY198:DH198)","v":0},{"$f":"IF(ISERROR(N197/'NGER results'!$C197),0,N197/'NGER results'!$C197)","v":0},{"$f":"O197*'NGER results'!$D197","v":0},{"$f":"IF(P197>'NGER input 2'!$GT$4*N197,P197/'NGER input 2'!$GT$4,N197)","v":0},0]
[{"$f":"'NGER input 2'!A197","v":193},null,{"$f":"'NGER results'!H198+'NGER results'!N198","v":{"$error":"#N/A"}},{"$f":"IF($A198>=2016,0.0006784*25*SUM('NGER input 2'!$C197:$E197),0.0006784*25*SUM('NGER input 2'!$C197:$E197))","v":0},{"$f":"K198+Q198","v":{"$error":"#N/A"}},{"$f":"L198+R198","v":{"$error":"#N/A"}},null,{"$f":"SUM('NGER NCTW calcs'!CY199:DH199)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H198/'NGER results'!$C198),0,H198/'NGER results'!$C198)","v":0},{"$f":"I198*'NGER results'!$D198","v":0},{"$f":"IF(J198>'NGER input 2'!$GT$4*H198,J198/'NGER input 2'!$GT$4,H198)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY199:DH199)","v":0},{"$f":"IF(ISERROR(N198/'NGER results'!$C198),0,N198/'NGER results'!$C198)","v":0},{"$f":"O198*'NGER results'!$D198","v":0},{"$f":"IF(P198>'NGER input 2'!$GT$4*N198,P198/'NGER input 2'!$GT$4,N198)","v":0},{"$f":"(Q198-P198)*(1-0.1)","v":0}]
[{"$f":"'NGER input 2'!A198","v":194},null,{"$f":"'NGER results'!H199+'NGER results'!N199","v":{"$error":"#N/A"}},{"$f":"IF($A199>=2016,0.0006784*25*SUM('NGER input 2'!$C198:$E198),0.0006784*25*SUM('NGER input 2'!$C198:$E198))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY200:DH200)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H199/'NGER results'!$C199),0,H199/'NGER results'!$C199)","v":0},{"$f":"I199*'NGER results'!$D199","v":0},{"$f":"IF(J199>'NGER input 2'!$GT$4*H199,J199/'NGER input 2'!$GT$4,H199)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY200:DH200)","v":0},{"$f":"IF(ISERROR(N199/'NGER results'!$C199),0,N199/'NGER results'!$C199)","v":0},{"$f":"O199*'NGER results'!$D199","v":0},{"$f":"IF(P199>'NGER input 2'!$GT$4*N199,P199/'NGER input 2'!$GT$4,N199)","v":0},0]
[{"$f":"'NGER input 2'!A199","v":195},null,{"$f":"'NGER results'!H200+'NGER results'!N200","v":{"$error":"#N/A"}},{"$f":"IF($A200>=2016,0.0006784*25*SUM('NGER input 2'!$C199:$E199),0.0006784*25*SUM('NGER input 2'!$C199:$E199))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY201:DH201)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H200/'NGER results'!$C200),0,H200/'NGER results'!$C200)","v":0},{"$f":"I200*'NGER results'!$D200","v":0},{"$f":"IF(J200>'NGER input 2'!$GT$4*H200,J200/'NGER input 2'!$GT$4,H200)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY201:DH201)","v":0},{"$f":"IF(ISERROR(N200/'NGER results'!$C200),0,N200/'NGER results'!$C200)","v":0},{"$f":"O200*'NGER results'!$D200","v":0},{"$f":"IF(P200>'NGER input 2'!$GT$4*N200,P200/'NGER input 2'!$GT$4,N200)","v":0},0]
[{"$f":"'NGER input 2'!A200","v":196},null,{"$f":"'NGER results'!H201+'NGER results'!N201","v":{"$error":"#N/A"}},{"$f":"IF($A201>=2016,0.0006784*25*SUM('NGER input 2'!$C200:$E200),0.0006784*25*SUM('NGER input 2'!$C200:$E200))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY202:DH202)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H201/'NGER results'!$C201),0,H201/'NGER results'!$C201)","v":0},{"$f":"I201*'NGER results'!$D201","v":0},{"$f":"IF(J201>'NGER input 2'!$GT$4*H201,J201/'NGER input 2'!$GT$4,H201)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY202:DH202)","v":0},{"$f":"IF(ISERROR(N201/'NGER results'!$C201),0,N201/'NGER results'!$C201)","v":0},{"$f":"O201*'NGER results'!$D201","v":0},{"$f":"IF(P201>'NGER input 2'!$GT$4*N201,P201/'NGER input 2'!$GT$4,N201)","v":0},0]
[{"$f":"'NGER input 2'!A201","v":197},null,{"$f":"'NGER results'!H202+'NGER results'!N202","v":{"$error":"#N/A"}},{"$f":"IF($A202>=2016,0.0006784*25*SUM('NGER input 2'!$C201:$E201),0.0006784*25*SUM('NGER input 2'!$C201:$E201))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY203:DH203)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H202/'NGER results'!$C202),0,H202/'NGER results'!$C202)","v":0},{"$f":"I202*'NGER results'!$D202","v":0},{"$f":"IF(J202>'NGER input 2'!$GT$4*H202,J202/'NGER input 2'!$GT$4,H202)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY203:DH203)","v":0},{"$f":"IF(ISERROR(N202/'NGER results'!$C202),0,N202/'NGER results'!$C202)","v":0},{"$f":"O202*'NGER results'!$D202","v":0},{"$f":"IF(P202>'NGER input 2'!$GT$4*N202,P202/'NGER input 2'!$GT$4,N202)","v":0},0]
[{"$f":"'NGER input 2'!A202","v":198},null,{"$f":"'NGER results'!H203+'NGER results'!N203","v":{"$error":"#N/A"}},{"$f":"IF($A203>=2016,0.0006784*25*SUM('NGER input 2'!$C202:$E202),0.0006784*25*SUM('NGER input 2'!$C202:$E202))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY204:DH204)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H203/'NGER results'!$C203),0,H203/'NGER results'!$C203)","v":0},{"$f":"I203*'NGER results'!$D203","v":0},{"$f":"IF(J203>'NGER input 2'!$GT$4*H203,J203/'NGER input 2'!$GT$4,H203)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY204:DH204)","v":0},{"$f":"IF(ISERROR(N203/'NGER results'!$C203),0,N203/'NGER results'!$C203)","v":0},{"$f":"O203*'NGER results'!$D203","v":0},{"$f":"IF(P203>'NGER input 2'!$GT$4*N203,P203/'NGER input 2'!$GT$4,N203)","v":0},0]
[{"$f":"'NGER input 2'!A203","v":199},null,{"$f":"'NGER results'!H204+'NGER results'!N204","v":{"$error":"#N/A"}},{"$f":"IF($A204>=2016,0.0006784*25*SUM('NGER input 2'!$C203:$E203),0.0006784*25*SUM('NGER input 2'!$C203:$E203))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY205:DH205)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H204/'NGER results'!$C204),0,H204/'NGER results'!$C204)","v":0},{"$f":"I204*'NGER results'!$D204","v":0},{"$f":"IF(J204>'NGER input 2'!$GT$4*H204,J204/'NGER input 2'!$GT$4,H204)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY205:DH205)","v":0},{"$f":"IF(ISERROR(N204/'NGER results'!$C204),0,N204/'NGER results'!$C204)","v":0},{"$f":"O204*'NGER results'!$D204","v":0},{"$f":"IF(P204>'NGER input 2'!$GT$4*N204,P204/'NGER input 2'!$GT$4,N204)","v":0},0]
[{"$f":"'NGER input 2'!A204","v":200},null,{"$f":"'NGER results'!H205+'NGER results'!N205","v":{"$error":"#N/A"}},{"$f":"IF($A205>=2016,0.0006784*25*SUM('NGER input 2'!$C204:$E204),0.0006784*25*SUM('NGER input 2'!$C204:$E204))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY206:DH206)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H205/'NGER results'!$C205),0,H205/'NGER results'!$C205)","v":0},{"$f":"I205*'NGER results'!$D205","v":0},{"$f":"IF(J205>'NGER input 2'!$GT$4*H205,J205/'NGER input 2'!$GT$4,H205)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY206:DH206)","v":0},{"$f":"IF(ISERROR(N205/'NGER results'!$C205),0,N205/'NGER results'!$C205)","v":0},{"$f":"O205*'NGER results'!$D205","v":0},{"$f":"IF(P205>'NGER input 2'!$GT$4*N205,P205/'NGER input 2'!$GT$4,N205)","v":0},0]
[{"$f":"'NGER input 2'!A205","v":201},null,{"$f":"'NGER results'!H206+'NGER results'!N206","v":{"$error":"#N/A"}},{"$f":"IF($A206>=2016,0.0006784*25*SUM('NGER input 2'!$C205:$E205),0.0006784*25*SUM('NGER input 2'!$C205:$E205))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY207:DH207)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H206/'NGER results'!$C206),0,H206/'NGER results'!$C206)","v":0},{"$f":"I206*'NGER results'!$D206","v":0},{"$f":"IF(J206>'NGER input 2'!$GT$4*H206,J206/'NGER input 2'!$GT$4,H206)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY207:DH207)","v":0},{"$f":"IF(ISERROR(N206/'NGER results'!$C206),0,N206/'NGER results'!$C206)","v":0},{"$f":"O206*'NGER results'!$D206","v":0},{"$f":"IF(P206>'NGER input 2'!$GT$4*N206,P206/'NGER input 2'!$GT$4,N206)","v":0},0]
[{"$f":"'NGER input 2'!A206","v":202},null,{"$f":"'NGER results'!H207+'NGER results'!N207","v":{"$error":"#N/A"}},{"$f":"IF($A207>=2016,0.0006784*25*SUM('NGER input 2'!$C206:$E206),0.0006784*25*SUM('NGER input 2'!$C206:$E206))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY208:DH208)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H207/'NGER results'!$C207),0,H207/'NGER results'!$C207)","v":0},{"$f":"I207*'NGER results'!$D207","v":0},{"$f":"IF(J207>'NGER input 2'!$GT$4*H207,J207/'NGER input 2'!$GT$4,H207)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY208:DH208)","v":0},{"$f":"IF(ISERROR(N207/'NGER results'!$C207),0,N207/'NGER results'!$C207)","v":0},{"$f":"O207*'NGER results'!$D207","v":0},{"$f":"IF(P207>'NGER input 2'!$GT$4*N207,P207/'NGER input 2'!$GT$4,N207)","v":0},0]
[{"$f":"'NGER input 2'!A207","v":203},null,{"$f":"'NGER results'!H208+'NGER results'!N208","v":{"$error":"#N/A"}},{"$f":"IF($A208>=2016,0.0006784*25*SUM('NGER input 2'!$C207:$E207),0.0006784*25*SUM('NGER input 2'!$C207:$E207))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY209:DH209)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H208/'NGER results'!$C208),0,H208/'NGER results'!$C208)","v":0},{"$f":"I208*'NGER results'!$D208","v":0},{"$f":"IF(J208>'NGER input 2'!$GT$4*H208,J208/'NGER input 2'!$GT$4,H208)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY209:DH209)","v":0},{"$f":"IF(ISERROR(N208/'NGER results'!$C208),0,N208/'NGER results'!$C208)","v":0},{"$f":"O208*'NGER results'!$D208","v":0},{"$f":"IF(P208>'NGER input 2'!$GT$4*N208,P208/'NGER input 2'!$GT$4,N208)","v":0},0]
[{"$f":"'NGER input 2'!A208","v":204},null,{"$f":"'NGER results'!H209+'NGER results'!N209","v":{"$error":"#N/A"}},{"$f":"IF($A209>=2016,0.0006784*25*SUM('NGER input 2'!$C208:$E208),0.0006784*25*SUM('NGER input 2'!$C208:$E208))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY210:DH210)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H209/'NGER results'!$C209),0,H209/'NGER results'!$C209)","v":0},{"$f":"I209*'NGER results'!$D209","v":0},{"$f":"IF(J209>'NGER input 2'!$GT$4*H209,J209/'NGER input 2'!$GT$4,H209)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY210:DH210)","v":0},{"$f":"IF(ISERROR(N209/'NGER results'!$C209),0,N209/'NGER results'!$C209)","v":0},{"$f":"O209*'NGER results'!$D209","v":0},{"$f":"IF(P209>'NGER input 2'!$GT$4*N209,P209/'NGER input 2'!$GT$4,N209)","v":0},0]
[{"$f":"'NGER input 2'!A209","v":205},null,{"$f":"'NGER results'!H210+'NGER results'!N210","v":{"$error":"#N/A"}},{"$f":"IF($A210>=2016,0.0006784*25*SUM('NGER input 2'!$C209:$E209),0.0006784*25*SUM('NGER input 2'!$C209:$E209))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY211:DH211)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H210/'NGER results'!$C210),0,H210/'NGER results'!$C210)","v":0},{"$f":"I210*'NGER results'!$D210","v":0},{"$f":"IF(J210>'NGER input 2'!$GT$4*H210,J210/'NGER input 2'!$GT$4,H210)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY211:DH211)","v":0},{"$f":"IF(ISERROR(N210/'NGER results'!$C210),0,N210/'NGER results'!$C210)","v":0},{"$f":"O210*'NGER results'!$D210","v":0},{"$f":"IF(P210>'NGER input 2'!$GT$4*N210,P210/'NGER input 2'!$GT$4,N210)","v":0},0]
[{"$f":"'NGER input 2'!A210","v":206},null,{"$f":"'NGER results'!H211+'NGER results'!N211","v":{"$error":"#N/A"}},{"$f":"IF($A211>=2016,0.0006784*25*SUM('NGER input 2'!$C210:$E210),0.0006784*25*SUM('NGER input 2'!$C210:$E210))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY212:DH212)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H211/'NGER results'!$C211),0,H211/'NGER results'!$C211)","v":0},{"$f":"I211*'NGER results'!$D211","v":0},{"$f":"IF(J211>'NGER input 2'!$GT$4*H211,J211/'NGER input 2'!$GT$4,H211)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY212:DH212)","v":0},{"$f":"IF(ISERROR(N211/'NGER results'!$C211),0,N211/'NGER results'!$C211)","v":0},{"$f":"O211*'NGER results'!$D211","v":0},{"$f":"IF(P211>'NGER input 2'!$GT$4*N211,P211/'NGER input 2'!$GT$4,N211)","v":0},0]
[{"$f":"'NGER input 2'!A211","v":207},null,{"$f":"'NGER results'!H212+'NGER results'!N212","v":{"$error":"#N/A"}},{"$f":"IF($A212>=2016,0.0006784*25*SUM('NGER input 2'!$C211:$E211),0.0006784*25*SUM('NGER input 2'!$C211:$E211))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY213:DH213)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H212/'NGER results'!$C212),0,H212/'NGER results'!$C212)","v":0},{"$f":"I212*'NGER results'!$D212","v":0},{"$f":"IF(J212>'NGER input 2'!$GT$4*H212,J212/'NGER input 2'!$GT$4,H212)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY213:DH213)","v":0},{"$f":"IF(ISERROR(N212/'NGER results'!$C212),0,N212/'NGER results'!$C212)","v":0},{"$f":"O212*'NGER results'!$D212","v":0},{"$f":"IF(P212>'NGER input 2'!$GT$4*N212,P212/'NGER input 2'!$GT$4,N212)","v":0},0]
[{"$f":"'NGER input 2'!A212","v":208},null,{"$f":"'NGER results'!H213+'NGER results'!N213","v":{"$error":"#N/A"}},{"$f":"IF($A213>=2016,0.0006784*25*SUM('NGER input 2'!$C212:$E212),0.0006784*25*SUM('NGER input 2'!$C212:$E212))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY214:DH214)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H213/'NGER results'!$C213),0,H213/'NGER results'!$C213)","v":0},{"$f":"I213*'NGER results'!$D213","v":0},{"$f":"IF(J213>'NGER input 2'!$GT$4*H213,J213/'NGER input 2'!$GT$4,H213)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY214:DH214)","v":0},{"$f":"IF(ISERROR(N213/'NGER results'!$C213),0,N213/'NGER results'!$C213)","v":0},{"$f":"O213*'NGER results'!$D213","v":0},{"$f":"IF(P213>'NGER input 2'!$GT$4*N213,P213/'NGER input 2'!$GT$4,N213)","v":0},0]
[{"$f":"'NGER input 2'!A213","v":209},null,{"$f":"'NGER results'!H214+'NGER results'!N214","v":{"$error":"#N/A"}},{"$f":"IF($A214>=2016,0.0006784*25*SUM('NGER input 2'!$C213:$E213),0.0006784*25*SUM('NGER input 2'!$C213:$E213))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY215:DH215)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H214/'NGER results'!$C214),0,H214/'NGER results'!$C214)","v":0},{"$f":"I214*'NGER results'!$D214","v":0},{"$f":"IF(J214>'NGER input 2'!$GT$4*H214,J214/'NGER input 2'!$GT$4,H214)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY215:DH215)","v":0},{"$f":"IF(ISERROR(N214/'NGER results'!$C214),0,N214/'NGER results'!$C214)","v":0},{"$f":"O214*'NGER results'!$D214","v":0},{"$f":"IF(P214>'NGER input 2'!$GT$4*N214,P214/'NGER input 2'!$GT$4,N214)","v":0},0]
[{"$f":"'NGER input 2'!A214","v":210},null,{"$f":"'NGER results'!H215+'NGER results'!N215","v":{"$error":"#N/A"}},{"$f":"IF($A215>=2016,0.0006784*25*SUM('NGER input 2'!$C214:$E214),0.0006784*25*SUM('NGER input 2'!$C214:$E214))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY216:DH216)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H215/'NGER results'!$C215),0,H215/'NGER results'!$C215)","v":0},{"$f":"I215*'NGER results'!$D215","v":0},{"$f":"IF(J215>'NGER input 2'!$GT$4*H215,J215/'NGER input 2'!$GT$4,H215)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY216:DH216)","v":0},{"$f":"IF(ISERROR(N215/'NGER results'!$C215),0,N215/'NGER results'!$C215)","v":0},{"$f":"O215*'NGER results'!$D215","v":0},{"$f":"IF(P215>'NGER input 2'!$GT$4*N215,P215/'NGER input 2'!$GT$4,N215)","v":0},0]
[{"$f":"'NGER input 2'!A215","v":211},null,{"$f":"'NGER results'!H216+'NGER results'!N216","v":{"$error":"#N/A"}},{"$f":"IF($A216>=2016,0.0006784*25*SUM('NGER input 2'!$C215:$E215),0.0006784*25*SUM('NGER input 2'!$C215:$E215))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY217:DH217)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H216/'NGER results'!$C216),0,H216/'NGER results'!$C216)","v":0},{"$f":"I216*'NGER results'!$D216","v":0},{"$f":"IF(J216>'NGER input 2'!$GT$4*H216,J216/'NGER input 2'!$GT$4,H216)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY217:DH217)","v":0},{"$f":"IF(ISERROR(N216/'NGER results'!$C216),0,N216/'NGER results'!$C216)","v":0},{"$f":"O216*'NGER results'!$D216","v":0},{"$f":"IF(P216>'NGER input 2'!$GT$4*N216,P216/'NGER input 2'!$GT$4,N216)","v":0},0]
[{"$f":"'NGER input 2'!A216","v":212},null,{"$f":"'NGER results'!H217+'NGER results'!N217","v":{"$error":"#N/A"}},{"$f":"IF($A217>=2016,0.0006784*25*SUM('NGER input 2'!$C216:$E216),0.0006784*25*SUM('NGER input 2'!$C216:$E216))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY218:DH218)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H217/'NGER results'!$C217),0,H217/'NGER results'!$C217)","v":0},{"$f":"I217*'NGER results'!$D217","v":0},{"$f":"IF(J217>'NGER input 2'!$GT$4*H217,J217/'NGER input 2'!$GT$4,H217)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY218:DH218)","v":0},{"$f":"IF(ISERROR(N217/'NGER results'!$C217),0,N217/'NGER results'!$C217)","v":0},{"$f":"O217*'NGER results'!$D217","v":0},{"$f":"IF(P217>'NGER input 2'!$GT$4*N217,P217/'NGER input 2'!$GT$4,N217)","v":0},0]
[{"$f":"'NGER input 2'!A217","v":213},null,{"$f":"'NGER results'!H218+'NGER results'!N218","v":{"$error":"#N/A"}},{"$f":"IF($A218>=2016,0.0006784*25*SUM('NGER input 2'!$C217:$E217),0.0006784*25*SUM('NGER input 2'!$C217:$E217))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY219:DH219)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H218/'NGER results'!$C218),0,H218/'NGER results'!$C218)","v":0},{"$f":"I218*'NGER results'!$D218","v":0},{"$f":"IF(J218>'NGER input 2'!$GT$4*H218,J218/'NGER input 2'!$GT$4,H218)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY219:DH219)","v":0},{"$f":"IF(ISERROR(N218/'NGER results'!$C218),0,N218/'NGER results'!$C218)","v":0},{"$f":"O218*'NGER results'!$D218","v":0},{"$f":"IF(P218>'NGER input 2'!$GT$4*N218,P218/'NGER input 2'!$GT$4,N218)","v":0},0]
[{"$f":"'NGER input 2'!A218","v":214},null,{"$f":"'NGER results'!H219+'NGER results'!N219","v":{"$error":"#N/A"}},{"$f":"IF($A219>=2016,0.0006784*25*SUM('NGER input 2'!$C218:$E218),0.0006784*25*SUM('NGER input 2'!$C218:$E218))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY220:DH220)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H219/'NGER results'!$C219),0,H219/'NGER results'!$C219)","v":0},{"$f":"I219*'NGER results'!$D219","v":0},{"$f":"IF(J219>'NGER input 2'!$GT$4*H219,J219/'NGER input 2'!$GT$4,H219)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY220:DH220)","v":0},{"$f":"IF(ISERROR(N219/'NGER results'!$C219),0,N219/'NGER results'!$C219)","v":0},{"$f":"O219*'NGER results'!$D219","v":0},{"$f":"IF(P219>'NGER input 2'!$GT$4*N219,P219/'NGER input 2'!$GT$4,N219)","v":0},0]
[{"$f":"'NGER input 2'!A219","v":215},null,{"$f":"'NGER results'!H220+'NGER results'!N220","v":{"$error":"#N/A"}},{"$f":"IF($A220>=2016,0.0006784*25*SUM('NGER input 2'!$C219:$E219),0.0006784*25*SUM('NGER input 2'!$C219:$E219))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY221:DH221)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H220/'NGER results'!$C220),0,H220/'NGER results'!$C220)","v":0},{"$f":"I220*'NGER results'!$D220","v":0},{"$f":"IF(J220>'NGER input 2'!$GT$4*H220,J220/'NGER input 2'!$GT$4,H220)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY221:DH221)","v":0},{"$f":"IF(ISERROR(N220/'NGER results'!$C220),0,N220/'NGER results'!$C220)","v":0},{"$f":"O220*'NGER results'!$D220","v":0},{"$f":"IF(P220>'NGER input 2'!$GT$4*N220,P220/'NGER input 2'!$GT$4,N220)","v":0},0]
[{"$f":"'NGER input 2'!A220","v":216},null,{"$f":"'NGER results'!H221+'NGER results'!N221","v":{"$error":"#N/A"}},{"$f":"IF($A221>=2016,0.0006784*25*SUM('NGER input 2'!$C220:$E220),0.0006784*25*SUM('NGER input 2'!$C220:$E220))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY222:DH222)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H221/'NGER results'!$C221),0,H221/'NGER results'!$C221)","v":0},{"$f":"I221*'NGER results'!$D221","v":0},{"$f":"IF(J221>'NGER input 2'!$GT$4*H221,J221/'NGER input 2'!$GT$4,H221)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY222:DH222)","v":0},{"$f":"IF(ISERROR(N221/'NGER results'!$C221),0,N221/'NGER results'!$C221)","v":0},{"$f":"O221*'NGER results'!$D221","v":0},{"$f":"IF(P221>'NGER input 2'!$GT$4*N221,P221/'NGER input 2'!$GT$4,N221)","v":0},0]
[{"$f":"'NGER input 2'!A221","v":217},null,{"$f":"'NGER results'!H222+'NGER results'!N222","v":{"$error":"#N/A"}},{"$f":"IF($A222>=2016,0.0006784*25*SUM('NGER input 2'!$C221:$E221),0.0006784*25*SUM('NGER input 2'!$C221:$E221))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY223:DH223)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H222/'NGER results'!$C222),0,H222/'NGER results'!$C222)","v":0},{"$f":"I222*'NGER results'!$D222","v":0},{"$f":"IF(J222>'NGER input 2'!$GT$4*H222,J222/'NGER input 2'!$GT$4,H222)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY223:DH223)","v":0},{"$f":"IF(ISERROR(N222/'NGER results'!$C222),0,N222/'NGER results'!$C222)","v":0},{"$f":"O222*'NGER results'!$D222","v":0},{"$f":"IF(P222>'NGER input 2'!$GT$4*N222,P222/'NGER input 2'!$GT$4,N222)","v":0},0]
[{"$f":"'NGER input 2'!A222","v":218},null,{"$f":"'NGER results'!H223+'NGER results'!N223","v":{"$error":"#N/A"}},{"$f":"IF($A223>=2016,0.0006784*25*SUM('NGER input 2'!$C222:$E222),0.0006784*25*SUM('NGER input 2'!$C222:$E222))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY224:DH224)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H223/'NGER results'!$C223),0,H223/'NGER results'!$C223)","v":0},{"$f":"I223*'NGER results'!$D223","v":0},{"$f":"IF(J223>'NGER input 2'!$GT$4*H223,J223/'NGER input 2'!$GT$4,H223)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY224:DH224)","v":0},{"$f":"IF(ISERROR(N223/'NGER results'!$C223),0,N223/'NGER results'!$C223)","v":0},{"$f":"O223*'NGER results'!$D223","v":0},{"$f":"IF(P223>'NGER input 2'!$GT$4*N223,P223/'NGER input 2'!$GT$4,N223)","v":0},0]
[{"$f":"'NGER input 2'!A223","v":219},null,{"$f":"'NGER results'!H224+'NGER results'!N224","v":{"$error":"#N/A"}},{"$f":"IF($A224>=2016,0.0006784*25*SUM('NGER input 2'!$C223:$E223),0.0006784*25*SUM('NGER input 2'!$C223:$E223))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY225:DH225)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H224/'NGER results'!$C224),0,H224/'NGER results'!$C224)","v":0},{"$f":"I224*'NGER results'!$D224","v":0},{"$f":"IF(J224>'NGER input 2'!$GT$4*H224,J224/'NGER input 2'!$GT$4,H224)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY225:DH225)","v":0},{"$f":"IF(ISERROR(N224/'NGER results'!$C224),0,N224/'NGER results'!$C224)","v":0},{"$f":"O224*'NGER results'!$D224","v":0},{"$f":"IF(P224>'NGER input 2'!$GT$4*N224,P224/'NGER input 2'!$GT$4,N224)","v":0},0]
[{"$f":"'NGER input 2'!A224","v":220},null,{"$f":"'NGER results'!H225+'NGER results'!N225","v":{"$error":"#N/A"}},{"$f":"IF($A225>=2016,0.0006784*25*SUM('NGER input 2'!$C224:$E224),0.0006784*25*SUM('NGER input 2'!$C224:$E224))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY226:DH226)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H225/'NGER results'!$C225),0,H225/'NGER results'!$C225)","v":0},{"$f":"I225*'NGER results'!$D225","v":0},{"$f":"IF(J225>'NGER input 2'!$GT$4*H225,J225/'NGER input 2'!$GT$4,H225)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY226:DH226)","v":0},{"$f":"IF(ISERROR(N225/'NGER results'!$C225),0,N225/'NGER results'!$C225)","v":0},{"$f":"O225*'NGER results'!$D225","v":0},{"$f":"IF(P225>'NGER input 2'!$GT$4*N225,P225/'NGER input 2'!$GT$4,N225)","v":0},0]
[{"$f":"'NGER input 2'!A225","v":221},null,{"$f":"'NGER results'!H226+'NGER results'!N226","v":{"$error":"#N/A"}},{"$f":"IF($A226>=2016,0.0006784*25*SUM('NGER input 2'!$C225:$E225),0.0006784*25*SUM('NGER input 2'!$C225:$E225))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY227:DH227)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H226/'NGER results'!$C226),0,H226/'NGER results'!$C226)","v":0},{"$f":"I226*'NGER results'!$D226","v":0},{"$f":"IF(J226>'NGER input 2'!$GT$4*H226,J226/'NGER input 2'!$GT$4,H226)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY227:DH227)","v":0},{"$f":"IF(ISERROR(N226/'NGER results'!$C226),0,N226/'NGER results'!$C226)","v":0},{"$f":"O226*'NGER results'!$D226","v":0},{"$f":"IF(P226>'NGER input 2'!$GT$4*N226,P226/'NGER input 2'!$GT$4,N226)","v":0},0]
[{"$f":"'NGER input 2'!A226","v":222},null,{"$f":"'NGER results'!H227+'NGER results'!N227","v":{"$error":"#N/A"}},{"$f":"IF($A227>=2016,0.0006784*25*SUM('NGER input 2'!$C226:$E226),0.0006784*25*SUM('NGER input 2'!$C226:$E226))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY228:DH228)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H227/'NGER results'!$C227),0,H227/'NGER results'!$C227)","v":0},{"$f":"I227*'NGER results'!$D227","v":0},{"$f":"IF(J227>'NGER input 2'!$GT$4*H227,J227/'NGER input 2'!$GT$4,H227)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY228:DH228)","v":0},{"$f":"IF(ISERROR(N227/'NGER results'!$C227),0,N227/'NGER results'!$C227)","v":0},{"$f":"O227*'NGER results'!$D227","v":0},{"$f":"IF(P227>'NGER input 2'!$GT$4*N227,P227/'NGER input 2'!$GT$4,N227)","v":0},0]
[{"$f":"'NGER input 2'!A227","v":223},null,{"$f":"'NGER results'!H228+'NGER results'!N228","v":{"$error":"#N/A"}},{"$f":"IF($A228>=2016,0.0006784*25*SUM('NGER input 2'!$C227:$E227),0.0006784*25*SUM('NGER input 2'!$C227:$E227))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY229:DH229)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H228/'NGER results'!$C228),0,H228/'NGER results'!$C228)","v":0},{"$f":"I228*'NGER results'!$D228","v":0},{"$f":"IF(J228>'NGER input 2'!$GT$4*H228,J228/'NGER input 2'!$GT$4,H228)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY229:DH229)","v":0},{"$f":"IF(ISERROR(N228/'NGER results'!$C228),0,N228/'NGER results'!$C228)","v":0},{"$f":"O228*'NGER results'!$D228","v":0},{"$f":"IF(P228>'NGER input 2'!$GT$4*N228,P228/'NGER input 2'!$GT$4,N228)","v":0},0]
[{"$f":"'NGER input 2'!A228","v":224},null,{"$f":"'NGER results'!H229+'NGER results'!N229","v":{"$error":"#N/A"}},{"$f":"IF($A229>=2016,0.0006784*25*SUM('NGER input 2'!$C228:$E228),0.0006784*25*SUM('NGER input 2'!$C228:$E228))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY230:DH230)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H229/'NGER results'!$C229),0,H229/'NGER results'!$C229)","v":0},{"$f":"I229*'NGER results'!$D229","v":0},{"$f":"IF(J229>'NGER input 2'!$GT$4*H229,J229/'NGER input 2'!$GT$4,H229)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY230:DH230)","v":0},{"$f":"IF(ISERROR(N229/'NGER results'!$C229),0,N229/'NGER results'!$C229)","v":0},{"$f":"O229*'NGER results'!$D229","v":0},{"$f":"IF(P229>'NGER input 2'!$GT$4*N229,P229/'NGER input 2'!$GT$4,N229)","v":0},0]
[{"$f":"'NGER input 2'!A229","v":225},null,{"$f":"'NGER results'!H230+'NGER results'!N230","v":{"$error":"#N/A"}},{"$f":"IF($A230>=2016,0.0006784*25*SUM('NGER input 2'!$C229:$E229),0.0006784*25*SUM('NGER input 2'!$C229:$E229))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY231:DH231)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H230/'NGER results'!$C230),0,H230/'NGER results'!$C230)","v":0},{"$f":"I230*'NGER results'!$D230","v":0},{"$f":"IF(J230>'NGER input 2'!$GT$4*H230,J230/'NGER input 2'!$GT$4,H230)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY231:DH231)","v":0},{"$f":"IF(ISERROR(N230/'NGER results'!$C230),0,N230/'NGER results'!$C230)","v":0},{"$f":"O230*'NGER results'!$D230","v":0},{"$f":"IF(P230>'NGER input 2'!$GT$4*N230,P230/'NGER input 2'!$GT$4,N230)","v":0},0]
[{"$f":"'NGER input 2'!A230","v":226},null,{"$f":"'NGER results'!H231+'NGER results'!N231","v":{"$error":"#N/A"}},{"$f":"IF($A231>=2016,0.0006784*25*SUM('NGER input 2'!$C230:$E230),0.0006784*25*SUM('NGER input 2'!$C230:$E230))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY232:DH232)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H231/'NGER results'!$C231),0,H231/'NGER results'!$C231)","v":0},{"$f":"I231*'NGER results'!$D231","v":0},{"$f":"IF(J231>'NGER input 2'!$GT$4*H231,J231/'NGER input 2'!$GT$4,H231)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY232:DH232)","v":0},{"$f":"IF(ISERROR(N231/'NGER results'!$C231),0,N231/'NGER results'!$C231)","v":0},{"$f":"O231*'NGER results'!$D231","v":0},{"$f":"IF(P231>'NGER input 2'!$GT$4*N231,P231/'NGER input 2'!$GT$4,N231)","v":0},0]
[{"$f":"'NGER input 2'!A231","v":227},null,{"$f":"'NGER results'!H232+'NGER results'!N232","v":{"$error":"#N/A"}},{"$f":"IF($A232>=2016,0.0006784*25*SUM('NGER input 2'!$C231:$E231),0.0006784*25*SUM('NGER input 2'!$C231:$E231))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY233:DH233)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H232/'NGER results'!$C232),0,H232/'NGER results'!$C232)","v":0},{"$f":"I232*'NGER results'!$D232","v":0},{"$f":"IF(J232>'NGER input 2'!$GT$4*H232,J232/'NGER input 2'!$GT$4,H232)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY233:DH233)","v":0},{"$f":"IF(ISERROR(N232/'NGER results'!$C232),0,N232/'NGER results'!$C232)","v":0},{"$f":"O232*'NGER results'!$D232","v":0},{"$f":"IF(P232>'NGER input 2'!$GT$4*N232,P232/'NGER input 2'!$GT$4,N232)","v":0},0]
[{"$f":"'NGER input 2'!A232","v":228},null,{"$f":"'NGER results'!H233+'NGER results'!N233","v":{"$error":"#N/A"}},{"$f":"IF($A233>=2016,0.0006784*25*SUM('NGER input 2'!$C232:$E232),0.0006784*25*SUM('NGER input 2'!$C232:$E232))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY234:DH234)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H233/'NGER results'!$C233),0,H233/'NGER results'!$C233)","v":0},{"$f":"I233*'NGER results'!$D233","v":0},{"$f":"IF(J233>'NGER input 2'!$GT$4*H233,J233/'NGER input 2'!$GT$4,H233)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY234:DH234)","v":0},{"$f":"IF(ISERROR(N233/'NGER results'!$C233),0,N233/'NGER results'!$C233)","v":0},{"$f":"O233*'NGER results'!$D233","v":0},{"$f":"IF(P233>'NGER input 2'!$GT$4*N233,P233/'NGER input 2'!$GT$4,N233)","v":0},0]
[{"$f":"'NGER input 2'!A233","v":229},null,{"$f":"'NGER results'!H234+'NGER results'!N234","v":{"$error":"#N/A"}},{"$f":"IF($A234>=2016,0.0006784*25*SUM('NGER input 2'!$C233:$E233),0.0006784*25*SUM('NGER input 2'!$C233:$E233))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY235:DH235)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H234/'NGER results'!$C234),0,H234/'NGER results'!$C234)","v":0},{"$f":"I234*'NGER results'!$D234","v":0},{"$f":"IF(J234>'NGER input 2'!$GT$4*H234,J234/'NGER input 2'!$GT$4,H234)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY235:DH235)","v":0},{"$f":"IF(ISERROR(N234/'NGER results'!$C234),0,N234/'NGER results'!$C234)","v":0},{"$f":"O234*'NGER results'!$D234","v":0},{"$f":"IF(P234>'NGER input 2'!$GT$4*N234,P234/'NGER input 2'!$GT$4,N234)","v":0},0]
[{"$f":"'NGER input 2'!A234","v":230},null,{"$f":"'NGER results'!H235+'NGER results'!N235","v":{"$error":"#N/A"}},{"$f":"IF($A235>=2016,0.0006784*25*SUM('NGER input 2'!$C234:$E234),0.0006784*25*SUM('NGER input 2'!$C234:$E234))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY236:DH236)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H235/'NGER results'!$C235),0,H235/'NGER results'!$C235)","v":0},{"$f":"I235*'NGER results'!$D235","v":0},{"$f":"IF(J235>'NGER input 2'!$GT$4*H235,J235/'NGER input 2'!$GT$4,H235)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY236:DH236)","v":0},{"$f":"IF(ISERROR(N235/'NGER results'!$C235),0,N235/'NGER results'!$C235)","v":0},{"$f":"O235*'NGER results'!$D235","v":0},{"$f":"IF(P235>'NGER input 2'!$GT$4*N235,P235/'NGER input 2'!$GT$4,N235)","v":0},0]
[{"$f":"'NGER input 2'!A235","v":231},null,{"$f":"'NGER results'!H236+'NGER results'!N236","v":{"$error":"#N/A"}},{"$f":"IF($A236>=2016,0.0006784*25*SUM('NGER input 2'!$C235:$E235),0.0006784*25*SUM('NGER input 2'!$C235:$E235))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY237:DH237)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H236/'NGER results'!$C236),0,H236/'NGER results'!$C236)","v":0},{"$f":"I236*'NGER results'!$D236","v":0},{"$f":"IF(J236>'NGER input 2'!$GT$4*H236,J236/'NGER input 2'!$GT$4,H236)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY237:DH237)","v":0},{"$f":"IF(ISERROR(N236/'NGER results'!$C236),0,N236/'NGER results'!$C236)","v":0},{"$f":"O236*'NGER results'!$D236","v":0},{"$f":"IF(P236>'NGER input 2'!$GT$4*N236,P236/'NGER input 2'!$GT$4,N236)","v":0},0]
[{"$f":"'NGER input 2'!A236","v":232},null,{"$f":"'NGER results'!H237+'NGER results'!N237","v":{"$error":"#N/A"}},{"$f":"IF($A237>=2016,0.0006784*25*SUM('NGER input 2'!$C236:$E236),0.0006784*25*SUM('NGER input 2'!$C236:$E236))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY238:DH238)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H237/'NGER results'!$C237),0,H237/'NGER results'!$C237)","v":0},{"$f":"I237*'NGER results'!$D237","v":0},{"$f":"IF(J237>'NGER input 2'!$GT$4*H237,J237/'NGER input 2'!$GT$4,H237)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY238:DH238)","v":0},{"$f":"IF(ISERROR(N237/'NGER results'!$C237),0,N237/'NGER results'!$C237)","v":0},{"$f":"O237*'NGER results'!$D237","v":0},{"$f":"IF(P237>'NGER input 2'!$GT$4*N237,P237/'NGER input 2'!$GT$4,N237)","v":0},0]
[{"$f":"'NGER input 2'!A237","v":233},null,{"$f":"'NGER results'!H238+'NGER results'!N238","v":{"$error":"#N/A"}},{"$f":"IF($A238>=2016,0.0006784*25*SUM('NGER input 2'!$C237:$E237),0.0006784*25*SUM('NGER input 2'!$C237:$E237))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY239:DH239)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H238/'NGER results'!$C238),0,H238/'NGER results'!$C238)","v":0},{"$f":"I238*'NGER results'!$D238","v":0},{"$f":"IF(J238>'NGER input 2'!$GT$4*H238,J238/'NGER input 2'!$GT$4,H238)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY239:DH239)","v":0},{"$f":"IF(ISERROR(N238/'NGER results'!$C238),0,N238/'NGER results'!$C238)","v":0},{"$f":"O238*'NGER results'!$D238","v":0},{"$f":"IF(P238>'NGER input 2'!$GT$4*N238,P238/'NGER input 2'!$GT$4,N238)","v":0},0]
[{"$f":"'NGER input 2'!A238","v":234},null,{"$f":"'NGER results'!H239+'NGER results'!N239","v":{"$error":"#N/A"}},{"$f":"IF($A239>=2016,0.0006784*25*SUM('NGER input 2'!$C238:$E238),0.0006784*25*SUM('NGER input 2'!$C238:$E238))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY240:DH240)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H239/'NGER results'!$C239),0,H239/'NGER results'!$C239)","v":0},{"$f":"I239*'NGER results'!$D239","v":0},{"$f":"IF(J239>'NGER input 2'!$GT$4*H239,J239/'NGER input 2'!$GT$4,H239)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY240:DH240)","v":0},{"$f":"IF(ISERROR(N239/'NGER results'!$C239),0,N239/'NGER results'!$C239)","v":0},{"$f":"O239*'NGER results'!$D239","v":0},{"$f":"IF(P239>'NGER input 2'!$GT$4*N239,P239/'NGER input 2'!$GT$4,N239)","v":0},0]
[{"$f":"'NGER input 2'!A239","v":235},null,{"$f":"'NGER results'!H240+'NGER results'!N240","v":{"$error":"#N/A"}},{"$f":"IF($A240>=2016,0.0006784*25*SUM('NGER input 2'!$C239:$E239),0.0006784*25*SUM('NGER input 2'!$C239:$E239))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY241:DH241)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H240/'NGER results'!$C240),0,H240/'NGER results'!$C240)","v":0},{"$f":"I240*'NGER results'!$D240","v":0},{"$f":"IF(J240>'NGER input 2'!$GT$4*H240,J240/'NGER input 2'!$GT$4,H240)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY241:DH241)","v":0},{"$f":"IF(ISERROR(N240/'NGER results'!$C240),0,N240/'NGER results'!$C240)","v":0},{"$f":"O240*'NGER results'!$D240","v":0},{"$f":"IF(P240>'NGER input 2'!$GT$4*N240,P240/'NGER input 2'!$GT$4,N240)","v":0},0]
[{"$f":"'NGER input 2'!A240","v":236},null,{"$f":"'NGER results'!H241+'NGER results'!N241","v":{"$error":"#N/A"}},{"$f":"IF($A241>=2016,0.0006784*25*SUM('NGER input 2'!$C240:$E240),0.0006784*25*SUM('NGER input 2'!$C240:$E240))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY242:DH242)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H241/'NGER results'!$C241),0,H241/'NGER results'!$C241)","v":0},{"$f":"I241*'NGER results'!$D241","v":0},{"$f":"IF(J241>'NGER input 2'!$GT$4*H241,J241/'NGER input 2'!$GT$4,H241)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY242:DH242)","v":0},{"$f":"IF(ISERROR(N241/'NGER results'!$C241),0,N241/'NGER results'!$C241)","v":0},{"$f":"O241*'NGER results'!$D241","v":0},{"$f":"IF(P241>'NGER input 2'!$GT$4*N241,P241/'NGER input 2'!$GT$4,N241)","v":0},0]
[{"$f":"'NGER input 2'!A241","v":237},null,{"$f":"'NGER results'!H242+'NGER results'!N242","v":{"$error":"#N/A"}},{"$f":"IF($A242>=2016,0.0006784*25*SUM('NGER input 2'!$C241:$E241),0.0006784*25*SUM('NGER input 2'!$C241:$E241))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY243:DH243)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H242/'NGER results'!$C242),0,H242/'NGER results'!$C242)","v":0},{"$f":"I242*'NGER results'!$D242","v":0},{"$f":"IF(J242>'NGER input 2'!$GT$4*H242,J242/'NGER input 2'!$GT$4,H242)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY243:DH243)","v":0},{"$f":"IF(ISERROR(N242/'NGER results'!$C242),0,N242/'NGER results'!$C242)","v":0},{"$f":"O242*'NGER results'!$D242","v":0},{"$f":"IF(P242>'NGER input 2'!$GT$4*N242,P242/'NGER input 2'!$GT$4,N242)","v":0},0]
[{"$f":"'NGER input 2'!A242","v":238},null,{"$f":"'NGER results'!H243+'NGER results'!N243","v":{"$error":"#N/A"}},{"$f":"IF($A243>=2016,0.0006784*25*SUM('NGER input 2'!$C242:$E242),0.0006784*25*SUM('NGER input 2'!$C242:$E242))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY244:DH244)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H243/'NGER results'!$C243),0,H243/'NGER results'!$C243)","v":0},{"$f":"I243*'NGER results'!$D243","v":0},{"$f":"IF(J243>'NGER input 2'!$GT$4*H243,J243/'NGER input 2'!$GT$4,H243)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY244:DH244)","v":0},{"$f":"IF(ISERROR(N243/'NGER results'!$C243),0,N243/'NGER results'!$C243)","v":0},{"$f":"O243*'NGER results'!$D243","v":0},{"$f":"IF(P243>'NGER input 2'!$GT$4*N243,P243/'NGER input 2'!$GT$4,N243)","v":0},0]
[{"$f":"'NGER input 2'!A243","v":239},null,{"$f":"'NGER results'!H244+'NGER results'!N244","v":{"$error":"#N/A"}},{"$f":"IF($A244>=2016,0.0006784*25*SUM('NGER input 2'!$C243:$E243),0.0006784*25*SUM('NGER input 2'!$C243:$E243))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY245:DH245)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H244/'NGER results'!$C244),0,H244/'NGER results'!$C244)","v":0},{"$f":"I244*'NGER results'!$D244","v":0},{"$f":"IF(J244>'NGER input 2'!$GT$4*H244,J244/'NGER input 2'!$GT$4,H244)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY245:DH245)","v":0},{"$f":"IF(ISERROR(N244/'NGER results'!$C244),0,N244/'NGER results'!$C244)","v":0},{"$f":"O244*'NGER results'!$D244","v":0},{"$f":"IF(P244>'NGER input 2'!$GT$4*N244,P244/'NGER input 2'!$GT$4,N244)","v":0},0]
[{"$f":"'NGER input 2'!A244","v":240},null,{"$f":"'NGER results'!H245+'NGER results'!N245","v":{"$error":"#N/A"}},{"$f":"IF($A245>=2016,0.0006784*25*SUM('NGER input 2'!$C244:$E244),0.0006784*25*SUM('NGER input 2'!$C244:$E244))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY246:DH246)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H245/'NGER results'!$C245),0,H245/'NGER results'!$C245)","v":0},{"$f":"I245*'NGER results'!$D245","v":0},{"$f":"IF(J245>'NGER input 2'!$GT$4*H245,J245/'NGER input 2'!$GT$4,H245)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY246:DH246)","v":0},{"$f":"IF(ISERROR(N245/'NGER results'!$C245),0,N245/'NGER results'!$C245)","v":0},{"$f":"O245*'NGER results'!$D245","v":0},{"$f":"IF(P245>'NGER input 2'!$GT$4*N245,P245/'NGER input 2'!$GT$4,N245)","v":0},0]
[{"$f":"'NGER input 2'!A245","v":241},null,{"$f":"'NGER results'!H246+'NGER results'!N246","v":{"$error":"#N/A"}},{"$f":"IF($A246>=2016,0.0006784*25*SUM('NGER input 2'!$C245:$E245),0.0006784*25*SUM('NGER input 2'!$C245:$E245))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY247:DH247)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H246/'NGER results'!$C246),0,H246/'NGER results'!$C246)","v":0},{"$f":"I246*'NGER results'!$D246","v":0},{"$f":"IF(J246>'NGER input 2'!$GT$4*H246,J246/'NGER input 2'!$GT$4,H246)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY247:DH247)","v":0},{"$f":"IF(ISERROR(N246/'NGER results'!$C246),0,N246/'NGER results'!$C246)","v":0},{"$f":"O246*'NGER results'!$D246","v":0},{"$f":"IF(P246>'NGER input 2'!$GT$4*N246,P246/'NGER input 2'!$GT$4,N246)","v":0},0]
[{"$f":"'NGER input 2'!A246","v":242},null,{"$f":"'NGER results'!H247+'NGER results'!N247","v":{"$error":"#N/A"}},{"$f":"IF($A247>=2016,0.0006784*25*SUM('NGER input 2'!$C246:$E246),0.0006784*25*SUM('NGER input 2'!$C246:$E246))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY248:DH248)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H247/'NGER results'!$C247),0,H247/'NGER results'!$C247)","v":0},{"$f":"I247*'NGER results'!$D247","v":0},{"$f":"IF(J247>'NGER input 2'!$GT$4*H247,J247/'NGER input 2'!$GT$4,H247)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY248:DH248)","v":0},{"$f":"IF(ISERROR(N247/'NGER results'!$C247),0,N247/'NGER results'!$C247)","v":0},{"$f":"O247*'NGER results'!$D247","v":0},{"$f":"IF(P247>'NGER input 2'!$GT$4*N247,P247/'NGER input 2'!$GT$4,N247)","v":0},0]
[{"$f":"'NGER input 2'!A247","v":243},null,{"$f":"'NGER results'!H248+'NGER results'!N248","v":{"$error":"#N/A"}},{"$f":"IF($A248>=2016,0.0006784*25*SUM('NGER input 2'!$C247:$E247),0.0006784*25*SUM('NGER input 2'!$C247:$E247))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY249:DH249)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H248/'NGER results'!$C248),0,H248/'NGER results'!$C248)","v":0},{"$f":"I248*'NGER results'!$D248","v":0},{"$f":"IF(J248>'NGER input 2'!$GT$4*H248,J248/'NGER input 2'!$GT$4,H248)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY249:DH249)","v":0},{"$f":"IF(ISERROR(N248/'NGER results'!$C248),0,N248/'NGER results'!$C248)","v":0},{"$f":"O248*'NGER results'!$D248","v":0},{"$f":"IF(P248>'NGER input 2'!$GT$4*N248,P248/'NGER input 2'!$GT$4,N248)","v":0},0]
[{"$f":"'NGER input 2'!A248","v":244},null,{"$f":"'NGER results'!H249+'NGER results'!N249","v":{"$error":"#N/A"}},{"$f":"IF($A249>=2016,0.0006784*25*SUM('NGER input 2'!$C248:$E248),0.0006784*25*SUM('NGER input 2'!$C248:$E248))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY250:DH250)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H249/'NGER results'!$C249),0,H249/'NGER results'!$C249)","v":0},{"$f":"I249*'NGER results'!$D249","v":0},{"$f":"IF(J249>'NGER input 2'!$GT$4*H249,J249/'NGER input 2'!$GT$4,H249)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY250:DH250)","v":0},{"$f":"IF(ISERROR(N249/'NGER results'!$C249),0,N249/'NGER results'!$C249)","v":0},{"$f":"O249*'NGER results'!$D249","v":0},{"$f":"IF(P249>'NGER input 2'!$GT$4*N249,P249/'NGER input 2'!$GT$4,N249)","v":0},0]
[{"$f":"'NGER input 2'!A249","v":245},null,{"$f":"'NGER results'!H250+'NGER results'!N250","v":{"$error":"#N/A"}},{"$f":"IF($A250>=2016,0.0006784*25*SUM('NGER input 2'!$C249:$E249),0.0006784*25*SUM('NGER input 2'!$C249:$E249))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY251:DH251)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H250/'NGER results'!$C250),0,H250/'NGER results'!$C250)","v":0},{"$f":"I250*'NGER results'!$D250","v":0},{"$f":"IF(J250>'NGER input 2'!$GT$4*H250,J250/'NGER input 2'!$GT$4,H250)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY251:DH251)","v":0},{"$f":"IF(ISERROR(N250/'NGER results'!$C250),0,N250/'NGER results'!$C250)","v":0},{"$f":"O250*'NGER results'!$D250","v":0},{"$f":"IF(P250>'NGER input 2'!$GT$4*N250,P250/'NGER input 2'!$GT$4,N250)","v":0},0]
[{"$f":"'NGER input 2'!A250","v":246},null,{"$f":"'NGER results'!H251+'NGER results'!N251","v":{"$error":"#N/A"}},{"$f":"IF($A251>=2016,0.0006784*25*SUM('NGER input 2'!$C250:$E250),0.0006784*25*SUM('NGER input 2'!$C250:$E250))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY252:DH252)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H251/'NGER results'!$C251),0,H251/'NGER results'!$C251)","v":0},{"$f":"I251*'NGER results'!$D251","v":0},{"$f":"IF(J251>'NGER input 2'!$GT$4*H251,J251/'NGER input 2'!$GT$4,H251)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY252:DH252)","v":0},{"$f":"IF(ISERROR(N251/'NGER results'!$C251),0,N251/'NGER results'!$C251)","v":0},{"$f":"O251*'NGER results'!$D251","v":0},{"$f":"IF(P251>'NGER input 2'!$GT$4*N251,P251/'NGER input 2'!$GT$4,N251)","v":0},0]
[{"$f":"'NGER input 2'!A251","v":247},null,{"$f":"'NGER results'!H252+'NGER results'!N252","v":{"$error":"#N/A"}},{"$f":"IF($A252>=2016,0.0006784*25*SUM('NGER input 2'!$C251:$E251),0.0006784*25*SUM('NGER input 2'!$C251:$E251))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY253:DH253)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H252/'NGER results'!$C252),0,H252/'NGER results'!$C252)","v":0},{"$f":"I252*'NGER results'!$D252","v":0},{"$f":"IF(J252>'NGER input 2'!$GT$4*H252,J252/'NGER input 2'!$GT$4,H252)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY253:DH253)","v":0},{"$f":"IF(ISERROR(N252/'NGER results'!$C252),0,N252/'NGER results'!$C252)","v":0},{"$f":"O252*'NGER results'!$D252","v":0},{"$f":"IF(P252>'NGER input 2'!$GT$4*N252,P252/'NGER input 2'!$GT$4,N252)","v":0},0]
[{"$f":"'NGER input 2'!A252","v":248},null,{"$f":"'NGER results'!H253+'NGER results'!N253","v":{"$error":"#N/A"}},{"$f":"IF($A253>=2016,0.0006784*25*SUM('NGER input 2'!$C252:$E252),0.0006784*25*SUM('NGER input 2'!$C252:$E252))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY254:DH254)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H253/'NGER results'!$C253),0,H253/'NGER results'!$C253)","v":0},{"$f":"I253*'NGER results'!$D253","v":0},{"$f":"IF(J253>'NGER input 2'!$GT$4*H253,J253/'NGER input 2'!$GT$4,H253)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY254:DH254)","v":0},{"$f":"IF(ISERROR(N253/'NGER results'!$C253),0,N253/'NGER results'!$C253)","v":0},{"$f":"O253*'NGER results'!$D253","v":0},{"$f":"IF(P253>'NGER input 2'!$GT$4*N253,P253/'NGER input 2'!$GT$4,N253)","v":0},0]
[{"$f":"'NGER input 2'!A253","v":249},null,{"$f":"'NGER results'!H254+'NGER results'!N254","v":{"$error":"#N/A"}},{"$f":"IF($A254>=2016,0.0006784*25*SUM('NGER input 2'!$C253:$E253),0.0006784*25*SUM('NGER input 2'!$C253:$E253))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY255:DH255)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H254/'NGER results'!$C254),0,H254/'NGER results'!$C254)","v":0},{"$f":"I254*'NGER results'!$D254","v":0},{"$f":"IF(J254>'NGER input 2'!$GT$4*H254,J254/'NGER input 2'!$GT$4,H254)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY255:DH255)","v":0},{"$f":"IF(ISERROR(N254/'NGER results'!$C254),0,N254/'NGER results'!$C254)","v":0},{"$f":"O254*'NGER results'!$D254","v":0},{"$f":"IF(P254>'NGER input 2'!$GT$4*N254,P254/'NGER input 2'!$GT$4,N254)","v":0},0]
[{"$f":"'NGER input 2'!A254","v":250},null,{"$f":"'NGER results'!H255+'NGER results'!N255","v":{"$error":"#N/A"}},{"$f":"IF($A255>=2016,0.0006784*25*SUM('NGER input 2'!$C254:$E254),0.0006784*25*SUM('NGER input 2'!$C254:$E254))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY256:DH256)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H255/'NGER results'!$C255),0,H255/'NGER results'!$C255)","v":0},{"$f":"I255*'NGER results'!$D255","v":0},{"$f":"IF(J255>'NGER input 2'!$GT$4*H255,J255/'NGER input 2'!$GT$4,H255)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY256:DH256)","v":0},{"$f":"IF(ISERROR(N255/'NGER results'!$C255),0,N255/'NGER results'!$C255)","v":0},{"$f":"O255*'NGER results'!$D255","v":0},{"$f":"IF(P255>'NGER input 2'!$GT$4*N255,P255/'NGER input 2'!$GT$4,N255)","v":0},0]
[{"$f":"'NGER input 2'!A255","v":251},null,{"$f":"'NGER results'!H256+'NGER results'!N256","v":{"$error":"#N/A"}},{"$f":"IF($A256>=2016,0.0006784*25*SUM('NGER input 2'!$C255:$E255),0.0006784*25*SUM('NGER input 2'!$C255:$E255))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY257:DH257)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H256/'NGER results'!$C256),0,H256/'NGER results'!$C256)","v":0},{"$f":"I256*'NGER results'!$D256","v":0},{"$f":"IF(J256>'NGER input 2'!$GT$4*H256,J256/'NGER input 2'!$GT$4,H256)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY257:DH257)","v":0},{"$f":"IF(ISERROR(N256/'NGER results'!$C256),0,N256/'NGER results'!$C256)","v":0},{"$f":"O256*'NGER results'!$D256","v":0},{"$f":"IF(P256>'NGER input 2'!$GT$4*N256,P256/'NGER input 2'!$GT$4,N256)","v":0},0]
[{"$f":"'NGER input 2'!A256","v":252},null,{"$f":"'NGER results'!H257+'NGER results'!N257","v":{"$error":"#N/A"}},{"$f":"IF($A257>=2016,0.0006784*25*SUM('NGER input 2'!$C256:$E256),0.0006784*25*SUM('NGER input 2'!$C256:$E256))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY258:DH258)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H257/'NGER results'!$C257),0,H257/'NGER results'!$C257)","v":0},{"$f":"I257*'NGER results'!$D257","v":0},{"$f":"IF(J257>'NGER input 2'!$GT$4*H257,J257/'NGER input 2'!$GT$4,H257)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY258:DH258)","v":0},{"$f":"IF(ISERROR(N257/'NGER results'!$C257),0,N257/'NGER results'!$C257)","v":0},{"$f":"O257*'NGER results'!$D257","v":0},{"$f":"IF(P257>'NGER input 2'!$GT$4*N257,P257/'NGER input 2'!$GT$4,N257)","v":0},0]
[{"$f":"'NGER input 2'!A257","v":253},null,{"$f":"'NGER results'!H258+'NGER results'!N258","v":{"$error":"#N/A"}},{"$f":"IF($A258>=2016,0.0006784*25*SUM('NGER input 2'!$C257:$E257),0.0006784*25*SUM('NGER input 2'!$C257:$E257))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY259:DH259)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H258/'NGER results'!$C258),0,H258/'NGER results'!$C258)","v":0},{"$f":"I258*'NGER results'!$D258","v":0},{"$f":"IF(J258>'NGER input 2'!$GT$4*H258,J258/'NGER input 2'!$GT$4,H258)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY259:DH259)","v":0},{"$f":"IF(ISERROR(N258/'NGER results'!$C258),0,N258/'NGER results'!$C258)","v":0},{"$f":"O258*'NGER results'!$D258","v":0},{"$f":"IF(P258>'NGER input 2'!$GT$4*N258,P258/'NGER input 2'!$GT$4,N258)","v":0},0]
[{"$f":"'NGER input 2'!A258","v":254},null,{"$f":"'NGER results'!H259+'NGER results'!N259","v":{"$error":"#N/A"}},{"$f":"IF($A259>=2016,0.0006784*25*SUM('NGER input 2'!$C258:$E258),0.0006784*25*SUM('NGER input 2'!$C258:$E258))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY260:DH260)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H259/'NGER results'!$C259),0,H259/'NGER results'!$C259)","v":0},{"$f":"I259*'NGER results'!$D259","v":0},{"$f":"IF(J259>'NGER input 2'!$GT$4*H259,J259/'NGER input 2'!$GT$4,H259)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY260:DH260)","v":0},{"$f":"IF(ISERROR(N259/'NGER results'!$C259),0,N259/'NGER results'!$C259)","v":0},{"$f":"O259*'NGER results'!$D259","v":0},{"$f":"IF(P259>'NGER input 2'!$GT$4*N259,P259/'NGER input 2'!$GT$4,N259)","v":0},0]
[{"$f":"'NGER input 2'!A259","v":255},null,{"$f":"'NGER results'!H260+'NGER results'!N260","v":{"$error":"#N/A"}},{"$f":"IF($A260>=2016,0.0006784*25*SUM('NGER input 2'!$C259:$E259),0.0006784*25*SUM('NGER input 2'!$C259:$E259))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY261:DH261)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H260/'NGER results'!$C260),0,H260/'NGER results'!$C260)","v":0},{"$f":"I260*'NGER results'!$D260","v":0},{"$f":"IF(J260>'NGER input 2'!$GT$4*H260,J260/'NGER input 2'!$GT$4,H260)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY261:DH261)","v":0},{"$f":"IF(ISERROR(N260/'NGER results'!$C260),0,N260/'NGER results'!$C260)","v":0},{"$f":"O260*'NGER results'!$D260","v":0},{"$f":"IF(P260>'NGER input 2'!$GT$4*N260,P260/'NGER input 2'!$GT$4,N260)","v":0},0]
[{"$f":"'NGER input 2'!A260","v":256},null,{"$f":"'NGER results'!H261+'NGER results'!N261","v":{"$error":"#N/A"}},{"$f":"IF($A261>=2016,0.0006784*25*SUM('NGER input 2'!$C260:$E260),0.0006784*25*SUM('NGER input 2'!$C260:$E260))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY262:DH262)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H261/'NGER results'!$C261),0,H261/'NGER results'!$C261)","v":0},{"$f":"I261*'NGER results'!$D261","v":0},{"$f":"IF(J261>'NGER input 2'!$GT$4*H261,J261/'NGER input 2'!$GT$4,H261)","v":{"$error":"#N/A"}},{"$f":"(K261-J261)*(1-0.1)","v":{"$error":"#N/A"}},null,{"$f":"SUM('NGER CTW calcs'!CY262:DH262)","v":0},{"$f":"IF(ISERROR(N261/'NGER results'!$C261),0,N261/'NGER results'!$C261)","v":0},{"$f":"O261*'NGER results'!$D261","v":0},{"$f":"IF(P261>'NGER input 2'!$GT$4*N261,P261/'NGER input 2'!$GT$4,N261)","v":0},0]
[{"$f":"'NGER input 2'!A261","v":257},null,{"$f":"'NGER results'!H262+'NGER results'!N262","v":{"$error":"#N/A"}},{"$f":"IF($A262>=2016,0.0006784*25*SUM('NGER input 2'!$C261:$E261),0.0006784*25*SUM('NGER input 2'!$C261:$E261))","v":0},{"$f":"K262+Q262","v":{"$error":"#N/A"}},{"$f":"L262+R262","v":{"$error":"#N/A"}},null,{"$f":"SUM('NGER NCTW calcs'!CY263:DH263)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H262/'NGER results'!$C262),0,H262/'NGER results'!$C262)","v":0},{"$f":"I262*'NGER results'!$D262","v":0},{"$f":"IF(J262>'NGER input 2'!$GT$4*H262,J262/'NGER input 2'!$GT$4,H262)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY263:DH263)","v":0},{"$f":"IF(ISERROR(N262/'NGER results'!$C262),0,N262/'NGER results'!$C262)","v":0},{"$f":"O262*'NGER results'!$D262","v":0},{"$f":"IF(P262>'NGER input 2'!$GT$4*N262,P262/'NGER input 2'!$GT$4,N262)","v":0},{"$f":"(Q262-P262)*(1-0.1)","v":0}]
[{"$f":"'NGER input 2'!A262","v":258},null,{"$f":"'NGER results'!H263+'NGER results'!N263","v":{"$error":"#N/A"}},{"$f":"IF($A263>=2016,0.0006784*25*SUM('NGER input 2'!$C262:$E262),0.0006784*25*SUM('NGER input 2'!$C262:$E262))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY264:DH264)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H263/'NGER results'!$C263),0,H263/'NGER results'!$C263)","v":0},{"$f":"I263*'NGER results'!$D263","v":0},{"$f":"IF(J263>'NGER input 2'!$GT$4*H263,J263/'NGER input 2'!$GT$4,H263)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY264:DH264)","v":0},{"$f":"IF(ISERROR(N263/'NGER results'!$C263),0,N263/'NGER results'!$C263)","v":0},{"$f":"O263*'NGER results'!$D263","v":0},{"$f":"IF(P263>'NGER input 2'!$GT$4*N263,P263/'NGER input 2'!$GT$4,N263)","v":0},0]
[{"$f":"'NGER input 2'!A263","v":259},null,{"$f":"'NGER results'!H264+'NGER results'!N264","v":{"$error":"#N/A"}},{"$f":"IF($A264>=2016,0.0006784*25*SUM('NGER input 2'!$C263:$E263),0.0006784*25*SUM('NGER input 2'!$C263:$E263))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY265:DH265)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H264/'NGER results'!$C264),0,H264/'NGER results'!$C264)","v":0},{"$f":"I264*'NGER results'!$D264","v":0},{"$f":"IF(J264>'NGER input 2'!$GT$4*H264,J264/'NGER input 2'!$GT$4,H264)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY265:DH265)","v":0},{"$f":"IF(ISERROR(N264/'NGER results'!$C264),0,N264/'NGER results'!$C264)","v":0},{"$f":"O264*'NGER results'!$D264","v":0},{"$f":"IF(P264>'NGER input 2'!$GT$4*N264,P264/'NGER input 2'!$GT$4,N264)","v":0},0]
[{"$f":"'NGER input 2'!A264","v":260},null,{"$f":"'NGER results'!H265+'NGER results'!N265","v":{"$error":"#N/A"}},{"$f":"IF($A265>=2016,0.0006784*25*SUM('NGER input 2'!$C264:$E264),0.0006784*25*SUM('NGER input 2'!$C264:$E264))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY266:DH266)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H265/'NGER results'!$C265),0,H265/'NGER results'!$C265)","v":0},{"$f":"I265*'NGER results'!$D265","v":0},{"$f":"IF(J265>'NGER input 2'!$GT$4*H265,J265/'NGER input 2'!$GT$4,H265)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY266:DH266)","v":0},{"$f":"IF(ISERROR(N265/'NGER results'!$C265),0,N265/'NGER results'!$C265)","v":0},{"$f":"O265*'NGER results'!$D265","v":0},{"$f":"IF(P265>'NGER input 2'!$GT$4*N265,P265/'NGER input 2'!$GT$4,N265)","v":0},0]
[{"$f":"'NGER input 2'!A265","v":261},null,{"$f":"'NGER results'!H266+'NGER results'!N266","v":{"$error":"#N/A"}},{"$f":"IF($A266>=2016,0.0006784*25*SUM('NGER input 2'!$C265:$E265),0.0006784*25*SUM('NGER input 2'!$C265:$E265))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY267:DH267)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H266/'NGER results'!$C266),0,H266/'NGER results'!$C266)","v":0},{"$f":"I266*'NGER results'!$D266","v":0},{"$f":"IF(J266>'NGER input 2'!$GT$4*H266,J266/'NGER input 2'!$GT$4,H266)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY267:DH267)","v":0},{"$f":"IF(ISERROR(N266/'NGER results'!$C266),0,N266/'NGER results'!$C266)","v":0},{"$f":"O266*'NGER results'!$D266","v":0},{"$f":"IF(P266>'NGER input 2'!$GT$4*N266,P266/'NGER input 2'!$GT$4,N266)","v":0},0]
[{"$f":"'NGER input 2'!A266","v":262},null,{"$f":"'NGER results'!H267+'NGER results'!N267","v":{"$error":"#N/A"}},{"$f":"IF($A267>=2016,0.0006784*25*SUM('NGER input 2'!$C266:$E266),0.0006784*25*SUM('NGER input 2'!$C266:$E266))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY268:DH268)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H267/'NGER results'!$C267),0,H267/'NGER results'!$C267)","v":0},{"$f":"I267*'NGER results'!$D267","v":0},{"$f":"IF(J267>'NGER input 2'!$GT$4*H267,J267/'NGER input 2'!$GT$4,H267)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY268:DH268)","v":0},{"$f":"IF(ISERROR(N267/'NGER results'!$C267),0,N267/'NGER results'!$C267)","v":0},{"$f":"O267*'NGER results'!$D267","v":0},{"$f":"IF(P267>'NGER input 2'!$GT$4*N267,P267/'NGER input 2'!$GT$4,N267)","v":0},0]
[{"$f":"'NGER input 2'!A267","v":263},null,{"$f":"'NGER results'!H268+'NGER results'!N268","v":{"$error":"#N/A"}},{"$f":"IF($A268>=2016,0.0006784*25*SUM('NGER input 2'!$C267:$E267),0.0006784*25*SUM('NGER input 2'!$C267:$E267))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY269:DH269)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H268/'NGER results'!$C268),0,H268/'NGER results'!$C268)","v":0},{"$f":"I268*'NGER results'!$D268","v":0},{"$f":"IF(J268>'NGER input 2'!$GT$4*H268,J268/'NGER input 2'!$GT$4,H268)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY269:DH269)","v":0},{"$f":"IF(ISERROR(N268/'NGER results'!$C268),0,N268/'NGER results'!$C268)","v":0},{"$f":"O268*'NGER results'!$D268","v":0},{"$f":"IF(P268>'NGER input 2'!$GT$4*N268,P268/'NGER input 2'!$GT$4,N268)","v":0},0]
[{"$f":"'NGER input 2'!A268","v":264},null,{"$f":"'NGER results'!H269+'NGER results'!N269","v":{"$error":"#N/A"}},{"$f":"IF($A269>=2016,0.0006784*25*SUM('NGER input 2'!$C268:$E268),0.0006784*25*SUM('NGER input 2'!$C268:$E268))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY270:DH270)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H269/'NGER results'!$C269),0,H269/'NGER results'!$C269)","v":0},{"$f":"I269*'NGER results'!$D269","v":0},{"$f":"IF(J269>'NGER input 2'!$GT$4*H269,J269/'NGER input 2'!$GT$4,H269)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY270:DH270)","v":0},{"$f":"IF(ISERROR(N269/'NGER results'!$C269),0,N269/'NGER results'!$C269)","v":0},{"$f":"O269*'NGER results'!$D269","v":0},{"$f":"IF(P269>'NGER input 2'!$GT$4*N269,P269/'NGER input 2'!$GT$4,N269)","v":0},0]
[{"$f":"'NGER input 2'!A269","v":265},null,{"$f":"'NGER results'!H270+'NGER results'!N270","v":{"$error":"#N/A"}},{"$f":"IF($A270>=2016,0.0006784*25*SUM('NGER input 2'!$C269:$E269),0.0006784*25*SUM('NGER input 2'!$C269:$E269))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY271:DH271)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H270/'NGER results'!$C270),0,H270/'NGER results'!$C270)","v":0},{"$f":"I270*'NGER results'!$D270","v":0},{"$f":"IF(J270>'NGER input 2'!$GT$4*H270,J270/'NGER input 2'!$GT$4,H270)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY271:DH271)","v":0},{"$f":"IF(ISERROR(N270/'NGER results'!$C270),0,N270/'NGER results'!$C270)","v":0},{"$f":"O270*'NGER results'!$D270","v":0},{"$f":"IF(P270>'NGER input 2'!$GT$4*N270,P270/'NGER input 2'!$GT$4,N270)","v":0},0]
[{"$f":"'NGER input 2'!A270","v":266},null,{"$f":"'NGER results'!H271+'NGER results'!N271","v":{"$error":"#N/A"}},{"$f":"IF($A271>=2016,0.0006784*25*SUM('NGER input 2'!$C270:$E270),0.0006784*25*SUM('NGER input 2'!$C270:$E270))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY272:DH272)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H271/'NGER results'!$C271),0,H271/'NGER results'!$C271)","v":0},{"$f":"I271*'NGER results'!$D271","v":0},{"$f":"IF(J271>'NGER input 2'!$GT$4*H271,J271/'NGER input 2'!$GT$4,H271)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY272:DH272)","v":0},{"$f":"IF(ISERROR(N271/'NGER results'!$C271),0,N271/'NGER results'!$C271)","v":0},{"$f":"O271*'NGER results'!$D271","v":0},{"$f":"IF(P271>'NGER input 2'!$GT$4*N271,P271/'NGER input 2'!$GT$4,N271)","v":0},0]
[{"$f":"'NGER input 2'!A271","v":267},null,{"$f":"'NGER results'!H272+'NGER results'!N272","v":{"$error":"#N/A"}},{"$f":"IF($A272>=2016,0.0006784*25*SUM('NGER input 2'!$C271:$E271),0.0006784*25*SUM('NGER input 2'!$C271:$E271))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY273:DH273)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H272/'NGER results'!$C272),0,H272/'NGER results'!$C272)","v":0},{"$f":"I272*'NGER results'!$D272","v":0},{"$f":"IF(J272>'NGER input 2'!$GT$4*H272,J272/'NGER input 2'!$GT$4,H272)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY273:DH273)","v":0},{"$f":"IF(ISERROR(N272/'NGER results'!$C272),0,N272/'NGER results'!$C272)","v":0},{"$f":"O272*'NGER results'!$D272","v":0},{"$f":"IF(P272>'NGER input 2'!$GT$4*N272,P272/'NGER input 2'!$GT$4,N272)","v":0},0]
[{"$f":"'NGER input 2'!A272","v":268},null,{"$f":"'NGER results'!H273+'NGER results'!N273","v":{"$error":"#N/A"}},{"$f":"IF($A273>=2016,0.0006784*25*SUM('NGER input 2'!$C272:$E272),0.0006784*25*SUM('NGER input 2'!$C272:$E272))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM('NGER NCTW calcs'!CY274:DH274)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(H273/'NGER results'!$C273),0,H273/'NGER results'!$C273)","v":0},{"$f":"I273*'NGER results'!$D273","v":0},{"$f":"IF(J273>'NGER input 2'!$GT$4*H273,J273/'NGER input 2'!$GT$4,H273)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"SUM('NGER CTW calcs'!CY274:DH274)","v":0},{"$f":"IF(ISERROR(N273/'NGER results'!$C273),0,N273/'NGER results'!$C273)","v":0},{"$f":"O273*'NGER results'!$D273","v":0},{"$f":"IF(P273>'NGER input 2'!$GT$4*N273,P273/'NGER input 2'!$GT$4,N273)","v":0},0]

{"sheet":"NGER input 2","index":7,"n_rows":272,"n_cols":288,"rows_kept":272,"cut":false,"hidden":false,"merged":[[0,75,0,83],[1,75,1,83],[0,48,0,56],[1,48,1,56],[0,57,0,65],[1,57,1,65],[0,66,0,74],[1,66,1,74],[0,2,0,4],[2,0,2,1],[1,2,1,4],[0,39,0,47],[1,39,1,47],[0,36,0,38],[1,36,1,38],[0,6,0,8],[1,6,1,8],[0,9,0,17],[0,18,0,26],[0,27,0,35],[1,9,1,17],[1,18,1,26],[1,27,1,35],[1,0,1,1],[0,242,0,250],[0,251,0,259],[2,203,2,204],[0,205,0,207],[1,205,1,207],[0,209,0,211],[0,212,0,220],[0,260,0,268],[0,269,0,277],[0,278,0,286],[1,209,1,211],[1,212,1,220],[1,221,1,229],[1,230,1,238],[1,239,1,241],[1,242,1,250],[1,251,1,259],[1,260,1,268],[1,269,1,277],[1,278,1,286],[0,221,0,229],[0,230,0,238],[0,239,0,241]]}
["References: NGER Determ.","NGER Determ. Section 5.5","NGER Determ. Section 5.4, Section 5.22B",null,null,"NGER Determ. Section 5.10 (3), (4)","NGER Determ. Section 5.10",null,null,"NGER Determ. Section 5.11",null,null,null,null,null,null,null,null,"NGER Determ. Section 5.11",null,null,null,null,null,null,null,null,"NGER Determ. Section 5.11",null,null,null,null,null,null,null,null,"NGER Determ. Section 5.10A",null,null,"NGER Determ. Section 5.9(3)",null,null,null,null,null,null,null,null,"NGER Determ. Subsection 5.11 (3)",null,null,null,null,null,null,null,null,"NGER Determ. Section 5.11",null,null,null,null,null,null,null,null,"NGER Determ. Subsection 5.11A (a)",null,null,null,null,null,null,null,null,"NGER Determ. Subsection 5.11A (b)",null,null,null,null,null,null,null,null,"NGER Determ. Subsection 5.11A (c)",null,"F",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General streams only",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"References: NGER Determ.","NGER Determ. Section 5.5","NGER Determ. Section 5.4, Section 5.22B",null,null,"NGER Determ. Section 5.10 (3), (4)","NGER Determ. Section 5.10",null,null,"NGER Determ. Section 5.11",null,null,null,null,null,null,null,null,"NGER Determ. Section 5.11",null,null,null,null,null,null,null,null,"NGER Determ. Section 5.11",null,null,null,null,null,null,null,null,"NGER Determ. Section 5.10A",null,null,"NGER Determ. Section 5.9(3)",null,null,null,null,null,null,null,null,"NGER Determ. Subsection 5.11 (3)",null,null,null,null,null,null,null,null,"NGER Determ. Section 5.11",null,null,null,null,null,null,null,null,"NGER Determ. Subsection 5.11A (a)",null,null,null,null,null,null,null,null,"NGER Determ. Subsection 5.11A (b)",null,null,null,null,null,null,null,null,"NGER Determ. Subsection 5.11A (c)"]
["This worksheet is the location for entering landfill data for NGER calculations. Please see the worksheet \"Instructions\" to determine if/how you need to use this worksheet.",null,"Input Parameters:  Qcap, Qflared and Qtr",null,null,"Select from list to reflect licensing restrictions","Waste streams (percentages of total)\nNote: defaults can be overridden in accordance with NGER Determination",null,null,"Waste mix types - Municipal Solid Waste (percentages of total)\nNote: defaults can be overridden in accordance with NGER Determination",null,null,null,null,null,null,null,null,"Waste mix types - Commercial and Industry (percentages of total)\nNote: defaults can be overridden in accordance with NGER Determination",null,null,null,null,null,null,null,null,"Waste mix types - Construction and Demolition (Percentages of total)\nNote: defaults can be overridden in accordance with NGER Determination",null,null,null,null,null,null,null,null,{"$f":"IF(E2=\"\",\"Homogeneous Waste Stream Data. Note these can only be used in strict accordance with the NGER Determination\",\"\")","v":"Homogeneous Waste Stream Data. Note these can only be used in strict accordance with the NGER Determination"},null,null,"Composition of Shredder Flock\nNote: No Defaults are available for this waste stream",null,null,null,null,null,null,null,null,"Wmtrmax - waste mix type licence restrictions (Percentages of total)",null,null,null,null,null,null,null,null,"Waste mix type proportions (adjusted for licensing restrictions if applicable) of total waste stream.\nNote: these values are calculated and no input is required",null,null,null,null,null,null,null,null,"For years including and after the first reporting year:                                              Waste transferred offsite for recycling or biological treatment (if any) (t)",null,null,null,null,null,null,null,null,"For years including and after the first reporting year:                                             Waste recycled or biologically treated on-site (if any) (t) ",null,null,null,null,null,null,null,null,"For years including and after the first reporting year:         Inert waste for construction/cover (if any)  (t)",null,null,"Proportion of total waste streams",null,null,null,null,null,"Weighted waste mix type proportions calculated from defaults",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Waste mix type tonnages",null,null,null,null,null,null,null,null,"General adjusted tonnages",null,null,null,null,null,null,null,null,"Homogenous tonnages",null,null,null,null,null,null,null,null,null,"Tonnages all waste streams",null,null,null,null,null,null,null,null,null,"DOC",null,null,null,null,null,null,null,null,null,"DOC F",null,null,null,null,null,null,null,null,null,"K values",null,null,null,null,null,null,null,null,null,"K values",null,null,null,null,null,null,null,null,null,"MCF","M","F",null,null,null,null,"Input Parameters:  Qcap, Qflared and Qtr",null,null,"Select from list to reflect licensing restrictions","Waste streams (percentages of total)\nNote: defaults can be overridden in accordance with NGER Determination",null,null,"Waste mix types - Municipal Solid Waste (percentages of total)\nNote: defaults can be overridden in accordance with NGER Determination",null,null,null,null,null,null,null,null,"Waste mix types - Commercial and Industry (percentages of total)\nNote: defaults can be overridden in accordance with NGER Determination",null,null,null,null,null,null,null,null,"Waste mix types - Construction and Demolition (Percentages of total)\nNote: defaults can be overridden in accordance with NGER Determination",null,null,null,null,null,null,null,null,{"$f":"IF(GZ2=\"\",\"Homogeneous Waste Stream Data. Note these can only be used in strict accordance with the NGER Determination\",\"\")","v":"Homogeneous Waste Stream Data. Note these can only be used in strict accordance with the NGER Determination"},null,null,"Composition of Shredder Flock\nNote: No Defaults are available for this waste stream",null,null,null,null,null,null,null,null,"Wmtrmax - waste mix type licence restrictions (Percentages of total)",null,null,null,null,null,null,null,null,"Waste mix type proportions (adjusted for licensing restrictions if applicable) of total waste stream.\nNote: these values are calculated and no input is required",null,null,null,null,null,null,null,null,"For years including and after the first reporting year:                                              Waste transferred offsite for recycling or biological treatment (if any) (t)",null,null,null,null,null,null,null,null,"For years including and after the first reporting year:                                             Waste recycled or biologically treated on-site (if any) (t) ",null,null,null,null,null,null,null,null,"For years including and after the first reporting year:         Inert waste for construction/cover (if any)  (t)"]
["Please enter total waste entering landfill, excluding homogenious waste streams (t)                                                               Note: prior to first year of reporting, only report waste disposed of in landfill. On and after first year of reporting, report waste received at the landfill. Ensure opening stock of carbon is correcly estimated.",null,"Qcap (CH4 only) (m3)","Qflared (CH4 only) (m3)","Qtr (CH4 only) (m3)","Waste streams permitted at landfill (leave blank for \"all\")","Municipal Solid Waste","Commercial and Industrial","Construction and Demolition (calculated by deduction) ",{"$f":"'Common parameters'!$BS$5","v":"Food"},{"$f":"'Common parameters'!$BT$5","v":"Paper and cardboard"},{"$f":"'Common parameters'!$BU$5","v":"Garden and green"},{"$f":"'Common parameters'!$BV$5","v":"Wood"},{"$f":"'Common parameters'!$BW$5","v":"Textiles"},{"$f":"'Common parameters'!$BX$5","v":"Sludge"},{"$f":"'Common parameters'!$BY$5","v":"Nappies"},{"$f":"'Common parameters'!$BZ$5","v":"Rubber and Leather"},{"$f":"'Common parameters'!$CA$5","v":"Inert waste"},{"$f":"'Common parameters'!$BS$5","v":"Food"},{"$f":"'Common parameters'!$BT$5","v":"Paper and cardboard"},{"$f":"'Common parameters'!$BU$5","v":"Garden and green"},{"$f":"'Common parameters'!$BV$5","v":"Wood"},{"$f":"'Common parameters'!$BW$5","v":"Textiles"},{"$f":"'Common parameters'!$BX$5","v":"Sludge"},{"$f":"'Common parameters'!$BY$5","v":"Nappies"},{"$f":"'Common parameters'!$BZ$5","v":"Rubber and Leather"},{"$f":"'Common parameters'!$CA$5","v":"Inert waste"},{"$f":"'Common parameters'!$BS$5","v":"Food"},{"$f":"'Common parameters'!$BT$5","v":"Paper and cardboard"},{"$f":"'Common parameters'!$BU$5","v":"Garden and green"},{"$f":"'Common parameters'!$BV$5","v":"Wood"},{"$f":"'Common parameters'!$BW$5","v":"Textiles"},{"$f":"'Common parameters'!$BX$5","v":"Sludge"},{"$f":"'Common parameters'!$BY$5","v":"Nappies"},{"$f":"'Common parameters'!$BZ$5","v":"Rubber and Leather"},{"$f":"'Common parameters'!$CA$5","v":"Inert waste"},"Alternative Waste Treatment Residues (t)","Homogeneous Inert Waste (t)","Shredder Flock (needs to be broken down (t))",{"$f":"'Common parameters'!$BS$5","v":"Food"},{"$f":"'Common parameters'!$BT$5","v":"Paper and cardboard"},{"$f":"'Common parameters'!$BU$5","v":"Garden and green"},{"$f":"'Common parameters'!$BV$5","v":"Wood"},{"$f":"'Common parameters'!$BW$5","v":"Textiles"},{"$f":"'Common parameters'!$BX$5","v":"Sludge"},{"$f":"'Common parameters'!$BY$5","v":"Nappies"},{"$f":"'Common parameters'!$BZ$5","v":"Rubber and Leather"},{"$f":"'Common parameters'!$CA$5","v":"Inert waste"},{"$f":"'Common parameters'!$BS$5","v":"Food"},{"$f":"'Common parameters'!$BT$5","v":"Paper and cardboard"},{"$f":"'Common parameters'!$BU$5","v":"Garden and green"},{"$f":"'Common parameters'!$BV$5","v":"Wood"},{"$f":"'Common parameters'!$BW$5","v":"Textiles"},{"$f":"'Common parameters'!$BX$5","v":"Sludge"},{"$f":"'Common parameters'!$BY$5","v":"Nappies"},{"$f":"'Common parameters'!$BZ$5","v":"Rubber and Leather"},{"$f":"'Common parameters'!$CA$5","v":"Inert waste"},{"$f":"'Common parameters'!$BS$5","v":"Food"},{"$f":"'Common parameters'!$BT$5","v":"Paper and cardboard"},{"$f":"'Common parameters'!$BU$5","v":"Garden and green"},{"$f":"'Common parameters'!$BV$5","v":"Wood"},{"$f":"'Common parameters'!$BW$5","v":"Textiles"},{"$f":"'Common parameters'!$BX$5","v":"Sludge"},{"$f":"'Common parameters'!$BY$5","v":"Nappies"},{"$f":"'Common parameters'!$BZ$5","v":"Rubber and Leather"},{"$f":"'Common parameters'!$CA$5","v":"Inert waste"},{"$f":"'Common parameters'!$BS$5","v":"Food"},{"$f":"'Common parameters'!$BT$5","v":"Paper and cardboard"},{"$f":"'Common parameters'!$BU$5","v":"Garden and green"},{"$f":"'Common parameters'!$BV$5","v":"Wood"},{"$f":"'Common parameters'!$BW$5","v":"Textiles"},{"$f":"'Common parameters'!$BX$5","v":"Sludge"},{"$f":"'Common parameters'!$BY$5","v":"Nappies"},{"$f":"'Common parameters'!$BZ$5","v":"Rubber and Leather"},{"$f":"'Common parameters'!$CA$5","v":"Inert waste"},{"$f":"'Common parameters'!$BS$5","v":"Food"},{"$f":"'Common parameters'!$BT$5","v":"Paper and cardboard"},{"$f":"'Common parameters'!$BU$5","v":"Garden and green"},{"$f":"'Common parameters'!$BV$5","v":"Wood"},{"$f":"'Common parameters'!$BW$5","v":"Textiles"},{"$f":"'Common parameters'!$BX$5","v":"Sludge"},{"$f":"'Common parameters'!$BY$5","v":"Nappies"},{"$f":"'Common parameters'!$BZ$5","v":"Rubber and Leather"},{"$f":"'Common parameters'!$CA$5","v":"Inert waste"},"Inert Material","Total waste received at landfill","Total homogenous tonnage","Municipal Solid Waste","Commercial and Industrial","Construction and Demolition (calculated by deduction) ","Flock","AWT","Inert","Food","Paper and paper board","Garden and park","Wood and wood waste","Textiles","Sludge","Nappies","Rubber and Leather","Concrete, metal, plastic and glass (calculated by deduction)","Food","Paper and paper board","Garden and park","Wood and wood waste","Textiles","Sludge","Nappies","Rubber and Leather","Concrete, metal, plastic and glass (calculated by deduction)","Food","Paper and paper board","Garden and park","Wood and wood waste","Textiles","Sludge","Nappies","Rubber and Leather","Concrete, metal, plastic and glass (calculated by deduction)",{"$f":"S3","v":"Food"},"Paper and cardboard","Garden and green","Wood","Textiles","Sludge","Nappies","Rubber and Leather","Inert waste","Food","Paper and paper board","Garden and park","Wood and wood waste","Textiles","Sludge","Nappies","Rubber and Leather","Concrete, metal, plastic and glass","Food","Paper and paper board","Garden and park","Wood and wood waste","Textiles","Sludge","Nappies","Rubber and Leather","Concrete, metal, plastic and glass","AWT residue","Food","Paper and paper board","Garden and park","Wood and wood waste","Textiles","Sludge","Nappies","Rubber and Leather","Concrete, metal, plastic and glass","AWT residue","Food","Paper and paper board","Garden and park","Wood and wood waste","Textiles","Sludge","Nappies","Rubber and Leather","Concrete, metal, plastic and glass","AWT residue","Food","Paper and paper board","Garden and park","Wood and wood waste","Textiles","Sludge","Nappies","Rubber and Leather","Concrete, metal, plastic and glass","AWT residue",{"$f":"'Common parameters'!$BS$5","v":"Food"},{"$f":"'Common parameters'!$BT$5","v":"Paper and cardboard"},{"$f":"'Common parameters'!$BU$5","v":"Garden and green"},{"$f":"'Common parameters'!$BV$5","v":"Wood"},{"$f":"'Common parameters'!$BW$5","v":"Textiles"},{"$f":"'Common parameters'!$BX$5","v":"Sludge"},{"$f":"'Common parameters'!$BY$5","v":"Nappies"},{"$f":"'Common parameters'!$BZ$5","v":"Rubber and Leather"},{"$f":"'Common parameters'!$CA$5","v":"Inert waste"},{"$f":"'Common parameters'!$CB$5","v":"Alternative waste treatment residues"},{"$f":"'Common parameters'!$BS$5","v":"Food"},{"$f":"'Common parameters'!$BT$5","v":"Paper and cardboard"},{"$f":"'Common parameters'!$BU$5","v":"Garden and green"},{"$f":"'Common parameters'!$BV$5","v":"Wood"},{"$f":"'Common parameters'!$BW$5","v":"Textiles"},{"$f":"'Common parameters'!$BX$5","v":"Sludge"},{"$f":"'Common parameters'!$BY$5","v":"Nappies"},{"$f":"'Common parameters'!$BZ$5","v":"Rubber and Leather"},{"$f":"'Common parameters'!$CA$5","v":"Inert waste"},{"$f":"'Common parameters'!$CB$5","v":"Alternative waste treatment residues"},"Methane Correction Factor (MCF)","Decomposition delay (months)","Fraction of CH4 in landfill gas (F)","Maximum gas capture rate",null,"Please enter total waste entering landfill, excluding homogenious waste streams (t)                                                               Note: prior to first year of reporting, only report waste disposed of in landfill. On and after first year of reporting, report waste received at the landfill. Ensure opening stock of carbon is correcly estimated.",null,"Qcap (CH4 only) (m3)","Qflared (CH4 only) (m3)","Qtr (CH4 only) (m3)","Waste streams permitted at landfill (leave blank for \"all\")","Municipal Solid Waste","Commercial and Industrial","Construction and Demolition (calculated by deduction) ",{"$f":"'Common parameters'!$BS$5","v":"Food"},{"$f":"'Common parameters'!$BT$5","v":"Paper and cardboard"},{"$f":"'Common parameters'!$BU$5","v":"Garden and green"},{"$f":"'Common parameters'!$BV$5","v":"Wood"},{"$f":"'Common parameters'!$BW$5","v":"Textiles"},{"$f":"'Common parameters'!$BX$5","v":"Sludge"},{"$f":"'Common parameters'!$BY$5","v":"Nappies"},{"$f":"'Common parameters'!$BZ$5","v":"Rubber and Leather"},{"$f":"'Common parameters'!$CA$5","v":"Inert waste"},{"$f":"'Common parameters'!$BS$5","v":"Food"},{"$f":"'Common parameters'!$BT$5","v":"Paper and cardboard"},{"$f":"'Common parameters'!$BU$5","v":"Garden and green"},{"$f":"'Common parameters'!$BV$5","v":"Wood"},{"$f":"'Common parameters'!$BW$5","v":"Textiles"},{"$f":"'Common parameters'!$BX$5","v":"Sludge"},{"$f":"'Common parameters'!$BY$5","v":"Nappies"},{"$f":"'Common parameters'!$BZ$5","v":"Rubber and Leather"},{"$f":"'Common parameters'!$CA$5","v":"Inert waste"},{"$f":"'Common parameters'!$BS$5","v":"Food"},{"$f":"'Common parameters'!$BT$5","v":"Paper and cardboard"},{"$f":"'Common parameters'!$BU$5","v":"Garden and green"},{"$f":"'Common parameters'!$BV$5","v":"Wood"},{"$f":"'Common parameters'!$BW$5","v":"Textiles"},{"$f":"'Common parameters'!$BX$5","v":"Sludge"},{"$f":"'Common parameters'!$BY$5","v":"Nappies"},{"$f":"'Common parameters'!$BZ$5","v":"Rubber and Leather"},{"$f":"'Common parameters'!$CA$5","v":"Inert waste"},"Alternative Waste Treatment Residues (t)","Homogeneous Inert Waste (t)","Shredder Flock (needs to be broken down (t))",{"$f":"'Common parameters'!$BS$5","v":"Food"},{"$f":"'Common parameters'!$BT$5","v":"Paper and cardboard"},{"$f":"'Common parameters'!$BU$5","v":"Garden and green"},{"$f":"'Common parameters'!$BV$5","v":"Wood"},{"$f":"'Common parameters'!$BW$5","v":"Textiles"},{"$f":"'Common parameters'!$BX$5","v":"Sludge"},{"$f":"'Common parameters'!$BY$5","v":"Nappies"},{"$f":"'Common parameters'!$BZ$5","v":"Rubber and Leather"},{"$f":"'Common parameters'!$CA$5","v":"Inert waste"},{"$f":"'Common parameters'!$BS$5","v":"Food"},{"$f":"'Common parameters'!$BT$5","v":"Paper and cardboard"},{"$f":"'Common parameters'!$BU$5","v":"Garden and green"},{"$f":"'Common parameters'!$BV$5","v":"Wood"},{"$f":"'Common parameters'!$BW$5","v":"Textiles"},{"$f":"'Common parameters'!$BX$5","v":"Sludge"},{"$f":"'Common parameters'!$BY$5","v":"Nappies"},{"$f":"'Common parameters'!$BZ$5","v":"Rubber and Leather"},{"$f":"'Common parameters'!$CA$5","v":"Inert waste"},{"$f":"'Common parameters'!$BS$5","v":"Food"},{"$f":"'Common parameters'!$BT$5","v":"Paper and cardboard"},{"$f":"'Common parameters'!$BU$5","v":"Garden and green"},{"$f":"'Common parameters'!$BV$5","v":"Wood"},{"$f":"'Common parameters'!$BW$5","v":"Textiles"},{"$f":"'Common parameters'!$BX$5","v":"Sludge"},{"$f":"'Common parameters'!$BY$5","v":"Nappies"},{"$f":"'Common parameters'!$BZ$5","v":"Rubber and Leather"},{"$f":"'Common parameters'!$CA$5","v":"Inert waste"},{"$f":"'Common parameters'!$BS$5","v":"Food"},{"$f":"'Common parameters'!$BT$5","v":"Paper and cardboard"},{"$f":"'Common parameters'!$BU$5","v":"Garden and green"},{"$f":"'Common parameters'!$BV$5","v":"Wood"},{"$f":"'Common parameters'!$BW$5","v":"Textiles"},{"$f":"'Common parameters'!$BX$5","v":"Sludge"},{"$f":"'Common parameters'!$BY$5","v":"Nappies"},{"$f":"'Common parameters'!$BZ$5","v":"Rubber and Leather"},{"$f":"'Common parameters'!$CA$5","v":"Inert waste"},{"$f":"'Common parameters'!$BS$5","v":"Food"},{"$f":"'Common parameters'!$BT$5","v":"Paper and cardboard"},{"$f":"'Common parameters'!$BU$5","v":"Garden and green"},{"$f":"'Common parameters'!$BV$5","v":"Wood"},{"$f":"'Common parameters'!$BW$5","v":"Textiles"},{"$f":"'Common parameters'!$BX$5","v":"Sludge"},{"$f":"'Common parameters'!$BY$5","v":"Nappies"},{"$f":"'Common parameters'!$BZ$5","v":"Rubber and Leather"},{"$f":"'Common parameters'!$CA$5","v":"Inert waste"},"Inert Material"]
[{"$f":"'NGER input 1'!B5","v":0},{"$f":"IF(A4=\"\",\"\",0)","v":0},{"$f":"IF($B4=\"\",\"\",0)","v":0},0,0,null,{"$f":"IF(OR($F4='Common parameters'!$EQ$8,$F4=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F4='Common parameters'!$EQ$4,$F4='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F4='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F4='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F4='Common parameters'!$EQ$8,$F4=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F4='Common parameters'!$EQ$4,$F4='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F4='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F4='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"1-G4-H4","v":{"$error":"#N/A"}},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},{"$f":"1-SUM(J4:Q4)","v":0.27999999999999992},{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},{"$f":"1-SUM(S4:Z4)","v":0.375},{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},{"$f":"1-SUM(AB4:AI4)","v":0.89},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW4<>\"\",AW4,'NGER input 2'!CP4+((SUM('NGER input 2'!$DH4:$DP4)*'NGER input 2'!CP4)/(SUM('NGER input 2'!$CY4:$DG4))))","v":{"$error":"#N/A"}},{"$f":"IF(AX4<>\"\",AX4,'NGER input 2'!CQ4+((SUM('NGER input 2'!$DH4:$DP4)*'NGER input 2'!CQ4)/(SUM('NGER input 2'!$CY4:$DG4))))","v":{"$error":"#N/A"}},{"$f":"IF(AY4<>\"\",AY4,'NGER input 2'!CR4+((SUM('NGER input 2'!$DH4:$DP4)*'NGER input 2'!CR4)/(SUM('NGER input 2'!$CY4:$DG4))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ4<>\"\",AZ4,'NGER input 2'!CS4+((SUM('NGER input 2'!$DH4:$DP4)*'NGER input 2'!CS4)/(SUM('NGER input 2'!$CY4:$DG4))))","v":{"$error":"#N/A"}},{"$f":"IF(BA4<>\"\",BA4,'NGER input 2'!CT4+((SUM('NGER input 2'!$DH4:$DP4)*'NGER input 2'!CT4)/(SUM('NGER input 2'!$CY4:$DG4))))","v":{"$error":"#N/A"}},{"$f":"IF(BB4<>\"\",BB4,'NGER input 2'!CU4+((SUM('NGER input 2'!$DH4:$DP4)*'NGER input 2'!CU4)/(SUM('NGER input 2'!$CY4:$DG4))))","v":{"$error":"#N/A"}},{"$f":"IF(BC4<>\"\",BC4,'NGER input 2'!CV4+((SUM('NGER input 2'!$DH4:$DP4)*'NGER input 2'!CV4)/(SUM('NGER input 2'!$CY4:$DG4))))","v":{"$error":"#N/A"}},{"$f":"IF(BD4<>\"\",BD4,'NGER input 2'!CW4+((SUM('NGER input 2'!$DH4:$DP4)*'NGER input 2'!CW4)/(SUM('NGER input 2'!$CY4:$DG4))))","v":{"$error":"#N/A"}},{"$f":"IF(BE4<>\"\",BE4,'NGER input 2'!CX4+((SUM('NGER input 2'!$DH4:$DP4)*'NGER input 2'!CX4)/(SUM('NGER input 2'!$CY4:$DG4))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B4+CI4","v":0},{"$f":"SUM(AK4:AM4)","v":0},{"$f":"G4*$B4/$CH4","v":{"$error":"#N/A"}},{"$f":"H4*$B4/$CH4","v":{"$error":"#N/A"}},{"$f":"I4*$B4/$CH4","v":{"$error":"#N/A"}},{"$f":"AM4/$CH4","v":{"$error":"#DIV/0!"}},{"$f":"AK4/$CH4","v":{"$error":"#DIV/0!"}},{"$f":"AL4/$CH4","v":{"$error":"#DIV/0!"}},{"$f":"'NGER input 2'!$G4*'NGER input 2'!J4+'NGER input 2'!$H4*'NGER input 2'!S4+'NGER input 2'!$I4*'NGER input 2'!AB4","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G4*'NGER input 2'!K4+'NGER input 2'!$H4*'NGER input 2'!T4+'NGER input 2'!$I4*'NGER input 2'!AC4","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G4*'NGER input 2'!L4+'NGER input 2'!$H4*'NGER input 2'!U4+'NGER input 2'!$I4*'NGER input 2'!AD4","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G4*'NGER input 2'!M4+'NGER input 2'!$H4*'NGER input 2'!V4+'NGER input 2'!$I4*'NGER input 2'!AE4","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G4*'NGER input 2'!N4+'NGER input 2'!$H4*'NGER input 2'!W4+'NGER input 2'!$I4*'NGER input 2'!AF4","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G4*'NGER input 2'!O4+'NGER input 2'!$H4*'NGER input 2'!X4+'NGER input 2'!$I4*'NGER input 2'!AG4","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G4*'NGER input 2'!P4+'NGER input 2'!$H4*'NGER input 2'!Y4+'NGER input 2'!$I4*'NGER input 2'!AH4","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G4*'NGER input 2'!Q4+'NGER input 2'!$H4*'NGER input 2'!Z4+'NGER input 2'!$I4*'NGER input 2'!AI4","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G4*'NGER input 2'!R4+'NGER input 2'!$H4*'NGER input 2'!AA4+'NGER input 2'!$I4*'NGER input 2'!AJ4","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW4<>\"\",\"\",'NGER input 2'!CP4)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX4<>\"\",\"\",'NGER input 2'!CQ4)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY4<>\"\",\"\",'NGER input 2'!CR4)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ4<>\"\",\"\",'NGER input 2'!CS4)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA4<>\"\",\"\",'NGER input 2'!CT4)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB4<>\"\",\"\",'NGER input 2'!CU4)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC4<>\"\",\"\",'NGER input 2'!CV4)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD4<>\"\",\"\",'NGER input 2'!CW4)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE4<>\"\",\"\",'NGER input 2'!CX4)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW4=\"\",\"\",'NGER input 2'!CP4-'NGER input 2'!AW4)","v":""},{"$f":"IF('NGER input 2'!AX4=\"\",\"\",'NGER input 2'!$G4*'NGER input 2'!K4+'NGER input 2'!$H4*'NGER input 2'!T4+'NGER input 2'!$I4*'NGER input 2'!AC4-'NGER input 2'!AX4)","v":""},{"$f":"IF('NGER input 2'!AY4=\"\",\"\",'NGER input 2'!$G4*'NGER input 2'!L4+'NGER input 2'!$H4*'NGER input 2'!U4+'NGER input 2'!$I4*'NGER input 2'!AD4-'NGER input 2'!AY4)","v":""},{"$f":"IF('NGER input 2'!AZ4=\"\",\"\",'NGER input 2'!$G4*'NGER input 2'!M4+'NGER input 2'!$H4*'NGER input 2'!V4+'NGER input 2'!$I4*'NGER input 2'!AE4-'NGER input 2'!AZ4)","v":""},{"$f":"IF('NGER input 2'!BA4=\"\",\"\",'NGER input 2'!$G4*'NGER input 2'!N4+'NGER input 2'!$H4*'NGER input 2'!W4+'NGER input 2'!$I4*'NGER input 2'!AF4-'NGER input 2'!BA4)","v":""},{"$f":"IF('NGER input 2'!BB4=\"\",\"\",'NGER input 2'!$G4*'NGER input 2'!O4+'NGER input 2'!$H4*'NGER input 2'!X4+'NGER input 2'!$I4*'NGER input 2'!AG4-'NGER input 2'!BB4)","v":""},{"$f":"IF('NGER input 2'!BC4=\"\",\"\",'NGER input 2'!$G4*'NGER input 2'!P4+'NGER input 2'!$H4*'NGER input 2'!Y4+'NGER input 2'!$I4*'NGER input 2'!AH4-'NGER input 2'!BC4)","v":""},{"$f":"IF('NGER input 2'!BD4=\"\",\"\",'NGER input 2'!$G4*'NGER input 2'!Q4+'NGER input 2'!$H4*'NGER input 2'!Z4+'NGER input 2'!$I4*'NGER input 2'!AI4-'NGER input 2'!BD4)","v":""},{"$f":"IF('NGER input 2'!BE4=\"\",\"\",'NGER input 2'!$G4*'NGER input 2'!R4+'NGER input 2'!$H4*'NGER input 2'!AA4+'NGER input 2'!$I4*'NGER input 2'!AJ4-'NGER input 2'!BE4)","v":""},{"$f":"$B4*BF4","v":{"$error":"#N/A"}},{"$f":"$B4*BG4","v":{"$error":"#N/A"}},{"$f":"$B4*BH4","v":{"$error":"#N/A"}},{"$f":"$B4*BI4","v":{"$error":"#N/A"}},{"$f":"$B4*BJ4","v":{"$error":"#N/A"}},{"$f":"$B4*BK4","v":{"$error":"#N/A"}},{"$f":"$B4*BL4","v":{"$error":"#N/A"}},{"$f":"$B4*BM4","v":{"$error":"#N/A"}},{"$f":"$B4*BN4","v":{"$error":"#N/A"}},{"$f":"DQ4-BO4-BX4","v":{"$error":"#N/A"}},{"$f":"DR4-BP4-BY4","v":{"$error":"#N/A"}},{"$f":"DS4-BQ4-BZ4","v":{"$error":"#N/A"}},{"$f":"DT4-BR4-CA4","v":{"$error":"#N/A"}},{"$f":"DU4-BS4-CB4","v":{"$error":"#N/A"}},{"$f":"DV4-BT4-CC4","v":{"$error":"#N/A"}},{"$f":"DW4-BU4-CD4","v":{"$error":"#N/A"}},{"$f":"DX4-BV4-CE4","v":{"$error":"#N/A"}},{"$f":"DY4-CG4","v":{"$error":"#N/A"}},{"$f":"$AM4*AN4","v":0},{"$f":"$AM4*AO4","v":0},{"$f":"$AM4*AP4","v":0},{"$f":"$AM4*AQ4","v":0},{"$f":"$AM4*AR4","v":0},{"$f":"$AM4*AS4","v":0},{"$f":"$AM4*AT4","v":0},{"$f":"$AM4*AU4","v":0},{"$f":"$AM4*AV4","v":0},{"$f":"$AK4","v":0},{"$f":"DZ4+EI4","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ER4","v":0},{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG4,IF('NGER input 1'!$B$6>1,GG4*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH4,IF('NGER input 1'!$B$6>1,GH4*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI4,IF('NGER input 1'!$B$6>1,GI4*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ4,IF('NGER input 1'!$B$6>1,GJ4*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK4,IF('NGER input 1'!$B$6>1,GK4*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL4,IF('NGER input 1'!$B$6>1,GL4*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM4,IF('NGER input 1'!$B$6>1,GM4*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN4,IF('NGER input 1'!$B$6>1,GN4*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO4,IF('NGER input 1'!$B$6>1,GO4*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP4,IF('NGER input 1'!$B$6>1,GP4*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5,{"$f":"'NGER input 1'!$A$22","v":0.75},null,{"$f":"'NGER input 1'!GW5","v":0},{"$f":"IF(GV4=\"\",\"\",0)","v":0},{"$f":"IF($B4=\"\",\"\",0)","v":0},0,0,null,{"$f":"IF(OR($F4='Common parameters'!$EQ$8,$F4=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F4='Common parameters'!$EQ$4,$F4='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F4='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F4='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F4='Common parameters'!$EQ$8,$F4=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F4='Common parameters'!$EQ$4,$F4='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F4='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F4='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"1-HB4-HC4","v":{"$error":"#N/A"}},{"$f":"'Common parameters'!II$5","v":0},{"$f":"'Common parameters'!IJ$5","v":0},{"$f":"'Common parameters'!IK$5","v":0},{"$f":"'Common parameters'!IL$5","v":0},{"$f":"'Common parameters'!IM$5","v":0},{"$f":"'Common parameters'!IN$5","v":0},{"$f":"'Common parameters'!IO$5","v":0},{"$f":"'Common parameters'!IP$5","v":0},{"$f":"1-SUM(HE4:HL4)","v":1},{"$f":"'Common parameters'!II$6","v":0},{"$f":"'Common parameters'!IJ$6","v":0},{"$f":"'Common parameters'!IK$6","v":0},{"$f":"'Common parameters'!IL$6","v":0},{"$f":"'Common parameters'!IM$6","v":0},{"$f":"'Common parameters'!IN$6","v":0},{"$f":"'Common parameters'!IO$6","v":0},{"$f":"'Common parameters'!IP$6","v":0},{"$f":"1-SUM(HN4:HU4)","v":1},{"$f":"'Common parameters'!II$7","v":0},{"$f":"'Common parameters'!IJ$7","v":0},{"$f":"'Common parameters'!IK$7","v":0},{"$f":"'Common parameters'!IL$7","v":0},{"$f":"'Common parameters'!IM$7","v":0},{"$f":"'Common parameters'!IN$7","v":0},{"$f":"'Common parameters'!IO$7","v":0},{"$f":"'Common parameters'!IP$7","v":0},{"$f":"1-SUM(HW4:ID4)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(IR4<>\"\",IR4,'NGER input 2'!KK4+((SUM('NGER input 2'!$DH4:$DP4)*'NGER input 2'!KK4)/(SUM('NGER input 2'!$CY4:$DG4))))","v":{"$error":"#N/A"}},{"$f":"IF(IS4<>\"\",IS4,'NGER input 2'!KL4+((SUM('NGER input 2'!$DH4:$DP4)*'NGER input 2'!KL4)/(SUM('NGER input 2'!$CY4:$DG4))))","v":{"$error":"#N/A"}},{"$f":"IF(IT4<>\"\",IT4,'NGER input 2'!KM4+((SUM('NGER input 2'!$DH4:$DP4)*'NGER input 2'!KM4)/(SUM('NGER input 2'!$CY4:$DG4))))","v":{"$error":"#N/A"}},{"$f":"IF(IU4<>\"\",IU4,'NGER input 2'!KN4+((SUM('NGER input 2'!$DH4:$DP4)*'NGER input 2'!KN4)/(SUM('NGER input 2'!$CY4:$DG4))))","v":{"$error":"#N/A"}},{"$f":"IF(IV4<>\"\",IV4,'NGER input 2'!KO4+((SUM('NGER input 2'!$DH4:$DP4)*'NGER input 2'!KO4)/(SUM('NGER input 2'!$CY4:$DG4))))","v":{"$error":"#N/A"}},{"$f":"IF(IW4<>\"\",IW4,'NGER input 2'!KP4+((SUM('NGER input 2'!$DH4:$DP4)*'NGER input 2'!KP4)/(SUM('NGER input 2'!$CY4:$DG4))))","v":{"$error":"#N/A"}},{"$f":"IF(IX4<>\"\",IX4,'NGER input 2'!KQ4+((SUM('NGER input 2'!$DH4:$DP4)*'NGER input 2'!KQ4)/(SUM('NGER input 2'!$CY4:$DG4))))","v":{"$error":"#N/A"}},{"$f":"IF(IY4<>\"\",IY4,'NGER input 2'!KR4+((SUM('NGER input 2'!$DH4:$DP4)*'NGER input 2'!KR4)/(SUM('NGER input 2'!$CY4:$DG4))))","v":{"$error":"#N/A"}},{"$f":"IF(IZ4<>\"\",IZ4,'NGER input 2'!KS4+((SUM('NGER input 2'!$DH4:$DP4)*'NGER input 2'!KS4)/(SUM('NGER input 2'!$CY4:$DG4))))","v":{"$error":"#N/A"}}]
[{"$f":"A4+1","v":1},0,0,0,0,null,{"$f":"IF(OR($F5='Common parameters'!$EQ$8,$F5=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F5='Common parameters'!$EQ$4,$F5='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F5='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F5='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F5='Common parameters'!$EQ$8,$F5=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F5='Common parameters'!$EQ$4,$F5='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F5='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F5='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW5<>\"\",AW5,'NGER input 2'!CP5+((SUM('NGER input 2'!$DH5:$DP5)*'NGER input 2'!CP5)/(SUM('NGER input 2'!$CY5:$DG5))))","v":{"$error":"#N/A"}},{"$f":"IF(AX5<>\"\",AX5,'NGER input 2'!CQ5+((SUM('NGER input 2'!$DH5:$DP5)*'NGER input 2'!CQ5)/(SUM('NGER input 2'!$CY5:$DG5))))","v":{"$error":"#N/A"}},{"$f":"IF(AY5<>\"\",AY5,'NGER input 2'!CR5+((SUM('NGER input 2'!$DH5:$DP5)*'NGER input 2'!CR5)/(SUM('NGER input 2'!$CY5:$DG5))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ5<>\"\",AZ5,'NGER input 2'!CS5+((SUM('NGER input 2'!$DH5:$DP5)*'NGER input 2'!CS5)/(SUM('NGER input 2'!$CY5:$DG5))))","v":{"$error":"#N/A"}},{"$f":"IF(BA5<>\"\",BA5,'NGER input 2'!CT5+((SUM('NGER input 2'!$DH5:$DP5)*'NGER input 2'!CT5)/(SUM('NGER input 2'!$CY5:$DG5))))","v":{"$error":"#N/A"}},{"$f":"IF(BB5<>\"\",BB5,'NGER input 2'!CU5+((SUM('NGER input 2'!$DH5:$DP5)*'NGER input 2'!CU5)/(SUM('NGER input 2'!$CY5:$DG5))))","v":{"$error":"#N/A"}},{"$f":"IF(BC5<>\"\",BC5,'NGER input 2'!CV5+((SUM('NGER input 2'!$DH5:$DP5)*'NGER input 2'!CV5)/(SUM('NGER input 2'!$CY5:$DG5))))","v":{"$error":"#N/A"}},{"$f":"IF(BD5<>\"\",BD5,'NGER input 2'!CW5+((SUM('NGER input 2'!$DH5:$DP5)*'NGER input 2'!CW5)/(SUM('NGER input 2'!$CY5:$DG5))))","v":{"$error":"#N/A"}},{"$f":"IF(BE5<>\"\",BE5,'NGER input 2'!CX5+((SUM('NGER input 2'!$DH5:$DP5)*'NGER input 2'!CX5)/(SUM('NGER input 2'!$CY5:$DG5))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G5*'NGER input 2'!J5+'NGER input 2'!$H5*'NGER input 2'!S5+'NGER input 2'!$I5*'NGER input 2'!AB5","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G5*'NGER input 2'!K5+'NGER input 2'!$H5*'NGER input 2'!T5+'NGER input 2'!$I5*'NGER input 2'!AC5","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G5*'NGER input 2'!L5+'NGER input 2'!$H5*'NGER input 2'!U5+'NGER input 2'!$I5*'NGER input 2'!AD5","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G5*'NGER input 2'!M5+'NGER input 2'!$H5*'NGER input 2'!V5+'NGER input 2'!$I5*'NGER input 2'!AE5","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G5*'NGER input 2'!N5+'NGER input 2'!$H5*'NGER input 2'!W5+'NGER input 2'!$I5*'NGER input 2'!AF5","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G5*'NGER input 2'!O5+'NGER input 2'!$H5*'NGER input 2'!X5+'NGER input 2'!$I5*'NGER input 2'!AG5","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G5*'NGER input 2'!P5+'NGER input 2'!$H5*'NGER input 2'!Y5+'NGER input 2'!$I5*'NGER input 2'!AH5","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G5*'NGER input 2'!Q5+'NGER input 2'!$H5*'NGER input 2'!Z5+'NGER input 2'!$I5*'NGER input 2'!AI5","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G5*'NGER input 2'!R5+'NGER input 2'!$H5*'NGER input 2'!AA5+'NGER input 2'!$I5*'NGER input 2'!AJ5","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW5<>\"\",\"\",'NGER input 2'!CP5)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX5<>\"\",\"\",'NGER input 2'!CQ5)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY5<>\"\",\"\",'NGER input 2'!CR5)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ5<>\"\",\"\",'NGER input 2'!CS5)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA5<>\"\",\"\",'NGER input 2'!CT5)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB5<>\"\",\"\",'NGER input 2'!CU5)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC5<>\"\",\"\",'NGER input 2'!CV5)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD5<>\"\",\"\",'NGER input 2'!CW5)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE5<>\"\",\"\",'NGER input 2'!CX5)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW5=\"\",\"\",'NGER input 2'!CP5-'NGER input 2'!AW5)","v":""},{"$f":"IF('NGER input 2'!AX5=\"\",\"\",'NGER input 2'!$G5*'NGER input 2'!K5+'NGER input 2'!$H5*'NGER input 2'!T5+'NGER input 2'!$I5*'NGER input 2'!AC5-'NGER input 2'!AX5)","v":""},{"$f":"IF('NGER input 2'!AY5=\"\",\"\",'NGER input 2'!$G5*'NGER input 2'!L5+'NGER input 2'!$H5*'NGER input 2'!U5+'NGER input 2'!$I5*'NGER input 2'!AD5-'NGER input 2'!AY5)","v":""},{"$f":"IF('NGER input 2'!AZ5=\"\",\"\",'NGER input 2'!$G5*'NGER input 2'!M5+'NGER input 2'!$H5*'NGER input 2'!V5+'NGER input 2'!$I5*'NGER input 2'!AE5-'NGER input 2'!AZ5)","v":""},{"$f":"IF('NGER input 2'!BA5=\"\",\"\",'NGER input 2'!$G5*'NGER input 2'!N5+'NGER input 2'!$H5*'NGER input 2'!W5+'NGER input 2'!$I5*'NGER input 2'!AF5-'NGER input 2'!BA5)","v":""},{"$f":"IF('NGER input 2'!BB5=\"\",\"\",'NGER input 2'!$G5*'NGER input 2'!O5+'NGER input 2'!$H5*'NGER input 2'!X5+'NGER input 2'!$I5*'NGER input 2'!AG5-'NGER input 2'!BB5)","v":""},{"$f":"IF('NGER input 2'!BC5=\"\",\"\",'NGER input 2'!$G5*'NGER input 2'!P5+'NGER input 2'!$H5*'NGER input 2'!Y5+'NGER input 2'!$I5*'NGER input 2'!AH5-'NGER input 2'!BC5)","v":""},{"$f":"IF('NGER input 2'!BD5=\"\",\"\",'NGER input 2'!$G5*'NGER input 2'!Q5+'NGER input 2'!$H5*'NGER input 2'!Z5+'NGER input 2'!$I5*'NGER input 2'!AI5-'NGER input 2'!BD5)","v":""},{"$f":"IF('NGER input 2'!BE5=\"\",\"\",'NGER input 2'!$G5*'NGER input 2'!R5+'NGER input 2'!$H5*'NGER input 2'!AA5+'NGER input 2'!$I5*'NGER input 2'!AJ5-'NGER input 2'!BE5)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,{"$f":"$AK5","v":0},{"$f":"DZ5+EI5","v":{"$error":"#N/A"}},{"$f":"EA5+EJ5","v":{"$error":"#N/A"}},{"$f":"EB5+EK5","v":{"$error":"#N/A"}},{"$f":"EC5+EL5","v":{"$error":"#N/A"}},{"$f":"ED5+EM5","v":{"$error":"#N/A"}},{"$f":"EE5+EN5","v":{"$error":"#N/A"}},{"$f":"EF5+EO5","v":{"$error":"#N/A"}},{"$f":"EG5+EP5","v":{"$error":"#N/A"}},{"$f":"EH5+EQ5","v":{"$error":"#N/A"}},{"$f":"ER5","v":0},{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG5,IF('NGER input 1'!$B$6>1,GG5*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH5,IF('NGER input 1'!$B$6>1,GH5*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI5,IF('NGER input 1'!$B$6>1,GI5*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ5,IF('NGER input 1'!$B$6>1,GJ5*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK5,IF('NGER input 1'!$B$6>1,GK5*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL5,IF('NGER input 1'!$B$6>1,GL5*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM5,IF('NGER input 1'!$B$6>1,GM5*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN5,IF('NGER input 1'!$B$6>1,GN5*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO5,IF('NGER input 1'!$B$6>1,GO5*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP5,IF('NGER input 1'!$B$6>1,GP5*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[{"$f":"A5+1","v":2},0,0,0,0,null,{"$f":"IF(OR($F6='Common parameters'!$EQ$8,$F6=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F6='Common parameters'!$EQ$4,$F6='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F6='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F6='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F6='Common parameters'!$EQ$8,$F6=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F6='Common parameters'!$EQ$4,$F6='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F6='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F6='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW6<>\"\",AW6,'NGER input 2'!CP6+((SUM('NGER input 2'!$DH6:$DP6)*'NGER input 2'!CP6)/(SUM('NGER input 2'!$CY6:$DG6))))","v":{"$error":"#N/A"}},{"$f":"IF(AX6<>\"\",AX6,'NGER input 2'!CQ6+((SUM('NGER input 2'!$DH6:$DP6)*'NGER input 2'!CQ6)/(SUM('NGER input 2'!$CY6:$DG6))))","v":{"$error":"#N/A"}},{"$f":"IF(AY6<>\"\",AY6,'NGER input 2'!CR6+((SUM('NGER input 2'!$DH6:$DP6)*'NGER input 2'!CR6)/(SUM('NGER input 2'!$CY6:$DG6))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ6<>\"\",AZ6,'NGER input 2'!CS6+((SUM('NGER input 2'!$DH6:$DP6)*'NGER input 2'!CS6)/(SUM('NGER input 2'!$CY6:$DG6))))","v":{"$error":"#N/A"}},{"$f":"IF(BA6<>\"\",BA6,'NGER input 2'!CT6+((SUM('NGER input 2'!$DH6:$DP6)*'NGER input 2'!CT6)/(SUM('NGER input 2'!$CY6:$DG6))))","v":{"$error":"#N/A"}},{"$f":"IF(BB6<>\"\",BB6,'NGER input 2'!CU6+((SUM('NGER input 2'!$DH6:$DP6)*'NGER input 2'!CU6)/(SUM('NGER input 2'!$CY6:$DG6))))","v":{"$error":"#N/A"}},{"$f":"IF(BC6<>\"\",BC6,'NGER input 2'!CV6+((SUM('NGER input 2'!$DH6:$DP6)*'NGER input 2'!CV6)/(SUM('NGER input 2'!$CY6:$DG6))))","v":{"$error":"#N/A"}},{"$f":"IF(BD6<>\"\",BD6,'NGER input 2'!CW6+((SUM('NGER input 2'!$DH6:$DP6)*'NGER input 2'!CW6)/(SUM('NGER input 2'!$CY6:$DG6))))","v":{"$error":"#N/A"}},{"$f":"IF(BE6<>\"\",BE6,'NGER input 2'!CX6+((SUM('NGER input 2'!$DH6:$DP6)*'NGER input 2'!CX6)/(SUM('NGER input 2'!$CY6:$DG6))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G6*'NGER input 2'!J6+'NGER input 2'!$H6*'NGER input 2'!S6+'NGER input 2'!$I6*'NGER input 2'!AB6","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G6*'NGER input 2'!K6+'NGER input 2'!$H6*'NGER input 2'!T6+'NGER input 2'!$I6*'NGER input 2'!AC6","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G6*'NGER input 2'!L6+'NGER input 2'!$H6*'NGER input 2'!U6+'NGER input 2'!$I6*'NGER input 2'!AD6","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G6*'NGER input 2'!M6+'NGER input 2'!$H6*'NGER input 2'!V6+'NGER input 2'!$I6*'NGER input 2'!AE6","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G6*'NGER input 2'!N6+'NGER input 2'!$H6*'NGER input 2'!W6+'NGER input 2'!$I6*'NGER input 2'!AF6","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G6*'NGER input 2'!O6+'NGER input 2'!$H6*'NGER input 2'!X6+'NGER input 2'!$I6*'NGER input 2'!AG6","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G6*'NGER input 2'!P6+'NGER input 2'!$H6*'NGER input 2'!Y6+'NGER input 2'!$I6*'NGER input 2'!AH6","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G6*'NGER input 2'!Q6+'NGER input 2'!$H6*'NGER input 2'!Z6+'NGER input 2'!$I6*'NGER input 2'!AI6","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G6*'NGER input 2'!R6+'NGER input 2'!$H6*'NGER input 2'!AA6+'NGER input 2'!$I6*'NGER input 2'!AJ6","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW6<>\"\",\"\",'NGER input 2'!CP6)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX6<>\"\",\"\",'NGER input 2'!CQ6)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY6<>\"\",\"\",'NGER input 2'!CR6)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ6<>\"\",\"\",'NGER input 2'!CS6)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA6<>\"\",\"\",'NGER input 2'!CT6)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB6<>\"\",\"\",'NGER input 2'!CU6)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC6<>\"\",\"\",'NGER input 2'!CV6)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD6<>\"\",\"\",'NGER input 2'!CW6)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE6<>\"\",\"\",'NGER input 2'!CX6)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW6=\"\",\"\",'NGER input 2'!CP6-'NGER input 2'!AW6)","v":""},{"$f":"IF('NGER input 2'!AX6=\"\",\"\",'NGER input 2'!$G6*'NGER input 2'!K6+'NGER input 2'!$H6*'NGER input 2'!T6+'NGER input 2'!$I6*'NGER input 2'!AC6-'NGER input 2'!AX6)","v":""},{"$f":"IF('NGER input 2'!AY6=\"\",\"\",'NGER input 2'!$G6*'NGER input 2'!L6+'NGER input 2'!$H6*'NGER input 2'!U6+'NGER input 2'!$I6*'NGER input 2'!AD6-'NGER input 2'!AY6)","v":""},{"$f":"IF('NGER input 2'!AZ6=\"\",\"\",'NGER input 2'!$G6*'NGER input 2'!M6+'NGER input 2'!$H6*'NGER input 2'!V6+'NGER input 2'!$I6*'NGER input 2'!AE6-'NGER input 2'!AZ6)","v":""},{"$f":"IF('NGER input 2'!BA6=\"\",\"\",'NGER input 2'!$G6*'NGER input 2'!N6+'NGER input 2'!$H6*'NGER input 2'!W6+'NGER input 2'!$I6*'NGER input 2'!AF6-'NGER input 2'!BA6)","v":""},{"$f":"IF('NGER input 2'!BB6=\"\",\"\",'NGER input 2'!$G6*'NGER input 2'!O6+'NGER input 2'!$H6*'NGER input 2'!X6+'NGER input 2'!$I6*'NGER input 2'!AG6-'NGER input 2'!BB6)","v":""},{"$f":"IF('NGER input 2'!BC6=\"\",\"\",'NGER input 2'!$G6*'NGER input 2'!P6+'NGER input 2'!$H6*'NGER input 2'!Y6+'NGER input 2'!$I6*'NGER input 2'!AH6-'NGER input 2'!BC6)","v":""},{"$f":"IF('NGER input 2'!BD6=\"\",\"\",'NGER input 2'!$G6*'NGER input 2'!Q6+'NGER input 2'!$H6*'NGER input 2'!Z6+'NGER input 2'!$I6*'NGER input 2'!AI6-'NGER input 2'!BD6)","v":""},{"$f":"IF('NGER input 2'!BE6=\"\",\"\",'NGER input 2'!$G6*'NGER input 2'!R6+'NGER input 2'!$H6*'NGER input 2'!AA6+'NGER input 2'!$I6*'NGER input 2'!AJ6-'NGER input 2'!BE6)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG6,IF('NGER input 1'!$B$6>1,GG6*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH6,IF('NGER input 1'!$B$6>1,GH6*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI6,IF('NGER input 1'!$B$6>1,GI6*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ6,IF('NGER input 1'!$B$6>1,GJ6*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK6,IF('NGER input 1'!$B$6>1,GK6*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL6,IF('NGER input 1'!$B$6>1,GL6*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM6,IF('NGER input 1'!$B$6>1,GM6*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN6,IF('NGER input 1'!$B$6>1,GN6*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO6,IF('NGER input 1'!$B$6>1,GO6*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP6,IF('NGER input 1'!$B$6>1,GP6*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[3,0,0,0,0,null,{"$f":"IF(OR($F7='Common parameters'!$EQ$8,$F7=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F7='Common parameters'!$EQ$4,$F7='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F7='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F7='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F7='Common parameters'!$EQ$8,$F7=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F7='Common parameters'!$EQ$4,$F7='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F7='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F7='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW7<>\"\",AW7,'NGER input 2'!CP7+((SUM('NGER input 2'!$DH7:$DP7)*'NGER input 2'!CP7)/(SUM('NGER input 2'!$CY7:$DG7))))","v":{"$error":"#N/A"}},{"$f":"IF(AX7<>\"\",AX7,'NGER input 2'!CQ7+((SUM('NGER input 2'!$DH7:$DP7)*'NGER input 2'!CQ7)/(SUM('NGER input 2'!$CY7:$DG7))))","v":{"$error":"#N/A"}},{"$f":"IF(AY7<>\"\",AY7,'NGER input 2'!CR7+((SUM('NGER input 2'!$DH7:$DP7)*'NGER input 2'!CR7)/(SUM('NGER input 2'!$CY7:$DG7))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ7<>\"\",AZ7,'NGER input 2'!CS7+((SUM('NGER input 2'!$DH7:$DP7)*'NGER input 2'!CS7)/(SUM('NGER input 2'!$CY7:$DG7))))","v":{"$error":"#N/A"}},{"$f":"IF(BA7<>\"\",BA7,'NGER input 2'!CT7+((SUM('NGER input 2'!$DH7:$DP7)*'NGER input 2'!CT7)/(SUM('NGER input 2'!$CY7:$DG7))))","v":{"$error":"#N/A"}},{"$f":"IF(BB7<>\"\",BB7,'NGER input 2'!CU7+((SUM('NGER input 2'!$DH7:$DP7)*'NGER input 2'!CU7)/(SUM('NGER input 2'!$CY7:$DG7))))","v":{"$error":"#N/A"}},{"$f":"IF(BC7<>\"\",BC7,'NGER input 2'!CV7+((SUM('NGER input 2'!$DH7:$DP7)*'NGER input 2'!CV7)/(SUM('NGER input 2'!$CY7:$DG7))))","v":{"$error":"#N/A"}},{"$f":"IF(BD7<>\"\",BD7,'NGER input 2'!CW7+((SUM('NGER input 2'!$DH7:$DP7)*'NGER input 2'!CW7)/(SUM('NGER input 2'!$CY7:$DG7))))","v":{"$error":"#N/A"}},{"$f":"IF(BE7<>\"\",BE7,'NGER input 2'!CX7+((SUM('NGER input 2'!$DH7:$DP7)*'NGER input 2'!CX7)/(SUM('NGER input 2'!$CY7:$DG7))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G7*'NGER input 2'!J7+'NGER input 2'!$H7*'NGER input 2'!S7+'NGER input 2'!$I7*'NGER input 2'!AB7","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G7*'NGER input 2'!K7+'NGER input 2'!$H7*'NGER input 2'!T7+'NGER input 2'!$I7*'NGER input 2'!AC7","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G7*'NGER input 2'!L7+'NGER input 2'!$H7*'NGER input 2'!U7+'NGER input 2'!$I7*'NGER input 2'!AD7","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G7*'NGER input 2'!M7+'NGER input 2'!$H7*'NGER input 2'!V7+'NGER input 2'!$I7*'NGER input 2'!AE7","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G7*'NGER input 2'!N7+'NGER input 2'!$H7*'NGER input 2'!W7+'NGER input 2'!$I7*'NGER input 2'!AF7","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G7*'NGER input 2'!O7+'NGER input 2'!$H7*'NGER input 2'!X7+'NGER input 2'!$I7*'NGER input 2'!AG7","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G7*'NGER input 2'!P7+'NGER input 2'!$H7*'NGER input 2'!Y7+'NGER input 2'!$I7*'NGER input 2'!AH7","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G7*'NGER input 2'!Q7+'NGER input 2'!$H7*'NGER input 2'!Z7+'NGER input 2'!$I7*'NGER input 2'!AI7","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G7*'NGER input 2'!R7+'NGER input 2'!$H7*'NGER input 2'!AA7+'NGER input 2'!$I7*'NGER input 2'!AJ7","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW7<>\"\",\"\",'NGER input 2'!CP7)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX7<>\"\",\"\",'NGER input 2'!CQ7)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY7<>\"\",\"\",'NGER input 2'!CR7)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ7<>\"\",\"\",'NGER input 2'!CS7)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA7<>\"\",\"\",'NGER input 2'!CT7)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB7<>\"\",\"\",'NGER input 2'!CU7)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC7<>\"\",\"\",'NGER input 2'!CV7)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD7<>\"\",\"\",'NGER input 2'!CW7)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE7<>\"\",\"\",'NGER input 2'!CX7)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW7=\"\",\"\",'NGER input 2'!CP7-'NGER input 2'!AW7)","v":""},{"$f":"IF('NGER input 2'!AX7=\"\",\"\",'NGER input 2'!$G7*'NGER input 2'!K7+'NGER input 2'!$H7*'NGER input 2'!T7+'NGER input 2'!$I7*'NGER input 2'!AC7-'NGER input 2'!AX7)","v":""},{"$f":"IF('NGER input 2'!AY7=\"\",\"\",'NGER input 2'!$G7*'NGER input 2'!L7+'NGER input 2'!$H7*'NGER input 2'!U7+'NGER input 2'!$I7*'NGER input 2'!AD7-'NGER input 2'!AY7)","v":""},{"$f":"IF('NGER input 2'!AZ7=\"\",\"\",'NGER input 2'!$G7*'NGER input 2'!M7+'NGER input 2'!$H7*'NGER input 2'!V7+'NGER input 2'!$I7*'NGER input 2'!AE7-'NGER input 2'!AZ7)","v":""},{"$f":"IF('NGER input 2'!BA7=\"\",\"\",'NGER input 2'!$G7*'NGER input 2'!N7+'NGER input 2'!$H7*'NGER input 2'!W7+'NGER input 2'!$I7*'NGER input 2'!AF7-'NGER input 2'!BA7)","v":""},{"$f":"IF('NGER input 2'!BB7=\"\",\"\",'NGER input 2'!$G7*'NGER input 2'!O7+'NGER input 2'!$H7*'NGER input 2'!X7+'NGER input 2'!$I7*'NGER input 2'!AG7-'NGER input 2'!BB7)","v":""},{"$f":"IF('NGER input 2'!BC7=\"\",\"\",'NGER input 2'!$G7*'NGER input 2'!P7+'NGER input 2'!$H7*'NGER input 2'!Y7+'NGER input 2'!$I7*'NGER input 2'!AH7-'NGER input 2'!BC7)","v":""},{"$f":"IF('NGER input 2'!BD7=\"\",\"\",'NGER input 2'!$G7*'NGER input 2'!Q7+'NGER input 2'!$H7*'NGER input 2'!Z7+'NGER input 2'!$I7*'NGER input 2'!AI7-'NGER input 2'!BD7)","v":""},{"$f":"IF('NGER input 2'!BE7=\"\",\"\",'NGER input 2'!$G7*'NGER input 2'!R7+'NGER input 2'!$H7*'NGER input 2'!AA7+'NGER input 2'!$I7*'NGER input 2'!AJ7-'NGER input 2'!BE7)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG7,IF('NGER input 1'!$B$6>1,GG7*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH7,IF('NGER input 1'!$B$6>1,GH7*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI7,IF('NGER input 1'!$B$6>1,GI7*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ7,IF('NGER input 1'!$B$6>1,GJ7*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK7,IF('NGER input 1'!$B$6>1,GK7*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL7,IF('NGER input 1'!$B$6>1,GL7*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM7,IF('NGER input 1'!$B$6>1,GM7*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN7,IF('NGER input 1'!$B$6>1,GN7*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO7,IF('NGER input 1'!$B$6>1,GO7*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP7,IF('NGER input 1'!$B$6>1,GP7*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[4,0,0,0,0,null,{"$f":"IF(OR($F8='Common parameters'!$EQ$8,$F8=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F8='Common parameters'!$EQ$4,$F8='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F8='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F8='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F8='Common parameters'!$EQ$8,$F8=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F8='Common parameters'!$EQ$4,$F8='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F8='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F8='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW8<>\"\",AW8,'NGER input 2'!CP8+((SUM('NGER input 2'!$DH8:$DP8)*'NGER input 2'!CP8)/(SUM('NGER input 2'!$CY8:$DG8))))","v":{"$error":"#N/A"}},{"$f":"IF(AX8<>\"\",AX8,'NGER input 2'!CQ8+((SUM('NGER input 2'!$DH8:$DP8)*'NGER input 2'!CQ8)/(SUM('NGER input 2'!$CY8:$DG8))))","v":{"$error":"#N/A"}},{"$f":"IF(AY8<>\"\",AY8,'NGER input 2'!CR8+((SUM('NGER input 2'!$DH8:$DP8)*'NGER input 2'!CR8)/(SUM('NGER input 2'!$CY8:$DG8))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ8<>\"\",AZ8,'NGER input 2'!CS8+((SUM('NGER input 2'!$DH8:$DP8)*'NGER input 2'!CS8)/(SUM('NGER input 2'!$CY8:$DG8))))","v":{"$error":"#N/A"}},{"$f":"IF(BA8<>\"\",BA8,'NGER input 2'!CT8+((SUM('NGER input 2'!$DH8:$DP8)*'NGER input 2'!CT8)/(SUM('NGER input 2'!$CY8:$DG8))))","v":{"$error":"#N/A"}},{"$f":"IF(BB8<>\"\",BB8,'NGER input 2'!CU8+((SUM('NGER input 2'!$DH8:$DP8)*'NGER input 2'!CU8)/(SUM('NGER input 2'!$CY8:$DG8))))","v":{"$error":"#N/A"}},{"$f":"IF(BC8<>\"\",BC8,'NGER input 2'!CV8+((SUM('NGER input 2'!$DH8:$DP8)*'NGER input 2'!CV8)/(SUM('NGER input 2'!$CY8:$DG8))))","v":{"$error":"#N/A"}},{"$f":"IF(BD8<>\"\",BD8,'NGER input 2'!CW8+((SUM('NGER input 2'!$DH8:$DP8)*'NGER input 2'!CW8)/(SUM('NGER input 2'!$CY8:$DG8))))","v":{"$error":"#N/A"}},{"$f":"IF(BE8<>\"\",BE8,'NGER input 2'!CX8+((SUM('NGER input 2'!$DH8:$DP8)*'NGER input 2'!CX8)/(SUM('NGER input 2'!$CY8:$DG8))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G8*'NGER input 2'!J8+'NGER input 2'!$H8*'NGER input 2'!S8+'NGER input 2'!$I8*'NGER input 2'!AB8","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G8*'NGER input 2'!K8+'NGER input 2'!$H8*'NGER input 2'!T8+'NGER input 2'!$I8*'NGER input 2'!AC8","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G8*'NGER input 2'!L8+'NGER input 2'!$H8*'NGER input 2'!U8+'NGER input 2'!$I8*'NGER input 2'!AD8","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G8*'NGER input 2'!M8+'NGER input 2'!$H8*'NGER input 2'!V8+'NGER input 2'!$I8*'NGER input 2'!AE8","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G8*'NGER input 2'!N8+'NGER input 2'!$H8*'NGER input 2'!W8+'NGER input 2'!$I8*'NGER input 2'!AF8","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G8*'NGER input 2'!O8+'NGER input 2'!$H8*'NGER input 2'!X8+'NGER input 2'!$I8*'NGER input 2'!AG8","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G8*'NGER input 2'!P8+'NGER input 2'!$H8*'NGER input 2'!Y8+'NGER input 2'!$I8*'NGER input 2'!AH8","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G8*'NGER input 2'!Q8+'NGER input 2'!$H8*'NGER input 2'!Z8+'NGER input 2'!$I8*'NGER input 2'!AI8","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G8*'NGER input 2'!R8+'NGER input 2'!$H8*'NGER input 2'!AA8+'NGER input 2'!$I8*'NGER input 2'!AJ8","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW8<>\"\",\"\",'NGER input 2'!CP8)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX8<>\"\",\"\",'NGER input 2'!CQ8)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY8<>\"\",\"\",'NGER input 2'!CR8)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ8<>\"\",\"\",'NGER input 2'!CS8)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA8<>\"\",\"\",'NGER input 2'!CT8)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB8<>\"\",\"\",'NGER input 2'!CU8)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC8<>\"\",\"\",'NGER input 2'!CV8)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD8<>\"\",\"\",'NGER input 2'!CW8)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE8<>\"\",\"\",'NGER input 2'!CX8)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW8=\"\",\"\",'NGER input 2'!CP8-'NGER input 2'!AW8)","v":""},{"$f":"IF('NGER input 2'!AX8=\"\",\"\",'NGER input 2'!$G8*'NGER input 2'!K8+'NGER input 2'!$H8*'NGER input 2'!T8+'NGER input 2'!$I8*'NGER input 2'!AC8-'NGER input 2'!AX8)","v":""},{"$f":"IF('NGER input 2'!AY8=\"\",\"\",'NGER input 2'!$G8*'NGER input 2'!L8+'NGER input 2'!$H8*'NGER input 2'!U8+'NGER input 2'!$I8*'NGER input 2'!AD8-'NGER input 2'!AY8)","v":""},{"$f":"IF('NGER input 2'!AZ8=\"\",\"\",'NGER input 2'!$G8*'NGER input 2'!M8+'NGER input 2'!$H8*'NGER input 2'!V8+'NGER input 2'!$I8*'NGER input 2'!AE8-'NGER input 2'!AZ8)","v":""},{"$f":"IF('NGER input 2'!BA8=\"\",\"\",'NGER input 2'!$G8*'NGER input 2'!N8+'NGER input 2'!$H8*'NGER input 2'!W8+'NGER input 2'!$I8*'NGER input 2'!AF8-'NGER input 2'!BA8)","v":""},{"$f":"IF('NGER input 2'!BB8=\"\",\"\",'NGER input 2'!$G8*'NGER input 2'!O8+'NGER input 2'!$H8*'NGER input 2'!X8+'NGER input 2'!$I8*'NGER input 2'!AG8-'NGER input 2'!BB8)","v":""},{"$f":"IF('NGER input 2'!BC8=\"\",\"\",'NGER input 2'!$G8*'NGER input 2'!P8+'NGER input 2'!$H8*'NGER input 2'!Y8+'NGER input 2'!$I8*'NGER input 2'!AH8-'NGER input 2'!BC8)","v":""},{"$f":"IF('NGER input 2'!BD8=\"\",\"\",'NGER input 2'!$G8*'NGER input 2'!Q8+'NGER input 2'!$H8*'NGER input 2'!Z8+'NGER input 2'!$I8*'NGER input 2'!AI8-'NGER input 2'!BD8)","v":""},{"$f":"IF('NGER input 2'!BE8=\"\",\"\",'NGER input 2'!$G8*'NGER input 2'!R8+'NGER input 2'!$H8*'NGER input 2'!AA8+'NGER input 2'!$I8*'NGER input 2'!AJ8-'NGER input 2'!BE8)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG8,IF('NGER input 1'!$B$6>1,GG8*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH8,IF('NGER input 1'!$B$6>1,GH8*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI8,IF('NGER input 1'!$B$6>1,GI8*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ8,IF('NGER input 1'!$B$6>1,GJ8*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK8,IF('NGER input 1'!$B$6>1,GK8*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL8,IF('NGER input 1'!$B$6>1,GL8*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM8,IF('NGER input 1'!$B$6>1,GM8*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN8,IF('NGER input 1'!$B$6>1,GN8*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO8,IF('NGER input 1'!$B$6>1,GO8*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP8,IF('NGER input 1'!$B$6>1,GP8*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[5,0,0,0,0,null,{"$f":"IF(OR($F9='Common parameters'!$EQ$8,$F9=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F9='Common parameters'!$EQ$4,$F9='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F9='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F9='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F9='Common parameters'!$EQ$8,$F9=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F9='Common parameters'!$EQ$4,$F9='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F9='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F9='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW9<>\"\",AW9,'NGER input 2'!CP9+((SUM('NGER input 2'!$DH9:$DP9)*'NGER input 2'!CP9)/(SUM('NGER input 2'!$CY9:$DG9))))","v":{"$error":"#N/A"}},{"$f":"IF(AX9<>\"\",AX9,'NGER input 2'!CQ9+((SUM('NGER input 2'!$DH9:$DP9)*'NGER input 2'!CQ9)/(SUM('NGER input 2'!$CY9:$DG9))))","v":{"$error":"#N/A"}},{"$f":"IF(AY9<>\"\",AY9,'NGER input 2'!CR9+((SUM('NGER input 2'!$DH9:$DP9)*'NGER input 2'!CR9)/(SUM('NGER input 2'!$CY9:$DG9))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ9<>\"\",AZ9,'NGER input 2'!CS9+((SUM('NGER input 2'!$DH9:$DP9)*'NGER input 2'!CS9)/(SUM('NGER input 2'!$CY9:$DG9))))","v":{"$error":"#N/A"}},{"$f":"IF(BA9<>\"\",BA9,'NGER input 2'!CT9+((SUM('NGER input 2'!$DH9:$DP9)*'NGER input 2'!CT9)/(SUM('NGER input 2'!$CY9:$DG9))))","v":{"$error":"#N/A"}},{"$f":"IF(BB9<>\"\",BB9,'NGER input 2'!CU9+((SUM('NGER input 2'!$DH9:$DP9)*'NGER input 2'!CU9)/(SUM('NGER input 2'!$CY9:$DG9))))","v":{"$error":"#N/A"}},{"$f":"IF(BC9<>\"\",BC9,'NGER input 2'!CV9+((SUM('NGER input 2'!$DH9:$DP9)*'NGER input 2'!CV9)/(SUM('NGER input 2'!$CY9:$DG9))))","v":{"$error":"#N/A"}},{"$f":"IF(BD9<>\"\",BD9,'NGER input 2'!CW9+((SUM('NGER input 2'!$DH9:$DP9)*'NGER input 2'!CW9)/(SUM('NGER input 2'!$CY9:$DG9))))","v":{"$error":"#N/A"}},{"$f":"IF(BE9<>\"\",BE9,'NGER input 2'!CX9+((SUM('NGER input 2'!$DH9:$DP9)*'NGER input 2'!CX9)/(SUM('NGER input 2'!$CY9:$DG9))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G9*'NGER input 2'!J9+'NGER input 2'!$H9*'NGER input 2'!S9+'NGER input 2'!$I9*'NGER input 2'!AB9","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G9*'NGER input 2'!K9+'NGER input 2'!$H9*'NGER input 2'!T9+'NGER input 2'!$I9*'NGER input 2'!AC9","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G9*'NGER input 2'!L9+'NGER input 2'!$H9*'NGER input 2'!U9+'NGER input 2'!$I9*'NGER input 2'!AD9","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G9*'NGER input 2'!M9+'NGER input 2'!$H9*'NGER input 2'!V9+'NGER input 2'!$I9*'NGER input 2'!AE9","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G9*'NGER input 2'!N9+'NGER input 2'!$H9*'NGER input 2'!W9+'NGER input 2'!$I9*'NGER input 2'!AF9","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G9*'NGER input 2'!O9+'NGER input 2'!$H9*'NGER input 2'!X9+'NGER input 2'!$I9*'NGER input 2'!AG9","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G9*'NGER input 2'!P9+'NGER input 2'!$H9*'NGER input 2'!Y9+'NGER input 2'!$I9*'NGER input 2'!AH9","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G9*'NGER input 2'!Q9+'NGER input 2'!$H9*'NGER input 2'!Z9+'NGER input 2'!$I9*'NGER input 2'!AI9","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G9*'NGER input 2'!R9+'NGER input 2'!$H9*'NGER input 2'!AA9+'NGER input 2'!$I9*'NGER input 2'!AJ9","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW9<>\"\",\"\",'NGER input 2'!CP9)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX9<>\"\",\"\",'NGER input 2'!CQ9)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY9<>\"\",\"\",'NGER input 2'!CR9)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ9<>\"\",\"\",'NGER input 2'!CS9)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA9<>\"\",\"\",'NGER input 2'!CT9)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB9<>\"\",\"\",'NGER input 2'!CU9)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC9<>\"\",\"\",'NGER input 2'!CV9)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD9<>\"\",\"\",'NGER input 2'!CW9)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE9<>\"\",\"\",'NGER input 2'!CX9)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW9=\"\",\"\",'NGER input 2'!CP9-'NGER input 2'!AW9)","v":""},{"$f":"IF('NGER input 2'!AX9=\"\",\"\",'NGER input 2'!$G9*'NGER input 2'!K9+'NGER input 2'!$H9*'NGER input 2'!T9+'NGER input 2'!$I9*'NGER input 2'!AC9-'NGER input 2'!AX9)","v":""},{"$f":"IF('NGER input 2'!AY9=\"\",\"\",'NGER input 2'!$G9*'NGER input 2'!L9+'NGER input 2'!$H9*'NGER input 2'!U9+'NGER input 2'!$I9*'NGER input 2'!AD9-'NGER input 2'!AY9)","v":""},{"$f":"IF('NGER input 2'!AZ9=\"\",\"\",'NGER input 2'!$G9*'NGER input 2'!M9+'NGER input 2'!$H9*'NGER input 2'!V9+'NGER input 2'!$I9*'NGER input 2'!AE9-'NGER input 2'!AZ9)","v":""},{"$f":"IF('NGER input 2'!BA9=\"\",\"\",'NGER input 2'!$G9*'NGER input 2'!N9+'NGER input 2'!$H9*'NGER input 2'!W9+'NGER input 2'!$I9*'NGER input 2'!AF9-'NGER input 2'!BA9)","v":""},{"$f":"IF('NGER input 2'!BB9=\"\",\"\",'NGER input 2'!$G9*'NGER input 2'!O9+'NGER input 2'!$H9*'NGER input 2'!X9+'NGER input 2'!$I9*'NGER input 2'!AG9-'NGER input 2'!BB9)","v":""},{"$f":"IF('NGER input 2'!BC9=\"\",\"\",'NGER input 2'!$G9*'NGER input 2'!P9+'NGER input 2'!$H9*'NGER input 2'!Y9+'NGER input 2'!$I9*'NGER input 2'!AH9-'NGER input 2'!BC9)","v":""},{"$f":"IF('NGER input 2'!BD9=\"\",\"\",'NGER input 2'!$G9*'NGER input 2'!Q9+'NGER input 2'!$H9*'NGER input 2'!Z9+'NGER input 2'!$I9*'NGER input 2'!AI9-'NGER input 2'!BD9)","v":""},{"$f":"IF('NGER input 2'!BE9=\"\",\"\",'NGER input 2'!$G9*'NGER input 2'!R9+'NGER input 2'!$H9*'NGER input 2'!AA9+'NGER input 2'!$I9*'NGER input 2'!AJ9-'NGER input 2'!BE9)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG9,IF('NGER input 1'!$B$6>1,GG9*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH9,IF('NGER input 1'!$B$6>1,GH9*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI9,IF('NGER input 1'!$B$6>1,GI9*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ9,IF('NGER input 1'!$B$6>1,GJ9*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK9,IF('NGER input 1'!$B$6>1,GK9*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL9,IF('NGER input 1'!$B$6>1,GL9*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM9,IF('NGER input 1'!$B$6>1,GM9*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN9,IF('NGER input 1'!$B$6>1,GN9*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO9,IF('NGER input 1'!$B$6>1,GO9*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP9,IF('NGER input 1'!$B$6>1,GP9*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[6,0,0,0,0,null,{"$f":"IF(OR($F10='Common parameters'!$EQ$8,$F10=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F10='Common parameters'!$EQ$4,$F10='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F10='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F10='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F10='Common parameters'!$EQ$8,$F10=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F10='Common parameters'!$EQ$4,$F10='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F10='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F10='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW10<>\"\",AW10,'NGER input 2'!CP10+((SUM('NGER input 2'!$DH10:$DP10)*'NGER input 2'!CP10)/(SUM('NGER input 2'!$CY10:$DG10))))","v":{"$error":"#N/A"}},{"$f":"IF(AX10<>\"\",AX10,'NGER input 2'!CQ10+((SUM('NGER input 2'!$DH10:$DP10)*'NGER input 2'!CQ10)/(SUM('NGER input 2'!$CY10:$DG10))))","v":{"$error":"#N/A"}},{"$f":"IF(AY10<>\"\",AY10,'NGER input 2'!CR10+((SUM('NGER input 2'!$DH10:$DP10)*'NGER input 2'!CR10)/(SUM('NGER input 2'!$CY10:$DG10))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ10<>\"\",AZ10,'NGER input 2'!CS10+((SUM('NGER input 2'!$DH10:$DP10)*'NGER input 2'!CS10)/(SUM('NGER input 2'!$CY10:$DG10))))","v":{"$error":"#N/A"}},{"$f":"IF(BA10<>\"\",BA10,'NGER input 2'!CT10+((SUM('NGER input 2'!$DH10:$DP10)*'NGER input 2'!CT10)/(SUM('NGER input 2'!$CY10:$DG10))))","v":{"$error":"#N/A"}},{"$f":"IF(BB10<>\"\",BB10,'NGER input 2'!CU10+((SUM('NGER input 2'!$DH10:$DP10)*'NGER input 2'!CU10)/(SUM('NGER input 2'!$CY10:$DG10))))","v":{"$error":"#N/A"}},{"$f":"IF(BC10<>\"\",BC10,'NGER input 2'!CV10+((SUM('NGER input 2'!$DH10:$DP10)*'NGER input 2'!CV10)/(SUM('NGER input 2'!$CY10:$DG10))))","v":{"$error":"#N/A"}},{"$f":"IF(BD10<>\"\",BD10,'NGER input 2'!CW10+((SUM('NGER input 2'!$DH10:$DP10)*'NGER input 2'!CW10)/(SUM('NGER input 2'!$CY10:$DG10))))","v":{"$error":"#N/A"}},{"$f":"IF(BE10<>\"\",BE10,'NGER input 2'!CX10+((SUM('NGER input 2'!$DH10:$DP10)*'NGER input 2'!CX10)/(SUM('NGER input 2'!$CY10:$DG10))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G10*'NGER input 2'!J10+'NGER input 2'!$H10*'NGER input 2'!S10+'NGER input 2'!$I10*'NGER input 2'!AB10","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G10*'NGER input 2'!K10+'NGER input 2'!$H10*'NGER input 2'!T10+'NGER input 2'!$I10*'NGER input 2'!AC10","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G10*'NGER input 2'!L10+'NGER input 2'!$H10*'NGER input 2'!U10+'NGER input 2'!$I10*'NGER input 2'!AD10","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G10*'NGER input 2'!M10+'NGER input 2'!$H10*'NGER input 2'!V10+'NGER input 2'!$I10*'NGER input 2'!AE10","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G10*'NGER input 2'!N10+'NGER input 2'!$H10*'NGER input 2'!W10+'NGER input 2'!$I10*'NGER input 2'!AF10","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G10*'NGER input 2'!O10+'NGER input 2'!$H10*'NGER input 2'!X10+'NGER input 2'!$I10*'NGER input 2'!AG10","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G10*'NGER input 2'!P10+'NGER input 2'!$H10*'NGER input 2'!Y10+'NGER input 2'!$I10*'NGER input 2'!AH10","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G10*'NGER input 2'!Q10+'NGER input 2'!$H10*'NGER input 2'!Z10+'NGER input 2'!$I10*'NGER input 2'!AI10","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G10*'NGER input 2'!R10+'NGER input 2'!$H10*'NGER input 2'!AA10+'NGER input 2'!$I10*'NGER input 2'!AJ10","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW10<>\"\",\"\",'NGER input 2'!CP10)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX10<>\"\",\"\",'NGER input 2'!CQ10)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY10<>\"\",\"\",'NGER input 2'!CR10)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ10<>\"\",\"\",'NGER input 2'!CS10)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA10<>\"\",\"\",'NGER input 2'!CT10)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB10<>\"\",\"\",'NGER input 2'!CU10)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC10<>\"\",\"\",'NGER input 2'!CV10)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD10<>\"\",\"\",'NGER input 2'!CW10)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE10<>\"\",\"\",'NGER input 2'!CX10)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW10=\"\",\"\",'NGER input 2'!CP10-'NGER input 2'!AW10)","v":""},{"$f":"IF('NGER input 2'!AX10=\"\",\"\",'NGER input 2'!$G10*'NGER input 2'!K10+'NGER input 2'!$H10*'NGER input 2'!T10+'NGER input 2'!$I10*'NGER input 2'!AC10-'NGER input 2'!AX10)","v":""},{"$f":"IF('NGER input 2'!AY10=\"\",\"\",'NGER input 2'!$G10*'NGER input 2'!L10+'NGER input 2'!$H10*'NGER input 2'!U10+'NGER input 2'!$I10*'NGER input 2'!AD10-'NGER input 2'!AY10)","v":""},{"$f":"IF('NGER input 2'!AZ10=\"\",\"\",'NGER input 2'!$G10*'NGER input 2'!M10+'NGER input 2'!$H10*'NGER input 2'!V10+'NGER input 2'!$I10*'NGER input 2'!AE10-'NGER input 2'!AZ10)","v":""},{"$f":"IF('NGER input 2'!BA10=\"\",\"\",'NGER input 2'!$G10*'NGER input 2'!N10+'NGER input 2'!$H10*'NGER input 2'!W10+'NGER input 2'!$I10*'NGER input 2'!AF10-'NGER input 2'!BA10)","v":""},{"$f":"IF('NGER input 2'!BB10=\"\",\"\",'NGER input 2'!$G10*'NGER input 2'!O10+'NGER input 2'!$H10*'NGER input 2'!X10+'NGER input 2'!$I10*'NGER input 2'!AG10-'NGER input 2'!BB10)","v":""},{"$f":"IF('NGER input 2'!BC10=\"\",\"\",'NGER input 2'!$G10*'NGER input 2'!P10+'NGER input 2'!$H10*'NGER input 2'!Y10+'NGER input 2'!$I10*'NGER input 2'!AH10-'NGER input 2'!BC10)","v":""},{"$f":"IF('NGER input 2'!BD10=\"\",\"\",'NGER input 2'!$G10*'NGER input 2'!Q10+'NGER input 2'!$H10*'NGER input 2'!Z10+'NGER input 2'!$I10*'NGER input 2'!AI10-'NGER input 2'!BD10)","v":""},{"$f":"IF('NGER input 2'!BE10=\"\",\"\",'NGER input 2'!$G10*'NGER input 2'!R10+'NGER input 2'!$H10*'NGER input 2'!AA10+'NGER input 2'!$I10*'NGER input 2'!AJ10-'NGER input 2'!BE10)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG10,IF('NGER input 1'!$B$6>1,GG10*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH10,IF('NGER input 1'!$B$6>1,GH10*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI10,IF('NGER input 1'!$B$6>1,GI10*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ10,IF('NGER input 1'!$B$6>1,GJ10*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK10,IF('NGER input 1'!$B$6>1,GK10*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL10,IF('NGER input 1'!$B$6>1,GL10*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM10,IF('NGER input 1'!$B$6>1,GM10*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN10,IF('NGER input 1'!$B$6>1,GN10*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO10,IF('NGER input 1'!$B$6>1,GO10*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP10,IF('NGER input 1'!$B$6>1,GP10*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[7,0,0,0,0,null,{"$f":"IF(OR($F11='Common parameters'!$EQ$8,$F11=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F11='Common parameters'!$EQ$4,$F11='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F11='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F11='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F11='Common parameters'!$EQ$8,$F11=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F11='Common parameters'!$EQ$4,$F11='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F11='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F11='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW11<>\"\",AW11,'NGER input 2'!CP11+((SUM('NGER input 2'!$DH11:$DP11)*'NGER input 2'!CP11)/(SUM('NGER input 2'!$CY11:$DG11))))","v":{"$error":"#N/A"}},{"$f":"IF(AX11<>\"\",AX11,'NGER input 2'!CQ11+((SUM('NGER input 2'!$DH11:$DP11)*'NGER input 2'!CQ11)/(SUM('NGER input 2'!$CY11:$DG11))))","v":{"$error":"#N/A"}},{"$f":"IF(AY11<>\"\",AY11,'NGER input 2'!CR11+((SUM('NGER input 2'!$DH11:$DP11)*'NGER input 2'!CR11)/(SUM('NGER input 2'!$CY11:$DG11))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ11<>\"\",AZ11,'NGER input 2'!CS11+((SUM('NGER input 2'!$DH11:$DP11)*'NGER input 2'!CS11)/(SUM('NGER input 2'!$CY11:$DG11))))","v":{"$error":"#N/A"}},{"$f":"IF(BA11<>\"\",BA11,'NGER input 2'!CT11+((SUM('NGER input 2'!$DH11:$DP11)*'NGER input 2'!CT11)/(SUM('NGER input 2'!$CY11:$DG11))))","v":{"$error":"#N/A"}},{"$f":"IF(BB11<>\"\",BB11,'NGER input 2'!CU11+((SUM('NGER input 2'!$DH11:$DP11)*'NGER input 2'!CU11)/(SUM('NGER input 2'!$CY11:$DG11))))","v":{"$error":"#N/A"}},{"$f":"IF(BC11<>\"\",BC11,'NGER input 2'!CV11+((SUM('NGER input 2'!$DH11:$DP11)*'NGER input 2'!CV11)/(SUM('NGER input 2'!$CY11:$DG11))))","v":{"$error":"#N/A"}},{"$f":"IF(BD11<>\"\",BD11,'NGER input 2'!CW11+((SUM('NGER input 2'!$DH11:$DP11)*'NGER input 2'!CW11)/(SUM('NGER input 2'!$CY11:$DG11))))","v":{"$error":"#N/A"}},{"$f":"IF(BE11<>\"\",BE11,'NGER input 2'!CX11+((SUM('NGER input 2'!$DH11:$DP11)*'NGER input 2'!CX11)/(SUM('NGER input 2'!$CY11:$DG11))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G11*'NGER input 2'!J11+'NGER input 2'!$H11*'NGER input 2'!S11+'NGER input 2'!$I11*'NGER input 2'!AB11","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G11*'NGER input 2'!K11+'NGER input 2'!$H11*'NGER input 2'!T11+'NGER input 2'!$I11*'NGER input 2'!AC11","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G11*'NGER input 2'!L11+'NGER input 2'!$H11*'NGER input 2'!U11+'NGER input 2'!$I11*'NGER input 2'!AD11","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G11*'NGER input 2'!M11+'NGER input 2'!$H11*'NGER input 2'!V11+'NGER input 2'!$I11*'NGER input 2'!AE11","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G11*'NGER input 2'!N11+'NGER input 2'!$H11*'NGER input 2'!W11+'NGER input 2'!$I11*'NGER input 2'!AF11","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G11*'NGER input 2'!O11+'NGER input 2'!$H11*'NGER input 2'!X11+'NGER input 2'!$I11*'NGER input 2'!AG11","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G11*'NGER input 2'!P11+'NGER input 2'!$H11*'NGER input 2'!Y11+'NGER input 2'!$I11*'NGER input 2'!AH11","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G11*'NGER input 2'!Q11+'NGER input 2'!$H11*'NGER input 2'!Z11+'NGER input 2'!$I11*'NGER input 2'!AI11","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G11*'NGER input 2'!R11+'NGER input 2'!$H11*'NGER input 2'!AA11+'NGER input 2'!$I11*'NGER input 2'!AJ11","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW11<>\"\",\"\",'NGER input 2'!CP11)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX11<>\"\",\"\",'NGER input 2'!CQ11)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY11<>\"\",\"\",'NGER input 2'!CR11)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ11<>\"\",\"\",'NGER input 2'!CS11)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA11<>\"\",\"\",'NGER input 2'!CT11)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB11<>\"\",\"\",'NGER input 2'!CU11)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC11<>\"\",\"\",'NGER input 2'!CV11)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD11<>\"\",\"\",'NGER input 2'!CW11)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE11<>\"\",\"\",'NGER input 2'!CX11)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW11=\"\",\"\",'NGER input 2'!CP11-'NGER input 2'!AW11)","v":""},{"$f":"IF('NGER input 2'!AX11=\"\",\"\",'NGER input 2'!$G11*'NGER input 2'!K11+'NGER input 2'!$H11*'NGER input 2'!T11+'NGER input 2'!$I11*'NGER input 2'!AC11-'NGER input 2'!AX11)","v":""},{"$f":"IF('NGER input 2'!AY11=\"\",\"\",'NGER input 2'!$G11*'NGER input 2'!L11+'NGER input 2'!$H11*'NGER input 2'!U11+'NGER input 2'!$I11*'NGER input 2'!AD11-'NGER input 2'!AY11)","v":""},{"$f":"IF('NGER input 2'!AZ11=\"\",\"\",'NGER input 2'!$G11*'NGER input 2'!M11+'NGER input 2'!$H11*'NGER input 2'!V11+'NGER input 2'!$I11*'NGER input 2'!AE11-'NGER input 2'!AZ11)","v":""},{"$f":"IF('NGER input 2'!BA11=\"\",\"\",'NGER input 2'!$G11*'NGER input 2'!N11+'NGER input 2'!$H11*'NGER input 2'!W11+'NGER input 2'!$I11*'NGER input 2'!AF11-'NGER input 2'!BA11)","v":""},{"$f":"IF('NGER input 2'!BB11=\"\",\"\",'NGER input 2'!$G11*'NGER input 2'!O11+'NGER input 2'!$H11*'NGER input 2'!X11+'NGER input 2'!$I11*'NGER input 2'!AG11-'NGER input 2'!BB11)","v":""},{"$f":"IF('NGER input 2'!BC11=\"\",\"\",'NGER input 2'!$G11*'NGER input 2'!P11+'NGER input 2'!$H11*'NGER input 2'!Y11+'NGER input 2'!$I11*'NGER input 2'!AH11-'NGER input 2'!BC11)","v":""},{"$f":"IF('NGER input 2'!BD11=\"\",\"\",'NGER input 2'!$G11*'NGER input 2'!Q11+'NGER input 2'!$H11*'NGER input 2'!Z11+'NGER input 2'!$I11*'NGER input 2'!AI11-'NGER input 2'!BD11)","v":""},{"$f":"IF('NGER input 2'!BE11=\"\",\"\",'NGER input 2'!$G11*'NGER input 2'!R11+'NGER input 2'!$H11*'NGER input 2'!AA11+'NGER input 2'!$I11*'NGER input 2'!AJ11-'NGER input 2'!BE11)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG11,IF('NGER input 1'!$B$6>1,GG11*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH11,IF('NGER input 1'!$B$6>1,GH11*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI11,IF('NGER input 1'!$B$6>1,GI11*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ11,IF('NGER input 1'!$B$6>1,GJ11*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK11,IF('NGER input 1'!$B$6>1,GK11*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL11,IF('NGER input 1'!$B$6>1,GL11*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM11,IF('NGER input 1'!$B$6>1,GM11*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN11,IF('NGER input 1'!$B$6>1,GN11*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO11,IF('NGER input 1'!$B$6>1,GO11*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP11,IF('NGER input 1'!$B$6>1,GP11*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[8,0,0,0,0,null,{"$f":"IF(OR($F12='Common parameters'!$EQ$8,$F12=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F12='Common parameters'!$EQ$4,$F12='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F12='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F12='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F12='Common parameters'!$EQ$8,$F12=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F12='Common parameters'!$EQ$4,$F12='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F12='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F12='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW12<>\"\",AW12,'NGER input 2'!CP12+((SUM('NGER input 2'!$DH12:$DP12)*'NGER input 2'!CP12)/(SUM('NGER input 2'!$CY12:$DG12))))","v":{"$error":"#N/A"}},{"$f":"IF(AX12<>\"\",AX12,'NGER input 2'!CQ12+((SUM('NGER input 2'!$DH12:$DP12)*'NGER input 2'!CQ12)/(SUM('NGER input 2'!$CY12:$DG12))))","v":{"$error":"#N/A"}},{"$f":"IF(AY12<>\"\",AY12,'NGER input 2'!CR12+((SUM('NGER input 2'!$DH12:$DP12)*'NGER input 2'!CR12)/(SUM('NGER input 2'!$CY12:$DG12))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ12<>\"\",AZ12,'NGER input 2'!CS12+((SUM('NGER input 2'!$DH12:$DP12)*'NGER input 2'!CS12)/(SUM('NGER input 2'!$CY12:$DG12))))","v":{"$error":"#N/A"}},{"$f":"IF(BA12<>\"\",BA12,'NGER input 2'!CT12+((SUM('NGER input 2'!$DH12:$DP12)*'NGER input 2'!CT12)/(SUM('NGER input 2'!$CY12:$DG12))))","v":{"$error":"#N/A"}},{"$f":"IF(BB12<>\"\",BB12,'NGER input 2'!CU12+((SUM('NGER input 2'!$DH12:$DP12)*'NGER input 2'!CU12)/(SUM('NGER input 2'!$CY12:$DG12))))","v":{"$error":"#N/A"}},{"$f":"IF(BC12<>\"\",BC12,'NGER input 2'!CV12+((SUM('NGER input 2'!$DH12:$DP12)*'NGER input 2'!CV12)/(SUM('NGER input 2'!$CY12:$DG12))))","v":{"$error":"#N/A"}},{"$f":"IF(BD12<>\"\",BD12,'NGER input 2'!CW12+((SUM('NGER input 2'!$DH12:$DP12)*'NGER input 2'!CW12)/(SUM('NGER input 2'!$CY12:$DG12))))","v":{"$error":"#N/A"}},{"$f":"IF(BE12<>\"\",BE12,'NGER input 2'!CX12+((SUM('NGER input 2'!$DH12:$DP12)*'NGER input 2'!CX12)/(SUM('NGER input 2'!$CY12:$DG12))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G12*'NGER input 2'!J12+'NGER input 2'!$H12*'NGER input 2'!S12+'NGER input 2'!$I12*'NGER input 2'!AB12","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G12*'NGER input 2'!K12+'NGER input 2'!$H12*'NGER input 2'!T12+'NGER input 2'!$I12*'NGER input 2'!AC12","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G12*'NGER input 2'!L12+'NGER input 2'!$H12*'NGER input 2'!U12+'NGER input 2'!$I12*'NGER input 2'!AD12","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G12*'NGER input 2'!M12+'NGER input 2'!$H12*'NGER input 2'!V12+'NGER input 2'!$I12*'NGER input 2'!AE12","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G12*'NGER input 2'!N12+'NGER input 2'!$H12*'NGER input 2'!W12+'NGER input 2'!$I12*'NGER input 2'!AF12","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G12*'NGER input 2'!O12+'NGER input 2'!$H12*'NGER input 2'!X12+'NGER input 2'!$I12*'NGER input 2'!AG12","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G12*'NGER input 2'!P12+'NGER input 2'!$H12*'NGER input 2'!Y12+'NGER input 2'!$I12*'NGER input 2'!AH12","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G12*'NGER input 2'!Q12+'NGER input 2'!$H12*'NGER input 2'!Z12+'NGER input 2'!$I12*'NGER input 2'!AI12","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G12*'NGER input 2'!R12+'NGER input 2'!$H12*'NGER input 2'!AA12+'NGER input 2'!$I12*'NGER input 2'!AJ12","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW12<>\"\",\"\",'NGER input 2'!CP12)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX12<>\"\",\"\",'NGER input 2'!CQ12)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY12<>\"\",\"\",'NGER input 2'!CR12)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ12<>\"\",\"\",'NGER input 2'!CS12)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA12<>\"\",\"\",'NGER input 2'!CT12)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB12<>\"\",\"\",'NGER input 2'!CU12)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC12<>\"\",\"\",'NGER input 2'!CV12)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD12<>\"\",\"\",'NGER input 2'!CW12)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE12<>\"\",\"\",'NGER input 2'!CX12)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW12=\"\",\"\",'NGER input 2'!CP12-'NGER input 2'!AW12)","v":""},{"$f":"IF('NGER input 2'!AX12=\"\",\"\",'NGER input 2'!$G12*'NGER input 2'!K12+'NGER input 2'!$H12*'NGER input 2'!T12+'NGER input 2'!$I12*'NGER input 2'!AC12-'NGER input 2'!AX12)","v":""},{"$f":"IF('NGER input 2'!AY12=\"\",\"\",'NGER input 2'!$G12*'NGER input 2'!L12+'NGER input 2'!$H12*'NGER input 2'!U12+'NGER input 2'!$I12*'NGER input 2'!AD12-'NGER input 2'!AY12)","v":""},{"$f":"IF('NGER input 2'!AZ12=\"\",\"\",'NGER input 2'!$G12*'NGER input 2'!M12+'NGER input 2'!$H12*'NGER input 2'!V12+'NGER input 2'!$I12*'NGER input 2'!AE12-'NGER input 2'!AZ12)","v":""},{"$f":"IF('NGER input 2'!BA12=\"\",\"\",'NGER input 2'!$G12*'NGER input 2'!N12+'NGER input 2'!$H12*'NGER input 2'!W12+'NGER input 2'!$I12*'NGER input 2'!AF12-'NGER input 2'!BA12)","v":""},{"$f":"IF('NGER input 2'!BB12=\"\",\"\",'NGER input 2'!$G12*'NGER input 2'!O12+'NGER input 2'!$H12*'NGER input 2'!X12+'NGER input 2'!$I12*'NGER input 2'!AG12-'NGER input 2'!BB12)","v":""},{"$f":"IF('NGER input 2'!BC12=\"\",\"\",'NGER input 2'!$G12*'NGER input 2'!P12+'NGER input 2'!$H12*'NGER input 2'!Y12+'NGER input 2'!$I12*'NGER input 2'!AH12-'NGER input 2'!BC12)","v":""},{"$f":"IF('NGER input 2'!BD12=\"\",\"\",'NGER input 2'!$G12*'NGER input 2'!Q12+'NGER input 2'!$H12*'NGER input 2'!Z12+'NGER input 2'!$I12*'NGER input 2'!AI12-'NGER input 2'!BD12)","v":""},{"$f":"IF('NGER input 2'!BE12=\"\",\"\",'NGER input 2'!$G12*'NGER input 2'!R12+'NGER input 2'!$H12*'NGER input 2'!AA12+'NGER input 2'!$I12*'NGER input 2'!AJ12-'NGER input 2'!BE12)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG12,IF('NGER input 1'!$B$6>1,GG12*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH12,IF('NGER input 1'!$B$6>1,GH12*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI12,IF('NGER input 1'!$B$6>1,GI12*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ12,IF('NGER input 1'!$B$6>1,GJ12*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK12,IF('NGER input 1'!$B$6>1,GK12*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL12,IF('NGER input 1'!$B$6>1,GL12*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM12,IF('NGER input 1'!$B$6>1,GM12*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN12,IF('NGER input 1'!$B$6>1,GN12*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO12,IF('NGER input 1'!$B$6>1,GO12*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP12,IF('NGER input 1'!$B$6>1,GP12*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[9,0,0,0,0,null,{"$f":"IF(OR($F13='Common parameters'!$EQ$8,$F13=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F13='Common parameters'!$EQ$4,$F13='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F13='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F13='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F13='Common parameters'!$EQ$8,$F13=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F13='Common parameters'!$EQ$4,$F13='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F13='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F13='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW13<>\"\",AW13,'NGER input 2'!CP13+((SUM('NGER input 2'!$DH13:$DP13)*'NGER input 2'!CP13)/(SUM('NGER input 2'!$CY13:$DG13))))","v":{"$error":"#N/A"}},{"$f":"IF(AX13<>\"\",AX13,'NGER input 2'!CQ13+((SUM('NGER input 2'!$DH13:$DP13)*'NGER input 2'!CQ13)/(SUM('NGER input 2'!$CY13:$DG13))))","v":{"$error":"#N/A"}},{"$f":"IF(AY13<>\"\",AY13,'NGER input 2'!CR13+((SUM('NGER input 2'!$DH13:$DP13)*'NGER input 2'!CR13)/(SUM('NGER input 2'!$CY13:$DG13))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ13<>\"\",AZ13,'NGER input 2'!CS13+((SUM('NGER input 2'!$DH13:$DP13)*'NGER input 2'!CS13)/(SUM('NGER input 2'!$CY13:$DG13))))","v":{"$error":"#N/A"}},{"$f":"IF(BA13<>\"\",BA13,'NGER input 2'!CT13+((SUM('NGER input 2'!$DH13:$DP13)*'NGER input 2'!CT13)/(SUM('NGER input 2'!$CY13:$DG13))))","v":{"$error":"#N/A"}},{"$f":"IF(BB13<>\"\",BB13,'NGER input 2'!CU13+((SUM('NGER input 2'!$DH13:$DP13)*'NGER input 2'!CU13)/(SUM('NGER input 2'!$CY13:$DG13))))","v":{"$error":"#N/A"}},{"$f":"IF(BC13<>\"\",BC13,'NGER input 2'!CV13+((SUM('NGER input 2'!$DH13:$DP13)*'NGER input 2'!CV13)/(SUM('NGER input 2'!$CY13:$DG13))))","v":{"$error":"#N/A"}},{"$f":"IF(BD13<>\"\",BD13,'NGER input 2'!CW13+((SUM('NGER input 2'!$DH13:$DP13)*'NGER input 2'!CW13)/(SUM('NGER input 2'!$CY13:$DG13))))","v":{"$error":"#N/A"}},{"$f":"IF(BE13<>\"\",BE13,'NGER input 2'!CX13+((SUM('NGER input 2'!$DH13:$DP13)*'NGER input 2'!CX13)/(SUM('NGER input 2'!$CY13:$DG13))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G13*'NGER input 2'!J13+'NGER input 2'!$H13*'NGER input 2'!S13+'NGER input 2'!$I13*'NGER input 2'!AB13","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G13*'NGER input 2'!K13+'NGER input 2'!$H13*'NGER input 2'!T13+'NGER input 2'!$I13*'NGER input 2'!AC13","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G13*'NGER input 2'!L13+'NGER input 2'!$H13*'NGER input 2'!U13+'NGER input 2'!$I13*'NGER input 2'!AD13","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G13*'NGER input 2'!M13+'NGER input 2'!$H13*'NGER input 2'!V13+'NGER input 2'!$I13*'NGER input 2'!AE13","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G13*'NGER input 2'!N13+'NGER input 2'!$H13*'NGER input 2'!W13+'NGER input 2'!$I13*'NGER input 2'!AF13","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G13*'NGER input 2'!O13+'NGER input 2'!$H13*'NGER input 2'!X13+'NGER input 2'!$I13*'NGER input 2'!AG13","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G13*'NGER input 2'!P13+'NGER input 2'!$H13*'NGER input 2'!Y13+'NGER input 2'!$I13*'NGER input 2'!AH13","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G13*'NGER input 2'!Q13+'NGER input 2'!$H13*'NGER input 2'!Z13+'NGER input 2'!$I13*'NGER input 2'!AI13","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G13*'NGER input 2'!R13+'NGER input 2'!$H13*'NGER input 2'!AA13+'NGER input 2'!$I13*'NGER input 2'!AJ13","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW13<>\"\",\"\",'NGER input 2'!CP13)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX13<>\"\",\"\",'NGER input 2'!CQ13)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY13<>\"\",\"\",'NGER input 2'!CR13)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ13<>\"\",\"\",'NGER input 2'!CS13)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA13<>\"\",\"\",'NGER input 2'!CT13)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB13<>\"\",\"\",'NGER input 2'!CU13)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC13<>\"\",\"\",'NGER input 2'!CV13)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD13<>\"\",\"\",'NGER input 2'!CW13)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE13<>\"\",\"\",'NGER input 2'!CX13)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW13=\"\",\"\",'NGER input 2'!CP13-'NGER input 2'!AW13)","v":""},{"$f":"IF('NGER input 2'!AX13=\"\",\"\",'NGER input 2'!$G13*'NGER input 2'!K13+'NGER input 2'!$H13*'NGER input 2'!T13+'NGER input 2'!$I13*'NGER input 2'!AC13-'NGER input 2'!AX13)","v":""},{"$f":"IF('NGER input 2'!AY13=\"\",\"\",'NGER input 2'!$G13*'NGER input 2'!L13+'NGER input 2'!$H13*'NGER input 2'!U13+'NGER input 2'!$I13*'NGER input 2'!AD13-'NGER input 2'!AY13)","v":""},{"$f":"IF('NGER input 2'!AZ13=\"\",\"\",'NGER input 2'!$G13*'NGER input 2'!M13+'NGER input 2'!$H13*'NGER input 2'!V13+'NGER input 2'!$I13*'NGER input 2'!AE13-'NGER input 2'!AZ13)","v":""},{"$f":"IF('NGER input 2'!BA13=\"\",\"\",'NGER input 2'!$G13*'NGER input 2'!N13+'NGER input 2'!$H13*'NGER input 2'!W13+'NGER input 2'!$I13*'NGER input 2'!AF13-'NGER input 2'!BA13)","v":""},{"$f":"IF('NGER input 2'!BB13=\"\",\"\",'NGER input 2'!$G13*'NGER input 2'!O13+'NGER input 2'!$H13*'NGER input 2'!X13+'NGER input 2'!$I13*'NGER input 2'!AG13-'NGER input 2'!BB13)","v":""},{"$f":"IF('NGER input 2'!BC13=\"\",\"\",'NGER input 2'!$G13*'NGER input 2'!P13+'NGER input 2'!$H13*'NGER input 2'!Y13+'NGER input 2'!$I13*'NGER input 2'!AH13-'NGER input 2'!BC13)","v":""},{"$f":"IF('NGER input 2'!BD13=\"\",\"\",'NGER input 2'!$G13*'NGER input 2'!Q13+'NGER input 2'!$H13*'NGER input 2'!Z13+'NGER input 2'!$I13*'NGER input 2'!AI13-'NGER input 2'!BD13)","v":""},{"$f":"IF('NGER input 2'!BE13=\"\",\"\",'NGER input 2'!$G13*'NGER input 2'!R13+'NGER input 2'!$H13*'NGER input 2'!AA13+'NGER input 2'!$I13*'NGER input 2'!AJ13-'NGER input 2'!BE13)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG13,IF('NGER input 1'!$B$6>1,GG13*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH13,IF('NGER input 1'!$B$6>1,GH13*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI13,IF('NGER input 1'!$B$6>1,GI13*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ13,IF('NGER input 1'!$B$6>1,GJ13*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK13,IF('NGER input 1'!$B$6>1,GK13*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL13,IF('NGER input 1'!$B$6>1,GL13*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM13,IF('NGER input 1'!$B$6>1,GM13*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN13,IF('NGER input 1'!$B$6>1,GN13*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO13,IF('NGER input 1'!$B$6>1,GO13*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP13,IF('NGER input 1'!$B$6>1,GP13*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[10,0,0,0,0,null,{"$f":"IF(OR($F14='Common parameters'!$EQ$8,$F14=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F14='Common parameters'!$EQ$4,$F14='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F14='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F14='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F14='Common parameters'!$EQ$8,$F14=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F14='Common parameters'!$EQ$4,$F14='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F14='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F14='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW14<>\"\",AW14,'NGER input 2'!CP14+((SUM('NGER input 2'!$DH14:$DP14)*'NGER input 2'!CP14)/(SUM('NGER input 2'!$CY14:$DG14))))","v":{"$error":"#N/A"}},{"$f":"IF(AX14<>\"\",AX14,'NGER input 2'!CQ14+((SUM('NGER input 2'!$DH14:$DP14)*'NGER input 2'!CQ14)/(SUM('NGER input 2'!$CY14:$DG14))))","v":{"$error":"#N/A"}},{"$f":"IF(AY14<>\"\",AY14,'NGER input 2'!CR14+((SUM('NGER input 2'!$DH14:$DP14)*'NGER input 2'!CR14)/(SUM('NGER input 2'!$CY14:$DG14))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ14<>\"\",AZ14,'NGER input 2'!CS14+((SUM('NGER input 2'!$DH14:$DP14)*'NGER input 2'!CS14)/(SUM('NGER input 2'!$CY14:$DG14))))","v":{"$error":"#N/A"}},{"$f":"IF(BA14<>\"\",BA14,'NGER input 2'!CT14+((SUM('NGER input 2'!$DH14:$DP14)*'NGER input 2'!CT14)/(SUM('NGER input 2'!$CY14:$DG14))))","v":{"$error":"#N/A"}},{"$f":"IF(BB14<>\"\",BB14,'NGER input 2'!CU14+((SUM('NGER input 2'!$DH14:$DP14)*'NGER input 2'!CU14)/(SUM('NGER input 2'!$CY14:$DG14))))","v":{"$error":"#N/A"}},{"$f":"IF(BC14<>\"\",BC14,'NGER input 2'!CV14+((SUM('NGER input 2'!$DH14:$DP14)*'NGER input 2'!CV14)/(SUM('NGER input 2'!$CY14:$DG14))))","v":{"$error":"#N/A"}},{"$f":"IF(BD14<>\"\",BD14,'NGER input 2'!CW14+((SUM('NGER input 2'!$DH14:$DP14)*'NGER input 2'!CW14)/(SUM('NGER input 2'!$CY14:$DG14))))","v":{"$error":"#N/A"}},{"$f":"IF(BE14<>\"\",BE14,'NGER input 2'!CX14+((SUM('NGER input 2'!$DH14:$DP14)*'NGER input 2'!CX14)/(SUM('NGER input 2'!$CY14:$DG14))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G14*'NGER input 2'!J14+'NGER input 2'!$H14*'NGER input 2'!S14+'NGER input 2'!$I14*'NGER input 2'!AB14","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G14*'NGER input 2'!K14+'NGER input 2'!$H14*'NGER input 2'!T14+'NGER input 2'!$I14*'NGER input 2'!AC14","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G14*'NGER input 2'!L14+'NGER input 2'!$H14*'NGER input 2'!U14+'NGER input 2'!$I14*'NGER input 2'!AD14","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G14*'NGER input 2'!M14+'NGER input 2'!$H14*'NGER input 2'!V14+'NGER input 2'!$I14*'NGER input 2'!AE14","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G14*'NGER input 2'!N14+'NGER input 2'!$H14*'NGER input 2'!W14+'NGER input 2'!$I14*'NGER input 2'!AF14","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G14*'NGER input 2'!O14+'NGER input 2'!$H14*'NGER input 2'!X14+'NGER input 2'!$I14*'NGER input 2'!AG14","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G14*'NGER input 2'!P14+'NGER input 2'!$H14*'NGER input 2'!Y14+'NGER input 2'!$I14*'NGER input 2'!AH14","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G14*'NGER input 2'!Q14+'NGER input 2'!$H14*'NGER input 2'!Z14+'NGER input 2'!$I14*'NGER input 2'!AI14","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G14*'NGER input 2'!R14+'NGER input 2'!$H14*'NGER input 2'!AA14+'NGER input 2'!$I14*'NGER input 2'!AJ14","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW14<>\"\",\"\",'NGER input 2'!CP14)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX14<>\"\",\"\",'NGER input 2'!CQ14)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY14<>\"\",\"\",'NGER input 2'!CR14)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ14<>\"\",\"\",'NGER input 2'!CS14)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA14<>\"\",\"\",'NGER input 2'!CT14)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB14<>\"\",\"\",'NGER input 2'!CU14)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC14<>\"\",\"\",'NGER input 2'!CV14)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD14<>\"\",\"\",'NGER input 2'!CW14)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE14<>\"\",\"\",'NGER input 2'!CX14)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW14=\"\",\"\",'NGER input 2'!CP14-'NGER input 2'!AW14)","v":""},{"$f":"IF('NGER input 2'!AX14=\"\",\"\",'NGER input 2'!$G14*'NGER input 2'!K14+'NGER input 2'!$H14*'NGER input 2'!T14+'NGER input 2'!$I14*'NGER input 2'!AC14-'NGER input 2'!AX14)","v":""},{"$f":"IF('NGER input 2'!AY14=\"\",\"\",'NGER input 2'!$G14*'NGER input 2'!L14+'NGER input 2'!$H14*'NGER input 2'!U14+'NGER input 2'!$I14*'NGER input 2'!AD14-'NGER input 2'!AY14)","v":""},{"$f":"IF('NGER input 2'!AZ14=\"\",\"\",'NGER input 2'!$G14*'NGER input 2'!M14+'NGER input 2'!$H14*'NGER input 2'!V14+'NGER input 2'!$I14*'NGER input 2'!AE14-'NGER input 2'!AZ14)","v":""},{"$f":"IF('NGER input 2'!BA14=\"\",\"\",'NGER input 2'!$G14*'NGER input 2'!N14+'NGER input 2'!$H14*'NGER input 2'!W14+'NGER input 2'!$I14*'NGER input 2'!AF14-'NGER input 2'!BA14)","v":""},{"$f":"IF('NGER input 2'!BB14=\"\",\"\",'NGER input 2'!$G14*'NGER input 2'!O14+'NGER input 2'!$H14*'NGER input 2'!X14+'NGER input 2'!$I14*'NGER input 2'!AG14-'NGER input 2'!BB14)","v":""},{"$f":"IF('NGER input 2'!BC14=\"\",\"\",'NGER input 2'!$G14*'NGER input 2'!P14+'NGER input 2'!$H14*'NGER input 2'!Y14+'NGER input 2'!$I14*'NGER input 2'!AH14-'NGER input 2'!BC14)","v":""},{"$f":"IF('NGER input 2'!BD14=\"\",\"\",'NGER input 2'!$G14*'NGER input 2'!Q14+'NGER input 2'!$H14*'NGER input 2'!Z14+'NGER input 2'!$I14*'NGER input 2'!AI14-'NGER input 2'!BD14)","v":""},{"$f":"IF('NGER input 2'!BE14=\"\",\"\",'NGER input 2'!$G14*'NGER input 2'!R14+'NGER input 2'!$H14*'NGER input 2'!AA14+'NGER input 2'!$I14*'NGER input 2'!AJ14-'NGER input 2'!BE14)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG14,IF('NGER input 1'!$B$6>1,GG14*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH14,IF('NGER input 1'!$B$6>1,GH14*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI14,IF('NGER input 1'!$B$6>1,GI14*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ14,IF('NGER input 1'!$B$6>1,GJ14*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK14,IF('NGER input 1'!$B$6>1,GK14*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL14,IF('NGER input 1'!$B$6>1,GL14*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM14,IF('NGER input 1'!$B$6>1,GM14*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN14,IF('NGER input 1'!$B$6>1,GN14*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO14,IF('NGER input 1'!$B$6>1,GO14*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP14,IF('NGER input 1'!$B$6>1,GP14*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[11,0,0,0,0,null,{"$f":"IF(OR($F15='Common parameters'!$EQ$8,$F15=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F15='Common parameters'!$EQ$4,$F15='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F15='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F15='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F15='Common parameters'!$EQ$8,$F15=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F15='Common parameters'!$EQ$4,$F15='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F15='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F15='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW15<>\"\",AW15,'NGER input 2'!CP15+((SUM('NGER input 2'!$DH15:$DP15)*'NGER input 2'!CP15)/(SUM('NGER input 2'!$CY15:$DG15))))","v":{"$error":"#N/A"}},{"$f":"IF(AX15<>\"\",AX15,'NGER input 2'!CQ15+((SUM('NGER input 2'!$DH15:$DP15)*'NGER input 2'!CQ15)/(SUM('NGER input 2'!$CY15:$DG15))))","v":{"$error":"#N/A"}},{"$f":"IF(AY15<>\"\",AY15,'NGER input 2'!CR15+((SUM('NGER input 2'!$DH15:$DP15)*'NGER input 2'!CR15)/(SUM('NGER input 2'!$CY15:$DG15))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ15<>\"\",AZ15,'NGER input 2'!CS15+((SUM('NGER input 2'!$DH15:$DP15)*'NGER input 2'!CS15)/(SUM('NGER input 2'!$CY15:$DG15))))","v":{"$error":"#N/A"}},{"$f":"IF(BA15<>\"\",BA15,'NGER input 2'!CT15+((SUM('NGER input 2'!$DH15:$DP15)*'NGER input 2'!CT15)/(SUM('NGER input 2'!$CY15:$DG15))))","v":{"$error":"#N/A"}},{"$f":"IF(BB15<>\"\",BB15,'NGER input 2'!CU15+((SUM('NGER input 2'!$DH15:$DP15)*'NGER input 2'!CU15)/(SUM('NGER input 2'!$CY15:$DG15))))","v":{"$error":"#N/A"}},{"$f":"IF(BC15<>\"\",BC15,'NGER input 2'!CV15+((SUM('NGER input 2'!$DH15:$DP15)*'NGER input 2'!CV15)/(SUM('NGER input 2'!$CY15:$DG15))))","v":{"$error":"#N/A"}},{"$f":"IF(BD15<>\"\",BD15,'NGER input 2'!CW15+((SUM('NGER input 2'!$DH15:$DP15)*'NGER input 2'!CW15)/(SUM('NGER input 2'!$CY15:$DG15))))","v":{"$error":"#N/A"}},{"$f":"IF(BE15<>\"\",BE15,'NGER input 2'!CX15+((SUM('NGER input 2'!$DH15:$DP15)*'NGER input 2'!CX15)/(SUM('NGER input 2'!$CY15:$DG15))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G15*'NGER input 2'!J15+'NGER input 2'!$H15*'NGER input 2'!S15+'NGER input 2'!$I15*'NGER input 2'!AB15","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G15*'NGER input 2'!K15+'NGER input 2'!$H15*'NGER input 2'!T15+'NGER input 2'!$I15*'NGER input 2'!AC15","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G15*'NGER input 2'!L15+'NGER input 2'!$H15*'NGER input 2'!U15+'NGER input 2'!$I15*'NGER input 2'!AD15","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G15*'NGER input 2'!M15+'NGER input 2'!$H15*'NGER input 2'!V15+'NGER input 2'!$I15*'NGER input 2'!AE15","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G15*'NGER input 2'!N15+'NGER input 2'!$H15*'NGER input 2'!W15+'NGER input 2'!$I15*'NGER input 2'!AF15","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G15*'NGER input 2'!O15+'NGER input 2'!$H15*'NGER input 2'!X15+'NGER input 2'!$I15*'NGER input 2'!AG15","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G15*'NGER input 2'!P15+'NGER input 2'!$H15*'NGER input 2'!Y15+'NGER input 2'!$I15*'NGER input 2'!AH15","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G15*'NGER input 2'!Q15+'NGER input 2'!$H15*'NGER input 2'!Z15+'NGER input 2'!$I15*'NGER input 2'!AI15","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G15*'NGER input 2'!R15+'NGER input 2'!$H15*'NGER input 2'!AA15+'NGER input 2'!$I15*'NGER input 2'!AJ15","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW15<>\"\",\"\",'NGER input 2'!CP15)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX15<>\"\",\"\",'NGER input 2'!CQ15)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY15<>\"\",\"\",'NGER input 2'!CR15)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ15<>\"\",\"\",'NGER input 2'!CS15)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA15<>\"\",\"\",'NGER input 2'!CT15)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB15<>\"\",\"\",'NGER input 2'!CU15)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC15<>\"\",\"\",'NGER input 2'!CV15)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD15<>\"\",\"\",'NGER input 2'!CW15)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE15<>\"\",\"\",'NGER input 2'!CX15)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW15=\"\",\"\",'NGER input 2'!CP15-'NGER input 2'!AW15)","v":""},{"$f":"IF('NGER input 2'!AX15=\"\",\"\",'NGER input 2'!$G15*'NGER input 2'!K15+'NGER input 2'!$H15*'NGER input 2'!T15+'NGER input 2'!$I15*'NGER input 2'!AC15-'NGER input 2'!AX15)","v":""},{"$f":"IF('NGER input 2'!AY15=\"\",\"\",'NGER input 2'!$G15*'NGER input 2'!L15+'NGER input 2'!$H15*'NGER input 2'!U15+'NGER input 2'!$I15*'NGER input 2'!AD15-'NGER input 2'!AY15)","v":""},{"$f":"IF('NGER input 2'!AZ15=\"\",\"\",'NGER input 2'!$G15*'NGER input 2'!M15+'NGER input 2'!$H15*'NGER input 2'!V15+'NGER input 2'!$I15*'NGER input 2'!AE15-'NGER input 2'!AZ15)","v":""},{"$f":"IF('NGER input 2'!BA15=\"\",\"\",'NGER input 2'!$G15*'NGER input 2'!N15+'NGER input 2'!$H15*'NGER input 2'!W15+'NGER input 2'!$I15*'NGER input 2'!AF15-'NGER input 2'!BA15)","v":""},{"$f":"IF('NGER input 2'!BB15=\"\",\"\",'NGER input 2'!$G15*'NGER input 2'!O15+'NGER input 2'!$H15*'NGER input 2'!X15+'NGER input 2'!$I15*'NGER input 2'!AG15-'NGER input 2'!BB15)","v":""},{"$f":"IF('NGER input 2'!BC15=\"\",\"\",'NGER input 2'!$G15*'NGER input 2'!P15+'NGER input 2'!$H15*'NGER input 2'!Y15+'NGER input 2'!$I15*'NGER input 2'!AH15-'NGER input 2'!BC15)","v":""},{"$f":"IF('NGER input 2'!BD15=\"\",\"\",'NGER input 2'!$G15*'NGER input 2'!Q15+'NGER input 2'!$H15*'NGER input 2'!Z15+'NGER input 2'!$I15*'NGER input 2'!AI15-'NGER input 2'!BD15)","v":""},{"$f":"IF('NGER input 2'!BE15=\"\",\"\",'NGER input 2'!$G15*'NGER input 2'!R15+'NGER input 2'!$H15*'NGER input 2'!AA15+'NGER input 2'!$I15*'NGER input 2'!AJ15-'NGER input 2'!BE15)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG15,IF('NGER input 1'!$B$6>1,GG15*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH15,IF('NGER input 1'!$B$6>1,GH15*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI15,IF('NGER input 1'!$B$6>1,GI15*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ15,IF('NGER input 1'!$B$6>1,GJ15*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK15,IF('NGER input 1'!$B$6>1,GK15*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL15,IF('NGER input 1'!$B$6>1,GL15*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM15,IF('NGER input 1'!$B$6>1,GM15*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN15,IF('NGER input 1'!$B$6>1,GN15*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO15,IF('NGER input 1'!$B$6>1,GO15*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP15,IF('NGER input 1'!$B$6>1,GP15*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[12,0,0,0,0,null,{"$f":"IF(OR($F16='Common parameters'!$EQ$8,$F16=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F16='Common parameters'!$EQ$4,$F16='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F16='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F16='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F16='Common parameters'!$EQ$8,$F16=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F16='Common parameters'!$EQ$4,$F16='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F16='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F16='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW16<>\"\",AW16,'NGER input 2'!CP16+((SUM('NGER input 2'!$DH16:$DP16)*'NGER input 2'!CP16)/(SUM('NGER input 2'!$CY16:$DG16))))","v":{"$error":"#N/A"}},{"$f":"IF(AX16<>\"\",AX16,'NGER input 2'!CQ16+((SUM('NGER input 2'!$DH16:$DP16)*'NGER input 2'!CQ16)/(SUM('NGER input 2'!$CY16:$DG16))))","v":{"$error":"#N/A"}},{"$f":"IF(AY16<>\"\",AY16,'NGER input 2'!CR16+((SUM('NGER input 2'!$DH16:$DP16)*'NGER input 2'!CR16)/(SUM('NGER input 2'!$CY16:$DG16))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ16<>\"\",AZ16,'NGER input 2'!CS16+((SUM('NGER input 2'!$DH16:$DP16)*'NGER input 2'!CS16)/(SUM('NGER input 2'!$CY16:$DG16))))","v":{"$error":"#N/A"}},{"$f":"IF(BA16<>\"\",BA16,'NGER input 2'!CT16+((SUM('NGER input 2'!$DH16:$DP16)*'NGER input 2'!CT16)/(SUM('NGER input 2'!$CY16:$DG16))))","v":{"$error":"#N/A"}},{"$f":"IF(BB16<>\"\",BB16,'NGER input 2'!CU16+((SUM('NGER input 2'!$DH16:$DP16)*'NGER input 2'!CU16)/(SUM('NGER input 2'!$CY16:$DG16))))","v":{"$error":"#N/A"}},{"$f":"IF(BC16<>\"\",BC16,'NGER input 2'!CV16+((SUM('NGER input 2'!$DH16:$DP16)*'NGER input 2'!CV16)/(SUM('NGER input 2'!$CY16:$DG16))))","v":{"$error":"#N/A"}},{"$f":"IF(BD16<>\"\",BD16,'NGER input 2'!CW16+((SUM('NGER input 2'!$DH16:$DP16)*'NGER input 2'!CW16)/(SUM('NGER input 2'!$CY16:$DG16))))","v":{"$error":"#N/A"}},{"$f":"IF(BE16<>\"\",BE16,'NGER input 2'!CX16+((SUM('NGER input 2'!$DH16:$DP16)*'NGER input 2'!CX16)/(SUM('NGER input 2'!$CY16:$DG16))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G16*'NGER input 2'!J16+'NGER input 2'!$H16*'NGER input 2'!S16+'NGER input 2'!$I16*'NGER input 2'!AB16","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G16*'NGER input 2'!K16+'NGER input 2'!$H16*'NGER input 2'!T16+'NGER input 2'!$I16*'NGER input 2'!AC16","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G16*'NGER input 2'!L16+'NGER input 2'!$H16*'NGER input 2'!U16+'NGER input 2'!$I16*'NGER input 2'!AD16","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G16*'NGER input 2'!M16+'NGER input 2'!$H16*'NGER input 2'!V16+'NGER input 2'!$I16*'NGER input 2'!AE16","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G16*'NGER input 2'!N16+'NGER input 2'!$H16*'NGER input 2'!W16+'NGER input 2'!$I16*'NGER input 2'!AF16","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G16*'NGER input 2'!O16+'NGER input 2'!$H16*'NGER input 2'!X16+'NGER input 2'!$I16*'NGER input 2'!AG16","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G16*'NGER input 2'!P16+'NGER input 2'!$H16*'NGER input 2'!Y16+'NGER input 2'!$I16*'NGER input 2'!AH16","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G16*'NGER input 2'!Q16+'NGER input 2'!$H16*'NGER input 2'!Z16+'NGER input 2'!$I16*'NGER input 2'!AI16","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G16*'NGER input 2'!R16+'NGER input 2'!$H16*'NGER input 2'!AA16+'NGER input 2'!$I16*'NGER input 2'!AJ16","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW16<>\"\",\"\",'NGER input 2'!CP16)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX16<>\"\",\"\",'NGER input 2'!CQ16)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY16<>\"\",\"\",'NGER input 2'!CR16)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ16<>\"\",\"\",'NGER input 2'!CS16)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA16<>\"\",\"\",'NGER input 2'!CT16)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB16<>\"\",\"\",'NGER input 2'!CU16)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC16<>\"\",\"\",'NGER input 2'!CV16)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD16<>\"\",\"\",'NGER input 2'!CW16)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE16<>\"\",\"\",'NGER input 2'!CX16)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW16=\"\",\"\",'NGER input 2'!CP16-'NGER input 2'!AW16)","v":""},{"$f":"IF('NGER input 2'!AX16=\"\",\"\",'NGER input 2'!$G16*'NGER input 2'!K16+'NGER input 2'!$H16*'NGER input 2'!T16+'NGER input 2'!$I16*'NGER input 2'!AC16-'NGER input 2'!AX16)","v":""},{"$f":"IF('NGER input 2'!AY16=\"\",\"\",'NGER input 2'!$G16*'NGER input 2'!L16+'NGER input 2'!$H16*'NGER input 2'!U16+'NGER input 2'!$I16*'NGER input 2'!AD16-'NGER input 2'!AY16)","v":""},{"$f":"IF('NGER input 2'!AZ16=\"\",\"\",'NGER input 2'!$G16*'NGER input 2'!M16+'NGER input 2'!$H16*'NGER input 2'!V16+'NGER input 2'!$I16*'NGER input 2'!AE16-'NGER input 2'!AZ16)","v":""},{"$f":"IF('NGER input 2'!BA16=\"\",\"\",'NGER input 2'!$G16*'NGER input 2'!N16+'NGER input 2'!$H16*'NGER input 2'!W16+'NGER input 2'!$I16*'NGER input 2'!AF16-'NGER input 2'!BA16)","v":""},{"$f":"IF('NGER input 2'!BB16=\"\",\"\",'NGER input 2'!$G16*'NGER input 2'!O16+'NGER input 2'!$H16*'NGER input 2'!X16+'NGER input 2'!$I16*'NGER input 2'!AG16-'NGER input 2'!BB16)","v":""},{"$f":"IF('NGER input 2'!BC16=\"\",\"\",'NGER input 2'!$G16*'NGER input 2'!P16+'NGER input 2'!$H16*'NGER input 2'!Y16+'NGER input 2'!$I16*'NGER input 2'!AH16-'NGER input 2'!BC16)","v":""},{"$f":"IF('NGER input 2'!BD16=\"\",\"\",'NGER input 2'!$G16*'NGER input 2'!Q16+'NGER input 2'!$H16*'NGER input 2'!Z16+'NGER input 2'!$I16*'NGER input 2'!AI16-'NGER input 2'!BD16)","v":""},{"$f":"IF('NGER input 2'!BE16=\"\",\"\",'NGER input 2'!$G16*'NGER input 2'!R16+'NGER input 2'!$H16*'NGER input 2'!AA16+'NGER input 2'!$I16*'NGER input 2'!AJ16-'NGER input 2'!BE16)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG16,IF('NGER input 1'!$B$6>1,GG16*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH16,IF('NGER input 1'!$B$6>1,GH16*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI16,IF('NGER input 1'!$B$6>1,GI16*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ16,IF('NGER input 1'!$B$6>1,GJ16*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK16,IF('NGER input 1'!$B$6>1,GK16*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL16,IF('NGER input 1'!$B$6>1,GL16*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM16,IF('NGER input 1'!$B$6>1,GM16*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN16,IF('NGER input 1'!$B$6>1,GN16*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO16,IF('NGER input 1'!$B$6>1,GO16*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP16,IF('NGER input 1'!$B$6>1,GP16*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[13,0,0,0,0,null,{"$f":"IF(OR($F17='Common parameters'!$EQ$8,$F17=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F17='Common parameters'!$EQ$4,$F17='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F17='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F17='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F17='Common parameters'!$EQ$8,$F17=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F17='Common parameters'!$EQ$4,$F17='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F17='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F17='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW17<>\"\",AW17,'NGER input 2'!CP17+((SUM('NGER input 2'!$DH17:$DP17)*'NGER input 2'!CP17)/(SUM('NGER input 2'!$CY17:$DG17))))","v":{"$error":"#N/A"}},{"$f":"IF(AX17<>\"\",AX17,'NGER input 2'!CQ17+((SUM('NGER input 2'!$DH17:$DP17)*'NGER input 2'!CQ17)/(SUM('NGER input 2'!$CY17:$DG17))))","v":{"$error":"#N/A"}},{"$f":"IF(AY17<>\"\",AY17,'NGER input 2'!CR17+((SUM('NGER input 2'!$DH17:$DP17)*'NGER input 2'!CR17)/(SUM('NGER input 2'!$CY17:$DG17))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ17<>\"\",AZ17,'NGER input 2'!CS17+((SUM('NGER input 2'!$DH17:$DP17)*'NGER input 2'!CS17)/(SUM('NGER input 2'!$CY17:$DG17))))","v":{"$error":"#N/A"}},{"$f":"IF(BA17<>\"\",BA17,'NGER input 2'!CT17+((SUM('NGER input 2'!$DH17:$DP17)*'NGER input 2'!CT17)/(SUM('NGER input 2'!$CY17:$DG17))))","v":{"$error":"#N/A"}},{"$f":"IF(BB17<>\"\",BB17,'NGER input 2'!CU17+((SUM('NGER input 2'!$DH17:$DP17)*'NGER input 2'!CU17)/(SUM('NGER input 2'!$CY17:$DG17))))","v":{"$error":"#N/A"}},{"$f":"IF(BC17<>\"\",BC17,'NGER input 2'!CV17+((SUM('NGER input 2'!$DH17:$DP17)*'NGER input 2'!CV17)/(SUM('NGER input 2'!$CY17:$DG17))))","v":{"$error":"#N/A"}},{"$f":"IF(BD17<>\"\",BD17,'NGER input 2'!CW17+((SUM('NGER input 2'!$DH17:$DP17)*'NGER input 2'!CW17)/(SUM('NGER input 2'!$CY17:$DG17))))","v":{"$error":"#N/A"}},{"$f":"IF(BE17<>\"\",BE17,'NGER input 2'!CX17+((SUM('NGER input 2'!$DH17:$DP17)*'NGER input 2'!CX17)/(SUM('NGER input 2'!$CY17:$DG17))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G17*'NGER input 2'!J17+'NGER input 2'!$H17*'NGER input 2'!S17+'NGER input 2'!$I17*'NGER input 2'!AB17","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G17*'NGER input 2'!K17+'NGER input 2'!$H17*'NGER input 2'!T17+'NGER input 2'!$I17*'NGER input 2'!AC17","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G17*'NGER input 2'!L17+'NGER input 2'!$H17*'NGER input 2'!U17+'NGER input 2'!$I17*'NGER input 2'!AD17","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G17*'NGER input 2'!M17+'NGER input 2'!$H17*'NGER input 2'!V17+'NGER input 2'!$I17*'NGER input 2'!AE17","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G17*'NGER input 2'!N17+'NGER input 2'!$H17*'NGER input 2'!W17+'NGER input 2'!$I17*'NGER input 2'!AF17","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G17*'NGER input 2'!O17+'NGER input 2'!$H17*'NGER input 2'!X17+'NGER input 2'!$I17*'NGER input 2'!AG17","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G17*'NGER input 2'!P17+'NGER input 2'!$H17*'NGER input 2'!Y17+'NGER input 2'!$I17*'NGER input 2'!AH17","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G17*'NGER input 2'!Q17+'NGER input 2'!$H17*'NGER input 2'!Z17+'NGER input 2'!$I17*'NGER input 2'!AI17","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G17*'NGER input 2'!R17+'NGER input 2'!$H17*'NGER input 2'!AA17+'NGER input 2'!$I17*'NGER input 2'!AJ17","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW17<>\"\",\"\",'NGER input 2'!CP17)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX17<>\"\",\"\",'NGER input 2'!CQ17)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY17<>\"\",\"\",'NGER input 2'!CR17)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ17<>\"\",\"\",'NGER input 2'!CS17)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA17<>\"\",\"\",'NGER input 2'!CT17)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB17<>\"\",\"\",'NGER input 2'!CU17)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC17<>\"\",\"\",'NGER input 2'!CV17)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD17<>\"\",\"\",'NGER input 2'!CW17)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE17<>\"\",\"\",'NGER input 2'!CX17)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW17=\"\",\"\",'NGER input 2'!CP17-'NGER input 2'!AW17)","v":""},{"$f":"IF('NGER input 2'!AX17=\"\",\"\",'NGER input 2'!$G17*'NGER input 2'!K17+'NGER input 2'!$H17*'NGER input 2'!T17+'NGER input 2'!$I17*'NGER input 2'!AC17-'NGER input 2'!AX17)","v":""},{"$f":"IF('NGER input 2'!AY17=\"\",\"\",'NGER input 2'!$G17*'NGER input 2'!L17+'NGER input 2'!$H17*'NGER input 2'!U17+'NGER input 2'!$I17*'NGER input 2'!AD17-'NGER input 2'!AY17)","v":""},{"$f":"IF('NGER input 2'!AZ17=\"\",\"\",'NGER input 2'!$G17*'NGER input 2'!M17+'NGER input 2'!$H17*'NGER input 2'!V17+'NGER input 2'!$I17*'NGER input 2'!AE17-'NGER input 2'!AZ17)","v":""},{"$f":"IF('NGER input 2'!BA17=\"\",\"\",'NGER input 2'!$G17*'NGER input 2'!N17+'NGER input 2'!$H17*'NGER input 2'!W17+'NGER input 2'!$I17*'NGER input 2'!AF17-'NGER input 2'!BA17)","v":""},{"$f":"IF('NGER input 2'!BB17=\"\",\"\",'NGER input 2'!$G17*'NGER input 2'!O17+'NGER input 2'!$H17*'NGER input 2'!X17+'NGER input 2'!$I17*'NGER input 2'!AG17-'NGER input 2'!BB17)","v":""},{"$f":"IF('NGER input 2'!BC17=\"\",\"\",'NGER input 2'!$G17*'NGER input 2'!P17+'NGER input 2'!$H17*'NGER input 2'!Y17+'NGER input 2'!$I17*'NGER input 2'!AH17-'NGER input 2'!BC17)","v":""},{"$f":"IF('NGER input 2'!BD17=\"\",\"\",'NGER input 2'!$G17*'NGER input 2'!Q17+'NGER input 2'!$H17*'NGER input 2'!Z17+'NGER input 2'!$I17*'NGER input 2'!AI17-'NGER input 2'!BD17)","v":""},{"$f":"IF('NGER input 2'!BE17=\"\",\"\",'NGER input 2'!$G17*'NGER input 2'!R17+'NGER input 2'!$H17*'NGER input 2'!AA17+'NGER input 2'!$I17*'NGER input 2'!AJ17-'NGER input 2'!BE17)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG17,IF('NGER input 1'!$B$6>1,GG17*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH17,IF('NGER input 1'!$B$6>1,GH17*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI17,IF('NGER input 1'!$B$6>1,GI17*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ17,IF('NGER input 1'!$B$6>1,GJ17*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK17,IF('NGER input 1'!$B$6>1,GK17*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL17,IF('NGER input 1'!$B$6>1,GL17*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM17,IF('NGER input 1'!$B$6>1,GM17*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN17,IF('NGER input 1'!$B$6>1,GN17*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO17,IF('NGER input 1'!$B$6>1,GO17*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP17,IF('NGER input 1'!$B$6>1,GP17*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[14,0,0,0,0,null,{"$f":"IF(OR($F18='Common parameters'!$EQ$8,$F18=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F18='Common parameters'!$EQ$4,$F18='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F18='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F18='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F18='Common parameters'!$EQ$8,$F18=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F18='Common parameters'!$EQ$4,$F18='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F18='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F18='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW18<>\"\",AW18,'NGER input 2'!CP18+((SUM('NGER input 2'!$DH18:$DP18)*'NGER input 2'!CP18)/(SUM('NGER input 2'!$CY18:$DG18))))","v":{"$error":"#N/A"}},{"$f":"IF(AX18<>\"\",AX18,'NGER input 2'!CQ18+((SUM('NGER input 2'!$DH18:$DP18)*'NGER input 2'!CQ18)/(SUM('NGER input 2'!$CY18:$DG18))))","v":{"$error":"#N/A"}},{"$f":"IF(AY18<>\"\",AY18,'NGER input 2'!CR18+((SUM('NGER input 2'!$DH18:$DP18)*'NGER input 2'!CR18)/(SUM('NGER input 2'!$CY18:$DG18))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ18<>\"\",AZ18,'NGER input 2'!CS18+((SUM('NGER input 2'!$DH18:$DP18)*'NGER input 2'!CS18)/(SUM('NGER input 2'!$CY18:$DG18))))","v":{"$error":"#N/A"}},{"$f":"IF(BA18<>\"\",BA18,'NGER input 2'!CT18+((SUM('NGER input 2'!$DH18:$DP18)*'NGER input 2'!CT18)/(SUM('NGER input 2'!$CY18:$DG18))))","v":{"$error":"#N/A"}},{"$f":"IF(BB18<>\"\",BB18,'NGER input 2'!CU18+((SUM('NGER input 2'!$DH18:$DP18)*'NGER input 2'!CU18)/(SUM('NGER input 2'!$CY18:$DG18))))","v":{"$error":"#N/A"}},{"$f":"IF(BC18<>\"\",BC18,'NGER input 2'!CV18+((SUM('NGER input 2'!$DH18:$DP18)*'NGER input 2'!CV18)/(SUM('NGER input 2'!$CY18:$DG18))))","v":{"$error":"#N/A"}},{"$f":"IF(BD18<>\"\",BD18,'NGER input 2'!CW18+((SUM('NGER input 2'!$DH18:$DP18)*'NGER input 2'!CW18)/(SUM('NGER input 2'!$CY18:$DG18))))","v":{"$error":"#N/A"}},{"$f":"IF(BE18<>\"\",BE18,'NGER input 2'!CX18+((SUM('NGER input 2'!$DH18:$DP18)*'NGER input 2'!CX18)/(SUM('NGER input 2'!$CY18:$DG18))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G18*'NGER input 2'!J18+'NGER input 2'!$H18*'NGER input 2'!S18+'NGER input 2'!$I18*'NGER input 2'!AB18","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G18*'NGER input 2'!K18+'NGER input 2'!$H18*'NGER input 2'!T18+'NGER input 2'!$I18*'NGER input 2'!AC18","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G18*'NGER input 2'!L18+'NGER input 2'!$H18*'NGER input 2'!U18+'NGER input 2'!$I18*'NGER input 2'!AD18","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G18*'NGER input 2'!M18+'NGER input 2'!$H18*'NGER input 2'!V18+'NGER input 2'!$I18*'NGER input 2'!AE18","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G18*'NGER input 2'!N18+'NGER input 2'!$H18*'NGER input 2'!W18+'NGER input 2'!$I18*'NGER input 2'!AF18","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G18*'NGER input 2'!O18+'NGER input 2'!$H18*'NGER input 2'!X18+'NGER input 2'!$I18*'NGER input 2'!AG18","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G18*'NGER input 2'!P18+'NGER input 2'!$H18*'NGER input 2'!Y18+'NGER input 2'!$I18*'NGER input 2'!AH18","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G18*'NGER input 2'!Q18+'NGER input 2'!$H18*'NGER input 2'!Z18+'NGER input 2'!$I18*'NGER input 2'!AI18","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G18*'NGER input 2'!R18+'NGER input 2'!$H18*'NGER input 2'!AA18+'NGER input 2'!$I18*'NGER input 2'!AJ18","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW18<>\"\",\"\",'NGER input 2'!CP18)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX18<>\"\",\"\",'NGER input 2'!CQ18)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY18<>\"\",\"\",'NGER input 2'!CR18)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ18<>\"\",\"\",'NGER input 2'!CS18)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA18<>\"\",\"\",'NGER input 2'!CT18)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB18<>\"\",\"\",'NGER input 2'!CU18)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC18<>\"\",\"\",'NGER input 2'!CV18)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD18<>\"\",\"\",'NGER input 2'!CW18)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE18<>\"\",\"\",'NGER input 2'!CX18)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW18=\"\",\"\",'NGER input 2'!CP18-'NGER input 2'!AW18)","v":""},{"$f":"IF('NGER input 2'!AX18=\"\",\"\",'NGER input 2'!$G18*'NGER input 2'!K18+'NGER input 2'!$H18*'NGER input 2'!T18+'NGER input 2'!$I18*'NGER input 2'!AC18-'NGER input 2'!AX18)","v":""},{"$f":"IF('NGER input 2'!AY18=\"\",\"\",'NGER input 2'!$G18*'NGER input 2'!L18+'NGER input 2'!$H18*'NGER input 2'!U18+'NGER input 2'!$I18*'NGER input 2'!AD18-'NGER input 2'!AY18)","v":""},{"$f":"IF('NGER input 2'!AZ18=\"\",\"\",'NGER input 2'!$G18*'NGER input 2'!M18+'NGER input 2'!$H18*'NGER input 2'!V18+'NGER input 2'!$I18*'NGER input 2'!AE18-'NGER input 2'!AZ18)","v":""},{"$f":"IF('NGER input 2'!BA18=\"\",\"\",'NGER input 2'!$G18*'NGER input 2'!N18+'NGER input 2'!$H18*'NGER input 2'!W18+'NGER input 2'!$I18*'NGER input 2'!AF18-'NGER input 2'!BA18)","v":""},{"$f":"IF('NGER input 2'!BB18=\"\",\"\",'NGER input 2'!$G18*'NGER input 2'!O18+'NGER input 2'!$H18*'NGER input 2'!X18+'NGER input 2'!$I18*'NGER input 2'!AG18-'NGER input 2'!BB18)","v":""},{"$f":"IF('NGER input 2'!BC18=\"\",\"\",'NGER input 2'!$G18*'NGER input 2'!P18+'NGER input 2'!$H18*'NGER input 2'!Y18+'NGER input 2'!$I18*'NGER input 2'!AH18-'NGER input 2'!BC18)","v":""},{"$f":"IF('NGER input 2'!BD18=\"\",\"\",'NGER input 2'!$G18*'NGER input 2'!Q18+'NGER input 2'!$H18*'NGER input 2'!Z18+'NGER input 2'!$I18*'NGER input 2'!AI18-'NGER input 2'!BD18)","v":""},{"$f":"IF('NGER input 2'!BE18=\"\",\"\",'NGER input 2'!$G18*'NGER input 2'!R18+'NGER input 2'!$H18*'NGER input 2'!AA18+'NGER input 2'!$I18*'NGER input 2'!AJ18-'NGER input 2'!BE18)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG18,IF('NGER input 1'!$B$6>1,GG18*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH18,IF('NGER input 1'!$B$6>1,GH18*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI18,IF('NGER input 1'!$B$6>1,GI18*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ18,IF('NGER input 1'!$B$6>1,GJ18*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK18,IF('NGER input 1'!$B$6>1,GK18*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL18,IF('NGER input 1'!$B$6>1,GL18*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM18,IF('NGER input 1'!$B$6>1,GM18*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN18,IF('NGER input 1'!$B$6>1,GN18*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO18,IF('NGER input 1'!$B$6>1,GO18*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP18,IF('NGER input 1'!$B$6>1,GP18*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[15,0,0,0,0,null,{"$f":"IF(OR($F19='Common parameters'!$EQ$8,$F19=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F19='Common parameters'!$EQ$4,$F19='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F19='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F19='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F19='Common parameters'!$EQ$8,$F19=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F19='Common parameters'!$EQ$4,$F19='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F19='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F19='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW19<>\"\",AW19,'NGER input 2'!CP19+((SUM('NGER input 2'!$DH19:$DP19)*'NGER input 2'!CP19)/(SUM('NGER input 2'!$CY19:$DG19))))","v":{"$error":"#N/A"}},{"$f":"IF(AX19<>\"\",AX19,'NGER input 2'!CQ19+((SUM('NGER input 2'!$DH19:$DP19)*'NGER input 2'!CQ19)/(SUM('NGER input 2'!$CY19:$DG19))))","v":{"$error":"#N/A"}},{"$f":"IF(AY19<>\"\",AY19,'NGER input 2'!CR19+((SUM('NGER input 2'!$DH19:$DP19)*'NGER input 2'!CR19)/(SUM('NGER input 2'!$CY19:$DG19))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ19<>\"\",AZ19,'NGER input 2'!CS19+((SUM('NGER input 2'!$DH19:$DP19)*'NGER input 2'!CS19)/(SUM('NGER input 2'!$CY19:$DG19))))","v":{"$error":"#N/A"}},{"$f":"IF(BA19<>\"\",BA19,'NGER input 2'!CT19+((SUM('NGER input 2'!$DH19:$DP19)*'NGER input 2'!CT19)/(SUM('NGER input 2'!$CY19:$DG19))))","v":{"$error":"#N/A"}},{"$f":"IF(BB19<>\"\",BB19,'NGER input 2'!CU19+((SUM('NGER input 2'!$DH19:$DP19)*'NGER input 2'!CU19)/(SUM('NGER input 2'!$CY19:$DG19))))","v":{"$error":"#N/A"}},{"$f":"IF(BC19<>\"\",BC19,'NGER input 2'!CV19+((SUM('NGER input 2'!$DH19:$DP19)*'NGER input 2'!CV19)/(SUM('NGER input 2'!$CY19:$DG19))))","v":{"$error":"#N/A"}},{"$f":"IF(BD19<>\"\",BD19,'NGER input 2'!CW19+((SUM('NGER input 2'!$DH19:$DP19)*'NGER input 2'!CW19)/(SUM('NGER input 2'!$CY19:$DG19))))","v":{"$error":"#N/A"}},{"$f":"IF(BE19<>\"\",BE19,'NGER input 2'!CX19+((SUM('NGER input 2'!$DH19:$DP19)*'NGER input 2'!CX19)/(SUM('NGER input 2'!$CY19:$DG19))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G19*'NGER input 2'!J19+'NGER input 2'!$H19*'NGER input 2'!S19+'NGER input 2'!$I19*'NGER input 2'!AB19","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G19*'NGER input 2'!K19+'NGER input 2'!$H19*'NGER input 2'!T19+'NGER input 2'!$I19*'NGER input 2'!AC19","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G19*'NGER input 2'!L19+'NGER input 2'!$H19*'NGER input 2'!U19+'NGER input 2'!$I19*'NGER input 2'!AD19","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G19*'NGER input 2'!M19+'NGER input 2'!$H19*'NGER input 2'!V19+'NGER input 2'!$I19*'NGER input 2'!AE19","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G19*'NGER input 2'!N19+'NGER input 2'!$H19*'NGER input 2'!W19+'NGER input 2'!$I19*'NGER input 2'!AF19","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G19*'NGER input 2'!O19+'NGER input 2'!$H19*'NGER input 2'!X19+'NGER input 2'!$I19*'NGER input 2'!AG19","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G19*'NGER input 2'!P19+'NGER input 2'!$H19*'NGER input 2'!Y19+'NGER input 2'!$I19*'NGER input 2'!AH19","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G19*'NGER input 2'!Q19+'NGER input 2'!$H19*'NGER input 2'!Z19+'NGER input 2'!$I19*'NGER input 2'!AI19","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G19*'NGER input 2'!R19+'NGER input 2'!$H19*'NGER input 2'!AA19+'NGER input 2'!$I19*'NGER input 2'!AJ19","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW19<>\"\",\"\",'NGER input 2'!CP19)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX19<>\"\",\"\",'NGER input 2'!CQ19)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY19<>\"\",\"\",'NGER input 2'!CR19)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ19<>\"\",\"\",'NGER input 2'!CS19)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA19<>\"\",\"\",'NGER input 2'!CT19)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB19<>\"\",\"\",'NGER input 2'!CU19)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC19<>\"\",\"\",'NGER input 2'!CV19)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD19<>\"\",\"\",'NGER input 2'!CW19)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE19<>\"\",\"\",'NGER input 2'!CX19)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW19=\"\",\"\",'NGER input 2'!CP19-'NGER input 2'!AW19)","v":""},{"$f":"IF('NGER input 2'!AX19=\"\",\"\",'NGER input 2'!$G19*'NGER input 2'!K19+'NGER input 2'!$H19*'NGER input 2'!T19+'NGER input 2'!$I19*'NGER input 2'!AC19-'NGER input 2'!AX19)","v":""},{"$f":"IF('NGER input 2'!AY19=\"\",\"\",'NGER input 2'!$G19*'NGER input 2'!L19+'NGER input 2'!$H19*'NGER input 2'!U19+'NGER input 2'!$I19*'NGER input 2'!AD19-'NGER input 2'!AY19)","v":""},{"$f":"IF('NGER input 2'!AZ19=\"\",\"\",'NGER input 2'!$G19*'NGER input 2'!M19+'NGER input 2'!$H19*'NGER input 2'!V19+'NGER input 2'!$I19*'NGER input 2'!AE19-'NGER input 2'!AZ19)","v":""},{"$f":"IF('NGER input 2'!BA19=\"\",\"\",'NGER input 2'!$G19*'NGER input 2'!N19+'NGER input 2'!$H19*'NGER input 2'!W19+'NGER input 2'!$I19*'NGER input 2'!AF19-'NGER input 2'!BA19)","v":""},{"$f":"IF('NGER input 2'!BB19=\"\",\"\",'NGER input 2'!$G19*'NGER input 2'!O19+'NGER input 2'!$H19*'NGER input 2'!X19+'NGER input 2'!$I19*'NGER input 2'!AG19-'NGER input 2'!BB19)","v":""},{"$f":"IF('NGER input 2'!BC19=\"\",\"\",'NGER input 2'!$G19*'NGER input 2'!P19+'NGER input 2'!$H19*'NGER input 2'!Y19+'NGER input 2'!$I19*'NGER input 2'!AH19-'NGER input 2'!BC19)","v":""},{"$f":"IF('NGER input 2'!BD19=\"\",\"\",'NGER input 2'!$G19*'NGER input 2'!Q19+'NGER input 2'!$H19*'NGER input 2'!Z19+'NGER input 2'!$I19*'NGER input 2'!AI19-'NGER input 2'!BD19)","v":""},{"$f":"IF('NGER input 2'!BE19=\"\",\"\",'NGER input 2'!$G19*'NGER input 2'!R19+'NGER input 2'!$H19*'NGER input 2'!AA19+'NGER input 2'!$I19*'NGER input 2'!AJ19-'NGER input 2'!BE19)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG19,IF('NGER input 1'!$B$6>1,GG19*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH19,IF('NGER input 1'!$B$6>1,GH19*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI19,IF('NGER input 1'!$B$6>1,GI19*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ19,IF('NGER input 1'!$B$6>1,GJ19*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK19,IF('NGER input 1'!$B$6>1,GK19*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL19,IF('NGER input 1'!$B$6>1,GL19*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM19,IF('NGER input 1'!$B$6>1,GM19*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN19,IF('NGER input 1'!$B$6>1,GN19*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO19,IF('NGER input 1'!$B$6>1,GO19*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP19,IF('NGER input 1'!$B$6>1,GP19*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[16,0,0,0,0,null,{"$f":"IF(OR($F20='Common parameters'!$EQ$8,$F20=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F20='Common parameters'!$EQ$4,$F20='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F20='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F20='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F20='Common parameters'!$EQ$8,$F20=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F20='Common parameters'!$EQ$4,$F20='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F20='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F20='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW20<>\"\",AW20,'NGER input 2'!CP20+((SUM('NGER input 2'!$DH20:$DP20)*'NGER input 2'!CP20)/(SUM('NGER input 2'!$CY20:$DG20))))","v":{"$error":"#N/A"}},{"$f":"IF(AX20<>\"\",AX20,'NGER input 2'!CQ20+((SUM('NGER input 2'!$DH20:$DP20)*'NGER input 2'!CQ20)/(SUM('NGER input 2'!$CY20:$DG20))))","v":{"$error":"#N/A"}},{"$f":"IF(AY20<>\"\",AY20,'NGER input 2'!CR20+((SUM('NGER input 2'!$DH20:$DP20)*'NGER input 2'!CR20)/(SUM('NGER input 2'!$CY20:$DG20))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ20<>\"\",AZ20,'NGER input 2'!CS20+((SUM('NGER input 2'!$DH20:$DP20)*'NGER input 2'!CS20)/(SUM('NGER input 2'!$CY20:$DG20))))","v":{"$error":"#N/A"}},{"$f":"IF(BA20<>\"\",BA20,'NGER input 2'!CT20+((SUM('NGER input 2'!$DH20:$DP20)*'NGER input 2'!CT20)/(SUM('NGER input 2'!$CY20:$DG20))))","v":{"$error":"#N/A"}},{"$f":"IF(BB20<>\"\",BB20,'NGER input 2'!CU20+((SUM('NGER input 2'!$DH20:$DP20)*'NGER input 2'!CU20)/(SUM('NGER input 2'!$CY20:$DG20))))","v":{"$error":"#N/A"}},{"$f":"IF(BC20<>\"\",BC20,'NGER input 2'!CV20+((SUM('NGER input 2'!$DH20:$DP20)*'NGER input 2'!CV20)/(SUM('NGER input 2'!$CY20:$DG20))))","v":{"$error":"#N/A"}},{"$f":"IF(BD20<>\"\",BD20,'NGER input 2'!CW20+((SUM('NGER input 2'!$DH20:$DP20)*'NGER input 2'!CW20)/(SUM('NGER input 2'!$CY20:$DG20))))","v":{"$error":"#N/A"}},{"$f":"IF(BE20<>\"\",BE20,'NGER input 2'!CX20+((SUM('NGER input 2'!$DH20:$DP20)*'NGER input 2'!CX20)/(SUM('NGER input 2'!$CY20:$DG20))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G20*'NGER input 2'!J20+'NGER input 2'!$H20*'NGER input 2'!S20+'NGER input 2'!$I20*'NGER input 2'!AB20","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G20*'NGER input 2'!K20+'NGER input 2'!$H20*'NGER input 2'!T20+'NGER input 2'!$I20*'NGER input 2'!AC20","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G20*'NGER input 2'!L20+'NGER input 2'!$H20*'NGER input 2'!U20+'NGER input 2'!$I20*'NGER input 2'!AD20","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G20*'NGER input 2'!M20+'NGER input 2'!$H20*'NGER input 2'!V20+'NGER input 2'!$I20*'NGER input 2'!AE20","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G20*'NGER input 2'!N20+'NGER input 2'!$H20*'NGER input 2'!W20+'NGER input 2'!$I20*'NGER input 2'!AF20","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G20*'NGER input 2'!O20+'NGER input 2'!$H20*'NGER input 2'!X20+'NGER input 2'!$I20*'NGER input 2'!AG20","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G20*'NGER input 2'!P20+'NGER input 2'!$H20*'NGER input 2'!Y20+'NGER input 2'!$I20*'NGER input 2'!AH20","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G20*'NGER input 2'!Q20+'NGER input 2'!$H20*'NGER input 2'!Z20+'NGER input 2'!$I20*'NGER input 2'!AI20","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G20*'NGER input 2'!R20+'NGER input 2'!$H20*'NGER input 2'!AA20+'NGER input 2'!$I20*'NGER input 2'!AJ20","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW20<>\"\",\"\",'NGER input 2'!CP20)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX20<>\"\",\"\",'NGER input 2'!CQ20)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY20<>\"\",\"\",'NGER input 2'!CR20)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ20<>\"\",\"\",'NGER input 2'!CS20)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA20<>\"\",\"\",'NGER input 2'!CT20)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB20<>\"\",\"\",'NGER input 2'!CU20)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC20<>\"\",\"\",'NGER input 2'!CV20)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD20<>\"\",\"\",'NGER input 2'!CW20)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE20<>\"\",\"\",'NGER input 2'!CX20)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW20=\"\",\"\",'NGER input 2'!CP20-'NGER input 2'!AW20)","v":""},{"$f":"IF('NGER input 2'!AX20=\"\",\"\",'NGER input 2'!$G20*'NGER input 2'!K20+'NGER input 2'!$H20*'NGER input 2'!T20+'NGER input 2'!$I20*'NGER input 2'!AC20-'NGER input 2'!AX20)","v":""},{"$f":"IF('NGER input 2'!AY20=\"\",\"\",'NGER input 2'!$G20*'NGER input 2'!L20+'NGER input 2'!$H20*'NGER input 2'!U20+'NGER input 2'!$I20*'NGER input 2'!AD20-'NGER input 2'!AY20)","v":""},{"$f":"IF('NGER input 2'!AZ20=\"\",\"\",'NGER input 2'!$G20*'NGER input 2'!M20+'NGER input 2'!$H20*'NGER input 2'!V20+'NGER input 2'!$I20*'NGER input 2'!AE20-'NGER input 2'!AZ20)","v":""},{"$f":"IF('NGER input 2'!BA20=\"\",\"\",'NGER input 2'!$G20*'NGER input 2'!N20+'NGER input 2'!$H20*'NGER input 2'!W20+'NGER input 2'!$I20*'NGER input 2'!AF20-'NGER input 2'!BA20)","v":""},{"$f":"IF('NGER input 2'!BB20=\"\",\"\",'NGER input 2'!$G20*'NGER input 2'!O20+'NGER input 2'!$H20*'NGER input 2'!X20+'NGER input 2'!$I20*'NGER input 2'!AG20-'NGER input 2'!BB20)","v":""},{"$f":"IF('NGER input 2'!BC20=\"\",\"\",'NGER input 2'!$G20*'NGER input 2'!P20+'NGER input 2'!$H20*'NGER input 2'!Y20+'NGER input 2'!$I20*'NGER input 2'!AH20-'NGER input 2'!BC20)","v":""},{"$f":"IF('NGER input 2'!BD20=\"\",\"\",'NGER input 2'!$G20*'NGER input 2'!Q20+'NGER input 2'!$H20*'NGER input 2'!Z20+'NGER input 2'!$I20*'NGER input 2'!AI20-'NGER input 2'!BD20)","v":""},{"$f":"IF('NGER input 2'!BE20=\"\",\"\",'NGER input 2'!$G20*'NGER input 2'!R20+'NGER input 2'!$H20*'NGER input 2'!AA20+'NGER input 2'!$I20*'NGER input 2'!AJ20-'NGER input 2'!BE20)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG20,IF('NGER input 1'!$B$6>1,GG20*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH20,IF('NGER input 1'!$B$6>1,GH20*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI20,IF('NGER input 1'!$B$6>1,GI20*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ20,IF('NGER input 1'!$B$6>1,GJ20*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK20,IF('NGER input 1'!$B$6>1,GK20*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL20,IF('NGER input 1'!$B$6>1,GL20*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM20,IF('NGER input 1'!$B$6>1,GM20*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN20,IF('NGER input 1'!$B$6>1,GN20*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO20,IF('NGER input 1'!$B$6>1,GO20*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP20,IF('NGER input 1'!$B$6>1,GP20*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[17,0,0,0,0,null,{"$f":"IF(OR($F21='Common parameters'!$EQ$8,$F21=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F21='Common parameters'!$EQ$4,$F21='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F21='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F21='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F21='Common parameters'!$EQ$8,$F21=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F21='Common parameters'!$EQ$4,$F21='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F21='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F21='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW21<>\"\",AW21,'NGER input 2'!CP21+((SUM('NGER input 2'!$DH21:$DP21)*'NGER input 2'!CP21)/(SUM('NGER input 2'!$CY21:$DG21))))","v":{"$error":"#N/A"}},{"$f":"IF(AX21<>\"\",AX21,'NGER input 2'!CQ21+((SUM('NGER input 2'!$DH21:$DP21)*'NGER input 2'!CQ21)/(SUM('NGER input 2'!$CY21:$DG21))))","v":{"$error":"#N/A"}},{"$f":"IF(AY21<>\"\",AY21,'NGER input 2'!CR21+((SUM('NGER input 2'!$DH21:$DP21)*'NGER input 2'!CR21)/(SUM('NGER input 2'!$CY21:$DG21))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ21<>\"\",AZ21,'NGER input 2'!CS21+((SUM('NGER input 2'!$DH21:$DP21)*'NGER input 2'!CS21)/(SUM('NGER input 2'!$CY21:$DG21))))","v":{"$error":"#N/A"}},{"$f":"IF(BA21<>\"\",BA21,'NGER input 2'!CT21+((SUM('NGER input 2'!$DH21:$DP21)*'NGER input 2'!CT21)/(SUM('NGER input 2'!$CY21:$DG21))))","v":{"$error":"#N/A"}},{"$f":"IF(BB21<>\"\",BB21,'NGER input 2'!CU21+((SUM('NGER input 2'!$DH21:$DP21)*'NGER input 2'!CU21)/(SUM('NGER input 2'!$CY21:$DG21))))","v":{"$error":"#N/A"}},{"$f":"IF(BC21<>\"\",BC21,'NGER input 2'!CV21+((SUM('NGER input 2'!$DH21:$DP21)*'NGER input 2'!CV21)/(SUM('NGER input 2'!$CY21:$DG21))))","v":{"$error":"#N/A"}},{"$f":"IF(BD21<>\"\",BD21,'NGER input 2'!CW21+((SUM('NGER input 2'!$DH21:$DP21)*'NGER input 2'!CW21)/(SUM('NGER input 2'!$CY21:$DG21))))","v":{"$error":"#N/A"}},{"$f":"IF(BE21<>\"\",BE21,'NGER input 2'!CX21+((SUM('NGER input 2'!$DH21:$DP21)*'NGER input 2'!CX21)/(SUM('NGER input 2'!$CY21:$DG21))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G21*'NGER input 2'!J21+'NGER input 2'!$H21*'NGER input 2'!S21+'NGER input 2'!$I21*'NGER input 2'!AB21","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G21*'NGER input 2'!K21+'NGER input 2'!$H21*'NGER input 2'!T21+'NGER input 2'!$I21*'NGER input 2'!AC21","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G21*'NGER input 2'!L21+'NGER input 2'!$H21*'NGER input 2'!U21+'NGER input 2'!$I21*'NGER input 2'!AD21","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G21*'NGER input 2'!M21+'NGER input 2'!$H21*'NGER input 2'!V21+'NGER input 2'!$I21*'NGER input 2'!AE21","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G21*'NGER input 2'!N21+'NGER input 2'!$H21*'NGER input 2'!W21+'NGER input 2'!$I21*'NGER input 2'!AF21","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G21*'NGER input 2'!O21+'NGER input 2'!$H21*'NGER input 2'!X21+'NGER input 2'!$I21*'NGER input 2'!AG21","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G21*'NGER input 2'!P21+'NGER input 2'!$H21*'NGER input 2'!Y21+'NGER input 2'!$I21*'NGER input 2'!AH21","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G21*'NGER input 2'!Q21+'NGER input 2'!$H21*'NGER input 2'!Z21+'NGER input 2'!$I21*'NGER input 2'!AI21","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G21*'NGER input 2'!R21+'NGER input 2'!$H21*'NGER input 2'!AA21+'NGER input 2'!$I21*'NGER input 2'!AJ21","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW21<>\"\",\"\",'NGER input 2'!CP21)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX21<>\"\",\"\",'NGER input 2'!CQ21)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY21<>\"\",\"\",'NGER input 2'!CR21)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ21<>\"\",\"\",'NGER input 2'!CS21)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA21<>\"\",\"\",'NGER input 2'!CT21)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB21<>\"\",\"\",'NGER input 2'!CU21)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC21<>\"\",\"\",'NGER input 2'!CV21)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD21<>\"\",\"\",'NGER input 2'!CW21)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE21<>\"\",\"\",'NGER input 2'!CX21)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW21=\"\",\"\",'NGER input 2'!CP21-'NGER input 2'!AW21)","v":""},{"$f":"IF('NGER input 2'!AX21=\"\",\"\",'NGER input 2'!$G21*'NGER input 2'!K21+'NGER input 2'!$H21*'NGER input 2'!T21+'NGER input 2'!$I21*'NGER input 2'!AC21-'NGER input 2'!AX21)","v":""},{"$f":"IF('NGER input 2'!AY21=\"\",\"\",'NGER input 2'!$G21*'NGER input 2'!L21+'NGER input 2'!$H21*'NGER input 2'!U21+'NGER input 2'!$I21*'NGER input 2'!AD21-'NGER input 2'!AY21)","v":""},{"$f":"IF('NGER input 2'!AZ21=\"\",\"\",'NGER input 2'!$G21*'NGER input 2'!M21+'NGER input 2'!$H21*'NGER input 2'!V21+'NGER input 2'!$I21*'NGER input 2'!AE21-'NGER input 2'!AZ21)","v":""},{"$f":"IF('NGER input 2'!BA21=\"\",\"\",'NGER input 2'!$G21*'NGER input 2'!N21+'NGER input 2'!$H21*'NGER input 2'!W21+'NGER input 2'!$I21*'NGER input 2'!AF21-'NGER input 2'!BA21)","v":""},{"$f":"IF('NGER input 2'!BB21=\"\",\"\",'NGER input 2'!$G21*'NGER input 2'!O21+'NGER input 2'!$H21*'NGER input 2'!X21+'NGER input 2'!$I21*'NGER input 2'!AG21-'NGER input 2'!BB21)","v":""},{"$f":"IF('NGER input 2'!BC21=\"\",\"\",'NGER input 2'!$G21*'NGER input 2'!P21+'NGER input 2'!$H21*'NGER input 2'!Y21+'NGER input 2'!$I21*'NGER input 2'!AH21-'NGER input 2'!BC21)","v":""},{"$f":"IF('NGER input 2'!BD21=\"\",\"\",'NGER input 2'!$G21*'NGER input 2'!Q21+'NGER input 2'!$H21*'NGER input 2'!Z21+'NGER input 2'!$I21*'NGER input 2'!AI21-'NGER input 2'!BD21)","v":""},{"$f":"IF('NGER input 2'!BE21=\"\",\"\",'NGER input 2'!$G21*'NGER input 2'!R21+'NGER input 2'!$H21*'NGER input 2'!AA21+'NGER input 2'!$I21*'NGER input 2'!AJ21-'NGER input 2'!BE21)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG21,IF('NGER input 1'!$B$6>1,GG21*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH21,IF('NGER input 1'!$B$6>1,GH21*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI21,IF('NGER input 1'!$B$6>1,GI21*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ21,IF('NGER input 1'!$B$6>1,GJ21*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK21,IF('NGER input 1'!$B$6>1,GK21*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL21,IF('NGER input 1'!$B$6>1,GL21*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM21,IF('NGER input 1'!$B$6>1,GM21*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN21,IF('NGER input 1'!$B$6>1,GN21*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO21,IF('NGER input 1'!$B$6>1,GO21*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP21,IF('NGER input 1'!$B$6>1,GP21*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[18,0,0,0,0,null,{"$f":"IF(OR($F22='Common parameters'!$EQ$8,$F22=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F22='Common parameters'!$EQ$4,$F22='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F22='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F22='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F22='Common parameters'!$EQ$8,$F22=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F22='Common parameters'!$EQ$4,$F22='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F22='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F22='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW22<>\"\",AW22,'NGER input 2'!CP22+((SUM('NGER input 2'!$DH22:$DP22)*'NGER input 2'!CP22)/(SUM('NGER input 2'!$CY22:$DG22))))","v":{"$error":"#N/A"}},{"$f":"IF(AX22<>\"\",AX22,'NGER input 2'!CQ22+((SUM('NGER input 2'!$DH22:$DP22)*'NGER input 2'!CQ22)/(SUM('NGER input 2'!$CY22:$DG22))))","v":{"$error":"#N/A"}},{"$f":"IF(AY22<>\"\",AY22,'NGER input 2'!CR22+((SUM('NGER input 2'!$DH22:$DP22)*'NGER input 2'!CR22)/(SUM('NGER input 2'!$CY22:$DG22))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ22<>\"\",AZ22,'NGER input 2'!CS22+((SUM('NGER input 2'!$DH22:$DP22)*'NGER input 2'!CS22)/(SUM('NGER input 2'!$CY22:$DG22))))","v":{"$error":"#N/A"}},{"$f":"IF(BA22<>\"\",BA22,'NGER input 2'!CT22+((SUM('NGER input 2'!$DH22:$DP22)*'NGER input 2'!CT22)/(SUM('NGER input 2'!$CY22:$DG22))))","v":{"$error":"#N/A"}},{"$f":"IF(BB22<>\"\",BB22,'NGER input 2'!CU22+((SUM('NGER input 2'!$DH22:$DP22)*'NGER input 2'!CU22)/(SUM('NGER input 2'!$CY22:$DG22))))","v":{"$error":"#N/A"}},{"$f":"IF(BC22<>\"\",BC22,'NGER input 2'!CV22+((SUM('NGER input 2'!$DH22:$DP22)*'NGER input 2'!CV22)/(SUM('NGER input 2'!$CY22:$DG22))))","v":{"$error":"#N/A"}},{"$f":"IF(BD22<>\"\",BD22,'NGER input 2'!CW22+((SUM('NGER input 2'!$DH22:$DP22)*'NGER input 2'!CW22)/(SUM('NGER input 2'!$CY22:$DG22))))","v":{"$error":"#N/A"}},{"$f":"IF(BE22<>\"\",BE22,'NGER input 2'!CX22+((SUM('NGER input 2'!$DH22:$DP22)*'NGER input 2'!CX22)/(SUM('NGER input 2'!$CY22:$DG22))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G22*'NGER input 2'!J22+'NGER input 2'!$H22*'NGER input 2'!S22+'NGER input 2'!$I22*'NGER input 2'!AB22","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G22*'NGER input 2'!K22+'NGER input 2'!$H22*'NGER input 2'!T22+'NGER input 2'!$I22*'NGER input 2'!AC22","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G22*'NGER input 2'!L22+'NGER input 2'!$H22*'NGER input 2'!U22+'NGER input 2'!$I22*'NGER input 2'!AD22","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G22*'NGER input 2'!M22+'NGER input 2'!$H22*'NGER input 2'!V22+'NGER input 2'!$I22*'NGER input 2'!AE22","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G22*'NGER input 2'!N22+'NGER input 2'!$H22*'NGER input 2'!W22+'NGER input 2'!$I22*'NGER input 2'!AF22","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G22*'NGER input 2'!O22+'NGER input 2'!$H22*'NGER input 2'!X22+'NGER input 2'!$I22*'NGER input 2'!AG22","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G22*'NGER input 2'!P22+'NGER input 2'!$H22*'NGER input 2'!Y22+'NGER input 2'!$I22*'NGER input 2'!AH22","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G22*'NGER input 2'!Q22+'NGER input 2'!$H22*'NGER input 2'!Z22+'NGER input 2'!$I22*'NGER input 2'!AI22","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G22*'NGER input 2'!R22+'NGER input 2'!$H22*'NGER input 2'!AA22+'NGER input 2'!$I22*'NGER input 2'!AJ22","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW22<>\"\",\"\",'NGER input 2'!CP22)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX22<>\"\",\"\",'NGER input 2'!CQ22)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY22<>\"\",\"\",'NGER input 2'!CR22)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ22<>\"\",\"\",'NGER input 2'!CS22)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA22<>\"\",\"\",'NGER input 2'!CT22)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB22<>\"\",\"\",'NGER input 2'!CU22)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC22<>\"\",\"\",'NGER input 2'!CV22)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD22<>\"\",\"\",'NGER input 2'!CW22)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE22<>\"\",\"\",'NGER input 2'!CX22)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW22=\"\",\"\",'NGER input 2'!CP22-'NGER input 2'!AW22)","v":""},{"$f":"IF('NGER input 2'!AX22=\"\",\"\",'NGER input 2'!$G22*'NGER input 2'!K22+'NGER input 2'!$H22*'NGER input 2'!T22+'NGER input 2'!$I22*'NGER input 2'!AC22-'NGER input 2'!AX22)","v":""},{"$f":"IF('NGER input 2'!AY22=\"\",\"\",'NGER input 2'!$G22*'NGER input 2'!L22+'NGER input 2'!$H22*'NGER input 2'!U22+'NGER input 2'!$I22*'NGER input 2'!AD22-'NGER input 2'!AY22)","v":""},{"$f":"IF('NGER input 2'!AZ22=\"\",\"\",'NGER input 2'!$G22*'NGER input 2'!M22+'NGER input 2'!$H22*'NGER input 2'!V22+'NGER input 2'!$I22*'NGER input 2'!AE22-'NGER input 2'!AZ22)","v":""},{"$f":"IF('NGER input 2'!BA22=\"\",\"\",'NGER input 2'!$G22*'NGER input 2'!N22+'NGER input 2'!$H22*'NGER input 2'!W22+'NGER input 2'!$I22*'NGER input 2'!AF22-'NGER input 2'!BA22)","v":""},{"$f":"IF('NGER input 2'!BB22=\"\",\"\",'NGER input 2'!$G22*'NGER input 2'!O22+'NGER input 2'!$H22*'NGER input 2'!X22+'NGER input 2'!$I22*'NGER input 2'!AG22-'NGER input 2'!BB22)","v":""},{"$f":"IF('NGER input 2'!BC22=\"\",\"\",'NGER input 2'!$G22*'NGER input 2'!P22+'NGER input 2'!$H22*'NGER input 2'!Y22+'NGER input 2'!$I22*'NGER input 2'!AH22-'NGER input 2'!BC22)","v":""},{"$f":"IF('NGER input 2'!BD22=\"\",\"\",'NGER input 2'!$G22*'NGER input 2'!Q22+'NGER input 2'!$H22*'NGER input 2'!Z22+'NGER input 2'!$I22*'NGER input 2'!AI22-'NGER input 2'!BD22)","v":""},{"$f":"IF('NGER input 2'!BE22=\"\",\"\",'NGER input 2'!$G22*'NGER input 2'!R22+'NGER input 2'!$H22*'NGER input 2'!AA22+'NGER input 2'!$I22*'NGER input 2'!AJ22-'NGER input 2'!BE22)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG22,IF('NGER input 1'!$B$6>1,GG22*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH22,IF('NGER input 1'!$B$6>1,GH22*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI22,IF('NGER input 1'!$B$6>1,GI22*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ22,IF('NGER input 1'!$B$6>1,GJ22*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK22,IF('NGER input 1'!$B$6>1,GK22*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL22,IF('NGER input 1'!$B$6>1,GL22*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM22,IF('NGER input 1'!$B$6>1,GM22*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN22,IF('NGER input 1'!$B$6>1,GN22*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO22,IF('NGER input 1'!$B$6>1,GO22*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP22,IF('NGER input 1'!$B$6>1,GP22*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[19,0,0,0,0,null,{"$f":"IF(OR($F23='Common parameters'!$EQ$8,$F23=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F23='Common parameters'!$EQ$4,$F23='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F23='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F23='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F23='Common parameters'!$EQ$8,$F23=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F23='Common parameters'!$EQ$4,$F23='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F23='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F23='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW23<>\"\",AW23,'NGER input 2'!CP23+((SUM('NGER input 2'!$DH23:$DP23)*'NGER input 2'!CP23)/(SUM('NGER input 2'!$CY23:$DG23))))","v":{"$error":"#N/A"}},{"$f":"IF(AX23<>\"\",AX23,'NGER input 2'!CQ23+((SUM('NGER input 2'!$DH23:$DP23)*'NGER input 2'!CQ23)/(SUM('NGER input 2'!$CY23:$DG23))))","v":{"$error":"#N/A"}},{"$f":"IF(AY23<>\"\",AY23,'NGER input 2'!CR23+((SUM('NGER input 2'!$DH23:$DP23)*'NGER input 2'!CR23)/(SUM('NGER input 2'!$CY23:$DG23))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ23<>\"\",AZ23,'NGER input 2'!CS23+((SUM('NGER input 2'!$DH23:$DP23)*'NGER input 2'!CS23)/(SUM('NGER input 2'!$CY23:$DG23))))","v":{"$error":"#N/A"}},{"$f":"IF(BA23<>\"\",BA23,'NGER input 2'!CT23+((SUM('NGER input 2'!$DH23:$DP23)*'NGER input 2'!CT23)/(SUM('NGER input 2'!$CY23:$DG23))))","v":{"$error":"#N/A"}},{"$f":"IF(BB23<>\"\",BB23,'NGER input 2'!CU23+((SUM('NGER input 2'!$DH23:$DP23)*'NGER input 2'!CU23)/(SUM('NGER input 2'!$CY23:$DG23))))","v":{"$error":"#N/A"}},{"$f":"IF(BC23<>\"\",BC23,'NGER input 2'!CV23+((SUM('NGER input 2'!$DH23:$DP23)*'NGER input 2'!CV23)/(SUM('NGER input 2'!$CY23:$DG23))))","v":{"$error":"#N/A"}},{"$f":"IF(BD23<>\"\",BD23,'NGER input 2'!CW23+((SUM('NGER input 2'!$DH23:$DP23)*'NGER input 2'!CW23)/(SUM('NGER input 2'!$CY23:$DG23))))","v":{"$error":"#N/A"}},{"$f":"IF(BE23<>\"\",BE23,'NGER input 2'!CX23+((SUM('NGER input 2'!$DH23:$DP23)*'NGER input 2'!CX23)/(SUM('NGER input 2'!$CY23:$DG23))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G23*'NGER input 2'!J23+'NGER input 2'!$H23*'NGER input 2'!S23+'NGER input 2'!$I23*'NGER input 2'!AB23","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G23*'NGER input 2'!K23+'NGER input 2'!$H23*'NGER input 2'!T23+'NGER input 2'!$I23*'NGER input 2'!AC23","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G23*'NGER input 2'!L23+'NGER input 2'!$H23*'NGER input 2'!U23+'NGER input 2'!$I23*'NGER input 2'!AD23","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G23*'NGER input 2'!M23+'NGER input 2'!$H23*'NGER input 2'!V23+'NGER input 2'!$I23*'NGER input 2'!AE23","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G23*'NGER input 2'!N23+'NGER input 2'!$H23*'NGER input 2'!W23+'NGER input 2'!$I23*'NGER input 2'!AF23","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G23*'NGER input 2'!O23+'NGER input 2'!$H23*'NGER input 2'!X23+'NGER input 2'!$I23*'NGER input 2'!AG23","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G23*'NGER input 2'!P23+'NGER input 2'!$H23*'NGER input 2'!Y23+'NGER input 2'!$I23*'NGER input 2'!AH23","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G23*'NGER input 2'!Q23+'NGER input 2'!$H23*'NGER input 2'!Z23+'NGER input 2'!$I23*'NGER input 2'!AI23","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G23*'NGER input 2'!R23+'NGER input 2'!$H23*'NGER input 2'!AA23+'NGER input 2'!$I23*'NGER input 2'!AJ23","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW23<>\"\",\"\",'NGER input 2'!CP23)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX23<>\"\",\"\",'NGER input 2'!CQ23)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY23<>\"\",\"\",'NGER input 2'!CR23)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ23<>\"\",\"\",'NGER input 2'!CS23)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA23<>\"\",\"\",'NGER input 2'!CT23)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB23<>\"\",\"\",'NGER input 2'!CU23)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC23<>\"\",\"\",'NGER input 2'!CV23)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD23<>\"\",\"\",'NGER input 2'!CW23)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE23<>\"\",\"\",'NGER input 2'!CX23)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW23=\"\",\"\",'NGER input 2'!CP23-'NGER input 2'!AW23)","v":""},{"$f":"IF('NGER input 2'!AX23=\"\",\"\",'NGER input 2'!$G23*'NGER input 2'!K23+'NGER input 2'!$H23*'NGER input 2'!T23+'NGER input 2'!$I23*'NGER input 2'!AC23-'NGER input 2'!AX23)","v":""},{"$f":"IF('NGER input 2'!AY23=\"\",\"\",'NGER input 2'!$G23*'NGER input 2'!L23+'NGER input 2'!$H23*'NGER input 2'!U23+'NGER input 2'!$I23*'NGER input 2'!AD23-'NGER input 2'!AY23)","v":""},{"$f":"IF('NGER input 2'!AZ23=\"\",\"\",'NGER input 2'!$G23*'NGER input 2'!M23+'NGER input 2'!$H23*'NGER input 2'!V23+'NGER input 2'!$I23*'NGER input 2'!AE23-'NGER input 2'!AZ23)","v":""},{"$f":"IF('NGER input 2'!BA23=\"\",\"\",'NGER input 2'!$G23*'NGER input 2'!N23+'NGER input 2'!$H23*'NGER input 2'!W23+'NGER input 2'!$I23*'NGER input 2'!AF23-'NGER input 2'!BA23)","v":""},{"$f":"IF('NGER input 2'!BB23=\"\",\"\",'NGER input 2'!$G23*'NGER input 2'!O23+'NGER input 2'!$H23*'NGER input 2'!X23+'NGER input 2'!$I23*'NGER input 2'!AG23-'NGER input 2'!BB23)","v":""},{"$f":"IF('NGER input 2'!BC23=\"\",\"\",'NGER input 2'!$G23*'NGER input 2'!P23+'NGER input 2'!$H23*'NGER input 2'!Y23+'NGER input 2'!$I23*'NGER input 2'!AH23-'NGER input 2'!BC23)","v":""},{"$f":"IF('NGER input 2'!BD23=\"\",\"\",'NGER input 2'!$G23*'NGER input 2'!Q23+'NGER input 2'!$H23*'NGER input 2'!Z23+'NGER input 2'!$I23*'NGER input 2'!AI23-'NGER input 2'!BD23)","v":""},{"$f":"IF('NGER input 2'!BE23=\"\",\"\",'NGER input 2'!$G23*'NGER input 2'!R23+'NGER input 2'!$H23*'NGER input 2'!AA23+'NGER input 2'!$I23*'NGER input 2'!AJ23-'NGER input 2'!BE23)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG23,IF('NGER input 1'!$B$6>1,GG23*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH23,IF('NGER input 1'!$B$6>1,GH23*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI23,IF('NGER input 1'!$B$6>1,GI23*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ23,IF('NGER input 1'!$B$6>1,GJ23*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK23,IF('NGER input 1'!$B$6>1,GK23*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL23,IF('NGER input 1'!$B$6>1,GL23*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM23,IF('NGER input 1'!$B$6>1,GM23*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN23,IF('NGER input 1'!$B$6>1,GN23*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO23,IF('NGER input 1'!$B$6>1,GO23*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP23,IF('NGER input 1'!$B$6>1,GP23*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[20,0,0,0,0,null,{"$f":"IF(OR($F24='Common parameters'!$EQ$8,$F24=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F24='Common parameters'!$EQ$4,$F24='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F24='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F24='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F24='Common parameters'!$EQ$8,$F24=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F24='Common parameters'!$EQ$4,$F24='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F24='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F24='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW24<>\"\",AW24,'NGER input 2'!CP24+((SUM('NGER input 2'!$DH24:$DP24)*'NGER input 2'!CP24)/(SUM('NGER input 2'!$CY24:$DG24))))","v":{"$error":"#N/A"}},{"$f":"IF(AX24<>\"\",AX24,'NGER input 2'!CQ24+((SUM('NGER input 2'!$DH24:$DP24)*'NGER input 2'!CQ24)/(SUM('NGER input 2'!$CY24:$DG24))))","v":{"$error":"#N/A"}},{"$f":"IF(AY24<>\"\",AY24,'NGER input 2'!CR24+((SUM('NGER input 2'!$DH24:$DP24)*'NGER input 2'!CR24)/(SUM('NGER input 2'!$CY24:$DG24))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ24<>\"\",AZ24,'NGER input 2'!CS24+((SUM('NGER input 2'!$DH24:$DP24)*'NGER input 2'!CS24)/(SUM('NGER input 2'!$CY24:$DG24))))","v":{"$error":"#N/A"}},{"$f":"IF(BA24<>\"\",BA24,'NGER input 2'!CT24+((SUM('NGER input 2'!$DH24:$DP24)*'NGER input 2'!CT24)/(SUM('NGER input 2'!$CY24:$DG24))))","v":{"$error":"#N/A"}},{"$f":"IF(BB24<>\"\",BB24,'NGER input 2'!CU24+((SUM('NGER input 2'!$DH24:$DP24)*'NGER input 2'!CU24)/(SUM('NGER input 2'!$CY24:$DG24))))","v":{"$error":"#N/A"}},{"$f":"IF(BC24<>\"\",BC24,'NGER input 2'!CV24+((SUM('NGER input 2'!$DH24:$DP24)*'NGER input 2'!CV24)/(SUM('NGER input 2'!$CY24:$DG24))))","v":{"$error":"#N/A"}},{"$f":"IF(BD24<>\"\",BD24,'NGER input 2'!CW24+((SUM('NGER input 2'!$DH24:$DP24)*'NGER input 2'!CW24)/(SUM('NGER input 2'!$CY24:$DG24))))","v":{"$error":"#N/A"}},{"$f":"IF(BE24<>\"\",BE24,'NGER input 2'!CX24+((SUM('NGER input 2'!$DH24:$DP24)*'NGER input 2'!CX24)/(SUM('NGER input 2'!$CY24:$DG24))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G24*'NGER input 2'!J24+'NGER input 2'!$H24*'NGER input 2'!S24+'NGER input 2'!$I24*'NGER input 2'!AB24","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G24*'NGER input 2'!K24+'NGER input 2'!$H24*'NGER input 2'!T24+'NGER input 2'!$I24*'NGER input 2'!AC24","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G24*'NGER input 2'!L24+'NGER input 2'!$H24*'NGER input 2'!U24+'NGER input 2'!$I24*'NGER input 2'!AD24","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G24*'NGER input 2'!M24+'NGER input 2'!$H24*'NGER input 2'!V24+'NGER input 2'!$I24*'NGER input 2'!AE24","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G24*'NGER input 2'!N24+'NGER input 2'!$H24*'NGER input 2'!W24+'NGER input 2'!$I24*'NGER input 2'!AF24","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G24*'NGER input 2'!O24+'NGER input 2'!$H24*'NGER input 2'!X24+'NGER input 2'!$I24*'NGER input 2'!AG24","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G24*'NGER input 2'!P24+'NGER input 2'!$H24*'NGER input 2'!Y24+'NGER input 2'!$I24*'NGER input 2'!AH24","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G24*'NGER input 2'!Q24+'NGER input 2'!$H24*'NGER input 2'!Z24+'NGER input 2'!$I24*'NGER input 2'!AI24","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G24*'NGER input 2'!R24+'NGER input 2'!$H24*'NGER input 2'!AA24+'NGER input 2'!$I24*'NGER input 2'!AJ24","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW24<>\"\",\"\",'NGER input 2'!CP24)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX24<>\"\",\"\",'NGER input 2'!CQ24)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY24<>\"\",\"\",'NGER input 2'!CR24)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ24<>\"\",\"\",'NGER input 2'!CS24)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA24<>\"\",\"\",'NGER input 2'!CT24)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB24<>\"\",\"\",'NGER input 2'!CU24)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC24<>\"\",\"\",'NGER input 2'!CV24)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD24<>\"\",\"\",'NGER input 2'!CW24)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE24<>\"\",\"\",'NGER input 2'!CX24)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW24=\"\",\"\",'NGER input 2'!CP24-'NGER input 2'!AW24)","v":""},{"$f":"IF('NGER input 2'!AX24=\"\",\"\",'NGER input 2'!$G24*'NGER input 2'!K24+'NGER input 2'!$H24*'NGER input 2'!T24+'NGER input 2'!$I24*'NGER input 2'!AC24-'NGER input 2'!AX24)","v":""},{"$f":"IF('NGER input 2'!AY24=\"\",\"\",'NGER input 2'!$G24*'NGER input 2'!L24+'NGER input 2'!$H24*'NGER input 2'!U24+'NGER input 2'!$I24*'NGER input 2'!AD24-'NGER input 2'!AY24)","v":""},{"$f":"IF('NGER input 2'!AZ24=\"\",\"\",'NGER input 2'!$G24*'NGER input 2'!M24+'NGER input 2'!$H24*'NGER input 2'!V24+'NGER input 2'!$I24*'NGER input 2'!AE24-'NGER input 2'!AZ24)","v":""},{"$f":"IF('NGER input 2'!BA24=\"\",\"\",'NGER input 2'!$G24*'NGER input 2'!N24+'NGER input 2'!$H24*'NGER input 2'!W24+'NGER input 2'!$I24*'NGER input 2'!AF24-'NGER input 2'!BA24)","v":""},{"$f":"IF('NGER input 2'!BB24=\"\",\"\",'NGER input 2'!$G24*'NGER input 2'!O24+'NGER input 2'!$H24*'NGER input 2'!X24+'NGER input 2'!$I24*'NGER input 2'!AG24-'NGER input 2'!BB24)","v":""},{"$f":"IF('NGER input 2'!BC24=\"\",\"\",'NGER input 2'!$G24*'NGER input 2'!P24+'NGER input 2'!$H24*'NGER input 2'!Y24+'NGER input 2'!$I24*'NGER input 2'!AH24-'NGER input 2'!BC24)","v":""},{"$f":"IF('NGER input 2'!BD24=\"\",\"\",'NGER input 2'!$G24*'NGER input 2'!Q24+'NGER input 2'!$H24*'NGER input 2'!Z24+'NGER input 2'!$I24*'NGER input 2'!AI24-'NGER input 2'!BD24)","v":""},{"$f":"IF('NGER input 2'!BE24=\"\",\"\",'NGER input 2'!$G24*'NGER input 2'!R24+'NGER input 2'!$H24*'NGER input 2'!AA24+'NGER input 2'!$I24*'NGER input 2'!AJ24-'NGER input 2'!BE24)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG24,IF('NGER input 1'!$B$6>1,GG24*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH24,IF('NGER input 1'!$B$6>1,GH24*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI24,IF('NGER input 1'!$B$6>1,GI24*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ24,IF('NGER input 1'!$B$6>1,GJ24*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK24,IF('NGER input 1'!$B$6>1,GK24*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL24,IF('NGER input 1'!$B$6>1,GL24*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM24,IF('NGER input 1'!$B$6>1,GM24*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN24,IF('NGER input 1'!$B$6>1,GN24*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO24,IF('NGER input 1'!$B$6>1,GO24*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP24,IF('NGER input 1'!$B$6>1,GP24*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[21,0,0,0,0,null,{"$f":"IF(OR($F25='Common parameters'!$EQ$8,$F25=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F25='Common parameters'!$EQ$4,$F25='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F25='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F25='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F25='Common parameters'!$EQ$8,$F25=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F25='Common parameters'!$EQ$4,$F25='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F25='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F25='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW25<>\"\",AW25,'NGER input 2'!CP25+((SUM('NGER input 2'!$DH25:$DP25)*'NGER input 2'!CP25)/(SUM('NGER input 2'!$CY25:$DG25))))","v":{"$error":"#N/A"}},{"$f":"IF(AX25<>\"\",AX25,'NGER input 2'!CQ25+((SUM('NGER input 2'!$DH25:$DP25)*'NGER input 2'!CQ25)/(SUM('NGER input 2'!$CY25:$DG25))))","v":{"$error":"#N/A"}},{"$f":"IF(AY25<>\"\",AY25,'NGER input 2'!CR25+((SUM('NGER input 2'!$DH25:$DP25)*'NGER input 2'!CR25)/(SUM('NGER input 2'!$CY25:$DG25))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ25<>\"\",AZ25,'NGER input 2'!CS25+((SUM('NGER input 2'!$DH25:$DP25)*'NGER input 2'!CS25)/(SUM('NGER input 2'!$CY25:$DG25))))","v":{"$error":"#N/A"}},{"$f":"IF(BA25<>\"\",BA25,'NGER input 2'!CT25+((SUM('NGER input 2'!$DH25:$DP25)*'NGER input 2'!CT25)/(SUM('NGER input 2'!$CY25:$DG25))))","v":{"$error":"#N/A"}},{"$f":"IF(BB25<>\"\",BB25,'NGER input 2'!CU25+((SUM('NGER input 2'!$DH25:$DP25)*'NGER input 2'!CU25)/(SUM('NGER input 2'!$CY25:$DG25))))","v":{"$error":"#N/A"}},{"$f":"IF(BC25<>\"\",BC25,'NGER input 2'!CV25+((SUM('NGER input 2'!$DH25:$DP25)*'NGER input 2'!CV25)/(SUM('NGER input 2'!$CY25:$DG25))))","v":{"$error":"#N/A"}},{"$f":"IF(BD25<>\"\",BD25,'NGER input 2'!CW25+((SUM('NGER input 2'!$DH25:$DP25)*'NGER input 2'!CW25)/(SUM('NGER input 2'!$CY25:$DG25))))","v":{"$error":"#N/A"}},{"$f":"IF(BE25<>\"\",BE25,'NGER input 2'!CX25+((SUM('NGER input 2'!$DH25:$DP25)*'NGER input 2'!CX25)/(SUM('NGER input 2'!$CY25:$DG25))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G25*'NGER input 2'!J25+'NGER input 2'!$H25*'NGER input 2'!S25+'NGER input 2'!$I25*'NGER input 2'!AB25","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G25*'NGER input 2'!K25+'NGER input 2'!$H25*'NGER input 2'!T25+'NGER input 2'!$I25*'NGER input 2'!AC25","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G25*'NGER input 2'!L25+'NGER input 2'!$H25*'NGER input 2'!U25+'NGER input 2'!$I25*'NGER input 2'!AD25","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G25*'NGER input 2'!M25+'NGER input 2'!$H25*'NGER input 2'!V25+'NGER input 2'!$I25*'NGER input 2'!AE25","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G25*'NGER input 2'!N25+'NGER input 2'!$H25*'NGER input 2'!W25+'NGER input 2'!$I25*'NGER input 2'!AF25","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G25*'NGER input 2'!O25+'NGER input 2'!$H25*'NGER input 2'!X25+'NGER input 2'!$I25*'NGER input 2'!AG25","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G25*'NGER input 2'!P25+'NGER input 2'!$H25*'NGER input 2'!Y25+'NGER input 2'!$I25*'NGER input 2'!AH25","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G25*'NGER input 2'!Q25+'NGER input 2'!$H25*'NGER input 2'!Z25+'NGER input 2'!$I25*'NGER input 2'!AI25","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G25*'NGER input 2'!R25+'NGER input 2'!$H25*'NGER input 2'!AA25+'NGER input 2'!$I25*'NGER input 2'!AJ25","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW25<>\"\",\"\",'NGER input 2'!CP25)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX25<>\"\",\"\",'NGER input 2'!CQ25)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY25<>\"\",\"\",'NGER input 2'!CR25)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ25<>\"\",\"\",'NGER input 2'!CS25)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA25<>\"\",\"\",'NGER input 2'!CT25)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB25<>\"\",\"\",'NGER input 2'!CU25)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC25<>\"\",\"\",'NGER input 2'!CV25)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD25<>\"\",\"\",'NGER input 2'!CW25)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE25<>\"\",\"\",'NGER input 2'!CX25)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW25=\"\",\"\",'NGER input 2'!CP25-'NGER input 2'!AW25)","v":""},{"$f":"IF('NGER input 2'!AX25=\"\",\"\",'NGER input 2'!$G25*'NGER input 2'!K25+'NGER input 2'!$H25*'NGER input 2'!T25+'NGER input 2'!$I25*'NGER input 2'!AC25-'NGER input 2'!AX25)","v":""},{"$f":"IF('NGER input 2'!AY25=\"\",\"\",'NGER input 2'!$G25*'NGER input 2'!L25+'NGER input 2'!$H25*'NGER input 2'!U25+'NGER input 2'!$I25*'NGER input 2'!AD25-'NGER input 2'!AY25)","v":""},{"$f":"IF('NGER input 2'!AZ25=\"\",\"\",'NGER input 2'!$G25*'NGER input 2'!M25+'NGER input 2'!$H25*'NGER input 2'!V25+'NGER input 2'!$I25*'NGER input 2'!AE25-'NGER input 2'!AZ25)","v":""},{"$f":"IF('NGER input 2'!BA25=\"\",\"\",'NGER input 2'!$G25*'NGER input 2'!N25+'NGER input 2'!$H25*'NGER input 2'!W25+'NGER input 2'!$I25*'NGER input 2'!AF25-'NGER input 2'!BA25)","v":""},{"$f":"IF('NGER input 2'!BB25=\"\",\"\",'NGER input 2'!$G25*'NGER input 2'!O25+'NGER input 2'!$H25*'NGER input 2'!X25+'NGER input 2'!$I25*'NGER input 2'!AG25-'NGER input 2'!BB25)","v":""},{"$f":"IF('NGER input 2'!BC25=\"\",\"\",'NGER input 2'!$G25*'NGER input 2'!P25+'NGER input 2'!$H25*'NGER input 2'!Y25+'NGER input 2'!$I25*'NGER input 2'!AH25-'NGER input 2'!BC25)","v":""},{"$f":"IF('NGER input 2'!BD25=\"\",\"\",'NGER input 2'!$G25*'NGER input 2'!Q25+'NGER input 2'!$H25*'NGER input 2'!Z25+'NGER input 2'!$I25*'NGER input 2'!AI25-'NGER input 2'!BD25)","v":""},{"$f":"IF('NGER input 2'!BE25=\"\",\"\",'NGER input 2'!$G25*'NGER input 2'!R25+'NGER input 2'!$H25*'NGER input 2'!AA25+'NGER input 2'!$I25*'NGER input 2'!AJ25-'NGER input 2'!BE25)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG25,IF('NGER input 1'!$B$6>1,GG25*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH25,IF('NGER input 1'!$B$6>1,GH25*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI25,IF('NGER input 1'!$B$6>1,GI25*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ25,IF('NGER input 1'!$B$6>1,GJ25*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK25,IF('NGER input 1'!$B$6>1,GK25*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL25,IF('NGER input 1'!$B$6>1,GL25*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM25,IF('NGER input 1'!$B$6>1,GM25*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN25,IF('NGER input 1'!$B$6>1,GN25*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO25,IF('NGER input 1'!$B$6>1,GO25*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP25,IF('NGER input 1'!$B$6>1,GP25*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[22,0,0,0,0,null,{"$f":"IF(OR($F26='Common parameters'!$EQ$8,$F26=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F26='Common parameters'!$EQ$4,$F26='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F26='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F26='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F26='Common parameters'!$EQ$8,$F26=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F26='Common parameters'!$EQ$4,$F26='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F26='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F26='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW26<>\"\",AW26,'NGER input 2'!CP26+((SUM('NGER input 2'!$DH26:$DP26)*'NGER input 2'!CP26)/(SUM('NGER input 2'!$CY26:$DG26))))","v":{"$error":"#N/A"}},{"$f":"IF(AX26<>\"\",AX26,'NGER input 2'!CQ26+((SUM('NGER input 2'!$DH26:$DP26)*'NGER input 2'!CQ26)/(SUM('NGER input 2'!$CY26:$DG26))))","v":{"$error":"#N/A"}},{"$f":"IF(AY26<>\"\",AY26,'NGER input 2'!CR26+((SUM('NGER input 2'!$DH26:$DP26)*'NGER input 2'!CR26)/(SUM('NGER input 2'!$CY26:$DG26))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ26<>\"\",AZ26,'NGER input 2'!CS26+((SUM('NGER input 2'!$DH26:$DP26)*'NGER input 2'!CS26)/(SUM('NGER input 2'!$CY26:$DG26))))","v":{"$error":"#N/A"}},{"$f":"IF(BA26<>\"\",BA26,'NGER input 2'!CT26+((SUM('NGER input 2'!$DH26:$DP26)*'NGER input 2'!CT26)/(SUM('NGER input 2'!$CY26:$DG26))))","v":{"$error":"#N/A"}},{"$f":"IF(BB26<>\"\",BB26,'NGER input 2'!CU26+((SUM('NGER input 2'!$DH26:$DP26)*'NGER input 2'!CU26)/(SUM('NGER input 2'!$CY26:$DG26))))","v":{"$error":"#N/A"}},{"$f":"IF(BC26<>\"\",BC26,'NGER input 2'!CV26+((SUM('NGER input 2'!$DH26:$DP26)*'NGER input 2'!CV26)/(SUM('NGER input 2'!$CY26:$DG26))))","v":{"$error":"#N/A"}},{"$f":"IF(BD26<>\"\",BD26,'NGER input 2'!CW26+((SUM('NGER input 2'!$DH26:$DP26)*'NGER input 2'!CW26)/(SUM('NGER input 2'!$CY26:$DG26))))","v":{"$error":"#N/A"}},{"$f":"IF(BE26<>\"\",BE26,'NGER input 2'!CX26+((SUM('NGER input 2'!$DH26:$DP26)*'NGER input 2'!CX26)/(SUM('NGER input 2'!$CY26:$DG26))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G26*'NGER input 2'!J26+'NGER input 2'!$H26*'NGER input 2'!S26+'NGER input 2'!$I26*'NGER input 2'!AB26","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G26*'NGER input 2'!K26+'NGER input 2'!$H26*'NGER input 2'!T26+'NGER input 2'!$I26*'NGER input 2'!AC26","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G26*'NGER input 2'!L26+'NGER input 2'!$H26*'NGER input 2'!U26+'NGER input 2'!$I26*'NGER input 2'!AD26","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G26*'NGER input 2'!M26+'NGER input 2'!$H26*'NGER input 2'!V26+'NGER input 2'!$I26*'NGER input 2'!AE26","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G26*'NGER input 2'!N26+'NGER input 2'!$H26*'NGER input 2'!W26+'NGER input 2'!$I26*'NGER input 2'!AF26","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G26*'NGER input 2'!O26+'NGER input 2'!$H26*'NGER input 2'!X26+'NGER input 2'!$I26*'NGER input 2'!AG26","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G26*'NGER input 2'!P26+'NGER input 2'!$H26*'NGER input 2'!Y26+'NGER input 2'!$I26*'NGER input 2'!AH26","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G26*'NGER input 2'!Q26+'NGER input 2'!$H26*'NGER input 2'!Z26+'NGER input 2'!$I26*'NGER input 2'!AI26","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G26*'NGER input 2'!R26+'NGER input 2'!$H26*'NGER input 2'!AA26+'NGER input 2'!$I26*'NGER input 2'!AJ26","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW26<>\"\",\"\",'NGER input 2'!CP26)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX26<>\"\",\"\",'NGER input 2'!CQ26)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY26<>\"\",\"\",'NGER input 2'!CR26)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ26<>\"\",\"\",'NGER input 2'!CS26)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA26<>\"\",\"\",'NGER input 2'!CT26)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB26<>\"\",\"\",'NGER input 2'!CU26)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC26<>\"\",\"\",'NGER input 2'!CV26)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD26<>\"\",\"\",'NGER input 2'!CW26)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE26<>\"\",\"\",'NGER input 2'!CX26)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW26=\"\",\"\",'NGER input 2'!CP26-'NGER input 2'!AW26)","v":""},{"$f":"IF('NGER input 2'!AX26=\"\",\"\",'NGER input 2'!$G26*'NGER input 2'!K26+'NGER input 2'!$H26*'NGER input 2'!T26+'NGER input 2'!$I26*'NGER input 2'!AC26-'NGER input 2'!AX26)","v":""},{"$f":"IF('NGER input 2'!AY26=\"\",\"\",'NGER input 2'!$G26*'NGER input 2'!L26+'NGER input 2'!$H26*'NGER input 2'!U26+'NGER input 2'!$I26*'NGER input 2'!AD26-'NGER input 2'!AY26)","v":""},{"$f":"IF('NGER input 2'!AZ26=\"\",\"\",'NGER input 2'!$G26*'NGER input 2'!M26+'NGER input 2'!$H26*'NGER input 2'!V26+'NGER input 2'!$I26*'NGER input 2'!AE26-'NGER input 2'!AZ26)","v":""},{"$f":"IF('NGER input 2'!BA26=\"\",\"\",'NGER input 2'!$G26*'NGER input 2'!N26+'NGER input 2'!$H26*'NGER input 2'!W26+'NGER input 2'!$I26*'NGER input 2'!AF26-'NGER input 2'!BA26)","v":""},{"$f":"IF('NGER input 2'!BB26=\"\",\"\",'NGER input 2'!$G26*'NGER input 2'!O26+'NGER input 2'!$H26*'NGER input 2'!X26+'NGER input 2'!$I26*'NGER input 2'!AG26-'NGER input 2'!BB26)","v":""},{"$f":"IF('NGER input 2'!BC26=\"\",\"\",'NGER input 2'!$G26*'NGER input 2'!P26+'NGER input 2'!$H26*'NGER input 2'!Y26+'NGER input 2'!$I26*'NGER input 2'!AH26-'NGER input 2'!BC26)","v":""},{"$f":"IF('NGER input 2'!BD26=\"\",\"\",'NGER input 2'!$G26*'NGER input 2'!Q26+'NGER input 2'!$H26*'NGER input 2'!Z26+'NGER input 2'!$I26*'NGER input 2'!AI26-'NGER input 2'!BD26)","v":""},{"$f":"IF('NGER input 2'!BE26=\"\",\"\",'NGER input 2'!$G26*'NGER input 2'!R26+'NGER input 2'!$H26*'NGER input 2'!AA26+'NGER input 2'!$I26*'NGER input 2'!AJ26-'NGER input 2'!BE26)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG26,IF('NGER input 1'!$B$6>1,GG26*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH26,IF('NGER input 1'!$B$6>1,GH26*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI26,IF('NGER input 1'!$B$6>1,GI26*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ26,IF('NGER input 1'!$B$6>1,GJ26*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK26,IF('NGER input 1'!$B$6>1,GK26*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL26,IF('NGER input 1'!$B$6>1,GL26*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM26,IF('NGER input 1'!$B$6>1,GM26*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN26,IF('NGER input 1'!$B$6>1,GN26*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO26,IF('NGER input 1'!$B$6>1,GO26*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP26,IF('NGER input 1'!$B$6>1,GP26*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[23,0,0,0,0,null,{"$f":"IF(OR($F27='Common parameters'!$EQ$8,$F27=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F27='Common parameters'!$EQ$4,$F27='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F27='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F27='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F27='Common parameters'!$EQ$8,$F27=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F27='Common parameters'!$EQ$4,$F27='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F27='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F27='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW27<>\"\",AW27,'NGER input 2'!CP27+((SUM('NGER input 2'!$DH27:$DP27)*'NGER input 2'!CP27)/(SUM('NGER input 2'!$CY27:$DG27))))","v":{"$error":"#N/A"}},{"$f":"IF(AX27<>\"\",AX27,'NGER input 2'!CQ27+((SUM('NGER input 2'!$DH27:$DP27)*'NGER input 2'!CQ27)/(SUM('NGER input 2'!$CY27:$DG27))))","v":{"$error":"#N/A"}},{"$f":"IF(AY27<>\"\",AY27,'NGER input 2'!CR27+((SUM('NGER input 2'!$DH27:$DP27)*'NGER input 2'!CR27)/(SUM('NGER input 2'!$CY27:$DG27))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ27<>\"\",AZ27,'NGER input 2'!CS27+((SUM('NGER input 2'!$DH27:$DP27)*'NGER input 2'!CS27)/(SUM('NGER input 2'!$CY27:$DG27))))","v":{"$error":"#N/A"}},{"$f":"IF(BA27<>\"\",BA27,'NGER input 2'!CT27+((SUM('NGER input 2'!$DH27:$DP27)*'NGER input 2'!CT27)/(SUM('NGER input 2'!$CY27:$DG27))))","v":{"$error":"#N/A"}},{"$f":"IF(BB27<>\"\",BB27,'NGER input 2'!CU27+((SUM('NGER input 2'!$DH27:$DP27)*'NGER input 2'!CU27)/(SUM('NGER input 2'!$CY27:$DG27))))","v":{"$error":"#N/A"}},{"$f":"IF(BC27<>\"\",BC27,'NGER input 2'!CV27+((SUM('NGER input 2'!$DH27:$DP27)*'NGER input 2'!CV27)/(SUM('NGER input 2'!$CY27:$DG27))))","v":{"$error":"#N/A"}},{"$f":"IF(BD27<>\"\",BD27,'NGER input 2'!CW27+((SUM('NGER input 2'!$DH27:$DP27)*'NGER input 2'!CW27)/(SUM('NGER input 2'!$CY27:$DG27))))","v":{"$error":"#N/A"}},{"$f":"IF(BE27<>\"\",BE27,'NGER input 2'!CX27+((SUM('NGER input 2'!$DH27:$DP27)*'NGER input 2'!CX27)/(SUM('NGER input 2'!$CY27:$DG27))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G27*'NGER input 2'!J27+'NGER input 2'!$H27*'NGER input 2'!S27+'NGER input 2'!$I27*'NGER input 2'!AB27","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G27*'NGER input 2'!K27+'NGER input 2'!$H27*'NGER input 2'!T27+'NGER input 2'!$I27*'NGER input 2'!AC27","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G27*'NGER input 2'!L27+'NGER input 2'!$H27*'NGER input 2'!U27+'NGER input 2'!$I27*'NGER input 2'!AD27","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G27*'NGER input 2'!M27+'NGER input 2'!$H27*'NGER input 2'!V27+'NGER input 2'!$I27*'NGER input 2'!AE27","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G27*'NGER input 2'!N27+'NGER input 2'!$H27*'NGER input 2'!W27+'NGER input 2'!$I27*'NGER input 2'!AF27","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G27*'NGER input 2'!O27+'NGER input 2'!$H27*'NGER input 2'!X27+'NGER input 2'!$I27*'NGER input 2'!AG27","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G27*'NGER input 2'!P27+'NGER input 2'!$H27*'NGER input 2'!Y27+'NGER input 2'!$I27*'NGER input 2'!AH27","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G27*'NGER input 2'!Q27+'NGER input 2'!$H27*'NGER input 2'!Z27+'NGER input 2'!$I27*'NGER input 2'!AI27","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G27*'NGER input 2'!R27+'NGER input 2'!$H27*'NGER input 2'!AA27+'NGER input 2'!$I27*'NGER input 2'!AJ27","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW27<>\"\",\"\",'NGER input 2'!CP27)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX27<>\"\",\"\",'NGER input 2'!CQ27)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY27<>\"\",\"\",'NGER input 2'!CR27)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ27<>\"\",\"\",'NGER input 2'!CS27)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA27<>\"\",\"\",'NGER input 2'!CT27)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB27<>\"\",\"\",'NGER input 2'!CU27)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC27<>\"\",\"\",'NGER input 2'!CV27)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD27<>\"\",\"\",'NGER input 2'!CW27)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE27<>\"\",\"\",'NGER input 2'!CX27)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW27=\"\",\"\",'NGER input 2'!CP27-'NGER input 2'!AW27)","v":""},{"$f":"IF('NGER input 2'!AX27=\"\",\"\",'NGER input 2'!$G27*'NGER input 2'!K27+'NGER input 2'!$H27*'NGER input 2'!T27+'NGER input 2'!$I27*'NGER input 2'!AC27-'NGER input 2'!AX27)","v":""},{"$f":"IF('NGER input 2'!AY27=\"\",\"\",'NGER input 2'!$G27*'NGER input 2'!L27+'NGER input 2'!$H27*'NGER input 2'!U27+'NGER input 2'!$I27*'NGER input 2'!AD27-'NGER input 2'!AY27)","v":""},{"$f":"IF('NGER input 2'!AZ27=\"\",\"\",'NGER input 2'!$G27*'NGER input 2'!M27+'NGER input 2'!$H27*'NGER input 2'!V27+'NGER input 2'!$I27*'NGER input 2'!AE27-'NGER input 2'!AZ27)","v":""},{"$f":"IF('NGER input 2'!BA27=\"\",\"\",'NGER input 2'!$G27*'NGER input 2'!N27+'NGER input 2'!$H27*'NGER input 2'!W27+'NGER input 2'!$I27*'NGER input 2'!AF27-'NGER input 2'!BA27)","v":""},{"$f":"IF('NGER input 2'!BB27=\"\",\"\",'NGER input 2'!$G27*'NGER input 2'!O27+'NGER input 2'!$H27*'NGER input 2'!X27+'NGER input 2'!$I27*'NGER input 2'!AG27-'NGER input 2'!BB27)","v":""},{"$f":"IF('NGER input 2'!BC27=\"\",\"\",'NGER input 2'!$G27*'NGER input 2'!P27+'NGER input 2'!$H27*'NGER input 2'!Y27+'NGER input 2'!$I27*'NGER input 2'!AH27-'NGER input 2'!BC27)","v":""},{"$f":"IF('NGER input 2'!BD27=\"\",\"\",'NGER input 2'!$G27*'NGER input 2'!Q27+'NGER input 2'!$H27*'NGER input 2'!Z27+'NGER input 2'!$I27*'NGER input 2'!AI27-'NGER input 2'!BD27)","v":""},{"$f":"IF('NGER input 2'!BE27=\"\",\"\",'NGER input 2'!$G27*'NGER input 2'!R27+'NGER input 2'!$H27*'NGER input 2'!AA27+'NGER input 2'!$I27*'NGER input 2'!AJ27-'NGER input 2'!BE27)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG27,IF('NGER input 1'!$B$6>1,GG27*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH27,IF('NGER input 1'!$B$6>1,GH27*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI27,IF('NGER input 1'!$B$6>1,GI27*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ27,IF('NGER input 1'!$B$6>1,GJ27*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK27,IF('NGER input 1'!$B$6>1,GK27*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL27,IF('NGER input 1'!$B$6>1,GL27*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM27,IF('NGER input 1'!$B$6>1,GM27*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN27,IF('NGER input 1'!$B$6>1,GN27*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO27,IF('NGER input 1'!$B$6>1,GO27*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP27,IF('NGER input 1'!$B$6>1,GP27*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[24,0,0,0,0,null,{"$f":"IF(OR($F28='Common parameters'!$EQ$8,$F28=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F28='Common parameters'!$EQ$4,$F28='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F28='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F28='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F28='Common parameters'!$EQ$8,$F28=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F28='Common parameters'!$EQ$4,$F28='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F28='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F28='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW28<>\"\",AW28,'NGER input 2'!CP28+((SUM('NGER input 2'!$DH28:$DP28)*'NGER input 2'!CP28)/(SUM('NGER input 2'!$CY28:$DG28))))","v":{"$error":"#N/A"}},{"$f":"IF(AX28<>\"\",AX28,'NGER input 2'!CQ28+((SUM('NGER input 2'!$DH28:$DP28)*'NGER input 2'!CQ28)/(SUM('NGER input 2'!$CY28:$DG28))))","v":{"$error":"#N/A"}},{"$f":"IF(AY28<>\"\",AY28,'NGER input 2'!CR28+((SUM('NGER input 2'!$DH28:$DP28)*'NGER input 2'!CR28)/(SUM('NGER input 2'!$CY28:$DG28))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ28<>\"\",AZ28,'NGER input 2'!CS28+((SUM('NGER input 2'!$DH28:$DP28)*'NGER input 2'!CS28)/(SUM('NGER input 2'!$CY28:$DG28))))","v":{"$error":"#N/A"}},{"$f":"IF(BA28<>\"\",BA28,'NGER input 2'!CT28+((SUM('NGER input 2'!$DH28:$DP28)*'NGER input 2'!CT28)/(SUM('NGER input 2'!$CY28:$DG28))))","v":{"$error":"#N/A"}},{"$f":"IF(BB28<>\"\",BB28,'NGER input 2'!CU28+((SUM('NGER input 2'!$DH28:$DP28)*'NGER input 2'!CU28)/(SUM('NGER input 2'!$CY28:$DG28))))","v":{"$error":"#N/A"}},{"$f":"IF(BC28<>\"\",BC28,'NGER input 2'!CV28+((SUM('NGER input 2'!$DH28:$DP28)*'NGER input 2'!CV28)/(SUM('NGER input 2'!$CY28:$DG28))))","v":{"$error":"#N/A"}},{"$f":"IF(BD28<>\"\",BD28,'NGER input 2'!CW28+((SUM('NGER input 2'!$DH28:$DP28)*'NGER input 2'!CW28)/(SUM('NGER input 2'!$CY28:$DG28))))","v":{"$error":"#N/A"}},{"$f":"IF(BE28<>\"\",BE28,'NGER input 2'!CX28+((SUM('NGER input 2'!$DH28:$DP28)*'NGER input 2'!CX28)/(SUM('NGER input 2'!$CY28:$DG28))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G28*'NGER input 2'!J28+'NGER input 2'!$H28*'NGER input 2'!S28+'NGER input 2'!$I28*'NGER input 2'!AB28","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G28*'NGER input 2'!K28+'NGER input 2'!$H28*'NGER input 2'!T28+'NGER input 2'!$I28*'NGER input 2'!AC28","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G28*'NGER input 2'!L28+'NGER input 2'!$H28*'NGER input 2'!U28+'NGER input 2'!$I28*'NGER input 2'!AD28","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G28*'NGER input 2'!M28+'NGER input 2'!$H28*'NGER input 2'!V28+'NGER input 2'!$I28*'NGER input 2'!AE28","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G28*'NGER input 2'!N28+'NGER input 2'!$H28*'NGER input 2'!W28+'NGER input 2'!$I28*'NGER input 2'!AF28","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G28*'NGER input 2'!O28+'NGER input 2'!$H28*'NGER input 2'!X28+'NGER input 2'!$I28*'NGER input 2'!AG28","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G28*'NGER input 2'!P28+'NGER input 2'!$H28*'NGER input 2'!Y28+'NGER input 2'!$I28*'NGER input 2'!AH28","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G28*'NGER input 2'!Q28+'NGER input 2'!$H28*'NGER input 2'!Z28+'NGER input 2'!$I28*'NGER input 2'!AI28","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G28*'NGER input 2'!R28+'NGER input 2'!$H28*'NGER input 2'!AA28+'NGER input 2'!$I28*'NGER input 2'!AJ28","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW28<>\"\",\"\",'NGER input 2'!CP28)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX28<>\"\",\"\",'NGER input 2'!CQ28)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY28<>\"\",\"\",'NGER input 2'!CR28)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ28<>\"\",\"\",'NGER input 2'!CS28)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA28<>\"\",\"\",'NGER input 2'!CT28)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB28<>\"\",\"\",'NGER input 2'!CU28)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC28<>\"\",\"\",'NGER input 2'!CV28)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD28<>\"\",\"\",'NGER input 2'!CW28)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE28<>\"\",\"\",'NGER input 2'!CX28)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW28=\"\",\"\",'NGER input 2'!CP28-'NGER input 2'!AW28)","v":""},{"$f":"IF('NGER input 2'!AX28=\"\",\"\",'NGER input 2'!$G28*'NGER input 2'!K28+'NGER input 2'!$H28*'NGER input 2'!T28+'NGER input 2'!$I28*'NGER input 2'!AC28-'NGER input 2'!AX28)","v":""},{"$f":"IF('NGER input 2'!AY28=\"\",\"\",'NGER input 2'!$G28*'NGER input 2'!L28+'NGER input 2'!$H28*'NGER input 2'!U28+'NGER input 2'!$I28*'NGER input 2'!AD28-'NGER input 2'!AY28)","v":""},{"$f":"IF('NGER input 2'!AZ28=\"\",\"\",'NGER input 2'!$G28*'NGER input 2'!M28+'NGER input 2'!$H28*'NGER input 2'!V28+'NGER input 2'!$I28*'NGER input 2'!AE28-'NGER input 2'!AZ28)","v":""},{"$f":"IF('NGER input 2'!BA28=\"\",\"\",'NGER input 2'!$G28*'NGER input 2'!N28+'NGER input 2'!$H28*'NGER input 2'!W28+'NGER input 2'!$I28*'NGER input 2'!AF28-'NGER input 2'!BA28)","v":""},{"$f":"IF('NGER input 2'!BB28=\"\",\"\",'NGER input 2'!$G28*'NGER input 2'!O28+'NGER input 2'!$H28*'NGER input 2'!X28+'NGER input 2'!$I28*'NGER input 2'!AG28-'NGER input 2'!BB28)","v":""},{"$f":"IF('NGER input 2'!BC28=\"\",\"\",'NGER input 2'!$G28*'NGER input 2'!P28+'NGER input 2'!$H28*'NGER input 2'!Y28+'NGER input 2'!$I28*'NGER input 2'!AH28-'NGER input 2'!BC28)","v":""},{"$f":"IF('NGER input 2'!BD28=\"\",\"\",'NGER input 2'!$G28*'NGER input 2'!Q28+'NGER input 2'!$H28*'NGER input 2'!Z28+'NGER input 2'!$I28*'NGER input 2'!AI28-'NGER input 2'!BD28)","v":""},{"$f":"IF('NGER input 2'!BE28=\"\",\"\",'NGER input 2'!$G28*'NGER input 2'!R28+'NGER input 2'!$H28*'NGER input 2'!AA28+'NGER input 2'!$I28*'NGER input 2'!AJ28-'NGER input 2'!BE28)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG28,IF('NGER input 1'!$B$6>1,GG28*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH28,IF('NGER input 1'!$B$6>1,GH28*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI28,IF('NGER input 1'!$B$6>1,GI28*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ28,IF('NGER input 1'!$B$6>1,GJ28*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK28,IF('NGER input 1'!$B$6>1,GK28*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL28,IF('NGER input 1'!$B$6>1,GL28*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM28,IF('NGER input 1'!$B$6>1,GM28*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN28,IF('NGER input 1'!$B$6>1,GN28*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO28,IF('NGER input 1'!$B$6>1,GO28*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP28,IF('NGER input 1'!$B$6>1,GP28*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[25,0,0,0,0,null,{"$f":"IF(OR($F29='Common parameters'!$EQ$8,$F29=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F29='Common parameters'!$EQ$4,$F29='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F29='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F29='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F29='Common parameters'!$EQ$8,$F29=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F29='Common parameters'!$EQ$4,$F29='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F29='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F29='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW29<>\"\",AW29,'NGER input 2'!CP29+((SUM('NGER input 2'!$DH29:$DP29)*'NGER input 2'!CP29)/(SUM('NGER input 2'!$CY29:$DG29))))","v":{"$error":"#N/A"}},{"$f":"IF(AX29<>\"\",AX29,'NGER input 2'!CQ29+((SUM('NGER input 2'!$DH29:$DP29)*'NGER input 2'!CQ29)/(SUM('NGER input 2'!$CY29:$DG29))))","v":{"$error":"#N/A"}},{"$f":"IF(AY29<>\"\",AY29,'NGER input 2'!CR29+((SUM('NGER input 2'!$DH29:$DP29)*'NGER input 2'!CR29)/(SUM('NGER input 2'!$CY29:$DG29))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ29<>\"\",AZ29,'NGER input 2'!CS29+((SUM('NGER input 2'!$DH29:$DP29)*'NGER input 2'!CS29)/(SUM('NGER input 2'!$CY29:$DG29))))","v":{"$error":"#N/A"}},{"$f":"IF(BA29<>\"\",BA29,'NGER input 2'!CT29+((SUM('NGER input 2'!$DH29:$DP29)*'NGER input 2'!CT29)/(SUM('NGER input 2'!$CY29:$DG29))))","v":{"$error":"#N/A"}},{"$f":"IF(BB29<>\"\",BB29,'NGER input 2'!CU29+((SUM('NGER input 2'!$DH29:$DP29)*'NGER input 2'!CU29)/(SUM('NGER input 2'!$CY29:$DG29))))","v":{"$error":"#N/A"}},{"$f":"IF(BC29<>\"\",BC29,'NGER input 2'!CV29+((SUM('NGER input 2'!$DH29:$DP29)*'NGER input 2'!CV29)/(SUM('NGER input 2'!$CY29:$DG29))))","v":{"$error":"#N/A"}},{"$f":"IF(BD29<>\"\",BD29,'NGER input 2'!CW29+((SUM('NGER input 2'!$DH29:$DP29)*'NGER input 2'!CW29)/(SUM('NGER input 2'!$CY29:$DG29))))","v":{"$error":"#N/A"}},{"$f":"IF(BE29<>\"\",BE29,'NGER input 2'!CX29+((SUM('NGER input 2'!$DH29:$DP29)*'NGER input 2'!CX29)/(SUM('NGER input 2'!$CY29:$DG29))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G29*'NGER input 2'!J29+'NGER input 2'!$H29*'NGER input 2'!S29+'NGER input 2'!$I29*'NGER input 2'!AB29","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G29*'NGER input 2'!K29+'NGER input 2'!$H29*'NGER input 2'!T29+'NGER input 2'!$I29*'NGER input 2'!AC29","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G29*'NGER input 2'!L29+'NGER input 2'!$H29*'NGER input 2'!U29+'NGER input 2'!$I29*'NGER input 2'!AD29","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G29*'NGER input 2'!M29+'NGER input 2'!$H29*'NGER input 2'!V29+'NGER input 2'!$I29*'NGER input 2'!AE29","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G29*'NGER input 2'!N29+'NGER input 2'!$H29*'NGER input 2'!W29+'NGER input 2'!$I29*'NGER input 2'!AF29","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G29*'NGER input 2'!O29+'NGER input 2'!$H29*'NGER input 2'!X29+'NGER input 2'!$I29*'NGER input 2'!AG29","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G29*'NGER input 2'!P29+'NGER input 2'!$H29*'NGER input 2'!Y29+'NGER input 2'!$I29*'NGER input 2'!AH29","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G29*'NGER input 2'!Q29+'NGER input 2'!$H29*'NGER input 2'!Z29+'NGER input 2'!$I29*'NGER input 2'!AI29","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G29*'NGER input 2'!R29+'NGER input 2'!$H29*'NGER input 2'!AA29+'NGER input 2'!$I29*'NGER input 2'!AJ29","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW29<>\"\",\"\",'NGER input 2'!CP29)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX29<>\"\",\"\",'NGER input 2'!CQ29)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY29<>\"\",\"\",'NGER input 2'!CR29)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ29<>\"\",\"\",'NGER input 2'!CS29)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA29<>\"\",\"\",'NGER input 2'!CT29)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB29<>\"\",\"\",'NGER input 2'!CU29)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC29<>\"\",\"\",'NGER input 2'!CV29)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD29<>\"\",\"\",'NGER input 2'!CW29)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE29<>\"\",\"\",'NGER input 2'!CX29)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW29=\"\",\"\",'NGER input 2'!CP29-'NGER input 2'!AW29)","v":""},{"$f":"IF('NGER input 2'!AX29=\"\",\"\",'NGER input 2'!$G29*'NGER input 2'!K29+'NGER input 2'!$H29*'NGER input 2'!T29+'NGER input 2'!$I29*'NGER input 2'!AC29-'NGER input 2'!AX29)","v":""},{"$f":"IF('NGER input 2'!AY29=\"\",\"\",'NGER input 2'!$G29*'NGER input 2'!L29+'NGER input 2'!$H29*'NGER input 2'!U29+'NGER input 2'!$I29*'NGER input 2'!AD29-'NGER input 2'!AY29)","v":""},{"$f":"IF('NGER input 2'!AZ29=\"\",\"\",'NGER input 2'!$G29*'NGER input 2'!M29+'NGER input 2'!$H29*'NGER input 2'!V29+'NGER input 2'!$I29*'NGER input 2'!AE29-'NGER input 2'!AZ29)","v":""},{"$f":"IF('NGER input 2'!BA29=\"\",\"\",'NGER input 2'!$G29*'NGER input 2'!N29+'NGER input 2'!$H29*'NGER input 2'!W29+'NGER input 2'!$I29*'NGER input 2'!AF29-'NGER input 2'!BA29)","v":""},{"$f":"IF('NGER input 2'!BB29=\"\",\"\",'NGER input 2'!$G29*'NGER input 2'!O29+'NGER input 2'!$H29*'NGER input 2'!X29+'NGER input 2'!$I29*'NGER input 2'!AG29-'NGER input 2'!BB29)","v":""},{"$f":"IF('NGER input 2'!BC29=\"\",\"\",'NGER input 2'!$G29*'NGER input 2'!P29+'NGER input 2'!$H29*'NGER input 2'!Y29+'NGER input 2'!$I29*'NGER input 2'!AH29-'NGER input 2'!BC29)","v":""},{"$f":"IF('NGER input 2'!BD29=\"\",\"\",'NGER input 2'!$G29*'NGER input 2'!Q29+'NGER input 2'!$H29*'NGER input 2'!Z29+'NGER input 2'!$I29*'NGER input 2'!AI29-'NGER input 2'!BD29)","v":""},{"$f":"IF('NGER input 2'!BE29=\"\",\"\",'NGER input 2'!$G29*'NGER input 2'!R29+'NGER input 2'!$H29*'NGER input 2'!AA29+'NGER input 2'!$I29*'NGER input 2'!AJ29-'NGER input 2'!BE29)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG29,IF('NGER input 1'!$B$6>1,GG29*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH29,IF('NGER input 1'!$B$6>1,GH29*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI29,IF('NGER input 1'!$B$6>1,GI29*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ29,IF('NGER input 1'!$B$6>1,GJ29*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK29,IF('NGER input 1'!$B$6>1,GK29*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL29,IF('NGER input 1'!$B$6>1,GL29*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM29,IF('NGER input 1'!$B$6>1,GM29*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN29,IF('NGER input 1'!$B$6>1,GN29*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO29,IF('NGER input 1'!$B$6>1,GO29*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP29,IF('NGER input 1'!$B$6>1,GP29*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[26,0,0,0,0,null,{"$f":"IF(OR($F30='Common parameters'!$EQ$8,$F30=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F30='Common parameters'!$EQ$4,$F30='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F30='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F30='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F30='Common parameters'!$EQ$8,$F30=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F30='Common parameters'!$EQ$4,$F30='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F30='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F30='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW30<>\"\",AW30,'NGER input 2'!CP30+((SUM('NGER input 2'!$DH30:$DP30)*'NGER input 2'!CP30)/(SUM('NGER input 2'!$CY30:$DG30))))","v":{"$error":"#N/A"}},{"$f":"IF(AX30<>\"\",AX30,'NGER input 2'!CQ30+((SUM('NGER input 2'!$DH30:$DP30)*'NGER input 2'!CQ30)/(SUM('NGER input 2'!$CY30:$DG30))))","v":{"$error":"#N/A"}},{"$f":"IF(AY30<>\"\",AY30,'NGER input 2'!CR30+((SUM('NGER input 2'!$DH30:$DP30)*'NGER input 2'!CR30)/(SUM('NGER input 2'!$CY30:$DG30))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ30<>\"\",AZ30,'NGER input 2'!CS30+((SUM('NGER input 2'!$DH30:$DP30)*'NGER input 2'!CS30)/(SUM('NGER input 2'!$CY30:$DG30))))","v":{"$error":"#N/A"}},{"$f":"IF(BA30<>\"\",BA30,'NGER input 2'!CT30+((SUM('NGER input 2'!$DH30:$DP30)*'NGER input 2'!CT30)/(SUM('NGER input 2'!$CY30:$DG30))))","v":{"$error":"#N/A"}},{"$f":"IF(BB30<>\"\",BB30,'NGER input 2'!CU30+((SUM('NGER input 2'!$DH30:$DP30)*'NGER input 2'!CU30)/(SUM('NGER input 2'!$CY30:$DG30))))","v":{"$error":"#N/A"}},{"$f":"IF(BC30<>\"\",BC30,'NGER input 2'!CV30+((SUM('NGER input 2'!$DH30:$DP30)*'NGER input 2'!CV30)/(SUM('NGER input 2'!$CY30:$DG30))))","v":{"$error":"#N/A"}},{"$f":"IF(BD30<>\"\",BD30,'NGER input 2'!CW30+((SUM('NGER input 2'!$DH30:$DP30)*'NGER input 2'!CW30)/(SUM('NGER input 2'!$CY30:$DG30))))","v":{"$error":"#N/A"}},{"$f":"IF(BE30<>\"\",BE30,'NGER input 2'!CX30+((SUM('NGER input 2'!$DH30:$DP30)*'NGER input 2'!CX30)/(SUM('NGER input 2'!$CY30:$DG30))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G30*'NGER input 2'!J30+'NGER input 2'!$H30*'NGER input 2'!S30+'NGER input 2'!$I30*'NGER input 2'!AB30","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G30*'NGER input 2'!K30+'NGER input 2'!$H30*'NGER input 2'!T30+'NGER input 2'!$I30*'NGER input 2'!AC30","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G30*'NGER input 2'!L30+'NGER input 2'!$H30*'NGER input 2'!U30+'NGER input 2'!$I30*'NGER input 2'!AD30","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G30*'NGER input 2'!M30+'NGER input 2'!$H30*'NGER input 2'!V30+'NGER input 2'!$I30*'NGER input 2'!AE30","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G30*'NGER input 2'!N30+'NGER input 2'!$H30*'NGER input 2'!W30+'NGER input 2'!$I30*'NGER input 2'!AF30","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G30*'NGER input 2'!O30+'NGER input 2'!$H30*'NGER input 2'!X30+'NGER input 2'!$I30*'NGER input 2'!AG30","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G30*'NGER input 2'!P30+'NGER input 2'!$H30*'NGER input 2'!Y30+'NGER input 2'!$I30*'NGER input 2'!AH30","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G30*'NGER input 2'!Q30+'NGER input 2'!$H30*'NGER input 2'!Z30+'NGER input 2'!$I30*'NGER input 2'!AI30","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G30*'NGER input 2'!R30+'NGER input 2'!$H30*'NGER input 2'!AA30+'NGER input 2'!$I30*'NGER input 2'!AJ30","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW30<>\"\",\"\",'NGER input 2'!CP30)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX30<>\"\",\"\",'NGER input 2'!CQ30)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY30<>\"\",\"\",'NGER input 2'!CR30)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ30<>\"\",\"\",'NGER input 2'!CS30)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA30<>\"\",\"\",'NGER input 2'!CT30)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB30<>\"\",\"\",'NGER input 2'!CU30)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC30<>\"\",\"\",'NGER input 2'!CV30)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD30<>\"\",\"\",'NGER input 2'!CW30)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE30<>\"\",\"\",'NGER input 2'!CX30)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW30=\"\",\"\",'NGER input 2'!CP30-'NGER input 2'!AW30)","v":""},{"$f":"IF('NGER input 2'!AX30=\"\",\"\",'NGER input 2'!$G30*'NGER input 2'!K30+'NGER input 2'!$H30*'NGER input 2'!T30+'NGER input 2'!$I30*'NGER input 2'!AC30-'NGER input 2'!AX30)","v":""},{"$f":"IF('NGER input 2'!AY30=\"\",\"\",'NGER input 2'!$G30*'NGER input 2'!L30+'NGER input 2'!$H30*'NGER input 2'!U30+'NGER input 2'!$I30*'NGER input 2'!AD30-'NGER input 2'!AY30)","v":""},{"$f":"IF('NGER input 2'!AZ30=\"\",\"\",'NGER input 2'!$G30*'NGER input 2'!M30+'NGER input 2'!$H30*'NGER input 2'!V30+'NGER input 2'!$I30*'NGER input 2'!AE30-'NGER input 2'!AZ30)","v":""},{"$f":"IF('NGER input 2'!BA30=\"\",\"\",'NGER input 2'!$G30*'NGER input 2'!N30+'NGER input 2'!$H30*'NGER input 2'!W30+'NGER input 2'!$I30*'NGER input 2'!AF30-'NGER input 2'!BA30)","v":""},{"$f":"IF('NGER input 2'!BB30=\"\",\"\",'NGER input 2'!$G30*'NGER input 2'!O30+'NGER input 2'!$H30*'NGER input 2'!X30+'NGER input 2'!$I30*'NGER input 2'!AG30-'NGER input 2'!BB30)","v":""},{"$f":"IF('NGER input 2'!BC30=\"\",\"\",'NGER input 2'!$G30*'NGER input 2'!P30+'NGER input 2'!$H30*'NGER input 2'!Y30+'NGER input 2'!$I30*'NGER input 2'!AH30-'NGER input 2'!BC30)","v":""},{"$f":"IF('NGER input 2'!BD30=\"\",\"\",'NGER input 2'!$G30*'NGER input 2'!Q30+'NGER input 2'!$H30*'NGER input 2'!Z30+'NGER input 2'!$I30*'NGER input 2'!AI30-'NGER input 2'!BD30)","v":""},{"$f":"IF('NGER input 2'!BE30=\"\",\"\",'NGER input 2'!$G30*'NGER input 2'!R30+'NGER input 2'!$H30*'NGER input 2'!AA30+'NGER input 2'!$I30*'NGER input 2'!AJ30-'NGER input 2'!BE30)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG30,IF('NGER input 1'!$B$6>1,GG30*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH30,IF('NGER input 1'!$B$6>1,GH30*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI30,IF('NGER input 1'!$B$6>1,GI30*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ30,IF('NGER input 1'!$B$6>1,GJ30*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK30,IF('NGER input 1'!$B$6>1,GK30*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL30,IF('NGER input 1'!$B$6>1,GL30*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM30,IF('NGER input 1'!$B$6>1,GM30*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN30,IF('NGER input 1'!$B$6>1,GN30*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO30,IF('NGER input 1'!$B$6>1,GO30*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP30,IF('NGER input 1'!$B$6>1,GP30*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[27,0,0,0,0,null,{"$f":"IF(OR($F31='Common parameters'!$EQ$8,$F31=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F31='Common parameters'!$EQ$4,$F31='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F31='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F31='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F31='Common parameters'!$EQ$8,$F31=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F31='Common parameters'!$EQ$4,$F31='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F31='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F31='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW31<>\"\",AW31,'NGER input 2'!CP31+((SUM('NGER input 2'!$DH31:$DP31)*'NGER input 2'!CP31)/(SUM('NGER input 2'!$CY31:$DG31))))","v":{"$error":"#N/A"}},{"$f":"IF(AX31<>\"\",AX31,'NGER input 2'!CQ31+((SUM('NGER input 2'!$DH31:$DP31)*'NGER input 2'!CQ31)/(SUM('NGER input 2'!$CY31:$DG31))))","v":{"$error":"#N/A"}},{"$f":"IF(AY31<>\"\",AY31,'NGER input 2'!CR31+((SUM('NGER input 2'!$DH31:$DP31)*'NGER input 2'!CR31)/(SUM('NGER input 2'!$CY31:$DG31))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ31<>\"\",AZ31,'NGER input 2'!CS31+((SUM('NGER input 2'!$DH31:$DP31)*'NGER input 2'!CS31)/(SUM('NGER input 2'!$CY31:$DG31))))","v":{"$error":"#N/A"}},{"$f":"IF(BA31<>\"\",BA31,'NGER input 2'!CT31+((SUM('NGER input 2'!$DH31:$DP31)*'NGER input 2'!CT31)/(SUM('NGER input 2'!$CY31:$DG31))))","v":{"$error":"#N/A"}},{"$f":"IF(BB31<>\"\",BB31,'NGER input 2'!CU31+((SUM('NGER input 2'!$DH31:$DP31)*'NGER input 2'!CU31)/(SUM('NGER input 2'!$CY31:$DG31))))","v":{"$error":"#N/A"}},{"$f":"IF(BC31<>\"\",BC31,'NGER input 2'!CV31+((SUM('NGER input 2'!$DH31:$DP31)*'NGER input 2'!CV31)/(SUM('NGER input 2'!$CY31:$DG31))))","v":{"$error":"#N/A"}},{"$f":"IF(BD31<>\"\",BD31,'NGER input 2'!CW31+((SUM('NGER input 2'!$DH31:$DP31)*'NGER input 2'!CW31)/(SUM('NGER input 2'!$CY31:$DG31))))","v":{"$error":"#N/A"}},{"$f":"IF(BE31<>\"\",BE31,'NGER input 2'!CX31+((SUM('NGER input 2'!$DH31:$DP31)*'NGER input 2'!CX31)/(SUM('NGER input 2'!$CY31:$DG31))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G31*'NGER input 2'!J31+'NGER input 2'!$H31*'NGER input 2'!S31+'NGER input 2'!$I31*'NGER input 2'!AB31","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G31*'NGER input 2'!K31+'NGER input 2'!$H31*'NGER input 2'!T31+'NGER input 2'!$I31*'NGER input 2'!AC31","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G31*'NGER input 2'!L31+'NGER input 2'!$H31*'NGER input 2'!U31+'NGER input 2'!$I31*'NGER input 2'!AD31","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G31*'NGER input 2'!M31+'NGER input 2'!$H31*'NGER input 2'!V31+'NGER input 2'!$I31*'NGER input 2'!AE31","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G31*'NGER input 2'!N31+'NGER input 2'!$H31*'NGER input 2'!W31+'NGER input 2'!$I31*'NGER input 2'!AF31","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G31*'NGER input 2'!O31+'NGER input 2'!$H31*'NGER input 2'!X31+'NGER input 2'!$I31*'NGER input 2'!AG31","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G31*'NGER input 2'!P31+'NGER input 2'!$H31*'NGER input 2'!Y31+'NGER input 2'!$I31*'NGER input 2'!AH31","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G31*'NGER input 2'!Q31+'NGER input 2'!$H31*'NGER input 2'!Z31+'NGER input 2'!$I31*'NGER input 2'!AI31","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G31*'NGER input 2'!R31+'NGER input 2'!$H31*'NGER input 2'!AA31+'NGER input 2'!$I31*'NGER input 2'!AJ31","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW31<>\"\",\"\",'NGER input 2'!CP31)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX31<>\"\",\"\",'NGER input 2'!CQ31)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY31<>\"\",\"\",'NGER input 2'!CR31)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ31<>\"\",\"\",'NGER input 2'!CS31)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA31<>\"\",\"\",'NGER input 2'!CT31)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB31<>\"\",\"\",'NGER input 2'!CU31)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC31<>\"\",\"\",'NGER input 2'!CV31)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD31<>\"\",\"\",'NGER input 2'!CW31)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE31<>\"\",\"\",'NGER input 2'!CX31)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW31=\"\",\"\",'NGER input 2'!CP31-'NGER input 2'!AW31)","v":""},{"$f":"IF('NGER input 2'!AX31=\"\",\"\",'NGER input 2'!$G31*'NGER input 2'!K31+'NGER input 2'!$H31*'NGER input 2'!T31+'NGER input 2'!$I31*'NGER input 2'!AC31-'NGER input 2'!AX31)","v":""},{"$f":"IF('NGER input 2'!AY31=\"\",\"\",'NGER input 2'!$G31*'NGER input 2'!L31+'NGER input 2'!$H31*'NGER input 2'!U31+'NGER input 2'!$I31*'NGER input 2'!AD31-'NGER input 2'!AY31)","v":""},{"$f":"IF('NGER input 2'!AZ31=\"\",\"\",'NGER input 2'!$G31*'NGER input 2'!M31+'NGER input 2'!$H31*'NGER input 2'!V31+'NGER input 2'!$I31*'NGER input 2'!AE31-'NGER input 2'!AZ31)","v":""},{"$f":"IF('NGER input 2'!BA31=\"\",\"\",'NGER input 2'!$G31*'NGER input 2'!N31+'NGER input 2'!$H31*'NGER input 2'!W31+'NGER input 2'!$I31*'NGER input 2'!AF31-'NGER input 2'!BA31)","v":""},{"$f":"IF('NGER input 2'!BB31=\"\",\"\",'NGER input 2'!$G31*'NGER input 2'!O31+'NGER input 2'!$H31*'NGER input 2'!X31+'NGER input 2'!$I31*'NGER input 2'!AG31-'NGER input 2'!BB31)","v":""},{"$f":"IF('NGER input 2'!BC31=\"\",\"\",'NGER input 2'!$G31*'NGER input 2'!P31+'NGER input 2'!$H31*'NGER input 2'!Y31+'NGER input 2'!$I31*'NGER input 2'!AH31-'NGER input 2'!BC31)","v":""},{"$f":"IF('NGER input 2'!BD31=\"\",\"\",'NGER input 2'!$G31*'NGER input 2'!Q31+'NGER input 2'!$H31*'NGER input 2'!Z31+'NGER input 2'!$I31*'NGER input 2'!AI31-'NGER input 2'!BD31)","v":""},{"$f":"IF('NGER input 2'!BE31=\"\",\"\",'NGER input 2'!$G31*'NGER input 2'!R31+'NGER input 2'!$H31*'NGER input 2'!AA31+'NGER input 2'!$I31*'NGER input 2'!AJ31-'NGER input 2'!BE31)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG31,IF('NGER input 1'!$B$6>1,GG31*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH31,IF('NGER input 1'!$B$6>1,GH31*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI31,IF('NGER input 1'!$B$6>1,GI31*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ31,IF('NGER input 1'!$B$6>1,GJ31*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK31,IF('NGER input 1'!$B$6>1,GK31*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL31,IF('NGER input 1'!$B$6>1,GL31*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM31,IF('NGER input 1'!$B$6>1,GM31*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN31,IF('NGER input 1'!$B$6>1,GN31*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO31,IF('NGER input 1'!$B$6>1,GO31*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP31,IF('NGER input 1'!$B$6>1,GP31*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[28,0,0,0,0,null,{"$f":"IF(OR($F32='Common parameters'!$EQ$8,$F32=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F32='Common parameters'!$EQ$4,$F32='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F32='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F32='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F32='Common parameters'!$EQ$8,$F32=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F32='Common parameters'!$EQ$4,$F32='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F32='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F32='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW32<>\"\",AW32,'NGER input 2'!CP32+((SUM('NGER input 2'!$DH32:$DP32)*'NGER input 2'!CP32)/(SUM('NGER input 2'!$CY32:$DG32))))","v":{"$error":"#N/A"}},{"$f":"IF(AX32<>\"\",AX32,'NGER input 2'!CQ32+((SUM('NGER input 2'!$DH32:$DP32)*'NGER input 2'!CQ32)/(SUM('NGER input 2'!$CY32:$DG32))))","v":{"$error":"#N/A"}},{"$f":"IF(AY32<>\"\",AY32,'NGER input 2'!CR32+((SUM('NGER input 2'!$DH32:$DP32)*'NGER input 2'!CR32)/(SUM('NGER input 2'!$CY32:$DG32))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ32<>\"\",AZ32,'NGER input 2'!CS32+((SUM('NGER input 2'!$DH32:$DP32)*'NGER input 2'!CS32)/(SUM('NGER input 2'!$CY32:$DG32))))","v":{"$error":"#N/A"}},{"$f":"IF(BA32<>\"\",BA32,'NGER input 2'!CT32+((SUM('NGER input 2'!$DH32:$DP32)*'NGER input 2'!CT32)/(SUM('NGER input 2'!$CY32:$DG32))))","v":{"$error":"#N/A"}},{"$f":"IF(BB32<>\"\",BB32,'NGER input 2'!CU32+((SUM('NGER input 2'!$DH32:$DP32)*'NGER input 2'!CU32)/(SUM('NGER input 2'!$CY32:$DG32))))","v":{"$error":"#N/A"}},{"$f":"IF(BC32<>\"\",BC32,'NGER input 2'!CV32+((SUM('NGER input 2'!$DH32:$DP32)*'NGER input 2'!CV32)/(SUM('NGER input 2'!$CY32:$DG32))))","v":{"$error":"#N/A"}},{"$f":"IF(BD32<>\"\",BD32,'NGER input 2'!CW32+((SUM('NGER input 2'!$DH32:$DP32)*'NGER input 2'!CW32)/(SUM('NGER input 2'!$CY32:$DG32))))","v":{"$error":"#N/A"}},{"$f":"IF(BE32<>\"\",BE32,'NGER input 2'!CX32+((SUM('NGER input 2'!$DH32:$DP32)*'NGER input 2'!CX32)/(SUM('NGER input 2'!$CY32:$DG32))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G32*'NGER input 2'!J32+'NGER input 2'!$H32*'NGER input 2'!S32+'NGER input 2'!$I32*'NGER input 2'!AB32","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G32*'NGER input 2'!K32+'NGER input 2'!$H32*'NGER input 2'!T32+'NGER input 2'!$I32*'NGER input 2'!AC32","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G32*'NGER input 2'!L32+'NGER input 2'!$H32*'NGER input 2'!U32+'NGER input 2'!$I32*'NGER input 2'!AD32","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G32*'NGER input 2'!M32+'NGER input 2'!$H32*'NGER input 2'!V32+'NGER input 2'!$I32*'NGER input 2'!AE32","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G32*'NGER input 2'!N32+'NGER input 2'!$H32*'NGER input 2'!W32+'NGER input 2'!$I32*'NGER input 2'!AF32","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G32*'NGER input 2'!O32+'NGER input 2'!$H32*'NGER input 2'!X32+'NGER input 2'!$I32*'NGER input 2'!AG32","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G32*'NGER input 2'!P32+'NGER input 2'!$H32*'NGER input 2'!Y32+'NGER input 2'!$I32*'NGER input 2'!AH32","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G32*'NGER input 2'!Q32+'NGER input 2'!$H32*'NGER input 2'!Z32+'NGER input 2'!$I32*'NGER input 2'!AI32","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G32*'NGER input 2'!R32+'NGER input 2'!$H32*'NGER input 2'!AA32+'NGER input 2'!$I32*'NGER input 2'!AJ32","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW32<>\"\",\"\",'NGER input 2'!CP32)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX32<>\"\",\"\",'NGER input 2'!CQ32)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY32<>\"\",\"\",'NGER input 2'!CR32)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ32<>\"\",\"\",'NGER input 2'!CS32)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA32<>\"\",\"\",'NGER input 2'!CT32)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB32<>\"\",\"\",'NGER input 2'!CU32)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC32<>\"\",\"\",'NGER input 2'!CV32)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD32<>\"\",\"\",'NGER input 2'!CW32)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE32<>\"\",\"\",'NGER input 2'!CX32)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW32=\"\",\"\",'NGER input 2'!CP32-'NGER input 2'!AW32)","v":""},{"$f":"IF('NGER input 2'!AX32=\"\",\"\",'NGER input 2'!$G32*'NGER input 2'!K32+'NGER input 2'!$H32*'NGER input 2'!T32+'NGER input 2'!$I32*'NGER input 2'!AC32-'NGER input 2'!AX32)","v":""},{"$f":"IF('NGER input 2'!AY32=\"\",\"\",'NGER input 2'!$G32*'NGER input 2'!L32+'NGER input 2'!$H32*'NGER input 2'!U32+'NGER input 2'!$I32*'NGER input 2'!AD32-'NGER input 2'!AY32)","v":""},{"$f":"IF('NGER input 2'!AZ32=\"\",\"\",'NGER input 2'!$G32*'NGER input 2'!M32+'NGER input 2'!$H32*'NGER input 2'!V32+'NGER input 2'!$I32*'NGER input 2'!AE32-'NGER input 2'!AZ32)","v":""},{"$f":"IF('NGER input 2'!BA32=\"\",\"\",'NGER input 2'!$G32*'NGER input 2'!N32+'NGER input 2'!$H32*'NGER input 2'!W32+'NGER input 2'!$I32*'NGER input 2'!AF32-'NGER input 2'!BA32)","v":""},{"$f":"IF('NGER input 2'!BB32=\"\",\"\",'NGER input 2'!$G32*'NGER input 2'!O32+'NGER input 2'!$H32*'NGER input 2'!X32+'NGER input 2'!$I32*'NGER input 2'!AG32-'NGER input 2'!BB32)","v":""},{"$f":"IF('NGER input 2'!BC32=\"\",\"\",'NGER input 2'!$G32*'NGER input 2'!P32+'NGER input 2'!$H32*'NGER input 2'!Y32+'NGER input 2'!$I32*'NGER input 2'!AH32-'NGER input 2'!BC32)","v":""},{"$f":"IF('NGER input 2'!BD32=\"\",\"\",'NGER input 2'!$G32*'NGER input 2'!Q32+'NGER input 2'!$H32*'NGER input 2'!Z32+'NGER input 2'!$I32*'NGER input 2'!AI32-'NGER input 2'!BD32)","v":""},{"$f":"IF('NGER input 2'!BE32=\"\",\"\",'NGER input 2'!$G32*'NGER input 2'!R32+'NGER input 2'!$H32*'NGER input 2'!AA32+'NGER input 2'!$I32*'NGER input 2'!AJ32-'NGER input 2'!BE32)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG32,IF('NGER input 1'!$B$6>1,GG32*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH32,IF('NGER input 1'!$B$6>1,GH32*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI32,IF('NGER input 1'!$B$6>1,GI32*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ32,IF('NGER input 1'!$B$6>1,GJ32*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK32,IF('NGER input 1'!$B$6>1,GK32*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL32,IF('NGER input 1'!$B$6>1,GL32*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM32,IF('NGER input 1'!$B$6>1,GM32*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN32,IF('NGER input 1'!$B$6>1,GN32*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO32,IF('NGER input 1'!$B$6>1,GO32*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP32,IF('NGER input 1'!$B$6>1,GP32*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[29,0,0,0,0,null,{"$f":"IF(OR($F33='Common parameters'!$EQ$8,$F33=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F33='Common parameters'!$EQ$4,$F33='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F33='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F33='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F33='Common parameters'!$EQ$8,$F33=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F33='Common parameters'!$EQ$4,$F33='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F33='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F33='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW33<>\"\",AW33,'NGER input 2'!CP33+((SUM('NGER input 2'!$DH33:$DP33)*'NGER input 2'!CP33)/(SUM('NGER input 2'!$CY33:$DG33))))","v":{"$error":"#N/A"}},{"$f":"IF(AX33<>\"\",AX33,'NGER input 2'!CQ33+((SUM('NGER input 2'!$DH33:$DP33)*'NGER input 2'!CQ33)/(SUM('NGER input 2'!$CY33:$DG33))))","v":{"$error":"#N/A"}},{"$f":"IF(AY33<>\"\",AY33,'NGER input 2'!CR33+((SUM('NGER input 2'!$DH33:$DP33)*'NGER input 2'!CR33)/(SUM('NGER input 2'!$CY33:$DG33))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ33<>\"\",AZ33,'NGER input 2'!CS33+((SUM('NGER input 2'!$DH33:$DP33)*'NGER input 2'!CS33)/(SUM('NGER input 2'!$CY33:$DG33))))","v":{"$error":"#N/A"}},{"$f":"IF(BA33<>\"\",BA33,'NGER input 2'!CT33+((SUM('NGER input 2'!$DH33:$DP33)*'NGER input 2'!CT33)/(SUM('NGER input 2'!$CY33:$DG33))))","v":{"$error":"#N/A"}},{"$f":"IF(BB33<>\"\",BB33,'NGER input 2'!CU33+((SUM('NGER input 2'!$DH33:$DP33)*'NGER input 2'!CU33)/(SUM('NGER input 2'!$CY33:$DG33))))","v":{"$error":"#N/A"}},{"$f":"IF(BC33<>\"\",BC33,'NGER input 2'!CV33+((SUM('NGER input 2'!$DH33:$DP33)*'NGER input 2'!CV33)/(SUM('NGER input 2'!$CY33:$DG33))))","v":{"$error":"#N/A"}},{"$f":"IF(BD33<>\"\",BD33,'NGER input 2'!CW33+((SUM('NGER input 2'!$DH33:$DP33)*'NGER input 2'!CW33)/(SUM('NGER input 2'!$CY33:$DG33))))","v":{"$error":"#N/A"}},{"$f":"IF(BE33<>\"\",BE33,'NGER input 2'!CX33+((SUM('NGER input 2'!$DH33:$DP33)*'NGER input 2'!CX33)/(SUM('NGER input 2'!$CY33:$DG33))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G33*'NGER input 2'!J33+'NGER input 2'!$H33*'NGER input 2'!S33+'NGER input 2'!$I33*'NGER input 2'!AB33","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G33*'NGER input 2'!K33+'NGER input 2'!$H33*'NGER input 2'!T33+'NGER input 2'!$I33*'NGER input 2'!AC33","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G33*'NGER input 2'!L33+'NGER input 2'!$H33*'NGER input 2'!U33+'NGER input 2'!$I33*'NGER input 2'!AD33","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G33*'NGER input 2'!M33+'NGER input 2'!$H33*'NGER input 2'!V33+'NGER input 2'!$I33*'NGER input 2'!AE33","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G33*'NGER input 2'!N33+'NGER input 2'!$H33*'NGER input 2'!W33+'NGER input 2'!$I33*'NGER input 2'!AF33","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G33*'NGER input 2'!O33+'NGER input 2'!$H33*'NGER input 2'!X33+'NGER input 2'!$I33*'NGER input 2'!AG33","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G33*'NGER input 2'!P33+'NGER input 2'!$H33*'NGER input 2'!Y33+'NGER input 2'!$I33*'NGER input 2'!AH33","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G33*'NGER input 2'!Q33+'NGER input 2'!$H33*'NGER input 2'!Z33+'NGER input 2'!$I33*'NGER input 2'!AI33","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G33*'NGER input 2'!R33+'NGER input 2'!$H33*'NGER input 2'!AA33+'NGER input 2'!$I33*'NGER input 2'!AJ33","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW33<>\"\",\"\",'NGER input 2'!CP33)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX33<>\"\",\"\",'NGER input 2'!CQ33)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY33<>\"\",\"\",'NGER input 2'!CR33)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ33<>\"\",\"\",'NGER input 2'!CS33)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA33<>\"\",\"\",'NGER input 2'!CT33)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB33<>\"\",\"\",'NGER input 2'!CU33)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC33<>\"\",\"\",'NGER input 2'!CV33)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD33<>\"\",\"\",'NGER input 2'!CW33)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE33<>\"\",\"\",'NGER input 2'!CX33)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW33=\"\",\"\",'NGER input 2'!CP33-'NGER input 2'!AW33)","v":""},{"$f":"IF('NGER input 2'!AX33=\"\",\"\",'NGER input 2'!$G33*'NGER input 2'!K33+'NGER input 2'!$H33*'NGER input 2'!T33+'NGER input 2'!$I33*'NGER input 2'!AC33-'NGER input 2'!AX33)","v":""},{"$f":"IF('NGER input 2'!AY33=\"\",\"\",'NGER input 2'!$G33*'NGER input 2'!L33+'NGER input 2'!$H33*'NGER input 2'!U33+'NGER input 2'!$I33*'NGER input 2'!AD33-'NGER input 2'!AY33)","v":""},{"$f":"IF('NGER input 2'!AZ33=\"\",\"\",'NGER input 2'!$G33*'NGER input 2'!M33+'NGER input 2'!$H33*'NGER input 2'!V33+'NGER input 2'!$I33*'NGER input 2'!AE33-'NGER input 2'!AZ33)","v":""},{"$f":"IF('NGER input 2'!BA33=\"\",\"\",'NGER input 2'!$G33*'NGER input 2'!N33+'NGER input 2'!$H33*'NGER input 2'!W33+'NGER input 2'!$I33*'NGER input 2'!AF33-'NGER input 2'!BA33)","v":""},{"$f":"IF('NGER input 2'!BB33=\"\",\"\",'NGER input 2'!$G33*'NGER input 2'!O33+'NGER input 2'!$H33*'NGER input 2'!X33+'NGER input 2'!$I33*'NGER input 2'!AG33-'NGER input 2'!BB33)","v":""},{"$f":"IF('NGER input 2'!BC33=\"\",\"\",'NGER input 2'!$G33*'NGER input 2'!P33+'NGER input 2'!$H33*'NGER input 2'!Y33+'NGER input 2'!$I33*'NGER input 2'!AH33-'NGER input 2'!BC33)","v":""},{"$f":"IF('NGER input 2'!BD33=\"\",\"\",'NGER input 2'!$G33*'NGER input 2'!Q33+'NGER input 2'!$H33*'NGER input 2'!Z33+'NGER input 2'!$I33*'NGER input 2'!AI33-'NGER input 2'!BD33)","v":""},{"$f":"IF('NGER input 2'!BE33=\"\",\"\",'NGER input 2'!$G33*'NGER input 2'!R33+'NGER input 2'!$H33*'NGER input 2'!AA33+'NGER input 2'!$I33*'NGER input 2'!AJ33-'NGER input 2'!BE33)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG33,IF('NGER input 1'!$B$6>1,GG33*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH33,IF('NGER input 1'!$B$6>1,GH33*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI33,IF('NGER input 1'!$B$6>1,GI33*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ33,IF('NGER input 1'!$B$6>1,GJ33*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK33,IF('NGER input 1'!$B$6>1,GK33*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL33,IF('NGER input 1'!$B$6>1,GL33*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM33,IF('NGER input 1'!$B$6>1,GM33*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN33,IF('NGER input 1'!$B$6>1,GN33*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO33,IF('NGER input 1'!$B$6>1,GO33*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP33,IF('NGER input 1'!$B$6>1,GP33*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[30,0,0,0,0,null,{"$f":"IF(OR($F34='Common parameters'!$EQ$8,$F34=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F34='Common parameters'!$EQ$4,$F34='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F34='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F34='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F34='Common parameters'!$EQ$8,$F34=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F34='Common parameters'!$EQ$4,$F34='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F34='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F34='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW34<>\"\",AW34,'NGER input 2'!CP34+((SUM('NGER input 2'!$DH34:$DP34)*'NGER input 2'!CP34)/(SUM('NGER input 2'!$CY34:$DG34))))","v":{"$error":"#N/A"}},{"$f":"IF(AX34<>\"\",AX34,'NGER input 2'!CQ34+((SUM('NGER input 2'!$DH34:$DP34)*'NGER input 2'!CQ34)/(SUM('NGER input 2'!$CY34:$DG34))))","v":{"$error":"#N/A"}},{"$f":"IF(AY34<>\"\",AY34,'NGER input 2'!CR34+((SUM('NGER input 2'!$DH34:$DP34)*'NGER input 2'!CR34)/(SUM('NGER input 2'!$CY34:$DG34))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ34<>\"\",AZ34,'NGER input 2'!CS34+((SUM('NGER input 2'!$DH34:$DP34)*'NGER input 2'!CS34)/(SUM('NGER input 2'!$CY34:$DG34))))","v":{"$error":"#N/A"}},{"$f":"IF(BA34<>\"\",BA34,'NGER input 2'!CT34+((SUM('NGER input 2'!$DH34:$DP34)*'NGER input 2'!CT34)/(SUM('NGER input 2'!$CY34:$DG34))))","v":{"$error":"#N/A"}},{"$f":"IF(BB34<>\"\",BB34,'NGER input 2'!CU34+((SUM('NGER input 2'!$DH34:$DP34)*'NGER input 2'!CU34)/(SUM('NGER input 2'!$CY34:$DG34))))","v":{"$error":"#N/A"}},{"$f":"IF(BC34<>\"\",BC34,'NGER input 2'!CV34+((SUM('NGER input 2'!$DH34:$DP34)*'NGER input 2'!CV34)/(SUM('NGER input 2'!$CY34:$DG34))))","v":{"$error":"#N/A"}},{"$f":"IF(BD34<>\"\",BD34,'NGER input 2'!CW34+((SUM('NGER input 2'!$DH34:$DP34)*'NGER input 2'!CW34)/(SUM('NGER input 2'!$CY34:$DG34))))","v":{"$error":"#N/A"}},{"$f":"IF(BE34<>\"\",BE34,'NGER input 2'!CX34+((SUM('NGER input 2'!$DH34:$DP34)*'NGER input 2'!CX34)/(SUM('NGER input 2'!$CY34:$DG34))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G34*'NGER input 2'!J34+'NGER input 2'!$H34*'NGER input 2'!S34+'NGER input 2'!$I34*'NGER input 2'!AB34","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G34*'NGER input 2'!K34+'NGER input 2'!$H34*'NGER input 2'!T34+'NGER input 2'!$I34*'NGER input 2'!AC34","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G34*'NGER input 2'!L34+'NGER input 2'!$H34*'NGER input 2'!U34+'NGER input 2'!$I34*'NGER input 2'!AD34","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G34*'NGER input 2'!M34+'NGER input 2'!$H34*'NGER input 2'!V34+'NGER input 2'!$I34*'NGER input 2'!AE34","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G34*'NGER input 2'!N34+'NGER input 2'!$H34*'NGER input 2'!W34+'NGER input 2'!$I34*'NGER input 2'!AF34","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G34*'NGER input 2'!O34+'NGER input 2'!$H34*'NGER input 2'!X34+'NGER input 2'!$I34*'NGER input 2'!AG34","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G34*'NGER input 2'!P34+'NGER input 2'!$H34*'NGER input 2'!Y34+'NGER input 2'!$I34*'NGER input 2'!AH34","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G34*'NGER input 2'!Q34+'NGER input 2'!$H34*'NGER input 2'!Z34+'NGER input 2'!$I34*'NGER input 2'!AI34","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G34*'NGER input 2'!R34+'NGER input 2'!$H34*'NGER input 2'!AA34+'NGER input 2'!$I34*'NGER input 2'!AJ34","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW34<>\"\",\"\",'NGER input 2'!CP34)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX34<>\"\",\"\",'NGER input 2'!CQ34)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY34<>\"\",\"\",'NGER input 2'!CR34)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ34<>\"\",\"\",'NGER input 2'!CS34)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA34<>\"\",\"\",'NGER input 2'!CT34)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB34<>\"\",\"\",'NGER input 2'!CU34)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC34<>\"\",\"\",'NGER input 2'!CV34)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD34<>\"\",\"\",'NGER input 2'!CW34)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE34<>\"\",\"\",'NGER input 2'!CX34)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW34=\"\",\"\",'NGER input 2'!CP34-'NGER input 2'!AW34)","v":""},{"$f":"IF('NGER input 2'!AX34=\"\",\"\",'NGER input 2'!$G34*'NGER input 2'!K34+'NGER input 2'!$H34*'NGER input 2'!T34+'NGER input 2'!$I34*'NGER input 2'!AC34-'NGER input 2'!AX34)","v":""},{"$f":"IF('NGER input 2'!AY34=\"\",\"\",'NGER input 2'!$G34*'NGER input 2'!L34+'NGER input 2'!$H34*'NGER input 2'!U34+'NGER input 2'!$I34*'NGER input 2'!AD34-'NGER input 2'!AY34)","v":""},{"$f":"IF('NGER input 2'!AZ34=\"\",\"\",'NGER input 2'!$G34*'NGER input 2'!M34+'NGER input 2'!$H34*'NGER input 2'!V34+'NGER input 2'!$I34*'NGER input 2'!AE34-'NGER input 2'!AZ34)","v":""},{"$f":"IF('NGER input 2'!BA34=\"\",\"\",'NGER input 2'!$G34*'NGER input 2'!N34+'NGER input 2'!$H34*'NGER input 2'!W34+'NGER input 2'!$I34*'NGER input 2'!AF34-'NGER input 2'!BA34)","v":""},{"$f":"IF('NGER input 2'!BB34=\"\",\"\",'NGER input 2'!$G34*'NGER input 2'!O34+'NGER input 2'!$H34*'NGER input 2'!X34+'NGER input 2'!$I34*'NGER input 2'!AG34-'NGER input 2'!BB34)","v":""},{"$f":"IF('NGER input 2'!BC34=\"\",\"\",'NGER input 2'!$G34*'NGER input 2'!P34+'NGER input 2'!$H34*'NGER input 2'!Y34+'NGER input 2'!$I34*'NGER input 2'!AH34-'NGER input 2'!BC34)","v":""},{"$f":"IF('NGER input 2'!BD34=\"\",\"\",'NGER input 2'!$G34*'NGER input 2'!Q34+'NGER input 2'!$H34*'NGER input 2'!Z34+'NGER input 2'!$I34*'NGER input 2'!AI34-'NGER input 2'!BD34)","v":""},{"$f":"IF('NGER input 2'!BE34=\"\",\"\",'NGER input 2'!$G34*'NGER input 2'!R34+'NGER input 2'!$H34*'NGER input 2'!AA34+'NGER input 2'!$I34*'NGER input 2'!AJ34-'NGER input 2'!BE34)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG34,IF('NGER input 1'!$B$6>1,GG34*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH34,IF('NGER input 1'!$B$6>1,GH34*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI34,IF('NGER input 1'!$B$6>1,GI34*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ34,IF('NGER input 1'!$B$6>1,GJ34*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK34,IF('NGER input 1'!$B$6>1,GK34*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL34,IF('NGER input 1'!$B$6>1,GL34*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM34,IF('NGER input 1'!$B$6>1,GM34*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN34,IF('NGER input 1'!$B$6>1,GN34*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO34,IF('NGER input 1'!$B$6>1,GO34*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP34,IF('NGER input 1'!$B$6>1,GP34*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[31,0,0,0,0,null,{"$f":"IF(OR($F35='Common parameters'!$EQ$8,$F35=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F35='Common parameters'!$EQ$4,$F35='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F35='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F35='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F35='Common parameters'!$EQ$8,$F35=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F35='Common parameters'!$EQ$4,$F35='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F35='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F35='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW35<>\"\",AW35,'NGER input 2'!CP35+((SUM('NGER input 2'!$DH35:$DP35)*'NGER input 2'!CP35)/(SUM('NGER input 2'!$CY35:$DG35))))","v":{"$error":"#N/A"}},{"$f":"IF(AX35<>\"\",AX35,'NGER input 2'!CQ35+((SUM('NGER input 2'!$DH35:$DP35)*'NGER input 2'!CQ35)/(SUM('NGER input 2'!$CY35:$DG35))))","v":{"$error":"#N/A"}},{"$f":"IF(AY35<>\"\",AY35,'NGER input 2'!CR35+((SUM('NGER input 2'!$DH35:$DP35)*'NGER input 2'!CR35)/(SUM('NGER input 2'!$CY35:$DG35))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ35<>\"\",AZ35,'NGER input 2'!CS35+((SUM('NGER input 2'!$DH35:$DP35)*'NGER input 2'!CS35)/(SUM('NGER input 2'!$CY35:$DG35))))","v":{"$error":"#N/A"}},{"$f":"IF(BA35<>\"\",BA35,'NGER input 2'!CT35+((SUM('NGER input 2'!$DH35:$DP35)*'NGER input 2'!CT35)/(SUM('NGER input 2'!$CY35:$DG35))))","v":{"$error":"#N/A"}},{"$f":"IF(BB35<>\"\",BB35,'NGER input 2'!CU35+((SUM('NGER input 2'!$DH35:$DP35)*'NGER input 2'!CU35)/(SUM('NGER input 2'!$CY35:$DG35))))","v":{"$error":"#N/A"}},{"$f":"IF(BC35<>\"\",BC35,'NGER input 2'!CV35+((SUM('NGER input 2'!$DH35:$DP35)*'NGER input 2'!CV35)/(SUM('NGER input 2'!$CY35:$DG35))))","v":{"$error":"#N/A"}},{"$f":"IF(BD35<>\"\",BD35,'NGER input 2'!CW35+((SUM('NGER input 2'!$DH35:$DP35)*'NGER input 2'!CW35)/(SUM('NGER input 2'!$CY35:$DG35))))","v":{"$error":"#N/A"}},{"$f":"IF(BE35<>\"\",BE35,'NGER input 2'!CX35+((SUM('NGER input 2'!$DH35:$DP35)*'NGER input 2'!CX35)/(SUM('NGER input 2'!$CY35:$DG35))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G35*'NGER input 2'!J35+'NGER input 2'!$H35*'NGER input 2'!S35+'NGER input 2'!$I35*'NGER input 2'!AB35","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G35*'NGER input 2'!K35+'NGER input 2'!$H35*'NGER input 2'!T35+'NGER input 2'!$I35*'NGER input 2'!AC35","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G35*'NGER input 2'!L35+'NGER input 2'!$H35*'NGER input 2'!U35+'NGER input 2'!$I35*'NGER input 2'!AD35","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G35*'NGER input 2'!M35+'NGER input 2'!$H35*'NGER input 2'!V35+'NGER input 2'!$I35*'NGER input 2'!AE35","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G35*'NGER input 2'!N35+'NGER input 2'!$H35*'NGER input 2'!W35+'NGER input 2'!$I35*'NGER input 2'!AF35","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G35*'NGER input 2'!O35+'NGER input 2'!$H35*'NGER input 2'!X35+'NGER input 2'!$I35*'NGER input 2'!AG35","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G35*'NGER input 2'!P35+'NGER input 2'!$H35*'NGER input 2'!Y35+'NGER input 2'!$I35*'NGER input 2'!AH35","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G35*'NGER input 2'!Q35+'NGER input 2'!$H35*'NGER input 2'!Z35+'NGER input 2'!$I35*'NGER input 2'!AI35","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G35*'NGER input 2'!R35+'NGER input 2'!$H35*'NGER input 2'!AA35+'NGER input 2'!$I35*'NGER input 2'!AJ35","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW35<>\"\",\"\",'NGER input 2'!CP35)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX35<>\"\",\"\",'NGER input 2'!CQ35)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY35<>\"\",\"\",'NGER input 2'!CR35)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ35<>\"\",\"\",'NGER input 2'!CS35)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA35<>\"\",\"\",'NGER input 2'!CT35)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB35<>\"\",\"\",'NGER input 2'!CU35)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC35<>\"\",\"\",'NGER input 2'!CV35)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD35<>\"\",\"\",'NGER input 2'!CW35)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE35<>\"\",\"\",'NGER input 2'!CX35)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW35=\"\",\"\",'NGER input 2'!CP35-'NGER input 2'!AW35)","v":""},{"$f":"IF('NGER input 2'!AX35=\"\",\"\",'NGER input 2'!$G35*'NGER input 2'!K35+'NGER input 2'!$H35*'NGER input 2'!T35+'NGER input 2'!$I35*'NGER input 2'!AC35-'NGER input 2'!AX35)","v":""},{"$f":"IF('NGER input 2'!AY35=\"\",\"\",'NGER input 2'!$G35*'NGER input 2'!L35+'NGER input 2'!$H35*'NGER input 2'!U35+'NGER input 2'!$I35*'NGER input 2'!AD35-'NGER input 2'!AY35)","v":""},{"$f":"IF('NGER input 2'!AZ35=\"\",\"\",'NGER input 2'!$G35*'NGER input 2'!M35+'NGER input 2'!$H35*'NGER input 2'!V35+'NGER input 2'!$I35*'NGER input 2'!AE35-'NGER input 2'!AZ35)","v":""},{"$f":"IF('NGER input 2'!BA35=\"\",\"\",'NGER input 2'!$G35*'NGER input 2'!N35+'NGER input 2'!$H35*'NGER input 2'!W35+'NGER input 2'!$I35*'NGER input 2'!AF35-'NGER input 2'!BA35)","v":""},{"$f":"IF('NGER input 2'!BB35=\"\",\"\",'NGER input 2'!$G35*'NGER input 2'!O35+'NGER input 2'!$H35*'NGER input 2'!X35+'NGER input 2'!$I35*'NGER input 2'!AG35-'NGER input 2'!BB35)","v":""},{"$f":"IF('NGER input 2'!BC35=\"\",\"\",'NGER input 2'!$G35*'NGER input 2'!P35+'NGER input 2'!$H35*'NGER input 2'!Y35+'NGER input 2'!$I35*'NGER input 2'!AH35-'NGER input 2'!BC35)","v":""},{"$f":"IF('NGER input 2'!BD35=\"\",\"\",'NGER input 2'!$G35*'NGER input 2'!Q35+'NGER input 2'!$H35*'NGER input 2'!Z35+'NGER input 2'!$I35*'NGER input 2'!AI35-'NGER input 2'!BD35)","v":""},{"$f":"IF('NGER input 2'!BE35=\"\",\"\",'NGER input 2'!$G35*'NGER input 2'!R35+'NGER input 2'!$H35*'NGER input 2'!AA35+'NGER input 2'!$I35*'NGER input 2'!AJ35-'NGER input 2'!BE35)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG35,IF('NGER input 1'!$B$6>1,GG35*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH35,IF('NGER input 1'!$B$6>1,GH35*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI35,IF('NGER input 1'!$B$6>1,GI35*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ35,IF('NGER input 1'!$B$6>1,GJ35*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK35,IF('NGER input 1'!$B$6>1,GK35*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL35,IF('NGER input 1'!$B$6>1,GL35*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM35,IF('NGER input 1'!$B$6>1,GM35*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN35,IF('NGER input 1'!$B$6>1,GN35*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO35,IF('NGER input 1'!$B$6>1,GO35*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP35,IF('NGER input 1'!$B$6>1,GP35*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[32,0,0,0,0,null,{"$f":"IF(OR($F36='Common parameters'!$EQ$8,$F36=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F36='Common parameters'!$EQ$4,$F36='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F36='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F36='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F36='Common parameters'!$EQ$8,$F36=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F36='Common parameters'!$EQ$4,$F36='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F36='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F36='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW36<>\"\",AW36,'NGER input 2'!CP36+((SUM('NGER input 2'!$DH36:$DP36)*'NGER input 2'!CP36)/(SUM('NGER input 2'!$CY36:$DG36))))","v":{"$error":"#N/A"}},{"$f":"IF(AX36<>\"\",AX36,'NGER input 2'!CQ36+((SUM('NGER input 2'!$DH36:$DP36)*'NGER input 2'!CQ36)/(SUM('NGER input 2'!$CY36:$DG36))))","v":{"$error":"#N/A"}},{"$f":"IF(AY36<>\"\",AY36,'NGER input 2'!CR36+((SUM('NGER input 2'!$DH36:$DP36)*'NGER input 2'!CR36)/(SUM('NGER input 2'!$CY36:$DG36))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ36<>\"\",AZ36,'NGER input 2'!CS36+((SUM('NGER input 2'!$DH36:$DP36)*'NGER input 2'!CS36)/(SUM('NGER input 2'!$CY36:$DG36))))","v":{"$error":"#N/A"}},{"$f":"IF(BA36<>\"\",BA36,'NGER input 2'!CT36+((SUM('NGER input 2'!$DH36:$DP36)*'NGER input 2'!CT36)/(SUM('NGER input 2'!$CY36:$DG36))))","v":{"$error":"#N/A"}},{"$f":"IF(BB36<>\"\",BB36,'NGER input 2'!CU36+((SUM('NGER input 2'!$DH36:$DP36)*'NGER input 2'!CU36)/(SUM('NGER input 2'!$CY36:$DG36))))","v":{"$error":"#N/A"}},{"$f":"IF(BC36<>\"\",BC36,'NGER input 2'!CV36+((SUM('NGER input 2'!$DH36:$DP36)*'NGER input 2'!CV36)/(SUM('NGER input 2'!$CY36:$DG36))))","v":{"$error":"#N/A"}},{"$f":"IF(BD36<>\"\",BD36,'NGER input 2'!CW36+((SUM('NGER input 2'!$DH36:$DP36)*'NGER input 2'!CW36)/(SUM('NGER input 2'!$CY36:$DG36))))","v":{"$error":"#N/A"}},{"$f":"IF(BE36<>\"\",BE36,'NGER input 2'!CX36+((SUM('NGER input 2'!$DH36:$DP36)*'NGER input 2'!CX36)/(SUM('NGER input 2'!$CY36:$DG36))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G36*'NGER input 2'!J36+'NGER input 2'!$H36*'NGER input 2'!S36+'NGER input 2'!$I36*'NGER input 2'!AB36","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G36*'NGER input 2'!K36+'NGER input 2'!$H36*'NGER input 2'!T36+'NGER input 2'!$I36*'NGER input 2'!AC36","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G36*'NGER input 2'!L36+'NGER input 2'!$H36*'NGER input 2'!U36+'NGER input 2'!$I36*'NGER input 2'!AD36","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G36*'NGER input 2'!M36+'NGER input 2'!$H36*'NGER input 2'!V36+'NGER input 2'!$I36*'NGER input 2'!AE36","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G36*'NGER input 2'!N36+'NGER input 2'!$H36*'NGER input 2'!W36+'NGER input 2'!$I36*'NGER input 2'!AF36","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G36*'NGER input 2'!O36+'NGER input 2'!$H36*'NGER input 2'!X36+'NGER input 2'!$I36*'NGER input 2'!AG36","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G36*'NGER input 2'!P36+'NGER input 2'!$H36*'NGER input 2'!Y36+'NGER input 2'!$I36*'NGER input 2'!AH36","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G36*'NGER input 2'!Q36+'NGER input 2'!$H36*'NGER input 2'!Z36+'NGER input 2'!$I36*'NGER input 2'!AI36","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G36*'NGER input 2'!R36+'NGER input 2'!$H36*'NGER input 2'!AA36+'NGER input 2'!$I36*'NGER input 2'!AJ36","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW36<>\"\",\"\",'NGER input 2'!CP36)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX36<>\"\",\"\",'NGER input 2'!CQ36)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY36<>\"\",\"\",'NGER input 2'!CR36)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ36<>\"\",\"\",'NGER input 2'!CS36)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA36<>\"\",\"\",'NGER input 2'!CT36)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB36<>\"\",\"\",'NGER input 2'!CU36)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC36<>\"\",\"\",'NGER input 2'!CV36)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD36<>\"\",\"\",'NGER input 2'!CW36)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE36<>\"\",\"\",'NGER input 2'!CX36)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW36=\"\",\"\",'NGER input 2'!CP36-'NGER input 2'!AW36)","v":""},{"$f":"IF('NGER input 2'!AX36=\"\",\"\",'NGER input 2'!$G36*'NGER input 2'!K36+'NGER input 2'!$H36*'NGER input 2'!T36+'NGER input 2'!$I36*'NGER input 2'!AC36-'NGER input 2'!AX36)","v":""},{"$f":"IF('NGER input 2'!AY36=\"\",\"\",'NGER input 2'!$G36*'NGER input 2'!L36+'NGER input 2'!$H36*'NGER input 2'!U36+'NGER input 2'!$I36*'NGER input 2'!AD36-'NGER input 2'!AY36)","v":""},{"$f":"IF('NGER input 2'!AZ36=\"\",\"\",'NGER input 2'!$G36*'NGER input 2'!M36+'NGER input 2'!$H36*'NGER input 2'!V36+'NGER input 2'!$I36*'NGER input 2'!AE36-'NGER input 2'!AZ36)","v":""},{"$f":"IF('NGER input 2'!BA36=\"\",\"\",'NGER input 2'!$G36*'NGER input 2'!N36+'NGER input 2'!$H36*'NGER input 2'!W36+'NGER input 2'!$I36*'NGER input 2'!AF36-'NGER input 2'!BA36)","v":""},{"$f":"IF('NGER input 2'!BB36=\"\",\"\",'NGER input 2'!$G36*'NGER input 2'!O36+'NGER input 2'!$H36*'NGER input 2'!X36+'NGER input 2'!$I36*'NGER input 2'!AG36-'NGER input 2'!BB36)","v":""},{"$f":"IF('NGER input 2'!BC36=\"\",\"\",'NGER input 2'!$G36*'NGER input 2'!P36+'NGER input 2'!$H36*'NGER input 2'!Y36+'NGER input 2'!$I36*'NGER input 2'!AH36-'NGER input 2'!BC36)","v":""},{"$f":"IF('NGER input 2'!BD36=\"\",\"\",'NGER input 2'!$G36*'NGER input 2'!Q36+'NGER input 2'!$H36*'NGER input 2'!Z36+'NGER input 2'!$I36*'NGER input 2'!AI36-'NGER input 2'!BD36)","v":""},{"$f":"IF('NGER input 2'!BE36=\"\",\"\",'NGER input 2'!$G36*'NGER input 2'!R36+'NGER input 2'!$H36*'NGER input 2'!AA36+'NGER input 2'!$I36*'NGER input 2'!AJ36-'NGER input 2'!BE36)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG36,IF('NGER input 1'!$B$6>1,GG36*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH36,IF('NGER input 1'!$B$6>1,GH36*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI36,IF('NGER input 1'!$B$6>1,GI36*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ36,IF('NGER input 1'!$B$6>1,GJ36*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK36,IF('NGER input 1'!$B$6>1,GK36*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL36,IF('NGER input 1'!$B$6>1,GL36*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM36,IF('NGER input 1'!$B$6>1,GM36*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN36,IF('NGER input 1'!$B$6>1,GN36*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO36,IF('NGER input 1'!$B$6>1,GO36*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP36,IF('NGER input 1'!$B$6>1,GP36*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[33,0,0,0,0,null,{"$f":"IF(OR($F37='Common parameters'!$EQ$8,$F37=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F37='Common parameters'!$EQ$4,$F37='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F37='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F37='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F37='Common parameters'!$EQ$8,$F37=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F37='Common parameters'!$EQ$4,$F37='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F37='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F37='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW37<>\"\",AW37,'NGER input 2'!CP37+((SUM('NGER input 2'!$DH37:$DP37)*'NGER input 2'!CP37)/(SUM('NGER input 2'!$CY37:$DG37))))","v":{"$error":"#N/A"}},{"$f":"IF(AX37<>\"\",AX37,'NGER input 2'!CQ37+((SUM('NGER input 2'!$DH37:$DP37)*'NGER input 2'!CQ37)/(SUM('NGER input 2'!$CY37:$DG37))))","v":{"$error":"#N/A"}},{"$f":"IF(AY37<>\"\",AY37,'NGER input 2'!CR37+((SUM('NGER input 2'!$DH37:$DP37)*'NGER input 2'!CR37)/(SUM('NGER input 2'!$CY37:$DG37))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ37<>\"\",AZ37,'NGER input 2'!CS37+((SUM('NGER input 2'!$DH37:$DP37)*'NGER input 2'!CS37)/(SUM('NGER input 2'!$CY37:$DG37))))","v":{"$error":"#N/A"}},{"$f":"IF(BA37<>\"\",BA37,'NGER input 2'!CT37+((SUM('NGER input 2'!$DH37:$DP37)*'NGER input 2'!CT37)/(SUM('NGER input 2'!$CY37:$DG37))))","v":{"$error":"#N/A"}},{"$f":"IF(BB37<>\"\",BB37,'NGER input 2'!CU37+((SUM('NGER input 2'!$DH37:$DP37)*'NGER input 2'!CU37)/(SUM('NGER input 2'!$CY37:$DG37))))","v":{"$error":"#N/A"}},{"$f":"IF(BC37<>\"\",BC37,'NGER input 2'!CV37+((SUM('NGER input 2'!$DH37:$DP37)*'NGER input 2'!CV37)/(SUM('NGER input 2'!$CY37:$DG37))))","v":{"$error":"#N/A"}},{"$f":"IF(BD37<>\"\",BD37,'NGER input 2'!CW37+((SUM('NGER input 2'!$DH37:$DP37)*'NGER input 2'!CW37)/(SUM('NGER input 2'!$CY37:$DG37))))","v":{"$error":"#N/A"}},{"$f":"IF(BE37<>\"\",BE37,'NGER input 2'!CX37+((SUM('NGER input 2'!$DH37:$DP37)*'NGER input 2'!CX37)/(SUM('NGER input 2'!$CY37:$DG37))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G37*'NGER input 2'!J37+'NGER input 2'!$H37*'NGER input 2'!S37+'NGER input 2'!$I37*'NGER input 2'!AB37","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G37*'NGER input 2'!K37+'NGER input 2'!$H37*'NGER input 2'!T37+'NGER input 2'!$I37*'NGER input 2'!AC37","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G37*'NGER input 2'!L37+'NGER input 2'!$H37*'NGER input 2'!U37+'NGER input 2'!$I37*'NGER input 2'!AD37","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G37*'NGER input 2'!M37+'NGER input 2'!$H37*'NGER input 2'!V37+'NGER input 2'!$I37*'NGER input 2'!AE37","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G37*'NGER input 2'!N37+'NGER input 2'!$H37*'NGER input 2'!W37+'NGER input 2'!$I37*'NGER input 2'!AF37","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G37*'NGER input 2'!O37+'NGER input 2'!$H37*'NGER input 2'!X37+'NGER input 2'!$I37*'NGER input 2'!AG37","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G37*'NGER input 2'!P37+'NGER input 2'!$H37*'NGER input 2'!Y37+'NGER input 2'!$I37*'NGER input 2'!AH37","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G37*'NGER input 2'!Q37+'NGER input 2'!$H37*'NGER input 2'!Z37+'NGER input 2'!$I37*'NGER input 2'!AI37","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G37*'NGER input 2'!R37+'NGER input 2'!$H37*'NGER input 2'!AA37+'NGER input 2'!$I37*'NGER input 2'!AJ37","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW37<>\"\",\"\",'NGER input 2'!CP37)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX37<>\"\",\"\",'NGER input 2'!CQ37)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY37<>\"\",\"\",'NGER input 2'!CR37)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ37<>\"\",\"\",'NGER input 2'!CS37)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA37<>\"\",\"\",'NGER input 2'!CT37)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB37<>\"\",\"\",'NGER input 2'!CU37)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC37<>\"\",\"\",'NGER input 2'!CV37)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD37<>\"\",\"\",'NGER input 2'!CW37)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE37<>\"\",\"\",'NGER input 2'!CX37)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW37=\"\",\"\",'NGER input 2'!CP37-'NGER input 2'!AW37)","v":""},{"$f":"IF('NGER input 2'!AX37=\"\",\"\",'NGER input 2'!$G37*'NGER input 2'!K37+'NGER input 2'!$H37*'NGER input 2'!T37+'NGER input 2'!$I37*'NGER input 2'!AC37-'NGER input 2'!AX37)","v":""},{"$f":"IF('NGER input 2'!AY37=\"\",\"\",'NGER input 2'!$G37*'NGER input 2'!L37+'NGER input 2'!$H37*'NGER input 2'!U37+'NGER input 2'!$I37*'NGER input 2'!AD37-'NGER input 2'!AY37)","v":""},{"$f":"IF('NGER input 2'!AZ37=\"\",\"\",'NGER input 2'!$G37*'NGER input 2'!M37+'NGER input 2'!$H37*'NGER input 2'!V37+'NGER input 2'!$I37*'NGER input 2'!AE37-'NGER input 2'!AZ37)","v":""},{"$f":"IF('NGER input 2'!BA37=\"\",\"\",'NGER input 2'!$G37*'NGER input 2'!N37+'NGER input 2'!$H37*'NGER input 2'!W37+'NGER input 2'!$I37*'NGER input 2'!AF37-'NGER input 2'!BA37)","v":""},{"$f":"IF('NGER input 2'!BB37=\"\",\"\",'NGER input 2'!$G37*'NGER input 2'!O37+'NGER input 2'!$H37*'NGER input 2'!X37+'NGER input 2'!$I37*'NGER input 2'!AG37-'NGER input 2'!BB37)","v":""},{"$f":"IF('NGER input 2'!BC37=\"\",\"\",'NGER input 2'!$G37*'NGER input 2'!P37+'NGER input 2'!$H37*'NGER input 2'!Y37+'NGER input 2'!$I37*'NGER input 2'!AH37-'NGER input 2'!BC37)","v":""},{"$f":"IF('NGER input 2'!BD37=\"\",\"\",'NGER input 2'!$G37*'NGER input 2'!Q37+'NGER input 2'!$H37*'NGER input 2'!Z37+'NGER input 2'!$I37*'NGER input 2'!AI37-'NGER input 2'!BD37)","v":""},{"$f":"IF('NGER input 2'!BE37=\"\",\"\",'NGER input 2'!$G37*'NGER input 2'!R37+'NGER input 2'!$H37*'NGER input 2'!AA37+'NGER input 2'!$I37*'NGER input 2'!AJ37-'NGER input 2'!BE37)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG37,IF('NGER input 1'!$B$6>1,GG37*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH37,IF('NGER input 1'!$B$6>1,GH37*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI37,IF('NGER input 1'!$B$6>1,GI37*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ37,IF('NGER input 1'!$B$6>1,GJ37*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK37,IF('NGER input 1'!$B$6>1,GK37*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL37,IF('NGER input 1'!$B$6>1,GL37*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM37,IF('NGER input 1'!$B$6>1,GM37*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN37,IF('NGER input 1'!$B$6>1,GN37*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO37,IF('NGER input 1'!$B$6>1,GO37*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP37,IF('NGER input 1'!$B$6>1,GP37*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[34,0,0,0,0,null,{"$f":"IF(OR($F38='Common parameters'!$EQ$8,$F38=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F38='Common parameters'!$EQ$4,$F38='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F38='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F38='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F38='Common parameters'!$EQ$8,$F38=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F38='Common parameters'!$EQ$4,$F38='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F38='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F38='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW38<>\"\",AW38,'NGER input 2'!CP38+((SUM('NGER input 2'!$DH38:$DP38)*'NGER input 2'!CP38)/(SUM('NGER input 2'!$CY38:$DG38))))","v":{"$error":"#N/A"}},{"$f":"IF(AX38<>\"\",AX38,'NGER input 2'!CQ38+((SUM('NGER input 2'!$DH38:$DP38)*'NGER input 2'!CQ38)/(SUM('NGER input 2'!$CY38:$DG38))))","v":{"$error":"#N/A"}},{"$f":"IF(AY38<>\"\",AY38,'NGER input 2'!CR38+((SUM('NGER input 2'!$DH38:$DP38)*'NGER input 2'!CR38)/(SUM('NGER input 2'!$CY38:$DG38))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ38<>\"\",AZ38,'NGER input 2'!CS38+((SUM('NGER input 2'!$DH38:$DP38)*'NGER input 2'!CS38)/(SUM('NGER input 2'!$CY38:$DG38))))","v":{"$error":"#N/A"}},{"$f":"IF(BA38<>\"\",BA38,'NGER input 2'!CT38+((SUM('NGER input 2'!$DH38:$DP38)*'NGER input 2'!CT38)/(SUM('NGER input 2'!$CY38:$DG38))))","v":{"$error":"#N/A"}},{"$f":"IF(BB38<>\"\",BB38,'NGER input 2'!CU38+((SUM('NGER input 2'!$DH38:$DP38)*'NGER input 2'!CU38)/(SUM('NGER input 2'!$CY38:$DG38))))","v":{"$error":"#N/A"}},{"$f":"IF(BC38<>\"\",BC38,'NGER input 2'!CV38+((SUM('NGER input 2'!$DH38:$DP38)*'NGER input 2'!CV38)/(SUM('NGER input 2'!$CY38:$DG38))))","v":{"$error":"#N/A"}},{"$f":"IF(BD38<>\"\",BD38,'NGER input 2'!CW38+((SUM('NGER input 2'!$DH38:$DP38)*'NGER input 2'!CW38)/(SUM('NGER input 2'!$CY38:$DG38))))","v":{"$error":"#N/A"}},{"$f":"IF(BE38<>\"\",BE38,'NGER input 2'!CX38+((SUM('NGER input 2'!$DH38:$DP38)*'NGER input 2'!CX38)/(SUM('NGER input 2'!$CY38:$DG38))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G38*'NGER input 2'!J38+'NGER input 2'!$H38*'NGER input 2'!S38+'NGER input 2'!$I38*'NGER input 2'!AB38","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G38*'NGER input 2'!K38+'NGER input 2'!$H38*'NGER input 2'!T38+'NGER input 2'!$I38*'NGER input 2'!AC38","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G38*'NGER input 2'!L38+'NGER input 2'!$H38*'NGER input 2'!U38+'NGER input 2'!$I38*'NGER input 2'!AD38","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G38*'NGER input 2'!M38+'NGER input 2'!$H38*'NGER input 2'!V38+'NGER input 2'!$I38*'NGER input 2'!AE38","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G38*'NGER input 2'!N38+'NGER input 2'!$H38*'NGER input 2'!W38+'NGER input 2'!$I38*'NGER input 2'!AF38","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G38*'NGER input 2'!O38+'NGER input 2'!$H38*'NGER input 2'!X38+'NGER input 2'!$I38*'NGER input 2'!AG38","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G38*'NGER input 2'!P38+'NGER input 2'!$H38*'NGER input 2'!Y38+'NGER input 2'!$I38*'NGER input 2'!AH38","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G38*'NGER input 2'!Q38+'NGER input 2'!$H38*'NGER input 2'!Z38+'NGER input 2'!$I38*'NGER input 2'!AI38","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G38*'NGER input 2'!R38+'NGER input 2'!$H38*'NGER input 2'!AA38+'NGER input 2'!$I38*'NGER input 2'!AJ38","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW38<>\"\",\"\",'NGER input 2'!CP38)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX38<>\"\",\"\",'NGER input 2'!CQ38)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY38<>\"\",\"\",'NGER input 2'!CR38)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ38<>\"\",\"\",'NGER input 2'!CS38)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA38<>\"\",\"\",'NGER input 2'!CT38)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB38<>\"\",\"\",'NGER input 2'!CU38)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC38<>\"\",\"\",'NGER input 2'!CV38)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD38<>\"\",\"\",'NGER input 2'!CW38)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE38<>\"\",\"\",'NGER input 2'!CX38)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW38=\"\",\"\",'NGER input 2'!CP38-'NGER input 2'!AW38)","v":""},{"$f":"IF('NGER input 2'!AX38=\"\",\"\",'NGER input 2'!$G38*'NGER input 2'!K38+'NGER input 2'!$H38*'NGER input 2'!T38+'NGER input 2'!$I38*'NGER input 2'!AC38-'NGER input 2'!AX38)","v":""},{"$f":"IF('NGER input 2'!AY38=\"\",\"\",'NGER input 2'!$G38*'NGER input 2'!L38+'NGER input 2'!$H38*'NGER input 2'!U38+'NGER input 2'!$I38*'NGER input 2'!AD38-'NGER input 2'!AY38)","v":""},{"$f":"IF('NGER input 2'!AZ38=\"\",\"\",'NGER input 2'!$G38*'NGER input 2'!M38+'NGER input 2'!$H38*'NGER input 2'!V38+'NGER input 2'!$I38*'NGER input 2'!AE38-'NGER input 2'!AZ38)","v":""},{"$f":"IF('NGER input 2'!BA38=\"\",\"\",'NGER input 2'!$G38*'NGER input 2'!N38+'NGER input 2'!$H38*'NGER input 2'!W38+'NGER input 2'!$I38*'NGER input 2'!AF38-'NGER input 2'!BA38)","v":""},{"$f":"IF('NGER input 2'!BB38=\"\",\"\",'NGER input 2'!$G38*'NGER input 2'!O38+'NGER input 2'!$H38*'NGER input 2'!X38+'NGER input 2'!$I38*'NGER input 2'!AG38-'NGER input 2'!BB38)","v":""},{"$f":"IF('NGER input 2'!BC38=\"\",\"\",'NGER input 2'!$G38*'NGER input 2'!P38+'NGER input 2'!$H38*'NGER input 2'!Y38+'NGER input 2'!$I38*'NGER input 2'!AH38-'NGER input 2'!BC38)","v":""},{"$f":"IF('NGER input 2'!BD38=\"\",\"\",'NGER input 2'!$G38*'NGER input 2'!Q38+'NGER input 2'!$H38*'NGER input 2'!Z38+'NGER input 2'!$I38*'NGER input 2'!AI38-'NGER input 2'!BD38)","v":""},{"$f":"IF('NGER input 2'!BE38=\"\",\"\",'NGER input 2'!$G38*'NGER input 2'!R38+'NGER input 2'!$H38*'NGER input 2'!AA38+'NGER input 2'!$I38*'NGER input 2'!AJ38-'NGER input 2'!BE38)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG38,IF('NGER input 1'!$B$6>1,GG38*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH38,IF('NGER input 1'!$B$6>1,GH38*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI38,IF('NGER input 1'!$B$6>1,GI38*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ38,IF('NGER input 1'!$B$6>1,GJ38*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK38,IF('NGER input 1'!$B$6>1,GK38*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL38,IF('NGER input 1'!$B$6>1,GL38*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM38,IF('NGER input 1'!$B$6>1,GM38*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN38,IF('NGER input 1'!$B$6>1,GN38*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO38,IF('NGER input 1'!$B$6>1,GO38*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP38,IF('NGER input 1'!$B$6>1,GP38*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[35,0,0,0,0,null,{"$f":"IF(OR($F39='Common parameters'!$EQ$8,$F39=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F39='Common parameters'!$EQ$4,$F39='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F39='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F39='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F39='Common parameters'!$EQ$8,$F39=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F39='Common parameters'!$EQ$4,$F39='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F39='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F39='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW39<>\"\",AW39,'NGER input 2'!CP39+((SUM('NGER input 2'!$DH39:$DP39)*'NGER input 2'!CP39)/(SUM('NGER input 2'!$CY39:$DG39))))","v":{"$error":"#N/A"}},{"$f":"IF(AX39<>\"\",AX39,'NGER input 2'!CQ39+((SUM('NGER input 2'!$DH39:$DP39)*'NGER input 2'!CQ39)/(SUM('NGER input 2'!$CY39:$DG39))))","v":{"$error":"#N/A"}},{"$f":"IF(AY39<>\"\",AY39,'NGER input 2'!CR39+((SUM('NGER input 2'!$DH39:$DP39)*'NGER input 2'!CR39)/(SUM('NGER input 2'!$CY39:$DG39))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ39<>\"\",AZ39,'NGER input 2'!CS39+((SUM('NGER input 2'!$DH39:$DP39)*'NGER input 2'!CS39)/(SUM('NGER input 2'!$CY39:$DG39))))","v":{"$error":"#N/A"}},{"$f":"IF(BA39<>\"\",BA39,'NGER input 2'!CT39+((SUM('NGER input 2'!$DH39:$DP39)*'NGER input 2'!CT39)/(SUM('NGER input 2'!$CY39:$DG39))))","v":{"$error":"#N/A"}},{"$f":"IF(BB39<>\"\",BB39,'NGER input 2'!CU39+((SUM('NGER input 2'!$DH39:$DP39)*'NGER input 2'!CU39)/(SUM('NGER input 2'!$CY39:$DG39))))","v":{"$error":"#N/A"}},{"$f":"IF(BC39<>\"\",BC39,'NGER input 2'!CV39+((SUM('NGER input 2'!$DH39:$DP39)*'NGER input 2'!CV39)/(SUM('NGER input 2'!$CY39:$DG39))))","v":{"$error":"#N/A"}},{"$f":"IF(BD39<>\"\",BD39,'NGER input 2'!CW39+((SUM('NGER input 2'!$DH39:$DP39)*'NGER input 2'!CW39)/(SUM('NGER input 2'!$CY39:$DG39))))","v":{"$error":"#N/A"}},{"$f":"IF(BE39<>\"\",BE39,'NGER input 2'!CX39+((SUM('NGER input 2'!$DH39:$DP39)*'NGER input 2'!CX39)/(SUM('NGER input 2'!$CY39:$DG39))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G39*'NGER input 2'!J39+'NGER input 2'!$H39*'NGER input 2'!S39+'NGER input 2'!$I39*'NGER input 2'!AB39","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G39*'NGER input 2'!K39+'NGER input 2'!$H39*'NGER input 2'!T39+'NGER input 2'!$I39*'NGER input 2'!AC39","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G39*'NGER input 2'!L39+'NGER input 2'!$H39*'NGER input 2'!U39+'NGER input 2'!$I39*'NGER input 2'!AD39","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G39*'NGER input 2'!M39+'NGER input 2'!$H39*'NGER input 2'!V39+'NGER input 2'!$I39*'NGER input 2'!AE39","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G39*'NGER input 2'!N39+'NGER input 2'!$H39*'NGER input 2'!W39+'NGER input 2'!$I39*'NGER input 2'!AF39","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G39*'NGER input 2'!O39+'NGER input 2'!$H39*'NGER input 2'!X39+'NGER input 2'!$I39*'NGER input 2'!AG39","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G39*'NGER input 2'!P39+'NGER input 2'!$H39*'NGER input 2'!Y39+'NGER input 2'!$I39*'NGER input 2'!AH39","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G39*'NGER input 2'!Q39+'NGER input 2'!$H39*'NGER input 2'!Z39+'NGER input 2'!$I39*'NGER input 2'!AI39","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G39*'NGER input 2'!R39+'NGER input 2'!$H39*'NGER input 2'!AA39+'NGER input 2'!$I39*'NGER input 2'!AJ39","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW39<>\"\",\"\",'NGER input 2'!CP39)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX39<>\"\",\"\",'NGER input 2'!CQ39)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY39<>\"\",\"\",'NGER input 2'!CR39)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ39<>\"\",\"\",'NGER input 2'!CS39)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA39<>\"\",\"\",'NGER input 2'!CT39)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB39<>\"\",\"\",'NGER input 2'!CU39)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC39<>\"\",\"\",'NGER input 2'!CV39)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD39<>\"\",\"\",'NGER input 2'!CW39)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE39<>\"\",\"\",'NGER input 2'!CX39)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW39=\"\",\"\",'NGER input 2'!CP39-'NGER input 2'!AW39)","v":""},{"$f":"IF('NGER input 2'!AX39=\"\",\"\",'NGER input 2'!$G39*'NGER input 2'!K39+'NGER input 2'!$H39*'NGER input 2'!T39+'NGER input 2'!$I39*'NGER input 2'!AC39-'NGER input 2'!AX39)","v":""},{"$f":"IF('NGER input 2'!AY39=\"\",\"\",'NGER input 2'!$G39*'NGER input 2'!L39+'NGER input 2'!$H39*'NGER input 2'!U39+'NGER input 2'!$I39*'NGER input 2'!AD39-'NGER input 2'!AY39)","v":""},{"$f":"IF('NGER input 2'!AZ39=\"\",\"\",'NGER input 2'!$G39*'NGER input 2'!M39+'NGER input 2'!$H39*'NGER input 2'!V39+'NGER input 2'!$I39*'NGER input 2'!AE39-'NGER input 2'!AZ39)","v":""},{"$f":"IF('NGER input 2'!BA39=\"\",\"\",'NGER input 2'!$G39*'NGER input 2'!N39+'NGER input 2'!$H39*'NGER input 2'!W39+'NGER input 2'!$I39*'NGER input 2'!AF39-'NGER input 2'!BA39)","v":""},{"$f":"IF('NGER input 2'!BB39=\"\",\"\",'NGER input 2'!$G39*'NGER input 2'!O39+'NGER input 2'!$H39*'NGER input 2'!X39+'NGER input 2'!$I39*'NGER input 2'!AG39-'NGER input 2'!BB39)","v":""},{"$f":"IF('NGER input 2'!BC39=\"\",\"\",'NGER input 2'!$G39*'NGER input 2'!P39+'NGER input 2'!$H39*'NGER input 2'!Y39+'NGER input 2'!$I39*'NGER input 2'!AH39-'NGER input 2'!BC39)","v":""},{"$f":"IF('NGER input 2'!BD39=\"\",\"\",'NGER input 2'!$G39*'NGER input 2'!Q39+'NGER input 2'!$H39*'NGER input 2'!Z39+'NGER input 2'!$I39*'NGER input 2'!AI39-'NGER input 2'!BD39)","v":""},{"$f":"IF('NGER input 2'!BE39=\"\",\"\",'NGER input 2'!$G39*'NGER input 2'!R39+'NGER input 2'!$H39*'NGER input 2'!AA39+'NGER input 2'!$I39*'NGER input 2'!AJ39-'NGER input 2'!BE39)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG39,IF('NGER input 1'!$B$6>1,GG39*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH39,IF('NGER input 1'!$B$6>1,GH39*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI39,IF('NGER input 1'!$B$6>1,GI39*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ39,IF('NGER input 1'!$B$6>1,GJ39*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK39,IF('NGER input 1'!$B$6>1,GK39*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL39,IF('NGER input 1'!$B$6>1,GL39*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM39,IF('NGER input 1'!$B$6>1,GM39*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN39,IF('NGER input 1'!$B$6>1,GN39*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO39,IF('NGER input 1'!$B$6>1,GO39*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP39,IF('NGER input 1'!$B$6>1,GP39*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[36,0,0,0,0,null,{"$f":"IF(OR($F40='Common parameters'!$EQ$8,$F40=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F40='Common parameters'!$EQ$4,$F40='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F40='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F40='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F40='Common parameters'!$EQ$8,$F40=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F40='Common parameters'!$EQ$4,$F40='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F40='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F40='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW40<>\"\",AW40,'NGER input 2'!CP40+((SUM('NGER input 2'!$DH40:$DP40)*'NGER input 2'!CP40)/(SUM('NGER input 2'!$CY40:$DG40))))","v":{"$error":"#N/A"}},{"$f":"IF(AX40<>\"\",AX40,'NGER input 2'!CQ40+((SUM('NGER input 2'!$DH40:$DP40)*'NGER input 2'!CQ40)/(SUM('NGER input 2'!$CY40:$DG40))))","v":{"$error":"#N/A"}},{"$f":"IF(AY40<>\"\",AY40,'NGER input 2'!CR40+((SUM('NGER input 2'!$DH40:$DP40)*'NGER input 2'!CR40)/(SUM('NGER input 2'!$CY40:$DG40))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ40<>\"\",AZ40,'NGER input 2'!CS40+((SUM('NGER input 2'!$DH40:$DP40)*'NGER input 2'!CS40)/(SUM('NGER input 2'!$CY40:$DG40))))","v":{"$error":"#N/A"}},{"$f":"IF(BA40<>\"\",BA40,'NGER input 2'!CT40+((SUM('NGER input 2'!$DH40:$DP40)*'NGER input 2'!CT40)/(SUM('NGER input 2'!$CY40:$DG40))))","v":{"$error":"#N/A"}},{"$f":"IF(BB40<>\"\",BB40,'NGER input 2'!CU40+((SUM('NGER input 2'!$DH40:$DP40)*'NGER input 2'!CU40)/(SUM('NGER input 2'!$CY40:$DG40))))","v":{"$error":"#N/A"}},{"$f":"IF(BC40<>\"\",BC40,'NGER input 2'!CV40+((SUM('NGER input 2'!$DH40:$DP40)*'NGER input 2'!CV40)/(SUM('NGER input 2'!$CY40:$DG40))))","v":{"$error":"#N/A"}},{"$f":"IF(BD40<>\"\",BD40,'NGER input 2'!CW40+((SUM('NGER input 2'!$DH40:$DP40)*'NGER input 2'!CW40)/(SUM('NGER input 2'!$CY40:$DG40))))","v":{"$error":"#N/A"}},{"$f":"IF(BE40<>\"\",BE40,'NGER input 2'!CX40+((SUM('NGER input 2'!$DH40:$DP40)*'NGER input 2'!CX40)/(SUM('NGER input 2'!$CY40:$DG40))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G40*'NGER input 2'!J40+'NGER input 2'!$H40*'NGER input 2'!S40+'NGER input 2'!$I40*'NGER input 2'!AB40","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G40*'NGER input 2'!K40+'NGER input 2'!$H40*'NGER input 2'!T40+'NGER input 2'!$I40*'NGER input 2'!AC40","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G40*'NGER input 2'!L40+'NGER input 2'!$H40*'NGER input 2'!U40+'NGER input 2'!$I40*'NGER input 2'!AD40","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G40*'NGER input 2'!M40+'NGER input 2'!$H40*'NGER input 2'!V40+'NGER input 2'!$I40*'NGER input 2'!AE40","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G40*'NGER input 2'!N40+'NGER input 2'!$H40*'NGER input 2'!W40+'NGER input 2'!$I40*'NGER input 2'!AF40","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G40*'NGER input 2'!O40+'NGER input 2'!$H40*'NGER input 2'!X40+'NGER input 2'!$I40*'NGER input 2'!AG40","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G40*'NGER input 2'!P40+'NGER input 2'!$H40*'NGER input 2'!Y40+'NGER input 2'!$I40*'NGER input 2'!AH40","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G40*'NGER input 2'!Q40+'NGER input 2'!$H40*'NGER input 2'!Z40+'NGER input 2'!$I40*'NGER input 2'!AI40","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G40*'NGER input 2'!R40+'NGER input 2'!$H40*'NGER input 2'!AA40+'NGER input 2'!$I40*'NGER input 2'!AJ40","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW40<>\"\",\"\",'NGER input 2'!CP40)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX40<>\"\",\"\",'NGER input 2'!CQ40)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY40<>\"\",\"\",'NGER input 2'!CR40)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ40<>\"\",\"\",'NGER input 2'!CS40)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA40<>\"\",\"\",'NGER input 2'!CT40)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB40<>\"\",\"\",'NGER input 2'!CU40)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC40<>\"\",\"\",'NGER input 2'!CV40)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD40<>\"\",\"\",'NGER input 2'!CW40)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE40<>\"\",\"\",'NGER input 2'!CX40)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW40=\"\",\"\",'NGER input 2'!CP40-'NGER input 2'!AW40)","v":""},{"$f":"IF('NGER input 2'!AX40=\"\",\"\",'NGER input 2'!$G40*'NGER input 2'!K40+'NGER input 2'!$H40*'NGER input 2'!T40+'NGER input 2'!$I40*'NGER input 2'!AC40-'NGER input 2'!AX40)","v":""},{"$f":"IF('NGER input 2'!AY40=\"\",\"\",'NGER input 2'!$G40*'NGER input 2'!L40+'NGER input 2'!$H40*'NGER input 2'!U40+'NGER input 2'!$I40*'NGER input 2'!AD40-'NGER input 2'!AY40)","v":""},{"$f":"IF('NGER input 2'!AZ40=\"\",\"\",'NGER input 2'!$G40*'NGER input 2'!M40+'NGER input 2'!$H40*'NGER input 2'!V40+'NGER input 2'!$I40*'NGER input 2'!AE40-'NGER input 2'!AZ40)","v":""},{"$f":"IF('NGER input 2'!BA40=\"\",\"\",'NGER input 2'!$G40*'NGER input 2'!N40+'NGER input 2'!$H40*'NGER input 2'!W40+'NGER input 2'!$I40*'NGER input 2'!AF40-'NGER input 2'!BA40)","v":""},{"$f":"IF('NGER input 2'!BB40=\"\",\"\",'NGER input 2'!$G40*'NGER input 2'!O40+'NGER input 2'!$H40*'NGER input 2'!X40+'NGER input 2'!$I40*'NGER input 2'!AG40-'NGER input 2'!BB40)","v":""},{"$f":"IF('NGER input 2'!BC40=\"\",\"\",'NGER input 2'!$G40*'NGER input 2'!P40+'NGER input 2'!$H40*'NGER input 2'!Y40+'NGER input 2'!$I40*'NGER input 2'!AH40-'NGER input 2'!BC40)","v":""},{"$f":"IF('NGER input 2'!BD40=\"\",\"\",'NGER input 2'!$G40*'NGER input 2'!Q40+'NGER input 2'!$H40*'NGER input 2'!Z40+'NGER input 2'!$I40*'NGER input 2'!AI40-'NGER input 2'!BD40)","v":""},{"$f":"IF('NGER input 2'!BE40=\"\",\"\",'NGER input 2'!$G40*'NGER input 2'!R40+'NGER input 2'!$H40*'NGER input 2'!AA40+'NGER input 2'!$I40*'NGER input 2'!AJ40-'NGER input 2'!BE40)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG40,IF('NGER input 1'!$B$6>1,GG40*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH40,IF('NGER input 1'!$B$6>1,GH40*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI40,IF('NGER input 1'!$B$6>1,GI40*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ40,IF('NGER input 1'!$B$6>1,GJ40*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK40,IF('NGER input 1'!$B$6>1,GK40*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL40,IF('NGER input 1'!$B$6>1,GL40*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM40,IF('NGER input 1'!$B$6>1,GM40*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN40,IF('NGER input 1'!$B$6>1,GN40*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO40,IF('NGER input 1'!$B$6>1,GO40*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP40,IF('NGER input 1'!$B$6>1,GP40*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[37,0,0,0,0,null,{"$f":"IF(OR($F41='Common parameters'!$EQ$8,$F41=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F41='Common parameters'!$EQ$4,$F41='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F41='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F41='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F41='Common parameters'!$EQ$8,$F41=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F41='Common parameters'!$EQ$4,$F41='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F41='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F41='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW41<>\"\",AW41,'NGER input 2'!CP41+((SUM('NGER input 2'!$DH41:$DP41)*'NGER input 2'!CP41)/(SUM('NGER input 2'!$CY41:$DG41))))","v":{"$error":"#N/A"}},{"$f":"IF(AX41<>\"\",AX41,'NGER input 2'!CQ41+((SUM('NGER input 2'!$DH41:$DP41)*'NGER input 2'!CQ41)/(SUM('NGER input 2'!$CY41:$DG41))))","v":{"$error":"#N/A"}},{"$f":"IF(AY41<>\"\",AY41,'NGER input 2'!CR41+((SUM('NGER input 2'!$DH41:$DP41)*'NGER input 2'!CR41)/(SUM('NGER input 2'!$CY41:$DG41))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ41<>\"\",AZ41,'NGER input 2'!CS41+((SUM('NGER input 2'!$DH41:$DP41)*'NGER input 2'!CS41)/(SUM('NGER input 2'!$CY41:$DG41))))","v":{"$error":"#N/A"}},{"$f":"IF(BA41<>\"\",BA41,'NGER input 2'!CT41+((SUM('NGER input 2'!$DH41:$DP41)*'NGER input 2'!CT41)/(SUM('NGER input 2'!$CY41:$DG41))))","v":{"$error":"#N/A"}},{"$f":"IF(BB41<>\"\",BB41,'NGER input 2'!CU41+((SUM('NGER input 2'!$DH41:$DP41)*'NGER input 2'!CU41)/(SUM('NGER input 2'!$CY41:$DG41))))","v":{"$error":"#N/A"}},{"$f":"IF(BC41<>\"\",BC41,'NGER input 2'!CV41+((SUM('NGER input 2'!$DH41:$DP41)*'NGER input 2'!CV41)/(SUM('NGER input 2'!$CY41:$DG41))))","v":{"$error":"#N/A"}},{"$f":"IF(BD41<>\"\",BD41,'NGER input 2'!CW41+((SUM('NGER input 2'!$DH41:$DP41)*'NGER input 2'!CW41)/(SUM('NGER input 2'!$CY41:$DG41))))","v":{"$error":"#N/A"}},{"$f":"IF(BE41<>\"\",BE41,'NGER input 2'!CX41+((SUM('NGER input 2'!$DH41:$DP41)*'NGER input 2'!CX41)/(SUM('NGER input 2'!$CY41:$DG41))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G41*'NGER input 2'!J41+'NGER input 2'!$H41*'NGER input 2'!S41+'NGER input 2'!$I41*'NGER input 2'!AB41","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G41*'NGER input 2'!K41+'NGER input 2'!$H41*'NGER input 2'!T41+'NGER input 2'!$I41*'NGER input 2'!AC41","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G41*'NGER input 2'!L41+'NGER input 2'!$H41*'NGER input 2'!U41+'NGER input 2'!$I41*'NGER input 2'!AD41","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G41*'NGER input 2'!M41+'NGER input 2'!$H41*'NGER input 2'!V41+'NGER input 2'!$I41*'NGER input 2'!AE41","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G41*'NGER input 2'!N41+'NGER input 2'!$H41*'NGER input 2'!W41+'NGER input 2'!$I41*'NGER input 2'!AF41","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G41*'NGER input 2'!O41+'NGER input 2'!$H41*'NGER input 2'!X41+'NGER input 2'!$I41*'NGER input 2'!AG41","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G41*'NGER input 2'!P41+'NGER input 2'!$H41*'NGER input 2'!Y41+'NGER input 2'!$I41*'NGER input 2'!AH41","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G41*'NGER input 2'!Q41+'NGER input 2'!$H41*'NGER input 2'!Z41+'NGER input 2'!$I41*'NGER input 2'!AI41","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G41*'NGER input 2'!R41+'NGER input 2'!$H41*'NGER input 2'!AA41+'NGER input 2'!$I41*'NGER input 2'!AJ41","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW41<>\"\",\"\",'NGER input 2'!CP41)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX41<>\"\",\"\",'NGER input 2'!CQ41)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY41<>\"\",\"\",'NGER input 2'!CR41)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ41<>\"\",\"\",'NGER input 2'!CS41)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA41<>\"\",\"\",'NGER input 2'!CT41)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB41<>\"\",\"\",'NGER input 2'!CU41)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC41<>\"\",\"\",'NGER input 2'!CV41)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD41<>\"\",\"\",'NGER input 2'!CW41)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE41<>\"\",\"\",'NGER input 2'!CX41)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW41=\"\",\"\",'NGER input 2'!CP41-'NGER input 2'!AW41)","v":""},{"$f":"IF('NGER input 2'!AX41=\"\",\"\",'NGER input 2'!$G41*'NGER input 2'!K41+'NGER input 2'!$H41*'NGER input 2'!T41+'NGER input 2'!$I41*'NGER input 2'!AC41-'NGER input 2'!AX41)","v":""},{"$f":"IF('NGER input 2'!AY41=\"\",\"\",'NGER input 2'!$G41*'NGER input 2'!L41+'NGER input 2'!$H41*'NGER input 2'!U41+'NGER input 2'!$I41*'NGER input 2'!AD41-'NGER input 2'!AY41)","v":""},{"$f":"IF('NGER input 2'!AZ41=\"\",\"\",'NGER input 2'!$G41*'NGER input 2'!M41+'NGER input 2'!$H41*'NGER input 2'!V41+'NGER input 2'!$I41*'NGER input 2'!AE41-'NGER input 2'!AZ41)","v":""},{"$f":"IF('NGER input 2'!BA41=\"\",\"\",'NGER input 2'!$G41*'NGER input 2'!N41+'NGER input 2'!$H41*'NGER input 2'!W41+'NGER input 2'!$I41*'NGER input 2'!AF41-'NGER input 2'!BA41)","v":""},{"$f":"IF('NGER input 2'!BB41=\"\",\"\",'NGER input 2'!$G41*'NGER input 2'!O41+'NGER input 2'!$H41*'NGER input 2'!X41+'NGER input 2'!$I41*'NGER input 2'!AG41-'NGER input 2'!BB41)","v":""},{"$f":"IF('NGER input 2'!BC41=\"\",\"\",'NGER input 2'!$G41*'NGER input 2'!P41+'NGER input 2'!$H41*'NGER input 2'!Y41+'NGER input 2'!$I41*'NGER input 2'!AH41-'NGER input 2'!BC41)","v":""},{"$f":"IF('NGER input 2'!BD41=\"\",\"\",'NGER input 2'!$G41*'NGER input 2'!Q41+'NGER input 2'!$H41*'NGER input 2'!Z41+'NGER input 2'!$I41*'NGER input 2'!AI41-'NGER input 2'!BD41)","v":""},{"$f":"IF('NGER input 2'!BE41=\"\",\"\",'NGER input 2'!$G41*'NGER input 2'!R41+'NGER input 2'!$H41*'NGER input 2'!AA41+'NGER input 2'!$I41*'NGER input 2'!AJ41-'NGER input 2'!BE41)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG41,IF('NGER input 1'!$B$6>1,GG41*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH41,IF('NGER input 1'!$B$6>1,GH41*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI41,IF('NGER input 1'!$B$6>1,GI41*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ41,IF('NGER input 1'!$B$6>1,GJ41*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK41,IF('NGER input 1'!$B$6>1,GK41*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL41,IF('NGER input 1'!$B$6>1,GL41*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM41,IF('NGER input 1'!$B$6>1,GM41*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN41,IF('NGER input 1'!$B$6>1,GN41*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO41,IF('NGER input 1'!$B$6>1,GO41*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP41,IF('NGER input 1'!$B$6>1,GP41*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[38,0,0,0,0,null,{"$f":"IF(OR($F42='Common parameters'!$EQ$8,$F42=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F42='Common parameters'!$EQ$4,$F42='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F42='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F42='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F42='Common parameters'!$EQ$8,$F42=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F42='Common parameters'!$EQ$4,$F42='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F42='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F42='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW42<>\"\",AW42,'NGER input 2'!CP42+((SUM('NGER input 2'!$DH42:$DP42)*'NGER input 2'!CP42)/(SUM('NGER input 2'!$CY42:$DG42))))","v":{"$error":"#N/A"}},{"$f":"IF(AX42<>\"\",AX42,'NGER input 2'!CQ42+((SUM('NGER input 2'!$DH42:$DP42)*'NGER input 2'!CQ42)/(SUM('NGER input 2'!$CY42:$DG42))))","v":{"$error":"#N/A"}},{"$f":"IF(AY42<>\"\",AY42,'NGER input 2'!CR42+((SUM('NGER input 2'!$DH42:$DP42)*'NGER input 2'!CR42)/(SUM('NGER input 2'!$CY42:$DG42))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ42<>\"\",AZ42,'NGER input 2'!CS42+((SUM('NGER input 2'!$DH42:$DP42)*'NGER input 2'!CS42)/(SUM('NGER input 2'!$CY42:$DG42))))","v":{"$error":"#N/A"}},{"$f":"IF(BA42<>\"\",BA42,'NGER input 2'!CT42+((SUM('NGER input 2'!$DH42:$DP42)*'NGER input 2'!CT42)/(SUM('NGER input 2'!$CY42:$DG42))))","v":{"$error":"#N/A"}},{"$f":"IF(BB42<>\"\",BB42,'NGER input 2'!CU42+((SUM('NGER input 2'!$DH42:$DP42)*'NGER input 2'!CU42)/(SUM('NGER input 2'!$CY42:$DG42))))","v":{"$error":"#N/A"}},{"$f":"IF(BC42<>\"\",BC42,'NGER input 2'!CV42+((SUM('NGER input 2'!$DH42:$DP42)*'NGER input 2'!CV42)/(SUM('NGER input 2'!$CY42:$DG42))))","v":{"$error":"#N/A"}},{"$f":"IF(BD42<>\"\",BD42,'NGER input 2'!CW42+((SUM('NGER input 2'!$DH42:$DP42)*'NGER input 2'!CW42)/(SUM('NGER input 2'!$CY42:$DG42))))","v":{"$error":"#N/A"}},{"$f":"IF(BE42<>\"\",BE42,'NGER input 2'!CX42+((SUM('NGER input 2'!$DH42:$DP42)*'NGER input 2'!CX42)/(SUM('NGER input 2'!$CY42:$DG42))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G42*'NGER input 2'!J42+'NGER input 2'!$H42*'NGER input 2'!S42+'NGER input 2'!$I42*'NGER input 2'!AB42","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G42*'NGER input 2'!K42+'NGER input 2'!$H42*'NGER input 2'!T42+'NGER input 2'!$I42*'NGER input 2'!AC42","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G42*'NGER input 2'!L42+'NGER input 2'!$H42*'NGER input 2'!U42+'NGER input 2'!$I42*'NGER input 2'!AD42","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G42*'NGER input 2'!M42+'NGER input 2'!$H42*'NGER input 2'!V42+'NGER input 2'!$I42*'NGER input 2'!AE42","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G42*'NGER input 2'!N42+'NGER input 2'!$H42*'NGER input 2'!W42+'NGER input 2'!$I42*'NGER input 2'!AF42","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G42*'NGER input 2'!O42+'NGER input 2'!$H42*'NGER input 2'!X42+'NGER input 2'!$I42*'NGER input 2'!AG42","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G42*'NGER input 2'!P42+'NGER input 2'!$H42*'NGER input 2'!Y42+'NGER input 2'!$I42*'NGER input 2'!AH42","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G42*'NGER input 2'!Q42+'NGER input 2'!$H42*'NGER input 2'!Z42+'NGER input 2'!$I42*'NGER input 2'!AI42","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G42*'NGER input 2'!R42+'NGER input 2'!$H42*'NGER input 2'!AA42+'NGER input 2'!$I42*'NGER input 2'!AJ42","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW42<>\"\",\"\",'NGER input 2'!CP42)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX42<>\"\",\"\",'NGER input 2'!CQ42)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY42<>\"\",\"\",'NGER input 2'!CR42)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ42<>\"\",\"\",'NGER input 2'!CS42)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA42<>\"\",\"\",'NGER input 2'!CT42)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB42<>\"\",\"\",'NGER input 2'!CU42)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC42<>\"\",\"\",'NGER input 2'!CV42)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD42<>\"\",\"\",'NGER input 2'!CW42)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE42<>\"\",\"\",'NGER input 2'!CX42)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW42=\"\",\"\",'NGER input 2'!CP42-'NGER input 2'!AW42)","v":""},{"$f":"IF('NGER input 2'!AX42=\"\",\"\",'NGER input 2'!$G42*'NGER input 2'!K42+'NGER input 2'!$H42*'NGER input 2'!T42+'NGER input 2'!$I42*'NGER input 2'!AC42-'NGER input 2'!AX42)","v":""},{"$f":"IF('NGER input 2'!AY42=\"\",\"\",'NGER input 2'!$G42*'NGER input 2'!L42+'NGER input 2'!$H42*'NGER input 2'!U42+'NGER input 2'!$I42*'NGER input 2'!AD42-'NGER input 2'!AY42)","v":""},{"$f":"IF('NGER input 2'!AZ42=\"\",\"\",'NGER input 2'!$G42*'NGER input 2'!M42+'NGER input 2'!$H42*'NGER input 2'!V42+'NGER input 2'!$I42*'NGER input 2'!AE42-'NGER input 2'!AZ42)","v":""},{"$f":"IF('NGER input 2'!BA42=\"\",\"\",'NGER input 2'!$G42*'NGER input 2'!N42+'NGER input 2'!$H42*'NGER input 2'!W42+'NGER input 2'!$I42*'NGER input 2'!AF42-'NGER input 2'!BA42)","v":""},{"$f":"IF('NGER input 2'!BB42=\"\",\"\",'NGER input 2'!$G42*'NGER input 2'!O42+'NGER input 2'!$H42*'NGER input 2'!X42+'NGER input 2'!$I42*'NGER input 2'!AG42-'NGER input 2'!BB42)","v":""},{"$f":"IF('NGER input 2'!BC42=\"\",\"\",'NGER input 2'!$G42*'NGER input 2'!P42+'NGER input 2'!$H42*'NGER input 2'!Y42+'NGER input 2'!$I42*'NGER input 2'!AH42-'NGER input 2'!BC42)","v":""},{"$f":"IF('NGER input 2'!BD42=\"\",\"\",'NGER input 2'!$G42*'NGER input 2'!Q42+'NGER input 2'!$H42*'NGER input 2'!Z42+'NGER input 2'!$I42*'NGER input 2'!AI42-'NGER input 2'!BD42)","v":""},{"$f":"IF('NGER input 2'!BE42=\"\",\"\",'NGER input 2'!$G42*'NGER input 2'!R42+'NGER input 2'!$H42*'NGER input 2'!AA42+'NGER input 2'!$I42*'NGER input 2'!AJ42-'NGER input 2'!BE42)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG42,IF('NGER input 1'!$B$6>1,GG42*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH42,IF('NGER input 1'!$B$6>1,GH42*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI42,IF('NGER input 1'!$B$6>1,GI42*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ42,IF('NGER input 1'!$B$6>1,GJ42*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK42,IF('NGER input 1'!$B$6>1,GK42*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL42,IF('NGER input 1'!$B$6>1,GL42*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM42,IF('NGER input 1'!$B$6>1,GM42*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN42,IF('NGER input 1'!$B$6>1,GN42*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO42,IF('NGER input 1'!$B$6>1,GO42*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP42,IF('NGER input 1'!$B$6>1,GP42*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[39,0,0,0,0,null,{"$f":"IF(OR($F43='Common parameters'!$EQ$8,$F43=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F43='Common parameters'!$EQ$4,$F43='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F43='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F43='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F43='Common parameters'!$EQ$8,$F43=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F43='Common parameters'!$EQ$4,$F43='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F43='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F43='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW43<>\"\",AW43,'NGER input 2'!CP43+((SUM('NGER input 2'!$DH43:$DP43)*'NGER input 2'!CP43)/(SUM('NGER input 2'!$CY43:$DG43))))","v":{"$error":"#N/A"}},{"$f":"IF(AX43<>\"\",AX43,'NGER input 2'!CQ43+((SUM('NGER input 2'!$DH43:$DP43)*'NGER input 2'!CQ43)/(SUM('NGER input 2'!$CY43:$DG43))))","v":{"$error":"#N/A"}},{"$f":"IF(AY43<>\"\",AY43,'NGER input 2'!CR43+((SUM('NGER input 2'!$DH43:$DP43)*'NGER input 2'!CR43)/(SUM('NGER input 2'!$CY43:$DG43))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ43<>\"\",AZ43,'NGER input 2'!CS43+((SUM('NGER input 2'!$DH43:$DP43)*'NGER input 2'!CS43)/(SUM('NGER input 2'!$CY43:$DG43))))","v":{"$error":"#N/A"}},{"$f":"IF(BA43<>\"\",BA43,'NGER input 2'!CT43+((SUM('NGER input 2'!$DH43:$DP43)*'NGER input 2'!CT43)/(SUM('NGER input 2'!$CY43:$DG43))))","v":{"$error":"#N/A"}},{"$f":"IF(BB43<>\"\",BB43,'NGER input 2'!CU43+((SUM('NGER input 2'!$DH43:$DP43)*'NGER input 2'!CU43)/(SUM('NGER input 2'!$CY43:$DG43))))","v":{"$error":"#N/A"}},{"$f":"IF(BC43<>\"\",BC43,'NGER input 2'!CV43+((SUM('NGER input 2'!$DH43:$DP43)*'NGER input 2'!CV43)/(SUM('NGER input 2'!$CY43:$DG43))))","v":{"$error":"#N/A"}},{"$f":"IF(BD43<>\"\",BD43,'NGER input 2'!CW43+((SUM('NGER input 2'!$DH43:$DP43)*'NGER input 2'!CW43)/(SUM('NGER input 2'!$CY43:$DG43))))","v":{"$error":"#N/A"}},{"$f":"IF(BE43<>\"\",BE43,'NGER input 2'!CX43+((SUM('NGER input 2'!$DH43:$DP43)*'NGER input 2'!CX43)/(SUM('NGER input 2'!$CY43:$DG43))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G43*'NGER input 2'!J43+'NGER input 2'!$H43*'NGER input 2'!S43+'NGER input 2'!$I43*'NGER input 2'!AB43","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G43*'NGER input 2'!K43+'NGER input 2'!$H43*'NGER input 2'!T43+'NGER input 2'!$I43*'NGER input 2'!AC43","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G43*'NGER input 2'!L43+'NGER input 2'!$H43*'NGER input 2'!U43+'NGER input 2'!$I43*'NGER input 2'!AD43","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G43*'NGER input 2'!M43+'NGER input 2'!$H43*'NGER input 2'!V43+'NGER input 2'!$I43*'NGER input 2'!AE43","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G43*'NGER input 2'!N43+'NGER input 2'!$H43*'NGER input 2'!W43+'NGER input 2'!$I43*'NGER input 2'!AF43","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G43*'NGER input 2'!O43+'NGER input 2'!$H43*'NGER input 2'!X43+'NGER input 2'!$I43*'NGER input 2'!AG43","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G43*'NGER input 2'!P43+'NGER input 2'!$H43*'NGER input 2'!Y43+'NGER input 2'!$I43*'NGER input 2'!AH43","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G43*'NGER input 2'!Q43+'NGER input 2'!$H43*'NGER input 2'!Z43+'NGER input 2'!$I43*'NGER input 2'!AI43","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G43*'NGER input 2'!R43+'NGER input 2'!$H43*'NGER input 2'!AA43+'NGER input 2'!$I43*'NGER input 2'!AJ43","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW43<>\"\",\"\",'NGER input 2'!CP43)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX43<>\"\",\"\",'NGER input 2'!CQ43)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY43<>\"\",\"\",'NGER input 2'!CR43)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ43<>\"\",\"\",'NGER input 2'!CS43)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA43<>\"\",\"\",'NGER input 2'!CT43)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB43<>\"\",\"\",'NGER input 2'!CU43)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC43<>\"\",\"\",'NGER input 2'!CV43)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD43<>\"\",\"\",'NGER input 2'!CW43)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE43<>\"\",\"\",'NGER input 2'!CX43)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW43=\"\",\"\",'NGER input 2'!CP43-'NGER input 2'!AW43)","v":""},{"$f":"IF('NGER input 2'!AX43=\"\",\"\",'NGER input 2'!$G43*'NGER input 2'!K43+'NGER input 2'!$H43*'NGER input 2'!T43+'NGER input 2'!$I43*'NGER input 2'!AC43-'NGER input 2'!AX43)","v":""},{"$f":"IF('NGER input 2'!AY43=\"\",\"\",'NGER input 2'!$G43*'NGER input 2'!L43+'NGER input 2'!$H43*'NGER input 2'!U43+'NGER input 2'!$I43*'NGER input 2'!AD43-'NGER input 2'!AY43)","v":""},{"$f":"IF('NGER input 2'!AZ43=\"\",\"\",'NGER input 2'!$G43*'NGER input 2'!M43+'NGER input 2'!$H43*'NGER input 2'!V43+'NGER input 2'!$I43*'NGER input 2'!AE43-'NGER input 2'!AZ43)","v":""},{"$f":"IF('NGER input 2'!BA43=\"\",\"\",'NGER input 2'!$G43*'NGER input 2'!N43+'NGER input 2'!$H43*'NGER input 2'!W43+'NGER input 2'!$I43*'NGER input 2'!AF43-'NGER input 2'!BA43)","v":""},{"$f":"IF('NGER input 2'!BB43=\"\",\"\",'NGER input 2'!$G43*'NGER input 2'!O43+'NGER input 2'!$H43*'NGER input 2'!X43+'NGER input 2'!$I43*'NGER input 2'!AG43-'NGER input 2'!BB43)","v":""},{"$f":"IF('NGER input 2'!BC43=\"\",\"\",'NGER input 2'!$G43*'NGER input 2'!P43+'NGER input 2'!$H43*'NGER input 2'!Y43+'NGER input 2'!$I43*'NGER input 2'!AH43-'NGER input 2'!BC43)","v":""},{"$f":"IF('NGER input 2'!BD43=\"\",\"\",'NGER input 2'!$G43*'NGER input 2'!Q43+'NGER input 2'!$H43*'NGER input 2'!Z43+'NGER input 2'!$I43*'NGER input 2'!AI43-'NGER input 2'!BD43)","v":""},{"$f":"IF('NGER input 2'!BE43=\"\",\"\",'NGER input 2'!$G43*'NGER input 2'!R43+'NGER input 2'!$H43*'NGER input 2'!AA43+'NGER input 2'!$I43*'NGER input 2'!AJ43-'NGER input 2'!BE43)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG43,IF('NGER input 1'!$B$6>1,GG43*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH43,IF('NGER input 1'!$B$6>1,GH43*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI43,IF('NGER input 1'!$B$6>1,GI43*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ43,IF('NGER input 1'!$B$6>1,GJ43*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK43,IF('NGER input 1'!$B$6>1,GK43*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL43,IF('NGER input 1'!$B$6>1,GL43*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM43,IF('NGER input 1'!$B$6>1,GM43*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN43,IF('NGER input 1'!$B$6>1,GN43*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO43,IF('NGER input 1'!$B$6>1,GO43*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP43,IF('NGER input 1'!$B$6>1,GP43*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[40,0,0,0,0,null,{"$f":"IF(OR($F44='Common parameters'!$EQ$8,$F44=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F44='Common parameters'!$EQ$4,$F44='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F44='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F44='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F44='Common parameters'!$EQ$8,$F44=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F44='Common parameters'!$EQ$4,$F44='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F44='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F44='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW44<>\"\",AW44,'NGER input 2'!CP44+((SUM('NGER input 2'!$DH44:$DP44)*'NGER input 2'!CP44)/(SUM('NGER input 2'!$CY44:$DG44))))","v":{"$error":"#N/A"}},{"$f":"IF(AX44<>\"\",AX44,'NGER input 2'!CQ44+((SUM('NGER input 2'!$DH44:$DP44)*'NGER input 2'!CQ44)/(SUM('NGER input 2'!$CY44:$DG44))))","v":{"$error":"#N/A"}},{"$f":"IF(AY44<>\"\",AY44,'NGER input 2'!CR44+((SUM('NGER input 2'!$DH44:$DP44)*'NGER input 2'!CR44)/(SUM('NGER input 2'!$CY44:$DG44))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ44<>\"\",AZ44,'NGER input 2'!CS44+((SUM('NGER input 2'!$DH44:$DP44)*'NGER input 2'!CS44)/(SUM('NGER input 2'!$CY44:$DG44))))","v":{"$error":"#N/A"}},{"$f":"IF(BA44<>\"\",BA44,'NGER input 2'!CT44+((SUM('NGER input 2'!$DH44:$DP44)*'NGER input 2'!CT44)/(SUM('NGER input 2'!$CY44:$DG44))))","v":{"$error":"#N/A"}},{"$f":"IF(BB44<>\"\",BB44,'NGER input 2'!CU44+((SUM('NGER input 2'!$DH44:$DP44)*'NGER input 2'!CU44)/(SUM('NGER input 2'!$CY44:$DG44))))","v":{"$error":"#N/A"}},{"$f":"IF(BC44<>\"\",BC44,'NGER input 2'!CV44+((SUM('NGER input 2'!$DH44:$DP44)*'NGER input 2'!CV44)/(SUM('NGER input 2'!$CY44:$DG44))))","v":{"$error":"#N/A"}},{"$f":"IF(BD44<>\"\",BD44,'NGER input 2'!CW44+((SUM('NGER input 2'!$DH44:$DP44)*'NGER input 2'!CW44)/(SUM('NGER input 2'!$CY44:$DG44))))","v":{"$error":"#N/A"}},{"$f":"IF(BE44<>\"\",BE44,'NGER input 2'!CX44+((SUM('NGER input 2'!$DH44:$DP44)*'NGER input 2'!CX44)/(SUM('NGER input 2'!$CY44:$DG44))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G44*'NGER input 2'!J44+'NGER input 2'!$H44*'NGER input 2'!S44+'NGER input 2'!$I44*'NGER input 2'!AB44","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G44*'NGER input 2'!K44+'NGER input 2'!$H44*'NGER input 2'!T44+'NGER input 2'!$I44*'NGER input 2'!AC44","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G44*'NGER input 2'!L44+'NGER input 2'!$H44*'NGER input 2'!U44+'NGER input 2'!$I44*'NGER input 2'!AD44","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G44*'NGER input 2'!M44+'NGER input 2'!$H44*'NGER input 2'!V44+'NGER input 2'!$I44*'NGER input 2'!AE44","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G44*'NGER input 2'!N44+'NGER input 2'!$H44*'NGER input 2'!W44+'NGER input 2'!$I44*'NGER input 2'!AF44","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G44*'NGER input 2'!O44+'NGER input 2'!$H44*'NGER input 2'!X44+'NGER input 2'!$I44*'NGER input 2'!AG44","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G44*'NGER input 2'!P44+'NGER input 2'!$H44*'NGER input 2'!Y44+'NGER input 2'!$I44*'NGER input 2'!AH44","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G44*'NGER input 2'!Q44+'NGER input 2'!$H44*'NGER input 2'!Z44+'NGER input 2'!$I44*'NGER input 2'!AI44","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G44*'NGER input 2'!R44+'NGER input 2'!$H44*'NGER input 2'!AA44+'NGER input 2'!$I44*'NGER input 2'!AJ44","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW44<>\"\",\"\",'NGER input 2'!CP44)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX44<>\"\",\"\",'NGER input 2'!CQ44)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY44<>\"\",\"\",'NGER input 2'!CR44)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ44<>\"\",\"\",'NGER input 2'!CS44)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA44<>\"\",\"\",'NGER input 2'!CT44)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB44<>\"\",\"\",'NGER input 2'!CU44)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC44<>\"\",\"\",'NGER input 2'!CV44)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD44<>\"\",\"\",'NGER input 2'!CW44)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE44<>\"\",\"\",'NGER input 2'!CX44)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW44=\"\",\"\",'NGER input 2'!CP44-'NGER input 2'!AW44)","v":""},{"$f":"IF('NGER input 2'!AX44=\"\",\"\",'NGER input 2'!$G44*'NGER input 2'!K44+'NGER input 2'!$H44*'NGER input 2'!T44+'NGER input 2'!$I44*'NGER input 2'!AC44-'NGER input 2'!AX44)","v":""},{"$f":"IF('NGER input 2'!AY44=\"\",\"\",'NGER input 2'!$G44*'NGER input 2'!L44+'NGER input 2'!$H44*'NGER input 2'!U44+'NGER input 2'!$I44*'NGER input 2'!AD44-'NGER input 2'!AY44)","v":""},{"$f":"IF('NGER input 2'!AZ44=\"\",\"\",'NGER input 2'!$G44*'NGER input 2'!M44+'NGER input 2'!$H44*'NGER input 2'!V44+'NGER input 2'!$I44*'NGER input 2'!AE44-'NGER input 2'!AZ44)","v":""},{"$f":"IF('NGER input 2'!BA44=\"\",\"\",'NGER input 2'!$G44*'NGER input 2'!N44+'NGER input 2'!$H44*'NGER input 2'!W44+'NGER input 2'!$I44*'NGER input 2'!AF44-'NGER input 2'!BA44)","v":""},{"$f":"IF('NGER input 2'!BB44=\"\",\"\",'NGER input 2'!$G44*'NGER input 2'!O44+'NGER input 2'!$H44*'NGER input 2'!X44+'NGER input 2'!$I44*'NGER input 2'!AG44-'NGER input 2'!BB44)","v":""},{"$f":"IF('NGER input 2'!BC44=\"\",\"\",'NGER input 2'!$G44*'NGER input 2'!P44+'NGER input 2'!$H44*'NGER input 2'!Y44+'NGER input 2'!$I44*'NGER input 2'!AH44-'NGER input 2'!BC44)","v":""},{"$f":"IF('NGER input 2'!BD44=\"\",\"\",'NGER input 2'!$G44*'NGER input 2'!Q44+'NGER input 2'!$H44*'NGER input 2'!Z44+'NGER input 2'!$I44*'NGER input 2'!AI44-'NGER input 2'!BD44)","v":""},{"$f":"IF('NGER input 2'!BE44=\"\",\"\",'NGER input 2'!$G44*'NGER input 2'!R44+'NGER input 2'!$H44*'NGER input 2'!AA44+'NGER input 2'!$I44*'NGER input 2'!AJ44-'NGER input 2'!BE44)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG44,IF('NGER input 1'!$B$6>1,GG44*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH44,IF('NGER input 1'!$B$6>1,GH44*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI44,IF('NGER input 1'!$B$6>1,GI44*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ44,IF('NGER input 1'!$B$6>1,GJ44*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK44,IF('NGER input 1'!$B$6>1,GK44*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL44,IF('NGER input 1'!$B$6>1,GL44*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM44,IF('NGER input 1'!$B$6>1,GM44*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN44,IF('NGER input 1'!$B$6>1,GN44*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO44,IF('NGER input 1'!$B$6>1,GO44*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP44,IF('NGER input 1'!$B$6>1,GP44*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[41,0,0,0,0,null,{"$f":"IF(OR($F45='Common parameters'!$EQ$8,$F45=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F45='Common parameters'!$EQ$4,$F45='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F45='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F45='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F45='Common parameters'!$EQ$8,$F45=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F45='Common parameters'!$EQ$4,$F45='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F45='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F45='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW45<>\"\",AW45,'NGER input 2'!CP45+((SUM('NGER input 2'!$DH45:$DP45)*'NGER input 2'!CP45)/(SUM('NGER input 2'!$CY45:$DG45))))","v":{"$error":"#N/A"}},{"$f":"IF(AX45<>\"\",AX45,'NGER input 2'!CQ45+((SUM('NGER input 2'!$DH45:$DP45)*'NGER input 2'!CQ45)/(SUM('NGER input 2'!$CY45:$DG45))))","v":{"$error":"#N/A"}},{"$f":"IF(AY45<>\"\",AY45,'NGER input 2'!CR45+((SUM('NGER input 2'!$DH45:$DP45)*'NGER input 2'!CR45)/(SUM('NGER input 2'!$CY45:$DG45))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ45<>\"\",AZ45,'NGER input 2'!CS45+((SUM('NGER input 2'!$DH45:$DP45)*'NGER input 2'!CS45)/(SUM('NGER input 2'!$CY45:$DG45))))","v":{"$error":"#N/A"}},{"$f":"IF(BA45<>\"\",BA45,'NGER input 2'!CT45+((SUM('NGER input 2'!$DH45:$DP45)*'NGER input 2'!CT45)/(SUM('NGER input 2'!$CY45:$DG45))))","v":{"$error":"#N/A"}},{"$f":"IF(BB45<>\"\",BB45,'NGER input 2'!CU45+((SUM('NGER input 2'!$DH45:$DP45)*'NGER input 2'!CU45)/(SUM('NGER input 2'!$CY45:$DG45))))","v":{"$error":"#N/A"}},{"$f":"IF(BC45<>\"\",BC45,'NGER input 2'!CV45+((SUM('NGER input 2'!$DH45:$DP45)*'NGER input 2'!CV45)/(SUM('NGER input 2'!$CY45:$DG45))))","v":{"$error":"#N/A"}},{"$f":"IF(BD45<>\"\",BD45,'NGER input 2'!CW45+((SUM('NGER input 2'!$DH45:$DP45)*'NGER input 2'!CW45)/(SUM('NGER input 2'!$CY45:$DG45))))","v":{"$error":"#N/A"}},{"$f":"IF(BE45<>\"\",BE45,'NGER input 2'!CX45+((SUM('NGER input 2'!$DH45:$DP45)*'NGER input 2'!CX45)/(SUM('NGER input 2'!$CY45:$DG45))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G45*'NGER input 2'!J45+'NGER input 2'!$H45*'NGER input 2'!S45+'NGER input 2'!$I45*'NGER input 2'!AB45","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G45*'NGER input 2'!K45+'NGER input 2'!$H45*'NGER input 2'!T45+'NGER input 2'!$I45*'NGER input 2'!AC45","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G45*'NGER input 2'!L45+'NGER input 2'!$H45*'NGER input 2'!U45+'NGER input 2'!$I45*'NGER input 2'!AD45","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G45*'NGER input 2'!M45+'NGER input 2'!$H45*'NGER input 2'!V45+'NGER input 2'!$I45*'NGER input 2'!AE45","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G45*'NGER input 2'!N45+'NGER input 2'!$H45*'NGER input 2'!W45+'NGER input 2'!$I45*'NGER input 2'!AF45","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G45*'NGER input 2'!O45+'NGER input 2'!$H45*'NGER input 2'!X45+'NGER input 2'!$I45*'NGER input 2'!AG45","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G45*'NGER input 2'!P45+'NGER input 2'!$H45*'NGER input 2'!Y45+'NGER input 2'!$I45*'NGER input 2'!AH45","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G45*'NGER input 2'!Q45+'NGER input 2'!$H45*'NGER input 2'!Z45+'NGER input 2'!$I45*'NGER input 2'!AI45","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G45*'NGER input 2'!R45+'NGER input 2'!$H45*'NGER input 2'!AA45+'NGER input 2'!$I45*'NGER input 2'!AJ45","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW45<>\"\",\"\",'NGER input 2'!CP45)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX45<>\"\",\"\",'NGER input 2'!CQ45)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY45<>\"\",\"\",'NGER input 2'!CR45)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ45<>\"\",\"\",'NGER input 2'!CS45)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA45<>\"\",\"\",'NGER input 2'!CT45)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB45<>\"\",\"\",'NGER input 2'!CU45)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC45<>\"\",\"\",'NGER input 2'!CV45)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD45<>\"\",\"\",'NGER input 2'!CW45)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE45<>\"\",\"\",'NGER input 2'!CX45)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW45=\"\",\"\",'NGER input 2'!CP45-'NGER input 2'!AW45)","v":""},{"$f":"IF('NGER input 2'!AX45=\"\",\"\",'NGER input 2'!$G45*'NGER input 2'!K45+'NGER input 2'!$H45*'NGER input 2'!T45+'NGER input 2'!$I45*'NGER input 2'!AC45-'NGER input 2'!AX45)","v":""},{"$f":"IF('NGER input 2'!AY45=\"\",\"\",'NGER input 2'!$G45*'NGER input 2'!L45+'NGER input 2'!$H45*'NGER input 2'!U45+'NGER input 2'!$I45*'NGER input 2'!AD45-'NGER input 2'!AY45)","v":""},{"$f":"IF('NGER input 2'!AZ45=\"\",\"\",'NGER input 2'!$G45*'NGER input 2'!M45+'NGER input 2'!$H45*'NGER input 2'!V45+'NGER input 2'!$I45*'NGER input 2'!AE45-'NGER input 2'!AZ45)","v":""},{"$f":"IF('NGER input 2'!BA45=\"\",\"\",'NGER input 2'!$G45*'NGER input 2'!N45+'NGER input 2'!$H45*'NGER input 2'!W45+'NGER input 2'!$I45*'NGER input 2'!AF45-'NGER input 2'!BA45)","v":""},{"$f":"IF('NGER input 2'!BB45=\"\",\"\",'NGER input 2'!$G45*'NGER input 2'!O45+'NGER input 2'!$H45*'NGER input 2'!X45+'NGER input 2'!$I45*'NGER input 2'!AG45-'NGER input 2'!BB45)","v":""},{"$f":"IF('NGER input 2'!BC45=\"\",\"\",'NGER input 2'!$G45*'NGER input 2'!P45+'NGER input 2'!$H45*'NGER input 2'!Y45+'NGER input 2'!$I45*'NGER input 2'!AH45-'NGER input 2'!BC45)","v":""},{"$f":"IF('NGER input 2'!BD45=\"\",\"\",'NGER input 2'!$G45*'NGER input 2'!Q45+'NGER input 2'!$H45*'NGER input 2'!Z45+'NGER input 2'!$I45*'NGER input 2'!AI45-'NGER input 2'!BD45)","v":""},{"$f":"IF('NGER input 2'!BE45=\"\",\"\",'NGER input 2'!$G45*'NGER input 2'!R45+'NGER input 2'!$H45*'NGER input 2'!AA45+'NGER input 2'!$I45*'NGER input 2'!AJ45-'NGER input 2'!BE45)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG45,IF('NGER input 1'!$B$6>1,GG45*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH45,IF('NGER input 1'!$B$6>1,GH45*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI45,IF('NGER input 1'!$B$6>1,GI45*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ45,IF('NGER input 1'!$B$6>1,GJ45*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK45,IF('NGER input 1'!$B$6>1,GK45*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL45,IF('NGER input 1'!$B$6>1,GL45*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM45,IF('NGER input 1'!$B$6>1,GM45*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN45,IF('NGER input 1'!$B$6>1,GN45*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO45,IF('NGER input 1'!$B$6>1,GO45*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP45,IF('NGER input 1'!$B$6>1,GP45*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[42,0,0,0,0,null,{"$f":"IF(OR($F46='Common parameters'!$EQ$8,$F46=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F46='Common parameters'!$EQ$4,$F46='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F46='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F46='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F46='Common parameters'!$EQ$8,$F46=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F46='Common parameters'!$EQ$4,$F46='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F46='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F46='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW46<>\"\",AW46,'NGER input 2'!CP46+((SUM('NGER input 2'!$DH46:$DP46)*'NGER input 2'!CP46)/(SUM('NGER input 2'!$CY46:$DG46))))","v":{"$error":"#N/A"}},{"$f":"IF(AX46<>\"\",AX46,'NGER input 2'!CQ46+((SUM('NGER input 2'!$DH46:$DP46)*'NGER input 2'!CQ46)/(SUM('NGER input 2'!$CY46:$DG46))))","v":{"$error":"#N/A"}},{"$f":"IF(AY46<>\"\",AY46,'NGER input 2'!CR46+((SUM('NGER input 2'!$DH46:$DP46)*'NGER input 2'!CR46)/(SUM('NGER input 2'!$CY46:$DG46))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ46<>\"\",AZ46,'NGER input 2'!CS46+((SUM('NGER input 2'!$DH46:$DP46)*'NGER input 2'!CS46)/(SUM('NGER input 2'!$CY46:$DG46))))","v":{"$error":"#N/A"}},{"$f":"IF(BA46<>\"\",BA46,'NGER input 2'!CT46+((SUM('NGER input 2'!$DH46:$DP46)*'NGER input 2'!CT46)/(SUM('NGER input 2'!$CY46:$DG46))))","v":{"$error":"#N/A"}},{"$f":"IF(BB46<>\"\",BB46,'NGER input 2'!CU46+((SUM('NGER input 2'!$DH46:$DP46)*'NGER input 2'!CU46)/(SUM('NGER input 2'!$CY46:$DG46))))","v":{"$error":"#N/A"}},{"$f":"IF(BC46<>\"\",BC46,'NGER input 2'!CV46+((SUM('NGER input 2'!$DH46:$DP46)*'NGER input 2'!CV46)/(SUM('NGER input 2'!$CY46:$DG46))))","v":{"$error":"#N/A"}},{"$f":"IF(BD46<>\"\",BD46,'NGER input 2'!CW46+((SUM('NGER input 2'!$DH46:$DP46)*'NGER input 2'!CW46)/(SUM('NGER input 2'!$CY46:$DG46))))","v":{"$error":"#N/A"}},{"$f":"IF(BE46<>\"\",BE46,'NGER input 2'!CX46+((SUM('NGER input 2'!$DH46:$DP46)*'NGER input 2'!CX46)/(SUM('NGER input 2'!$CY46:$DG46))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G46*'NGER input 2'!J46+'NGER input 2'!$H46*'NGER input 2'!S46+'NGER input 2'!$I46*'NGER input 2'!AB46","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G46*'NGER input 2'!K46+'NGER input 2'!$H46*'NGER input 2'!T46+'NGER input 2'!$I46*'NGER input 2'!AC46","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G46*'NGER input 2'!L46+'NGER input 2'!$H46*'NGER input 2'!U46+'NGER input 2'!$I46*'NGER input 2'!AD46","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G46*'NGER input 2'!M46+'NGER input 2'!$H46*'NGER input 2'!V46+'NGER input 2'!$I46*'NGER input 2'!AE46","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G46*'NGER input 2'!N46+'NGER input 2'!$H46*'NGER input 2'!W46+'NGER input 2'!$I46*'NGER input 2'!AF46","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G46*'NGER input 2'!O46+'NGER input 2'!$H46*'NGER input 2'!X46+'NGER input 2'!$I46*'NGER input 2'!AG46","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G46*'NGER input 2'!P46+'NGER input 2'!$H46*'NGER input 2'!Y46+'NGER input 2'!$I46*'NGER input 2'!AH46","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G46*'NGER input 2'!Q46+'NGER input 2'!$H46*'NGER input 2'!Z46+'NGER input 2'!$I46*'NGER input 2'!AI46","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G46*'NGER input 2'!R46+'NGER input 2'!$H46*'NGER input 2'!AA46+'NGER input 2'!$I46*'NGER input 2'!AJ46","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW46<>\"\",\"\",'NGER input 2'!CP46)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX46<>\"\",\"\",'NGER input 2'!CQ46)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY46<>\"\",\"\",'NGER input 2'!CR46)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ46<>\"\",\"\",'NGER input 2'!CS46)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA46<>\"\",\"\",'NGER input 2'!CT46)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB46<>\"\",\"\",'NGER input 2'!CU46)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC46<>\"\",\"\",'NGER input 2'!CV46)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD46<>\"\",\"\",'NGER input 2'!CW46)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE46<>\"\",\"\",'NGER input 2'!CX46)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW46=\"\",\"\",'NGER input 2'!CP46-'NGER input 2'!AW46)","v":""},{"$f":"IF('NGER input 2'!AX46=\"\",\"\",'NGER input 2'!$G46*'NGER input 2'!K46+'NGER input 2'!$H46*'NGER input 2'!T46+'NGER input 2'!$I46*'NGER input 2'!AC46-'NGER input 2'!AX46)","v":""},{"$f":"IF('NGER input 2'!AY46=\"\",\"\",'NGER input 2'!$G46*'NGER input 2'!L46+'NGER input 2'!$H46*'NGER input 2'!U46+'NGER input 2'!$I46*'NGER input 2'!AD46-'NGER input 2'!AY46)","v":""},{"$f":"IF('NGER input 2'!AZ46=\"\",\"\",'NGER input 2'!$G46*'NGER input 2'!M46+'NGER input 2'!$H46*'NGER input 2'!V46+'NGER input 2'!$I46*'NGER input 2'!AE46-'NGER input 2'!AZ46)","v":""},{"$f":"IF('NGER input 2'!BA46=\"\",\"\",'NGER input 2'!$G46*'NGER input 2'!N46+'NGER input 2'!$H46*'NGER input 2'!W46+'NGER input 2'!$I46*'NGER input 2'!AF46-'NGER input 2'!BA46)","v":""},{"$f":"IF('NGER input 2'!BB46=\"\",\"\",'NGER input 2'!$G46*'NGER input 2'!O46+'NGER input 2'!$H46*'NGER input 2'!X46+'NGER input 2'!$I46*'NGER input 2'!AG46-'NGER input 2'!BB46)","v":""},{"$f":"IF('NGER input 2'!BC46=\"\",\"\",'NGER input 2'!$G46*'NGER input 2'!P46+'NGER input 2'!$H46*'NGER input 2'!Y46+'NGER input 2'!$I46*'NGER input 2'!AH46-'NGER input 2'!BC46)","v":""},{"$f":"IF('NGER input 2'!BD46=\"\",\"\",'NGER input 2'!$G46*'NGER input 2'!Q46+'NGER input 2'!$H46*'NGER input 2'!Z46+'NGER input 2'!$I46*'NGER input 2'!AI46-'NGER input 2'!BD46)","v":""},{"$f":"IF('NGER input 2'!BE46=\"\",\"\",'NGER input 2'!$G46*'NGER input 2'!R46+'NGER input 2'!$H46*'NGER input 2'!AA46+'NGER input 2'!$I46*'NGER input 2'!AJ46-'NGER input 2'!BE46)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG46,IF('NGER input 1'!$B$6>1,GG46*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH46,IF('NGER input 1'!$B$6>1,GH46*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI46,IF('NGER input 1'!$B$6>1,GI46*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ46,IF('NGER input 1'!$B$6>1,GJ46*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK46,IF('NGER input 1'!$B$6>1,GK46*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL46,IF('NGER input 1'!$B$6>1,GL46*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM46,IF('NGER input 1'!$B$6>1,GM46*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN46,IF('NGER input 1'!$B$6>1,GN46*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO46,IF('NGER input 1'!$B$6>1,GO46*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP46,IF('NGER input 1'!$B$6>1,GP46*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[43,0,0,0,0,null,{"$f":"IF(OR($F47='Common parameters'!$EQ$8,$F47=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F47='Common parameters'!$EQ$4,$F47='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F47='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F47='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F47='Common parameters'!$EQ$8,$F47=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F47='Common parameters'!$EQ$4,$F47='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F47='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F47='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW47<>\"\",AW47,'NGER input 2'!CP47+((SUM('NGER input 2'!$DH47:$DP47)*'NGER input 2'!CP47)/(SUM('NGER input 2'!$CY47:$DG47))))","v":{"$error":"#N/A"}},{"$f":"IF(AX47<>\"\",AX47,'NGER input 2'!CQ47+((SUM('NGER input 2'!$DH47:$DP47)*'NGER input 2'!CQ47)/(SUM('NGER input 2'!$CY47:$DG47))))","v":{"$error":"#N/A"}},{"$f":"IF(AY47<>\"\",AY47,'NGER input 2'!CR47+((SUM('NGER input 2'!$DH47:$DP47)*'NGER input 2'!CR47)/(SUM('NGER input 2'!$CY47:$DG47))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ47<>\"\",AZ47,'NGER input 2'!CS47+((SUM('NGER input 2'!$DH47:$DP47)*'NGER input 2'!CS47)/(SUM('NGER input 2'!$CY47:$DG47))))","v":{"$error":"#N/A"}},{"$f":"IF(BA47<>\"\",BA47,'NGER input 2'!CT47+((SUM('NGER input 2'!$DH47:$DP47)*'NGER input 2'!CT47)/(SUM('NGER input 2'!$CY47:$DG47))))","v":{"$error":"#N/A"}},{"$f":"IF(BB47<>\"\",BB47,'NGER input 2'!CU47+((SUM('NGER input 2'!$DH47:$DP47)*'NGER input 2'!CU47)/(SUM('NGER input 2'!$CY47:$DG47))))","v":{"$error":"#N/A"}},{"$f":"IF(BC47<>\"\",BC47,'NGER input 2'!CV47+((SUM('NGER input 2'!$DH47:$DP47)*'NGER input 2'!CV47)/(SUM('NGER input 2'!$CY47:$DG47))))","v":{"$error":"#N/A"}},{"$f":"IF(BD47<>\"\",BD47,'NGER input 2'!CW47+((SUM('NGER input 2'!$DH47:$DP47)*'NGER input 2'!CW47)/(SUM('NGER input 2'!$CY47:$DG47))))","v":{"$error":"#N/A"}},{"$f":"IF(BE47<>\"\",BE47,'NGER input 2'!CX47+((SUM('NGER input 2'!$DH47:$DP47)*'NGER input 2'!CX47)/(SUM('NGER input 2'!$CY47:$DG47))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G47*'NGER input 2'!J47+'NGER input 2'!$H47*'NGER input 2'!S47+'NGER input 2'!$I47*'NGER input 2'!AB47","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G47*'NGER input 2'!K47+'NGER input 2'!$H47*'NGER input 2'!T47+'NGER input 2'!$I47*'NGER input 2'!AC47","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G47*'NGER input 2'!L47+'NGER input 2'!$H47*'NGER input 2'!U47+'NGER input 2'!$I47*'NGER input 2'!AD47","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G47*'NGER input 2'!M47+'NGER input 2'!$H47*'NGER input 2'!V47+'NGER input 2'!$I47*'NGER input 2'!AE47","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G47*'NGER input 2'!N47+'NGER input 2'!$H47*'NGER input 2'!W47+'NGER input 2'!$I47*'NGER input 2'!AF47","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G47*'NGER input 2'!O47+'NGER input 2'!$H47*'NGER input 2'!X47+'NGER input 2'!$I47*'NGER input 2'!AG47","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G47*'NGER input 2'!P47+'NGER input 2'!$H47*'NGER input 2'!Y47+'NGER input 2'!$I47*'NGER input 2'!AH47","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G47*'NGER input 2'!Q47+'NGER input 2'!$H47*'NGER input 2'!Z47+'NGER input 2'!$I47*'NGER input 2'!AI47","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G47*'NGER input 2'!R47+'NGER input 2'!$H47*'NGER input 2'!AA47+'NGER input 2'!$I47*'NGER input 2'!AJ47","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW47<>\"\",\"\",'NGER input 2'!CP47)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX47<>\"\",\"\",'NGER input 2'!CQ47)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY47<>\"\",\"\",'NGER input 2'!CR47)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ47<>\"\",\"\",'NGER input 2'!CS47)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA47<>\"\",\"\",'NGER input 2'!CT47)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB47<>\"\",\"\",'NGER input 2'!CU47)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC47<>\"\",\"\",'NGER input 2'!CV47)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD47<>\"\",\"\",'NGER input 2'!CW47)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE47<>\"\",\"\",'NGER input 2'!CX47)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW47=\"\",\"\",'NGER input 2'!CP47-'NGER input 2'!AW47)","v":""},{"$f":"IF('NGER input 2'!AX47=\"\",\"\",'NGER input 2'!$G47*'NGER input 2'!K47+'NGER input 2'!$H47*'NGER input 2'!T47+'NGER input 2'!$I47*'NGER input 2'!AC47-'NGER input 2'!AX47)","v":""},{"$f":"IF('NGER input 2'!AY47=\"\",\"\",'NGER input 2'!$G47*'NGER input 2'!L47+'NGER input 2'!$H47*'NGER input 2'!U47+'NGER input 2'!$I47*'NGER input 2'!AD47-'NGER input 2'!AY47)","v":""},{"$f":"IF('NGER input 2'!AZ47=\"\",\"\",'NGER input 2'!$G47*'NGER input 2'!M47+'NGER input 2'!$H47*'NGER input 2'!V47+'NGER input 2'!$I47*'NGER input 2'!AE47-'NGER input 2'!AZ47)","v":""},{"$f":"IF('NGER input 2'!BA47=\"\",\"\",'NGER input 2'!$G47*'NGER input 2'!N47+'NGER input 2'!$H47*'NGER input 2'!W47+'NGER input 2'!$I47*'NGER input 2'!AF47-'NGER input 2'!BA47)","v":""},{"$f":"IF('NGER input 2'!BB47=\"\",\"\",'NGER input 2'!$G47*'NGER input 2'!O47+'NGER input 2'!$H47*'NGER input 2'!X47+'NGER input 2'!$I47*'NGER input 2'!AG47-'NGER input 2'!BB47)","v":""},{"$f":"IF('NGER input 2'!BC47=\"\",\"\",'NGER input 2'!$G47*'NGER input 2'!P47+'NGER input 2'!$H47*'NGER input 2'!Y47+'NGER input 2'!$I47*'NGER input 2'!AH47-'NGER input 2'!BC47)","v":""},{"$f":"IF('NGER input 2'!BD47=\"\",\"\",'NGER input 2'!$G47*'NGER input 2'!Q47+'NGER input 2'!$H47*'NGER input 2'!Z47+'NGER input 2'!$I47*'NGER input 2'!AI47-'NGER input 2'!BD47)","v":""},{"$f":"IF('NGER input 2'!BE47=\"\",\"\",'NGER input 2'!$G47*'NGER input 2'!R47+'NGER input 2'!$H47*'NGER input 2'!AA47+'NGER input 2'!$I47*'NGER input 2'!AJ47-'NGER input 2'!BE47)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG47,IF('NGER input 1'!$B$6>1,GG47*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH47,IF('NGER input 1'!$B$6>1,GH47*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI47,IF('NGER input 1'!$B$6>1,GI47*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ47,IF('NGER input 1'!$B$6>1,GJ47*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK47,IF('NGER input 1'!$B$6>1,GK47*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL47,IF('NGER input 1'!$B$6>1,GL47*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM47,IF('NGER input 1'!$B$6>1,GM47*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN47,IF('NGER input 1'!$B$6>1,GN47*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO47,IF('NGER input 1'!$B$6>1,GO47*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP47,IF('NGER input 1'!$B$6>1,GP47*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[44,0,0,0,0,null,{"$f":"IF(OR($F48='Common parameters'!$EQ$8,$F48=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F48='Common parameters'!$EQ$4,$F48='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F48='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F48='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F48='Common parameters'!$EQ$8,$F48=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F48='Common parameters'!$EQ$4,$F48='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F48='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F48='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW48<>\"\",AW48,'NGER input 2'!CP48+((SUM('NGER input 2'!$DH48:$DP48)*'NGER input 2'!CP48)/(SUM('NGER input 2'!$CY48:$DG48))))","v":{"$error":"#N/A"}},{"$f":"IF(AX48<>\"\",AX48,'NGER input 2'!CQ48+((SUM('NGER input 2'!$DH48:$DP48)*'NGER input 2'!CQ48)/(SUM('NGER input 2'!$CY48:$DG48))))","v":{"$error":"#N/A"}},{"$f":"IF(AY48<>\"\",AY48,'NGER input 2'!CR48+((SUM('NGER input 2'!$DH48:$DP48)*'NGER input 2'!CR48)/(SUM('NGER input 2'!$CY48:$DG48))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ48<>\"\",AZ48,'NGER input 2'!CS48+((SUM('NGER input 2'!$DH48:$DP48)*'NGER input 2'!CS48)/(SUM('NGER input 2'!$CY48:$DG48))))","v":{"$error":"#N/A"}},{"$f":"IF(BA48<>\"\",BA48,'NGER input 2'!CT48+((SUM('NGER input 2'!$DH48:$DP48)*'NGER input 2'!CT48)/(SUM('NGER input 2'!$CY48:$DG48))))","v":{"$error":"#N/A"}},{"$f":"IF(BB48<>\"\",BB48,'NGER input 2'!CU48+((SUM('NGER input 2'!$DH48:$DP48)*'NGER input 2'!CU48)/(SUM('NGER input 2'!$CY48:$DG48))))","v":{"$error":"#N/A"}},{"$f":"IF(BC48<>\"\",BC48,'NGER input 2'!CV48+((SUM('NGER input 2'!$DH48:$DP48)*'NGER input 2'!CV48)/(SUM('NGER input 2'!$CY48:$DG48))))","v":{"$error":"#N/A"}},{"$f":"IF(BD48<>\"\",BD48,'NGER input 2'!CW48+((SUM('NGER input 2'!$DH48:$DP48)*'NGER input 2'!CW48)/(SUM('NGER input 2'!$CY48:$DG48))))","v":{"$error":"#N/A"}},{"$f":"IF(BE48<>\"\",BE48,'NGER input 2'!CX48+((SUM('NGER input 2'!$DH48:$DP48)*'NGER input 2'!CX48)/(SUM('NGER input 2'!$CY48:$DG48))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G48*'NGER input 2'!J48+'NGER input 2'!$H48*'NGER input 2'!S48+'NGER input 2'!$I48*'NGER input 2'!AB48","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G48*'NGER input 2'!K48+'NGER input 2'!$H48*'NGER input 2'!T48+'NGER input 2'!$I48*'NGER input 2'!AC48","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G48*'NGER input 2'!L48+'NGER input 2'!$H48*'NGER input 2'!U48+'NGER input 2'!$I48*'NGER input 2'!AD48","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G48*'NGER input 2'!M48+'NGER input 2'!$H48*'NGER input 2'!V48+'NGER input 2'!$I48*'NGER input 2'!AE48","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G48*'NGER input 2'!N48+'NGER input 2'!$H48*'NGER input 2'!W48+'NGER input 2'!$I48*'NGER input 2'!AF48","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G48*'NGER input 2'!O48+'NGER input 2'!$H48*'NGER input 2'!X48+'NGER input 2'!$I48*'NGER input 2'!AG48","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G48*'NGER input 2'!P48+'NGER input 2'!$H48*'NGER input 2'!Y48+'NGER input 2'!$I48*'NGER input 2'!AH48","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G48*'NGER input 2'!Q48+'NGER input 2'!$H48*'NGER input 2'!Z48+'NGER input 2'!$I48*'NGER input 2'!AI48","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G48*'NGER input 2'!R48+'NGER input 2'!$H48*'NGER input 2'!AA48+'NGER input 2'!$I48*'NGER input 2'!AJ48","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW48<>\"\",\"\",'NGER input 2'!CP48)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX48<>\"\",\"\",'NGER input 2'!CQ48)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY48<>\"\",\"\",'NGER input 2'!CR48)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ48<>\"\",\"\",'NGER input 2'!CS48)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA48<>\"\",\"\",'NGER input 2'!CT48)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB48<>\"\",\"\",'NGER input 2'!CU48)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC48<>\"\",\"\",'NGER input 2'!CV48)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD48<>\"\",\"\",'NGER input 2'!CW48)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE48<>\"\",\"\",'NGER input 2'!CX48)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW48=\"\",\"\",'NGER input 2'!CP48-'NGER input 2'!AW48)","v":""},{"$f":"IF('NGER input 2'!AX48=\"\",\"\",'NGER input 2'!$G48*'NGER input 2'!K48+'NGER input 2'!$H48*'NGER input 2'!T48+'NGER input 2'!$I48*'NGER input 2'!AC48-'NGER input 2'!AX48)","v":""},{"$f":"IF('NGER input 2'!AY48=\"\",\"\",'NGER input 2'!$G48*'NGER input 2'!L48+'NGER input 2'!$H48*'NGER input 2'!U48+'NGER input 2'!$I48*'NGER input 2'!AD48-'NGER input 2'!AY48)","v":""},{"$f":"IF('NGER input 2'!AZ48=\"\",\"\",'NGER input 2'!$G48*'NGER input 2'!M48+'NGER input 2'!$H48*'NGER input 2'!V48+'NGER input 2'!$I48*'NGER input 2'!AE48-'NGER input 2'!AZ48)","v":""},{"$f":"IF('NGER input 2'!BA48=\"\",\"\",'NGER input 2'!$G48*'NGER input 2'!N48+'NGER input 2'!$H48*'NGER input 2'!W48+'NGER input 2'!$I48*'NGER input 2'!AF48-'NGER input 2'!BA48)","v":""},{"$f":"IF('NGER input 2'!BB48=\"\",\"\",'NGER input 2'!$G48*'NGER input 2'!O48+'NGER input 2'!$H48*'NGER input 2'!X48+'NGER input 2'!$I48*'NGER input 2'!AG48-'NGER input 2'!BB48)","v":""},{"$f":"IF('NGER input 2'!BC48=\"\",\"\",'NGER input 2'!$G48*'NGER input 2'!P48+'NGER input 2'!$H48*'NGER input 2'!Y48+'NGER input 2'!$I48*'NGER input 2'!AH48-'NGER input 2'!BC48)","v":""},{"$f":"IF('NGER input 2'!BD48=\"\",\"\",'NGER input 2'!$G48*'NGER input 2'!Q48+'NGER input 2'!$H48*'NGER input 2'!Z48+'NGER input 2'!$I48*'NGER input 2'!AI48-'NGER input 2'!BD48)","v":""},{"$f":"IF('NGER input 2'!BE48=\"\",\"\",'NGER input 2'!$G48*'NGER input 2'!R48+'NGER input 2'!$H48*'NGER input 2'!AA48+'NGER input 2'!$I48*'NGER input 2'!AJ48-'NGER input 2'!BE48)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG48,IF('NGER input 1'!$B$6>1,GG48*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH48,IF('NGER input 1'!$B$6>1,GH48*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI48,IF('NGER input 1'!$B$6>1,GI48*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ48,IF('NGER input 1'!$B$6>1,GJ48*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK48,IF('NGER input 1'!$B$6>1,GK48*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL48,IF('NGER input 1'!$B$6>1,GL48*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM48,IF('NGER input 1'!$B$6>1,GM48*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN48,IF('NGER input 1'!$B$6>1,GN48*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO48,IF('NGER input 1'!$B$6>1,GO48*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP48,IF('NGER input 1'!$B$6>1,GP48*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[45,0,0,0,0,null,{"$f":"IF(OR($F49='Common parameters'!$EQ$8,$F49=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F49='Common parameters'!$EQ$4,$F49='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F49='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F49='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F49='Common parameters'!$EQ$8,$F49=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F49='Common parameters'!$EQ$4,$F49='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F49='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F49='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW49<>\"\",AW49,'NGER input 2'!CP49+((SUM('NGER input 2'!$DH49:$DP49)*'NGER input 2'!CP49)/(SUM('NGER input 2'!$CY49:$DG49))))","v":{"$error":"#N/A"}},{"$f":"IF(AX49<>\"\",AX49,'NGER input 2'!CQ49+((SUM('NGER input 2'!$DH49:$DP49)*'NGER input 2'!CQ49)/(SUM('NGER input 2'!$CY49:$DG49))))","v":{"$error":"#N/A"}},{"$f":"IF(AY49<>\"\",AY49,'NGER input 2'!CR49+((SUM('NGER input 2'!$DH49:$DP49)*'NGER input 2'!CR49)/(SUM('NGER input 2'!$CY49:$DG49))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ49<>\"\",AZ49,'NGER input 2'!CS49+((SUM('NGER input 2'!$DH49:$DP49)*'NGER input 2'!CS49)/(SUM('NGER input 2'!$CY49:$DG49))))","v":{"$error":"#N/A"}},{"$f":"IF(BA49<>\"\",BA49,'NGER input 2'!CT49+((SUM('NGER input 2'!$DH49:$DP49)*'NGER input 2'!CT49)/(SUM('NGER input 2'!$CY49:$DG49))))","v":{"$error":"#N/A"}},{"$f":"IF(BB49<>\"\",BB49,'NGER input 2'!CU49+((SUM('NGER input 2'!$DH49:$DP49)*'NGER input 2'!CU49)/(SUM('NGER input 2'!$CY49:$DG49))))","v":{"$error":"#N/A"}},{"$f":"IF(BC49<>\"\",BC49,'NGER input 2'!CV49+((SUM('NGER input 2'!$DH49:$DP49)*'NGER input 2'!CV49)/(SUM('NGER input 2'!$CY49:$DG49))))","v":{"$error":"#N/A"}},{"$f":"IF(BD49<>\"\",BD49,'NGER input 2'!CW49+((SUM('NGER input 2'!$DH49:$DP49)*'NGER input 2'!CW49)/(SUM('NGER input 2'!$CY49:$DG49))))","v":{"$error":"#N/A"}},{"$f":"IF(BE49<>\"\",BE49,'NGER input 2'!CX49+((SUM('NGER input 2'!$DH49:$DP49)*'NGER input 2'!CX49)/(SUM('NGER input 2'!$CY49:$DG49))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G49*'NGER input 2'!J49+'NGER input 2'!$H49*'NGER input 2'!S49+'NGER input 2'!$I49*'NGER input 2'!AB49","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G49*'NGER input 2'!K49+'NGER input 2'!$H49*'NGER input 2'!T49+'NGER input 2'!$I49*'NGER input 2'!AC49","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G49*'NGER input 2'!L49+'NGER input 2'!$H49*'NGER input 2'!U49+'NGER input 2'!$I49*'NGER input 2'!AD49","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G49*'NGER input 2'!M49+'NGER input 2'!$H49*'NGER input 2'!V49+'NGER input 2'!$I49*'NGER input 2'!AE49","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G49*'NGER input 2'!N49+'NGER input 2'!$H49*'NGER input 2'!W49+'NGER input 2'!$I49*'NGER input 2'!AF49","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G49*'NGER input 2'!O49+'NGER input 2'!$H49*'NGER input 2'!X49+'NGER input 2'!$I49*'NGER input 2'!AG49","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G49*'NGER input 2'!P49+'NGER input 2'!$H49*'NGER input 2'!Y49+'NGER input 2'!$I49*'NGER input 2'!AH49","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G49*'NGER input 2'!Q49+'NGER input 2'!$H49*'NGER input 2'!Z49+'NGER input 2'!$I49*'NGER input 2'!AI49","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G49*'NGER input 2'!R49+'NGER input 2'!$H49*'NGER input 2'!AA49+'NGER input 2'!$I49*'NGER input 2'!AJ49","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW49<>\"\",\"\",'NGER input 2'!CP49)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX49<>\"\",\"\",'NGER input 2'!CQ49)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY49<>\"\",\"\",'NGER input 2'!CR49)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ49<>\"\",\"\",'NGER input 2'!CS49)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA49<>\"\",\"\",'NGER input 2'!CT49)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB49<>\"\",\"\",'NGER input 2'!CU49)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC49<>\"\",\"\",'NGER input 2'!CV49)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD49<>\"\",\"\",'NGER input 2'!CW49)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE49<>\"\",\"\",'NGER input 2'!CX49)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW49=\"\",\"\",'NGER input 2'!CP49-'NGER input 2'!AW49)","v":""},{"$f":"IF('NGER input 2'!AX49=\"\",\"\",'NGER input 2'!$G49*'NGER input 2'!K49+'NGER input 2'!$H49*'NGER input 2'!T49+'NGER input 2'!$I49*'NGER input 2'!AC49-'NGER input 2'!AX49)","v":""},{"$f":"IF('NGER input 2'!AY49=\"\",\"\",'NGER input 2'!$G49*'NGER input 2'!L49+'NGER input 2'!$H49*'NGER input 2'!U49+'NGER input 2'!$I49*'NGER input 2'!AD49-'NGER input 2'!AY49)","v":""},{"$f":"IF('NGER input 2'!AZ49=\"\",\"\",'NGER input 2'!$G49*'NGER input 2'!M49+'NGER input 2'!$H49*'NGER input 2'!V49+'NGER input 2'!$I49*'NGER input 2'!AE49-'NGER input 2'!AZ49)","v":""},{"$f":"IF('NGER input 2'!BA49=\"\",\"\",'NGER input 2'!$G49*'NGER input 2'!N49+'NGER input 2'!$H49*'NGER input 2'!W49+'NGER input 2'!$I49*'NGER input 2'!AF49-'NGER input 2'!BA49)","v":""},{"$f":"IF('NGER input 2'!BB49=\"\",\"\",'NGER input 2'!$G49*'NGER input 2'!O49+'NGER input 2'!$H49*'NGER input 2'!X49+'NGER input 2'!$I49*'NGER input 2'!AG49-'NGER input 2'!BB49)","v":""},{"$f":"IF('NGER input 2'!BC49=\"\",\"\",'NGER input 2'!$G49*'NGER input 2'!P49+'NGER input 2'!$H49*'NGER input 2'!Y49+'NGER input 2'!$I49*'NGER input 2'!AH49-'NGER input 2'!BC49)","v":""},{"$f":"IF('NGER input 2'!BD49=\"\",\"\",'NGER input 2'!$G49*'NGER input 2'!Q49+'NGER input 2'!$H49*'NGER input 2'!Z49+'NGER input 2'!$I49*'NGER input 2'!AI49-'NGER input 2'!BD49)","v":""},{"$f":"IF('NGER input 2'!BE49=\"\",\"\",'NGER input 2'!$G49*'NGER input 2'!R49+'NGER input 2'!$H49*'NGER input 2'!AA49+'NGER input 2'!$I49*'NGER input 2'!AJ49-'NGER input 2'!BE49)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG49,IF('NGER input 1'!$B$6>1,GG49*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH49,IF('NGER input 1'!$B$6>1,GH49*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI49,IF('NGER input 1'!$B$6>1,GI49*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ49,IF('NGER input 1'!$B$6>1,GJ49*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK49,IF('NGER input 1'!$B$6>1,GK49*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL49,IF('NGER input 1'!$B$6>1,GL49*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM49,IF('NGER input 1'!$B$6>1,GM49*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN49,IF('NGER input 1'!$B$6>1,GN49*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO49,IF('NGER input 1'!$B$6>1,GO49*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP49,IF('NGER input 1'!$B$6>1,GP49*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[46,0,0,0,0,null,{"$f":"IF(OR($F50='Common parameters'!$EQ$8,$F50=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F50='Common parameters'!$EQ$4,$F50='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F50='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F50='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F50='Common parameters'!$EQ$8,$F50=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F50='Common parameters'!$EQ$4,$F50='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F50='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F50='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW50<>\"\",AW50,'NGER input 2'!CP50+((SUM('NGER input 2'!$DH50:$DP50)*'NGER input 2'!CP50)/(SUM('NGER input 2'!$CY50:$DG50))))","v":{"$error":"#N/A"}},{"$f":"IF(AX50<>\"\",AX50,'NGER input 2'!CQ50+((SUM('NGER input 2'!$DH50:$DP50)*'NGER input 2'!CQ50)/(SUM('NGER input 2'!$CY50:$DG50))))","v":{"$error":"#N/A"}},{"$f":"IF(AY50<>\"\",AY50,'NGER input 2'!CR50+((SUM('NGER input 2'!$DH50:$DP50)*'NGER input 2'!CR50)/(SUM('NGER input 2'!$CY50:$DG50))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ50<>\"\",AZ50,'NGER input 2'!CS50+((SUM('NGER input 2'!$DH50:$DP50)*'NGER input 2'!CS50)/(SUM('NGER input 2'!$CY50:$DG50))))","v":{"$error":"#N/A"}},{"$f":"IF(BA50<>\"\",BA50,'NGER input 2'!CT50+((SUM('NGER input 2'!$DH50:$DP50)*'NGER input 2'!CT50)/(SUM('NGER input 2'!$CY50:$DG50))))","v":{"$error":"#N/A"}},{"$f":"IF(BB50<>\"\",BB50,'NGER input 2'!CU50+((SUM('NGER input 2'!$DH50:$DP50)*'NGER input 2'!CU50)/(SUM('NGER input 2'!$CY50:$DG50))))","v":{"$error":"#N/A"}},{"$f":"IF(BC50<>\"\",BC50,'NGER input 2'!CV50+((SUM('NGER input 2'!$DH50:$DP50)*'NGER input 2'!CV50)/(SUM('NGER input 2'!$CY50:$DG50))))","v":{"$error":"#N/A"}},{"$f":"IF(BD50<>\"\",BD50,'NGER input 2'!CW50+((SUM('NGER input 2'!$DH50:$DP50)*'NGER input 2'!CW50)/(SUM('NGER input 2'!$CY50:$DG50))))","v":{"$error":"#N/A"}},{"$f":"IF(BE50<>\"\",BE50,'NGER input 2'!CX50+((SUM('NGER input 2'!$DH50:$DP50)*'NGER input 2'!CX50)/(SUM('NGER input 2'!$CY50:$DG50))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G50*'NGER input 2'!J50+'NGER input 2'!$H50*'NGER input 2'!S50+'NGER input 2'!$I50*'NGER input 2'!AB50","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G50*'NGER input 2'!K50+'NGER input 2'!$H50*'NGER input 2'!T50+'NGER input 2'!$I50*'NGER input 2'!AC50","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G50*'NGER input 2'!L50+'NGER input 2'!$H50*'NGER input 2'!U50+'NGER input 2'!$I50*'NGER input 2'!AD50","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G50*'NGER input 2'!M50+'NGER input 2'!$H50*'NGER input 2'!V50+'NGER input 2'!$I50*'NGER input 2'!AE50","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G50*'NGER input 2'!N50+'NGER input 2'!$H50*'NGER input 2'!W50+'NGER input 2'!$I50*'NGER input 2'!AF50","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G50*'NGER input 2'!O50+'NGER input 2'!$H50*'NGER input 2'!X50+'NGER input 2'!$I50*'NGER input 2'!AG50","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G50*'NGER input 2'!P50+'NGER input 2'!$H50*'NGER input 2'!Y50+'NGER input 2'!$I50*'NGER input 2'!AH50","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G50*'NGER input 2'!Q50+'NGER input 2'!$H50*'NGER input 2'!Z50+'NGER input 2'!$I50*'NGER input 2'!AI50","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G50*'NGER input 2'!R50+'NGER input 2'!$H50*'NGER input 2'!AA50+'NGER input 2'!$I50*'NGER input 2'!AJ50","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW50<>\"\",\"\",'NGER input 2'!CP50)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX50<>\"\",\"\",'NGER input 2'!CQ50)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY50<>\"\",\"\",'NGER input 2'!CR50)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ50<>\"\",\"\",'NGER input 2'!CS50)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA50<>\"\",\"\",'NGER input 2'!CT50)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB50<>\"\",\"\",'NGER input 2'!CU50)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC50<>\"\",\"\",'NGER input 2'!CV50)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD50<>\"\",\"\",'NGER input 2'!CW50)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE50<>\"\",\"\",'NGER input 2'!CX50)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW50=\"\",\"\",'NGER input 2'!CP50-'NGER input 2'!AW50)","v":""},{"$f":"IF('NGER input 2'!AX50=\"\",\"\",'NGER input 2'!$G50*'NGER input 2'!K50+'NGER input 2'!$H50*'NGER input 2'!T50+'NGER input 2'!$I50*'NGER input 2'!AC50-'NGER input 2'!AX50)","v":""},{"$f":"IF('NGER input 2'!AY50=\"\",\"\",'NGER input 2'!$G50*'NGER input 2'!L50+'NGER input 2'!$H50*'NGER input 2'!U50+'NGER input 2'!$I50*'NGER input 2'!AD50-'NGER input 2'!AY50)","v":""},{"$f":"IF('NGER input 2'!AZ50=\"\",\"\",'NGER input 2'!$G50*'NGER input 2'!M50+'NGER input 2'!$H50*'NGER input 2'!V50+'NGER input 2'!$I50*'NGER input 2'!AE50-'NGER input 2'!AZ50)","v":""},{"$f":"IF('NGER input 2'!BA50=\"\",\"\",'NGER input 2'!$G50*'NGER input 2'!N50+'NGER input 2'!$H50*'NGER input 2'!W50+'NGER input 2'!$I50*'NGER input 2'!AF50-'NGER input 2'!BA50)","v":""},{"$f":"IF('NGER input 2'!BB50=\"\",\"\",'NGER input 2'!$G50*'NGER input 2'!O50+'NGER input 2'!$H50*'NGER input 2'!X50+'NGER input 2'!$I50*'NGER input 2'!AG50-'NGER input 2'!BB50)","v":""},{"$f":"IF('NGER input 2'!BC50=\"\",\"\",'NGER input 2'!$G50*'NGER input 2'!P50+'NGER input 2'!$H50*'NGER input 2'!Y50+'NGER input 2'!$I50*'NGER input 2'!AH50-'NGER input 2'!BC50)","v":""},{"$f":"IF('NGER input 2'!BD50=\"\",\"\",'NGER input 2'!$G50*'NGER input 2'!Q50+'NGER input 2'!$H50*'NGER input 2'!Z50+'NGER input 2'!$I50*'NGER input 2'!AI50-'NGER input 2'!BD50)","v":""},{"$f":"IF('NGER input 2'!BE50=\"\",\"\",'NGER input 2'!$G50*'NGER input 2'!R50+'NGER input 2'!$H50*'NGER input 2'!AA50+'NGER input 2'!$I50*'NGER input 2'!AJ50-'NGER input 2'!BE50)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG50,IF('NGER input 1'!$B$6>1,GG50*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH50,IF('NGER input 1'!$B$6>1,GH50*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI50,IF('NGER input 1'!$B$6>1,GI50*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ50,IF('NGER input 1'!$B$6>1,GJ50*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK50,IF('NGER input 1'!$B$6>1,GK50*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL50,IF('NGER input 1'!$B$6>1,GL50*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM50,IF('NGER input 1'!$B$6>1,GM50*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN50,IF('NGER input 1'!$B$6>1,GN50*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO50,IF('NGER input 1'!$B$6>1,GO50*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP50,IF('NGER input 1'!$B$6>1,GP50*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[47,0,0,0,0,null,{"$f":"IF(OR($F51='Common parameters'!$EQ$8,$F51=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F51='Common parameters'!$EQ$4,$F51='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F51='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F51='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F51='Common parameters'!$EQ$8,$F51=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F51='Common parameters'!$EQ$4,$F51='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F51='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F51='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW51<>\"\",AW51,'NGER input 2'!CP51+((SUM('NGER input 2'!$DH51:$DP51)*'NGER input 2'!CP51)/(SUM('NGER input 2'!$CY51:$DG51))))","v":{"$error":"#N/A"}},{"$f":"IF(AX51<>\"\",AX51,'NGER input 2'!CQ51+((SUM('NGER input 2'!$DH51:$DP51)*'NGER input 2'!CQ51)/(SUM('NGER input 2'!$CY51:$DG51))))","v":{"$error":"#N/A"}},{"$f":"IF(AY51<>\"\",AY51,'NGER input 2'!CR51+((SUM('NGER input 2'!$DH51:$DP51)*'NGER input 2'!CR51)/(SUM('NGER input 2'!$CY51:$DG51))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ51<>\"\",AZ51,'NGER input 2'!CS51+((SUM('NGER input 2'!$DH51:$DP51)*'NGER input 2'!CS51)/(SUM('NGER input 2'!$CY51:$DG51))))","v":{"$error":"#N/A"}},{"$f":"IF(BA51<>\"\",BA51,'NGER input 2'!CT51+((SUM('NGER input 2'!$DH51:$DP51)*'NGER input 2'!CT51)/(SUM('NGER input 2'!$CY51:$DG51))))","v":{"$error":"#N/A"}},{"$f":"IF(BB51<>\"\",BB51,'NGER input 2'!CU51+((SUM('NGER input 2'!$DH51:$DP51)*'NGER input 2'!CU51)/(SUM('NGER input 2'!$CY51:$DG51))))","v":{"$error":"#N/A"}},{"$f":"IF(BC51<>\"\",BC51,'NGER input 2'!CV51+((SUM('NGER input 2'!$DH51:$DP51)*'NGER input 2'!CV51)/(SUM('NGER input 2'!$CY51:$DG51))))","v":{"$error":"#N/A"}},{"$f":"IF(BD51<>\"\",BD51,'NGER input 2'!CW51+((SUM('NGER input 2'!$DH51:$DP51)*'NGER input 2'!CW51)/(SUM('NGER input 2'!$CY51:$DG51))))","v":{"$error":"#N/A"}},{"$f":"IF(BE51<>\"\",BE51,'NGER input 2'!CX51+((SUM('NGER input 2'!$DH51:$DP51)*'NGER input 2'!CX51)/(SUM('NGER input 2'!$CY51:$DG51))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G51*'NGER input 2'!J51+'NGER input 2'!$H51*'NGER input 2'!S51+'NGER input 2'!$I51*'NGER input 2'!AB51","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G51*'NGER input 2'!K51+'NGER input 2'!$H51*'NGER input 2'!T51+'NGER input 2'!$I51*'NGER input 2'!AC51","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G51*'NGER input 2'!L51+'NGER input 2'!$H51*'NGER input 2'!U51+'NGER input 2'!$I51*'NGER input 2'!AD51","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G51*'NGER input 2'!M51+'NGER input 2'!$H51*'NGER input 2'!V51+'NGER input 2'!$I51*'NGER input 2'!AE51","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G51*'NGER input 2'!N51+'NGER input 2'!$H51*'NGER input 2'!W51+'NGER input 2'!$I51*'NGER input 2'!AF51","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G51*'NGER input 2'!O51+'NGER input 2'!$H51*'NGER input 2'!X51+'NGER input 2'!$I51*'NGER input 2'!AG51","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G51*'NGER input 2'!P51+'NGER input 2'!$H51*'NGER input 2'!Y51+'NGER input 2'!$I51*'NGER input 2'!AH51","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G51*'NGER input 2'!Q51+'NGER input 2'!$H51*'NGER input 2'!Z51+'NGER input 2'!$I51*'NGER input 2'!AI51","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G51*'NGER input 2'!R51+'NGER input 2'!$H51*'NGER input 2'!AA51+'NGER input 2'!$I51*'NGER input 2'!AJ51","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW51<>\"\",\"\",'NGER input 2'!CP51)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX51<>\"\",\"\",'NGER input 2'!CQ51)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY51<>\"\",\"\",'NGER input 2'!CR51)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ51<>\"\",\"\",'NGER input 2'!CS51)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA51<>\"\",\"\",'NGER input 2'!CT51)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB51<>\"\",\"\",'NGER input 2'!CU51)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC51<>\"\",\"\",'NGER input 2'!CV51)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD51<>\"\",\"\",'NGER input 2'!CW51)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE51<>\"\",\"\",'NGER input 2'!CX51)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW51=\"\",\"\",'NGER input 2'!CP51-'NGER input 2'!AW51)","v":""},{"$f":"IF('NGER input 2'!AX51=\"\",\"\",'NGER input 2'!$G51*'NGER input 2'!K51+'NGER input 2'!$H51*'NGER input 2'!T51+'NGER input 2'!$I51*'NGER input 2'!AC51-'NGER input 2'!AX51)","v":""},{"$f":"IF('NGER input 2'!AY51=\"\",\"\",'NGER input 2'!$G51*'NGER input 2'!L51+'NGER input 2'!$H51*'NGER input 2'!U51+'NGER input 2'!$I51*'NGER input 2'!AD51-'NGER input 2'!AY51)","v":""},{"$f":"IF('NGER input 2'!AZ51=\"\",\"\",'NGER input 2'!$G51*'NGER input 2'!M51+'NGER input 2'!$H51*'NGER input 2'!V51+'NGER input 2'!$I51*'NGER input 2'!AE51-'NGER input 2'!AZ51)","v":""},{"$f":"IF('NGER input 2'!BA51=\"\",\"\",'NGER input 2'!$G51*'NGER input 2'!N51+'NGER input 2'!$H51*'NGER input 2'!W51+'NGER input 2'!$I51*'NGER input 2'!AF51-'NGER input 2'!BA51)","v":""},{"$f":"IF('NGER input 2'!BB51=\"\",\"\",'NGER input 2'!$G51*'NGER input 2'!O51+'NGER input 2'!$H51*'NGER input 2'!X51+'NGER input 2'!$I51*'NGER input 2'!AG51-'NGER input 2'!BB51)","v":""},{"$f":"IF('NGER input 2'!BC51=\"\",\"\",'NGER input 2'!$G51*'NGER input 2'!P51+'NGER input 2'!$H51*'NGER input 2'!Y51+'NGER input 2'!$I51*'NGER input 2'!AH51-'NGER input 2'!BC51)","v":""},{"$f":"IF('NGER input 2'!BD51=\"\",\"\",'NGER input 2'!$G51*'NGER input 2'!Q51+'NGER input 2'!$H51*'NGER input 2'!Z51+'NGER input 2'!$I51*'NGER input 2'!AI51-'NGER input 2'!BD51)","v":""},{"$f":"IF('NGER input 2'!BE51=\"\",\"\",'NGER input 2'!$G51*'NGER input 2'!R51+'NGER input 2'!$H51*'NGER input 2'!AA51+'NGER input 2'!$I51*'NGER input 2'!AJ51-'NGER input 2'!BE51)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG51,IF('NGER input 1'!$B$6>1,GG51*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH51,IF('NGER input 1'!$B$6>1,GH51*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI51,IF('NGER input 1'!$B$6>1,GI51*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ51,IF('NGER input 1'!$B$6>1,GJ51*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK51,IF('NGER input 1'!$B$6>1,GK51*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL51,IF('NGER input 1'!$B$6>1,GL51*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM51,IF('NGER input 1'!$B$6>1,GM51*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN51,IF('NGER input 1'!$B$6>1,GN51*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO51,IF('NGER input 1'!$B$6>1,GO51*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP51,IF('NGER input 1'!$B$6>1,GP51*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[48,0,0,0,0,null,{"$f":"IF(OR($F52='Common parameters'!$EQ$8,$F52=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F52='Common parameters'!$EQ$4,$F52='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F52='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F52='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F52='Common parameters'!$EQ$8,$F52=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F52='Common parameters'!$EQ$4,$F52='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F52='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F52='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW52<>\"\",AW52,'NGER input 2'!CP52+((SUM('NGER input 2'!$DH52:$DP52)*'NGER input 2'!CP52)/(SUM('NGER input 2'!$CY52:$DG52))))","v":{"$error":"#N/A"}},{"$f":"IF(AX52<>\"\",AX52,'NGER input 2'!CQ52+((SUM('NGER input 2'!$DH52:$DP52)*'NGER input 2'!CQ52)/(SUM('NGER input 2'!$CY52:$DG52))))","v":{"$error":"#N/A"}},{"$f":"IF(AY52<>\"\",AY52,'NGER input 2'!CR52+((SUM('NGER input 2'!$DH52:$DP52)*'NGER input 2'!CR52)/(SUM('NGER input 2'!$CY52:$DG52))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ52<>\"\",AZ52,'NGER input 2'!CS52+((SUM('NGER input 2'!$DH52:$DP52)*'NGER input 2'!CS52)/(SUM('NGER input 2'!$CY52:$DG52))))","v":{"$error":"#N/A"}},{"$f":"IF(BA52<>\"\",BA52,'NGER input 2'!CT52+((SUM('NGER input 2'!$DH52:$DP52)*'NGER input 2'!CT52)/(SUM('NGER input 2'!$CY52:$DG52))))","v":{"$error":"#N/A"}},{"$f":"IF(BB52<>\"\",BB52,'NGER input 2'!CU52+((SUM('NGER input 2'!$DH52:$DP52)*'NGER input 2'!CU52)/(SUM('NGER input 2'!$CY52:$DG52))))","v":{"$error":"#N/A"}},{"$f":"IF(BC52<>\"\",BC52,'NGER input 2'!CV52+((SUM('NGER input 2'!$DH52:$DP52)*'NGER input 2'!CV52)/(SUM('NGER input 2'!$CY52:$DG52))))","v":{"$error":"#N/A"}},{"$f":"IF(BD52<>\"\",BD52,'NGER input 2'!CW52+((SUM('NGER input 2'!$DH52:$DP52)*'NGER input 2'!CW52)/(SUM('NGER input 2'!$CY52:$DG52))))","v":{"$error":"#N/A"}},{"$f":"IF(BE52<>\"\",BE52,'NGER input 2'!CX52+((SUM('NGER input 2'!$DH52:$DP52)*'NGER input 2'!CX52)/(SUM('NGER input 2'!$CY52:$DG52))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G52*'NGER input 2'!J52+'NGER input 2'!$H52*'NGER input 2'!S52+'NGER input 2'!$I52*'NGER input 2'!AB52","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G52*'NGER input 2'!K52+'NGER input 2'!$H52*'NGER input 2'!T52+'NGER input 2'!$I52*'NGER input 2'!AC52","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G52*'NGER input 2'!L52+'NGER input 2'!$H52*'NGER input 2'!U52+'NGER input 2'!$I52*'NGER input 2'!AD52","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G52*'NGER input 2'!M52+'NGER input 2'!$H52*'NGER input 2'!V52+'NGER input 2'!$I52*'NGER input 2'!AE52","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G52*'NGER input 2'!N52+'NGER input 2'!$H52*'NGER input 2'!W52+'NGER input 2'!$I52*'NGER input 2'!AF52","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G52*'NGER input 2'!O52+'NGER input 2'!$H52*'NGER input 2'!X52+'NGER input 2'!$I52*'NGER input 2'!AG52","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G52*'NGER input 2'!P52+'NGER input 2'!$H52*'NGER input 2'!Y52+'NGER input 2'!$I52*'NGER input 2'!AH52","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G52*'NGER input 2'!Q52+'NGER input 2'!$H52*'NGER input 2'!Z52+'NGER input 2'!$I52*'NGER input 2'!AI52","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G52*'NGER input 2'!R52+'NGER input 2'!$H52*'NGER input 2'!AA52+'NGER input 2'!$I52*'NGER input 2'!AJ52","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW52<>\"\",\"\",'NGER input 2'!CP52)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX52<>\"\",\"\",'NGER input 2'!CQ52)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY52<>\"\",\"\",'NGER input 2'!CR52)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ52<>\"\",\"\",'NGER input 2'!CS52)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA52<>\"\",\"\",'NGER input 2'!CT52)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB52<>\"\",\"\",'NGER input 2'!CU52)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC52<>\"\",\"\",'NGER input 2'!CV52)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD52<>\"\",\"\",'NGER input 2'!CW52)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE52<>\"\",\"\",'NGER input 2'!CX52)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW52=\"\",\"\",'NGER input 2'!CP52-'NGER input 2'!AW52)","v":""},{"$f":"IF('NGER input 2'!AX52=\"\",\"\",'NGER input 2'!$G52*'NGER input 2'!K52+'NGER input 2'!$H52*'NGER input 2'!T52+'NGER input 2'!$I52*'NGER input 2'!AC52-'NGER input 2'!AX52)","v":""},{"$f":"IF('NGER input 2'!AY52=\"\",\"\",'NGER input 2'!$G52*'NGER input 2'!L52+'NGER input 2'!$H52*'NGER input 2'!U52+'NGER input 2'!$I52*'NGER input 2'!AD52-'NGER input 2'!AY52)","v":""},{"$f":"IF('NGER input 2'!AZ52=\"\",\"\",'NGER input 2'!$G52*'NGER input 2'!M52+'NGER input 2'!$H52*'NGER input 2'!V52+'NGER input 2'!$I52*'NGER input 2'!AE52-'NGER input 2'!AZ52)","v":""},{"$f":"IF('NGER input 2'!BA52=\"\",\"\",'NGER input 2'!$G52*'NGER input 2'!N52+'NGER input 2'!$H52*'NGER input 2'!W52+'NGER input 2'!$I52*'NGER input 2'!AF52-'NGER input 2'!BA52)","v":""},{"$f":"IF('NGER input 2'!BB52=\"\",\"\",'NGER input 2'!$G52*'NGER input 2'!O52+'NGER input 2'!$H52*'NGER input 2'!X52+'NGER input 2'!$I52*'NGER input 2'!AG52-'NGER input 2'!BB52)","v":""},{"$f":"IF('NGER input 2'!BC52=\"\",\"\",'NGER input 2'!$G52*'NGER input 2'!P52+'NGER input 2'!$H52*'NGER input 2'!Y52+'NGER input 2'!$I52*'NGER input 2'!AH52-'NGER input 2'!BC52)","v":""},{"$f":"IF('NGER input 2'!BD52=\"\",\"\",'NGER input 2'!$G52*'NGER input 2'!Q52+'NGER input 2'!$H52*'NGER input 2'!Z52+'NGER input 2'!$I52*'NGER input 2'!AI52-'NGER input 2'!BD52)","v":""},{"$f":"IF('NGER input 2'!BE52=\"\",\"\",'NGER input 2'!$G52*'NGER input 2'!R52+'NGER input 2'!$H52*'NGER input 2'!AA52+'NGER input 2'!$I52*'NGER input 2'!AJ52-'NGER input 2'!BE52)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG52,IF('NGER input 1'!$B$6>1,GG52*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH52,IF('NGER input 1'!$B$6>1,GH52*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI52,IF('NGER input 1'!$B$6>1,GI52*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ52,IF('NGER input 1'!$B$6>1,GJ52*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK52,IF('NGER input 1'!$B$6>1,GK52*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL52,IF('NGER input 1'!$B$6>1,GL52*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM52,IF('NGER input 1'!$B$6>1,GM52*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN52,IF('NGER input 1'!$B$6>1,GN52*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO52,IF('NGER input 1'!$B$6>1,GO52*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP52,IF('NGER input 1'!$B$6>1,GP52*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[49,0,0,0,0,null,{"$f":"IF(OR($F53='Common parameters'!$EQ$8,$F53=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F53='Common parameters'!$EQ$4,$F53='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F53='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F53='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F53='Common parameters'!$EQ$8,$F53=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F53='Common parameters'!$EQ$4,$F53='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F53='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F53='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW53<>\"\",AW53,'NGER input 2'!CP53+((SUM('NGER input 2'!$DH53:$DP53)*'NGER input 2'!CP53)/(SUM('NGER input 2'!$CY53:$DG53))))","v":{"$error":"#N/A"}},{"$f":"IF(AX53<>\"\",AX53,'NGER input 2'!CQ53+((SUM('NGER input 2'!$DH53:$DP53)*'NGER input 2'!CQ53)/(SUM('NGER input 2'!$CY53:$DG53))))","v":{"$error":"#N/A"}},{"$f":"IF(AY53<>\"\",AY53,'NGER input 2'!CR53+((SUM('NGER input 2'!$DH53:$DP53)*'NGER input 2'!CR53)/(SUM('NGER input 2'!$CY53:$DG53))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ53<>\"\",AZ53,'NGER input 2'!CS53+((SUM('NGER input 2'!$DH53:$DP53)*'NGER input 2'!CS53)/(SUM('NGER input 2'!$CY53:$DG53))))","v":{"$error":"#N/A"}},{"$f":"IF(BA53<>\"\",BA53,'NGER input 2'!CT53+((SUM('NGER input 2'!$DH53:$DP53)*'NGER input 2'!CT53)/(SUM('NGER input 2'!$CY53:$DG53))))","v":{"$error":"#N/A"}},{"$f":"IF(BB53<>\"\",BB53,'NGER input 2'!CU53+((SUM('NGER input 2'!$DH53:$DP53)*'NGER input 2'!CU53)/(SUM('NGER input 2'!$CY53:$DG53))))","v":{"$error":"#N/A"}},{"$f":"IF(BC53<>\"\",BC53,'NGER input 2'!CV53+((SUM('NGER input 2'!$DH53:$DP53)*'NGER input 2'!CV53)/(SUM('NGER input 2'!$CY53:$DG53))))","v":{"$error":"#N/A"}},{"$f":"IF(BD53<>\"\",BD53,'NGER input 2'!CW53+((SUM('NGER input 2'!$DH53:$DP53)*'NGER input 2'!CW53)/(SUM('NGER input 2'!$CY53:$DG53))))","v":{"$error":"#N/A"}},{"$f":"IF(BE53<>\"\",BE53,'NGER input 2'!CX53+((SUM('NGER input 2'!$DH53:$DP53)*'NGER input 2'!CX53)/(SUM('NGER input 2'!$CY53:$DG53))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G53*'NGER input 2'!J53+'NGER input 2'!$H53*'NGER input 2'!S53+'NGER input 2'!$I53*'NGER input 2'!AB53","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G53*'NGER input 2'!K53+'NGER input 2'!$H53*'NGER input 2'!T53+'NGER input 2'!$I53*'NGER input 2'!AC53","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G53*'NGER input 2'!L53+'NGER input 2'!$H53*'NGER input 2'!U53+'NGER input 2'!$I53*'NGER input 2'!AD53","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G53*'NGER input 2'!M53+'NGER input 2'!$H53*'NGER input 2'!V53+'NGER input 2'!$I53*'NGER input 2'!AE53","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G53*'NGER input 2'!N53+'NGER input 2'!$H53*'NGER input 2'!W53+'NGER input 2'!$I53*'NGER input 2'!AF53","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G53*'NGER input 2'!O53+'NGER input 2'!$H53*'NGER input 2'!X53+'NGER input 2'!$I53*'NGER input 2'!AG53","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G53*'NGER input 2'!P53+'NGER input 2'!$H53*'NGER input 2'!Y53+'NGER input 2'!$I53*'NGER input 2'!AH53","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G53*'NGER input 2'!Q53+'NGER input 2'!$H53*'NGER input 2'!Z53+'NGER input 2'!$I53*'NGER input 2'!AI53","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G53*'NGER input 2'!R53+'NGER input 2'!$H53*'NGER input 2'!AA53+'NGER input 2'!$I53*'NGER input 2'!AJ53","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW53<>\"\",\"\",'NGER input 2'!CP53)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX53<>\"\",\"\",'NGER input 2'!CQ53)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY53<>\"\",\"\",'NGER input 2'!CR53)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ53<>\"\",\"\",'NGER input 2'!CS53)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA53<>\"\",\"\",'NGER input 2'!CT53)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB53<>\"\",\"\",'NGER input 2'!CU53)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC53<>\"\",\"\",'NGER input 2'!CV53)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD53<>\"\",\"\",'NGER input 2'!CW53)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE53<>\"\",\"\",'NGER input 2'!CX53)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW53=\"\",\"\",'NGER input 2'!CP53-'NGER input 2'!AW53)","v":""},{"$f":"IF('NGER input 2'!AX53=\"\",\"\",'NGER input 2'!$G53*'NGER input 2'!K53+'NGER input 2'!$H53*'NGER input 2'!T53+'NGER input 2'!$I53*'NGER input 2'!AC53-'NGER input 2'!AX53)","v":""},{"$f":"IF('NGER input 2'!AY53=\"\",\"\",'NGER input 2'!$G53*'NGER input 2'!L53+'NGER input 2'!$H53*'NGER input 2'!U53+'NGER input 2'!$I53*'NGER input 2'!AD53-'NGER input 2'!AY53)","v":""},{"$f":"IF('NGER input 2'!AZ53=\"\",\"\",'NGER input 2'!$G53*'NGER input 2'!M53+'NGER input 2'!$H53*'NGER input 2'!V53+'NGER input 2'!$I53*'NGER input 2'!AE53-'NGER input 2'!AZ53)","v":""},{"$f":"IF('NGER input 2'!BA53=\"\",\"\",'NGER input 2'!$G53*'NGER input 2'!N53+'NGER input 2'!$H53*'NGER input 2'!W53+'NGER input 2'!$I53*'NGER input 2'!AF53-'NGER input 2'!BA53)","v":""},{"$f":"IF('NGER input 2'!BB53=\"\",\"\",'NGER input 2'!$G53*'NGER input 2'!O53+'NGER input 2'!$H53*'NGER input 2'!X53+'NGER input 2'!$I53*'NGER input 2'!AG53-'NGER input 2'!BB53)","v":""},{"$f":"IF('NGER input 2'!BC53=\"\",\"\",'NGER input 2'!$G53*'NGER input 2'!P53+'NGER input 2'!$H53*'NGER input 2'!Y53+'NGER input 2'!$I53*'NGER input 2'!AH53-'NGER input 2'!BC53)","v":""},{"$f":"IF('NGER input 2'!BD53=\"\",\"\",'NGER input 2'!$G53*'NGER input 2'!Q53+'NGER input 2'!$H53*'NGER input 2'!Z53+'NGER input 2'!$I53*'NGER input 2'!AI53-'NGER input 2'!BD53)","v":""},{"$f":"IF('NGER input 2'!BE53=\"\",\"\",'NGER input 2'!$G53*'NGER input 2'!R53+'NGER input 2'!$H53*'NGER input 2'!AA53+'NGER input 2'!$I53*'NGER input 2'!AJ53-'NGER input 2'!BE53)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG53,IF('NGER input 1'!$B$6>1,GG53*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH53,IF('NGER input 1'!$B$6>1,GH53*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI53,IF('NGER input 1'!$B$6>1,GI53*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ53,IF('NGER input 1'!$B$6>1,GJ53*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK53,IF('NGER input 1'!$B$6>1,GK53*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL53,IF('NGER input 1'!$B$6>1,GL53*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM53,IF('NGER input 1'!$B$6>1,GM53*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN53,IF('NGER input 1'!$B$6>1,GN53*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO53,IF('NGER input 1'!$B$6>1,GO53*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP53,IF('NGER input 1'!$B$6>1,GP53*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[50,0,0,0,0,null,{"$f":"IF(OR($F54='Common parameters'!$EQ$8,$F54=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F54='Common parameters'!$EQ$4,$F54='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F54='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F54='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F54='Common parameters'!$EQ$8,$F54=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F54='Common parameters'!$EQ$4,$F54='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F54='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F54='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW54<>\"\",AW54,'NGER input 2'!CP54+((SUM('NGER input 2'!$DH54:$DP54)*'NGER input 2'!CP54)/(SUM('NGER input 2'!$CY54:$DG54))))","v":{"$error":"#N/A"}},{"$f":"IF(AX54<>\"\",AX54,'NGER input 2'!CQ54+((SUM('NGER input 2'!$DH54:$DP54)*'NGER input 2'!CQ54)/(SUM('NGER input 2'!$CY54:$DG54))))","v":{"$error":"#N/A"}},{"$f":"IF(AY54<>\"\",AY54,'NGER input 2'!CR54+((SUM('NGER input 2'!$DH54:$DP54)*'NGER input 2'!CR54)/(SUM('NGER input 2'!$CY54:$DG54))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ54<>\"\",AZ54,'NGER input 2'!CS54+((SUM('NGER input 2'!$DH54:$DP54)*'NGER input 2'!CS54)/(SUM('NGER input 2'!$CY54:$DG54))))","v":{"$error":"#N/A"}},{"$f":"IF(BA54<>\"\",BA54,'NGER input 2'!CT54+((SUM('NGER input 2'!$DH54:$DP54)*'NGER input 2'!CT54)/(SUM('NGER input 2'!$CY54:$DG54))))","v":{"$error":"#N/A"}},{"$f":"IF(BB54<>\"\",BB54,'NGER input 2'!CU54+((SUM('NGER input 2'!$DH54:$DP54)*'NGER input 2'!CU54)/(SUM('NGER input 2'!$CY54:$DG54))))","v":{"$error":"#N/A"}},{"$f":"IF(BC54<>\"\",BC54,'NGER input 2'!CV54+((SUM('NGER input 2'!$DH54:$DP54)*'NGER input 2'!CV54)/(SUM('NGER input 2'!$CY54:$DG54))))","v":{"$error":"#N/A"}},{"$f":"IF(BD54<>\"\",BD54,'NGER input 2'!CW54+((SUM('NGER input 2'!$DH54:$DP54)*'NGER input 2'!CW54)/(SUM('NGER input 2'!$CY54:$DG54))))","v":{"$error":"#N/A"}},{"$f":"IF(BE54<>\"\",BE54,'NGER input 2'!CX54+((SUM('NGER input 2'!$DH54:$DP54)*'NGER input 2'!CX54)/(SUM('NGER input 2'!$CY54:$DG54))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G54*'NGER input 2'!J54+'NGER input 2'!$H54*'NGER input 2'!S54+'NGER input 2'!$I54*'NGER input 2'!AB54","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G54*'NGER input 2'!K54+'NGER input 2'!$H54*'NGER input 2'!T54+'NGER input 2'!$I54*'NGER input 2'!AC54","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G54*'NGER input 2'!L54+'NGER input 2'!$H54*'NGER input 2'!U54+'NGER input 2'!$I54*'NGER input 2'!AD54","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G54*'NGER input 2'!M54+'NGER input 2'!$H54*'NGER input 2'!V54+'NGER input 2'!$I54*'NGER input 2'!AE54","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G54*'NGER input 2'!N54+'NGER input 2'!$H54*'NGER input 2'!W54+'NGER input 2'!$I54*'NGER input 2'!AF54","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G54*'NGER input 2'!O54+'NGER input 2'!$H54*'NGER input 2'!X54+'NGER input 2'!$I54*'NGER input 2'!AG54","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G54*'NGER input 2'!P54+'NGER input 2'!$H54*'NGER input 2'!Y54+'NGER input 2'!$I54*'NGER input 2'!AH54","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G54*'NGER input 2'!Q54+'NGER input 2'!$H54*'NGER input 2'!Z54+'NGER input 2'!$I54*'NGER input 2'!AI54","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G54*'NGER input 2'!R54+'NGER input 2'!$H54*'NGER input 2'!AA54+'NGER input 2'!$I54*'NGER input 2'!AJ54","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW54<>\"\",\"\",'NGER input 2'!CP54)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX54<>\"\",\"\",'NGER input 2'!CQ54)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY54<>\"\",\"\",'NGER input 2'!CR54)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ54<>\"\",\"\",'NGER input 2'!CS54)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA54<>\"\",\"\",'NGER input 2'!CT54)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB54<>\"\",\"\",'NGER input 2'!CU54)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC54<>\"\",\"\",'NGER input 2'!CV54)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD54<>\"\",\"\",'NGER input 2'!CW54)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE54<>\"\",\"\",'NGER input 2'!CX54)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW54=\"\",\"\",'NGER input 2'!CP54-'NGER input 2'!AW54)","v":""},{"$f":"IF('NGER input 2'!AX54=\"\",\"\",'NGER input 2'!$G54*'NGER input 2'!K54+'NGER input 2'!$H54*'NGER input 2'!T54+'NGER input 2'!$I54*'NGER input 2'!AC54-'NGER input 2'!AX54)","v":""},{"$f":"IF('NGER input 2'!AY54=\"\",\"\",'NGER input 2'!$G54*'NGER input 2'!L54+'NGER input 2'!$H54*'NGER input 2'!U54+'NGER input 2'!$I54*'NGER input 2'!AD54-'NGER input 2'!AY54)","v":""},{"$f":"IF('NGER input 2'!AZ54=\"\",\"\",'NGER input 2'!$G54*'NGER input 2'!M54+'NGER input 2'!$H54*'NGER input 2'!V54+'NGER input 2'!$I54*'NGER input 2'!AE54-'NGER input 2'!AZ54)","v":""},{"$f":"IF('NGER input 2'!BA54=\"\",\"\",'NGER input 2'!$G54*'NGER input 2'!N54+'NGER input 2'!$H54*'NGER input 2'!W54+'NGER input 2'!$I54*'NGER input 2'!AF54-'NGER input 2'!BA54)","v":""},{"$f":"IF('NGER input 2'!BB54=\"\",\"\",'NGER input 2'!$G54*'NGER input 2'!O54+'NGER input 2'!$H54*'NGER input 2'!X54+'NGER input 2'!$I54*'NGER input 2'!AG54-'NGER input 2'!BB54)","v":""},{"$f":"IF('NGER input 2'!BC54=\"\",\"\",'NGER input 2'!$G54*'NGER input 2'!P54+'NGER input 2'!$H54*'NGER input 2'!Y54+'NGER input 2'!$I54*'NGER input 2'!AH54-'NGER input 2'!BC54)","v":""},{"$f":"IF('NGER input 2'!BD54=\"\",\"\",'NGER input 2'!$G54*'NGER input 2'!Q54+'NGER input 2'!$H54*'NGER input 2'!Z54+'NGER input 2'!$I54*'NGER input 2'!AI54-'NGER input 2'!BD54)","v":""},{"$f":"IF('NGER input 2'!BE54=\"\",\"\",'NGER input 2'!$G54*'NGER input 2'!R54+'NGER input 2'!$H54*'NGER input 2'!AA54+'NGER input 2'!$I54*'NGER input 2'!AJ54-'NGER input 2'!BE54)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG54,IF('NGER input 1'!$B$6>1,GG54*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH54,IF('NGER input 1'!$B$6>1,GH54*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI54,IF('NGER input 1'!$B$6>1,GI54*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ54,IF('NGER input 1'!$B$6>1,GJ54*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK54,IF('NGER input 1'!$B$6>1,GK54*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL54,IF('NGER input 1'!$B$6>1,GL54*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM54,IF('NGER input 1'!$B$6>1,GM54*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN54,IF('NGER input 1'!$B$6>1,GN54*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO54,IF('NGER input 1'!$B$6>1,GO54*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP54,IF('NGER input 1'!$B$6>1,GP54*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[51,0,0,0,0,null,{"$f":"IF(OR($F55='Common parameters'!$EQ$8,$F55=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F55='Common parameters'!$EQ$4,$F55='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F55='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F55='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F55='Common parameters'!$EQ$8,$F55=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F55='Common parameters'!$EQ$4,$F55='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F55='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F55='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW55<>\"\",AW55,'NGER input 2'!CP55+((SUM('NGER input 2'!$DH55:$DP55)*'NGER input 2'!CP55)/(SUM('NGER input 2'!$CY55:$DG55))))","v":{"$error":"#N/A"}},{"$f":"IF(AX55<>\"\",AX55,'NGER input 2'!CQ55+((SUM('NGER input 2'!$DH55:$DP55)*'NGER input 2'!CQ55)/(SUM('NGER input 2'!$CY55:$DG55))))","v":{"$error":"#N/A"}},{"$f":"IF(AY55<>\"\",AY55,'NGER input 2'!CR55+((SUM('NGER input 2'!$DH55:$DP55)*'NGER input 2'!CR55)/(SUM('NGER input 2'!$CY55:$DG55))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ55<>\"\",AZ55,'NGER input 2'!CS55+((SUM('NGER input 2'!$DH55:$DP55)*'NGER input 2'!CS55)/(SUM('NGER input 2'!$CY55:$DG55))))","v":{"$error":"#N/A"}},{"$f":"IF(BA55<>\"\",BA55,'NGER input 2'!CT55+((SUM('NGER input 2'!$DH55:$DP55)*'NGER input 2'!CT55)/(SUM('NGER input 2'!$CY55:$DG55))))","v":{"$error":"#N/A"}},{"$f":"IF(BB55<>\"\",BB55,'NGER input 2'!CU55+((SUM('NGER input 2'!$DH55:$DP55)*'NGER input 2'!CU55)/(SUM('NGER input 2'!$CY55:$DG55))))","v":{"$error":"#N/A"}},{"$f":"IF(BC55<>\"\",BC55,'NGER input 2'!CV55+((SUM('NGER input 2'!$DH55:$DP55)*'NGER input 2'!CV55)/(SUM('NGER input 2'!$CY55:$DG55))))","v":{"$error":"#N/A"}},{"$f":"IF(BD55<>\"\",BD55,'NGER input 2'!CW55+((SUM('NGER input 2'!$DH55:$DP55)*'NGER input 2'!CW55)/(SUM('NGER input 2'!$CY55:$DG55))))","v":{"$error":"#N/A"}},{"$f":"IF(BE55<>\"\",BE55,'NGER input 2'!CX55+((SUM('NGER input 2'!$DH55:$DP55)*'NGER input 2'!CX55)/(SUM('NGER input 2'!$CY55:$DG55))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G55*'NGER input 2'!J55+'NGER input 2'!$H55*'NGER input 2'!S55+'NGER input 2'!$I55*'NGER input 2'!AB55","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G55*'NGER input 2'!K55+'NGER input 2'!$H55*'NGER input 2'!T55+'NGER input 2'!$I55*'NGER input 2'!AC55","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G55*'NGER input 2'!L55+'NGER input 2'!$H55*'NGER input 2'!U55+'NGER input 2'!$I55*'NGER input 2'!AD55","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G55*'NGER input 2'!M55+'NGER input 2'!$H55*'NGER input 2'!V55+'NGER input 2'!$I55*'NGER input 2'!AE55","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G55*'NGER input 2'!N55+'NGER input 2'!$H55*'NGER input 2'!W55+'NGER input 2'!$I55*'NGER input 2'!AF55","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G55*'NGER input 2'!O55+'NGER input 2'!$H55*'NGER input 2'!X55+'NGER input 2'!$I55*'NGER input 2'!AG55","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G55*'NGER input 2'!P55+'NGER input 2'!$H55*'NGER input 2'!Y55+'NGER input 2'!$I55*'NGER input 2'!AH55","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G55*'NGER input 2'!Q55+'NGER input 2'!$H55*'NGER input 2'!Z55+'NGER input 2'!$I55*'NGER input 2'!AI55","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G55*'NGER input 2'!R55+'NGER input 2'!$H55*'NGER input 2'!AA55+'NGER input 2'!$I55*'NGER input 2'!AJ55","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW55<>\"\",\"\",'NGER input 2'!CP55)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX55<>\"\",\"\",'NGER input 2'!CQ55)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY55<>\"\",\"\",'NGER input 2'!CR55)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ55<>\"\",\"\",'NGER input 2'!CS55)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA55<>\"\",\"\",'NGER input 2'!CT55)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB55<>\"\",\"\",'NGER input 2'!CU55)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC55<>\"\",\"\",'NGER input 2'!CV55)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD55<>\"\",\"\",'NGER input 2'!CW55)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE55<>\"\",\"\",'NGER input 2'!CX55)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW55=\"\",\"\",'NGER input 2'!CP55-'NGER input 2'!AW55)","v":""},{"$f":"IF('NGER input 2'!AX55=\"\",\"\",'NGER input 2'!$G55*'NGER input 2'!K55+'NGER input 2'!$H55*'NGER input 2'!T55+'NGER input 2'!$I55*'NGER input 2'!AC55-'NGER input 2'!AX55)","v":""},{"$f":"IF('NGER input 2'!AY55=\"\",\"\",'NGER input 2'!$G55*'NGER input 2'!L55+'NGER input 2'!$H55*'NGER input 2'!U55+'NGER input 2'!$I55*'NGER input 2'!AD55-'NGER input 2'!AY55)","v":""},{"$f":"IF('NGER input 2'!AZ55=\"\",\"\",'NGER input 2'!$G55*'NGER input 2'!M55+'NGER input 2'!$H55*'NGER input 2'!V55+'NGER input 2'!$I55*'NGER input 2'!AE55-'NGER input 2'!AZ55)","v":""},{"$f":"IF('NGER input 2'!BA55=\"\",\"\",'NGER input 2'!$G55*'NGER input 2'!N55+'NGER input 2'!$H55*'NGER input 2'!W55+'NGER input 2'!$I55*'NGER input 2'!AF55-'NGER input 2'!BA55)","v":""},{"$f":"IF('NGER input 2'!BB55=\"\",\"\",'NGER input 2'!$G55*'NGER input 2'!O55+'NGER input 2'!$H55*'NGER input 2'!X55+'NGER input 2'!$I55*'NGER input 2'!AG55-'NGER input 2'!BB55)","v":""},{"$f":"IF('NGER input 2'!BC55=\"\",\"\",'NGER input 2'!$G55*'NGER input 2'!P55+'NGER input 2'!$H55*'NGER input 2'!Y55+'NGER input 2'!$I55*'NGER input 2'!AH55-'NGER input 2'!BC55)","v":""},{"$f":"IF('NGER input 2'!BD55=\"\",\"\",'NGER input 2'!$G55*'NGER input 2'!Q55+'NGER input 2'!$H55*'NGER input 2'!Z55+'NGER input 2'!$I55*'NGER input 2'!AI55-'NGER input 2'!BD55)","v":""},{"$f":"IF('NGER input 2'!BE55=\"\",\"\",'NGER input 2'!$G55*'NGER input 2'!R55+'NGER input 2'!$H55*'NGER input 2'!AA55+'NGER input 2'!$I55*'NGER input 2'!AJ55-'NGER input 2'!BE55)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG55,IF('NGER input 1'!$B$6>1,GG55*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH55,IF('NGER input 1'!$B$6>1,GH55*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI55,IF('NGER input 1'!$B$6>1,GI55*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ55,IF('NGER input 1'!$B$6>1,GJ55*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK55,IF('NGER input 1'!$B$6>1,GK55*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL55,IF('NGER input 1'!$B$6>1,GL55*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM55,IF('NGER input 1'!$B$6>1,GM55*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN55,IF('NGER input 1'!$B$6>1,GN55*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO55,IF('NGER input 1'!$B$6>1,GO55*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP55,IF('NGER input 1'!$B$6>1,GP55*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[52,0,0,0,0,null,{"$f":"IF(OR($F56='Common parameters'!$EQ$8,$F56=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F56='Common parameters'!$EQ$4,$F56='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F56='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F56='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F56='Common parameters'!$EQ$8,$F56=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F56='Common parameters'!$EQ$4,$F56='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F56='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F56='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW56<>\"\",AW56,'NGER input 2'!CP56+((SUM('NGER input 2'!$DH56:$DP56)*'NGER input 2'!CP56)/(SUM('NGER input 2'!$CY56:$DG56))))","v":{"$error":"#N/A"}},{"$f":"IF(AX56<>\"\",AX56,'NGER input 2'!CQ56+((SUM('NGER input 2'!$DH56:$DP56)*'NGER input 2'!CQ56)/(SUM('NGER input 2'!$CY56:$DG56))))","v":{"$error":"#N/A"}},{"$f":"IF(AY56<>\"\",AY56,'NGER input 2'!CR56+((SUM('NGER input 2'!$DH56:$DP56)*'NGER input 2'!CR56)/(SUM('NGER input 2'!$CY56:$DG56))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ56<>\"\",AZ56,'NGER input 2'!CS56+((SUM('NGER input 2'!$DH56:$DP56)*'NGER input 2'!CS56)/(SUM('NGER input 2'!$CY56:$DG56))))","v":{"$error":"#N/A"}},{"$f":"IF(BA56<>\"\",BA56,'NGER input 2'!CT56+((SUM('NGER input 2'!$DH56:$DP56)*'NGER input 2'!CT56)/(SUM('NGER input 2'!$CY56:$DG56))))","v":{"$error":"#N/A"}},{"$f":"IF(BB56<>\"\",BB56,'NGER input 2'!CU56+((SUM('NGER input 2'!$DH56:$DP56)*'NGER input 2'!CU56)/(SUM('NGER input 2'!$CY56:$DG56))))","v":{"$error":"#N/A"}},{"$f":"IF(BC56<>\"\",BC56,'NGER input 2'!CV56+((SUM('NGER input 2'!$DH56:$DP56)*'NGER input 2'!CV56)/(SUM('NGER input 2'!$CY56:$DG56))))","v":{"$error":"#N/A"}},{"$f":"IF(BD56<>\"\",BD56,'NGER input 2'!CW56+((SUM('NGER input 2'!$DH56:$DP56)*'NGER input 2'!CW56)/(SUM('NGER input 2'!$CY56:$DG56))))","v":{"$error":"#N/A"}},{"$f":"IF(BE56<>\"\",BE56,'NGER input 2'!CX56+((SUM('NGER input 2'!$DH56:$DP56)*'NGER input 2'!CX56)/(SUM('NGER input 2'!$CY56:$DG56))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G56*'NGER input 2'!J56+'NGER input 2'!$H56*'NGER input 2'!S56+'NGER input 2'!$I56*'NGER input 2'!AB56","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G56*'NGER input 2'!K56+'NGER input 2'!$H56*'NGER input 2'!T56+'NGER input 2'!$I56*'NGER input 2'!AC56","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G56*'NGER input 2'!L56+'NGER input 2'!$H56*'NGER input 2'!U56+'NGER input 2'!$I56*'NGER input 2'!AD56","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G56*'NGER input 2'!M56+'NGER input 2'!$H56*'NGER input 2'!V56+'NGER input 2'!$I56*'NGER input 2'!AE56","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G56*'NGER input 2'!N56+'NGER input 2'!$H56*'NGER input 2'!W56+'NGER input 2'!$I56*'NGER input 2'!AF56","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G56*'NGER input 2'!O56+'NGER input 2'!$H56*'NGER input 2'!X56+'NGER input 2'!$I56*'NGER input 2'!AG56","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G56*'NGER input 2'!P56+'NGER input 2'!$H56*'NGER input 2'!Y56+'NGER input 2'!$I56*'NGER input 2'!AH56","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G56*'NGER input 2'!Q56+'NGER input 2'!$H56*'NGER input 2'!Z56+'NGER input 2'!$I56*'NGER input 2'!AI56","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G56*'NGER input 2'!R56+'NGER input 2'!$H56*'NGER input 2'!AA56+'NGER input 2'!$I56*'NGER input 2'!AJ56","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW56<>\"\",\"\",'NGER input 2'!CP56)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX56<>\"\",\"\",'NGER input 2'!CQ56)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY56<>\"\",\"\",'NGER input 2'!CR56)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ56<>\"\",\"\",'NGER input 2'!CS56)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA56<>\"\",\"\",'NGER input 2'!CT56)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB56<>\"\",\"\",'NGER input 2'!CU56)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC56<>\"\",\"\",'NGER input 2'!CV56)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD56<>\"\",\"\",'NGER input 2'!CW56)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE56<>\"\",\"\",'NGER input 2'!CX56)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW56=\"\",\"\",'NGER input 2'!CP56-'NGER input 2'!AW56)","v":""},{"$f":"IF('NGER input 2'!AX56=\"\",\"\",'NGER input 2'!$G56*'NGER input 2'!K56+'NGER input 2'!$H56*'NGER input 2'!T56+'NGER input 2'!$I56*'NGER input 2'!AC56-'NGER input 2'!AX56)","v":""},{"$f":"IF('NGER input 2'!AY56=\"\",\"\",'NGER input 2'!$G56*'NGER input 2'!L56+'NGER input 2'!$H56*'NGER input 2'!U56+'NGER input 2'!$I56*'NGER input 2'!AD56-'NGER input 2'!AY56)","v":""},{"$f":"IF('NGER input 2'!AZ56=\"\",\"\",'NGER input 2'!$G56*'NGER input 2'!M56+'NGER input 2'!$H56*'NGER input 2'!V56+'NGER input 2'!$I56*'NGER input 2'!AE56-'NGER input 2'!AZ56)","v":""},{"$f":"IF('NGER input 2'!BA56=\"\",\"\",'NGER input 2'!$G56*'NGER input 2'!N56+'NGER input 2'!$H56*'NGER input 2'!W56+'NGER input 2'!$I56*'NGER input 2'!AF56-'NGER input 2'!BA56)","v":""},{"$f":"IF('NGER input 2'!BB56=\"\",\"\",'NGER input 2'!$G56*'NGER input 2'!O56+'NGER input 2'!$H56*'NGER input 2'!X56+'NGER input 2'!$I56*'NGER input 2'!AG56-'NGER input 2'!BB56)","v":""},{"$f":"IF('NGER input 2'!BC56=\"\",\"\",'NGER input 2'!$G56*'NGER input 2'!P56+'NGER input 2'!$H56*'NGER input 2'!Y56+'NGER input 2'!$I56*'NGER input 2'!AH56-'NGER input 2'!BC56)","v":""},{"$f":"IF('NGER input 2'!BD56=\"\",\"\",'NGER input 2'!$G56*'NGER input 2'!Q56+'NGER input 2'!$H56*'NGER input 2'!Z56+'NGER input 2'!$I56*'NGER input 2'!AI56-'NGER input 2'!BD56)","v":""},{"$f":"IF('NGER input 2'!BE56=\"\",\"\",'NGER input 2'!$G56*'NGER input 2'!R56+'NGER input 2'!$H56*'NGER input 2'!AA56+'NGER input 2'!$I56*'NGER input 2'!AJ56-'NGER input 2'!BE56)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG56,IF('NGER input 1'!$B$6>1,GG56*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH56,IF('NGER input 1'!$B$6>1,GH56*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI56,IF('NGER input 1'!$B$6>1,GI56*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ56,IF('NGER input 1'!$B$6>1,GJ56*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK56,IF('NGER input 1'!$B$6>1,GK56*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL56,IF('NGER input 1'!$B$6>1,GL56*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM56,IF('NGER input 1'!$B$6>1,GM56*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN56,IF('NGER input 1'!$B$6>1,GN56*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO56,IF('NGER input 1'!$B$6>1,GO56*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP56,IF('NGER input 1'!$B$6>1,GP56*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[53,0,0,0,0,null,{"$f":"IF(OR($F57='Common parameters'!$EQ$8,$F57=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F57='Common parameters'!$EQ$4,$F57='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F57='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F57='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F57='Common parameters'!$EQ$8,$F57=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F57='Common parameters'!$EQ$4,$F57='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F57='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F57='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW57<>\"\",AW57,'NGER input 2'!CP57+((SUM('NGER input 2'!$DH57:$DP57)*'NGER input 2'!CP57)/(SUM('NGER input 2'!$CY57:$DG57))))","v":{"$error":"#N/A"}},{"$f":"IF(AX57<>\"\",AX57,'NGER input 2'!CQ57+((SUM('NGER input 2'!$DH57:$DP57)*'NGER input 2'!CQ57)/(SUM('NGER input 2'!$CY57:$DG57))))","v":{"$error":"#N/A"}},{"$f":"IF(AY57<>\"\",AY57,'NGER input 2'!CR57+((SUM('NGER input 2'!$DH57:$DP57)*'NGER input 2'!CR57)/(SUM('NGER input 2'!$CY57:$DG57))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ57<>\"\",AZ57,'NGER input 2'!CS57+((SUM('NGER input 2'!$DH57:$DP57)*'NGER input 2'!CS57)/(SUM('NGER input 2'!$CY57:$DG57))))","v":{"$error":"#N/A"}},{"$f":"IF(BA57<>\"\",BA57,'NGER input 2'!CT57+((SUM('NGER input 2'!$DH57:$DP57)*'NGER input 2'!CT57)/(SUM('NGER input 2'!$CY57:$DG57))))","v":{"$error":"#N/A"}},{"$f":"IF(BB57<>\"\",BB57,'NGER input 2'!CU57+((SUM('NGER input 2'!$DH57:$DP57)*'NGER input 2'!CU57)/(SUM('NGER input 2'!$CY57:$DG57))))","v":{"$error":"#N/A"}},{"$f":"IF(BC57<>\"\",BC57,'NGER input 2'!CV57+((SUM('NGER input 2'!$DH57:$DP57)*'NGER input 2'!CV57)/(SUM('NGER input 2'!$CY57:$DG57))))","v":{"$error":"#N/A"}},{"$f":"IF(BD57<>\"\",BD57,'NGER input 2'!CW57+((SUM('NGER input 2'!$DH57:$DP57)*'NGER input 2'!CW57)/(SUM('NGER input 2'!$CY57:$DG57))))","v":{"$error":"#N/A"}},{"$f":"IF(BE57<>\"\",BE57,'NGER input 2'!CX57+((SUM('NGER input 2'!$DH57:$DP57)*'NGER input 2'!CX57)/(SUM('NGER input 2'!$CY57:$DG57))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G57*'NGER input 2'!J57+'NGER input 2'!$H57*'NGER input 2'!S57+'NGER input 2'!$I57*'NGER input 2'!AB57","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G57*'NGER input 2'!K57+'NGER input 2'!$H57*'NGER input 2'!T57+'NGER input 2'!$I57*'NGER input 2'!AC57","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G57*'NGER input 2'!L57+'NGER input 2'!$H57*'NGER input 2'!U57+'NGER input 2'!$I57*'NGER input 2'!AD57","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G57*'NGER input 2'!M57+'NGER input 2'!$H57*'NGER input 2'!V57+'NGER input 2'!$I57*'NGER input 2'!AE57","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G57*'NGER input 2'!N57+'NGER input 2'!$H57*'NGER input 2'!W57+'NGER input 2'!$I57*'NGER input 2'!AF57","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G57*'NGER input 2'!O57+'NGER input 2'!$H57*'NGER input 2'!X57+'NGER input 2'!$I57*'NGER input 2'!AG57","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G57*'NGER input 2'!P57+'NGER input 2'!$H57*'NGER input 2'!Y57+'NGER input 2'!$I57*'NGER input 2'!AH57","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G57*'NGER input 2'!Q57+'NGER input 2'!$H57*'NGER input 2'!Z57+'NGER input 2'!$I57*'NGER input 2'!AI57","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G57*'NGER input 2'!R57+'NGER input 2'!$H57*'NGER input 2'!AA57+'NGER input 2'!$I57*'NGER input 2'!AJ57","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW57<>\"\",\"\",'NGER input 2'!CP57)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX57<>\"\",\"\",'NGER input 2'!CQ57)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY57<>\"\",\"\",'NGER input 2'!CR57)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ57<>\"\",\"\",'NGER input 2'!CS57)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA57<>\"\",\"\",'NGER input 2'!CT57)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB57<>\"\",\"\",'NGER input 2'!CU57)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC57<>\"\",\"\",'NGER input 2'!CV57)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD57<>\"\",\"\",'NGER input 2'!CW57)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE57<>\"\",\"\",'NGER input 2'!CX57)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW57=\"\",\"\",'NGER input 2'!CP57-'NGER input 2'!AW57)","v":""},{"$f":"IF('NGER input 2'!AX57=\"\",\"\",'NGER input 2'!$G57*'NGER input 2'!K57+'NGER input 2'!$H57*'NGER input 2'!T57+'NGER input 2'!$I57*'NGER input 2'!AC57-'NGER input 2'!AX57)","v":""},{"$f":"IF('NGER input 2'!AY57=\"\",\"\",'NGER input 2'!$G57*'NGER input 2'!L57+'NGER input 2'!$H57*'NGER input 2'!U57+'NGER input 2'!$I57*'NGER input 2'!AD57-'NGER input 2'!AY57)","v":""},{"$f":"IF('NGER input 2'!AZ57=\"\",\"\",'NGER input 2'!$G57*'NGER input 2'!M57+'NGER input 2'!$H57*'NGER input 2'!V57+'NGER input 2'!$I57*'NGER input 2'!AE57-'NGER input 2'!AZ57)","v":""},{"$f":"IF('NGER input 2'!BA57=\"\",\"\",'NGER input 2'!$G57*'NGER input 2'!N57+'NGER input 2'!$H57*'NGER input 2'!W57+'NGER input 2'!$I57*'NGER input 2'!AF57-'NGER input 2'!BA57)","v":""},{"$f":"IF('NGER input 2'!BB57=\"\",\"\",'NGER input 2'!$G57*'NGER input 2'!O57+'NGER input 2'!$H57*'NGER input 2'!X57+'NGER input 2'!$I57*'NGER input 2'!AG57-'NGER input 2'!BB57)","v":""},{"$f":"IF('NGER input 2'!BC57=\"\",\"\",'NGER input 2'!$G57*'NGER input 2'!P57+'NGER input 2'!$H57*'NGER input 2'!Y57+'NGER input 2'!$I57*'NGER input 2'!AH57-'NGER input 2'!BC57)","v":""},{"$f":"IF('NGER input 2'!BD57=\"\",\"\",'NGER input 2'!$G57*'NGER input 2'!Q57+'NGER input 2'!$H57*'NGER input 2'!Z57+'NGER input 2'!$I57*'NGER input 2'!AI57-'NGER input 2'!BD57)","v":""},{"$f":"IF('NGER input 2'!BE57=\"\",\"\",'NGER input 2'!$G57*'NGER input 2'!R57+'NGER input 2'!$H57*'NGER input 2'!AA57+'NGER input 2'!$I57*'NGER input 2'!AJ57-'NGER input 2'!BE57)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG57,IF('NGER input 1'!$B$6>1,GG57*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH57,IF('NGER input 1'!$B$6>1,GH57*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI57,IF('NGER input 1'!$B$6>1,GI57*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ57,IF('NGER input 1'!$B$6>1,GJ57*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK57,IF('NGER input 1'!$B$6>1,GK57*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL57,IF('NGER input 1'!$B$6>1,GL57*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM57,IF('NGER input 1'!$B$6>1,GM57*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN57,IF('NGER input 1'!$B$6>1,GN57*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO57,IF('NGER input 1'!$B$6>1,GO57*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP57,IF('NGER input 1'!$B$6>1,GP57*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[54,0,0,0,0,null,{"$f":"IF(OR($F58='Common parameters'!$EQ$8,$F58=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F58='Common parameters'!$EQ$4,$F58='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F58='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F58='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F58='Common parameters'!$EQ$8,$F58=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F58='Common parameters'!$EQ$4,$F58='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F58='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F58='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW58<>\"\",AW58,'NGER input 2'!CP58+((SUM('NGER input 2'!$DH58:$DP58)*'NGER input 2'!CP58)/(SUM('NGER input 2'!$CY58:$DG58))))","v":{"$error":"#N/A"}},{"$f":"IF(AX58<>\"\",AX58,'NGER input 2'!CQ58+((SUM('NGER input 2'!$DH58:$DP58)*'NGER input 2'!CQ58)/(SUM('NGER input 2'!$CY58:$DG58))))","v":{"$error":"#N/A"}},{"$f":"IF(AY58<>\"\",AY58,'NGER input 2'!CR58+((SUM('NGER input 2'!$DH58:$DP58)*'NGER input 2'!CR58)/(SUM('NGER input 2'!$CY58:$DG58))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ58<>\"\",AZ58,'NGER input 2'!CS58+((SUM('NGER input 2'!$DH58:$DP58)*'NGER input 2'!CS58)/(SUM('NGER input 2'!$CY58:$DG58))))","v":{"$error":"#N/A"}},{"$f":"IF(BA58<>\"\",BA58,'NGER input 2'!CT58+((SUM('NGER input 2'!$DH58:$DP58)*'NGER input 2'!CT58)/(SUM('NGER input 2'!$CY58:$DG58))))","v":{"$error":"#N/A"}},{"$f":"IF(BB58<>\"\",BB58,'NGER input 2'!CU58+((SUM('NGER input 2'!$DH58:$DP58)*'NGER input 2'!CU58)/(SUM('NGER input 2'!$CY58:$DG58))))","v":{"$error":"#N/A"}},{"$f":"IF(BC58<>\"\",BC58,'NGER input 2'!CV58+((SUM('NGER input 2'!$DH58:$DP58)*'NGER input 2'!CV58)/(SUM('NGER input 2'!$CY58:$DG58))))","v":{"$error":"#N/A"}},{"$f":"IF(BD58<>\"\",BD58,'NGER input 2'!CW58+((SUM('NGER input 2'!$DH58:$DP58)*'NGER input 2'!CW58)/(SUM('NGER input 2'!$CY58:$DG58))))","v":{"$error":"#N/A"}},{"$f":"IF(BE58<>\"\",BE58,'NGER input 2'!CX58+((SUM('NGER input 2'!$DH58:$DP58)*'NGER input 2'!CX58)/(SUM('NGER input 2'!$CY58:$DG58))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G58*'NGER input 2'!J58+'NGER input 2'!$H58*'NGER input 2'!S58+'NGER input 2'!$I58*'NGER input 2'!AB58","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G58*'NGER input 2'!K58+'NGER input 2'!$H58*'NGER input 2'!T58+'NGER input 2'!$I58*'NGER input 2'!AC58","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G58*'NGER input 2'!L58+'NGER input 2'!$H58*'NGER input 2'!U58+'NGER input 2'!$I58*'NGER input 2'!AD58","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G58*'NGER input 2'!M58+'NGER input 2'!$H58*'NGER input 2'!V58+'NGER input 2'!$I58*'NGER input 2'!AE58","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G58*'NGER input 2'!N58+'NGER input 2'!$H58*'NGER input 2'!W58+'NGER input 2'!$I58*'NGER input 2'!AF58","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G58*'NGER input 2'!O58+'NGER input 2'!$H58*'NGER input 2'!X58+'NGER input 2'!$I58*'NGER input 2'!AG58","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G58*'NGER input 2'!P58+'NGER input 2'!$H58*'NGER input 2'!Y58+'NGER input 2'!$I58*'NGER input 2'!AH58","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G58*'NGER input 2'!Q58+'NGER input 2'!$H58*'NGER input 2'!Z58+'NGER input 2'!$I58*'NGER input 2'!AI58","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G58*'NGER input 2'!R58+'NGER input 2'!$H58*'NGER input 2'!AA58+'NGER input 2'!$I58*'NGER input 2'!AJ58","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW58<>\"\",\"\",'NGER input 2'!CP58)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX58<>\"\",\"\",'NGER input 2'!CQ58)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY58<>\"\",\"\",'NGER input 2'!CR58)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ58<>\"\",\"\",'NGER input 2'!CS58)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA58<>\"\",\"\",'NGER input 2'!CT58)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB58<>\"\",\"\",'NGER input 2'!CU58)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC58<>\"\",\"\",'NGER input 2'!CV58)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD58<>\"\",\"\",'NGER input 2'!CW58)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE58<>\"\",\"\",'NGER input 2'!CX58)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW58=\"\",\"\",'NGER input 2'!CP58-'NGER input 2'!AW58)","v":""},{"$f":"IF('NGER input 2'!AX58=\"\",\"\",'NGER input 2'!$G58*'NGER input 2'!K58+'NGER input 2'!$H58*'NGER input 2'!T58+'NGER input 2'!$I58*'NGER input 2'!AC58-'NGER input 2'!AX58)","v":""},{"$f":"IF('NGER input 2'!AY58=\"\",\"\",'NGER input 2'!$G58*'NGER input 2'!L58+'NGER input 2'!$H58*'NGER input 2'!U58+'NGER input 2'!$I58*'NGER input 2'!AD58-'NGER input 2'!AY58)","v":""},{"$f":"IF('NGER input 2'!AZ58=\"\",\"\",'NGER input 2'!$G58*'NGER input 2'!M58+'NGER input 2'!$H58*'NGER input 2'!V58+'NGER input 2'!$I58*'NGER input 2'!AE58-'NGER input 2'!AZ58)","v":""},{"$f":"IF('NGER input 2'!BA58=\"\",\"\",'NGER input 2'!$G58*'NGER input 2'!N58+'NGER input 2'!$H58*'NGER input 2'!W58+'NGER input 2'!$I58*'NGER input 2'!AF58-'NGER input 2'!BA58)","v":""},{"$f":"IF('NGER input 2'!BB58=\"\",\"\",'NGER input 2'!$G58*'NGER input 2'!O58+'NGER input 2'!$H58*'NGER input 2'!X58+'NGER input 2'!$I58*'NGER input 2'!AG58-'NGER input 2'!BB58)","v":""},{"$f":"IF('NGER input 2'!BC58=\"\",\"\",'NGER input 2'!$G58*'NGER input 2'!P58+'NGER input 2'!$H58*'NGER input 2'!Y58+'NGER input 2'!$I58*'NGER input 2'!AH58-'NGER input 2'!BC58)","v":""},{"$f":"IF('NGER input 2'!BD58=\"\",\"\",'NGER input 2'!$G58*'NGER input 2'!Q58+'NGER input 2'!$H58*'NGER input 2'!Z58+'NGER input 2'!$I58*'NGER input 2'!AI58-'NGER input 2'!BD58)","v":""},{"$f":"IF('NGER input 2'!BE58=\"\",\"\",'NGER input 2'!$G58*'NGER input 2'!R58+'NGER input 2'!$H58*'NGER input 2'!AA58+'NGER input 2'!$I58*'NGER input 2'!AJ58-'NGER input 2'!BE58)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG58,IF('NGER input 1'!$B$6>1,GG58*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH58,IF('NGER input 1'!$B$6>1,GH58*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI58,IF('NGER input 1'!$B$6>1,GI58*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ58,IF('NGER input 1'!$B$6>1,GJ58*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK58,IF('NGER input 1'!$B$6>1,GK58*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL58,IF('NGER input 1'!$B$6>1,GL58*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM58,IF('NGER input 1'!$B$6>1,GM58*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN58,IF('NGER input 1'!$B$6>1,GN58*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO58,IF('NGER input 1'!$B$6>1,GO58*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP58,IF('NGER input 1'!$B$6>1,GP58*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[55,0,0,0,0,null,{"$f":"IF(OR($F59='Common parameters'!$EQ$8,$F59=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F59='Common parameters'!$EQ$4,$F59='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F59='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F59='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F59='Common parameters'!$EQ$8,$F59=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F59='Common parameters'!$EQ$4,$F59='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F59='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F59='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW59<>\"\",AW59,'NGER input 2'!CP59+((SUM('NGER input 2'!$DH59:$DP59)*'NGER input 2'!CP59)/(SUM('NGER input 2'!$CY59:$DG59))))","v":{"$error":"#N/A"}},{"$f":"IF(AX59<>\"\",AX59,'NGER input 2'!CQ59+((SUM('NGER input 2'!$DH59:$DP59)*'NGER input 2'!CQ59)/(SUM('NGER input 2'!$CY59:$DG59))))","v":{"$error":"#N/A"}},{"$f":"IF(AY59<>\"\",AY59,'NGER input 2'!CR59+((SUM('NGER input 2'!$DH59:$DP59)*'NGER input 2'!CR59)/(SUM('NGER input 2'!$CY59:$DG59))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ59<>\"\",AZ59,'NGER input 2'!CS59+((SUM('NGER input 2'!$DH59:$DP59)*'NGER input 2'!CS59)/(SUM('NGER input 2'!$CY59:$DG59))))","v":{"$error":"#N/A"}},{"$f":"IF(BA59<>\"\",BA59,'NGER input 2'!CT59+((SUM('NGER input 2'!$DH59:$DP59)*'NGER input 2'!CT59)/(SUM('NGER input 2'!$CY59:$DG59))))","v":{"$error":"#N/A"}},{"$f":"IF(BB59<>\"\",BB59,'NGER input 2'!CU59+((SUM('NGER input 2'!$DH59:$DP59)*'NGER input 2'!CU59)/(SUM('NGER input 2'!$CY59:$DG59))))","v":{"$error":"#N/A"}},{"$f":"IF(BC59<>\"\",BC59,'NGER input 2'!CV59+((SUM('NGER input 2'!$DH59:$DP59)*'NGER input 2'!CV59)/(SUM('NGER input 2'!$CY59:$DG59))))","v":{"$error":"#N/A"}},{"$f":"IF(BD59<>\"\",BD59,'NGER input 2'!CW59+((SUM('NGER input 2'!$DH59:$DP59)*'NGER input 2'!CW59)/(SUM('NGER input 2'!$CY59:$DG59))))","v":{"$error":"#N/A"}},{"$f":"IF(BE59<>\"\",BE59,'NGER input 2'!CX59+((SUM('NGER input 2'!$DH59:$DP59)*'NGER input 2'!CX59)/(SUM('NGER input 2'!$CY59:$DG59))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G59*'NGER input 2'!J59+'NGER input 2'!$H59*'NGER input 2'!S59+'NGER input 2'!$I59*'NGER input 2'!AB59","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G59*'NGER input 2'!K59+'NGER input 2'!$H59*'NGER input 2'!T59+'NGER input 2'!$I59*'NGER input 2'!AC59","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G59*'NGER input 2'!L59+'NGER input 2'!$H59*'NGER input 2'!U59+'NGER input 2'!$I59*'NGER input 2'!AD59","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G59*'NGER input 2'!M59+'NGER input 2'!$H59*'NGER input 2'!V59+'NGER input 2'!$I59*'NGER input 2'!AE59","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G59*'NGER input 2'!N59+'NGER input 2'!$H59*'NGER input 2'!W59+'NGER input 2'!$I59*'NGER input 2'!AF59","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G59*'NGER input 2'!O59+'NGER input 2'!$H59*'NGER input 2'!X59+'NGER input 2'!$I59*'NGER input 2'!AG59","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G59*'NGER input 2'!P59+'NGER input 2'!$H59*'NGER input 2'!Y59+'NGER input 2'!$I59*'NGER input 2'!AH59","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G59*'NGER input 2'!Q59+'NGER input 2'!$H59*'NGER input 2'!Z59+'NGER input 2'!$I59*'NGER input 2'!AI59","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G59*'NGER input 2'!R59+'NGER input 2'!$H59*'NGER input 2'!AA59+'NGER input 2'!$I59*'NGER input 2'!AJ59","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW59<>\"\",\"\",'NGER input 2'!CP59)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX59<>\"\",\"\",'NGER input 2'!CQ59)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY59<>\"\",\"\",'NGER input 2'!CR59)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ59<>\"\",\"\",'NGER input 2'!CS59)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA59<>\"\",\"\",'NGER input 2'!CT59)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB59<>\"\",\"\",'NGER input 2'!CU59)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC59<>\"\",\"\",'NGER input 2'!CV59)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD59<>\"\",\"\",'NGER input 2'!CW59)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE59<>\"\",\"\",'NGER input 2'!CX59)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW59=\"\",\"\",'NGER input 2'!CP59-'NGER input 2'!AW59)","v":""},{"$f":"IF('NGER input 2'!AX59=\"\",\"\",'NGER input 2'!$G59*'NGER input 2'!K59+'NGER input 2'!$H59*'NGER input 2'!T59+'NGER input 2'!$I59*'NGER input 2'!AC59-'NGER input 2'!AX59)","v":""},{"$f":"IF('NGER input 2'!AY59=\"\",\"\",'NGER input 2'!$G59*'NGER input 2'!L59+'NGER input 2'!$H59*'NGER input 2'!U59+'NGER input 2'!$I59*'NGER input 2'!AD59-'NGER input 2'!AY59)","v":""},{"$f":"IF('NGER input 2'!AZ59=\"\",\"\",'NGER input 2'!$G59*'NGER input 2'!M59+'NGER input 2'!$H59*'NGER input 2'!V59+'NGER input 2'!$I59*'NGER input 2'!AE59-'NGER input 2'!AZ59)","v":""},{"$f":"IF('NGER input 2'!BA59=\"\",\"\",'NGER input 2'!$G59*'NGER input 2'!N59+'NGER input 2'!$H59*'NGER input 2'!W59+'NGER input 2'!$I59*'NGER input 2'!AF59-'NGER input 2'!BA59)","v":""},{"$f":"IF('NGER input 2'!BB59=\"\",\"\",'NGER input 2'!$G59*'NGER input 2'!O59+'NGER input 2'!$H59*'NGER input 2'!X59+'NGER input 2'!$I59*'NGER input 2'!AG59-'NGER input 2'!BB59)","v":""},{"$f":"IF('NGER input 2'!BC59=\"\",\"\",'NGER input 2'!$G59*'NGER input 2'!P59+'NGER input 2'!$H59*'NGER input 2'!Y59+'NGER input 2'!$I59*'NGER input 2'!AH59-'NGER input 2'!BC59)","v":""},{"$f":"IF('NGER input 2'!BD59=\"\",\"\",'NGER input 2'!$G59*'NGER input 2'!Q59+'NGER input 2'!$H59*'NGER input 2'!Z59+'NGER input 2'!$I59*'NGER input 2'!AI59-'NGER input 2'!BD59)","v":""},{"$f":"IF('NGER input 2'!BE59=\"\",\"\",'NGER input 2'!$G59*'NGER input 2'!R59+'NGER input 2'!$H59*'NGER input 2'!AA59+'NGER input 2'!$I59*'NGER input 2'!AJ59-'NGER input 2'!BE59)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG59,IF('NGER input 1'!$B$6>1,GG59*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH59,IF('NGER input 1'!$B$6>1,GH59*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI59,IF('NGER input 1'!$B$6>1,GI59*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ59,IF('NGER input 1'!$B$6>1,GJ59*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK59,IF('NGER input 1'!$B$6>1,GK59*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL59,IF('NGER input 1'!$B$6>1,GL59*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM59,IF('NGER input 1'!$B$6>1,GM59*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN59,IF('NGER input 1'!$B$6>1,GN59*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO59,IF('NGER input 1'!$B$6>1,GO59*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP59,IF('NGER input 1'!$B$6>1,GP59*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[56,0,0,0,0,null,{"$f":"IF(OR($F60='Common parameters'!$EQ$8,$F60=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F60='Common parameters'!$EQ$4,$F60='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F60='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F60='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F60='Common parameters'!$EQ$8,$F60=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F60='Common parameters'!$EQ$4,$F60='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F60='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F60='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW60<>\"\",AW60,'NGER input 2'!CP60+((SUM('NGER input 2'!$DH60:$DP60)*'NGER input 2'!CP60)/(SUM('NGER input 2'!$CY60:$DG60))))","v":{"$error":"#N/A"}},{"$f":"IF(AX60<>\"\",AX60,'NGER input 2'!CQ60+((SUM('NGER input 2'!$DH60:$DP60)*'NGER input 2'!CQ60)/(SUM('NGER input 2'!$CY60:$DG60))))","v":{"$error":"#N/A"}},{"$f":"IF(AY60<>\"\",AY60,'NGER input 2'!CR60+((SUM('NGER input 2'!$DH60:$DP60)*'NGER input 2'!CR60)/(SUM('NGER input 2'!$CY60:$DG60))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ60<>\"\",AZ60,'NGER input 2'!CS60+((SUM('NGER input 2'!$DH60:$DP60)*'NGER input 2'!CS60)/(SUM('NGER input 2'!$CY60:$DG60))))","v":{"$error":"#N/A"}},{"$f":"IF(BA60<>\"\",BA60,'NGER input 2'!CT60+((SUM('NGER input 2'!$DH60:$DP60)*'NGER input 2'!CT60)/(SUM('NGER input 2'!$CY60:$DG60))))","v":{"$error":"#N/A"}},{"$f":"IF(BB60<>\"\",BB60,'NGER input 2'!CU60+((SUM('NGER input 2'!$DH60:$DP60)*'NGER input 2'!CU60)/(SUM('NGER input 2'!$CY60:$DG60))))","v":{"$error":"#N/A"}},{"$f":"IF(BC60<>\"\",BC60,'NGER input 2'!CV60+((SUM('NGER input 2'!$DH60:$DP60)*'NGER input 2'!CV60)/(SUM('NGER input 2'!$CY60:$DG60))))","v":{"$error":"#N/A"}},{"$f":"IF(BD60<>\"\",BD60,'NGER input 2'!CW60+((SUM('NGER input 2'!$DH60:$DP60)*'NGER input 2'!CW60)/(SUM('NGER input 2'!$CY60:$DG60))))","v":{"$error":"#N/A"}},{"$f":"IF(BE60<>\"\",BE60,'NGER input 2'!CX60+((SUM('NGER input 2'!$DH60:$DP60)*'NGER input 2'!CX60)/(SUM('NGER input 2'!$CY60:$DG60))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G60*'NGER input 2'!J60+'NGER input 2'!$H60*'NGER input 2'!S60+'NGER input 2'!$I60*'NGER input 2'!AB60","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G60*'NGER input 2'!K60+'NGER input 2'!$H60*'NGER input 2'!T60+'NGER input 2'!$I60*'NGER input 2'!AC60","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G60*'NGER input 2'!L60+'NGER input 2'!$H60*'NGER input 2'!U60+'NGER input 2'!$I60*'NGER input 2'!AD60","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G60*'NGER input 2'!M60+'NGER input 2'!$H60*'NGER input 2'!V60+'NGER input 2'!$I60*'NGER input 2'!AE60","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G60*'NGER input 2'!N60+'NGER input 2'!$H60*'NGER input 2'!W60+'NGER input 2'!$I60*'NGER input 2'!AF60","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G60*'NGER input 2'!O60+'NGER input 2'!$H60*'NGER input 2'!X60+'NGER input 2'!$I60*'NGER input 2'!AG60","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G60*'NGER input 2'!P60+'NGER input 2'!$H60*'NGER input 2'!Y60+'NGER input 2'!$I60*'NGER input 2'!AH60","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G60*'NGER input 2'!Q60+'NGER input 2'!$H60*'NGER input 2'!Z60+'NGER input 2'!$I60*'NGER input 2'!AI60","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G60*'NGER input 2'!R60+'NGER input 2'!$H60*'NGER input 2'!AA60+'NGER input 2'!$I60*'NGER input 2'!AJ60","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW60<>\"\",\"\",'NGER input 2'!CP60)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX60<>\"\",\"\",'NGER input 2'!CQ60)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY60<>\"\",\"\",'NGER input 2'!CR60)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ60<>\"\",\"\",'NGER input 2'!CS60)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA60<>\"\",\"\",'NGER input 2'!CT60)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB60<>\"\",\"\",'NGER input 2'!CU60)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC60<>\"\",\"\",'NGER input 2'!CV60)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD60<>\"\",\"\",'NGER input 2'!CW60)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE60<>\"\",\"\",'NGER input 2'!CX60)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW60=\"\",\"\",'NGER input 2'!CP60-'NGER input 2'!AW60)","v":""},{"$f":"IF('NGER input 2'!AX60=\"\",\"\",'NGER input 2'!$G60*'NGER input 2'!K60+'NGER input 2'!$H60*'NGER input 2'!T60+'NGER input 2'!$I60*'NGER input 2'!AC60-'NGER input 2'!AX60)","v":""},{"$f":"IF('NGER input 2'!AY60=\"\",\"\",'NGER input 2'!$G60*'NGER input 2'!L60+'NGER input 2'!$H60*'NGER input 2'!U60+'NGER input 2'!$I60*'NGER input 2'!AD60-'NGER input 2'!AY60)","v":""},{"$f":"IF('NGER input 2'!AZ60=\"\",\"\",'NGER input 2'!$G60*'NGER input 2'!M60+'NGER input 2'!$H60*'NGER input 2'!V60+'NGER input 2'!$I60*'NGER input 2'!AE60-'NGER input 2'!AZ60)","v":""},{"$f":"IF('NGER input 2'!BA60=\"\",\"\",'NGER input 2'!$G60*'NGER input 2'!N60+'NGER input 2'!$H60*'NGER input 2'!W60+'NGER input 2'!$I60*'NGER input 2'!AF60-'NGER input 2'!BA60)","v":""},{"$f":"IF('NGER input 2'!BB60=\"\",\"\",'NGER input 2'!$G60*'NGER input 2'!O60+'NGER input 2'!$H60*'NGER input 2'!X60+'NGER input 2'!$I60*'NGER input 2'!AG60-'NGER input 2'!BB60)","v":""},{"$f":"IF('NGER input 2'!BC60=\"\",\"\",'NGER input 2'!$G60*'NGER input 2'!P60+'NGER input 2'!$H60*'NGER input 2'!Y60+'NGER input 2'!$I60*'NGER input 2'!AH60-'NGER input 2'!BC60)","v":""},{"$f":"IF('NGER input 2'!BD60=\"\",\"\",'NGER input 2'!$G60*'NGER input 2'!Q60+'NGER input 2'!$H60*'NGER input 2'!Z60+'NGER input 2'!$I60*'NGER input 2'!AI60-'NGER input 2'!BD60)","v":""},{"$f":"IF('NGER input 2'!BE60=\"\",\"\",'NGER input 2'!$G60*'NGER input 2'!R60+'NGER input 2'!$H60*'NGER input 2'!AA60+'NGER input 2'!$I60*'NGER input 2'!AJ60-'NGER input 2'!BE60)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG60,IF('NGER input 1'!$B$6>1,GG60*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH60,IF('NGER input 1'!$B$6>1,GH60*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI60,IF('NGER input 1'!$B$6>1,GI60*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ60,IF('NGER input 1'!$B$6>1,GJ60*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK60,IF('NGER input 1'!$B$6>1,GK60*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL60,IF('NGER input 1'!$B$6>1,GL60*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM60,IF('NGER input 1'!$B$6>1,GM60*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN60,IF('NGER input 1'!$B$6>1,GN60*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO60,IF('NGER input 1'!$B$6>1,GO60*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP60,IF('NGER input 1'!$B$6>1,GP60*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[57,0,0,0,0,null,{"$f":"IF(OR($F61='Common parameters'!$EQ$8,$F61=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F61='Common parameters'!$EQ$4,$F61='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F61='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F61='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F61='Common parameters'!$EQ$8,$F61=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F61='Common parameters'!$EQ$4,$F61='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F61='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F61='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW61<>\"\",AW61,'NGER input 2'!CP61+((SUM('NGER input 2'!$DH61:$DP61)*'NGER input 2'!CP61)/(SUM('NGER input 2'!$CY61:$DG61))))","v":{"$error":"#N/A"}},{"$f":"IF(AX61<>\"\",AX61,'NGER input 2'!CQ61+((SUM('NGER input 2'!$DH61:$DP61)*'NGER input 2'!CQ61)/(SUM('NGER input 2'!$CY61:$DG61))))","v":{"$error":"#N/A"}},{"$f":"IF(AY61<>\"\",AY61,'NGER input 2'!CR61+((SUM('NGER input 2'!$DH61:$DP61)*'NGER input 2'!CR61)/(SUM('NGER input 2'!$CY61:$DG61))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ61<>\"\",AZ61,'NGER input 2'!CS61+((SUM('NGER input 2'!$DH61:$DP61)*'NGER input 2'!CS61)/(SUM('NGER input 2'!$CY61:$DG61))))","v":{"$error":"#N/A"}},{"$f":"IF(BA61<>\"\",BA61,'NGER input 2'!CT61+((SUM('NGER input 2'!$DH61:$DP61)*'NGER input 2'!CT61)/(SUM('NGER input 2'!$CY61:$DG61))))","v":{"$error":"#N/A"}},{"$f":"IF(BB61<>\"\",BB61,'NGER input 2'!CU61+((SUM('NGER input 2'!$DH61:$DP61)*'NGER input 2'!CU61)/(SUM('NGER input 2'!$CY61:$DG61))))","v":{"$error":"#N/A"}},{"$f":"IF(BC61<>\"\",BC61,'NGER input 2'!CV61+((SUM('NGER input 2'!$DH61:$DP61)*'NGER input 2'!CV61)/(SUM('NGER input 2'!$CY61:$DG61))))","v":{"$error":"#N/A"}},{"$f":"IF(BD61<>\"\",BD61,'NGER input 2'!CW61+((SUM('NGER input 2'!$DH61:$DP61)*'NGER input 2'!CW61)/(SUM('NGER input 2'!$CY61:$DG61))))","v":{"$error":"#N/A"}},{"$f":"IF(BE61<>\"\",BE61,'NGER input 2'!CX61+((SUM('NGER input 2'!$DH61:$DP61)*'NGER input 2'!CX61)/(SUM('NGER input 2'!$CY61:$DG61))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G61*'NGER input 2'!J61+'NGER input 2'!$H61*'NGER input 2'!S61+'NGER input 2'!$I61*'NGER input 2'!AB61","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G61*'NGER input 2'!K61+'NGER input 2'!$H61*'NGER input 2'!T61+'NGER input 2'!$I61*'NGER input 2'!AC61","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G61*'NGER input 2'!L61+'NGER input 2'!$H61*'NGER input 2'!U61+'NGER input 2'!$I61*'NGER input 2'!AD61","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G61*'NGER input 2'!M61+'NGER input 2'!$H61*'NGER input 2'!V61+'NGER input 2'!$I61*'NGER input 2'!AE61","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G61*'NGER input 2'!N61+'NGER input 2'!$H61*'NGER input 2'!W61+'NGER input 2'!$I61*'NGER input 2'!AF61","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G61*'NGER input 2'!O61+'NGER input 2'!$H61*'NGER input 2'!X61+'NGER input 2'!$I61*'NGER input 2'!AG61","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G61*'NGER input 2'!P61+'NGER input 2'!$H61*'NGER input 2'!Y61+'NGER input 2'!$I61*'NGER input 2'!AH61","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G61*'NGER input 2'!Q61+'NGER input 2'!$H61*'NGER input 2'!Z61+'NGER input 2'!$I61*'NGER input 2'!AI61","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G61*'NGER input 2'!R61+'NGER input 2'!$H61*'NGER input 2'!AA61+'NGER input 2'!$I61*'NGER input 2'!AJ61","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW61<>\"\",\"\",'NGER input 2'!CP61)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX61<>\"\",\"\",'NGER input 2'!CQ61)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY61<>\"\",\"\",'NGER input 2'!CR61)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ61<>\"\",\"\",'NGER input 2'!CS61)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA61<>\"\",\"\",'NGER input 2'!CT61)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB61<>\"\",\"\",'NGER input 2'!CU61)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC61<>\"\",\"\",'NGER input 2'!CV61)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD61<>\"\",\"\",'NGER input 2'!CW61)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE61<>\"\",\"\",'NGER input 2'!CX61)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW61=\"\",\"\",'NGER input 2'!CP61-'NGER input 2'!AW61)","v":""},{"$f":"IF('NGER input 2'!AX61=\"\",\"\",'NGER input 2'!$G61*'NGER input 2'!K61+'NGER input 2'!$H61*'NGER input 2'!T61+'NGER input 2'!$I61*'NGER input 2'!AC61-'NGER input 2'!AX61)","v":""},{"$f":"IF('NGER input 2'!AY61=\"\",\"\",'NGER input 2'!$G61*'NGER input 2'!L61+'NGER input 2'!$H61*'NGER input 2'!U61+'NGER input 2'!$I61*'NGER input 2'!AD61-'NGER input 2'!AY61)","v":""},{"$f":"IF('NGER input 2'!AZ61=\"\",\"\",'NGER input 2'!$G61*'NGER input 2'!M61+'NGER input 2'!$H61*'NGER input 2'!V61+'NGER input 2'!$I61*'NGER input 2'!AE61-'NGER input 2'!AZ61)","v":""},{"$f":"IF('NGER input 2'!BA61=\"\",\"\",'NGER input 2'!$G61*'NGER input 2'!N61+'NGER input 2'!$H61*'NGER input 2'!W61+'NGER input 2'!$I61*'NGER input 2'!AF61-'NGER input 2'!BA61)","v":""},{"$f":"IF('NGER input 2'!BB61=\"\",\"\",'NGER input 2'!$G61*'NGER input 2'!O61+'NGER input 2'!$H61*'NGER input 2'!X61+'NGER input 2'!$I61*'NGER input 2'!AG61-'NGER input 2'!BB61)","v":""},{"$f":"IF('NGER input 2'!BC61=\"\",\"\",'NGER input 2'!$G61*'NGER input 2'!P61+'NGER input 2'!$H61*'NGER input 2'!Y61+'NGER input 2'!$I61*'NGER input 2'!AH61-'NGER input 2'!BC61)","v":""},{"$f":"IF('NGER input 2'!BD61=\"\",\"\",'NGER input 2'!$G61*'NGER input 2'!Q61+'NGER input 2'!$H61*'NGER input 2'!Z61+'NGER input 2'!$I61*'NGER input 2'!AI61-'NGER input 2'!BD61)","v":""},{"$f":"IF('NGER input 2'!BE61=\"\",\"\",'NGER input 2'!$G61*'NGER input 2'!R61+'NGER input 2'!$H61*'NGER input 2'!AA61+'NGER input 2'!$I61*'NGER input 2'!AJ61-'NGER input 2'!BE61)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG61,IF('NGER input 1'!$B$6>1,GG61*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH61,IF('NGER input 1'!$B$6>1,GH61*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI61,IF('NGER input 1'!$B$6>1,GI61*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ61,IF('NGER input 1'!$B$6>1,GJ61*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK61,IF('NGER input 1'!$B$6>1,GK61*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL61,IF('NGER input 1'!$B$6>1,GL61*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM61,IF('NGER input 1'!$B$6>1,GM61*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN61,IF('NGER input 1'!$B$6>1,GN61*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO61,IF('NGER input 1'!$B$6>1,GO61*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP61,IF('NGER input 1'!$B$6>1,GP61*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[58,0,0,0,0,null,{"$f":"IF(OR($F62='Common parameters'!$EQ$8,$F62=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F62='Common parameters'!$EQ$4,$F62='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F62='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F62='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F62='Common parameters'!$EQ$8,$F62=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F62='Common parameters'!$EQ$4,$F62='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F62='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F62='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW62<>\"\",AW62,'NGER input 2'!CP62+((SUM('NGER input 2'!$DH62:$DP62)*'NGER input 2'!CP62)/(SUM('NGER input 2'!$CY62:$DG62))))","v":{"$error":"#N/A"}},{"$f":"IF(AX62<>\"\",AX62,'NGER input 2'!CQ62+((SUM('NGER input 2'!$DH62:$DP62)*'NGER input 2'!CQ62)/(SUM('NGER input 2'!$CY62:$DG62))))","v":{"$error":"#N/A"}},{"$f":"IF(AY62<>\"\",AY62,'NGER input 2'!CR62+((SUM('NGER input 2'!$DH62:$DP62)*'NGER input 2'!CR62)/(SUM('NGER input 2'!$CY62:$DG62))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ62<>\"\",AZ62,'NGER input 2'!CS62+((SUM('NGER input 2'!$DH62:$DP62)*'NGER input 2'!CS62)/(SUM('NGER input 2'!$CY62:$DG62))))","v":{"$error":"#N/A"}},{"$f":"IF(BA62<>\"\",BA62,'NGER input 2'!CT62+((SUM('NGER input 2'!$DH62:$DP62)*'NGER input 2'!CT62)/(SUM('NGER input 2'!$CY62:$DG62))))","v":{"$error":"#N/A"}},{"$f":"IF(BB62<>\"\",BB62,'NGER input 2'!CU62+((SUM('NGER input 2'!$DH62:$DP62)*'NGER input 2'!CU62)/(SUM('NGER input 2'!$CY62:$DG62))))","v":{"$error":"#N/A"}},{"$f":"IF(BC62<>\"\",BC62,'NGER input 2'!CV62+((SUM('NGER input 2'!$DH62:$DP62)*'NGER input 2'!CV62)/(SUM('NGER input 2'!$CY62:$DG62))))","v":{"$error":"#N/A"}},{"$f":"IF(BD62<>\"\",BD62,'NGER input 2'!CW62+((SUM('NGER input 2'!$DH62:$DP62)*'NGER input 2'!CW62)/(SUM('NGER input 2'!$CY62:$DG62))))","v":{"$error":"#N/A"}},{"$f":"IF(BE62<>\"\",BE62,'NGER input 2'!CX62+((SUM('NGER input 2'!$DH62:$DP62)*'NGER input 2'!CX62)/(SUM('NGER input 2'!$CY62:$DG62))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G62*'NGER input 2'!J62+'NGER input 2'!$H62*'NGER input 2'!S62+'NGER input 2'!$I62*'NGER input 2'!AB62","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G62*'NGER input 2'!K62+'NGER input 2'!$H62*'NGER input 2'!T62+'NGER input 2'!$I62*'NGER input 2'!AC62","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G62*'NGER input 2'!L62+'NGER input 2'!$H62*'NGER input 2'!U62+'NGER input 2'!$I62*'NGER input 2'!AD62","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G62*'NGER input 2'!M62+'NGER input 2'!$H62*'NGER input 2'!V62+'NGER input 2'!$I62*'NGER input 2'!AE62","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G62*'NGER input 2'!N62+'NGER input 2'!$H62*'NGER input 2'!W62+'NGER input 2'!$I62*'NGER input 2'!AF62","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G62*'NGER input 2'!O62+'NGER input 2'!$H62*'NGER input 2'!X62+'NGER input 2'!$I62*'NGER input 2'!AG62","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G62*'NGER input 2'!P62+'NGER input 2'!$H62*'NGER input 2'!Y62+'NGER input 2'!$I62*'NGER input 2'!AH62","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G62*'NGER input 2'!Q62+'NGER input 2'!$H62*'NGER input 2'!Z62+'NGER input 2'!$I62*'NGER input 2'!AI62","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G62*'NGER input 2'!R62+'NGER input 2'!$H62*'NGER input 2'!AA62+'NGER input 2'!$I62*'NGER input 2'!AJ62","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW62<>\"\",\"\",'NGER input 2'!CP62)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX62<>\"\",\"\",'NGER input 2'!CQ62)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY62<>\"\",\"\",'NGER input 2'!CR62)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ62<>\"\",\"\",'NGER input 2'!CS62)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA62<>\"\",\"\",'NGER input 2'!CT62)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB62<>\"\",\"\",'NGER input 2'!CU62)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC62<>\"\",\"\",'NGER input 2'!CV62)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD62<>\"\",\"\",'NGER input 2'!CW62)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE62<>\"\",\"\",'NGER input 2'!CX62)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW62=\"\",\"\",'NGER input 2'!CP62-'NGER input 2'!AW62)","v":""},{"$f":"IF('NGER input 2'!AX62=\"\",\"\",'NGER input 2'!$G62*'NGER input 2'!K62+'NGER input 2'!$H62*'NGER input 2'!T62+'NGER input 2'!$I62*'NGER input 2'!AC62-'NGER input 2'!AX62)","v":""},{"$f":"IF('NGER input 2'!AY62=\"\",\"\",'NGER input 2'!$G62*'NGER input 2'!L62+'NGER input 2'!$H62*'NGER input 2'!U62+'NGER input 2'!$I62*'NGER input 2'!AD62-'NGER input 2'!AY62)","v":""},{"$f":"IF('NGER input 2'!AZ62=\"\",\"\",'NGER input 2'!$G62*'NGER input 2'!M62+'NGER input 2'!$H62*'NGER input 2'!V62+'NGER input 2'!$I62*'NGER input 2'!AE62-'NGER input 2'!AZ62)","v":""},{"$f":"IF('NGER input 2'!BA62=\"\",\"\",'NGER input 2'!$G62*'NGER input 2'!N62+'NGER input 2'!$H62*'NGER input 2'!W62+'NGER input 2'!$I62*'NGER input 2'!AF62-'NGER input 2'!BA62)","v":""},{"$f":"IF('NGER input 2'!BB62=\"\",\"\",'NGER input 2'!$G62*'NGER input 2'!O62+'NGER input 2'!$H62*'NGER input 2'!X62+'NGER input 2'!$I62*'NGER input 2'!AG62-'NGER input 2'!BB62)","v":""},{"$f":"IF('NGER input 2'!BC62=\"\",\"\",'NGER input 2'!$G62*'NGER input 2'!P62+'NGER input 2'!$H62*'NGER input 2'!Y62+'NGER input 2'!$I62*'NGER input 2'!AH62-'NGER input 2'!BC62)","v":""},{"$f":"IF('NGER input 2'!BD62=\"\",\"\",'NGER input 2'!$G62*'NGER input 2'!Q62+'NGER input 2'!$H62*'NGER input 2'!Z62+'NGER input 2'!$I62*'NGER input 2'!AI62-'NGER input 2'!BD62)","v":""},{"$f":"IF('NGER input 2'!BE62=\"\",\"\",'NGER input 2'!$G62*'NGER input 2'!R62+'NGER input 2'!$H62*'NGER input 2'!AA62+'NGER input 2'!$I62*'NGER input 2'!AJ62-'NGER input 2'!BE62)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG62,IF('NGER input 1'!$B$6>1,GG62*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH62,IF('NGER input 1'!$B$6>1,GH62*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI62,IF('NGER input 1'!$B$6>1,GI62*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ62,IF('NGER input 1'!$B$6>1,GJ62*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK62,IF('NGER input 1'!$B$6>1,GK62*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL62,IF('NGER input 1'!$B$6>1,GL62*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM62,IF('NGER input 1'!$B$6>1,GM62*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN62,IF('NGER input 1'!$B$6>1,GN62*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO62,IF('NGER input 1'!$B$6>1,GO62*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP62,IF('NGER input 1'!$B$6>1,GP62*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[59,0,0,0,0,null,{"$f":"IF(OR($F63='Common parameters'!$EQ$8,$F63=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F63='Common parameters'!$EQ$4,$F63='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F63='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F63='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F63='Common parameters'!$EQ$8,$F63=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F63='Common parameters'!$EQ$4,$F63='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F63='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F63='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW63<>\"\",AW63,'NGER input 2'!CP63+((SUM('NGER input 2'!$DH63:$DP63)*'NGER input 2'!CP63)/(SUM('NGER input 2'!$CY63:$DG63))))","v":{"$error":"#N/A"}},{"$f":"IF(AX63<>\"\",AX63,'NGER input 2'!CQ63+((SUM('NGER input 2'!$DH63:$DP63)*'NGER input 2'!CQ63)/(SUM('NGER input 2'!$CY63:$DG63))))","v":{"$error":"#N/A"}},{"$f":"IF(AY63<>\"\",AY63,'NGER input 2'!CR63+((SUM('NGER input 2'!$DH63:$DP63)*'NGER input 2'!CR63)/(SUM('NGER input 2'!$CY63:$DG63))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ63<>\"\",AZ63,'NGER input 2'!CS63+((SUM('NGER input 2'!$DH63:$DP63)*'NGER input 2'!CS63)/(SUM('NGER input 2'!$CY63:$DG63))))","v":{"$error":"#N/A"}},{"$f":"IF(BA63<>\"\",BA63,'NGER input 2'!CT63+((SUM('NGER input 2'!$DH63:$DP63)*'NGER input 2'!CT63)/(SUM('NGER input 2'!$CY63:$DG63))))","v":{"$error":"#N/A"}},{"$f":"IF(BB63<>\"\",BB63,'NGER input 2'!CU63+((SUM('NGER input 2'!$DH63:$DP63)*'NGER input 2'!CU63)/(SUM('NGER input 2'!$CY63:$DG63))))","v":{"$error":"#N/A"}},{"$f":"IF(BC63<>\"\",BC63,'NGER input 2'!CV63+((SUM('NGER input 2'!$DH63:$DP63)*'NGER input 2'!CV63)/(SUM('NGER input 2'!$CY63:$DG63))))","v":{"$error":"#N/A"}},{"$f":"IF(BD63<>\"\",BD63,'NGER input 2'!CW63+((SUM('NGER input 2'!$DH63:$DP63)*'NGER input 2'!CW63)/(SUM('NGER input 2'!$CY63:$DG63))))","v":{"$error":"#N/A"}},{"$f":"IF(BE63<>\"\",BE63,'NGER input 2'!CX63+((SUM('NGER input 2'!$DH63:$DP63)*'NGER input 2'!CX63)/(SUM('NGER input 2'!$CY63:$DG63))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G63*'NGER input 2'!J63+'NGER input 2'!$H63*'NGER input 2'!S63+'NGER input 2'!$I63*'NGER input 2'!AB63","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G63*'NGER input 2'!K63+'NGER input 2'!$H63*'NGER input 2'!T63+'NGER input 2'!$I63*'NGER input 2'!AC63","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G63*'NGER input 2'!L63+'NGER input 2'!$H63*'NGER input 2'!U63+'NGER input 2'!$I63*'NGER input 2'!AD63","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G63*'NGER input 2'!M63+'NGER input 2'!$H63*'NGER input 2'!V63+'NGER input 2'!$I63*'NGER input 2'!AE63","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G63*'NGER input 2'!N63+'NGER input 2'!$H63*'NGER input 2'!W63+'NGER input 2'!$I63*'NGER input 2'!AF63","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G63*'NGER input 2'!O63+'NGER input 2'!$H63*'NGER input 2'!X63+'NGER input 2'!$I63*'NGER input 2'!AG63","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G63*'NGER input 2'!P63+'NGER input 2'!$H63*'NGER input 2'!Y63+'NGER input 2'!$I63*'NGER input 2'!AH63","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G63*'NGER input 2'!Q63+'NGER input 2'!$H63*'NGER input 2'!Z63+'NGER input 2'!$I63*'NGER input 2'!AI63","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G63*'NGER input 2'!R63+'NGER input 2'!$H63*'NGER input 2'!AA63+'NGER input 2'!$I63*'NGER input 2'!AJ63","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW63<>\"\",\"\",'NGER input 2'!CP63)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX63<>\"\",\"\",'NGER input 2'!CQ63)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY63<>\"\",\"\",'NGER input 2'!CR63)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ63<>\"\",\"\",'NGER input 2'!CS63)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA63<>\"\",\"\",'NGER input 2'!CT63)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB63<>\"\",\"\",'NGER input 2'!CU63)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC63<>\"\",\"\",'NGER input 2'!CV63)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD63<>\"\",\"\",'NGER input 2'!CW63)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE63<>\"\",\"\",'NGER input 2'!CX63)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW63=\"\",\"\",'NGER input 2'!CP63-'NGER input 2'!AW63)","v":""},{"$f":"IF('NGER input 2'!AX63=\"\",\"\",'NGER input 2'!$G63*'NGER input 2'!K63+'NGER input 2'!$H63*'NGER input 2'!T63+'NGER input 2'!$I63*'NGER input 2'!AC63-'NGER input 2'!AX63)","v":""},{"$f":"IF('NGER input 2'!AY63=\"\",\"\",'NGER input 2'!$G63*'NGER input 2'!L63+'NGER input 2'!$H63*'NGER input 2'!U63+'NGER input 2'!$I63*'NGER input 2'!AD63-'NGER input 2'!AY63)","v":""},{"$f":"IF('NGER input 2'!AZ63=\"\",\"\",'NGER input 2'!$G63*'NGER input 2'!M63+'NGER input 2'!$H63*'NGER input 2'!V63+'NGER input 2'!$I63*'NGER input 2'!AE63-'NGER input 2'!AZ63)","v":""},{"$f":"IF('NGER input 2'!BA63=\"\",\"\",'NGER input 2'!$G63*'NGER input 2'!N63+'NGER input 2'!$H63*'NGER input 2'!W63+'NGER input 2'!$I63*'NGER input 2'!AF63-'NGER input 2'!BA63)","v":""},{"$f":"IF('NGER input 2'!BB63=\"\",\"\",'NGER input 2'!$G63*'NGER input 2'!O63+'NGER input 2'!$H63*'NGER input 2'!X63+'NGER input 2'!$I63*'NGER input 2'!AG63-'NGER input 2'!BB63)","v":""},{"$f":"IF('NGER input 2'!BC63=\"\",\"\",'NGER input 2'!$G63*'NGER input 2'!P63+'NGER input 2'!$H63*'NGER input 2'!Y63+'NGER input 2'!$I63*'NGER input 2'!AH63-'NGER input 2'!BC63)","v":""},{"$f":"IF('NGER input 2'!BD63=\"\",\"\",'NGER input 2'!$G63*'NGER input 2'!Q63+'NGER input 2'!$H63*'NGER input 2'!Z63+'NGER input 2'!$I63*'NGER input 2'!AI63-'NGER input 2'!BD63)","v":""},{"$f":"IF('NGER input 2'!BE63=\"\",\"\",'NGER input 2'!$G63*'NGER input 2'!R63+'NGER input 2'!$H63*'NGER input 2'!AA63+'NGER input 2'!$I63*'NGER input 2'!AJ63-'NGER input 2'!BE63)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG63,IF('NGER input 1'!$B$6>1,GG63*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH63,IF('NGER input 1'!$B$6>1,GH63*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI63,IF('NGER input 1'!$B$6>1,GI63*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ63,IF('NGER input 1'!$B$6>1,GJ63*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK63,IF('NGER input 1'!$B$6>1,GK63*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL63,IF('NGER input 1'!$B$6>1,GL63*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM63,IF('NGER input 1'!$B$6>1,GM63*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN63,IF('NGER input 1'!$B$6>1,GN63*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO63,IF('NGER input 1'!$B$6>1,GO63*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP63,IF('NGER input 1'!$B$6>1,GP63*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[60,0,0,0,0,null,{"$f":"IF(OR($F64='Common parameters'!$EQ$8,$F64=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F64='Common parameters'!$EQ$4,$F64='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F64='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F64='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F64='Common parameters'!$EQ$8,$F64=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F64='Common parameters'!$EQ$4,$F64='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F64='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F64='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW64<>\"\",AW64,'NGER input 2'!CP64+((SUM('NGER input 2'!$DH64:$DP64)*'NGER input 2'!CP64)/(SUM('NGER input 2'!$CY64:$DG64))))","v":{"$error":"#N/A"}},{"$f":"IF(AX64<>\"\",AX64,'NGER input 2'!CQ64+((SUM('NGER input 2'!$DH64:$DP64)*'NGER input 2'!CQ64)/(SUM('NGER input 2'!$CY64:$DG64))))","v":{"$error":"#N/A"}},{"$f":"IF(AY64<>\"\",AY64,'NGER input 2'!CR64+((SUM('NGER input 2'!$DH64:$DP64)*'NGER input 2'!CR64)/(SUM('NGER input 2'!$CY64:$DG64))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ64<>\"\",AZ64,'NGER input 2'!CS64+((SUM('NGER input 2'!$DH64:$DP64)*'NGER input 2'!CS64)/(SUM('NGER input 2'!$CY64:$DG64))))","v":{"$error":"#N/A"}},{"$f":"IF(BA64<>\"\",BA64,'NGER input 2'!CT64+((SUM('NGER input 2'!$DH64:$DP64)*'NGER input 2'!CT64)/(SUM('NGER input 2'!$CY64:$DG64))))","v":{"$error":"#N/A"}},{"$f":"IF(BB64<>\"\",BB64,'NGER input 2'!CU64+((SUM('NGER input 2'!$DH64:$DP64)*'NGER input 2'!CU64)/(SUM('NGER input 2'!$CY64:$DG64))))","v":{"$error":"#N/A"}},{"$f":"IF(BC64<>\"\",BC64,'NGER input 2'!CV64+((SUM('NGER input 2'!$DH64:$DP64)*'NGER input 2'!CV64)/(SUM('NGER input 2'!$CY64:$DG64))))","v":{"$error":"#N/A"}},{"$f":"IF(BD64<>\"\",BD64,'NGER input 2'!CW64+((SUM('NGER input 2'!$DH64:$DP64)*'NGER input 2'!CW64)/(SUM('NGER input 2'!$CY64:$DG64))))","v":{"$error":"#N/A"}},{"$f":"IF(BE64<>\"\",BE64,'NGER input 2'!CX64+((SUM('NGER input 2'!$DH64:$DP64)*'NGER input 2'!CX64)/(SUM('NGER input 2'!$CY64:$DG64))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G64*'NGER input 2'!J64+'NGER input 2'!$H64*'NGER input 2'!S64+'NGER input 2'!$I64*'NGER input 2'!AB64","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G64*'NGER input 2'!K64+'NGER input 2'!$H64*'NGER input 2'!T64+'NGER input 2'!$I64*'NGER input 2'!AC64","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G64*'NGER input 2'!L64+'NGER input 2'!$H64*'NGER input 2'!U64+'NGER input 2'!$I64*'NGER input 2'!AD64","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G64*'NGER input 2'!M64+'NGER input 2'!$H64*'NGER input 2'!V64+'NGER input 2'!$I64*'NGER input 2'!AE64","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G64*'NGER input 2'!N64+'NGER input 2'!$H64*'NGER input 2'!W64+'NGER input 2'!$I64*'NGER input 2'!AF64","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G64*'NGER input 2'!O64+'NGER input 2'!$H64*'NGER input 2'!X64+'NGER input 2'!$I64*'NGER input 2'!AG64","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G64*'NGER input 2'!P64+'NGER input 2'!$H64*'NGER input 2'!Y64+'NGER input 2'!$I64*'NGER input 2'!AH64","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G64*'NGER input 2'!Q64+'NGER input 2'!$H64*'NGER input 2'!Z64+'NGER input 2'!$I64*'NGER input 2'!AI64","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G64*'NGER input 2'!R64+'NGER input 2'!$H64*'NGER input 2'!AA64+'NGER input 2'!$I64*'NGER input 2'!AJ64","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW64<>\"\",\"\",'NGER input 2'!CP64)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX64<>\"\",\"\",'NGER input 2'!CQ64)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY64<>\"\",\"\",'NGER input 2'!CR64)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ64<>\"\",\"\",'NGER input 2'!CS64)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA64<>\"\",\"\",'NGER input 2'!CT64)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB64<>\"\",\"\",'NGER input 2'!CU64)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC64<>\"\",\"\",'NGER input 2'!CV64)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD64<>\"\",\"\",'NGER input 2'!CW64)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE64<>\"\",\"\",'NGER input 2'!CX64)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW64=\"\",\"\",'NGER input 2'!CP64-'NGER input 2'!AW64)","v":""},{"$f":"IF('NGER input 2'!AX64=\"\",\"\",'NGER input 2'!$G64*'NGER input 2'!K64+'NGER input 2'!$H64*'NGER input 2'!T64+'NGER input 2'!$I64*'NGER input 2'!AC64-'NGER input 2'!AX64)","v":""},{"$f":"IF('NGER input 2'!AY64=\"\",\"\",'NGER input 2'!$G64*'NGER input 2'!L64+'NGER input 2'!$H64*'NGER input 2'!U64+'NGER input 2'!$I64*'NGER input 2'!AD64-'NGER input 2'!AY64)","v":""},{"$f":"IF('NGER input 2'!AZ64=\"\",\"\",'NGER input 2'!$G64*'NGER input 2'!M64+'NGER input 2'!$H64*'NGER input 2'!V64+'NGER input 2'!$I64*'NGER input 2'!AE64-'NGER input 2'!AZ64)","v":""},{"$f":"IF('NGER input 2'!BA64=\"\",\"\",'NGER input 2'!$G64*'NGER input 2'!N64+'NGER input 2'!$H64*'NGER input 2'!W64+'NGER input 2'!$I64*'NGER input 2'!AF64-'NGER input 2'!BA64)","v":""},{"$f":"IF('NGER input 2'!BB64=\"\",\"\",'NGER input 2'!$G64*'NGER input 2'!O64+'NGER input 2'!$H64*'NGER input 2'!X64+'NGER input 2'!$I64*'NGER input 2'!AG64-'NGER input 2'!BB64)","v":""},{"$f":"IF('NGER input 2'!BC64=\"\",\"\",'NGER input 2'!$G64*'NGER input 2'!P64+'NGER input 2'!$H64*'NGER input 2'!Y64+'NGER input 2'!$I64*'NGER input 2'!AH64-'NGER input 2'!BC64)","v":""},{"$f":"IF('NGER input 2'!BD64=\"\",\"\",'NGER input 2'!$G64*'NGER input 2'!Q64+'NGER input 2'!$H64*'NGER input 2'!Z64+'NGER input 2'!$I64*'NGER input 2'!AI64-'NGER input 2'!BD64)","v":""},{"$f":"IF('NGER input 2'!BE64=\"\",\"\",'NGER input 2'!$G64*'NGER input 2'!R64+'NGER input 2'!$H64*'NGER input 2'!AA64+'NGER input 2'!$I64*'NGER input 2'!AJ64-'NGER input 2'!BE64)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG64,IF('NGER input 1'!$B$6>1,GG64*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH64,IF('NGER input 1'!$B$6>1,GH64*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI64,IF('NGER input 1'!$B$6>1,GI64*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ64,IF('NGER input 1'!$B$6>1,GJ64*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK64,IF('NGER input 1'!$B$6>1,GK64*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL64,IF('NGER input 1'!$B$6>1,GL64*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM64,IF('NGER input 1'!$B$6>1,GM64*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN64,IF('NGER input 1'!$B$6>1,GN64*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO64,IF('NGER input 1'!$B$6>1,GO64*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP64,IF('NGER input 1'!$B$6>1,GP64*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[61,0,0,0,0,null,{"$f":"IF(OR($F65='Common parameters'!$EQ$8,$F65=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F65='Common parameters'!$EQ$4,$F65='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F65='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F65='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F65='Common parameters'!$EQ$8,$F65=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F65='Common parameters'!$EQ$4,$F65='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F65='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F65='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW65<>\"\",AW65,'NGER input 2'!CP65+((SUM('NGER input 2'!$DH65:$DP65)*'NGER input 2'!CP65)/(SUM('NGER input 2'!$CY65:$DG65))))","v":{"$error":"#N/A"}},{"$f":"IF(AX65<>\"\",AX65,'NGER input 2'!CQ65+((SUM('NGER input 2'!$DH65:$DP65)*'NGER input 2'!CQ65)/(SUM('NGER input 2'!$CY65:$DG65))))","v":{"$error":"#N/A"}},{"$f":"IF(AY65<>\"\",AY65,'NGER input 2'!CR65+((SUM('NGER input 2'!$DH65:$DP65)*'NGER input 2'!CR65)/(SUM('NGER input 2'!$CY65:$DG65))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ65<>\"\",AZ65,'NGER input 2'!CS65+((SUM('NGER input 2'!$DH65:$DP65)*'NGER input 2'!CS65)/(SUM('NGER input 2'!$CY65:$DG65))))","v":{"$error":"#N/A"}},{"$f":"IF(BA65<>\"\",BA65,'NGER input 2'!CT65+((SUM('NGER input 2'!$DH65:$DP65)*'NGER input 2'!CT65)/(SUM('NGER input 2'!$CY65:$DG65))))","v":{"$error":"#N/A"}},{"$f":"IF(BB65<>\"\",BB65,'NGER input 2'!CU65+((SUM('NGER input 2'!$DH65:$DP65)*'NGER input 2'!CU65)/(SUM('NGER input 2'!$CY65:$DG65))))","v":{"$error":"#N/A"}},{"$f":"IF(BC65<>\"\",BC65,'NGER input 2'!CV65+((SUM('NGER input 2'!$DH65:$DP65)*'NGER input 2'!CV65)/(SUM('NGER input 2'!$CY65:$DG65))))","v":{"$error":"#N/A"}},{"$f":"IF(BD65<>\"\",BD65,'NGER input 2'!CW65+((SUM('NGER input 2'!$DH65:$DP65)*'NGER input 2'!CW65)/(SUM('NGER input 2'!$CY65:$DG65))))","v":{"$error":"#N/A"}},{"$f":"IF(BE65<>\"\",BE65,'NGER input 2'!CX65+((SUM('NGER input 2'!$DH65:$DP65)*'NGER input 2'!CX65)/(SUM('NGER input 2'!$CY65:$DG65))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G65*'NGER input 2'!J65+'NGER input 2'!$H65*'NGER input 2'!S65+'NGER input 2'!$I65*'NGER input 2'!AB65","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G65*'NGER input 2'!K65+'NGER input 2'!$H65*'NGER input 2'!T65+'NGER input 2'!$I65*'NGER input 2'!AC65","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G65*'NGER input 2'!L65+'NGER input 2'!$H65*'NGER input 2'!U65+'NGER input 2'!$I65*'NGER input 2'!AD65","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G65*'NGER input 2'!M65+'NGER input 2'!$H65*'NGER input 2'!V65+'NGER input 2'!$I65*'NGER input 2'!AE65","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G65*'NGER input 2'!N65+'NGER input 2'!$H65*'NGER input 2'!W65+'NGER input 2'!$I65*'NGER input 2'!AF65","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G65*'NGER input 2'!O65+'NGER input 2'!$H65*'NGER input 2'!X65+'NGER input 2'!$I65*'NGER input 2'!AG65","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G65*'NGER input 2'!P65+'NGER input 2'!$H65*'NGER input 2'!Y65+'NGER input 2'!$I65*'NGER input 2'!AH65","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G65*'NGER input 2'!Q65+'NGER input 2'!$H65*'NGER input 2'!Z65+'NGER input 2'!$I65*'NGER input 2'!AI65","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G65*'NGER input 2'!R65+'NGER input 2'!$H65*'NGER input 2'!AA65+'NGER input 2'!$I65*'NGER input 2'!AJ65","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW65<>\"\",\"\",'NGER input 2'!CP65)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX65<>\"\",\"\",'NGER input 2'!CQ65)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY65<>\"\",\"\",'NGER input 2'!CR65)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ65<>\"\",\"\",'NGER input 2'!CS65)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA65<>\"\",\"\",'NGER input 2'!CT65)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB65<>\"\",\"\",'NGER input 2'!CU65)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC65<>\"\",\"\",'NGER input 2'!CV65)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD65<>\"\",\"\",'NGER input 2'!CW65)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE65<>\"\",\"\",'NGER input 2'!CX65)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW65=\"\",\"\",'NGER input 2'!CP65-'NGER input 2'!AW65)","v":""},{"$f":"IF('NGER input 2'!AX65=\"\",\"\",'NGER input 2'!$G65*'NGER input 2'!K65+'NGER input 2'!$H65*'NGER input 2'!T65+'NGER input 2'!$I65*'NGER input 2'!AC65-'NGER input 2'!AX65)","v":""},{"$f":"IF('NGER input 2'!AY65=\"\",\"\",'NGER input 2'!$G65*'NGER input 2'!L65+'NGER input 2'!$H65*'NGER input 2'!U65+'NGER input 2'!$I65*'NGER input 2'!AD65-'NGER input 2'!AY65)","v":""},{"$f":"IF('NGER input 2'!AZ65=\"\",\"\",'NGER input 2'!$G65*'NGER input 2'!M65+'NGER input 2'!$H65*'NGER input 2'!V65+'NGER input 2'!$I65*'NGER input 2'!AE65-'NGER input 2'!AZ65)","v":""},{"$f":"IF('NGER input 2'!BA65=\"\",\"\",'NGER input 2'!$G65*'NGER input 2'!N65+'NGER input 2'!$H65*'NGER input 2'!W65+'NGER input 2'!$I65*'NGER input 2'!AF65-'NGER input 2'!BA65)","v":""},{"$f":"IF('NGER input 2'!BB65=\"\",\"\",'NGER input 2'!$G65*'NGER input 2'!O65+'NGER input 2'!$H65*'NGER input 2'!X65+'NGER input 2'!$I65*'NGER input 2'!AG65-'NGER input 2'!BB65)","v":""},{"$f":"IF('NGER input 2'!BC65=\"\",\"\",'NGER input 2'!$G65*'NGER input 2'!P65+'NGER input 2'!$H65*'NGER input 2'!Y65+'NGER input 2'!$I65*'NGER input 2'!AH65-'NGER input 2'!BC65)","v":""},{"$f":"IF('NGER input 2'!BD65=\"\",\"\",'NGER input 2'!$G65*'NGER input 2'!Q65+'NGER input 2'!$H65*'NGER input 2'!Z65+'NGER input 2'!$I65*'NGER input 2'!AI65-'NGER input 2'!BD65)","v":""},{"$f":"IF('NGER input 2'!BE65=\"\",\"\",'NGER input 2'!$G65*'NGER input 2'!R65+'NGER input 2'!$H65*'NGER input 2'!AA65+'NGER input 2'!$I65*'NGER input 2'!AJ65-'NGER input 2'!BE65)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG65,IF('NGER input 1'!$B$6>1,GG65*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH65,IF('NGER input 1'!$B$6>1,GH65*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI65,IF('NGER input 1'!$B$6>1,GI65*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ65,IF('NGER input 1'!$B$6>1,GJ65*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK65,IF('NGER input 1'!$B$6>1,GK65*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL65,IF('NGER input 1'!$B$6>1,GL65*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM65,IF('NGER input 1'!$B$6>1,GM65*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN65,IF('NGER input 1'!$B$6>1,GN65*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO65,IF('NGER input 1'!$B$6>1,GO65*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP65,IF('NGER input 1'!$B$6>1,GP65*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[62,0,0,0,0,null,{"$f":"IF(OR($F66='Common parameters'!$EQ$8,$F66=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F66='Common parameters'!$EQ$4,$F66='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F66='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F66='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F66='Common parameters'!$EQ$8,$F66=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F66='Common parameters'!$EQ$4,$F66='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F66='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F66='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW66<>\"\",AW66,'NGER input 2'!CP66+((SUM('NGER input 2'!$DH66:$DP66)*'NGER input 2'!CP66)/(SUM('NGER input 2'!$CY66:$DG66))))","v":{"$error":"#N/A"}},{"$f":"IF(AX66<>\"\",AX66,'NGER input 2'!CQ66+((SUM('NGER input 2'!$DH66:$DP66)*'NGER input 2'!CQ66)/(SUM('NGER input 2'!$CY66:$DG66))))","v":{"$error":"#N/A"}},{"$f":"IF(AY66<>\"\",AY66,'NGER input 2'!CR66+((SUM('NGER input 2'!$DH66:$DP66)*'NGER input 2'!CR66)/(SUM('NGER input 2'!$CY66:$DG66))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ66<>\"\",AZ66,'NGER input 2'!CS66+((SUM('NGER input 2'!$DH66:$DP66)*'NGER input 2'!CS66)/(SUM('NGER input 2'!$CY66:$DG66))))","v":{"$error":"#N/A"}},{"$f":"IF(BA66<>\"\",BA66,'NGER input 2'!CT66+((SUM('NGER input 2'!$DH66:$DP66)*'NGER input 2'!CT66)/(SUM('NGER input 2'!$CY66:$DG66))))","v":{"$error":"#N/A"}},{"$f":"IF(BB66<>\"\",BB66,'NGER input 2'!CU66+((SUM('NGER input 2'!$DH66:$DP66)*'NGER input 2'!CU66)/(SUM('NGER input 2'!$CY66:$DG66))))","v":{"$error":"#N/A"}},{"$f":"IF(BC66<>\"\",BC66,'NGER input 2'!CV66+((SUM('NGER input 2'!$DH66:$DP66)*'NGER input 2'!CV66)/(SUM('NGER input 2'!$CY66:$DG66))))","v":{"$error":"#N/A"}},{"$f":"IF(BD66<>\"\",BD66,'NGER input 2'!CW66+((SUM('NGER input 2'!$DH66:$DP66)*'NGER input 2'!CW66)/(SUM('NGER input 2'!$CY66:$DG66))))","v":{"$error":"#N/A"}},{"$f":"IF(BE66<>\"\",BE66,'NGER input 2'!CX66+((SUM('NGER input 2'!$DH66:$DP66)*'NGER input 2'!CX66)/(SUM('NGER input 2'!$CY66:$DG66))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G66*'NGER input 2'!J66+'NGER input 2'!$H66*'NGER input 2'!S66+'NGER input 2'!$I66*'NGER input 2'!AB66","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G66*'NGER input 2'!K66+'NGER input 2'!$H66*'NGER input 2'!T66+'NGER input 2'!$I66*'NGER input 2'!AC66","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G66*'NGER input 2'!L66+'NGER input 2'!$H66*'NGER input 2'!U66+'NGER input 2'!$I66*'NGER input 2'!AD66","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G66*'NGER input 2'!M66+'NGER input 2'!$H66*'NGER input 2'!V66+'NGER input 2'!$I66*'NGER input 2'!AE66","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G66*'NGER input 2'!N66+'NGER input 2'!$H66*'NGER input 2'!W66+'NGER input 2'!$I66*'NGER input 2'!AF66","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G66*'NGER input 2'!O66+'NGER input 2'!$H66*'NGER input 2'!X66+'NGER input 2'!$I66*'NGER input 2'!AG66","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G66*'NGER input 2'!P66+'NGER input 2'!$H66*'NGER input 2'!Y66+'NGER input 2'!$I66*'NGER input 2'!AH66","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G66*'NGER input 2'!Q66+'NGER input 2'!$H66*'NGER input 2'!Z66+'NGER input 2'!$I66*'NGER input 2'!AI66","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G66*'NGER input 2'!R66+'NGER input 2'!$H66*'NGER input 2'!AA66+'NGER input 2'!$I66*'NGER input 2'!AJ66","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW66<>\"\",\"\",'NGER input 2'!CP66)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX66<>\"\",\"\",'NGER input 2'!CQ66)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY66<>\"\",\"\",'NGER input 2'!CR66)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ66<>\"\",\"\",'NGER input 2'!CS66)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA66<>\"\",\"\",'NGER input 2'!CT66)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB66<>\"\",\"\",'NGER input 2'!CU66)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC66<>\"\",\"\",'NGER input 2'!CV66)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD66<>\"\",\"\",'NGER input 2'!CW66)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE66<>\"\",\"\",'NGER input 2'!CX66)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW66=\"\",\"\",'NGER input 2'!CP66-'NGER input 2'!AW66)","v":""},{"$f":"IF('NGER input 2'!AX66=\"\",\"\",'NGER input 2'!$G66*'NGER input 2'!K66+'NGER input 2'!$H66*'NGER input 2'!T66+'NGER input 2'!$I66*'NGER input 2'!AC66-'NGER input 2'!AX66)","v":""},{"$f":"IF('NGER input 2'!AY66=\"\",\"\",'NGER input 2'!$G66*'NGER input 2'!L66+'NGER input 2'!$H66*'NGER input 2'!U66+'NGER input 2'!$I66*'NGER input 2'!AD66-'NGER input 2'!AY66)","v":""},{"$f":"IF('NGER input 2'!AZ66=\"\",\"\",'NGER input 2'!$G66*'NGER input 2'!M66+'NGER input 2'!$H66*'NGER input 2'!V66+'NGER input 2'!$I66*'NGER input 2'!AE66-'NGER input 2'!AZ66)","v":""},{"$f":"IF('NGER input 2'!BA66=\"\",\"\",'NGER input 2'!$G66*'NGER input 2'!N66+'NGER input 2'!$H66*'NGER input 2'!W66+'NGER input 2'!$I66*'NGER input 2'!AF66-'NGER input 2'!BA66)","v":""},{"$f":"IF('NGER input 2'!BB66=\"\",\"\",'NGER input 2'!$G66*'NGER input 2'!O66+'NGER input 2'!$H66*'NGER input 2'!X66+'NGER input 2'!$I66*'NGER input 2'!AG66-'NGER input 2'!BB66)","v":""},{"$f":"IF('NGER input 2'!BC66=\"\",\"\",'NGER input 2'!$G66*'NGER input 2'!P66+'NGER input 2'!$H66*'NGER input 2'!Y66+'NGER input 2'!$I66*'NGER input 2'!AH66-'NGER input 2'!BC66)","v":""},{"$f":"IF('NGER input 2'!BD66=\"\",\"\",'NGER input 2'!$G66*'NGER input 2'!Q66+'NGER input 2'!$H66*'NGER input 2'!Z66+'NGER input 2'!$I66*'NGER input 2'!AI66-'NGER input 2'!BD66)","v":""},{"$f":"IF('NGER input 2'!BE66=\"\",\"\",'NGER input 2'!$G66*'NGER input 2'!R66+'NGER input 2'!$H66*'NGER input 2'!AA66+'NGER input 2'!$I66*'NGER input 2'!AJ66-'NGER input 2'!BE66)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG66,IF('NGER input 1'!$B$6>1,GG66*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH66,IF('NGER input 1'!$B$6>1,GH66*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI66,IF('NGER input 1'!$B$6>1,GI66*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ66,IF('NGER input 1'!$B$6>1,GJ66*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK66,IF('NGER input 1'!$B$6>1,GK66*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL66,IF('NGER input 1'!$B$6>1,GL66*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM66,IF('NGER input 1'!$B$6>1,GM66*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN66,IF('NGER input 1'!$B$6>1,GN66*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO66,IF('NGER input 1'!$B$6>1,GO66*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP66,IF('NGER input 1'!$B$6>1,GP66*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[63,0,0,0,0,null,{"$f":"IF(OR($F67='Common parameters'!$EQ$8,$F67=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F67='Common parameters'!$EQ$4,$F67='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F67='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F67='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F67='Common parameters'!$EQ$8,$F67=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F67='Common parameters'!$EQ$4,$F67='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F67='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F67='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW67<>\"\",AW67,'NGER input 2'!CP67+((SUM('NGER input 2'!$DH67:$DP67)*'NGER input 2'!CP67)/(SUM('NGER input 2'!$CY67:$DG67))))","v":{"$error":"#N/A"}},{"$f":"IF(AX67<>\"\",AX67,'NGER input 2'!CQ67+((SUM('NGER input 2'!$DH67:$DP67)*'NGER input 2'!CQ67)/(SUM('NGER input 2'!$CY67:$DG67))))","v":{"$error":"#N/A"}},{"$f":"IF(AY67<>\"\",AY67,'NGER input 2'!CR67+((SUM('NGER input 2'!$DH67:$DP67)*'NGER input 2'!CR67)/(SUM('NGER input 2'!$CY67:$DG67))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ67<>\"\",AZ67,'NGER input 2'!CS67+((SUM('NGER input 2'!$DH67:$DP67)*'NGER input 2'!CS67)/(SUM('NGER input 2'!$CY67:$DG67))))","v":{"$error":"#N/A"}},{"$f":"IF(BA67<>\"\",BA67,'NGER input 2'!CT67+((SUM('NGER input 2'!$DH67:$DP67)*'NGER input 2'!CT67)/(SUM('NGER input 2'!$CY67:$DG67))))","v":{"$error":"#N/A"}},{"$f":"IF(BB67<>\"\",BB67,'NGER input 2'!CU67+((SUM('NGER input 2'!$DH67:$DP67)*'NGER input 2'!CU67)/(SUM('NGER input 2'!$CY67:$DG67))))","v":{"$error":"#N/A"}},{"$f":"IF(BC67<>\"\",BC67,'NGER input 2'!CV67+((SUM('NGER input 2'!$DH67:$DP67)*'NGER input 2'!CV67)/(SUM('NGER input 2'!$CY67:$DG67))))","v":{"$error":"#N/A"}},{"$f":"IF(BD67<>\"\",BD67,'NGER input 2'!CW67+((SUM('NGER input 2'!$DH67:$DP67)*'NGER input 2'!CW67)/(SUM('NGER input 2'!$CY67:$DG67))))","v":{"$error":"#N/A"}},{"$f":"IF(BE67<>\"\",BE67,'NGER input 2'!CX67+((SUM('NGER input 2'!$DH67:$DP67)*'NGER input 2'!CX67)/(SUM('NGER input 2'!$CY67:$DG67))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G67*'NGER input 2'!J67+'NGER input 2'!$H67*'NGER input 2'!S67+'NGER input 2'!$I67*'NGER input 2'!AB67","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G67*'NGER input 2'!K67+'NGER input 2'!$H67*'NGER input 2'!T67+'NGER input 2'!$I67*'NGER input 2'!AC67","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G67*'NGER input 2'!L67+'NGER input 2'!$H67*'NGER input 2'!U67+'NGER input 2'!$I67*'NGER input 2'!AD67","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G67*'NGER input 2'!M67+'NGER input 2'!$H67*'NGER input 2'!V67+'NGER input 2'!$I67*'NGER input 2'!AE67","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G67*'NGER input 2'!N67+'NGER input 2'!$H67*'NGER input 2'!W67+'NGER input 2'!$I67*'NGER input 2'!AF67","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G67*'NGER input 2'!O67+'NGER input 2'!$H67*'NGER input 2'!X67+'NGER input 2'!$I67*'NGER input 2'!AG67","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G67*'NGER input 2'!P67+'NGER input 2'!$H67*'NGER input 2'!Y67+'NGER input 2'!$I67*'NGER input 2'!AH67","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G67*'NGER input 2'!Q67+'NGER input 2'!$H67*'NGER input 2'!Z67+'NGER input 2'!$I67*'NGER input 2'!AI67","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G67*'NGER input 2'!R67+'NGER input 2'!$H67*'NGER input 2'!AA67+'NGER input 2'!$I67*'NGER input 2'!AJ67","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW67<>\"\",\"\",'NGER input 2'!CP67)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX67<>\"\",\"\",'NGER input 2'!CQ67)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY67<>\"\",\"\",'NGER input 2'!CR67)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ67<>\"\",\"\",'NGER input 2'!CS67)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA67<>\"\",\"\",'NGER input 2'!CT67)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB67<>\"\",\"\",'NGER input 2'!CU67)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC67<>\"\",\"\",'NGER input 2'!CV67)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD67<>\"\",\"\",'NGER input 2'!CW67)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE67<>\"\",\"\",'NGER input 2'!CX67)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW67=\"\",\"\",'NGER input 2'!CP67-'NGER input 2'!AW67)","v":""},{"$f":"IF('NGER input 2'!AX67=\"\",\"\",'NGER input 2'!$G67*'NGER input 2'!K67+'NGER input 2'!$H67*'NGER input 2'!T67+'NGER input 2'!$I67*'NGER input 2'!AC67-'NGER input 2'!AX67)","v":""},{"$f":"IF('NGER input 2'!AY67=\"\",\"\",'NGER input 2'!$G67*'NGER input 2'!L67+'NGER input 2'!$H67*'NGER input 2'!U67+'NGER input 2'!$I67*'NGER input 2'!AD67-'NGER input 2'!AY67)","v":""},{"$f":"IF('NGER input 2'!AZ67=\"\",\"\",'NGER input 2'!$G67*'NGER input 2'!M67+'NGER input 2'!$H67*'NGER input 2'!V67+'NGER input 2'!$I67*'NGER input 2'!AE67-'NGER input 2'!AZ67)","v":""},{"$f":"IF('NGER input 2'!BA67=\"\",\"\",'NGER input 2'!$G67*'NGER input 2'!N67+'NGER input 2'!$H67*'NGER input 2'!W67+'NGER input 2'!$I67*'NGER input 2'!AF67-'NGER input 2'!BA67)","v":""},{"$f":"IF('NGER input 2'!BB67=\"\",\"\",'NGER input 2'!$G67*'NGER input 2'!O67+'NGER input 2'!$H67*'NGER input 2'!X67+'NGER input 2'!$I67*'NGER input 2'!AG67-'NGER input 2'!BB67)","v":""},{"$f":"IF('NGER input 2'!BC67=\"\",\"\",'NGER input 2'!$G67*'NGER input 2'!P67+'NGER input 2'!$H67*'NGER input 2'!Y67+'NGER input 2'!$I67*'NGER input 2'!AH67-'NGER input 2'!BC67)","v":""},{"$f":"IF('NGER input 2'!BD67=\"\",\"\",'NGER input 2'!$G67*'NGER input 2'!Q67+'NGER input 2'!$H67*'NGER input 2'!Z67+'NGER input 2'!$I67*'NGER input 2'!AI67-'NGER input 2'!BD67)","v":""},{"$f":"IF('NGER input 2'!BE67=\"\",\"\",'NGER input 2'!$G67*'NGER input 2'!R67+'NGER input 2'!$H67*'NGER input 2'!AA67+'NGER input 2'!$I67*'NGER input 2'!AJ67-'NGER input 2'!BE67)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG67,IF('NGER input 1'!$B$6>1,GG67*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH67,IF('NGER input 1'!$B$6>1,GH67*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI67,IF('NGER input 1'!$B$6>1,GI67*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ67,IF('NGER input 1'!$B$6>1,GJ67*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK67,IF('NGER input 1'!$B$6>1,GK67*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL67,IF('NGER input 1'!$B$6>1,GL67*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM67,IF('NGER input 1'!$B$6>1,GM67*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN67,IF('NGER input 1'!$B$6>1,GN67*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO67,IF('NGER input 1'!$B$6>1,GO67*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP67,IF('NGER input 1'!$B$6>1,GP67*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[64,{"$f":"IF(A68=\"\",\"\",0)","v":0},{"$f":"IF($B68=\"\",\"\",0)","v":0},0,0,null,{"$f":"IF(OR($F68='Common parameters'!$EQ$8,$F68=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F68='Common parameters'!$EQ$4,$F68='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F68='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F68='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F68='Common parameters'!$EQ$8,$F68=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F68='Common parameters'!$EQ$4,$F68='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F68='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F68='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"1-G68-H68","v":{"$error":"#N/A"}},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},{"$f":"1-SUM(J68:Q68)","v":0.27999999999999992},{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},{"$f":"1-SUM(S68:Z68)","v":0.375},{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},{"$f":"1-SUM(AB68:AI68)","v":0.89},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW68<>\"\",AW68,'NGER input 2'!CP68+((SUM('NGER input 2'!$DH68:$DP68)*'NGER input 2'!CP68)/(SUM('NGER input 2'!$CY68:$DG68))))","v":{"$error":"#N/A"}},{"$f":"IF(AX68<>\"\",AX68,'NGER input 2'!CQ68+((SUM('NGER input 2'!$DH68:$DP68)*'NGER input 2'!CQ68)/(SUM('NGER input 2'!$CY68:$DG68))))","v":{"$error":"#N/A"}},{"$f":"IF(AY68<>\"\",AY68,'NGER input 2'!CR68+((SUM('NGER input 2'!$DH68:$DP68)*'NGER input 2'!CR68)/(SUM('NGER input 2'!$CY68:$DG68))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ68<>\"\",AZ68,'NGER input 2'!CS68+((SUM('NGER input 2'!$DH68:$DP68)*'NGER input 2'!CS68)/(SUM('NGER input 2'!$CY68:$DG68))))","v":{"$error":"#N/A"}},{"$f":"IF(BA68<>\"\",BA68,'NGER input 2'!CT68+((SUM('NGER input 2'!$DH68:$DP68)*'NGER input 2'!CT68)/(SUM('NGER input 2'!$CY68:$DG68))))","v":{"$error":"#N/A"}},{"$f":"IF(BB68<>\"\",BB68,'NGER input 2'!CU68+((SUM('NGER input 2'!$DH68:$DP68)*'NGER input 2'!CU68)/(SUM('NGER input 2'!$CY68:$DG68))))","v":{"$error":"#N/A"}},{"$f":"IF(BC68<>\"\",BC68,'NGER input 2'!CV68+((SUM('NGER input 2'!$DH68:$DP68)*'NGER input 2'!CV68)/(SUM('NGER input 2'!$CY68:$DG68))))","v":{"$error":"#N/A"}},{"$f":"IF(BD68<>\"\",BD68,'NGER input 2'!CW68+((SUM('NGER input 2'!$DH68:$DP68)*'NGER input 2'!CW68)/(SUM('NGER input 2'!$CY68:$DG68))))","v":{"$error":"#N/A"}},{"$f":"IF(BE68<>\"\",BE68,'NGER input 2'!CX68+((SUM('NGER input 2'!$DH68:$DP68)*'NGER input 2'!CX68)/(SUM('NGER input 2'!$CY68:$DG68))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B68+CI68","v":0},{"$f":"SUM(AK68:AM68)","v":0},{"$f":"G68*$B68/$CH68","v":{"$error":"#N/A"}},{"$f":"H68*$B68/$CH68","v":{"$error":"#N/A"}},{"$f":"I68*$B68/$CH68","v":{"$error":"#N/A"}},{"$f":"AM68/$CH68","v":{"$error":"#DIV/0!"}},{"$f":"AK68/$CH68","v":{"$error":"#DIV/0!"}},{"$f":"AL68/$CH68","v":{"$error":"#DIV/0!"}},{"$f":"'NGER input 2'!$G68*'NGER input 2'!J68+'NGER input 2'!$H68*'NGER input 2'!S68+'NGER input 2'!$I68*'NGER input 2'!AB68","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G68*'NGER input 2'!K68+'NGER input 2'!$H68*'NGER input 2'!T68+'NGER input 2'!$I68*'NGER input 2'!AC68","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G68*'NGER input 2'!L68+'NGER input 2'!$H68*'NGER input 2'!U68+'NGER input 2'!$I68*'NGER input 2'!AD68","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G68*'NGER input 2'!M68+'NGER input 2'!$H68*'NGER input 2'!V68+'NGER input 2'!$I68*'NGER input 2'!AE68","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G68*'NGER input 2'!N68+'NGER input 2'!$H68*'NGER input 2'!W68+'NGER input 2'!$I68*'NGER input 2'!AF68","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G68*'NGER input 2'!O68+'NGER input 2'!$H68*'NGER input 2'!X68+'NGER input 2'!$I68*'NGER input 2'!AG68","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G68*'NGER input 2'!P68+'NGER input 2'!$H68*'NGER input 2'!Y68+'NGER input 2'!$I68*'NGER input 2'!AH68","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G68*'NGER input 2'!Q68+'NGER input 2'!$H68*'NGER input 2'!Z68+'NGER input 2'!$I68*'NGER input 2'!AI68","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G68*'NGER input 2'!R68+'NGER input 2'!$H68*'NGER input 2'!AA68+'NGER input 2'!$I68*'NGER input 2'!AJ68","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW68<>\"\",\"\",'NGER input 2'!CP68)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX68<>\"\",\"\",'NGER input 2'!CQ68)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY68<>\"\",\"\",'NGER input 2'!CR68)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ68<>\"\",\"\",'NGER input 2'!CS68)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA68<>\"\",\"\",'NGER input 2'!CT68)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB68<>\"\",\"\",'NGER input 2'!CU68)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC68<>\"\",\"\",'NGER input 2'!CV68)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD68<>\"\",\"\",'NGER input 2'!CW68)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE68<>\"\",\"\",'NGER input 2'!CX68)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW68=\"\",\"\",'NGER input 2'!CP68-'NGER input 2'!AW68)","v":""},{"$f":"IF('NGER input 2'!AX68=\"\",\"\",'NGER input 2'!$G68*'NGER input 2'!K68+'NGER input 2'!$H68*'NGER input 2'!T68+'NGER input 2'!$I68*'NGER input 2'!AC68-'NGER input 2'!AX68)","v":""},{"$f":"IF('NGER input 2'!AY68=\"\",\"\",'NGER input 2'!$G68*'NGER input 2'!L68+'NGER input 2'!$H68*'NGER input 2'!U68+'NGER input 2'!$I68*'NGER input 2'!AD68-'NGER input 2'!AY68)","v":""},{"$f":"IF('NGER input 2'!AZ68=\"\",\"\",'NGER input 2'!$G68*'NGER input 2'!M68+'NGER input 2'!$H68*'NGER input 2'!V68+'NGER input 2'!$I68*'NGER input 2'!AE68-'NGER input 2'!AZ68)","v":""},{"$f":"IF('NGER input 2'!BA68=\"\",\"\",'NGER input 2'!$G68*'NGER input 2'!N68+'NGER input 2'!$H68*'NGER input 2'!W68+'NGER input 2'!$I68*'NGER input 2'!AF68-'NGER input 2'!BA68)","v":""},{"$f":"IF('NGER input 2'!BB68=\"\",\"\",'NGER input 2'!$G68*'NGER input 2'!O68+'NGER input 2'!$H68*'NGER input 2'!X68+'NGER input 2'!$I68*'NGER input 2'!AG68-'NGER input 2'!BB68)","v":""},{"$f":"IF('NGER input 2'!BC68=\"\",\"\",'NGER input 2'!$G68*'NGER input 2'!P68+'NGER input 2'!$H68*'NGER input 2'!Y68+'NGER input 2'!$I68*'NGER input 2'!AH68-'NGER input 2'!BC68)","v":""},{"$f":"IF('NGER input 2'!BD68=\"\",\"\",'NGER input 2'!$G68*'NGER input 2'!Q68+'NGER input 2'!$H68*'NGER input 2'!Z68+'NGER input 2'!$I68*'NGER input 2'!AI68-'NGER input 2'!BD68)","v":""},{"$f":"IF('NGER input 2'!BE68=\"\",\"\",'NGER input 2'!$G68*'NGER input 2'!R68+'NGER input 2'!$H68*'NGER input 2'!AA68+'NGER input 2'!$I68*'NGER input 2'!AJ68-'NGER input 2'!BE68)","v":""},{"$f":"$B68*BF68","v":{"$error":"#N/A"}},{"$f":"$B68*BG68","v":{"$error":"#N/A"}},{"$f":"$B68*BH68","v":{"$error":"#N/A"}},{"$f":"$B68*BI68","v":{"$error":"#N/A"}},{"$f":"$B68*BJ68","v":{"$error":"#N/A"}},{"$f":"$B68*BK68","v":{"$error":"#N/A"}},{"$f":"$B68*BL68","v":{"$error":"#N/A"}},{"$f":"$B68*BM68","v":{"$error":"#N/A"}},{"$f":"$B68*BN68","v":{"$error":"#N/A"}},{"$f":"DQ68-BO68-BX68","v":{"$error":"#N/A"}},{"$f":"DR68-BP68-BY68","v":{"$error":"#N/A"}},{"$f":"DS68-BQ68-BZ68","v":{"$error":"#N/A"}},{"$f":"DT68-BR68-CA68","v":{"$error":"#N/A"}},{"$f":"DU68-BS68-CB68","v":{"$error":"#N/A"}},{"$f":"DV68-BT68-CC68","v":{"$error":"#N/A"}},{"$f":"DW68-BU68-CD68","v":{"$error":"#N/A"}},{"$f":"DX68-BV68-CE68","v":{"$error":"#N/A"}},{"$f":"DY68-CG68","v":{"$error":"#N/A"}},{"$f":"$AM68*AN68","v":0},{"$f":"$AM68*AO68","v":0},{"$f":"$AM68*AP68","v":0},{"$f":"$AM68*AQ68","v":0},{"$f":"$AM68*AR68","v":0},{"$f":"$AM68*AS68","v":0},{"$f":"$AM68*AT68","v":0},{"$f":"$AM68*AU68","v":0},{"$f":"$AM68*AV68","v":0},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG68,IF('NGER input 1'!$B$6>1,GG68*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH68,IF('NGER input 1'!$B$6>1,GH68*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI68,IF('NGER input 1'!$B$6>1,GI68*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ68,IF('NGER input 1'!$B$6>1,GJ68*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK68,IF('NGER input 1'!$B$6>1,GK68*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL68,IF('NGER input 1'!$B$6>1,GL68*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM68,IF('NGER input 1'!$B$6>1,GM68*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN68,IF('NGER input 1'!$B$6>1,GN68*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO68,IF('NGER input 1'!$B$6>1,GO68*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP68,IF('NGER input 1'!$B$6>1,GP68*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[65,0,0,0,0,null,{"$f":"IF(OR($F69='Common parameters'!$EQ$8,$F69=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F69='Common parameters'!$EQ$4,$F69='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F69='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F69='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F69='Common parameters'!$EQ$8,$F69=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F69='Common parameters'!$EQ$4,$F69='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F69='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F69='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW69<>\"\",AW69,'NGER input 2'!CP69+((SUM('NGER input 2'!$DH69:$DP69)*'NGER input 2'!CP69)/(SUM('NGER input 2'!$CY69:$DG69))))","v":{"$error":"#N/A"}},{"$f":"IF(AX69<>\"\",AX69,'NGER input 2'!CQ69+((SUM('NGER input 2'!$DH69:$DP69)*'NGER input 2'!CQ69)/(SUM('NGER input 2'!$CY69:$DG69))))","v":{"$error":"#N/A"}},{"$f":"IF(AY69<>\"\",AY69,'NGER input 2'!CR69+((SUM('NGER input 2'!$DH69:$DP69)*'NGER input 2'!CR69)/(SUM('NGER input 2'!$CY69:$DG69))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ69<>\"\",AZ69,'NGER input 2'!CS69+((SUM('NGER input 2'!$DH69:$DP69)*'NGER input 2'!CS69)/(SUM('NGER input 2'!$CY69:$DG69))))","v":{"$error":"#N/A"}},{"$f":"IF(BA69<>\"\",BA69,'NGER input 2'!CT69+((SUM('NGER input 2'!$DH69:$DP69)*'NGER input 2'!CT69)/(SUM('NGER input 2'!$CY69:$DG69))))","v":{"$error":"#N/A"}},{"$f":"IF(BB69<>\"\",BB69,'NGER input 2'!CU69+((SUM('NGER input 2'!$DH69:$DP69)*'NGER input 2'!CU69)/(SUM('NGER input 2'!$CY69:$DG69))))","v":{"$error":"#N/A"}},{"$f":"IF(BC69<>\"\",BC69,'NGER input 2'!CV69+((SUM('NGER input 2'!$DH69:$DP69)*'NGER input 2'!CV69)/(SUM('NGER input 2'!$CY69:$DG69))))","v":{"$error":"#N/A"}},{"$f":"IF(BD69<>\"\",BD69,'NGER input 2'!CW69+((SUM('NGER input 2'!$DH69:$DP69)*'NGER input 2'!CW69)/(SUM('NGER input 2'!$CY69:$DG69))))","v":{"$error":"#N/A"}},{"$f":"IF(BE69<>\"\",BE69,'NGER input 2'!CX69+((SUM('NGER input 2'!$DH69:$DP69)*'NGER input 2'!CX69)/(SUM('NGER input 2'!$CY69:$DG69))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G69*'NGER input 2'!J69+'NGER input 2'!$H69*'NGER input 2'!S69+'NGER input 2'!$I69*'NGER input 2'!AB69","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G69*'NGER input 2'!K69+'NGER input 2'!$H69*'NGER input 2'!T69+'NGER input 2'!$I69*'NGER input 2'!AC69","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G69*'NGER input 2'!L69+'NGER input 2'!$H69*'NGER input 2'!U69+'NGER input 2'!$I69*'NGER input 2'!AD69","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G69*'NGER input 2'!M69+'NGER input 2'!$H69*'NGER input 2'!V69+'NGER input 2'!$I69*'NGER input 2'!AE69","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G69*'NGER input 2'!N69+'NGER input 2'!$H69*'NGER input 2'!W69+'NGER input 2'!$I69*'NGER input 2'!AF69","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G69*'NGER input 2'!O69+'NGER input 2'!$H69*'NGER input 2'!X69+'NGER input 2'!$I69*'NGER input 2'!AG69","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G69*'NGER input 2'!P69+'NGER input 2'!$H69*'NGER input 2'!Y69+'NGER input 2'!$I69*'NGER input 2'!AH69","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G69*'NGER input 2'!Q69+'NGER input 2'!$H69*'NGER input 2'!Z69+'NGER input 2'!$I69*'NGER input 2'!AI69","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G69*'NGER input 2'!R69+'NGER input 2'!$H69*'NGER input 2'!AA69+'NGER input 2'!$I69*'NGER input 2'!AJ69","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW69<>\"\",\"\",'NGER input 2'!CP69)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX69<>\"\",\"\",'NGER input 2'!CQ69)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY69<>\"\",\"\",'NGER input 2'!CR69)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ69<>\"\",\"\",'NGER input 2'!CS69)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA69<>\"\",\"\",'NGER input 2'!CT69)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB69<>\"\",\"\",'NGER input 2'!CU69)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC69<>\"\",\"\",'NGER input 2'!CV69)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD69<>\"\",\"\",'NGER input 2'!CW69)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE69<>\"\",\"\",'NGER input 2'!CX69)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW69=\"\",\"\",'NGER input 2'!CP69-'NGER input 2'!AW69)","v":""},{"$f":"IF('NGER input 2'!AX69=\"\",\"\",'NGER input 2'!$G69*'NGER input 2'!K69+'NGER input 2'!$H69*'NGER input 2'!T69+'NGER input 2'!$I69*'NGER input 2'!AC69-'NGER input 2'!AX69)","v":""},{"$f":"IF('NGER input 2'!AY69=\"\",\"\",'NGER input 2'!$G69*'NGER input 2'!L69+'NGER input 2'!$H69*'NGER input 2'!U69+'NGER input 2'!$I69*'NGER input 2'!AD69-'NGER input 2'!AY69)","v":""},{"$f":"IF('NGER input 2'!AZ69=\"\",\"\",'NGER input 2'!$G69*'NGER input 2'!M69+'NGER input 2'!$H69*'NGER input 2'!V69+'NGER input 2'!$I69*'NGER input 2'!AE69-'NGER input 2'!AZ69)","v":""},{"$f":"IF('NGER input 2'!BA69=\"\",\"\",'NGER input 2'!$G69*'NGER input 2'!N69+'NGER input 2'!$H69*'NGER input 2'!W69+'NGER input 2'!$I69*'NGER input 2'!AF69-'NGER input 2'!BA69)","v":""},{"$f":"IF('NGER input 2'!BB69=\"\",\"\",'NGER input 2'!$G69*'NGER input 2'!O69+'NGER input 2'!$H69*'NGER input 2'!X69+'NGER input 2'!$I69*'NGER input 2'!AG69-'NGER input 2'!BB69)","v":""},{"$f":"IF('NGER input 2'!BC69=\"\",\"\",'NGER input 2'!$G69*'NGER input 2'!P69+'NGER input 2'!$H69*'NGER input 2'!Y69+'NGER input 2'!$I69*'NGER input 2'!AH69-'NGER input 2'!BC69)","v":""},{"$f":"IF('NGER input 2'!BD69=\"\",\"\",'NGER input 2'!$G69*'NGER input 2'!Q69+'NGER input 2'!$H69*'NGER input 2'!Z69+'NGER input 2'!$I69*'NGER input 2'!AI69-'NGER input 2'!BD69)","v":""},{"$f":"IF('NGER input 2'!BE69=\"\",\"\",'NGER input 2'!$G69*'NGER input 2'!R69+'NGER input 2'!$H69*'NGER input 2'!AA69+'NGER input 2'!$I69*'NGER input 2'!AJ69-'NGER input 2'!BE69)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,{"$f":"$AK69","v":0},{"$f":"DZ69+EI69","v":{"$error":"#N/A"}},{"$f":"EA69+EJ69","v":{"$error":"#N/A"}},{"$f":"EB69+EK69","v":{"$error":"#N/A"}},{"$f":"EC69+EL69","v":{"$error":"#N/A"}},{"$f":"ED69+EM69","v":{"$error":"#N/A"}},{"$f":"EE69+EN69","v":{"$error":"#N/A"}},{"$f":"EF69+EO69","v":{"$error":"#N/A"}},{"$f":"EG69+EP69","v":{"$error":"#N/A"}},{"$f":"EH69+EQ69","v":{"$error":"#N/A"}},{"$f":"ER69","v":0},{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG69,IF('NGER input 1'!$B$6>1,GG69*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH69,IF('NGER input 1'!$B$6>1,GH69*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI69,IF('NGER input 1'!$B$6>1,GI69*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ69,IF('NGER input 1'!$B$6>1,GJ69*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK69,IF('NGER input 1'!$B$6>1,GK69*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL69,IF('NGER input 1'!$B$6>1,GL69*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM69,IF('NGER input 1'!$B$6>1,GM69*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN69,IF('NGER input 1'!$B$6>1,GN69*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO69,IF('NGER input 1'!$B$6>1,GO69*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP69,IF('NGER input 1'!$B$6>1,GP69*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[{"$f":"A69+1","v":66},0,0,0,0,null,{"$f":"IF(OR($F70='Common parameters'!$EQ$8,$F70=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F70='Common parameters'!$EQ$4,$F70='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F70='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F70='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F70='Common parameters'!$EQ$8,$F70=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F70='Common parameters'!$EQ$4,$F70='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F70='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F70='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW70<>\"\",AW70,'NGER input 2'!CP70+((SUM('NGER input 2'!$DH70:$DP70)*'NGER input 2'!CP70)/(SUM('NGER input 2'!$CY70:$DG70))))","v":{"$error":"#N/A"}},{"$f":"IF(AX70<>\"\",AX70,'NGER input 2'!CQ70+((SUM('NGER input 2'!$DH70:$DP70)*'NGER input 2'!CQ70)/(SUM('NGER input 2'!$CY70:$DG70))))","v":{"$error":"#N/A"}},{"$f":"IF(AY70<>\"\",AY70,'NGER input 2'!CR70+((SUM('NGER input 2'!$DH70:$DP70)*'NGER input 2'!CR70)/(SUM('NGER input 2'!$CY70:$DG70))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ70<>\"\",AZ70,'NGER input 2'!CS70+((SUM('NGER input 2'!$DH70:$DP70)*'NGER input 2'!CS70)/(SUM('NGER input 2'!$CY70:$DG70))))","v":{"$error":"#N/A"}},{"$f":"IF(BA70<>\"\",BA70,'NGER input 2'!CT70+((SUM('NGER input 2'!$DH70:$DP70)*'NGER input 2'!CT70)/(SUM('NGER input 2'!$CY70:$DG70))))","v":{"$error":"#N/A"}},{"$f":"IF(BB70<>\"\",BB70,'NGER input 2'!CU70+((SUM('NGER input 2'!$DH70:$DP70)*'NGER input 2'!CU70)/(SUM('NGER input 2'!$CY70:$DG70))))","v":{"$error":"#N/A"}},{"$f":"IF(BC70<>\"\",BC70,'NGER input 2'!CV70+((SUM('NGER input 2'!$DH70:$DP70)*'NGER input 2'!CV70)/(SUM('NGER input 2'!$CY70:$DG70))))","v":{"$error":"#N/A"}},{"$f":"IF(BD70<>\"\",BD70,'NGER input 2'!CW70+((SUM('NGER input 2'!$DH70:$DP70)*'NGER input 2'!CW70)/(SUM('NGER input 2'!$CY70:$DG70))))","v":{"$error":"#N/A"}},{"$f":"IF(BE70<>\"\",BE70,'NGER input 2'!CX70+((SUM('NGER input 2'!$DH70:$DP70)*'NGER input 2'!CX70)/(SUM('NGER input 2'!$CY70:$DG70))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G70*'NGER input 2'!J70+'NGER input 2'!$H70*'NGER input 2'!S70+'NGER input 2'!$I70*'NGER input 2'!AB70","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G70*'NGER input 2'!K70+'NGER input 2'!$H70*'NGER input 2'!T70+'NGER input 2'!$I70*'NGER input 2'!AC70","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G70*'NGER input 2'!L70+'NGER input 2'!$H70*'NGER input 2'!U70+'NGER input 2'!$I70*'NGER input 2'!AD70","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G70*'NGER input 2'!M70+'NGER input 2'!$H70*'NGER input 2'!V70+'NGER input 2'!$I70*'NGER input 2'!AE70","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G70*'NGER input 2'!N70+'NGER input 2'!$H70*'NGER input 2'!W70+'NGER input 2'!$I70*'NGER input 2'!AF70","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G70*'NGER input 2'!O70+'NGER input 2'!$H70*'NGER input 2'!X70+'NGER input 2'!$I70*'NGER input 2'!AG70","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G70*'NGER input 2'!P70+'NGER input 2'!$H70*'NGER input 2'!Y70+'NGER input 2'!$I70*'NGER input 2'!AH70","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G70*'NGER input 2'!Q70+'NGER input 2'!$H70*'NGER input 2'!Z70+'NGER input 2'!$I70*'NGER input 2'!AI70","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G70*'NGER input 2'!R70+'NGER input 2'!$H70*'NGER input 2'!AA70+'NGER input 2'!$I70*'NGER input 2'!AJ70","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW70<>\"\",\"\",'NGER input 2'!CP70)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX70<>\"\",\"\",'NGER input 2'!CQ70)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY70<>\"\",\"\",'NGER input 2'!CR70)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ70<>\"\",\"\",'NGER input 2'!CS70)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA70<>\"\",\"\",'NGER input 2'!CT70)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB70<>\"\",\"\",'NGER input 2'!CU70)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC70<>\"\",\"\",'NGER input 2'!CV70)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD70<>\"\",\"\",'NGER input 2'!CW70)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE70<>\"\",\"\",'NGER input 2'!CX70)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW70=\"\",\"\",'NGER input 2'!CP70-'NGER input 2'!AW70)","v":""},{"$f":"IF('NGER input 2'!AX70=\"\",\"\",'NGER input 2'!$G70*'NGER input 2'!K70+'NGER input 2'!$H70*'NGER input 2'!T70+'NGER input 2'!$I70*'NGER input 2'!AC70-'NGER input 2'!AX70)","v":""},{"$f":"IF('NGER input 2'!AY70=\"\",\"\",'NGER input 2'!$G70*'NGER input 2'!L70+'NGER input 2'!$H70*'NGER input 2'!U70+'NGER input 2'!$I70*'NGER input 2'!AD70-'NGER input 2'!AY70)","v":""},{"$f":"IF('NGER input 2'!AZ70=\"\",\"\",'NGER input 2'!$G70*'NGER input 2'!M70+'NGER input 2'!$H70*'NGER input 2'!V70+'NGER input 2'!$I70*'NGER input 2'!AE70-'NGER input 2'!AZ70)","v":""},{"$f":"IF('NGER input 2'!BA70=\"\",\"\",'NGER input 2'!$G70*'NGER input 2'!N70+'NGER input 2'!$H70*'NGER input 2'!W70+'NGER input 2'!$I70*'NGER input 2'!AF70-'NGER input 2'!BA70)","v":""},{"$f":"IF('NGER input 2'!BB70=\"\",\"\",'NGER input 2'!$G70*'NGER input 2'!O70+'NGER input 2'!$H70*'NGER input 2'!X70+'NGER input 2'!$I70*'NGER input 2'!AG70-'NGER input 2'!BB70)","v":""},{"$f":"IF('NGER input 2'!BC70=\"\",\"\",'NGER input 2'!$G70*'NGER input 2'!P70+'NGER input 2'!$H70*'NGER input 2'!Y70+'NGER input 2'!$I70*'NGER input 2'!AH70-'NGER input 2'!BC70)","v":""},{"$f":"IF('NGER input 2'!BD70=\"\",\"\",'NGER input 2'!$G70*'NGER input 2'!Q70+'NGER input 2'!$H70*'NGER input 2'!Z70+'NGER input 2'!$I70*'NGER input 2'!AI70-'NGER input 2'!BD70)","v":""},{"$f":"IF('NGER input 2'!BE70=\"\",\"\",'NGER input 2'!$G70*'NGER input 2'!R70+'NGER input 2'!$H70*'NGER input 2'!AA70+'NGER input 2'!$I70*'NGER input 2'!AJ70-'NGER input 2'!BE70)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG70,IF('NGER input 1'!$B$6>1,GG70*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH70,IF('NGER input 1'!$B$6>1,GH70*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI70,IF('NGER input 1'!$B$6>1,GI70*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ70,IF('NGER input 1'!$B$6>1,GJ70*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK70,IF('NGER input 1'!$B$6>1,GK70*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL70,IF('NGER input 1'!$B$6>1,GL70*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM70,IF('NGER input 1'!$B$6>1,GM70*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN70,IF('NGER input 1'!$B$6>1,GN70*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO70,IF('NGER input 1'!$B$6>1,GO70*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP70,IF('NGER input 1'!$B$6>1,GP70*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[67,0,0,0,0,null,{"$f":"IF(OR($F71='Common parameters'!$EQ$8,$F71=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F71='Common parameters'!$EQ$4,$F71='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F71='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F71='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F71='Common parameters'!$EQ$8,$F71=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F71='Common parameters'!$EQ$4,$F71='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F71='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F71='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW71<>\"\",AW71,'NGER input 2'!CP71+((SUM('NGER input 2'!$DH71:$DP71)*'NGER input 2'!CP71)/(SUM('NGER input 2'!$CY71:$DG71))))","v":{"$error":"#N/A"}},{"$f":"IF(AX71<>\"\",AX71,'NGER input 2'!CQ71+((SUM('NGER input 2'!$DH71:$DP71)*'NGER input 2'!CQ71)/(SUM('NGER input 2'!$CY71:$DG71))))","v":{"$error":"#N/A"}},{"$f":"IF(AY71<>\"\",AY71,'NGER input 2'!CR71+((SUM('NGER input 2'!$DH71:$DP71)*'NGER input 2'!CR71)/(SUM('NGER input 2'!$CY71:$DG71))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ71<>\"\",AZ71,'NGER input 2'!CS71+((SUM('NGER input 2'!$DH71:$DP71)*'NGER input 2'!CS71)/(SUM('NGER input 2'!$CY71:$DG71))))","v":{"$error":"#N/A"}},{"$f":"IF(BA71<>\"\",BA71,'NGER input 2'!CT71+((SUM('NGER input 2'!$DH71:$DP71)*'NGER input 2'!CT71)/(SUM('NGER input 2'!$CY71:$DG71))))","v":{"$error":"#N/A"}},{"$f":"IF(BB71<>\"\",BB71,'NGER input 2'!CU71+((SUM('NGER input 2'!$DH71:$DP71)*'NGER input 2'!CU71)/(SUM('NGER input 2'!$CY71:$DG71))))","v":{"$error":"#N/A"}},{"$f":"IF(BC71<>\"\",BC71,'NGER input 2'!CV71+((SUM('NGER input 2'!$DH71:$DP71)*'NGER input 2'!CV71)/(SUM('NGER input 2'!$CY71:$DG71))))","v":{"$error":"#N/A"}},{"$f":"IF(BD71<>\"\",BD71,'NGER input 2'!CW71+((SUM('NGER input 2'!$DH71:$DP71)*'NGER input 2'!CW71)/(SUM('NGER input 2'!$CY71:$DG71))))","v":{"$error":"#N/A"}},{"$f":"IF(BE71<>\"\",BE71,'NGER input 2'!CX71+((SUM('NGER input 2'!$DH71:$DP71)*'NGER input 2'!CX71)/(SUM('NGER input 2'!$CY71:$DG71))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G71*'NGER input 2'!J71+'NGER input 2'!$H71*'NGER input 2'!S71+'NGER input 2'!$I71*'NGER input 2'!AB71","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G71*'NGER input 2'!K71+'NGER input 2'!$H71*'NGER input 2'!T71+'NGER input 2'!$I71*'NGER input 2'!AC71","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G71*'NGER input 2'!L71+'NGER input 2'!$H71*'NGER input 2'!U71+'NGER input 2'!$I71*'NGER input 2'!AD71","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G71*'NGER input 2'!M71+'NGER input 2'!$H71*'NGER input 2'!V71+'NGER input 2'!$I71*'NGER input 2'!AE71","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G71*'NGER input 2'!N71+'NGER input 2'!$H71*'NGER input 2'!W71+'NGER input 2'!$I71*'NGER input 2'!AF71","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G71*'NGER input 2'!O71+'NGER input 2'!$H71*'NGER input 2'!X71+'NGER input 2'!$I71*'NGER input 2'!AG71","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G71*'NGER input 2'!P71+'NGER input 2'!$H71*'NGER input 2'!Y71+'NGER input 2'!$I71*'NGER input 2'!AH71","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G71*'NGER input 2'!Q71+'NGER input 2'!$H71*'NGER input 2'!Z71+'NGER input 2'!$I71*'NGER input 2'!AI71","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G71*'NGER input 2'!R71+'NGER input 2'!$H71*'NGER input 2'!AA71+'NGER input 2'!$I71*'NGER input 2'!AJ71","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW71<>\"\",\"\",'NGER input 2'!CP71)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX71<>\"\",\"\",'NGER input 2'!CQ71)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY71<>\"\",\"\",'NGER input 2'!CR71)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ71<>\"\",\"\",'NGER input 2'!CS71)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA71<>\"\",\"\",'NGER input 2'!CT71)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB71<>\"\",\"\",'NGER input 2'!CU71)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC71<>\"\",\"\",'NGER input 2'!CV71)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD71<>\"\",\"\",'NGER input 2'!CW71)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE71<>\"\",\"\",'NGER input 2'!CX71)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW71=\"\",\"\",'NGER input 2'!CP71-'NGER input 2'!AW71)","v":""},{"$f":"IF('NGER input 2'!AX71=\"\",\"\",'NGER input 2'!$G71*'NGER input 2'!K71+'NGER input 2'!$H71*'NGER input 2'!T71+'NGER input 2'!$I71*'NGER input 2'!AC71-'NGER input 2'!AX71)","v":""},{"$f":"IF('NGER input 2'!AY71=\"\",\"\",'NGER input 2'!$G71*'NGER input 2'!L71+'NGER input 2'!$H71*'NGER input 2'!U71+'NGER input 2'!$I71*'NGER input 2'!AD71-'NGER input 2'!AY71)","v":""},{"$f":"IF('NGER input 2'!AZ71=\"\",\"\",'NGER input 2'!$G71*'NGER input 2'!M71+'NGER input 2'!$H71*'NGER input 2'!V71+'NGER input 2'!$I71*'NGER input 2'!AE71-'NGER input 2'!AZ71)","v":""},{"$f":"IF('NGER input 2'!BA71=\"\",\"\",'NGER input 2'!$G71*'NGER input 2'!N71+'NGER input 2'!$H71*'NGER input 2'!W71+'NGER input 2'!$I71*'NGER input 2'!AF71-'NGER input 2'!BA71)","v":""},{"$f":"IF('NGER input 2'!BB71=\"\",\"\",'NGER input 2'!$G71*'NGER input 2'!O71+'NGER input 2'!$H71*'NGER input 2'!X71+'NGER input 2'!$I71*'NGER input 2'!AG71-'NGER input 2'!BB71)","v":""},{"$f":"IF('NGER input 2'!BC71=\"\",\"\",'NGER input 2'!$G71*'NGER input 2'!P71+'NGER input 2'!$H71*'NGER input 2'!Y71+'NGER input 2'!$I71*'NGER input 2'!AH71-'NGER input 2'!BC71)","v":""},{"$f":"IF('NGER input 2'!BD71=\"\",\"\",'NGER input 2'!$G71*'NGER input 2'!Q71+'NGER input 2'!$H71*'NGER input 2'!Z71+'NGER input 2'!$I71*'NGER input 2'!AI71-'NGER input 2'!BD71)","v":""},{"$f":"IF('NGER input 2'!BE71=\"\",\"\",'NGER input 2'!$G71*'NGER input 2'!R71+'NGER input 2'!$H71*'NGER input 2'!AA71+'NGER input 2'!$I71*'NGER input 2'!AJ71-'NGER input 2'!BE71)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG71,IF('NGER input 1'!$B$6>1,GG71*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH71,IF('NGER input 1'!$B$6>1,GH71*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI71,IF('NGER input 1'!$B$6>1,GI71*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ71,IF('NGER input 1'!$B$6>1,GJ71*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK71,IF('NGER input 1'!$B$6>1,GK71*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL71,IF('NGER input 1'!$B$6>1,GL71*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM71,IF('NGER input 1'!$B$6>1,GM71*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN71,IF('NGER input 1'!$B$6>1,GN71*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO71,IF('NGER input 1'!$B$6>1,GO71*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP71,IF('NGER input 1'!$B$6>1,GP71*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[68,0,0,0,0,null,{"$f":"IF(OR($F72='Common parameters'!$EQ$8,$F72=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F72='Common parameters'!$EQ$4,$F72='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F72='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F72='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F72='Common parameters'!$EQ$8,$F72=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F72='Common parameters'!$EQ$4,$F72='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F72='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F72='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW72<>\"\",AW72,'NGER input 2'!CP72+((SUM('NGER input 2'!$DH72:$DP72)*'NGER input 2'!CP72)/(SUM('NGER input 2'!$CY72:$DG72))))","v":{"$error":"#N/A"}},{"$f":"IF(AX72<>\"\",AX72,'NGER input 2'!CQ72+((SUM('NGER input 2'!$DH72:$DP72)*'NGER input 2'!CQ72)/(SUM('NGER input 2'!$CY72:$DG72))))","v":{"$error":"#N/A"}},{"$f":"IF(AY72<>\"\",AY72,'NGER input 2'!CR72+((SUM('NGER input 2'!$DH72:$DP72)*'NGER input 2'!CR72)/(SUM('NGER input 2'!$CY72:$DG72))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ72<>\"\",AZ72,'NGER input 2'!CS72+((SUM('NGER input 2'!$DH72:$DP72)*'NGER input 2'!CS72)/(SUM('NGER input 2'!$CY72:$DG72))))","v":{"$error":"#N/A"}},{"$f":"IF(BA72<>\"\",BA72,'NGER input 2'!CT72+((SUM('NGER input 2'!$DH72:$DP72)*'NGER input 2'!CT72)/(SUM('NGER input 2'!$CY72:$DG72))))","v":{"$error":"#N/A"}},{"$f":"IF(BB72<>\"\",BB72,'NGER input 2'!CU72+((SUM('NGER input 2'!$DH72:$DP72)*'NGER input 2'!CU72)/(SUM('NGER input 2'!$CY72:$DG72))))","v":{"$error":"#N/A"}},{"$f":"IF(BC72<>\"\",BC72,'NGER input 2'!CV72+((SUM('NGER input 2'!$DH72:$DP72)*'NGER input 2'!CV72)/(SUM('NGER input 2'!$CY72:$DG72))))","v":{"$error":"#N/A"}},{"$f":"IF(BD72<>\"\",BD72,'NGER input 2'!CW72+((SUM('NGER input 2'!$DH72:$DP72)*'NGER input 2'!CW72)/(SUM('NGER input 2'!$CY72:$DG72))))","v":{"$error":"#N/A"}},{"$f":"IF(BE72<>\"\",BE72,'NGER input 2'!CX72+((SUM('NGER input 2'!$DH72:$DP72)*'NGER input 2'!CX72)/(SUM('NGER input 2'!$CY72:$DG72))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G72*'NGER input 2'!J72+'NGER input 2'!$H72*'NGER input 2'!S72+'NGER input 2'!$I72*'NGER input 2'!AB72","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G72*'NGER input 2'!K72+'NGER input 2'!$H72*'NGER input 2'!T72+'NGER input 2'!$I72*'NGER input 2'!AC72","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G72*'NGER input 2'!L72+'NGER input 2'!$H72*'NGER input 2'!U72+'NGER input 2'!$I72*'NGER input 2'!AD72","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G72*'NGER input 2'!M72+'NGER input 2'!$H72*'NGER input 2'!V72+'NGER input 2'!$I72*'NGER input 2'!AE72","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G72*'NGER input 2'!N72+'NGER input 2'!$H72*'NGER input 2'!W72+'NGER input 2'!$I72*'NGER input 2'!AF72","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G72*'NGER input 2'!O72+'NGER input 2'!$H72*'NGER input 2'!X72+'NGER input 2'!$I72*'NGER input 2'!AG72","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G72*'NGER input 2'!P72+'NGER input 2'!$H72*'NGER input 2'!Y72+'NGER input 2'!$I72*'NGER input 2'!AH72","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G72*'NGER input 2'!Q72+'NGER input 2'!$H72*'NGER input 2'!Z72+'NGER input 2'!$I72*'NGER input 2'!AI72","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G72*'NGER input 2'!R72+'NGER input 2'!$H72*'NGER input 2'!AA72+'NGER input 2'!$I72*'NGER input 2'!AJ72","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW72<>\"\",\"\",'NGER input 2'!CP72)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX72<>\"\",\"\",'NGER input 2'!CQ72)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY72<>\"\",\"\",'NGER input 2'!CR72)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ72<>\"\",\"\",'NGER input 2'!CS72)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA72<>\"\",\"\",'NGER input 2'!CT72)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB72<>\"\",\"\",'NGER input 2'!CU72)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC72<>\"\",\"\",'NGER input 2'!CV72)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD72<>\"\",\"\",'NGER input 2'!CW72)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE72<>\"\",\"\",'NGER input 2'!CX72)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW72=\"\",\"\",'NGER input 2'!CP72-'NGER input 2'!AW72)","v":""},{"$f":"IF('NGER input 2'!AX72=\"\",\"\",'NGER input 2'!$G72*'NGER input 2'!K72+'NGER input 2'!$H72*'NGER input 2'!T72+'NGER input 2'!$I72*'NGER input 2'!AC72-'NGER input 2'!AX72)","v":""},{"$f":"IF('NGER input 2'!AY72=\"\",\"\",'NGER input 2'!$G72*'NGER input 2'!L72+'NGER input 2'!$H72*'NGER input 2'!U72+'NGER input 2'!$I72*'NGER input 2'!AD72-'NGER input 2'!AY72)","v":""},{"$f":"IF('NGER input 2'!AZ72=\"\",\"\",'NGER input 2'!$G72*'NGER input 2'!M72+'NGER input 2'!$H72*'NGER input 2'!V72+'NGER input 2'!$I72*'NGER input 2'!AE72-'NGER input 2'!AZ72)","v":""},{"$f":"IF('NGER input 2'!BA72=\"\",\"\",'NGER input 2'!$G72*'NGER input 2'!N72+'NGER input 2'!$H72*'NGER input 2'!W72+'NGER input 2'!$I72*'NGER input 2'!AF72-'NGER input 2'!BA72)","v":""},{"$f":"IF('NGER input 2'!BB72=\"\",\"\",'NGER input 2'!$G72*'NGER input 2'!O72+'NGER input 2'!$H72*'NGER input 2'!X72+'NGER input 2'!$I72*'NGER input 2'!AG72-'NGER input 2'!BB72)","v":""},{"$f":"IF('NGER input 2'!BC72=\"\",\"\",'NGER input 2'!$G72*'NGER input 2'!P72+'NGER input 2'!$H72*'NGER input 2'!Y72+'NGER input 2'!$I72*'NGER input 2'!AH72-'NGER input 2'!BC72)","v":""},{"$f":"IF('NGER input 2'!BD72=\"\",\"\",'NGER input 2'!$G72*'NGER input 2'!Q72+'NGER input 2'!$H72*'NGER input 2'!Z72+'NGER input 2'!$I72*'NGER input 2'!AI72-'NGER input 2'!BD72)","v":""},{"$f":"IF('NGER input 2'!BE72=\"\",\"\",'NGER input 2'!$G72*'NGER input 2'!R72+'NGER input 2'!$H72*'NGER input 2'!AA72+'NGER input 2'!$I72*'NGER input 2'!AJ72-'NGER input 2'!BE72)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG72,IF('NGER input 1'!$B$6>1,GG72*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH72,IF('NGER input 1'!$B$6>1,GH72*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI72,IF('NGER input 1'!$B$6>1,GI72*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ72,IF('NGER input 1'!$B$6>1,GJ72*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK72,IF('NGER input 1'!$B$6>1,GK72*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL72,IF('NGER input 1'!$B$6>1,GL72*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM72,IF('NGER input 1'!$B$6>1,GM72*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN72,IF('NGER input 1'!$B$6>1,GN72*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO72,IF('NGER input 1'!$B$6>1,GO72*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP72,IF('NGER input 1'!$B$6>1,GP72*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[69,0,0,0,0,null,{"$f":"IF(OR($F73='Common parameters'!$EQ$8,$F73=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F73='Common parameters'!$EQ$4,$F73='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F73='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F73='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F73='Common parameters'!$EQ$8,$F73=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F73='Common parameters'!$EQ$4,$F73='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F73='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F73='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW73<>\"\",AW73,'NGER input 2'!CP73+((SUM('NGER input 2'!$DH73:$DP73)*'NGER input 2'!CP73)/(SUM('NGER input 2'!$CY73:$DG73))))","v":{"$error":"#N/A"}},{"$f":"IF(AX73<>\"\",AX73,'NGER input 2'!CQ73+((SUM('NGER input 2'!$DH73:$DP73)*'NGER input 2'!CQ73)/(SUM('NGER input 2'!$CY73:$DG73))))","v":{"$error":"#N/A"}},{"$f":"IF(AY73<>\"\",AY73,'NGER input 2'!CR73+((SUM('NGER input 2'!$DH73:$DP73)*'NGER input 2'!CR73)/(SUM('NGER input 2'!$CY73:$DG73))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ73<>\"\",AZ73,'NGER input 2'!CS73+((SUM('NGER input 2'!$DH73:$DP73)*'NGER input 2'!CS73)/(SUM('NGER input 2'!$CY73:$DG73))))","v":{"$error":"#N/A"}},{"$f":"IF(BA73<>\"\",BA73,'NGER input 2'!CT73+((SUM('NGER input 2'!$DH73:$DP73)*'NGER input 2'!CT73)/(SUM('NGER input 2'!$CY73:$DG73))))","v":{"$error":"#N/A"}},{"$f":"IF(BB73<>\"\",BB73,'NGER input 2'!CU73+((SUM('NGER input 2'!$DH73:$DP73)*'NGER input 2'!CU73)/(SUM('NGER input 2'!$CY73:$DG73))))","v":{"$error":"#N/A"}},{"$f":"IF(BC73<>\"\",BC73,'NGER input 2'!CV73+((SUM('NGER input 2'!$DH73:$DP73)*'NGER input 2'!CV73)/(SUM('NGER input 2'!$CY73:$DG73))))","v":{"$error":"#N/A"}},{"$f":"IF(BD73<>\"\",BD73,'NGER input 2'!CW73+((SUM('NGER input 2'!$DH73:$DP73)*'NGER input 2'!CW73)/(SUM('NGER input 2'!$CY73:$DG73))))","v":{"$error":"#N/A"}},{"$f":"IF(BE73<>\"\",BE73,'NGER input 2'!CX73+((SUM('NGER input 2'!$DH73:$DP73)*'NGER input 2'!CX73)/(SUM('NGER input 2'!$CY73:$DG73))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G73*'NGER input 2'!J73+'NGER input 2'!$H73*'NGER input 2'!S73+'NGER input 2'!$I73*'NGER input 2'!AB73","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G73*'NGER input 2'!K73+'NGER input 2'!$H73*'NGER input 2'!T73+'NGER input 2'!$I73*'NGER input 2'!AC73","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G73*'NGER input 2'!L73+'NGER input 2'!$H73*'NGER input 2'!U73+'NGER input 2'!$I73*'NGER input 2'!AD73","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G73*'NGER input 2'!M73+'NGER input 2'!$H73*'NGER input 2'!V73+'NGER input 2'!$I73*'NGER input 2'!AE73","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G73*'NGER input 2'!N73+'NGER input 2'!$H73*'NGER input 2'!W73+'NGER input 2'!$I73*'NGER input 2'!AF73","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G73*'NGER input 2'!O73+'NGER input 2'!$H73*'NGER input 2'!X73+'NGER input 2'!$I73*'NGER input 2'!AG73","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G73*'NGER input 2'!P73+'NGER input 2'!$H73*'NGER input 2'!Y73+'NGER input 2'!$I73*'NGER input 2'!AH73","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G73*'NGER input 2'!Q73+'NGER input 2'!$H73*'NGER input 2'!Z73+'NGER input 2'!$I73*'NGER input 2'!AI73","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G73*'NGER input 2'!R73+'NGER input 2'!$H73*'NGER input 2'!AA73+'NGER input 2'!$I73*'NGER input 2'!AJ73","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW73<>\"\",\"\",'NGER input 2'!CP73)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX73<>\"\",\"\",'NGER input 2'!CQ73)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY73<>\"\",\"\",'NGER input 2'!CR73)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ73<>\"\",\"\",'NGER input 2'!CS73)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA73<>\"\",\"\",'NGER input 2'!CT73)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB73<>\"\",\"\",'NGER input 2'!CU73)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC73<>\"\",\"\",'NGER input 2'!CV73)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD73<>\"\",\"\",'NGER input 2'!CW73)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE73<>\"\",\"\",'NGER input 2'!CX73)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW73=\"\",\"\",'NGER input 2'!CP73-'NGER input 2'!AW73)","v":""},{"$f":"IF('NGER input 2'!AX73=\"\",\"\",'NGER input 2'!$G73*'NGER input 2'!K73+'NGER input 2'!$H73*'NGER input 2'!T73+'NGER input 2'!$I73*'NGER input 2'!AC73-'NGER input 2'!AX73)","v":""},{"$f":"IF('NGER input 2'!AY73=\"\",\"\",'NGER input 2'!$G73*'NGER input 2'!L73+'NGER input 2'!$H73*'NGER input 2'!U73+'NGER input 2'!$I73*'NGER input 2'!AD73-'NGER input 2'!AY73)","v":""},{"$f":"IF('NGER input 2'!AZ73=\"\",\"\",'NGER input 2'!$G73*'NGER input 2'!M73+'NGER input 2'!$H73*'NGER input 2'!V73+'NGER input 2'!$I73*'NGER input 2'!AE73-'NGER input 2'!AZ73)","v":""},{"$f":"IF('NGER input 2'!BA73=\"\",\"\",'NGER input 2'!$G73*'NGER input 2'!N73+'NGER input 2'!$H73*'NGER input 2'!W73+'NGER input 2'!$I73*'NGER input 2'!AF73-'NGER input 2'!BA73)","v":""},{"$f":"IF('NGER input 2'!BB73=\"\",\"\",'NGER input 2'!$G73*'NGER input 2'!O73+'NGER input 2'!$H73*'NGER input 2'!X73+'NGER input 2'!$I73*'NGER input 2'!AG73-'NGER input 2'!BB73)","v":""},{"$f":"IF('NGER input 2'!BC73=\"\",\"\",'NGER input 2'!$G73*'NGER input 2'!P73+'NGER input 2'!$H73*'NGER input 2'!Y73+'NGER input 2'!$I73*'NGER input 2'!AH73-'NGER input 2'!BC73)","v":""},{"$f":"IF('NGER input 2'!BD73=\"\",\"\",'NGER input 2'!$G73*'NGER input 2'!Q73+'NGER input 2'!$H73*'NGER input 2'!Z73+'NGER input 2'!$I73*'NGER input 2'!AI73-'NGER input 2'!BD73)","v":""},{"$f":"IF('NGER input 2'!BE73=\"\",\"\",'NGER input 2'!$G73*'NGER input 2'!R73+'NGER input 2'!$H73*'NGER input 2'!AA73+'NGER input 2'!$I73*'NGER input 2'!AJ73-'NGER input 2'!BE73)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG73,IF('NGER input 1'!$B$6>1,GG73*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH73,IF('NGER input 1'!$B$6>1,GH73*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI73,IF('NGER input 1'!$B$6>1,GI73*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ73,IF('NGER input 1'!$B$6>1,GJ73*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK73,IF('NGER input 1'!$B$6>1,GK73*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL73,IF('NGER input 1'!$B$6>1,GL73*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM73,IF('NGER input 1'!$B$6>1,GM73*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN73,IF('NGER input 1'!$B$6>1,GN73*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO73,IF('NGER input 1'!$B$6>1,GO73*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP73,IF('NGER input 1'!$B$6>1,GP73*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[70,0,0,0,0,null,{"$f":"IF(OR($F74='Common parameters'!$EQ$8,$F74=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F74='Common parameters'!$EQ$4,$F74='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F74='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F74='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F74='Common parameters'!$EQ$8,$F74=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F74='Common parameters'!$EQ$4,$F74='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F74='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F74='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW74<>\"\",AW74,'NGER input 2'!CP74+((SUM('NGER input 2'!$DH74:$DP74)*'NGER input 2'!CP74)/(SUM('NGER input 2'!$CY74:$DG74))))","v":{"$error":"#N/A"}},{"$f":"IF(AX74<>\"\",AX74,'NGER input 2'!CQ74+((SUM('NGER input 2'!$DH74:$DP74)*'NGER input 2'!CQ74)/(SUM('NGER input 2'!$CY74:$DG74))))","v":{"$error":"#N/A"}},{"$f":"IF(AY74<>\"\",AY74,'NGER input 2'!CR74+((SUM('NGER input 2'!$DH74:$DP74)*'NGER input 2'!CR74)/(SUM('NGER input 2'!$CY74:$DG74))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ74<>\"\",AZ74,'NGER input 2'!CS74+((SUM('NGER input 2'!$DH74:$DP74)*'NGER input 2'!CS74)/(SUM('NGER input 2'!$CY74:$DG74))))","v":{"$error":"#N/A"}},{"$f":"IF(BA74<>\"\",BA74,'NGER input 2'!CT74+((SUM('NGER input 2'!$DH74:$DP74)*'NGER input 2'!CT74)/(SUM('NGER input 2'!$CY74:$DG74))))","v":{"$error":"#N/A"}},{"$f":"IF(BB74<>\"\",BB74,'NGER input 2'!CU74+((SUM('NGER input 2'!$DH74:$DP74)*'NGER input 2'!CU74)/(SUM('NGER input 2'!$CY74:$DG74))))","v":{"$error":"#N/A"}},{"$f":"IF(BC74<>\"\",BC74,'NGER input 2'!CV74+((SUM('NGER input 2'!$DH74:$DP74)*'NGER input 2'!CV74)/(SUM('NGER input 2'!$CY74:$DG74))))","v":{"$error":"#N/A"}},{"$f":"IF(BD74<>\"\",BD74,'NGER input 2'!CW74+((SUM('NGER input 2'!$DH74:$DP74)*'NGER input 2'!CW74)/(SUM('NGER input 2'!$CY74:$DG74))))","v":{"$error":"#N/A"}},{"$f":"IF(BE74<>\"\",BE74,'NGER input 2'!CX74+((SUM('NGER input 2'!$DH74:$DP74)*'NGER input 2'!CX74)/(SUM('NGER input 2'!$CY74:$DG74))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G74*'NGER input 2'!J74+'NGER input 2'!$H74*'NGER input 2'!S74+'NGER input 2'!$I74*'NGER input 2'!AB74","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G74*'NGER input 2'!K74+'NGER input 2'!$H74*'NGER input 2'!T74+'NGER input 2'!$I74*'NGER input 2'!AC74","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G74*'NGER input 2'!L74+'NGER input 2'!$H74*'NGER input 2'!U74+'NGER input 2'!$I74*'NGER input 2'!AD74","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G74*'NGER input 2'!M74+'NGER input 2'!$H74*'NGER input 2'!V74+'NGER input 2'!$I74*'NGER input 2'!AE74","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G74*'NGER input 2'!N74+'NGER input 2'!$H74*'NGER input 2'!W74+'NGER input 2'!$I74*'NGER input 2'!AF74","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G74*'NGER input 2'!O74+'NGER input 2'!$H74*'NGER input 2'!X74+'NGER input 2'!$I74*'NGER input 2'!AG74","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G74*'NGER input 2'!P74+'NGER input 2'!$H74*'NGER input 2'!Y74+'NGER input 2'!$I74*'NGER input 2'!AH74","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G74*'NGER input 2'!Q74+'NGER input 2'!$H74*'NGER input 2'!Z74+'NGER input 2'!$I74*'NGER input 2'!AI74","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G74*'NGER input 2'!R74+'NGER input 2'!$H74*'NGER input 2'!AA74+'NGER input 2'!$I74*'NGER input 2'!AJ74","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW74<>\"\",\"\",'NGER input 2'!CP74)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX74<>\"\",\"\",'NGER input 2'!CQ74)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY74<>\"\",\"\",'NGER input 2'!CR74)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ74<>\"\",\"\",'NGER input 2'!CS74)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA74<>\"\",\"\",'NGER input 2'!CT74)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB74<>\"\",\"\",'NGER input 2'!CU74)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC74<>\"\",\"\",'NGER input 2'!CV74)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD74<>\"\",\"\",'NGER input 2'!CW74)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE74<>\"\",\"\",'NGER input 2'!CX74)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW74=\"\",\"\",'NGER input 2'!CP74-'NGER input 2'!AW74)","v":""},{"$f":"IF('NGER input 2'!AX74=\"\",\"\",'NGER input 2'!$G74*'NGER input 2'!K74+'NGER input 2'!$H74*'NGER input 2'!T74+'NGER input 2'!$I74*'NGER input 2'!AC74-'NGER input 2'!AX74)","v":""},{"$f":"IF('NGER input 2'!AY74=\"\",\"\",'NGER input 2'!$G74*'NGER input 2'!L74+'NGER input 2'!$H74*'NGER input 2'!U74+'NGER input 2'!$I74*'NGER input 2'!AD74-'NGER input 2'!AY74)","v":""},{"$f":"IF('NGER input 2'!AZ74=\"\",\"\",'NGER input 2'!$G74*'NGER input 2'!M74+'NGER input 2'!$H74*'NGER input 2'!V74+'NGER input 2'!$I74*'NGER input 2'!AE74-'NGER input 2'!AZ74)","v":""},{"$f":"IF('NGER input 2'!BA74=\"\",\"\",'NGER input 2'!$G74*'NGER input 2'!N74+'NGER input 2'!$H74*'NGER input 2'!W74+'NGER input 2'!$I74*'NGER input 2'!AF74-'NGER input 2'!BA74)","v":""},{"$f":"IF('NGER input 2'!BB74=\"\",\"\",'NGER input 2'!$G74*'NGER input 2'!O74+'NGER input 2'!$H74*'NGER input 2'!X74+'NGER input 2'!$I74*'NGER input 2'!AG74-'NGER input 2'!BB74)","v":""},{"$f":"IF('NGER input 2'!BC74=\"\",\"\",'NGER input 2'!$G74*'NGER input 2'!P74+'NGER input 2'!$H74*'NGER input 2'!Y74+'NGER input 2'!$I74*'NGER input 2'!AH74-'NGER input 2'!BC74)","v":""},{"$f":"IF('NGER input 2'!BD74=\"\",\"\",'NGER input 2'!$G74*'NGER input 2'!Q74+'NGER input 2'!$H74*'NGER input 2'!Z74+'NGER input 2'!$I74*'NGER input 2'!AI74-'NGER input 2'!BD74)","v":""},{"$f":"IF('NGER input 2'!BE74=\"\",\"\",'NGER input 2'!$G74*'NGER input 2'!R74+'NGER input 2'!$H74*'NGER input 2'!AA74+'NGER input 2'!$I74*'NGER input 2'!AJ74-'NGER input 2'!BE74)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG74,IF('NGER input 1'!$B$6>1,GG74*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH74,IF('NGER input 1'!$B$6>1,GH74*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI74,IF('NGER input 1'!$B$6>1,GI74*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ74,IF('NGER input 1'!$B$6>1,GJ74*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK74,IF('NGER input 1'!$B$6>1,GK74*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL74,IF('NGER input 1'!$B$6>1,GL74*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM74,IF('NGER input 1'!$B$6>1,GM74*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN74,IF('NGER input 1'!$B$6>1,GN74*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO74,IF('NGER input 1'!$B$6>1,GO74*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP74,IF('NGER input 1'!$B$6>1,GP74*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[71,0,0,0,0,null,{"$f":"IF(OR($F75='Common parameters'!$EQ$8,$F75=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F75='Common parameters'!$EQ$4,$F75='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F75='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F75='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F75='Common parameters'!$EQ$8,$F75=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F75='Common parameters'!$EQ$4,$F75='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F75='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F75='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW75<>\"\",AW75,'NGER input 2'!CP75+((SUM('NGER input 2'!$DH75:$DP75)*'NGER input 2'!CP75)/(SUM('NGER input 2'!$CY75:$DG75))))","v":{"$error":"#N/A"}},{"$f":"IF(AX75<>\"\",AX75,'NGER input 2'!CQ75+((SUM('NGER input 2'!$DH75:$DP75)*'NGER input 2'!CQ75)/(SUM('NGER input 2'!$CY75:$DG75))))","v":{"$error":"#N/A"}},{"$f":"IF(AY75<>\"\",AY75,'NGER input 2'!CR75+((SUM('NGER input 2'!$DH75:$DP75)*'NGER input 2'!CR75)/(SUM('NGER input 2'!$CY75:$DG75))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ75<>\"\",AZ75,'NGER input 2'!CS75+((SUM('NGER input 2'!$DH75:$DP75)*'NGER input 2'!CS75)/(SUM('NGER input 2'!$CY75:$DG75))))","v":{"$error":"#N/A"}},{"$f":"IF(BA75<>\"\",BA75,'NGER input 2'!CT75+((SUM('NGER input 2'!$DH75:$DP75)*'NGER input 2'!CT75)/(SUM('NGER input 2'!$CY75:$DG75))))","v":{"$error":"#N/A"}},{"$f":"IF(BB75<>\"\",BB75,'NGER input 2'!CU75+((SUM('NGER input 2'!$DH75:$DP75)*'NGER input 2'!CU75)/(SUM('NGER input 2'!$CY75:$DG75))))","v":{"$error":"#N/A"}},{"$f":"IF(BC75<>\"\",BC75,'NGER input 2'!CV75+((SUM('NGER input 2'!$DH75:$DP75)*'NGER input 2'!CV75)/(SUM('NGER input 2'!$CY75:$DG75))))","v":{"$error":"#N/A"}},{"$f":"IF(BD75<>\"\",BD75,'NGER input 2'!CW75+((SUM('NGER input 2'!$DH75:$DP75)*'NGER input 2'!CW75)/(SUM('NGER input 2'!$CY75:$DG75))))","v":{"$error":"#N/A"}},{"$f":"IF(BE75<>\"\",BE75,'NGER input 2'!CX75+((SUM('NGER input 2'!$DH75:$DP75)*'NGER input 2'!CX75)/(SUM('NGER input 2'!$CY75:$DG75))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G75*'NGER input 2'!J75+'NGER input 2'!$H75*'NGER input 2'!S75+'NGER input 2'!$I75*'NGER input 2'!AB75","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G75*'NGER input 2'!K75+'NGER input 2'!$H75*'NGER input 2'!T75+'NGER input 2'!$I75*'NGER input 2'!AC75","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G75*'NGER input 2'!L75+'NGER input 2'!$H75*'NGER input 2'!U75+'NGER input 2'!$I75*'NGER input 2'!AD75","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G75*'NGER input 2'!M75+'NGER input 2'!$H75*'NGER input 2'!V75+'NGER input 2'!$I75*'NGER input 2'!AE75","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G75*'NGER input 2'!N75+'NGER input 2'!$H75*'NGER input 2'!W75+'NGER input 2'!$I75*'NGER input 2'!AF75","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G75*'NGER input 2'!O75+'NGER input 2'!$H75*'NGER input 2'!X75+'NGER input 2'!$I75*'NGER input 2'!AG75","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G75*'NGER input 2'!P75+'NGER input 2'!$H75*'NGER input 2'!Y75+'NGER input 2'!$I75*'NGER input 2'!AH75","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G75*'NGER input 2'!Q75+'NGER input 2'!$H75*'NGER input 2'!Z75+'NGER input 2'!$I75*'NGER input 2'!AI75","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G75*'NGER input 2'!R75+'NGER input 2'!$H75*'NGER input 2'!AA75+'NGER input 2'!$I75*'NGER input 2'!AJ75","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW75<>\"\",\"\",'NGER input 2'!CP75)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX75<>\"\",\"\",'NGER input 2'!CQ75)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY75<>\"\",\"\",'NGER input 2'!CR75)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ75<>\"\",\"\",'NGER input 2'!CS75)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA75<>\"\",\"\",'NGER input 2'!CT75)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB75<>\"\",\"\",'NGER input 2'!CU75)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC75<>\"\",\"\",'NGER input 2'!CV75)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD75<>\"\",\"\",'NGER input 2'!CW75)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE75<>\"\",\"\",'NGER input 2'!CX75)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW75=\"\",\"\",'NGER input 2'!CP75-'NGER input 2'!AW75)","v":""},{"$f":"IF('NGER input 2'!AX75=\"\",\"\",'NGER input 2'!$G75*'NGER input 2'!K75+'NGER input 2'!$H75*'NGER input 2'!T75+'NGER input 2'!$I75*'NGER input 2'!AC75-'NGER input 2'!AX75)","v":""},{"$f":"IF('NGER input 2'!AY75=\"\",\"\",'NGER input 2'!$G75*'NGER input 2'!L75+'NGER input 2'!$H75*'NGER input 2'!U75+'NGER input 2'!$I75*'NGER input 2'!AD75-'NGER input 2'!AY75)","v":""},{"$f":"IF('NGER input 2'!AZ75=\"\",\"\",'NGER input 2'!$G75*'NGER input 2'!M75+'NGER input 2'!$H75*'NGER input 2'!V75+'NGER input 2'!$I75*'NGER input 2'!AE75-'NGER input 2'!AZ75)","v":""},{"$f":"IF('NGER input 2'!BA75=\"\",\"\",'NGER input 2'!$G75*'NGER input 2'!N75+'NGER input 2'!$H75*'NGER input 2'!W75+'NGER input 2'!$I75*'NGER input 2'!AF75-'NGER input 2'!BA75)","v":""},{"$f":"IF('NGER input 2'!BB75=\"\",\"\",'NGER input 2'!$G75*'NGER input 2'!O75+'NGER input 2'!$H75*'NGER input 2'!X75+'NGER input 2'!$I75*'NGER input 2'!AG75-'NGER input 2'!BB75)","v":""},{"$f":"IF('NGER input 2'!BC75=\"\",\"\",'NGER input 2'!$G75*'NGER input 2'!P75+'NGER input 2'!$H75*'NGER input 2'!Y75+'NGER input 2'!$I75*'NGER input 2'!AH75-'NGER input 2'!BC75)","v":""},{"$f":"IF('NGER input 2'!BD75=\"\",\"\",'NGER input 2'!$G75*'NGER input 2'!Q75+'NGER input 2'!$H75*'NGER input 2'!Z75+'NGER input 2'!$I75*'NGER input 2'!AI75-'NGER input 2'!BD75)","v":""},{"$f":"IF('NGER input 2'!BE75=\"\",\"\",'NGER input 2'!$G75*'NGER input 2'!R75+'NGER input 2'!$H75*'NGER input 2'!AA75+'NGER input 2'!$I75*'NGER input 2'!AJ75-'NGER input 2'!BE75)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG75,IF('NGER input 1'!$B$6>1,GG75*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH75,IF('NGER input 1'!$B$6>1,GH75*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI75,IF('NGER input 1'!$B$6>1,GI75*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ75,IF('NGER input 1'!$B$6>1,GJ75*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK75,IF('NGER input 1'!$B$6>1,GK75*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL75,IF('NGER input 1'!$B$6>1,GL75*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM75,IF('NGER input 1'!$B$6>1,GM75*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN75,IF('NGER input 1'!$B$6>1,GN75*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO75,IF('NGER input 1'!$B$6>1,GO75*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP75,IF('NGER input 1'!$B$6>1,GP75*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[72,0,0,0,0,null,{"$f":"IF(OR($F76='Common parameters'!$EQ$8,$F76=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F76='Common parameters'!$EQ$4,$F76='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F76='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F76='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F76='Common parameters'!$EQ$8,$F76=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F76='Common parameters'!$EQ$4,$F76='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F76='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F76='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW76<>\"\",AW76,'NGER input 2'!CP76+((SUM('NGER input 2'!$DH76:$DP76)*'NGER input 2'!CP76)/(SUM('NGER input 2'!$CY76:$DG76))))","v":{"$error":"#N/A"}},{"$f":"IF(AX76<>\"\",AX76,'NGER input 2'!CQ76+((SUM('NGER input 2'!$DH76:$DP76)*'NGER input 2'!CQ76)/(SUM('NGER input 2'!$CY76:$DG76))))","v":{"$error":"#N/A"}},{"$f":"IF(AY76<>\"\",AY76,'NGER input 2'!CR76+((SUM('NGER input 2'!$DH76:$DP76)*'NGER input 2'!CR76)/(SUM('NGER input 2'!$CY76:$DG76))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ76<>\"\",AZ76,'NGER input 2'!CS76+((SUM('NGER input 2'!$DH76:$DP76)*'NGER input 2'!CS76)/(SUM('NGER input 2'!$CY76:$DG76))))","v":{"$error":"#N/A"}},{"$f":"IF(BA76<>\"\",BA76,'NGER input 2'!CT76+((SUM('NGER input 2'!$DH76:$DP76)*'NGER input 2'!CT76)/(SUM('NGER input 2'!$CY76:$DG76))))","v":{"$error":"#N/A"}},{"$f":"IF(BB76<>\"\",BB76,'NGER input 2'!CU76+((SUM('NGER input 2'!$DH76:$DP76)*'NGER input 2'!CU76)/(SUM('NGER input 2'!$CY76:$DG76))))","v":{"$error":"#N/A"}},{"$f":"IF(BC76<>\"\",BC76,'NGER input 2'!CV76+((SUM('NGER input 2'!$DH76:$DP76)*'NGER input 2'!CV76)/(SUM('NGER input 2'!$CY76:$DG76))))","v":{"$error":"#N/A"}},{"$f":"IF(BD76<>\"\",BD76,'NGER input 2'!CW76+((SUM('NGER input 2'!$DH76:$DP76)*'NGER input 2'!CW76)/(SUM('NGER input 2'!$CY76:$DG76))))","v":{"$error":"#N/A"}},{"$f":"IF(BE76<>\"\",BE76,'NGER input 2'!CX76+((SUM('NGER input 2'!$DH76:$DP76)*'NGER input 2'!CX76)/(SUM('NGER input 2'!$CY76:$DG76))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G76*'NGER input 2'!J76+'NGER input 2'!$H76*'NGER input 2'!S76+'NGER input 2'!$I76*'NGER input 2'!AB76","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G76*'NGER input 2'!K76+'NGER input 2'!$H76*'NGER input 2'!T76+'NGER input 2'!$I76*'NGER input 2'!AC76","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G76*'NGER input 2'!L76+'NGER input 2'!$H76*'NGER input 2'!U76+'NGER input 2'!$I76*'NGER input 2'!AD76","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G76*'NGER input 2'!M76+'NGER input 2'!$H76*'NGER input 2'!V76+'NGER input 2'!$I76*'NGER input 2'!AE76","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G76*'NGER input 2'!N76+'NGER input 2'!$H76*'NGER input 2'!W76+'NGER input 2'!$I76*'NGER input 2'!AF76","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G76*'NGER input 2'!O76+'NGER input 2'!$H76*'NGER input 2'!X76+'NGER input 2'!$I76*'NGER input 2'!AG76","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G76*'NGER input 2'!P76+'NGER input 2'!$H76*'NGER input 2'!Y76+'NGER input 2'!$I76*'NGER input 2'!AH76","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G76*'NGER input 2'!Q76+'NGER input 2'!$H76*'NGER input 2'!Z76+'NGER input 2'!$I76*'NGER input 2'!AI76","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G76*'NGER input 2'!R76+'NGER input 2'!$H76*'NGER input 2'!AA76+'NGER input 2'!$I76*'NGER input 2'!AJ76","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW76<>\"\",\"\",'NGER input 2'!CP76)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX76<>\"\",\"\",'NGER input 2'!CQ76)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY76<>\"\",\"\",'NGER input 2'!CR76)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ76<>\"\",\"\",'NGER input 2'!CS76)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA76<>\"\",\"\",'NGER input 2'!CT76)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB76<>\"\",\"\",'NGER input 2'!CU76)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC76<>\"\",\"\",'NGER input 2'!CV76)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD76<>\"\",\"\",'NGER input 2'!CW76)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE76<>\"\",\"\",'NGER input 2'!CX76)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW76=\"\",\"\",'NGER input 2'!CP76-'NGER input 2'!AW76)","v":""},{"$f":"IF('NGER input 2'!AX76=\"\",\"\",'NGER input 2'!$G76*'NGER input 2'!K76+'NGER input 2'!$H76*'NGER input 2'!T76+'NGER input 2'!$I76*'NGER input 2'!AC76-'NGER input 2'!AX76)","v":""},{"$f":"IF('NGER input 2'!AY76=\"\",\"\",'NGER input 2'!$G76*'NGER input 2'!L76+'NGER input 2'!$H76*'NGER input 2'!U76+'NGER input 2'!$I76*'NGER input 2'!AD76-'NGER input 2'!AY76)","v":""},{"$f":"IF('NGER input 2'!AZ76=\"\",\"\",'NGER input 2'!$G76*'NGER input 2'!M76+'NGER input 2'!$H76*'NGER input 2'!V76+'NGER input 2'!$I76*'NGER input 2'!AE76-'NGER input 2'!AZ76)","v":""},{"$f":"IF('NGER input 2'!BA76=\"\",\"\",'NGER input 2'!$G76*'NGER input 2'!N76+'NGER input 2'!$H76*'NGER input 2'!W76+'NGER input 2'!$I76*'NGER input 2'!AF76-'NGER input 2'!BA76)","v":""},{"$f":"IF('NGER input 2'!BB76=\"\",\"\",'NGER input 2'!$G76*'NGER input 2'!O76+'NGER input 2'!$H76*'NGER input 2'!X76+'NGER input 2'!$I76*'NGER input 2'!AG76-'NGER input 2'!BB76)","v":""},{"$f":"IF('NGER input 2'!BC76=\"\",\"\",'NGER input 2'!$G76*'NGER input 2'!P76+'NGER input 2'!$H76*'NGER input 2'!Y76+'NGER input 2'!$I76*'NGER input 2'!AH76-'NGER input 2'!BC76)","v":""},{"$f":"IF('NGER input 2'!BD76=\"\",\"\",'NGER input 2'!$G76*'NGER input 2'!Q76+'NGER input 2'!$H76*'NGER input 2'!Z76+'NGER input 2'!$I76*'NGER input 2'!AI76-'NGER input 2'!BD76)","v":""},{"$f":"IF('NGER input 2'!BE76=\"\",\"\",'NGER input 2'!$G76*'NGER input 2'!R76+'NGER input 2'!$H76*'NGER input 2'!AA76+'NGER input 2'!$I76*'NGER input 2'!AJ76-'NGER input 2'!BE76)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG76,IF('NGER input 1'!$B$6>1,GG76*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH76,IF('NGER input 1'!$B$6>1,GH76*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI76,IF('NGER input 1'!$B$6>1,GI76*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ76,IF('NGER input 1'!$B$6>1,GJ76*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK76,IF('NGER input 1'!$B$6>1,GK76*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL76,IF('NGER input 1'!$B$6>1,GL76*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM76,IF('NGER input 1'!$B$6>1,GM76*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN76,IF('NGER input 1'!$B$6>1,GN76*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO76,IF('NGER input 1'!$B$6>1,GO76*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP76,IF('NGER input 1'!$B$6>1,GP76*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[73,0,0,0,0,null,{"$f":"IF(OR($F77='Common parameters'!$EQ$8,$F77=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F77='Common parameters'!$EQ$4,$F77='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F77='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F77='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F77='Common parameters'!$EQ$8,$F77=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F77='Common parameters'!$EQ$4,$F77='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F77='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F77='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW77<>\"\",AW77,'NGER input 2'!CP77+((SUM('NGER input 2'!$DH77:$DP77)*'NGER input 2'!CP77)/(SUM('NGER input 2'!$CY77:$DG77))))","v":{"$error":"#N/A"}},{"$f":"IF(AX77<>\"\",AX77,'NGER input 2'!CQ77+((SUM('NGER input 2'!$DH77:$DP77)*'NGER input 2'!CQ77)/(SUM('NGER input 2'!$CY77:$DG77))))","v":{"$error":"#N/A"}},{"$f":"IF(AY77<>\"\",AY77,'NGER input 2'!CR77+((SUM('NGER input 2'!$DH77:$DP77)*'NGER input 2'!CR77)/(SUM('NGER input 2'!$CY77:$DG77))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ77<>\"\",AZ77,'NGER input 2'!CS77+((SUM('NGER input 2'!$DH77:$DP77)*'NGER input 2'!CS77)/(SUM('NGER input 2'!$CY77:$DG77))))","v":{"$error":"#N/A"}},{"$f":"IF(BA77<>\"\",BA77,'NGER input 2'!CT77+((SUM('NGER input 2'!$DH77:$DP77)*'NGER input 2'!CT77)/(SUM('NGER input 2'!$CY77:$DG77))))","v":{"$error":"#N/A"}},{"$f":"IF(BB77<>\"\",BB77,'NGER input 2'!CU77+((SUM('NGER input 2'!$DH77:$DP77)*'NGER input 2'!CU77)/(SUM('NGER input 2'!$CY77:$DG77))))","v":{"$error":"#N/A"}},{"$f":"IF(BC77<>\"\",BC77,'NGER input 2'!CV77+((SUM('NGER input 2'!$DH77:$DP77)*'NGER input 2'!CV77)/(SUM('NGER input 2'!$CY77:$DG77))))","v":{"$error":"#N/A"}},{"$f":"IF(BD77<>\"\",BD77,'NGER input 2'!CW77+((SUM('NGER input 2'!$DH77:$DP77)*'NGER input 2'!CW77)/(SUM('NGER input 2'!$CY77:$DG77))))","v":{"$error":"#N/A"}},{"$f":"IF(BE77<>\"\",BE77,'NGER input 2'!CX77+((SUM('NGER input 2'!$DH77:$DP77)*'NGER input 2'!CX77)/(SUM('NGER input 2'!$CY77:$DG77))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G77*'NGER input 2'!J77+'NGER input 2'!$H77*'NGER input 2'!S77+'NGER input 2'!$I77*'NGER input 2'!AB77","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G77*'NGER input 2'!K77+'NGER input 2'!$H77*'NGER input 2'!T77+'NGER input 2'!$I77*'NGER input 2'!AC77","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G77*'NGER input 2'!L77+'NGER input 2'!$H77*'NGER input 2'!U77+'NGER input 2'!$I77*'NGER input 2'!AD77","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G77*'NGER input 2'!M77+'NGER input 2'!$H77*'NGER input 2'!V77+'NGER input 2'!$I77*'NGER input 2'!AE77","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G77*'NGER input 2'!N77+'NGER input 2'!$H77*'NGER input 2'!W77+'NGER input 2'!$I77*'NGER input 2'!AF77","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G77*'NGER input 2'!O77+'NGER input 2'!$H77*'NGER input 2'!X77+'NGER input 2'!$I77*'NGER input 2'!AG77","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G77*'NGER input 2'!P77+'NGER input 2'!$H77*'NGER input 2'!Y77+'NGER input 2'!$I77*'NGER input 2'!AH77","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G77*'NGER input 2'!Q77+'NGER input 2'!$H77*'NGER input 2'!Z77+'NGER input 2'!$I77*'NGER input 2'!AI77","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G77*'NGER input 2'!R77+'NGER input 2'!$H77*'NGER input 2'!AA77+'NGER input 2'!$I77*'NGER input 2'!AJ77","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW77<>\"\",\"\",'NGER input 2'!CP77)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX77<>\"\",\"\",'NGER input 2'!CQ77)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY77<>\"\",\"\",'NGER input 2'!CR77)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ77<>\"\",\"\",'NGER input 2'!CS77)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA77<>\"\",\"\",'NGER input 2'!CT77)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB77<>\"\",\"\",'NGER input 2'!CU77)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC77<>\"\",\"\",'NGER input 2'!CV77)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD77<>\"\",\"\",'NGER input 2'!CW77)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE77<>\"\",\"\",'NGER input 2'!CX77)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW77=\"\",\"\",'NGER input 2'!CP77-'NGER input 2'!AW77)","v":""},{"$f":"IF('NGER input 2'!AX77=\"\",\"\",'NGER input 2'!$G77*'NGER input 2'!K77+'NGER input 2'!$H77*'NGER input 2'!T77+'NGER input 2'!$I77*'NGER input 2'!AC77-'NGER input 2'!AX77)","v":""},{"$f":"IF('NGER input 2'!AY77=\"\",\"\",'NGER input 2'!$G77*'NGER input 2'!L77+'NGER input 2'!$H77*'NGER input 2'!U77+'NGER input 2'!$I77*'NGER input 2'!AD77-'NGER input 2'!AY77)","v":""},{"$f":"IF('NGER input 2'!AZ77=\"\",\"\",'NGER input 2'!$G77*'NGER input 2'!M77+'NGER input 2'!$H77*'NGER input 2'!V77+'NGER input 2'!$I77*'NGER input 2'!AE77-'NGER input 2'!AZ77)","v":""},{"$f":"IF('NGER input 2'!BA77=\"\",\"\",'NGER input 2'!$G77*'NGER input 2'!N77+'NGER input 2'!$H77*'NGER input 2'!W77+'NGER input 2'!$I77*'NGER input 2'!AF77-'NGER input 2'!BA77)","v":""},{"$f":"IF('NGER input 2'!BB77=\"\",\"\",'NGER input 2'!$G77*'NGER input 2'!O77+'NGER input 2'!$H77*'NGER input 2'!X77+'NGER input 2'!$I77*'NGER input 2'!AG77-'NGER input 2'!BB77)","v":""},{"$f":"IF('NGER input 2'!BC77=\"\",\"\",'NGER input 2'!$G77*'NGER input 2'!P77+'NGER input 2'!$H77*'NGER input 2'!Y77+'NGER input 2'!$I77*'NGER input 2'!AH77-'NGER input 2'!BC77)","v":""},{"$f":"IF('NGER input 2'!BD77=\"\",\"\",'NGER input 2'!$G77*'NGER input 2'!Q77+'NGER input 2'!$H77*'NGER input 2'!Z77+'NGER input 2'!$I77*'NGER input 2'!AI77-'NGER input 2'!BD77)","v":""},{"$f":"IF('NGER input 2'!BE77=\"\",\"\",'NGER input 2'!$G77*'NGER input 2'!R77+'NGER input 2'!$H77*'NGER input 2'!AA77+'NGER input 2'!$I77*'NGER input 2'!AJ77-'NGER input 2'!BE77)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG77,IF('NGER input 1'!$B$6>1,GG77*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH77,IF('NGER input 1'!$B$6>1,GH77*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI77,IF('NGER input 1'!$B$6>1,GI77*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ77,IF('NGER input 1'!$B$6>1,GJ77*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK77,IF('NGER input 1'!$B$6>1,GK77*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL77,IF('NGER input 1'!$B$6>1,GL77*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM77,IF('NGER input 1'!$B$6>1,GM77*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN77,IF('NGER input 1'!$B$6>1,GN77*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO77,IF('NGER input 1'!$B$6>1,GO77*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP77,IF('NGER input 1'!$B$6>1,GP77*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[74,0,0,0,0,null,{"$f":"IF(OR($F78='Common parameters'!$EQ$8,$F78=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F78='Common parameters'!$EQ$4,$F78='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F78='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F78='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F78='Common parameters'!$EQ$8,$F78=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F78='Common parameters'!$EQ$4,$F78='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F78='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F78='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW78<>\"\",AW78,'NGER input 2'!CP78+((SUM('NGER input 2'!$DH78:$DP78)*'NGER input 2'!CP78)/(SUM('NGER input 2'!$CY78:$DG78))))","v":{"$error":"#N/A"}},{"$f":"IF(AX78<>\"\",AX78,'NGER input 2'!CQ78+((SUM('NGER input 2'!$DH78:$DP78)*'NGER input 2'!CQ78)/(SUM('NGER input 2'!$CY78:$DG78))))","v":{"$error":"#N/A"}},{"$f":"IF(AY78<>\"\",AY78,'NGER input 2'!CR78+((SUM('NGER input 2'!$DH78:$DP78)*'NGER input 2'!CR78)/(SUM('NGER input 2'!$CY78:$DG78))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ78<>\"\",AZ78,'NGER input 2'!CS78+((SUM('NGER input 2'!$DH78:$DP78)*'NGER input 2'!CS78)/(SUM('NGER input 2'!$CY78:$DG78))))","v":{"$error":"#N/A"}},{"$f":"IF(BA78<>\"\",BA78,'NGER input 2'!CT78+((SUM('NGER input 2'!$DH78:$DP78)*'NGER input 2'!CT78)/(SUM('NGER input 2'!$CY78:$DG78))))","v":{"$error":"#N/A"}},{"$f":"IF(BB78<>\"\",BB78,'NGER input 2'!CU78+((SUM('NGER input 2'!$DH78:$DP78)*'NGER input 2'!CU78)/(SUM('NGER input 2'!$CY78:$DG78))))","v":{"$error":"#N/A"}},{"$f":"IF(BC78<>\"\",BC78,'NGER input 2'!CV78+((SUM('NGER input 2'!$DH78:$DP78)*'NGER input 2'!CV78)/(SUM('NGER input 2'!$CY78:$DG78))))","v":{"$error":"#N/A"}},{"$f":"IF(BD78<>\"\",BD78,'NGER input 2'!CW78+((SUM('NGER input 2'!$DH78:$DP78)*'NGER input 2'!CW78)/(SUM('NGER input 2'!$CY78:$DG78))))","v":{"$error":"#N/A"}},{"$f":"IF(BE78<>\"\",BE78,'NGER input 2'!CX78+((SUM('NGER input 2'!$DH78:$DP78)*'NGER input 2'!CX78)/(SUM('NGER input 2'!$CY78:$DG78))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G78*'NGER input 2'!J78+'NGER input 2'!$H78*'NGER input 2'!S78+'NGER input 2'!$I78*'NGER input 2'!AB78","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G78*'NGER input 2'!K78+'NGER input 2'!$H78*'NGER input 2'!T78+'NGER input 2'!$I78*'NGER input 2'!AC78","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G78*'NGER input 2'!L78+'NGER input 2'!$H78*'NGER input 2'!U78+'NGER input 2'!$I78*'NGER input 2'!AD78","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G78*'NGER input 2'!M78+'NGER input 2'!$H78*'NGER input 2'!V78+'NGER input 2'!$I78*'NGER input 2'!AE78","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G78*'NGER input 2'!N78+'NGER input 2'!$H78*'NGER input 2'!W78+'NGER input 2'!$I78*'NGER input 2'!AF78","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G78*'NGER input 2'!O78+'NGER input 2'!$H78*'NGER input 2'!X78+'NGER input 2'!$I78*'NGER input 2'!AG78","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G78*'NGER input 2'!P78+'NGER input 2'!$H78*'NGER input 2'!Y78+'NGER input 2'!$I78*'NGER input 2'!AH78","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G78*'NGER input 2'!Q78+'NGER input 2'!$H78*'NGER input 2'!Z78+'NGER input 2'!$I78*'NGER input 2'!AI78","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G78*'NGER input 2'!R78+'NGER input 2'!$H78*'NGER input 2'!AA78+'NGER input 2'!$I78*'NGER input 2'!AJ78","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW78<>\"\",\"\",'NGER input 2'!CP78)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX78<>\"\",\"\",'NGER input 2'!CQ78)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY78<>\"\",\"\",'NGER input 2'!CR78)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ78<>\"\",\"\",'NGER input 2'!CS78)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA78<>\"\",\"\",'NGER input 2'!CT78)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB78<>\"\",\"\",'NGER input 2'!CU78)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC78<>\"\",\"\",'NGER input 2'!CV78)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD78<>\"\",\"\",'NGER input 2'!CW78)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE78<>\"\",\"\",'NGER input 2'!CX78)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW78=\"\",\"\",'NGER input 2'!CP78-'NGER input 2'!AW78)","v":""},{"$f":"IF('NGER input 2'!AX78=\"\",\"\",'NGER input 2'!$G78*'NGER input 2'!K78+'NGER input 2'!$H78*'NGER input 2'!T78+'NGER input 2'!$I78*'NGER input 2'!AC78-'NGER input 2'!AX78)","v":""},{"$f":"IF('NGER input 2'!AY78=\"\",\"\",'NGER input 2'!$G78*'NGER input 2'!L78+'NGER input 2'!$H78*'NGER input 2'!U78+'NGER input 2'!$I78*'NGER input 2'!AD78-'NGER input 2'!AY78)","v":""},{"$f":"IF('NGER input 2'!AZ78=\"\",\"\",'NGER input 2'!$G78*'NGER input 2'!M78+'NGER input 2'!$H78*'NGER input 2'!V78+'NGER input 2'!$I78*'NGER input 2'!AE78-'NGER input 2'!AZ78)","v":""},{"$f":"IF('NGER input 2'!BA78=\"\",\"\",'NGER input 2'!$G78*'NGER input 2'!N78+'NGER input 2'!$H78*'NGER input 2'!W78+'NGER input 2'!$I78*'NGER input 2'!AF78-'NGER input 2'!BA78)","v":""},{"$f":"IF('NGER input 2'!BB78=\"\",\"\",'NGER input 2'!$G78*'NGER input 2'!O78+'NGER input 2'!$H78*'NGER input 2'!X78+'NGER input 2'!$I78*'NGER input 2'!AG78-'NGER input 2'!BB78)","v":""},{"$f":"IF('NGER input 2'!BC78=\"\",\"\",'NGER input 2'!$G78*'NGER input 2'!P78+'NGER input 2'!$H78*'NGER input 2'!Y78+'NGER input 2'!$I78*'NGER input 2'!AH78-'NGER input 2'!BC78)","v":""},{"$f":"IF('NGER input 2'!BD78=\"\",\"\",'NGER input 2'!$G78*'NGER input 2'!Q78+'NGER input 2'!$H78*'NGER input 2'!Z78+'NGER input 2'!$I78*'NGER input 2'!AI78-'NGER input 2'!BD78)","v":""},{"$f":"IF('NGER input 2'!BE78=\"\",\"\",'NGER input 2'!$G78*'NGER input 2'!R78+'NGER input 2'!$H78*'NGER input 2'!AA78+'NGER input 2'!$I78*'NGER input 2'!AJ78-'NGER input 2'!BE78)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG78,IF('NGER input 1'!$B$6>1,GG78*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH78,IF('NGER input 1'!$B$6>1,GH78*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI78,IF('NGER input 1'!$B$6>1,GI78*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ78,IF('NGER input 1'!$B$6>1,GJ78*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK78,IF('NGER input 1'!$B$6>1,GK78*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL78,IF('NGER input 1'!$B$6>1,GL78*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM78,IF('NGER input 1'!$B$6>1,GM78*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN78,IF('NGER input 1'!$B$6>1,GN78*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO78,IF('NGER input 1'!$B$6>1,GO78*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP78,IF('NGER input 1'!$B$6>1,GP78*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[75,0,0,0,0,null,{"$f":"IF(OR($F79='Common parameters'!$EQ$8,$F79=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F79='Common parameters'!$EQ$4,$F79='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F79='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F79='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F79='Common parameters'!$EQ$8,$F79=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F79='Common parameters'!$EQ$4,$F79='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F79='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F79='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW79<>\"\",AW79,'NGER input 2'!CP79+((SUM('NGER input 2'!$DH79:$DP79)*'NGER input 2'!CP79)/(SUM('NGER input 2'!$CY79:$DG79))))","v":{"$error":"#N/A"}},{"$f":"IF(AX79<>\"\",AX79,'NGER input 2'!CQ79+((SUM('NGER input 2'!$DH79:$DP79)*'NGER input 2'!CQ79)/(SUM('NGER input 2'!$CY79:$DG79))))","v":{"$error":"#N/A"}},{"$f":"IF(AY79<>\"\",AY79,'NGER input 2'!CR79+((SUM('NGER input 2'!$DH79:$DP79)*'NGER input 2'!CR79)/(SUM('NGER input 2'!$CY79:$DG79))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ79<>\"\",AZ79,'NGER input 2'!CS79+((SUM('NGER input 2'!$DH79:$DP79)*'NGER input 2'!CS79)/(SUM('NGER input 2'!$CY79:$DG79))))","v":{"$error":"#N/A"}},{"$f":"IF(BA79<>\"\",BA79,'NGER input 2'!CT79+((SUM('NGER input 2'!$DH79:$DP79)*'NGER input 2'!CT79)/(SUM('NGER input 2'!$CY79:$DG79))))","v":{"$error":"#N/A"}},{"$f":"IF(BB79<>\"\",BB79,'NGER input 2'!CU79+((SUM('NGER input 2'!$DH79:$DP79)*'NGER input 2'!CU79)/(SUM('NGER input 2'!$CY79:$DG79))))","v":{"$error":"#N/A"}},{"$f":"IF(BC79<>\"\",BC79,'NGER input 2'!CV79+((SUM('NGER input 2'!$DH79:$DP79)*'NGER input 2'!CV79)/(SUM('NGER input 2'!$CY79:$DG79))))","v":{"$error":"#N/A"}},{"$f":"IF(BD79<>\"\",BD79,'NGER input 2'!CW79+((SUM('NGER input 2'!$DH79:$DP79)*'NGER input 2'!CW79)/(SUM('NGER input 2'!$CY79:$DG79))))","v":{"$error":"#N/A"}},{"$f":"IF(BE79<>\"\",BE79,'NGER input 2'!CX79+((SUM('NGER input 2'!$DH79:$DP79)*'NGER input 2'!CX79)/(SUM('NGER input 2'!$CY79:$DG79))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G79*'NGER input 2'!J79+'NGER input 2'!$H79*'NGER input 2'!S79+'NGER input 2'!$I79*'NGER input 2'!AB79","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G79*'NGER input 2'!K79+'NGER input 2'!$H79*'NGER input 2'!T79+'NGER input 2'!$I79*'NGER input 2'!AC79","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G79*'NGER input 2'!L79+'NGER input 2'!$H79*'NGER input 2'!U79+'NGER input 2'!$I79*'NGER input 2'!AD79","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G79*'NGER input 2'!M79+'NGER input 2'!$H79*'NGER input 2'!V79+'NGER input 2'!$I79*'NGER input 2'!AE79","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G79*'NGER input 2'!N79+'NGER input 2'!$H79*'NGER input 2'!W79+'NGER input 2'!$I79*'NGER input 2'!AF79","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G79*'NGER input 2'!O79+'NGER input 2'!$H79*'NGER input 2'!X79+'NGER input 2'!$I79*'NGER input 2'!AG79","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G79*'NGER input 2'!P79+'NGER input 2'!$H79*'NGER input 2'!Y79+'NGER input 2'!$I79*'NGER input 2'!AH79","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G79*'NGER input 2'!Q79+'NGER input 2'!$H79*'NGER input 2'!Z79+'NGER input 2'!$I79*'NGER input 2'!AI79","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G79*'NGER input 2'!R79+'NGER input 2'!$H79*'NGER input 2'!AA79+'NGER input 2'!$I79*'NGER input 2'!AJ79","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW79<>\"\",\"\",'NGER input 2'!CP79)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX79<>\"\",\"\",'NGER input 2'!CQ79)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY79<>\"\",\"\",'NGER input 2'!CR79)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ79<>\"\",\"\",'NGER input 2'!CS79)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA79<>\"\",\"\",'NGER input 2'!CT79)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB79<>\"\",\"\",'NGER input 2'!CU79)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC79<>\"\",\"\",'NGER input 2'!CV79)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD79<>\"\",\"\",'NGER input 2'!CW79)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE79<>\"\",\"\",'NGER input 2'!CX79)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW79=\"\",\"\",'NGER input 2'!CP79-'NGER input 2'!AW79)","v":""},{"$f":"IF('NGER input 2'!AX79=\"\",\"\",'NGER input 2'!$G79*'NGER input 2'!K79+'NGER input 2'!$H79*'NGER input 2'!T79+'NGER input 2'!$I79*'NGER input 2'!AC79-'NGER input 2'!AX79)","v":""},{"$f":"IF('NGER input 2'!AY79=\"\",\"\",'NGER input 2'!$G79*'NGER input 2'!L79+'NGER input 2'!$H79*'NGER input 2'!U79+'NGER input 2'!$I79*'NGER input 2'!AD79-'NGER input 2'!AY79)","v":""},{"$f":"IF('NGER input 2'!AZ79=\"\",\"\",'NGER input 2'!$G79*'NGER input 2'!M79+'NGER input 2'!$H79*'NGER input 2'!V79+'NGER input 2'!$I79*'NGER input 2'!AE79-'NGER input 2'!AZ79)","v":""},{"$f":"IF('NGER input 2'!BA79=\"\",\"\",'NGER input 2'!$G79*'NGER input 2'!N79+'NGER input 2'!$H79*'NGER input 2'!W79+'NGER input 2'!$I79*'NGER input 2'!AF79-'NGER input 2'!BA79)","v":""},{"$f":"IF('NGER input 2'!BB79=\"\",\"\",'NGER input 2'!$G79*'NGER input 2'!O79+'NGER input 2'!$H79*'NGER input 2'!X79+'NGER input 2'!$I79*'NGER input 2'!AG79-'NGER input 2'!BB79)","v":""},{"$f":"IF('NGER input 2'!BC79=\"\",\"\",'NGER input 2'!$G79*'NGER input 2'!P79+'NGER input 2'!$H79*'NGER input 2'!Y79+'NGER input 2'!$I79*'NGER input 2'!AH79-'NGER input 2'!BC79)","v":""},{"$f":"IF('NGER input 2'!BD79=\"\",\"\",'NGER input 2'!$G79*'NGER input 2'!Q79+'NGER input 2'!$H79*'NGER input 2'!Z79+'NGER input 2'!$I79*'NGER input 2'!AI79-'NGER input 2'!BD79)","v":""},{"$f":"IF('NGER input 2'!BE79=\"\",\"\",'NGER input 2'!$G79*'NGER input 2'!R79+'NGER input 2'!$H79*'NGER input 2'!AA79+'NGER input 2'!$I79*'NGER input 2'!AJ79-'NGER input 2'!BE79)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG79,IF('NGER input 1'!$B$6>1,GG79*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH79,IF('NGER input 1'!$B$6>1,GH79*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI79,IF('NGER input 1'!$B$6>1,GI79*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ79,IF('NGER input 1'!$B$6>1,GJ79*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK79,IF('NGER input 1'!$B$6>1,GK79*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL79,IF('NGER input 1'!$B$6>1,GL79*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM79,IF('NGER input 1'!$B$6>1,GM79*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN79,IF('NGER input 1'!$B$6>1,GN79*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO79,IF('NGER input 1'!$B$6>1,GO79*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP79,IF('NGER input 1'!$B$6>1,GP79*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[76,0,0,0,0,null,{"$f":"IF(OR($F80='Common parameters'!$EQ$8,$F80=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F80='Common parameters'!$EQ$4,$F80='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F80='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F80='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F80='Common parameters'!$EQ$8,$F80=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F80='Common parameters'!$EQ$4,$F80='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F80='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F80='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW80<>\"\",AW80,'NGER input 2'!CP80+((SUM('NGER input 2'!$DH80:$DP80)*'NGER input 2'!CP80)/(SUM('NGER input 2'!$CY80:$DG80))))","v":{"$error":"#N/A"}},{"$f":"IF(AX80<>\"\",AX80,'NGER input 2'!CQ80+((SUM('NGER input 2'!$DH80:$DP80)*'NGER input 2'!CQ80)/(SUM('NGER input 2'!$CY80:$DG80))))","v":{"$error":"#N/A"}},{"$f":"IF(AY80<>\"\",AY80,'NGER input 2'!CR80+((SUM('NGER input 2'!$DH80:$DP80)*'NGER input 2'!CR80)/(SUM('NGER input 2'!$CY80:$DG80))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ80<>\"\",AZ80,'NGER input 2'!CS80+((SUM('NGER input 2'!$DH80:$DP80)*'NGER input 2'!CS80)/(SUM('NGER input 2'!$CY80:$DG80))))","v":{"$error":"#N/A"}},{"$f":"IF(BA80<>\"\",BA80,'NGER input 2'!CT80+((SUM('NGER input 2'!$DH80:$DP80)*'NGER input 2'!CT80)/(SUM('NGER input 2'!$CY80:$DG80))))","v":{"$error":"#N/A"}},{"$f":"IF(BB80<>\"\",BB80,'NGER input 2'!CU80+((SUM('NGER input 2'!$DH80:$DP80)*'NGER input 2'!CU80)/(SUM('NGER input 2'!$CY80:$DG80))))","v":{"$error":"#N/A"}},{"$f":"IF(BC80<>\"\",BC80,'NGER input 2'!CV80+((SUM('NGER input 2'!$DH80:$DP80)*'NGER input 2'!CV80)/(SUM('NGER input 2'!$CY80:$DG80))))","v":{"$error":"#N/A"}},{"$f":"IF(BD80<>\"\",BD80,'NGER input 2'!CW80+((SUM('NGER input 2'!$DH80:$DP80)*'NGER input 2'!CW80)/(SUM('NGER input 2'!$CY80:$DG80))))","v":{"$error":"#N/A"}},{"$f":"IF(BE80<>\"\",BE80,'NGER input 2'!CX80+((SUM('NGER input 2'!$DH80:$DP80)*'NGER input 2'!CX80)/(SUM('NGER input 2'!$CY80:$DG80))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G80*'NGER input 2'!J80+'NGER input 2'!$H80*'NGER input 2'!S80+'NGER input 2'!$I80*'NGER input 2'!AB80","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G80*'NGER input 2'!K80+'NGER input 2'!$H80*'NGER input 2'!T80+'NGER input 2'!$I80*'NGER input 2'!AC80","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G80*'NGER input 2'!L80+'NGER input 2'!$H80*'NGER input 2'!U80+'NGER input 2'!$I80*'NGER input 2'!AD80","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G80*'NGER input 2'!M80+'NGER input 2'!$H80*'NGER input 2'!V80+'NGER input 2'!$I80*'NGER input 2'!AE80","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G80*'NGER input 2'!N80+'NGER input 2'!$H80*'NGER input 2'!W80+'NGER input 2'!$I80*'NGER input 2'!AF80","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G80*'NGER input 2'!O80+'NGER input 2'!$H80*'NGER input 2'!X80+'NGER input 2'!$I80*'NGER input 2'!AG80","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G80*'NGER input 2'!P80+'NGER input 2'!$H80*'NGER input 2'!Y80+'NGER input 2'!$I80*'NGER input 2'!AH80","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G80*'NGER input 2'!Q80+'NGER input 2'!$H80*'NGER input 2'!Z80+'NGER input 2'!$I80*'NGER input 2'!AI80","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G80*'NGER input 2'!R80+'NGER input 2'!$H80*'NGER input 2'!AA80+'NGER input 2'!$I80*'NGER input 2'!AJ80","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW80<>\"\",\"\",'NGER input 2'!CP80)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX80<>\"\",\"\",'NGER input 2'!CQ80)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY80<>\"\",\"\",'NGER input 2'!CR80)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ80<>\"\",\"\",'NGER input 2'!CS80)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA80<>\"\",\"\",'NGER input 2'!CT80)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB80<>\"\",\"\",'NGER input 2'!CU80)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC80<>\"\",\"\",'NGER input 2'!CV80)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD80<>\"\",\"\",'NGER input 2'!CW80)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE80<>\"\",\"\",'NGER input 2'!CX80)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW80=\"\",\"\",'NGER input 2'!CP80-'NGER input 2'!AW80)","v":""},{"$f":"IF('NGER input 2'!AX80=\"\",\"\",'NGER input 2'!$G80*'NGER input 2'!K80+'NGER input 2'!$H80*'NGER input 2'!T80+'NGER input 2'!$I80*'NGER input 2'!AC80-'NGER input 2'!AX80)","v":""},{"$f":"IF('NGER input 2'!AY80=\"\",\"\",'NGER input 2'!$G80*'NGER input 2'!L80+'NGER input 2'!$H80*'NGER input 2'!U80+'NGER input 2'!$I80*'NGER input 2'!AD80-'NGER input 2'!AY80)","v":""},{"$f":"IF('NGER input 2'!AZ80=\"\",\"\",'NGER input 2'!$G80*'NGER input 2'!M80+'NGER input 2'!$H80*'NGER input 2'!V80+'NGER input 2'!$I80*'NGER input 2'!AE80-'NGER input 2'!AZ80)","v":""},{"$f":"IF('NGER input 2'!BA80=\"\",\"\",'NGER input 2'!$G80*'NGER input 2'!N80+'NGER input 2'!$H80*'NGER input 2'!W80+'NGER input 2'!$I80*'NGER input 2'!AF80-'NGER input 2'!BA80)","v":""},{"$f":"IF('NGER input 2'!BB80=\"\",\"\",'NGER input 2'!$G80*'NGER input 2'!O80+'NGER input 2'!$H80*'NGER input 2'!X80+'NGER input 2'!$I80*'NGER input 2'!AG80-'NGER input 2'!BB80)","v":""},{"$f":"IF('NGER input 2'!BC80=\"\",\"\",'NGER input 2'!$G80*'NGER input 2'!P80+'NGER input 2'!$H80*'NGER input 2'!Y80+'NGER input 2'!$I80*'NGER input 2'!AH80-'NGER input 2'!BC80)","v":""},{"$f":"IF('NGER input 2'!BD80=\"\",\"\",'NGER input 2'!$G80*'NGER input 2'!Q80+'NGER input 2'!$H80*'NGER input 2'!Z80+'NGER input 2'!$I80*'NGER input 2'!AI80-'NGER input 2'!BD80)","v":""},{"$f":"IF('NGER input 2'!BE80=\"\",\"\",'NGER input 2'!$G80*'NGER input 2'!R80+'NGER input 2'!$H80*'NGER input 2'!AA80+'NGER input 2'!$I80*'NGER input 2'!AJ80-'NGER input 2'!BE80)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG80,IF('NGER input 1'!$B$6>1,GG80*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH80,IF('NGER input 1'!$B$6>1,GH80*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI80,IF('NGER input 1'!$B$6>1,GI80*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ80,IF('NGER input 1'!$B$6>1,GJ80*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK80,IF('NGER input 1'!$B$6>1,GK80*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL80,IF('NGER input 1'!$B$6>1,GL80*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM80,IF('NGER input 1'!$B$6>1,GM80*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN80,IF('NGER input 1'!$B$6>1,GN80*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO80,IF('NGER input 1'!$B$6>1,GO80*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP80,IF('NGER input 1'!$B$6>1,GP80*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[77,0,0,0,0,null,{"$f":"IF(OR($F81='Common parameters'!$EQ$8,$F81=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F81='Common parameters'!$EQ$4,$F81='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F81='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F81='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F81='Common parameters'!$EQ$8,$F81=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F81='Common parameters'!$EQ$4,$F81='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F81='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F81='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW81<>\"\",AW81,'NGER input 2'!CP81+((SUM('NGER input 2'!$DH81:$DP81)*'NGER input 2'!CP81)/(SUM('NGER input 2'!$CY81:$DG81))))","v":{"$error":"#N/A"}},{"$f":"IF(AX81<>\"\",AX81,'NGER input 2'!CQ81+((SUM('NGER input 2'!$DH81:$DP81)*'NGER input 2'!CQ81)/(SUM('NGER input 2'!$CY81:$DG81))))","v":{"$error":"#N/A"}},{"$f":"IF(AY81<>\"\",AY81,'NGER input 2'!CR81+((SUM('NGER input 2'!$DH81:$DP81)*'NGER input 2'!CR81)/(SUM('NGER input 2'!$CY81:$DG81))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ81<>\"\",AZ81,'NGER input 2'!CS81+((SUM('NGER input 2'!$DH81:$DP81)*'NGER input 2'!CS81)/(SUM('NGER input 2'!$CY81:$DG81))))","v":{"$error":"#N/A"}},{"$f":"IF(BA81<>\"\",BA81,'NGER input 2'!CT81+((SUM('NGER input 2'!$DH81:$DP81)*'NGER input 2'!CT81)/(SUM('NGER input 2'!$CY81:$DG81))))","v":{"$error":"#N/A"}},{"$f":"IF(BB81<>\"\",BB81,'NGER input 2'!CU81+((SUM('NGER input 2'!$DH81:$DP81)*'NGER input 2'!CU81)/(SUM('NGER input 2'!$CY81:$DG81))))","v":{"$error":"#N/A"}},{"$f":"IF(BC81<>\"\",BC81,'NGER input 2'!CV81+((SUM('NGER input 2'!$DH81:$DP81)*'NGER input 2'!CV81)/(SUM('NGER input 2'!$CY81:$DG81))))","v":{"$error":"#N/A"}},{"$f":"IF(BD81<>\"\",BD81,'NGER input 2'!CW81+((SUM('NGER input 2'!$DH81:$DP81)*'NGER input 2'!CW81)/(SUM('NGER input 2'!$CY81:$DG81))))","v":{"$error":"#N/A"}},{"$f":"IF(BE81<>\"\",BE81,'NGER input 2'!CX81+((SUM('NGER input 2'!$DH81:$DP81)*'NGER input 2'!CX81)/(SUM('NGER input 2'!$CY81:$DG81))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G81*'NGER input 2'!J81+'NGER input 2'!$H81*'NGER input 2'!S81+'NGER input 2'!$I81*'NGER input 2'!AB81","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G81*'NGER input 2'!K81+'NGER input 2'!$H81*'NGER input 2'!T81+'NGER input 2'!$I81*'NGER input 2'!AC81","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G81*'NGER input 2'!L81+'NGER input 2'!$H81*'NGER input 2'!U81+'NGER input 2'!$I81*'NGER input 2'!AD81","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G81*'NGER input 2'!M81+'NGER input 2'!$H81*'NGER input 2'!V81+'NGER input 2'!$I81*'NGER input 2'!AE81","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G81*'NGER input 2'!N81+'NGER input 2'!$H81*'NGER input 2'!W81+'NGER input 2'!$I81*'NGER input 2'!AF81","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G81*'NGER input 2'!O81+'NGER input 2'!$H81*'NGER input 2'!X81+'NGER input 2'!$I81*'NGER input 2'!AG81","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G81*'NGER input 2'!P81+'NGER input 2'!$H81*'NGER input 2'!Y81+'NGER input 2'!$I81*'NGER input 2'!AH81","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G81*'NGER input 2'!Q81+'NGER input 2'!$H81*'NGER input 2'!Z81+'NGER input 2'!$I81*'NGER input 2'!AI81","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G81*'NGER input 2'!R81+'NGER input 2'!$H81*'NGER input 2'!AA81+'NGER input 2'!$I81*'NGER input 2'!AJ81","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW81<>\"\",\"\",'NGER input 2'!CP81)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX81<>\"\",\"\",'NGER input 2'!CQ81)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY81<>\"\",\"\",'NGER input 2'!CR81)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ81<>\"\",\"\",'NGER input 2'!CS81)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA81<>\"\",\"\",'NGER input 2'!CT81)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB81<>\"\",\"\",'NGER input 2'!CU81)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC81<>\"\",\"\",'NGER input 2'!CV81)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD81<>\"\",\"\",'NGER input 2'!CW81)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE81<>\"\",\"\",'NGER input 2'!CX81)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW81=\"\",\"\",'NGER input 2'!CP81-'NGER input 2'!AW81)","v":""},{"$f":"IF('NGER input 2'!AX81=\"\",\"\",'NGER input 2'!$G81*'NGER input 2'!K81+'NGER input 2'!$H81*'NGER input 2'!T81+'NGER input 2'!$I81*'NGER input 2'!AC81-'NGER input 2'!AX81)","v":""},{"$f":"IF('NGER input 2'!AY81=\"\",\"\",'NGER input 2'!$G81*'NGER input 2'!L81+'NGER input 2'!$H81*'NGER input 2'!U81+'NGER input 2'!$I81*'NGER input 2'!AD81-'NGER input 2'!AY81)","v":""},{"$f":"IF('NGER input 2'!AZ81=\"\",\"\",'NGER input 2'!$G81*'NGER input 2'!M81+'NGER input 2'!$H81*'NGER input 2'!V81+'NGER input 2'!$I81*'NGER input 2'!AE81-'NGER input 2'!AZ81)","v":""},{"$f":"IF('NGER input 2'!BA81=\"\",\"\",'NGER input 2'!$G81*'NGER input 2'!N81+'NGER input 2'!$H81*'NGER input 2'!W81+'NGER input 2'!$I81*'NGER input 2'!AF81-'NGER input 2'!BA81)","v":""},{"$f":"IF('NGER input 2'!BB81=\"\",\"\",'NGER input 2'!$G81*'NGER input 2'!O81+'NGER input 2'!$H81*'NGER input 2'!X81+'NGER input 2'!$I81*'NGER input 2'!AG81-'NGER input 2'!BB81)","v":""},{"$f":"IF('NGER input 2'!BC81=\"\",\"\",'NGER input 2'!$G81*'NGER input 2'!P81+'NGER input 2'!$H81*'NGER input 2'!Y81+'NGER input 2'!$I81*'NGER input 2'!AH81-'NGER input 2'!BC81)","v":""},{"$f":"IF('NGER input 2'!BD81=\"\",\"\",'NGER input 2'!$G81*'NGER input 2'!Q81+'NGER input 2'!$H81*'NGER input 2'!Z81+'NGER input 2'!$I81*'NGER input 2'!AI81-'NGER input 2'!BD81)","v":""},{"$f":"IF('NGER input 2'!BE81=\"\",\"\",'NGER input 2'!$G81*'NGER input 2'!R81+'NGER input 2'!$H81*'NGER input 2'!AA81+'NGER input 2'!$I81*'NGER input 2'!AJ81-'NGER input 2'!BE81)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG81,IF('NGER input 1'!$B$6>1,GG81*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH81,IF('NGER input 1'!$B$6>1,GH81*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI81,IF('NGER input 1'!$B$6>1,GI81*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ81,IF('NGER input 1'!$B$6>1,GJ81*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK81,IF('NGER input 1'!$B$6>1,GK81*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL81,IF('NGER input 1'!$B$6>1,GL81*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM81,IF('NGER input 1'!$B$6>1,GM81*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN81,IF('NGER input 1'!$B$6>1,GN81*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO81,IF('NGER input 1'!$B$6>1,GO81*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP81,IF('NGER input 1'!$B$6>1,GP81*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[78,0,0,0,0,null,{"$f":"IF(OR($F82='Common parameters'!$EQ$8,$F82=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F82='Common parameters'!$EQ$4,$F82='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F82='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F82='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F82='Common parameters'!$EQ$8,$F82=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F82='Common parameters'!$EQ$4,$F82='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F82='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F82='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW82<>\"\",AW82,'NGER input 2'!CP82+((SUM('NGER input 2'!$DH82:$DP82)*'NGER input 2'!CP82)/(SUM('NGER input 2'!$CY82:$DG82))))","v":{"$error":"#N/A"}},{"$f":"IF(AX82<>\"\",AX82,'NGER input 2'!CQ82+((SUM('NGER input 2'!$DH82:$DP82)*'NGER input 2'!CQ82)/(SUM('NGER input 2'!$CY82:$DG82))))","v":{"$error":"#N/A"}},{"$f":"IF(AY82<>\"\",AY82,'NGER input 2'!CR82+((SUM('NGER input 2'!$DH82:$DP82)*'NGER input 2'!CR82)/(SUM('NGER input 2'!$CY82:$DG82))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ82<>\"\",AZ82,'NGER input 2'!CS82+((SUM('NGER input 2'!$DH82:$DP82)*'NGER input 2'!CS82)/(SUM('NGER input 2'!$CY82:$DG82))))","v":{"$error":"#N/A"}},{"$f":"IF(BA82<>\"\",BA82,'NGER input 2'!CT82+((SUM('NGER input 2'!$DH82:$DP82)*'NGER input 2'!CT82)/(SUM('NGER input 2'!$CY82:$DG82))))","v":{"$error":"#N/A"}},{"$f":"IF(BB82<>\"\",BB82,'NGER input 2'!CU82+((SUM('NGER input 2'!$DH82:$DP82)*'NGER input 2'!CU82)/(SUM('NGER input 2'!$CY82:$DG82))))","v":{"$error":"#N/A"}},{"$f":"IF(BC82<>\"\",BC82,'NGER input 2'!CV82+((SUM('NGER input 2'!$DH82:$DP82)*'NGER input 2'!CV82)/(SUM('NGER input 2'!$CY82:$DG82))))","v":{"$error":"#N/A"}},{"$f":"IF(BD82<>\"\",BD82,'NGER input 2'!CW82+((SUM('NGER input 2'!$DH82:$DP82)*'NGER input 2'!CW82)/(SUM('NGER input 2'!$CY82:$DG82))))","v":{"$error":"#N/A"}},{"$f":"IF(BE82<>\"\",BE82,'NGER input 2'!CX82+((SUM('NGER input 2'!$DH82:$DP82)*'NGER input 2'!CX82)/(SUM('NGER input 2'!$CY82:$DG82))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G82*'NGER input 2'!J82+'NGER input 2'!$H82*'NGER input 2'!S82+'NGER input 2'!$I82*'NGER input 2'!AB82","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G82*'NGER input 2'!K82+'NGER input 2'!$H82*'NGER input 2'!T82+'NGER input 2'!$I82*'NGER input 2'!AC82","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G82*'NGER input 2'!L82+'NGER input 2'!$H82*'NGER input 2'!U82+'NGER input 2'!$I82*'NGER input 2'!AD82","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G82*'NGER input 2'!M82+'NGER input 2'!$H82*'NGER input 2'!V82+'NGER input 2'!$I82*'NGER input 2'!AE82","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G82*'NGER input 2'!N82+'NGER input 2'!$H82*'NGER input 2'!W82+'NGER input 2'!$I82*'NGER input 2'!AF82","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G82*'NGER input 2'!O82+'NGER input 2'!$H82*'NGER input 2'!X82+'NGER input 2'!$I82*'NGER input 2'!AG82","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G82*'NGER input 2'!P82+'NGER input 2'!$H82*'NGER input 2'!Y82+'NGER input 2'!$I82*'NGER input 2'!AH82","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G82*'NGER input 2'!Q82+'NGER input 2'!$H82*'NGER input 2'!Z82+'NGER input 2'!$I82*'NGER input 2'!AI82","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G82*'NGER input 2'!R82+'NGER input 2'!$H82*'NGER input 2'!AA82+'NGER input 2'!$I82*'NGER input 2'!AJ82","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW82<>\"\",\"\",'NGER input 2'!CP82)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX82<>\"\",\"\",'NGER input 2'!CQ82)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY82<>\"\",\"\",'NGER input 2'!CR82)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ82<>\"\",\"\",'NGER input 2'!CS82)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA82<>\"\",\"\",'NGER input 2'!CT82)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB82<>\"\",\"\",'NGER input 2'!CU82)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC82<>\"\",\"\",'NGER input 2'!CV82)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD82<>\"\",\"\",'NGER input 2'!CW82)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE82<>\"\",\"\",'NGER input 2'!CX82)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW82=\"\",\"\",'NGER input 2'!CP82-'NGER input 2'!AW82)","v":""},{"$f":"IF('NGER input 2'!AX82=\"\",\"\",'NGER input 2'!$G82*'NGER input 2'!K82+'NGER input 2'!$H82*'NGER input 2'!T82+'NGER input 2'!$I82*'NGER input 2'!AC82-'NGER input 2'!AX82)","v":""},{"$f":"IF('NGER input 2'!AY82=\"\",\"\",'NGER input 2'!$G82*'NGER input 2'!L82+'NGER input 2'!$H82*'NGER input 2'!U82+'NGER input 2'!$I82*'NGER input 2'!AD82-'NGER input 2'!AY82)","v":""},{"$f":"IF('NGER input 2'!AZ82=\"\",\"\",'NGER input 2'!$G82*'NGER input 2'!M82+'NGER input 2'!$H82*'NGER input 2'!V82+'NGER input 2'!$I82*'NGER input 2'!AE82-'NGER input 2'!AZ82)","v":""},{"$f":"IF('NGER input 2'!BA82=\"\",\"\",'NGER input 2'!$G82*'NGER input 2'!N82+'NGER input 2'!$H82*'NGER input 2'!W82+'NGER input 2'!$I82*'NGER input 2'!AF82-'NGER input 2'!BA82)","v":""},{"$f":"IF('NGER input 2'!BB82=\"\",\"\",'NGER input 2'!$G82*'NGER input 2'!O82+'NGER input 2'!$H82*'NGER input 2'!X82+'NGER input 2'!$I82*'NGER input 2'!AG82-'NGER input 2'!BB82)","v":""},{"$f":"IF('NGER input 2'!BC82=\"\",\"\",'NGER input 2'!$G82*'NGER input 2'!P82+'NGER input 2'!$H82*'NGER input 2'!Y82+'NGER input 2'!$I82*'NGER input 2'!AH82-'NGER input 2'!BC82)","v":""},{"$f":"IF('NGER input 2'!BD82=\"\",\"\",'NGER input 2'!$G82*'NGER input 2'!Q82+'NGER input 2'!$H82*'NGER input 2'!Z82+'NGER input 2'!$I82*'NGER input 2'!AI82-'NGER input 2'!BD82)","v":""},{"$f":"IF('NGER input 2'!BE82=\"\",\"\",'NGER input 2'!$G82*'NGER input 2'!R82+'NGER input 2'!$H82*'NGER input 2'!AA82+'NGER input 2'!$I82*'NGER input 2'!AJ82-'NGER input 2'!BE82)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG82,IF('NGER input 1'!$B$6>1,GG82*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH82,IF('NGER input 1'!$B$6>1,GH82*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI82,IF('NGER input 1'!$B$6>1,GI82*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ82,IF('NGER input 1'!$B$6>1,GJ82*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK82,IF('NGER input 1'!$B$6>1,GK82*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL82,IF('NGER input 1'!$B$6>1,GL82*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM82,IF('NGER input 1'!$B$6>1,GM82*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN82,IF('NGER input 1'!$B$6>1,GN82*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO82,IF('NGER input 1'!$B$6>1,GO82*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP82,IF('NGER input 1'!$B$6>1,GP82*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[79,0,0,0,0,null,{"$f":"IF(OR($F83='Common parameters'!$EQ$8,$F83=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F83='Common parameters'!$EQ$4,$F83='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F83='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F83='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F83='Common parameters'!$EQ$8,$F83=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F83='Common parameters'!$EQ$4,$F83='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F83='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F83='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW83<>\"\",AW83,'NGER input 2'!CP83+((SUM('NGER input 2'!$DH83:$DP83)*'NGER input 2'!CP83)/(SUM('NGER input 2'!$CY83:$DG83))))","v":{"$error":"#N/A"}},{"$f":"IF(AX83<>\"\",AX83,'NGER input 2'!CQ83+((SUM('NGER input 2'!$DH83:$DP83)*'NGER input 2'!CQ83)/(SUM('NGER input 2'!$CY83:$DG83))))","v":{"$error":"#N/A"}},{"$f":"IF(AY83<>\"\",AY83,'NGER input 2'!CR83+((SUM('NGER input 2'!$DH83:$DP83)*'NGER input 2'!CR83)/(SUM('NGER input 2'!$CY83:$DG83))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ83<>\"\",AZ83,'NGER input 2'!CS83+((SUM('NGER input 2'!$DH83:$DP83)*'NGER input 2'!CS83)/(SUM('NGER input 2'!$CY83:$DG83))))","v":{"$error":"#N/A"}},{"$f":"IF(BA83<>\"\",BA83,'NGER input 2'!CT83+((SUM('NGER input 2'!$DH83:$DP83)*'NGER input 2'!CT83)/(SUM('NGER input 2'!$CY83:$DG83))))","v":{"$error":"#N/A"}},{"$f":"IF(BB83<>\"\",BB83,'NGER input 2'!CU83+((SUM('NGER input 2'!$DH83:$DP83)*'NGER input 2'!CU83)/(SUM('NGER input 2'!$CY83:$DG83))))","v":{"$error":"#N/A"}},{"$f":"IF(BC83<>\"\",BC83,'NGER input 2'!CV83+((SUM('NGER input 2'!$DH83:$DP83)*'NGER input 2'!CV83)/(SUM('NGER input 2'!$CY83:$DG83))))","v":{"$error":"#N/A"}},{"$f":"IF(BD83<>\"\",BD83,'NGER input 2'!CW83+((SUM('NGER input 2'!$DH83:$DP83)*'NGER input 2'!CW83)/(SUM('NGER input 2'!$CY83:$DG83))))","v":{"$error":"#N/A"}},{"$f":"IF(BE83<>\"\",BE83,'NGER input 2'!CX83+((SUM('NGER input 2'!$DH83:$DP83)*'NGER input 2'!CX83)/(SUM('NGER input 2'!$CY83:$DG83))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G83*'NGER input 2'!J83+'NGER input 2'!$H83*'NGER input 2'!S83+'NGER input 2'!$I83*'NGER input 2'!AB83","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G83*'NGER input 2'!K83+'NGER input 2'!$H83*'NGER input 2'!T83+'NGER input 2'!$I83*'NGER input 2'!AC83","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G83*'NGER input 2'!L83+'NGER input 2'!$H83*'NGER input 2'!U83+'NGER input 2'!$I83*'NGER input 2'!AD83","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G83*'NGER input 2'!M83+'NGER input 2'!$H83*'NGER input 2'!V83+'NGER input 2'!$I83*'NGER input 2'!AE83","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G83*'NGER input 2'!N83+'NGER input 2'!$H83*'NGER input 2'!W83+'NGER input 2'!$I83*'NGER input 2'!AF83","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G83*'NGER input 2'!O83+'NGER input 2'!$H83*'NGER input 2'!X83+'NGER input 2'!$I83*'NGER input 2'!AG83","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G83*'NGER input 2'!P83+'NGER input 2'!$H83*'NGER input 2'!Y83+'NGER input 2'!$I83*'NGER input 2'!AH83","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G83*'NGER input 2'!Q83+'NGER input 2'!$H83*'NGER input 2'!Z83+'NGER input 2'!$I83*'NGER input 2'!AI83","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G83*'NGER input 2'!R83+'NGER input 2'!$H83*'NGER input 2'!AA83+'NGER input 2'!$I83*'NGER input 2'!AJ83","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW83<>\"\",\"\",'NGER input 2'!CP83)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX83<>\"\",\"\",'NGER input 2'!CQ83)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY83<>\"\",\"\",'NGER input 2'!CR83)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ83<>\"\",\"\",'NGER input 2'!CS83)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA83<>\"\",\"\",'NGER input 2'!CT83)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB83<>\"\",\"\",'NGER input 2'!CU83)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC83<>\"\",\"\",'NGER input 2'!CV83)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD83<>\"\",\"\",'NGER input 2'!CW83)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE83<>\"\",\"\",'NGER input 2'!CX83)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW83=\"\",\"\",'NGER input 2'!CP83-'NGER input 2'!AW83)","v":""},{"$f":"IF('NGER input 2'!AX83=\"\",\"\",'NGER input 2'!$G83*'NGER input 2'!K83+'NGER input 2'!$H83*'NGER input 2'!T83+'NGER input 2'!$I83*'NGER input 2'!AC83-'NGER input 2'!AX83)","v":""},{"$f":"IF('NGER input 2'!AY83=\"\",\"\",'NGER input 2'!$G83*'NGER input 2'!L83+'NGER input 2'!$H83*'NGER input 2'!U83+'NGER input 2'!$I83*'NGER input 2'!AD83-'NGER input 2'!AY83)","v":""},{"$f":"IF('NGER input 2'!AZ83=\"\",\"\",'NGER input 2'!$G83*'NGER input 2'!M83+'NGER input 2'!$H83*'NGER input 2'!V83+'NGER input 2'!$I83*'NGER input 2'!AE83-'NGER input 2'!AZ83)","v":""},{"$f":"IF('NGER input 2'!BA83=\"\",\"\",'NGER input 2'!$G83*'NGER input 2'!N83+'NGER input 2'!$H83*'NGER input 2'!W83+'NGER input 2'!$I83*'NGER input 2'!AF83-'NGER input 2'!BA83)","v":""},{"$f":"IF('NGER input 2'!BB83=\"\",\"\",'NGER input 2'!$G83*'NGER input 2'!O83+'NGER input 2'!$H83*'NGER input 2'!X83+'NGER input 2'!$I83*'NGER input 2'!AG83-'NGER input 2'!BB83)","v":""},{"$f":"IF('NGER input 2'!BC83=\"\",\"\",'NGER input 2'!$G83*'NGER input 2'!P83+'NGER input 2'!$H83*'NGER input 2'!Y83+'NGER input 2'!$I83*'NGER input 2'!AH83-'NGER input 2'!BC83)","v":""},{"$f":"IF('NGER input 2'!BD83=\"\",\"\",'NGER input 2'!$G83*'NGER input 2'!Q83+'NGER input 2'!$H83*'NGER input 2'!Z83+'NGER input 2'!$I83*'NGER input 2'!AI83-'NGER input 2'!BD83)","v":""},{"$f":"IF('NGER input 2'!BE83=\"\",\"\",'NGER input 2'!$G83*'NGER input 2'!R83+'NGER input 2'!$H83*'NGER input 2'!AA83+'NGER input 2'!$I83*'NGER input 2'!AJ83-'NGER input 2'!BE83)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG83,IF('NGER input 1'!$B$6>1,GG83*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH83,IF('NGER input 1'!$B$6>1,GH83*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI83,IF('NGER input 1'!$B$6>1,GI83*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ83,IF('NGER input 1'!$B$6>1,GJ83*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK83,IF('NGER input 1'!$B$6>1,GK83*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL83,IF('NGER input 1'!$B$6>1,GL83*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM83,IF('NGER input 1'!$B$6>1,GM83*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN83,IF('NGER input 1'!$B$6>1,GN83*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO83,IF('NGER input 1'!$B$6>1,GO83*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP83,IF('NGER input 1'!$B$6>1,GP83*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[80,0,0,0,0,null,{"$f":"IF(OR($F84='Common parameters'!$EQ$8,$F84=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F84='Common parameters'!$EQ$4,$F84='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F84='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F84='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F84='Common parameters'!$EQ$8,$F84=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F84='Common parameters'!$EQ$4,$F84='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F84='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F84='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW84<>\"\",AW84,'NGER input 2'!CP84+((SUM('NGER input 2'!$DH84:$DP84)*'NGER input 2'!CP84)/(SUM('NGER input 2'!$CY84:$DG84))))","v":{"$error":"#N/A"}},{"$f":"IF(AX84<>\"\",AX84,'NGER input 2'!CQ84+((SUM('NGER input 2'!$DH84:$DP84)*'NGER input 2'!CQ84)/(SUM('NGER input 2'!$CY84:$DG84))))","v":{"$error":"#N/A"}},{"$f":"IF(AY84<>\"\",AY84,'NGER input 2'!CR84+((SUM('NGER input 2'!$DH84:$DP84)*'NGER input 2'!CR84)/(SUM('NGER input 2'!$CY84:$DG84))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ84<>\"\",AZ84,'NGER input 2'!CS84+((SUM('NGER input 2'!$DH84:$DP84)*'NGER input 2'!CS84)/(SUM('NGER input 2'!$CY84:$DG84))))","v":{"$error":"#N/A"}},{"$f":"IF(BA84<>\"\",BA84,'NGER input 2'!CT84+((SUM('NGER input 2'!$DH84:$DP84)*'NGER input 2'!CT84)/(SUM('NGER input 2'!$CY84:$DG84))))","v":{"$error":"#N/A"}},{"$f":"IF(BB84<>\"\",BB84,'NGER input 2'!CU84+((SUM('NGER input 2'!$DH84:$DP84)*'NGER input 2'!CU84)/(SUM('NGER input 2'!$CY84:$DG84))))","v":{"$error":"#N/A"}},{"$f":"IF(BC84<>\"\",BC84,'NGER input 2'!CV84+((SUM('NGER input 2'!$DH84:$DP84)*'NGER input 2'!CV84)/(SUM('NGER input 2'!$CY84:$DG84))))","v":{"$error":"#N/A"}},{"$f":"IF(BD84<>\"\",BD84,'NGER input 2'!CW84+((SUM('NGER input 2'!$DH84:$DP84)*'NGER input 2'!CW84)/(SUM('NGER input 2'!$CY84:$DG84))))","v":{"$error":"#N/A"}},{"$f":"IF(BE84<>\"\",BE84,'NGER input 2'!CX84+((SUM('NGER input 2'!$DH84:$DP84)*'NGER input 2'!CX84)/(SUM('NGER input 2'!$CY84:$DG84))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G84*'NGER input 2'!J84+'NGER input 2'!$H84*'NGER input 2'!S84+'NGER input 2'!$I84*'NGER input 2'!AB84","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G84*'NGER input 2'!K84+'NGER input 2'!$H84*'NGER input 2'!T84+'NGER input 2'!$I84*'NGER input 2'!AC84","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G84*'NGER input 2'!L84+'NGER input 2'!$H84*'NGER input 2'!U84+'NGER input 2'!$I84*'NGER input 2'!AD84","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G84*'NGER input 2'!M84+'NGER input 2'!$H84*'NGER input 2'!V84+'NGER input 2'!$I84*'NGER input 2'!AE84","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G84*'NGER input 2'!N84+'NGER input 2'!$H84*'NGER input 2'!W84+'NGER input 2'!$I84*'NGER input 2'!AF84","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G84*'NGER input 2'!O84+'NGER input 2'!$H84*'NGER input 2'!X84+'NGER input 2'!$I84*'NGER input 2'!AG84","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G84*'NGER input 2'!P84+'NGER input 2'!$H84*'NGER input 2'!Y84+'NGER input 2'!$I84*'NGER input 2'!AH84","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G84*'NGER input 2'!Q84+'NGER input 2'!$H84*'NGER input 2'!Z84+'NGER input 2'!$I84*'NGER input 2'!AI84","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G84*'NGER input 2'!R84+'NGER input 2'!$H84*'NGER input 2'!AA84+'NGER input 2'!$I84*'NGER input 2'!AJ84","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW84<>\"\",\"\",'NGER input 2'!CP84)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX84<>\"\",\"\",'NGER input 2'!CQ84)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY84<>\"\",\"\",'NGER input 2'!CR84)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ84<>\"\",\"\",'NGER input 2'!CS84)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA84<>\"\",\"\",'NGER input 2'!CT84)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB84<>\"\",\"\",'NGER input 2'!CU84)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC84<>\"\",\"\",'NGER input 2'!CV84)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD84<>\"\",\"\",'NGER input 2'!CW84)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE84<>\"\",\"\",'NGER input 2'!CX84)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW84=\"\",\"\",'NGER input 2'!CP84-'NGER input 2'!AW84)","v":""},{"$f":"IF('NGER input 2'!AX84=\"\",\"\",'NGER input 2'!$G84*'NGER input 2'!K84+'NGER input 2'!$H84*'NGER input 2'!T84+'NGER input 2'!$I84*'NGER input 2'!AC84-'NGER input 2'!AX84)","v":""},{"$f":"IF('NGER input 2'!AY84=\"\",\"\",'NGER input 2'!$G84*'NGER input 2'!L84+'NGER input 2'!$H84*'NGER input 2'!U84+'NGER input 2'!$I84*'NGER input 2'!AD84-'NGER input 2'!AY84)","v":""},{"$f":"IF('NGER input 2'!AZ84=\"\",\"\",'NGER input 2'!$G84*'NGER input 2'!M84+'NGER input 2'!$H84*'NGER input 2'!V84+'NGER input 2'!$I84*'NGER input 2'!AE84-'NGER input 2'!AZ84)","v":""},{"$f":"IF('NGER input 2'!BA84=\"\",\"\",'NGER input 2'!$G84*'NGER input 2'!N84+'NGER input 2'!$H84*'NGER input 2'!W84+'NGER input 2'!$I84*'NGER input 2'!AF84-'NGER input 2'!BA84)","v":""},{"$f":"IF('NGER input 2'!BB84=\"\",\"\",'NGER input 2'!$G84*'NGER input 2'!O84+'NGER input 2'!$H84*'NGER input 2'!X84+'NGER input 2'!$I84*'NGER input 2'!AG84-'NGER input 2'!BB84)","v":""},{"$f":"IF('NGER input 2'!BC84=\"\",\"\",'NGER input 2'!$G84*'NGER input 2'!P84+'NGER input 2'!$H84*'NGER input 2'!Y84+'NGER input 2'!$I84*'NGER input 2'!AH84-'NGER input 2'!BC84)","v":""},{"$f":"IF('NGER input 2'!BD84=\"\",\"\",'NGER input 2'!$G84*'NGER input 2'!Q84+'NGER input 2'!$H84*'NGER input 2'!Z84+'NGER input 2'!$I84*'NGER input 2'!AI84-'NGER input 2'!BD84)","v":""},{"$f":"IF('NGER input 2'!BE84=\"\",\"\",'NGER input 2'!$G84*'NGER input 2'!R84+'NGER input 2'!$H84*'NGER input 2'!AA84+'NGER input 2'!$I84*'NGER input 2'!AJ84-'NGER input 2'!BE84)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG84,IF('NGER input 1'!$B$6>1,GG84*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH84,IF('NGER input 1'!$B$6>1,GH84*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI84,IF('NGER input 1'!$B$6>1,GI84*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ84,IF('NGER input 1'!$B$6>1,GJ84*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK84,IF('NGER input 1'!$B$6>1,GK84*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL84,IF('NGER input 1'!$B$6>1,GL84*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM84,IF('NGER input 1'!$B$6>1,GM84*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN84,IF('NGER input 1'!$B$6>1,GN84*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO84,IF('NGER input 1'!$B$6>1,GO84*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP84,IF('NGER input 1'!$B$6>1,GP84*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[81,0,0,0,0,null,{"$f":"IF(OR($F85='Common parameters'!$EQ$8,$F85=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F85='Common parameters'!$EQ$4,$F85='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F85='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F85='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F85='Common parameters'!$EQ$8,$F85=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F85='Common parameters'!$EQ$4,$F85='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F85='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F85='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW85<>\"\",AW85,'NGER input 2'!CP85+((SUM('NGER input 2'!$DH85:$DP85)*'NGER input 2'!CP85)/(SUM('NGER input 2'!$CY85:$DG85))))","v":{"$error":"#N/A"}},{"$f":"IF(AX85<>\"\",AX85,'NGER input 2'!CQ85+((SUM('NGER input 2'!$DH85:$DP85)*'NGER input 2'!CQ85)/(SUM('NGER input 2'!$CY85:$DG85))))","v":{"$error":"#N/A"}},{"$f":"IF(AY85<>\"\",AY85,'NGER input 2'!CR85+((SUM('NGER input 2'!$DH85:$DP85)*'NGER input 2'!CR85)/(SUM('NGER input 2'!$CY85:$DG85))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ85<>\"\",AZ85,'NGER input 2'!CS85+((SUM('NGER input 2'!$DH85:$DP85)*'NGER input 2'!CS85)/(SUM('NGER input 2'!$CY85:$DG85))))","v":{"$error":"#N/A"}},{"$f":"IF(BA85<>\"\",BA85,'NGER input 2'!CT85+((SUM('NGER input 2'!$DH85:$DP85)*'NGER input 2'!CT85)/(SUM('NGER input 2'!$CY85:$DG85))))","v":{"$error":"#N/A"}},{"$f":"IF(BB85<>\"\",BB85,'NGER input 2'!CU85+((SUM('NGER input 2'!$DH85:$DP85)*'NGER input 2'!CU85)/(SUM('NGER input 2'!$CY85:$DG85))))","v":{"$error":"#N/A"}},{"$f":"IF(BC85<>\"\",BC85,'NGER input 2'!CV85+((SUM('NGER input 2'!$DH85:$DP85)*'NGER input 2'!CV85)/(SUM('NGER input 2'!$CY85:$DG85))))","v":{"$error":"#N/A"}},{"$f":"IF(BD85<>\"\",BD85,'NGER input 2'!CW85+((SUM('NGER input 2'!$DH85:$DP85)*'NGER input 2'!CW85)/(SUM('NGER input 2'!$CY85:$DG85))))","v":{"$error":"#N/A"}},{"$f":"IF(BE85<>\"\",BE85,'NGER input 2'!CX85+((SUM('NGER input 2'!$DH85:$DP85)*'NGER input 2'!CX85)/(SUM('NGER input 2'!$CY85:$DG85))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G85*'NGER input 2'!J85+'NGER input 2'!$H85*'NGER input 2'!S85+'NGER input 2'!$I85*'NGER input 2'!AB85","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G85*'NGER input 2'!K85+'NGER input 2'!$H85*'NGER input 2'!T85+'NGER input 2'!$I85*'NGER input 2'!AC85","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G85*'NGER input 2'!L85+'NGER input 2'!$H85*'NGER input 2'!U85+'NGER input 2'!$I85*'NGER input 2'!AD85","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G85*'NGER input 2'!M85+'NGER input 2'!$H85*'NGER input 2'!V85+'NGER input 2'!$I85*'NGER input 2'!AE85","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G85*'NGER input 2'!N85+'NGER input 2'!$H85*'NGER input 2'!W85+'NGER input 2'!$I85*'NGER input 2'!AF85","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G85*'NGER input 2'!O85+'NGER input 2'!$H85*'NGER input 2'!X85+'NGER input 2'!$I85*'NGER input 2'!AG85","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G85*'NGER input 2'!P85+'NGER input 2'!$H85*'NGER input 2'!Y85+'NGER input 2'!$I85*'NGER input 2'!AH85","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G85*'NGER input 2'!Q85+'NGER input 2'!$H85*'NGER input 2'!Z85+'NGER input 2'!$I85*'NGER input 2'!AI85","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G85*'NGER input 2'!R85+'NGER input 2'!$H85*'NGER input 2'!AA85+'NGER input 2'!$I85*'NGER input 2'!AJ85","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW85<>\"\",\"\",'NGER input 2'!CP85)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX85<>\"\",\"\",'NGER input 2'!CQ85)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY85<>\"\",\"\",'NGER input 2'!CR85)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ85<>\"\",\"\",'NGER input 2'!CS85)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA85<>\"\",\"\",'NGER input 2'!CT85)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB85<>\"\",\"\",'NGER input 2'!CU85)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC85<>\"\",\"\",'NGER input 2'!CV85)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD85<>\"\",\"\",'NGER input 2'!CW85)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE85<>\"\",\"\",'NGER input 2'!CX85)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW85=\"\",\"\",'NGER input 2'!CP85-'NGER input 2'!AW85)","v":""},{"$f":"IF('NGER input 2'!AX85=\"\",\"\",'NGER input 2'!$G85*'NGER input 2'!K85+'NGER input 2'!$H85*'NGER input 2'!T85+'NGER input 2'!$I85*'NGER input 2'!AC85-'NGER input 2'!AX85)","v":""},{"$f":"IF('NGER input 2'!AY85=\"\",\"\",'NGER input 2'!$G85*'NGER input 2'!L85+'NGER input 2'!$H85*'NGER input 2'!U85+'NGER input 2'!$I85*'NGER input 2'!AD85-'NGER input 2'!AY85)","v":""},{"$f":"IF('NGER input 2'!AZ85=\"\",\"\",'NGER input 2'!$G85*'NGER input 2'!M85+'NGER input 2'!$H85*'NGER input 2'!V85+'NGER input 2'!$I85*'NGER input 2'!AE85-'NGER input 2'!AZ85)","v":""},{"$f":"IF('NGER input 2'!BA85=\"\",\"\",'NGER input 2'!$G85*'NGER input 2'!N85+'NGER input 2'!$H85*'NGER input 2'!W85+'NGER input 2'!$I85*'NGER input 2'!AF85-'NGER input 2'!BA85)","v":""},{"$f":"IF('NGER input 2'!BB85=\"\",\"\",'NGER input 2'!$G85*'NGER input 2'!O85+'NGER input 2'!$H85*'NGER input 2'!X85+'NGER input 2'!$I85*'NGER input 2'!AG85-'NGER input 2'!BB85)","v":""},{"$f":"IF('NGER input 2'!BC85=\"\",\"\",'NGER input 2'!$G85*'NGER input 2'!P85+'NGER input 2'!$H85*'NGER input 2'!Y85+'NGER input 2'!$I85*'NGER input 2'!AH85-'NGER input 2'!BC85)","v":""},{"$f":"IF('NGER input 2'!BD85=\"\",\"\",'NGER input 2'!$G85*'NGER input 2'!Q85+'NGER input 2'!$H85*'NGER input 2'!Z85+'NGER input 2'!$I85*'NGER input 2'!AI85-'NGER input 2'!BD85)","v":""},{"$f":"IF('NGER input 2'!BE85=\"\",\"\",'NGER input 2'!$G85*'NGER input 2'!R85+'NGER input 2'!$H85*'NGER input 2'!AA85+'NGER input 2'!$I85*'NGER input 2'!AJ85-'NGER input 2'!BE85)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG85,IF('NGER input 1'!$B$6>1,GG85*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH85,IF('NGER input 1'!$B$6>1,GH85*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI85,IF('NGER input 1'!$B$6>1,GI85*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ85,IF('NGER input 1'!$B$6>1,GJ85*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK85,IF('NGER input 1'!$B$6>1,GK85*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL85,IF('NGER input 1'!$B$6>1,GL85*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM85,IF('NGER input 1'!$B$6>1,GM85*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN85,IF('NGER input 1'!$B$6>1,GN85*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO85,IF('NGER input 1'!$B$6>1,GO85*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP85,IF('NGER input 1'!$B$6>1,GP85*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[82,0,0,0,0,null,{"$f":"IF(OR($F86='Common parameters'!$EQ$8,$F86=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F86='Common parameters'!$EQ$4,$F86='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F86='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F86='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F86='Common parameters'!$EQ$8,$F86=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F86='Common parameters'!$EQ$4,$F86='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F86='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F86='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW86<>\"\",AW86,'NGER input 2'!CP86+((SUM('NGER input 2'!$DH86:$DP86)*'NGER input 2'!CP86)/(SUM('NGER input 2'!$CY86:$DG86))))","v":{"$error":"#N/A"}},{"$f":"IF(AX86<>\"\",AX86,'NGER input 2'!CQ86+((SUM('NGER input 2'!$DH86:$DP86)*'NGER input 2'!CQ86)/(SUM('NGER input 2'!$CY86:$DG86))))","v":{"$error":"#N/A"}},{"$f":"IF(AY86<>\"\",AY86,'NGER input 2'!CR86+((SUM('NGER input 2'!$DH86:$DP86)*'NGER input 2'!CR86)/(SUM('NGER input 2'!$CY86:$DG86))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ86<>\"\",AZ86,'NGER input 2'!CS86+((SUM('NGER input 2'!$DH86:$DP86)*'NGER input 2'!CS86)/(SUM('NGER input 2'!$CY86:$DG86))))","v":{"$error":"#N/A"}},{"$f":"IF(BA86<>\"\",BA86,'NGER input 2'!CT86+((SUM('NGER input 2'!$DH86:$DP86)*'NGER input 2'!CT86)/(SUM('NGER input 2'!$CY86:$DG86))))","v":{"$error":"#N/A"}},{"$f":"IF(BB86<>\"\",BB86,'NGER input 2'!CU86+((SUM('NGER input 2'!$DH86:$DP86)*'NGER input 2'!CU86)/(SUM('NGER input 2'!$CY86:$DG86))))","v":{"$error":"#N/A"}},{"$f":"IF(BC86<>\"\",BC86,'NGER input 2'!CV86+((SUM('NGER input 2'!$DH86:$DP86)*'NGER input 2'!CV86)/(SUM('NGER input 2'!$CY86:$DG86))))","v":{"$error":"#N/A"}},{"$f":"IF(BD86<>\"\",BD86,'NGER input 2'!CW86+((SUM('NGER input 2'!$DH86:$DP86)*'NGER input 2'!CW86)/(SUM('NGER input 2'!$CY86:$DG86))))","v":{"$error":"#N/A"}},{"$f":"IF(BE86<>\"\",BE86,'NGER input 2'!CX86+((SUM('NGER input 2'!$DH86:$DP86)*'NGER input 2'!CX86)/(SUM('NGER input 2'!$CY86:$DG86))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G86*'NGER input 2'!J86+'NGER input 2'!$H86*'NGER input 2'!S86+'NGER input 2'!$I86*'NGER input 2'!AB86","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G86*'NGER input 2'!K86+'NGER input 2'!$H86*'NGER input 2'!T86+'NGER input 2'!$I86*'NGER input 2'!AC86","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G86*'NGER input 2'!L86+'NGER input 2'!$H86*'NGER input 2'!U86+'NGER input 2'!$I86*'NGER input 2'!AD86","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G86*'NGER input 2'!M86+'NGER input 2'!$H86*'NGER input 2'!V86+'NGER input 2'!$I86*'NGER input 2'!AE86","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G86*'NGER input 2'!N86+'NGER input 2'!$H86*'NGER input 2'!W86+'NGER input 2'!$I86*'NGER input 2'!AF86","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G86*'NGER input 2'!O86+'NGER input 2'!$H86*'NGER input 2'!X86+'NGER input 2'!$I86*'NGER input 2'!AG86","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G86*'NGER input 2'!P86+'NGER input 2'!$H86*'NGER input 2'!Y86+'NGER input 2'!$I86*'NGER input 2'!AH86","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G86*'NGER input 2'!Q86+'NGER input 2'!$H86*'NGER input 2'!Z86+'NGER input 2'!$I86*'NGER input 2'!AI86","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G86*'NGER input 2'!R86+'NGER input 2'!$H86*'NGER input 2'!AA86+'NGER input 2'!$I86*'NGER input 2'!AJ86","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW86<>\"\",\"\",'NGER input 2'!CP86)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX86<>\"\",\"\",'NGER input 2'!CQ86)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY86<>\"\",\"\",'NGER input 2'!CR86)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ86<>\"\",\"\",'NGER input 2'!CS86)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA86<>\"\",\"\",'NGER input 2'!CT86)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB86<>\"\",\"\",'NGER input 2'!CU86)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC86<>\"\",\"\",'NGER input 2'!CV86)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD86<>\"\",\"\",'NGER input 2'!CW86)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE86<>\"\",\"\",'NGER input 2'!CX86)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW86=\"\",\"\",'NGER input 2'!CP86-'NGER input 2'!AW86)","v":""},{"$f":"IF('NGER input 2'!AX86=\"\",\"\",'NGER input 2'!$G86*'NGER input 2'!K86+'NGER input 2'!$H86*'NGER input 2'!T86+'NGER input 2'!$I86*'NGER input 2'!AC86-'NGER input 2'!AX86)","v":""},{"$f":"IF('NGER input 2'!AY86=\"\",\"\",'NGER input 2'!$G86*'NGER input 2'!L86+'NGER input 2'!$H86*'NGER input 2'!U86+'NGER input 2'!$I86*'NGER input 2'!AD86-'NGER input 2'!AY86)","v":""},{"$f":"IF('NGER input 2'!AZ86=\"\",\"\",'NGER input 2'!$G86*'NGER input 2'!M86+'NGER input 2'!$H86*'NGER input 2'!V86+'NGER input 2'!$I86*'NGER input 2'!AE86-'NGER input 2'!AZ86)","v":""},{"$f":"IF('NGER input 2'!BA86=\"\",\"\",'NGER input 2'!$G86*'NGER input 2'!N86+'NGER input 2'!$H86*'NGER input 2'!W86+'NGER input 2'!$I86*'NGER input 2'!AF86-'NGER input 2'!BA86)","v":""},{"$f":"IF('NGER input 2'!BB86=\"\",\"\",'NGER input 2'!$G86*'NGER input 2'!O86+'NGER input 2'!$H86*'NGER input 2'!X86+'NGER input 2'!$I86*'NGER input 2'!AG86-'NGER input 2'!BB86)","v":""},{"$f":"IF('NGER input 2'!BC86=\"\",\"\",'NGER input 2'!$G86*'NGER input 2'!P86+'NGER input 2'!$H86*'NGER input 2'!Y86+'NGER input 2'!$I86*'NGER input 2'!AH86-'NGER input 2'!BC86)","v":""},{"$f":"IF('NGER input 2'!BD86=\"\",\"\",'NGER input 2'!$G86*'NGER input 2'!Q86+'NGER input 2'!$H86*'NGER input 2'!Z86+'NGER input 2'!$I86*'NGER input 2'!AI86-'NGER input 2'!BD86)","v":""},{"$f":"IF('NGER input 2'!BE86=\"\",\"\",'NGER input 2'!$G86*'NGER input 2'!R86+'NGER input 2'!$H86*'NGER input 2'!AA86+'NGER input 2'!$I86*'NGER input 2'!AJ86-'NGER input 2'!BE86)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG86,IF('NGER input 1'!$B$6>1,GG86*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH86,IF('NGER input 1'!$B$6>1,GH86*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI86,IF('NGER input 1'!$B$6>1,GI86*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ86,IF('NGER input 1'!$B$6>1,GJ86*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK86,IF('NGER input 1'!$B$6>1,GK86*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL86,IF('NGER input 1'!$B$6>1,GL86*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM86,IF('NGER input 1'!$B$6>1,GM86*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN86,IF('NGER input 1'!$B$6>1,GN86*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO86,IF('NGER input 1'!$B$6>1,GO86*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP86,IF('NGER input 1'!$B$6>1,GP86*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[83,0,0,0,0,null,{"$f":"IF(OR($F87='Common parameters'!$EQ$8,$F87=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F87='Common parameters'!$EQ$4,$F87='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F87='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F87='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F87='Common parameters'!$EQ$8,$F87=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F87='Common parameters'!$EQ$4,$F87='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F87='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F87='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW87<>\"\",AW87,'NGER input 2'!CP87+((SUM('NGER input 2'!$DH87:$DP87)*'NGER input 2'!CP87)/(SUM('NGER input 2'!$CY87:$DG87))))","v":{"$error":"#N/A"}},{"$f":"IF(AX87<>\"\",AX87,'NGER input 2'!CQ87+((SUM('NGER input 2'!$DH87:$DP87)*'NGER input 2'!CQ87)/(SUM('NGER input 2'!$CY87:$DG87))))","v":{"$error":"#N/A"}},{"$f":"IF(AY87<>\"\",AY87,'NGER input 2'!CR87+((SUM('NGER input 2'!$DH87:$DP87)*'NGER input 2'!CR87)/(SUM('NGER input 2'!$CY87:$DG87))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ87<>\"\",AZ87,'NGER input 2'!CS87+((SUM('NGER input 2'!$DH87:$DP87)*'NGER input 2'!CS87)/(SUM('NGER input 2'!$CY87:$DG87))))","v":{"$error":"#N/A"}},{"$f":"IF(BA87<>\"\",BA87,'NGER input 2'!CT87+((SUM('NGER input 2'!$DH87:$DP87)*'NGER input 2'!CT87)/(SUM('NGER input 2'!$CY87:$DG87))))","v":{"$error":"#N/A"}},{"$f":"IF(BB87<>\"\",BB87,'NGER input 2'!CU87+((SUM('NGER input 2'!$DH87:$DP87)*'NGER input 2'!CU87)/(SUM('NGER input 2'!$CY87:$DG87))))","v":{"$error":"#N/A"}},{"$f":"IF(BC87<>\"\",BC87,'NGER input 2'!CV87+((SUM('NGER input 2'!$DH87:$DP87)*'NGER input 2'!CV87)/(SUM('NGER input 2'!$CY87:$DG87))))","v":{"$error":"#N/A"}},{"$f":"IF(BD87<>\"\",BD87,'NGER input 2'!CW87+((SUM('NGER input 2'!$DH87:$DP87)*'NGER input 2'!CW87)/(SUM('NGER input 2'!$CY87:$DG87))))","v":{"$error":"#N/A"}},{"$f":"IF(BE87<>\"\",BE87,'NGER input 2'!CX87+((SUM('NGER input 2'!$DH87:$DP87)*'NGER input 2'!CX87)/(SUM('NGER input 2'!$CY87:$DG87))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G87*'NGER input 2'!J87+'NGER input 2'!$H87*'NGER input 2'!S87+'NGER input 2'!$I87*'NGER input 2'!AB87","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G87*'NGER input 2'!K87+'NGER input 2'!$H87*'NGER input 2'!T87+'NGER input 2'!$I87*'NGER input 2'!AC87","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G87*'NGER input 2'!L87+'NGER input 2'!$H87*'NGER input 2'!U87+'NGER input 2'!$I87*'NGER input 2'!AD87","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G87*'NGER input 2'!M87+'NGER input 2'!$H87*'NGER input 2'!V87+'NGER input 2'!$I87*'NGER input 2'!AE87","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G87*'NGER input 2'!N87+'NGER input 2'!$H87*'NGER input 2'!W87+'NGER input 2'!$I87*'NGER input 2'!AF87","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G87*'NGER input 2'!O87+'NGER input 2'!$H87*'NGER input 2'!X87+'NGER input 2'!$I87*'NGER input 2'!AG87","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G87*'NGER input 2'!P87+'NGER input 2'!$H87*'NGER input 2'!Y87+'NGER input 2'!$I87*'NGER input 2'!AH87","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G87*'NGER input 2'!Q87+'NGER input 2'!$H87*'NGER input 2'!Z87+'NGER input 2'!$I87*'NGER input 2'!AI87","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G87*'NGER input 2'!R87+'NGER input 2'!$H87*'NGER input 2'!AA87+'NGER input 2'!$I87*'NGER input 2'!AJ87","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW87<>\"\",\"\",'NGER input 2'!CP87)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX87<>\"\",\"\",'NGER input 2'!CQ87)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY87<>\"\",\"\",'NGER input 2'!CR87)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ87<>\"\",\"\",'NGER input 2'!CS87)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA87<>\"\",\"\",'NGER input 2'!CT87)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB87<>\"\",\"\",'NGER input 2'!CU87)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC87<>\"\",\"\",'NGER input 2'!CV87)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD87<>\"\",\"\",'NGER input 2'!CW87)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE87<>\"\",\"\",'NGER input 2'!CX87)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW87=\"\",\"\",'NGER input 2'!CP87-'NGER input 2'!AW87)","v":""},{"$f":"IF('NGER input 2'!AX87=\"\",\"\",'NGER input 2'!$G87*'NGER input 2'!K87+'NGER input 2'!$H87*'NGER input 2'!T87+'NGER input 2'!$I87*'NGER input 2'!AC87-'NGER input 2'!AX87)","v":""},{"$f":"IF('NGER input 2'!AY87=\"\",\"\",'NGER input 2'!$G87*'NGER input 2'!L87+'NGER input 2'!$H87*'NGER input 2'!U87+'NGER input 2'!$I87*'NGER input 2'!AD87-'NGER input 2'!AY87)","v":""},{"$f":"IF('NGER input 2'!AZ87=\"\",\"\",'NGER input 2'!$G87*'NGER input 2'!M87+'NGER input 2'!$H87*'NGER input 2'!V87+'NGER input 2'!$I87*'NGER input 2'!AE87-'NGER input 2'!AZ87)","v":""},{"$f":"IF('NGER input 2'!BA87=\"\",\"\",'NGER input 2'!$G87*'NGER input 2'!N87+'NGER input 2'!$H87*'NGER input 2'!W87+'NGER input 2'!$I87*'NGER input 2'!AF87-'NGER input 2'!BA87)","v":""},{"$f":"IF('NGER input 2'!BB87=\"\",\"\",'NGER input 2'!$G87*'NGER input 2'!O87+'NGER input 2'!$H87*'NGER input 2'!X87+'NGER input 2'!$I87*'NGER input 2'!AG87-'NGER input 2'!BB87)","v":""},{"$f":"IF('NGER input 2'!BC87=\"\",\"\",'NGER input 2'!$G87*'NGER input 2'!P87+'NGER input 2'!$H87*'NGER input 2'!Y87+'NGER input 2'!$I87*'NGER input 2'!AH87-'NGER input 2'!BC87)","v":""},{"$f":"IF('NGER input 2'!BD87=\"\",\"\",'NGER input 2'!$G87*'NGER input 2'!Q87+'NGER input 2'!$H87*'NGER input 2'!Z87+'NGER input 2'!$I87*'NGER input 2'!AI87-'NGER input 2'!BD87)","v":""},{"$f":"IF('NGER input 2'!BE87=\"\",\"\",'NGER input 2'!$G87*'NGER input 2'!R87+'NGER input 2'!$H87*'NGER input 2'!AA87+'NGER input 2'!$I87*'NGER input 2'!AJ87-'NGER input 2'!BE87)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG87,IF('NGER input 1'!$B$6>1,GG87*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH87,IF('NGER input 1'!$B$6>1,GH87*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI87,IF('NGER input 1'!$B$6>1,GI87*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ87,IF('NGER input 1'!$B$6>1,GJ87*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK87,IF('NGER input 1'!$B$6>1,GK87*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL87,IF('NGER input 1'!$B$6>1,GL87*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM87,IF('NGER input 1'!$B$6>1,GM87*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN87,IF('NGER input 1'!$B$6>1,GN87*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO87,IF('NGER input 1'!$B$6>1,GO87*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP87,IF('NGER input 1'!$B$6>1,GP87*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[84,0,0,0,0,null,{"$f":"IF(OR($F88='Common parameters'!$EQ$8,$F88=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F88='Common parameters'!$EQ$4,$F88='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F88='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F88='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F88='Common parameters'!$EQ$8,$F88=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F88='Common parameters'!$EQ$4,$F88='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F88='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F88='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW88<>\"\",AW88,'NGER input 2'!CP88+((SUM('NGER input 2'!$DH88:$DP88)*'NGER input 2'!CP88)/(SUM('NGER input 2'!$CY88:$DG88))))","v":{"$error":"#N/A"}},{"$f":"IF(AX88<>\"\",AX88,'NGER input 2'!CQ88+((SUM('NGER input 2'!$DH88:$DP88)*'NGER input 2'!CQ88)/(SUM('NGER input 2'!$CY88:$DG88))))","v":{"$error":"#N/A"}},{"$f":"IF(AY88<>\"\",AY88,'NGER input 2'!CR88+((SUM('NGER input 2'!$DH88:$DP88)*'NGER input 2'!CR88)/(SUM('NGER input 2'!$CY88:$DG88))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ88<>\"\",AZ88,'NGER input 2'!CS88+((SUM('NGER input 2'!$DH88:$DP88)*'NGER input 2'!CS88)/(SUM('NGER input 2'!$CY88:$DG88))))","v":{"$error":"#N/A"}},{"$f":"IF(BA88<>\"\",BA88,'NGER input 2'!CT88+((SUM('NGER input 2'!$DH88:$DP88)*'NGER input 2'!CT88)/(SUM('NGER input 2'!$CY88:$DG88))))","v":{"$error":"#N/A"}},{"$f":"IF(BB88<>\"\",BB88,'NGER input 2'!CU88+((SUM('NGER input 2'!$DH88:$DP88)*'NGER input 2'!CU88)/(SUM('NGER input 2'!$CY88:$DG88))))","v":{"$error":"#N/A"}},{"$f":"IF(BC88<>\"\",BC88,'NGER input 2'!CV88+((SUM('NGER input 2'!$DH88:$DP88)*'NGER input 2'!CV88)/(SUM('NGER input 2'!$CY88:$DG88))))","v":{"$error":"#N/A"}},{"$f":"IF(BD88<>\"\",BD88,'NGER input 2'!CW88+((SUM('NGER input 2'!$DH88:$DP88)*'NGER input 2'!CW88)/(SUM('NGER input 2'!$CY88:$DG88))))","v":{"$error":"#N/A"}},{"$f":"IF(BE88<>\"\",BE88,'NGER input 2'!CX88+((SUM('NGER input 2'!$DH88:$DP88)*'NGER input 2'!CX88)/(SUM('NGER input 2'!$CY88:$DG88))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G88*'NGER input 2'!J88+'NGER input 2'!$H88*'NGER input 2'!S88+'NGER input 2'!$I88*'NGER input 2'!AB88","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G88*'NGER input 2'!K88+'NGER input 2'!$H88*'NGER input 2'!T88+'NGER input 2'!$I88*'NGER input 2'!AC88","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G88*'NGER input 2'!L88+'NGER input 2'!$H88*'NGER input 2'!U88+'NGER input 2'!$I88*'NGER input 2'!AD88","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G88*'NGER input 2'!M88+'NGER input 2'!$H88*'NGER input 2'!V88+'NGER input 2'!$I88*'NGER input 2'!AE88","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G88*'NGER input 2'!N88+'NGER input 2'!$H88*'NGER input 2'!W88+'NGER input 2'!$I88*'NGER input 2'!AF88","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G88*'NGER input 2'!O88+'NGER input 2'!$H88*'NGER input 2'!X88+'NGER input 2'!$I88*'NGER input 2'!AG88","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G88*'NGER input 2'!P88+'NGER input 2'!$H88*'NGER input 2'!Y88+'NGER input 2'!$I88*'NGER input 2'!AH88","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G88*'NGER input 2'!Q88+'NGER input 2'!$H88*'NGER input 2'!Z88+'NGER input 2'!$I88*'NGER input 2'!AI88","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G88*'NGER input 2'!R88+'NGER input 2'!$H88*'NGER input 2'!AA88+'NGER input 2'!$I88*'NGER input 2'!AJ88","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW88<>\"\",\"\",'NGER input 2'!CP88)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX88<>\"\",\"\",'NGER input 2'!CQ88)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY88<>\"\",\"\",'NGER input 2'!CR88)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ88<>\"\",\"\",'NGER input 2'!CS88)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA88<>\"\",\"\",'NGER input 2'!CT88)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB88<>\"\",\"\",'NGER input 2'!CU88)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC88<>\"\",\"\",'NGER input 2'!CV88)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD88<>\"\",\"\",'NGER input 2'!CW88)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE88<>\"\",\"\",'NGER input 2'!CX88)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW88=\"\",\"\",'NGER input 2'!CP88-'NGER input 2'!AW88)","v":""},{"$f":"IF('NGER input 2'!AX88=\"\",\"\",'NGER input 2'!$G88*'NGER input 2'!K88+'NGER input 2'!$H88*'NGER input 2'!T88+'NGER input 2'!$I88*'NGER input 2'!AC88-'NGER input 2'!AX88)","v":""},{"$f":"IF('NGER input 2'!AY88=\"\",\"\",'NGER input 2'!$G88*'NGER input 2'!L88+'NGER input 2'!$H88*'NGER input 2'!U88+'NGER input 2'!$I88*'NGER input 2'!AD88-'NGER input 2'!AY88)","v":""},{"$f":"IF('NGER input 2'!AZ88=\"\",\"\",'NGER input 2'!$G88*'NGER input 2'!M88+'NGER input 2'!$H88*'NGER input 2'!V88+'NGER input 2'!$I88*'NGER input 2'!AE88-'NGER input 2'!AZ88)","v":""},{"$f":"IF('NGER input 2'!BA88=\"\",\"\",'NGER input 2'!$G88*'NGER input 2'!N88+'NGER input 2'!$H88*'NGER input 2'!W88+'NGER input 2'!$I88*'NGER input 2'!AF88-'NGER input 2'!BA88)","v":""},{"$f":"IF('NGER input 2'!BB88=\"\",\"\",'NGER input 2'!$G88*'NGER input 2'!O88+'NGER input 2'!$H88*'NGER input 2'!X88+'NGER input 2'!$I88*'NGER input 2'!AG88-'NGER input 2'!BB88)","v":""},{"$f":"IF('NGER input 2'!BC88=\"\",\"\",'NGER input 2'!$G88*'NGER input 2'!P88+'NGER input 2'!$H88*'NGER input 2'!Y88+'NGER input 2'!$I88*'NGER input 2'!AH88-'NGER input 2'!BC88)","v":""},{"$f":"IF('NGER input 2'!BD88=\"\",\"\",'NGER input 2'!$G88*'NGER input 2'!Q88+'NGER input 2'!$H88*'NGER input 2'!Z88+'NGER input 2'!$I88*'NGER input 2'!AI88-'NGER input 2'!BD88)","v":""},{"$f":"IF('NGER input 2'!BE88=\"\",\"\",'NGER input 2'!$G88*'NGER input 2'!R88+'NGER input 2'!$H88*'NGER input 2'!AA88+'NGER input 2'!$I88*'NGER input 2'!AJ88-'NGER input 2'!BE88)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG88,IF('NGER input 1'!$B$6>1,GG88*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH88,IF('NGER input 1'!$B$6>1,GH88*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI88,IF('NGER input 1'!$B$6>1,GI88*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ88,IF('NGER input 1'!$B$6>1,GJ88*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK88,IF('NGER input 1'!$B$6>1,GK88*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL88,IF('NGER input 1'!$B$6>1,GL88*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM88,IF('NGER input 1'!$B$6>1,GM88*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN88,IF('NGER input 1'!$B$6>1,GN88*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO88,IF('NGER input 1'!$B$6>1,GO88*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP88,IF('NGER input 1'!$B$6>1,GP88*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[85,0,0,0,0,null,{"$f":"IF(OR($F89='Common parameters'!$EQ$8,$F89=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F89='Common parameters'!$EQ$4,$F89='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F89='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F89='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F89='Common parameters'!$EQ$8,$F89=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F89='Common parameters'!$EQ$4,$F89='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F89='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F89='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW89<>\"\",AW89,'NGER input 2'!CP89+((SUM('NGER input 2'!$DH89:$DP89)*'NGER input 2'!CP89)/(SUM('NGER input 2'!$CY89:$DG89))))","v":{"$error":"#N/A"}},{"$f":"IF(AX89<>\"\",AX89,'NGER input 2'!CQ89+((SUM('NGER input 2'!$DH89:$DP89)*'NGER input 2'!CQ89)/(SUM('NGER input 2'!$CY89:$DG89))))","v":{"$error":"#N/A"}},{"$f":"IF(AY89<>\"\",AY89,'NGER input 2'!CR89+((SUM('NGER input 2'!$DH89:$DP89)*'NGER input 2'!CR89)/(SUM('NGER input 2'!$CY89:$DG89))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ89<>\"\",AZ89,'NGER input 2'!CS89+((SUM('NGER input 2'!$DH89:$DP89)*'NGER input 2'!CS89)/(SUM('NGER input 2'!$CY89:$DG89))))","v":{"$error":"#N/A"}},{"$f":"IF(BA89<>\"\",BA89,'NGER input 2'!CT89+((SUM('NGER input 2'!$DH89:$DP89)*'NGER input 2'!CT89)/(SUM('NGER input 2'!$CY89:$DG89))))","v":{"$error":"#N/A"}},{"$f":"IF(BB89<>\"\",BB89,'NGER input 2'!CU89+((SUM('NGER input 2'!$DH89:$DP89)*'NGER input 2'!CU89)/(SUM('NGER input 2'!$CY89:$DG89))))","v":{"$error":"#N/A"}},{"$f":"IF(BC89<>\"\",BC89,'NGER input 2'!CV89+((SUM('NGER input 2'!$DH89:$DP89)*'NGER input 2'!CV89)/(SUM('NGER input 2'!$CY89:$DG89))))","v":{"$error":"#N/A"}},{"$f":"IF(BD89<>\"\",BD89,'NGER input 2'!CW89+((SUM('NGER input 2'!$DH89:$DP89)*'NGER input 2'!CW89)/(SUM('NGER input 2'!$CY89:$DG89))))","v":{"$error":"#N/A"}},{"$f":"IF(BE89<>\"\",BE89,'NGER input 2'!CX89+((SUM('NGER input 2'!$DH89:$DP89)*'NGER input 2'!CX89)/(SUM('NGER input 2'!$CY89:$DG89))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G89*'NGER input 2'!J89+'NGER input 2'!$H89*'NGER input 2'!S89+'NGER input 2'!$I89*'NGER input 2'!AB89","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G89*'NGER input 2'!K89+'NGER input 2'!$H89*'NGER input 2'!T89+'NGER input 2'!$I89*'NGER input 2'!AC89","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G89*'NGER input 2'!L89+'NGER input 2'!$H89*'NGER input 2'!U89+'NGER input 2'!$I89*'NGER input 2'!AD89","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G89*'NGER input 2'!M89+'NGER input 2'!$H89*'NGER input 2'!V89+'NGER input 2'!$I89*'NGER input 2'!AE89","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G89*'NGER input 2'!N89+'NGER input 2'!$H89*'NGER input 2'!W89+'NGER input 2'!$I89*'NGER input 2'!AF89","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G89*'NGER input 2'!O89+'NGER input 2'!$H89*'NGER input 2'!X89+'NGER input 2'!$I89*'NGER input 2'!AG89","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G89*'NGER input 2'!P89+'NGER input 2'!$H89*'NGER input 2'!Y89+'NGER input 2'!$I89*'NGER input 2'!AH89","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G89*'NGER input 2'!Q89+'NGER input 2'!$H89*'NGER input 2'!Z89+'NGER input 2'!$I89*'NGER input 2'!AI89","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G89*'NGER input 2'!R89+'NGER input 2'!$H89*'NGER input 2'!AA89+'NGER input 2'!$I89*'NGER input 2'!AJ89","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW89<>\"\",\"\",'NGER input 2'!CP89)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX89<>\"\",\"\",'NGER input 2'!CQ89)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY89<>\"\",\"\",'NGER input 2'!CR89)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ89<>\"\",\"\",'NGER input 2'!CS89)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA89<>\"\",\"\",'NGER input 2'!CT89)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB89<>\"\",\"\",'NGER input 2'!CU89)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC89<>\"\",\"\",'NGER input 2'!CV89)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD89<>\"\",\"\",'NGER input 2'!CW89)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE89<>\"\",\"\",'NGER input 2'!CX89)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW89=\"\",\"\",'NGER input 2'!CP89-'NGER input 2'!AW89)","v":""},{"$f":"IF('NGER input 2'!AX89=\"\",\"\",'NGER input 2'!$G89*'NGER input 2'!K89+'NGER input 2'!$H89*'NGER input 2'!T89+'NGER input 2'!$I89*'NGER input 2'!AC89-'NGER input 2'!AX89)","v":""},{"$f":"IF('NGER input 2'!AY89=\"\",\"\",'NGER input 2'!$G89*'NGER input 2'!L89+'NGER input 2'!$H89*'NGER input 2'!U89+'NGER input 2'!$I89*'NGER input 2'!AD89-'NGER input 2'!AY89)","v":""},{"$f":"IF('NGER input 2'!AZ89=\"\",\"\",'NGER input 2'!$G89*'NGER input 2'!M89+'NGER input 2'!$H89*'NGER input 2'!V89+'NGER input 2'!$I89*'NGER input 2'!AE89-'NGER input 2'!AZ89)","v":""},{"$f":"IF('NGER input 2'!BA89=\"\",\"\",'NGER input 2'!$G89*'NGER input 2'!N89+'NGER input 2'!$H89*'NGER input 2'!W89+'NGER input 2'!$I89*'NGER input 2'!AF89-'NGER input 2'!BA89)","v":""},{"$f":"IF('NGER input 2'!BB89=\"\",\"\",'NGER input 2'!$G89*'NGER input 2'!O89+'NGER input 2'!$H89*'NGER input 2'!X89+'NGER input 2'!$I89*'NGER input 2'!AG89-'NGER input 2'!BB89)","v":""},{"$f":"IF('NGER input 2'!BC89=\"\",\"\",'NGER input 2'!$G89*'NGER input 2'!P89+'NGER input 2'!$H89*'NGER input 2'!Y89+'NGER input 2'!$I89*'NGER input 2'!AH89-'NGER input 2'!BC89)","v":""},{"$f":"IF('NGER input 2'!BD89=\"\",\"\",'NGER input 2'!$G89*'NGER input 2'!Q89+'NGER input 2'!$H89*'NGER input 2'!Z89+'NGER input 2'!$I89*'NGER input 2'!AI89-'NGER input 2'!BD89)","v":""},{"$f":"IF('NGER input 2'!BE89=\"\",\"\",'NGER input 2'!$G89*'NGER input 2'!R89+'NGER input 2'!$H89*'NGER input 2'!AA89+'NGER input 2'!$I89*'NGER input 2'!AJ89-'NGER input 2'!BE89)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG89,IF('NGER input 1'!$B$6>1,GG89*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH89,IF('NGER input 1'!$B$6>1,GH89*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI89,IF('NGER input 1'!$B$6>1,GI89*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ89,IF('NGER input 1'!$B$6>1,GJ89*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK89,IF('NGER input 1'!$B$6>1,GK89*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL89,IF('NGER input 1'!$B$6>1,GL89*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM89,IF('NGER input 1'!$B$6>1,GM89*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN89,IF('NGER input 1'!$B$6>1,GN89*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO89,IF('NGER input 1'!$B$6>1,GO89*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP89,IF('NGER input 1'!$B$6>1,GP89*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[86,0,0,0,0,null,{"$f":"IF(OR($F90='Common parameters'!$EQ$8,$F90=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F90='Common parameters'!$EQ$4,$F90='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F90='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F90='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F90='Common parameters'!$EQ$8,$F90=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F90='Common parameters'!$EQ$4,$F90='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F90='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F90='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW90<>\"\",AW90,'NGER input 2'!CP90+((SUM('NGER input 2'!$DH90:$DP90)*'NGER input 2'!CP90)/(SUM('NGER input 2'!$CY90:$DG90))))","v":{"$error":"#N/A"}},{"$f":"IF(AX90<>\"\",AX90,'NGER input 2'!CQ90+((SUM('NGER input 2'!$DH90:$DP90)*'NGER input 2'!CQ90)/(SUM('NGER input 2'!$CY90:$DG90))))","v":{"$error":"#N/A"}},{"$f":"IF(AY90<>\"\",AY90,'NGER input 2'!CR90+((SUM('NGER input 2'!$DH90:$DP90)*'NGER input 2'!CR90)/(SUM('NGER input 2'!$CY90:$DG90))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ90<>\"\",AZ90,'NGER input 2'!CS90+((SUM('NGER input 2'!$DH90:$DP90)*'NGER input 2'!CS90)/(SUM('NGER input 2'!$CY90:$DG90))))","v":{"$error":"#N/A"}},{"$f":"IF(BA90<>\"\",BA90,'NGER input 2'!CT90+((SUM('NGER input 2'!$DH90:$DP90)*'NGER input 2'!CT90)/(SUM('NGER input 2'!$CY90:$DG90))))","v":{"$error":"#N/A"}},{"$f":"IF(BB90<>\"\",BB90,'NGER input 2'!CU90+((SUM('NGER input 2'!$DH90:$DP90)*'NGER input 2'!CU90)/(SUM('NGER input 2'!$CY90:$DG90))))","v":{"$error":"#N/A"}},{"$f":"IF(BC90<>\"\",BC90,'NGER input 2'!CV90+((SUM('NGER input 2'!$DH90:$DP90)*'NGER input 2'!CV90)/(SUM('NGER input 2'!$CY90:$DG90))))","v":{"$error":"#N/A"}},{"$f":"IF(BD90<>\"\",BD90,'NGER input 2'!CW90+((SUM('NGER input 2'!$DH90:$DP90)*'NGER input 2'!CW90)/(SUM('NGER input 2'!$CY90:$DG90))))","v":{"$error":"#N/A"}},{"$f":"IF(BE90<>\"\",BE90,'NGER input 2'!CX90+((SUM('NGER input 2'!$DH90:$DP90)*'NGER input 2'!CX90)/(SUM('NGER input 2'!$CY90:$DG90))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G90*'NGER input 2'!J90+'NGER input 2'!$H90*'NGER input 2'!S90+'NGER input 2'!$I90*'NGER input 2'!AB90","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G90*'NGER input 2'!K90+'NGER input 2'!$H90*'NGER input 2'!T90+'NGER input 2'!$I90*'NGER input 2'!AC90","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G90*'NGER input 2'!L90+'NGER input 2'!$H90*'NGER input 2'!U90+'NGER input 2'!$I90*'NGER input 2'!AD90","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G90*'NGER input 2'!M90+'NGER input 2'!$H90*'NGER input 2'!V90+'NGER input 2'!$I90*'NGER input 2'!AE90","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G90*'NGER input 2'!N90+'NGER input 2'!$H90*'NGER input 2'!W90+'NGER input 2'!$I90*'NGER input 2'!AF90","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G90*'NGER input 2'!O90+'NGER input 2'!$H90*'NGER input 2'!X90+'NGER input 2'!$I90*'NGER input 2'!AG90","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G90*'NGER input 2'!P90+'NGER input 2'!$H90*'NGER input 2'!Y90+'NGER input 2'!$I90*'NGER input 2'!AH90","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G90*'NGER input 2'!Q90+'NGER input 2'!$H90*'NGER input 2'!Z90+'NGER input 2'!$I90*'NGER input 2'!AI90","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G90*'NGER input 2'!R90+'NGER input 2'!$H90*'NGER input 2'!AA90+'NGER input 2'!$I90*'NGER input 2'!AJ90","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW90<>\"\",\"\",'NGER input 2'!CP90)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX90<>\"\",\"\",'NGER input 2'!CQ90)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY90<>\"\",\"\",'NGER input 2'!CR90)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ90<>\"\",\"\",'NGER input 2'!CS90)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA90<>\"\",\"\",'NGER input 2'!CT90)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB90<>\"\",\"\",'NGER input 2'!CU90)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC90<>\"\",\"\",'NGER input 2'!CV90)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD90<>\"\",\"\",'NGER input 2'!CW90)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE90<>\"\",\"\",'NGER input 2'!CX90)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW90=\"\",\"\",'NGER input 2'!CP90-'NGER input 2'!AW90)","v":""},{"$f":"IF('NGER input 2'!AX90=\"\",\"\",'NGER input 2'!$G90*'NGER input 2'!K90+'NGER input 2'!$H90*'NGER input 2'!T90+'NGER input 2'!$I90*'NGER input 2'!AC90-'NGER input 2'!AX90)","v":""},{"$f":"IF('NGER input 2'!AY90=\"\",\"\",'NGER input 2'!$G90*'NGER input 2'!L90+'NGER input 2'!$H90*'NGER input 2'!U90+'NGER input 2'!$I90*'NGER input 2'!AD90-'NGER input 2'!AY90)","v":""},{"$f":"IF('NGER input 2'!AZ90=\"\",\"\",'NGER input 2'!$G90*'NGER input 2'!M90+'NGER input 2'!$H90*'NGER input 2'!V90+'NGER input 2'!$I90*'NGER input 2'!AE90-'NGER input 2'!AZ90)","v":""},{"$f":"IF('NGER input 2'!BA90=\"\",\"\",'NGER input 2'!$G90*'NGER input 2'!N90+'NGER input 2'!$H90*'NGER input 2'!W90+'NGER input 2'!$I90*'NGER input 2'!AF90-'NGER input 2'!BA90)","v":""},{"$f":"IF('NGER input 2'!BB90=\"\",\"\",'NGER input 2'!$G90*'NGER input 2'!O90+'NGER input 2'!$H90*'NGER input 2'!X90+'NGER input 2'!$I90*'NGER input 2'!AG90-'NGER input 2'!BB90)","v":""},{"$f":"IF('NGER input 2'!BC90=\"\",\"\",'NGER input 2'!$G90*'NGER input 2'!P90+'NGER input 2'!$H90*'NGER input 2'!Y90+'NGER input 2'!$I90*'NGER input 2'!AH90-'NGER input 2'!BC90)","v":""},{"$f":"IF('NGER input 2'!BD90=\"\",\"\",'NGER input 2'!$G90*'NGER input 2'!Q90+'NGER input 2'!$H90*'NGER input 2'!Z90+'NGER input 2'!$I90*'NGER input 2'!AI90-'NGER input 2'!BD90)","v":""},{"$f":"IF('NGER input 2'!BE90=\"\",\"\",'NGER input 2'!$G90*'NGER input 2'!R90+'NGER input 2'!$H90*'NGER input 2'!AA90+'NGER input 2'!$I90*'NGER input 2'!AJ90-'NGER input 2'!BE90)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG90,IF('NGER input 1'!$B$6>1,GG90*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH90,IF('NGER input 1'!$B$6>1,GH90*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI90,IF('NGER input 1'!$B$6>1,GI90*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ90,IF('NGER input 1'!$B$6>1,GJ90*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK90,IF('NGER input 1'!$B$6>1,GK90*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL90,IF('NGER input 1'!$B$6>1,GL90*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM90,IF('NGER input 1'!$B$6>1,GM90*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN90,IF('NGER input 1'!$B$6>1,GN90*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO90,IF('NGER input 1'!$B$6>1,GO90*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP90,IF('NGER input 1'!$B$6>1,GP90*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[87,0,0,0,0,null,{"$f":"IF(OR($F91='Common parameters'!$EQ$8,$F91=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F91='Common parameters'!$EQ$4,$F91='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F91='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F91='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F91='Common parameters'!$EQ$8,$F91=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F91='Common parameters'!$EQ$4,$F91='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F91='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F91='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW91<>\"\",AW91,'NGER input 2'!CP91+((SUM('NGER input 2'!$DH91:$DP91)*'NGER input 2'!CP91)/(SUM('NGER input 2'!$CY91:$DG91))))","v":{"$error":"#N/A"}},{"$f":"IF(AX91<>\"\",AX91,'NGER input 2'!CQ91+((SUM('NGER input 2'!$DH91:$DP91)*'NGER input 2'!CQ91)/(SUM('NGER input 2'!$CY91:$DG91))))","v":{"$error":"#N/A"}},{"$f":"IF(AY91<>\"\",AY91,'NGER input 2'!CR91+((SUM('NGER input 2'!$DH91:$DP91)*'NGER input 2'!CR91)/(SUM('NGER input 2'!$CY91:$DG91))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ91<>\"\",AZ91,'NGER input 2'!CS91+((SUM('NGER input 2'!$DH91:$DP91)*'NGER input 2'!CS91)/(SUM('NGER input 2'!$CY91:$DG91))))","v":{"$error":"#N/A"}},{"$f":"IF(BA91<>\"\",BA91,'NGER input 2'!CT91+((SUM('NGER input 2'!$DH91:$DP91)*'NGER input 2'!CT91)/(SUM('NGER input 2'!$CY91:$DG91))))","v":{"$error":"#N/A"}},{"$f":"IF(BB91<>\"\",BB91,'NGER input 2'!CU91+((SUM('NGER input 2'!$DH91:$DP91)*'NGER input 2'!CU91)/(SUM('NGER input 2'!$CY91:$DG91))))","v":{"$error":"#N/A"}},{"$f":"IF(BC91<>\"\",BC91,'NGER input 2'!CV91+((SUM('NGER input 2'!$DH91:$DP91)*'NGER input 2'!CV91)/(SUM('NGER input 2'!$CY91:$DG91))))","v":{"$error":"#N/A"}},{"$f":"IF(BD91<>\"\",BD91,'NGER input 2'!CW91+((SUM('NGER input 2'!$DH91:$DP91)*'NGER input 2'!CW91)/(SUM('NGER input 2'!$CY91:$DG91))))","v":{"$error":"#N/A"}},{"$f":"IF(BE91<>\"\",BE91,'NGER input 2'!CX91+((SUM('NGER input 2'!$DH91:$DP91)*'NGER input 2'!CX91)/(SUM('NGER input 2'!$CY91:$DG91))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G91*'NGER input 2'!J91+'NGER input 2'!$H91*'NGER input 2'!S91+'NGER input 2'!$I91*'NGER input 2'!AB91","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G91*'NGER input 2'!K91+'NGER input 2'!$H91*'NGER input 2'!T91+'NGER input 2'!$I91*'NGER input 2'!AC91","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G91*'NGER input 2'!L91+'NGER input 2'!$H91*'NGER input 2'!U91+'NGER input 2'!$I91*'NGER input 2'!AD91","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G91*'NGER input 2'!M91+'NGER input 2'!$H91*'NGER input 2'!V91+'NGER input 2'!$I91*'NGER input 2'!AE91","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G91*'NGER input 2'!N91+'NGER input 2'!$H91*'NGER input 2'!W91+'NGER input 2'!$I91*'NGER input 2'!AF91","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G91*'NGER input 2'!O91+'NGER input 2'!$H91*'NGER input 2'!X91+'NGER input 2'!$I91*'NGER input 2'!AG91","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G91*'NGER input 2'!P91+'NGER input 2'!$H91*'NGER input 2'!Y91+'NGER input 2'!$I91*'NGER input 2'!AH91","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G91*'NGER input 2'!Q91+'NGER input 2'!$H91*'NGER input 2'!Z91+'NGER input 2'!$I91*'NGER input 2'!AI91","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G91*'NGER input 2'!R91+'NGER input 2'!$H91*'NGER input 2'!AA91+'NGER input 2'!$I91*'NGER input 2'!AJ91","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW91<>\"\",\"\",'NGER input 2'!CP91)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX91<>\"\",\"\",'NGER input 2'!CQ91)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY91<>\"\",\"\",'NGER input 2'!CR91)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ91<>\"\",\"\",'NGER input 2'!CS91)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA91<>\"\",\"\",'NGER input 2'!CT91)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB91<>\"\",\"\",'NGER input 2'!CU91)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC91<>\"\",\"\",'NGER input 2'!CV91)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD91<>\"\",\"\",'NGER input 2'!CW91)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE91<>\"\",\"\",'NGER input 2'!CX91)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW91=\"\",\"\",'NGER input 2'!CP91-'NGER input 2'!AW91)","v":""},{"$f":"IF('NGER input 2'!AX91=\"\",\"\",'NGER input 2'!$G91*'NGER input 2'!K91+'NGER input 2'!$H91*'NGER input 2'!T91+'NGER input 2'!$I91*'NGER input 2'!AC91-'NGER input 2'!AX91)","v":""},{"$f":"IF('NGER input 2'!AY91=\"\",\"\",'NGER input 2'!$G91*'NGER input 2'!L91+'NGER input 2'!$H91*'NGER input 2'!U91+'NGER input 2'!$I91*'NGER input 2'!AD91-'NGER input 2'!AY91)","v":""},{"$f":"IF('NGER input 2'!AZ91=\"\",\"\",'NGER input 2'!$G91*'NGER input 2'!M91+'NGER input 2'!$H91*'NGER input 2'!V91+'NGER input 2'!$I91*'NGER input 2'!AE91-'NGER input 2'!AZ91)","v":""},{"$f":"IF('NGER input 2'!BA91=\"\",\"\",'NGER input 2'!$G91*'NGER input 2'!N91+'NGER input 2'!$H91*'NGER input 2'!W91+'NGER input 2'!$I91*'NGER input 2'!AF91-'NGER input 2'!BA91)","v":""},{"$f":"IF('NGER input 2'!BB91=\"\",\"\",'NGER input 2'!$G91*'NGER input 2'!O91+'NGER input 2'!$H91*'NGER input 2'!X91+'NGER input 2'!$I91*'NGER input 2'!AG91-'NGER input 2'!BB91)","v":""},{"$f":"IF('NGER input 2'!BC91=\"\",\"\",'NGER input 2'!$G91*'NGER input 2'!P91+'NGER input 2'!$H91*'NGER input 2'!Y91+'NGER input 2'!$I91*'NGER input 2'!AH91-'NGER input 2'!BC91)","v":""},{"$f":"IF('NGER input 2'!BD91=\"\",\"\",'NGER input 2'!$G91*'NGER input 2'!Q91+'NGER input 2'!$H91*'NGER input 2'!Z91+'NGER input 2'!$I91*'NGER input 2'!AI91-'NGER input 2'!BD91)","v":""},{"$f":"IF('NGER input 2'!BE91=\"\",\"\",'NGER input 2'!$G91*'NGER input 2'!R91+'NGER input 2'!$H91*'NGER input 2'!AA91+'NGER input 2'!$I91*'NGER input 2'!AJ91-'NGER input 2'!BE91)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG91,IF('NGER input 1'!$B$6>1,GG91*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH91,IF('NGER input 1'!$B$6>1,GH91*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI91,IF('NGER input 1'!$B$6>1,GI91*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ91,IF('NGER input 1'!$B$6>1,GJ91*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK91,IF('NGER input 1'!$B$6>1,GK91*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL91,IF('NGER input 1'!$B$6>1,GL91*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM91,IF('NGER input 1'!$B$6>1,GM91*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN91,IF('NGER input 1'!$B$6>1,GN91*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO91,IF('NGER input 1'!$B$6>1,GO91*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP91,IF('NGER input 1'!$B$6>1,GP91*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[88,0,0,0,0,null,{"$f":"IF(OR($F92='Common parameters'!$EQ$8,$F92=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F92='Common parameters'!$EQ$4,$F92='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F92='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F92='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F92='Common parameters'!$EQ$8,$F92=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F92='Common parameters'!$EQ$4,$F92='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F92='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F92='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW92<>\"\",AW92,'NGER input 2'!CP92+((SUM('NGER input 2'!$DH92:$DP92)*'NGER input 2'!CP92)/(SUM('NGER input 2'!$CY92:$DG92))))","v":{"$error":"#N/A"}},{"$f":"IF(AX92<>\"\",AX92,'NGER input 2'!CQ92+((SUM('NGER input 2'!$DH92:$DP92)*'NGER input 2'!CQ92)/(SUM('NGER input 2'!$CY92:$DG92))))","v":{"$error":"#N/A"}},{"$f":"IF(AY92<>\"\",AY92,'NGER input 2'!CR92+((SUM('NGER input 2'!$DH92:$DP92)*'NGER input 2'!CR92)/(SUM('NGER input 2'!$CY92:$DG92))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ92<>\"\",AZ92,'NGER input 2'!CS92+((SUM('NGER input 2'!$DH92:$DP92)*'NGER input 2'!CS92)/(SUM('NGER input 2'!$CY92:$DG92))))","v":{"$error":"#N/A"}},{"$f":"IF(BA92<>\"\",BA92,'NGER input 2'!CT92+((SUM('NGER input 2'!$DH92:$DP92)*'NGER input 2'!CT92)/(SUM('NGER input 2'!$CY92:$DG92))))","v":{"$error":"#N/A"}},{"$f":"IF(BB92<>\"\",BB92,'NGER input 2'!CU92+((SUM('NGER input 2'!$DH92:$DP92)*'NGER input 2'!CU92)/(SUM('NGER input 2'!$CY92:$DG92))))","v":{"$error":"#N/A"}},{"$f":"IF(BC92<>\"\",BC92,'NGER input 2'!CV92+((SUM('NGER input 2'!$DH92:$DP92)*'NGER input 2'!CV92)/(SUM('NGER input 2'!$CY92:$DG92))))","v":{"$error":"#N/A"}},{"$f":"IF(BD92<>\"\",BD92,'NGER input 2'!CW92+((SUM('NGER input 2'!$DH92:$DP92)*'NGER input 2'!CW92)/(SUM('NGER input 2'!$CY92:$DG92))))","v":{"$error":"#N/A"}},{"$f":"IF(BE92<>\"\",BE92,'NGER input 2'!CX92+((SUM('NGER input 2'!$DH92:$DP92)*'NGER input 2'!CX92)/(SUM('NGER input 2'!$CY92:$DG92))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G92*'NGER input 2'!J92+'NGER input 2'!$H92*'NGER input 2'!S92+'NGER input 2'!$I92*'NGER input 2'!AB92","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G92*'NGER input 2'!K92+'NGER input 2'!$H92*'NGER input 2'!T92+'NGER input 2'!$I92*'NGER input 2'!AC92","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G92*'NGER input 2'!L92+'NGER input 2'!$H92*'NGER input 2'!U92+'NGER input 2'!$I92*'NGER input 2'!AD92","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G92*'NGER input 2'!M92+'NGER input 2'!$H92*'NGER input 2'!V92+'NGER input 2'!$I92*'NGER input 2'!AE92","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G92*'NGER input 2'!N92+'NGER input 2'!$H92*'NGER input 2'!W92+'NGER input 2'!$I92*'NGER input 2'!AF92","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G92*'NGER input 2'!O92+'NGER input 2'!$H92*'NGER input 2'!X92+'NGER input 2'!$I92*'NGER input 2'!AG92","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G92*'NGER input 2'!P92+'NGER input 2'!$H92*'NGER input 2'!Y92+'NGER input 2'!$I92*'NGER input 2'!AH92","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G92*'NGER input 2'!Q92+'NGER input 2'!$H92*'NGER input 2'!Z92+'NGER input 2'!$I92*'NGER input 2'!AI92","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G92*'NGER input 2'!R92+'NGER input 2'!$H92*'NGER input 2'!AA92+'NGER input 2'!$I92*'NGER input 2'!AJ92","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW92<>\"\",\"\",'NGER input 2'!CP92)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX92<>\"\",\"\",'NGER input 2'!CQ92)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY92<>\"\",\"\",'NGER input 2'!CR92)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ92<>\"\",\"\",'NGER input 2'!CS92)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA92<>\"\",\"\",'NGER input 2'!CT92)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB92<>\"\",\"\",'NGER input 2'!CU92)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC92<>\"\",\"\",'NGER input 2'!CV92)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD92<>\"\",\"\",'NGER input 2'!CW92)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE92<>\"\",\"\",'NGER input 2'!CX92)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW92=\"\",\"\",'NGER input 2'!CP92-'NGER input 2'!AW92)","v":""},{"$f":"IF('NGER input 2'!AX92=\"\",\"\",'NGER input 2'!$G92*'NGER input 2'!K92+'NGER input 2'!$H92*'NGER input 2'!T92+'NGER input 2'!$I92*'NGER input 2'!AC92-'NGER input 2'!AX92)","v":""},{"$f":"IF('NGER input 2'!AY92=\"\",\"\",'NGER input 2'!$G92*'NGER input 2'!L92+'NGER input 2'!$H92*'NGER input 2'!U92+'NGER input 2'!$I92*'NGER input 2'!AD92-'NGER input 2'!AY92)","v":""},{"$f":"IF('NGER input 2'!AZ92=\"\",\"\",'NGER input 2'!$G92*'NGER input 2'!M92+'NGER input 2'!$H92*'NGER input 2'!V92+'NGER input 2'!$I92*'NGER input 2'!AE92-'NGER input 2'!AZ92)","v":""},{"$f":"IF('NGER input 2'!BA92=\"\",\"\",'NGER input 2'!$G92*'NGER input 2'!N92+'NGER input 2'!$H92*'NGER input 2'!W92+'NGER input 2'!$I92*'NGER input 2'!AF92-'NGER input 2'!BA92)","v":""},{"$f":"IF('NGER input 2'!BB92=\"\",\"\",'NGER input 2'!$G92*'NGER input 2'!O92+'NGER input 2'!$H92*'NGER input 2'!X92+'NGER input 2'!$I92*'NGER input 2'!AG92-'NGER input 2'!BB92)","v":""},{"$f":"IF('NGER input 2'!BC92=\"\",\"\",'NGER input 2'!$G92*'NGER input 2'!P92+'NGER input 2'!$H92*'NGER input 2'!Y92+'NGER input 2'!$I92*'NGER input 2'!AH92-'NGER input 2'!BC92)","v":""},{"$f":"IF('NGER input 2'!BD92=\"\",\"\",'NGER input 2'!$G92*'NGER input 2'!Q92+'NGER input 2'!$H92*'NGER input 2'!Z92+'NGER input 2'!$I92*'NGER input 2'!AI92-'NGER input 2'!BD92)","v":""},{"$f":"IF('NGER input 2'!BE92=\"\",\"\",'NGER input 2'!$G92*'NGER input 2'!R92+'NGER input 2'!$H92*'NGER input 2'!AA92+'NGER input 2'!$I92*'NGER input 2'!AJ92-'NGER input 2'!BE92)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG92,IF('NGER input 1'!$B$6>1,GG92*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH92,IF('NGER input 1'!$B$6>1,GH92*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI92,IF('NGER input 1'!$B$6>1,GI92*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ92,IF('NGER input 1'!$B$6>1,GJ92*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK92,IF('NGER input 1'!$B$6>1,GK92*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL92,IF('NGER input 1'!$B$6>1,GL92*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM92,IF('NGER input 1'!$B$6>1,GM92*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN92,IF('NGER input 1'!$B$6>1,GN92*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO92,IF('NGER input 1'!$B$6>1,GO92*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP92,IF('NGER input 1'!$B$6>1,GP92*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[89,0,0,0,0,null,{"$f":"IF(OR($F93='Common parameters'!$EQ$8,$F93=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F93='Common parameters'!$EQ$4,$F93='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F93='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F93='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F93='Common parameters'!$EQ$8,$F93=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F93='Common parameters'!$EQ$4,$F93='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F93='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F93='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW93<>\"\",AW93,'NGER input 2'!CP93+((SUM('NGER input 2'!$DH93:$DP93)*'NGER input 2'!CP93)/(SUM('NGER input 2'!$CY93:$DG93))))","v":{"$error":"#N/A"}},{"$f":"IF(AX93<>\"\",AX93,'NGER input 2'!CQ93+((SUM('NGER input 2'!$DH93:$DP93)*'NGER input 2'!CQ93)/(SUM('NGER input 2'!$CY93:$DG93))))","v":{"$error":"#N/A"}},{"$f":"IF(AY93<>\"\",AY93,'NGER input 2'!CR93+((SUM('NGER input 2'!$DH93:$DP93)*'NGER input 2'!CR93)/(SUM('NGER input 2'!$CY93:$DG93))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ93<>\"\",AZ93,'NGER input 2'!CS93+((SUM('NGER input 2'!$DH93:$DP93)*'NGER input 2'!CS93)/(SUM('NGER input 2'!$CY93:$DG93))))","v":{"$error":"#N/A"}},{"$f":"IF(BA93<>\"\",BA93,'NGER input 2'!CT93+((SUM('NGER input 2'!$DH93:$DP93)*'NGER input 2'!CT93)/(SUM('NGER input 2'!$CY93:$DG93))))","v":{"$error":"#N/A"}},{"$f":"IF(BB93<>\"\",BB93,'NGER input 2'!CU93+((SUM('NGER input 2'!$DH93:$DP93)*'NGER input 2'!CU93)/(SUM('NGER input 2'!$CY93:$DG93))))","v":{"$error":"#N/A"}},{"$f":"IF(BC93<>\"\",BC93,'NGER input 2'!CV93+((SUM('NGER input 2'!$DH93:$DP93)*'NGER input 2'!CV93)/(SUM('NGER input 2'!$CY93:$DG93))))","v":{"$error":"#N/A"}},{"$f":"IF(BD93<>\"\",BD93,'NGER input 2'!CW93+((SUM('NGER input 2'!$DH93:$DP93)*'NGER input 2'!CW93)/(SUM('NGER input 2'!$CY93:$DG93))))","v":{"$error":"#N/A"}},{"$f":"IF(BE93<>\"\",BE93,'NGER input 2'!CX93+((SUM('NGER input 2'!$DH93:$DP93)*'NGER input 2'!CX93)/(SUM('NGER input 2'!$CY93:$DG93))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G93*'NGER input 2'!J93+'NGER input 2'!$H93*'NGER input 2'!S93+'NGER input 2'!$I93*'NGER input 2'!AB93","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G93*'NGER input 2'!K93+'NGER input 2'!$H93*'NGER input 2'!T93+'NGER input 2'!$I93*'NGER input 2'!AC93","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G93*'NGER input 2'!L93+'NGER input 2'!$H93*'NGER input 2'!U93+'NGER input 2'!$I93*'NGER input 2'!AD93","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G93*'NGER input 2'!M93+'NGER input 2'!$H93*'NGER input 2'!V93+'NGER input 2'!$I93*'NGER input 2'!AE93","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G93*'NGER input 2'!N93+'NGER input 2'!$H93*'NGER input 2'!W93+'NGER input 2'!$I93*'NGER input 2'!AF93","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G93*'NGER input 2'!O93+'NGER input 2'!$H93*'NGER input 2'!X93+'NGER input 2'!$I93*'NGER input 2'!AG93","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G93*'NGER input 2'!P93+'NGER input 2'!$H93*'NGER input 2'!Y93+'NGER input 2'!$I93*'NGER input 2'!AH93","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G93*'NGER input 2'!Q93+'NGER input 2'!$H93*'NGER input 2'!Z93+'NGER input 2'!$I93*'NGER input 2'!AI93","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G93*'NGER input 2'!R93+'NGER input 2'!$H93*'NGER input 2'!AA93+'NGER input 2'!$I93*'NGER input 2'!AJ93","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW93<>\"\",\"\",'NGER input 2'!CP93)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX93<>\"\",\"\",'NGER input 2'!CQ93)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY93<>\"\",\"\",'NGER input 2'!CR93)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ93<>\"\",\"\",'NGER input 2'!CS93)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA93<>\"\",\"\",'NGER input 2'!CT93)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB93<>\"\",\"\",'NGER input 2'!CU93)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC93<>\"\",\"\",'NGER input 2'!CV93)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD93<>\"\",\"\",'NGER input 2'!CW93)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE93<>\"\",\"\",'NGER input 2'!CX93)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW93=\"\",\"\",'NGER input 2'!CP93-'NGER input 2'!AW93)","v":""},{"$f":"IF('NGER input 2'!AX93=\"\",\"\",'NGER input 2'!$G93*'NGER input 2'!K93+'NGER input 2'!$H93*'NGER input 2'!T93+'NGER input 2'!$I93*'NGER input 2'!AC93-'NGER input 2'!AX93)","v":""},{"$f":"IF('NGER input 2'!AY93=\"\",\"\",'NGER input 2'!$G93*'NGER input 2'!L93+'NGER input 2'!$H93*'NGER input 2'!U93+'NGER input 2'!$I93*'NGER input 2'!AD93-'NGER input 2'!AY93)","v":""},{"$f":"IF('NGER input 2'!AZ93=\"\",\"\",'NGER input 2'!$G93*'NGER input 2'!M93+'NGER input 2'!$H93*'NGER input 2'!V93+'NGER input 2'!$I93*'NGER input 2'!AE93-'NGER input 2'!AZ93)","v":""},{"$f":"IF('NGER input 2'!BA93=\"\",\"\",'NGER input 2'!$G93*'NGER input 2'!N93+'NGER input 2'!$H93*'NGER input 2'!W93+'NGER input 2'!$I93*'NGER input 2'!AF93-'NGER input 2'!BA93)","v":""},{"$f":"IF('NGER input 2'!BB93=\"\",\"\",'NGER input 2'!$G93*'NGER input 2'!O93+'NGER input 2'!$H93*'NGER input 2'!X93+'NGER input 2'!$I93*'NGER input 2'!AG93-'NGER input 2'!BB93)","v":""},{"$f":"IF('NGER input 2'!BC93=\"\",\"\",'NGER input 2'!$G93*'NGER input 2'!P93+'NGER input 2'!$H93*'NGER input 2'!Y93+'NGER input 2'!$I93*'NGER input 2'!AH93-'NGER input 2'!BC93)","v":""},{"$f":"IF('NGER input 2'!BD93=\"\",\"\",'NGER input 2'!$G93*'NGER input 2'!Q93+'NGER input 2'!$H93*'NGER input 2'!Z93+'NGER input 2'!$I93*'NGER input 2'!AI93-'NGER input 2'!BD93)","v":""},{"$f":"IF('NGER input 2'!BE93=\"\",\"\",'NGER input 2'!$G93*'NGER input 2'!R93+'NGER input 2'!$H93*'NGER input 2'!AA93+'NGER input 2'!$I93*'NGER input 2'!AJ93-'NGER input 2'!BE93)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG93,IF('NGER input 1'!$B$6>1,GG93*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH93,IF('NGER input 1'!$B$6>1,GH93*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI93,IF('NGER input 1'!$B$6>1,GI93*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ93,IF('NGER input 1'!$B$6>1,GJ93*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK93,IF('NGER input 1'!$B$6>1,GK93*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL93,IF('NGER input 1'!$B$6>1,GL93*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM93,IF('NGER input 1'!$B$6>1,GM93*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN93,IF('NGER input 1'!$B$6>1,GN93*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO93,IF('NGER input 1'!$B$6>1,GO93*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP93,IF('NGER input 1'!$B$6>1,GP93*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[90,0,0,0,0,null,{"$f":"IF(OR($F94='Common parameters'!$EQ$8,$F94=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F94='Common parameters'!$EQ$4,$F94='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F94='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F94='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F94='Common parameters'!$EQ$8,$F94=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F94='Common parameters'!$EQ$4,$F94='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F94='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F94='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW94<>\"\",AW94,'NGER input 2'!CP94+((SUM('NGER input 2'!$DH94:$DP94)*'NGER input 2'!CP94)/(SUM('NGER input 2'!$CY94:$DG94))))","v":{"$error":"#N/A"}},{"$f":"IF(AX94<>\"\",AX94,'NGER input 2'!CQ94+((SUM('NGER input 2'!$DH94:$DP94)*'NGER input 2'!CQ94)/(SUM('NGER input 2'!$CY94:$DG94))))","v":{"$error":"#N/A"}},{"$f":"IF(AY94<>\"\",AY94,'NGER input 2'!CR94+((SUM('NGER input 2'!$DH94:$DP94)*'NGER input 2'!CR94)/(SUM('NGER input 2'!$CY94:$DG94))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ94<>\"\",AZ94,'NGER input 2'!CS94+((SUM('NGER input 2'!$DH94:$DP94)*'NGER input 2'!CS94)/(SUM('NGER input 2'!$CY94:$DG94))))","v":{"$error":"#N/A"}},{"$f":"IF(BA94<>\"\",BA94,'NGER input 2'!CT94+((SUM('NGER input 2'!$DH94:$DP94)*'NGER input 2'!CT94)/(SUM('NGER input 2'!$CY94:$DG94))))","v":{"$error":"#N/A"}},{"$f":"IF(BB94<>\"\",BB94,'NGER input 2'!CU94+((SUM('NGER input 2'!$DH94:$DP94)*'NGER input 2'!CU94)/(SUM('NGER input 2'!$CY94:$DG94))))","v":{"$error":"#N/A"}},{"$f":"IF(BC94<>\"\",BC94,'NGER input 2'!CV94+((SUM('NGER input 2'!$DH94:$DP94)*'NGER input 2'!CV94)/(SUM('NGER input 2'!$CY94:$DG94))))","v":{"$error":"#N/A"}},{"$f":"IF(BD94<>\"\",BD94,'NGER input 2'!CW94+((SUM('NGER input 2'!$DH94:$DP94)*'NGER input 2'!CW94)/(SUM('NGER input 2'!$CY94:$DG94))))","v":{"$error":"#N/A"}},{"$f":"IF(BE94<>\"\",BE94,'NGER input 2'!CX94+((SUM('NGER input 2'!$DH94:$DP94)*'NGER input 2'!CX94)/(SUM('NGER input 2'!$CY94:$DG94))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G94*'NGER input 2'!J94+'NGER input 2'!$H94*'NGER input 2'!S94+'NGER input 2'!$I94*'NGER input 2'!AB94","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G94*'NGER input 2'!K94+'NGER input 2'!$H94*'NGER input 2'!T94+'NGER input 2'!$I94*'NGER input 2'!AC94","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G94*'NGER input 2'!L94+'NGER input 2'!$H94*'NGER input 2'!U94+'NGER input 2'!$I94*'NGER input 2'!AD94","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G94*'NGER input 2'!M94+'NGER input 2'!$H94*'NGER input 2'!V94+'NGER input 2'!$I94*'NGER input 2'!AE94","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G94*'NGER input 2'!N94+'NGER input 2'!$H94*'NGER input 2'!W94+'NGER input 2'!$I94*'NGER input 2'!AF94","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G94*'NGER input 2'!O94+'NGER input 2'!$H94*'NGER input 2'!X94+'NGER input 2'!$I94*'NGER input 2'!AG94","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G94*'NGER input 2'!P94+'NGER input 2'!$H94*'NGER input 2'!Y94+'NGER input 2'!$I94*'NGER input 2'!AH94","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G94*'NGER input 2'!Q94+'NGER input 2'!$H94*'NGER input 2'!Z94+'NGER input 2'!$I94*'NGER input 2'!AI94","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G94*'NGER input 2'!R94+'NGER input 2'!$H94*'NGER input 2'!AA94+'NGER input 2'!$I94*'NGER input 2'!AJ94","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW94<>\"\",\"\",'NGER input 2'!CP94)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX94<>\"\",\"\",'NGER input 2'!CQ94)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY94<>\"\",\"\",'NGER input 2'!CR94)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ94<>\"\",\"\",'NGER input 2'!CS94)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA94<>\"\",\"\",'NGER input 2'!CT94)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB94<>\"\",\"\",'NGER input 2'!CU94)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC94<>\"\",\"\",'NGER input 2'!CV94)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD94<>\"\",\"\",'NGER input 2'!CW94)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE94<>\"\",\"\",'NGER input 2'!CX94)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW94=\"\",\"\",'NGER input 2'!CP94-'NGER input 2'!AW94)","v":""},{"$f":"IF('NGER input 2'!AX94=\"\",\"\",'NGER input 2'!$G94*'NGER input 2'!K94+'NGER input 2'!$H94*'NGER input 2'!T94+'NGER input 2'!$I94*'NGER input 2'!AC94-'NGER input 2'!AX94)","v":""},{"$f":"IF('NGER input 2'!AY94=\"\",\"\",'NGER input 2'!$G94*'NGER input 2'!L94+'NGER input 2'!$H94*'NGER input 2'!U94+'NGER input 2'!$I94*'NGER input 2'!AD94-'NGER input 2'!AY94)","v":""},{"$f":"IF('NGER input 2'!AZ94=\"\",\"\",'NGER input 2'!$G94*'NGER input 2'!M94+'NGER input 2'!$H94*'NGER input 2'!V94+'NGER input 2'!$I94*'NGER input 2'!AE94-'NGER input 2'!AZ94)","v":""},{"$f":"IF('NGER input 2'!BA94=\"\",\"\",'NGER input 2'!$G94*'NGER input 2'!N94+'NGER input 2'!$H94*'NGER input 2'!W94+'NGER input 2'!$I94*'NGER input 2'!AF94-'NGER input 2'!BA94)","v":""},{"$f":"IF('NGER input 2'!BB94=\"\",\"\",'NGER input 2'!$G94*'NGER input 2'!O94+'NGER input 2'!$H94*'NGER input 2'!X94+'NGER input 2'!$I94*'NGER input 2'!AG94-'NGER input 2'!BB94)","v":""},{"$f":"IF('NGER input 2'!BC94=\"\",\"\",'NGER input 2'!$G94*'NGER input 2'!P94+'NGER input 2'!$H94*'NGER input 2'!Y94+'NGER input 2'!$I94*'NGER input 2'!AH94-'NGER input 2'!BC94)","v":""},{"$f":"IF('NGER input 2'!BD94=\"\",\"\",'NGER input 2'!$G94*'NGER input 2'!Q94+'NGER input 2'!$H94*'NGER input 2'!Z94+'NGER input 2'!$I94*'NGER input 2'!AI94-'NGER input 2'!BD94)","v":""},{"$f":"IF('NGER input 2'!BE94=\"\",\"\",'NGER input 2'!$G94*'NGER input 2'!R94+'NGER input 2'!$H94*'NGER input 2'!AA94+'NGER input 2'!$I94*'NGER input 2'!AJ94-'NGER input 2'!BE94)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG94,IF('NGER input 1'!$B$6>1,GG94*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH94,IF('NGER input 1'!$B$6>1,GH94*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI94,IF('NGER input 1'!$B$6>1,GI94*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ94,IF('NGER input 1'!$B$6>1,GJ94*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK94,IF('NGER input 1'!$B$6>1,GK94*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL94,IF('NGER input 1'!$B$6>1,GL94*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM94,IF('NGER input 1'!$B$6>1,GM94*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN94,IF('NGER input 1'!$B$6>1,GN94*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO94,IF('NGER input 1'!$B$6>1,GO94*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP94,IF('NGER input 1'!$B$6>1,GP94*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[91,0,0,0,0,null,{"$f":"IF(OR($F95='Common parameters'!$EQ$8,$F95=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F95='Common parameters'!$EQ$4,$F95='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F95='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F95='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F95='Common parameters'!$EQ$8,$F95=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F95='Common parameters'!$EQ$4,$F95='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F95='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F95='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW95<>\"\",AW95,'NGER input 2'!CP95+((SUM('NGER input 2'!$DH95:$DP95)*'NGER input 2'!CP95)/(SUM('NGER input 2'!$CY95:$DG95))))","v":{"$error":"#N/A"}},{"$f":"IF(AX95<>\"\",AX95,'NGER input 2'!CQ95+((SUM('NGER input 2'!$DH95:$DP95)*'NGER input 2'!CQ95)/(SUM('NGER input 2'!$CY95:$DG95))))","v":{"$error":"#N/A"}},{"$f":"IF(AY95<>\"\",AY95,'NGER input 2'!CR95+((SUM('NGER input 2'!$DH95:$DP95)*'NGER input 2'!CR95)/(SUM('NGER input 2'!$CY95:$DG95))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ95<>\"\",AZ95,'NGER input 2'!CS95+((SUM('NGER input 2'!$DH95:$DP95)*'NGER input 2'!CS95)/(SUM('NGER input 2'!$CY95:$DG95))))","v":{"$error":"#N/A"}},{"$f":"IF(BA95<>\"\",BA95,'NGER input 2'!CT95+((SUM('NGER input 2'!$DH95:$DP95)*'NGER input 2'!CT95)/(SUM('NGER input 2'!$CY95:$DG95))))","v":{"$error":"#N/A"}},{"$f":"IF(BB95<>\"\",BB95,'NGER input 2'!CU95+((SUM('NGER input 2'!$DH95:$DP95)*'NGER input 2'!CU95)/(SUM('NGER input 2'!$CY95:$DG95))))","v":{"$error":"#N/A"}},{"$f":"IF(BC95<>\"\",BC95,'NGER input 2'!CV95+((SUM('NGER input 2'!$DH95:$DP95)*'NGER input 2'!CV95)/(SUM('NGER input 2'!$CY95:$DG95))))","v":{"$error":"#N/A"}},{"$f":"IF(BD95<>\"\",BD95,'NGER input 2'!CW95+((SUM('NGER input 2'!$DH95:$DP95)*'NGER input 2'!CW95)/(SUM('NGER input 2'!$CY95:$DG95))))","v":{"$error":"#N/A"}},{"$f":"IF(BE95<>\"\",BE95,'NGER input 2'!CX95+((SUM('NGER input 2'!$DH95:$DP95)*'NGER input 2'!CX95)/(SUM('NGER input 2'!$CY95:$DG95))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G95*'NGER input 2'!J95+'NGER input 2'!$H95*'NGER input 2'!S95+'NGER input 2'!$I95*'NGER input 2'!AB95","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G95*'NGER input 2'!K95+'NGER input 2'!$H95*'NGER input 2'!T95+'NGER input 2'!$I95*'NGER input 2'!AC95","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G95*'NGER input 2'!L95+'NGER input 2'!$H95*'NGER input 2'!U95+'NGER input 2'!$I95*'NGER input 2'!AD95","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G95*'NGER input 2'!M95+'NGER input 2'!$H95*'NGER input 2'!V95+'NGER input 2'!$I95*'NGER input 2'!AE95","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G95*'NGER input 2'!N95+'NGER input 2'!$H95*'NGER input 2'!W95+'NGER input 2'!$I95*'NGER input 2'!AF95","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G95*'NGER input 2'!O95+'NGER input 2'!$H95*'NGER input 2'!X95+'NGER input 2'!$I95*'NGER input 2'!AG95","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G95*'NGER input 2'!P95+'NGER input 2'!$H95*'NGER input 2'!Y95+'NGER input 2'!$I95*'NGER input 2'!AH95","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G95*'NGER input 2'!Q95+'NGER input 2'!$H95*'NGER input 2'!Z95+'NGER input 2'!$I95*'NGER input 2'!AI95","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G95*'NGER input 2'!R95+'NGER input 2'!$H95*'NGER input 2'!AA95+'NGER input 2'!$I95*'NGER input 2'!AJ95","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW95<>\"\",\"\",'NGER input 2'!CP95)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX95<>\"\",\"\",'NGER input 2'!CQ95)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY95<>\"\",\"\",'NGER input 2'!CR95)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ95<>\"\",\"\",'NGER input 2'!CS95)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA95<>\"\",\"\",'NGER input 2'!CT95)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB95<>\"\",\"\",'NGER input 2'!CU95)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC95<>\"\",\"\",'NGER input 2'!CV95)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD95<>\"\",\"\",'NGER input 2'!CW95)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE95<>\"\",\"\",'NGER input 2'!CX95)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW95=\"\",\"\",'NGER input 2'!CP95-'NGER input 2'!AW95)","v":""},{"$f":"IF('NGER input 2'!AX95=\"\",\"\",'NGER input 2'!$G95*'NGER input 2'!K95+'NGER input 2'!$H95*'NGER input 2'!T95+'NGER input 2'!$I95*'NGER input 2'!AC95-'NGER input 2'!AX95)","v":""},{"$f":"IF('NGER input 2'!AY95=\"\",\"\",'NGER input 2'!$G95*'NGER input 2'!L95+'NGER input 2'!$H95*'NGER input 2'!U95+'NGER input 2'!$I95*'NGER input 2'!AD95-'NGER input 2'!AY95)","v":""},{"$f":"IF('NGER input 2'!AZ95=\"\",\"\",'NGER input 2'!$G95*'NGER input 2'!M95+'NGER input 2'!$H95*'NGER input 2'!V95+'NGER input 2'!$I95*'NGER input 2'!AE95-'NGER input 2'!AZ95)","v":""},{"$f":"IF('NGER input 2'!BA95=\"\",\"\",'NGER input 2'!$G95*'NGER input 2'!N95+'NGER input 2'!$H95*'NGER input 2'!W95+'NGER input 2'!$I95*'NGER input 2'!AF95-'NGER input 2'!BA95)","v":""},{"$f":"IF('NGER input 2'!BB95=\"\",\"\",'NGER input 2'!$G95*'NGER input 2'!O95+'NGER input 2'!$H95*'NGER input 2'!X95+'NGER input 2'!$I95*'NGER input 2'!AG95-'NGER input 2'!BB95)","v":""},{"$f":"IF('NGER input 2'!BC95=\"\",\"\",'NGER input 2'!$G95*'NGER input 2'!P95+'NGER input 2'!$H95*'NGER input 2'!Y95+'NGER input 2'!$I95*'NGER input 2'!AH95-'NGER input 2'!BC95)","v":""},{"$f":"IF('NGER input 2'!BD95=\"\",\"\",'NGER input 2'!$G95*'NGER input 2'!Q95+'NGER input 2'!$H95*'NGER input 2'!Z95+'NGER input 2'!$I95*'NGER input 2'!AI95-'NGER input 2'!BD95)","v":""},{"$f":"IF('NGER input 2'!BE95=\"\",\"\",'NGER input 2'!$G95*'NGER input 2'!R95+'NGER input 2'!$H95*'NGER input 2'!AA95+'NGER input 2'!$I95*'NGER input 2'!AJ95-'NGER input 2'!BE95)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG95,IF('NGER input 1'!$B$6>1,GG95*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH95,IF('NGER input 1'!$B$6>1,GH95*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI95,IF('NGER input 1'!$B$6>1,GI95*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ95,IF('NGER input 1'!$B$6>1,GJ95*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK95,IF('NGER input 1'!$B$6>1,GK95*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL95,IF('NGER input 1'!$B$6>1,GL95*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM95,IF('NGER input 1'!$B$6>1,GM95*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN95,IF('NGER input 1'!$B$6>1,GN95*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO95,IF('NGER input 1'!$B$6>1,GO95*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP95,IF('NGER input 1'!$B$6>1,GP95*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[92,0,0,0,0,null,{"$f":"IF(OR($F96='Common parameters'!$EQ$8,$F96=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F96='Common parameters'!$EQ$4,$F96='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F96='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F96='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F96='Common parameters'!$EQ$8,$F96=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F96='Common parameters'!$EQ$4,$F96='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F96='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F96='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW96<>\"\",AW96,'NGER input 2'!CP96+((SUM('NGER input 2'!$DH96:$DP96)*'NGER input 2'!CP96)/(SUM('NGER input 2'!$CY96:$DG96))))","v":{"$error":"#N/A"}},{"$f":"IF(AX96<>\"\",AX96,'NGER input 2'!CQ96+((SUM('NGER input 2'!$DH96:$DP96)*'NGER input 2'!CQ96)/(SUM('NGER input 2'!$CY96:$DG96))))","v":{"$error":"#N/A"}},{"$f":"IF(AY96<>\"\",AY96,'NGER input 2'!CR96+((SUM('NGER input 2'!$DH96:$DP96)*'NGER input 2'!CR96)/(SUM('NGER input 2'!$CY96:$DG96))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ96<>\"\",AZ96,'NGER input 2'!CS96+((SUM('NGER input 2'!$DH96:$DP96)*'NGER input 2'!CS96)/(SUM('NGER input 2'!$CY96:$DG96))))","v":{"$error":"#N/A"}},{"$f":"IF(BA96<>\"\",BA96,'NGER input 2'!CT96+((SUM('NGER input 2'!$DH96:$DP96)*'NGER input 2'!CT96)/(SUM('NGER input 2'!$CY96:$DG96))))","v":{"$error":"#N/A"}},{"$f":"IF(BB96<>\"\",BB96,'NGER input 2'!CU96+((SUM('NGER input 2'!$DH96:$DP96)*'NGER input 2'!CU96)/(SUM('NGER input 2'!$CY96:$DG96))))","v":{"$error":"#N/A"}},{"$f":"IF(BC96<>\"\",BC96,'NGER input 2'!CV96+((SUM('NGER input 2'!$DH96:$DP96)*'NGER input 2'!CV96)/(SUM('NGER input 2'!$CY96:$DG96))))","v":{"$error":"#N/A"}},{"$f":"IF(BD96<>\"\",BD96,'NGER input 2'!CW96+((SUM('NGER input 2'!$DH96:$DP96)*'NGER input 2'!CW96)/(SUM('NGER input 2'!$CY96:$DG96))))","v":{"$error":"#N/A"}},{"$f":"IF(BE96<>\"\",BE96,'NGER input 2'!CX96+((SUM('NGER input 2'!$DH96:$DP96)*'NGER input 2'!CX96)/(SUM('NGER input 2'!$CY96:$DG96))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G96*'NGER input 2'!J96+'NGER input 2'!$H96*'NGER input 2'!S96+'NGER input 2'!$I96*'NGER input 2'!AB96","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G96*'NGER input 2'!K96+'NGER input 2'!$H96*'NGER input 2'!T96+'NGER input 2'!$I96*'NGER input 2'!AC96","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G96*'NGER input 2'!L96+'NGER input 2'!$H96*'NGER input 2'!U96+'NGER input 2'!$I96*'NGER input 2'!AD96","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G96*'NGER input 2'!M96+'NGER input 2'!$H96*'NGER input 2'!V96+'NGER input 2'!$I96*'NGER input 2'!AE96","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G96*'NGER input 2'!N96+'NGER input 2'!$H96*'NGER input 2'!W96+'NGER input 2'!$I96*'NGER input 2'!AF96","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G96*'NGER input 2'!O96+'NGER input 2'!$H96*'NGER input 2'!X96+'NGER input 2'!$I96*'NGER input 2'!AG96","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G96*'NGER input 2'!P96+'NGER input 2'!$H96*'NGER input 2'!Y96+'NGER input 2'!$I96*'NGER input 2'!AH96","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G96*'NGER input 2'!Q96+'NGER input 2'!$H96*'NGER input 2'!Z96+'NGER input 2'!$I96*'NGER input 2'!AI96","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G96*'NGER input 2'!R96+'NGER input 2'!$H96*'NGER input 2'!AA96+'NGER input 2'!$I96*'NGER input 2'!AJ96","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW96<>\"\",\"\",'NGER input 2'!CP96)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX96<>\"\",\"\",'NGER input 2'!CQ96)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY96<>\"\",\"\",'NGER input 2'!CR96)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ96<>\"\",\"\",'NGER input 2'!CS96)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA96<>\"\",\"\",'NGER input 2'!CT96)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB96<>\"\",\"\",'NGER input 2'!CU96)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC96<>\"\",\"\",'NGER input 2'!CV96)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD96<>\"\",\"\",'NGER input 2'!CW96)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE96<>\"\",\"\",'NGER input 2'!CX96)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW96=\"\",\"\",'NGER input 2'!CP96-'NGER input 2'!AW96)","v":""},{"$f":"IF('NGER input 2'!AX96=\"\",\"\",'NGER input 2'!$G96*'NGER input 2'!K96+'NGER input 2'!$H96*'NGER input 2'!T96+'NGER input 2'!$I96*'NGER input 2'!AC96-'NGER input 2'!AX96)","v":""},{"$f":"IF('NGER input 2'!AY96=\"\",\"\",'NGER input 2'!$G96*'NGER input 2'!L96+'NGER input 2'!$H96*'NGER input 2'!U96+'NGER input 2'!$I96*'NGER input 2'!AD96-'NGER input 2'!AY96)","v":""},{"$f":"IF('NGER input 2'!AZ96=\"\",\"\",'NGER input 2'!$G96*'NGER input 2'!M96+'NGER input 2'!$H96*'NGER input 2'!V96+'NGER input 2'!$I96*'NGER input 2'!AE96-'NGER input 2'!AZ96)","v":""},{"$f":"IF('NGER input 2'!BA96=\"\",\"\",'NGER input 2'!$G96*'NGER input 2'!N96+'NGER input 2'!$H96*'NGER input 2'!W96+'NGER input 2'!$I96*'NGER input 2'!AF96-'NGER input 2'!BA96)","v":""},{"$f":"IF('NGER input 2'!BB96=\"\",\"\",'NGER input 2'!$G96*'NGER input 2'!O96+'NGER input 2'!$H96*'NGER input 2'!X96+'NGER input 2'!$I96*'NGER input 2'!AG96-'NGER input 2'!BB96)","v":""},{"$f":"IF('NGER input 2'!BC96=\"\",\"\",'NGER input 2'!$G96*'NGER input 2'!P96+'NGER input 2'!$H96*'NGER input 2'!Y96+'NGER input 2'!$I96*'NGER input 2'!AH96-'NGER input 2'!BC96)","v":""},{"$f":"IF('NGER input 2'!BD96=\"\",\"\",'NGER input 2'!$G96*'NGER input 2'!Q96+'NGER input 2'!$H96*'NGER input 2'!Z96+'NGER input 2'!$I96*'NGER input 2'!AI96-'NGER input 2'!BD96)","v":""},{"$f":"IF('NGER input 2'!BE96=\"\",\"\",'NGER input 2'!$G96*'NGER input 2'!R96+'NGER input 2'!$H96*'NGER input 2'!AA96+'NGER input 2'!$I96*'NGER input 2'!AJ96-'NGER input 2'!BE96)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG96,IF('NGER input 1'!$B$6>1,GG96*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH96,IF('NGER input 1'!$B$6>1,GH96*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI96,IF('NGER input 1'!$B$6>1,GI96*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ96,IF('NGER input 1'!$B$6>1,GJ96*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK96,IF('NGER input 1'!$B$6>1,GK96*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL96,IF('NGER input 1'!$B$6>1,GL96*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM96,IF('NGER input 1'!$B$6>1,GM96*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN96,IF('NGER input 1'!$B$6>1,GN96*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO96,IF('NGER input 1'!$B$6>1,GO96*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP96,IF('NGER input 1'!$B$6>1,GP96*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[93,0,0,0,0,null,{"$f":"IF(OR($F97='Common parameters'!$EQ$8,$F97=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F97='Common parameters'!$EQ$4,$F97='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F97='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F97='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F97='Common parameters'!$EQ$8,$F97=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F97='Common parameters'!$EQ$4,$F97='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F97='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F97='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW97<>\"\",AW97,'NGER input 2'!CP97+((SUM('NGER input 2'!$DH97:$DP97)*'NGER input 2'!CP97)/(SUM('NGER input 2'!$CY97:$DG97))))","v":{"$error":"#N/A"}},{"$f":"IF(AX97<>\"\",AX97,'NGER input 2'!CQ97+((SUM('NGER input 2'!$DH97:$DP97)*'NGER input 2'!CQ97)/(SUM('NGER input 2'!$CY97:$DG97))))","v":{"$error":"#N/A"}},{"$f":"IF(AY97<>\"\",AY97,'NGER input 2'!CR97+((SUM('NGER input 2'!$DH97:$DP97)*'NGER input 2'!CR97)/(SUM('NGER input 2'!$CY97:$DG97))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ97<>\"\",AZ97,'NGER input 2'!CS97+((SUM('NGER input 2'!$DH97:$DP97)*'NGER input 2'!CS97)/(SUM('NGER input 2'!$CY97:$DG97))))","v":{"$error":"#N/A"}},{"$f":"IF(BA97<>\"\",BA97,'NGER input 2'!CT97+((SUM('NGER input 2'!$DH97:$DP97)*'NGER input 2'!CT97)/(SUM('NGER input 2'!$CY97:$DG97))))","v":{"$error":"#N/A"}},{"$f":"IF(BB97<>\"\",BB97,'NGER input 2'!CU97+((SUM('NGER input 2'!$DH97:$DP97)*'NGER input 2'!CU97)/(SUM('NGER input 2'!$CY97:$DG97))))","v":{"$error":"#N/A"}},{"$f":"IF(BC97<>\"\",BC97,'NGER input 2'!CV97+((SUM('NGER input 2'!$DH97:$DP97)*'NGER input 2'!CV97)/(SUM('NGER input 2'!$CY97:$DG97))))","v":{"$error":"#N/A"}},{"$f":"IF(BD97<>\"\",BD97,'NGER input 2'!CW97+((SUM('NGER input 2'!$DH97:$DP97)*'NGER input 2'!CW97)/(SUM('NGER input 2'!$CY97:$DG97))))","v":{"$error":"#N/A"}},{"$f":"IF(BE97<>\"\",BE97,'NGER input 2'!CX97+((SUM('NGER input 2'!$DH97:$DP97)*'NGER input 2'!CX97)/(SUM('NGER input 2'!$CY97:$DG97))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G97*'NGER input 2'!J97+'NGER input 2'!$H97*'NGER input 2'!S97+'NGER input 2'!$I97*'NGER input 2'!AB97","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G97*'NGER input 2'!K97+'NGER input 2'!$H97*'NGER input 2'!T97+'NGER input 2'!$I97*'NGER input 2'!AC97","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G97*'NGER input 2'!L97+'NGER input 2'!$H97*'NGER input 2'!U97+'NGER input 2'!$I97*'NGER input 2'!AD97","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G97*'NGER input 2'!M97+'NGER input 2'!$H97*'NGER input 2'!V97+'NGER input 2'!$I97*'NGER input 2'!AE97","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G97*'NGER input 2'!N97+'NGER input 2'!$H97*'NGER input 2'!W97+'NGER input 2'!$I97*'NGER input 2'!AF97","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G97*'NGER input 2'!O97+'NGER input 2'!$H97*'NGER input 2'!X97+'NGER input 2'!$I97*'NGER input 2'!AG97","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G97*'NGER input 2'!P97+'NGER input 2'!$H97*'NGER input 2'!Y97+'NGER input 2'!$I97*'NGER input 2'!AH97","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G97*'NGER input 2'!Q97+'NGER input 2'!$H97*'NGER input 2'!Z97+'NGER input 2'!$I97*'NGER input 2'!AI97","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G97*'NGER input 2'!R97+'NGER input 2'!$H97*'NGER input 2'!AA97+'NGER input 2'!$I97*'NGER input 2'!AJ97","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW97<>\"\",\"\",'NGER input 2'!CP97)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX97<>\"\",\"\",'NGER input 2'!CQ97)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY97<>\"\",\"\",'NGER input 2'!CR97)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ97<>\"\",\"\",'NGER input 2'!CS97)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA97<>\"\",\"\",'NGER input 2'!CT97)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB97<>\"\",\"\",'NGER input 2'!CU97)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC97<>\"\",\"\",'NGER input 2'!CV97)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD97<>\"\",\"\",'NGER input 2'!CW97)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE97<>\"\",\"\",'NGER input 2'!CX97)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW97=\"\",\"\",'NGER input 2'!CP97-'NGER input 2'!AW97)","v":""},{"$f":"IF('NGER input 2'!AX97=\"\",\"\",'NGER input 2'!$G97*'NGER input 2'!K97+'NGER input 2'!$H97*'NGER input 2'!T97+'NGER input 2'!$I97*'NGER input 2'!AC97-'NGER input 2'!AX97)","v":""},{"$f":"IF('NGER input 2'!AY97=\"\",\"\",'NGER input 2'!$G97*'NGER input 2'!L97+'NGER input 2'!$H97*'NGER input 2'!U97+'NGER input 2'!$I97*'NGER input 2'!AD97-'NGER input 2'!AY97)","v":""},{"$f":"IF('NGER input 2'!AZ97=\"\",\"\",'NGER input 2'!$G97*'NGER input 2'!M97+'NGER input 2'!$H97*'NGER input 2'!V97+'NGER input 2'!$I97*'NGER input 2'!AE97-'NGER input 2'!AZ97)","v":""},{"$f":"IF('NGER input 2'!BA97=\"\",\"\",'NGER input 2'!$G97*'NGER input 2'!N97+'NGER input 2'!$H97*'NGER input 2'!W97+'NGER input 2'!$I97*'NGER input 2'!AF97-'NGER input 2'!BA97)","v":""},{"$f":"IF('NGER input 2'!BB97=\"\",\"\",'NGER input 2'!$G97*'NGER input 2'!O97+'NGER input 2'!$H97*'NGER input 2'!X97+'NGER input 2'!$I97*'NGER input 2'!AG97-'NGER input 2'!BB97)","v":""},{"$f":"IF('NGER input 2'!BC97=\"\",\"\",'NGER input 2'!$G97*'NGER input 2'!P97+'NGER input 2'!$H97*'NGER input 2'!Y97+'NGER input 2'!$I97*'NGER input 2'!AH97-'NGER input 2'!BC97)","v":""},{"$f":"IF('NGER input 2'!BD97=\"\",\"\",'NGER input 2'!$G97*'NGER input 2'!Q97+'NGER input 2'!$H97*'NGER input 2'!Z97+'NGER input 2'!$I97*'NGER input 2'!AI97-'NGER input 2'!BD97)","v":""},{"$f":"IF('NGER input 2'!BE97=\"\",\"\",'NGER input 2'!$G97*'NGER input 2'!R97+'NGER input 2'!$H97*'NGER input 2'!AA97+'NGER input 2'!$I97*'NGER input 2'!AJ97-'NGER input 2'!BE97)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG97,IF('NGER input 1'!$B$6>1,GG97*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH97,IF('NGER input 1'!$B$6>1,GH97*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI97,IF('NGER input 1'!$B$6>1,GI97*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ97,IF('NGER input 1'!$B$6>1,GJ97*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK97,IF('NGER input 1'!$B$6>1,GK97*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL97,IF('NGER input 1'!$B$6>1,GL97*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM97,IF('NGER input 1'!$B$6>1,GM97*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN97,IF('NGER input 1'!$B$6>1,GN97*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO97,IF('NGER input 1'!$B$6>1,GO97*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP97,IF('NGER input 1'!$B$6>1,GP97*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[94,0,0,0,0,null,{"$f":"IF(OR($F98='Common parameters'!$EQ$8,$F98=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F98='Common parameters'!$EQ$4,$F98='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F98='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F98='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F98='Common parameters'!$EQ$8,$F98=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F98='Common parameters'!$EQ$4,$F98='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F98='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F98='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW98<>\"\",AW98,'NGER input 2'!CP98+((SUM('NGER input 2'!$DH98:$DP98)*'NGER input 2'!CP98)/(SUM('NGER input 2'!$CY98:$DG98))))","v":{"$error":"#N/A"}},{"$f":"IF(AX98<>\"\",AX98,'NGER input 2'!CQ98+((SUM('NGER input 2'!$DH98:$DP98)*'NGER input 2'!CQ98)/(SUM('NGER input 2'!$CY98:$DG98))))","v":{"$error":"#N/A"}},{"$f":"IF(AY98<>\"\",AY98,'NGER input 2'!CR98+((SUM('NGER input 2'!$DH98:$DP98)*'NGER input 2'!CR98)/(SUM('NGER input 2'!$CY98:$DG98))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ98<>\"\",AZ98,'NGER input 2'!CS98+((SUM('NGER input 2'!$DH98:$DP98)*'NGER input 2'!CS98)/(SUM('NGER input 2'!$CY98:$DG98))))","v":{"$error":"#N/A"}},{"$f":"IF(BA98<>\"\",BA98,'NGER input 2'!CT98+((SUM('NGER input 2'!$DH98:$DP98)*'NGER input 2'!CT98)/(SUM('NGER input 2'!$CY98:$DG98))))","v":{"$error":"#N/A"}},{"$f":"IF(BB98<>\"\",BB98,'NGER input 2'!CU98+((SUM('NGER input 2'!$DH98:$DP98)*'NGER input 2'!CU98)/(SUM('NGER input 2'!$CY98:$DG98))))","v":{"$error":"#N/A"}},{"$f":"IF(BC98<>\"\",BC98,'NGER input 2'!CV98+((SUM('NGER input 2'!$DH98:$DP98)*'NGER input 2'!CV98)/(SUM('NGER input 2'!$CY98:$DG98))))","v":{"$error":"#N/A"}},{"$f":"IF(BD98<>\"\",BD98,'NGER input 2'!CW98+((SUM('NGER input 2'!$DH98:$DP98)*'NGER input 2'!CW98)/(SUM('NGER input 2'!$CY98:$DG98))))","v":{"$error":"#N/A"}},{"$f":"IF(BE98<>\"\",BE98,'NGER input 2'!CX98+((SUM('NGER input 2'!$DH98:$DP98)*'NGER input 2'!CX98)/(SUM('NGER input 2'!$CY98:$DG98))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G98*'NGER input 2'!J98+'NGER input 2'!$H98*'NGER input 2'!S98+'NGER input 2'!$I98*'NGER input 2'!AB98","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G98*'NGER input 2'!K98+'NGER input 2'!$H98*'NGER input 2'!T98+'NGER input 2'!$I98*'NGER input 2'!AC98","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G98*'NGER input 2'!L98+'NGER input 2'!$H98*'NGER input 2'!U98+'NGER input 2'!$I98*'NGER input 2'!AD98","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G98*'NGER input 2'!M98+'NGER input 2'!$H98*'NGER input 2'!V98+'NGER input 2'!$I98*'NGER input 2'!AE98","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G98*'NGER input 2'!N98+'NGER input 2'!$H98*'NGER input 2'!W98+'NGER input 2'!$I98*'NGER input 2'!AF98","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G98*'NGER input 2'!O98+'NGER input 2'!$H98*'NGER input 2'!X98+'NGER input 2'!$I98*'NGER input 2'!AG98","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G98*'NGER input 2'!P98+'NGER input 2'!$H98*'NGER input 2'!Y98+'NGER input 2'!$I98*'NGER input 2'!AH98","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G98*'NGER input 2'!Q98+'NGER input 2'!$H98*'NGER input 2'!Z98+'NGER input 2'!$I98*'NGER input 2'!AI98","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G98*'NGER input 2'!R98+'NGER input 2'!$H98*'NGER input 2'!AA98+'NGER input 2'!$I98*'NGER input 2'!AJ98","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW98<>\"\",\"\",'NGER input 2'!CP98)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX98<>\"\",\"\",'NGER input 2'!CQ98)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY98<>\"\",\"\",'NGER input 2'!CR98)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ98<>\"\",\"\",'NGER input 2'!CS98)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA98<>\"\",\"\",'NGER input 2'!CT98)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB98<>\"\",\"\",'NGER input 2'!CU98)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC98<>\"\",\"\",'NGER input 2'!CV98)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD98<>\"\",\"\",'NGER input 2'!CW98)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE98<>\"\",\"\",'NGER input 2'!CX98)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW98=\"\",\"\",'NGER input 2'!CP98-'NGER input 2'!AW98)","v":""},{"$f":"IF('NGER input 2'!AX98=\"\",\"\",'NGER input 2'!$G98*'NGER input 2'!K98+'NGER input 2'!$H98*'NGER input 2'!T98+'NGER input 2'!$I98*'NGER input 2'!AC98-'NGER input 2'!AX98)","v":""},{"$f":"IF('NGER input 2'!AY98=\"\",\"\",'NGER input 2'!$G98*'NGER input 2'!L98+'NGER input 2'!$H98*'NGER input 2'!U98+'NGER input 2'!$I98*'NGER input 2'!AD98-'NGER input 2'!AY98)","v":""},{"$f":"IF('NGER input 2'!AZ98=\"\",\"\",'NGER input 2'!$G98*'NGER input 2'!M98+'NGER input 2'!$H98*'NGER input 2'!V98+'NGER input 2'!$I98*'NGER input 2'!AE98-'NGER input 2'!AZ98)","v":""},{"$f":"IF('NGER input 2'!BA98=\"\",\"\",'NGER input 2'!$G98*'NGER input 2'!N98+'NGER input 2'!$H98*'NGER input 2'!W98+'NGER input 2'!$I98*'NGER input 2'!AF98-'NGER input 2'!BA98)","v":""},{"$f":"IF('NGER input 2'!BB98=\"\",\"\",'NGER input 2'!$G98*'NGER input 2'!O98+'NGER input 2'!$H98*'NGER input 2'!X98+'NGER input 2'!$I98*'NGER input 2'!AG98-'NGER input 2'!BB98)","v":""},{"$f":"IF('NGER input 2'!BC98=\"\",\"\",'NGER input 2'!$G98*'NGER input 2'!P98+'NGER input 2'!$H98*'NGER input 2'!Y98+'NGER input 2'!$I98*'NGER input 2'!AH98-'NGER input 2'!BC98)","v":""},{"$f":"IF('NGER input 2'!BD98=\"\",\"\",'NGER input 2'!$G98*'NGER input 2'!Q98+'NGER input 2'!$H98*'NGER input 2'!Z98+'NGER input 2'!$I98*'NGER input 2'!AI98-'NGER input 2'!BD98)","v":""},{"$f":"IF('NGER input 2'!BE98=\"\",\"\",'NGER input 2'!$G98*'NGER input 2'!R98+'NGER input 2'!$H98*'NGER input 2'!AA98+'NGER input 2'!$I98*'NGER input 2'!AJ98-'NGER input 2'!BE98)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG98,IF('NGER input 1'!$B$6>1,GG98*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH98,IF('NGER input 1'!$B$6>1,GH98*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI98,IF('NGER input 1'!$B$6>1,GI98*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ98,IF('NGER input 1'!$B$6>1,GJ98*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK98,IF('NGER input 1'!$B$6>1,GK98*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL98,IF('NGER input 1'!$B$6>1,GL98*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM98,IF('NGER input 1'!$B$6>1,GM98*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN98,IF('NGER input 1'!$B$6>1,GN98*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO98,IF('NGER input 1'!$B$6>1,GO98*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP98,IF('NGER input 1'!$B$6>1,GP98*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[95,0,0,0,0,null,{"$f":"IF(OR($F99='Common parameters'!$EQ$8,$F99=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F99='Common parameters'!$EQ$4,$F99='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F99='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F99='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F99='Common parameters'!$EQ$8,$F99=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F99='Common parameters'!$EQ$4,$F99='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F99='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F99='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW99<>\"\",AW99,'NGER input 2'!CP99+((SUM('NGER input 2'!$DH99:$DP99)*'NGER input 2'!CP99)/(SUM('NGER input 2'!$CY99:$DG99))))","v":{"$error":"#N/A"}},{"$f":"IF(AX99<>\"\",AX99,'NGER input 2'!CQ99+((SUM('NGER input 2'!$DH99:$DP99)*'NGER input 2'!CQ99)/(SUM('NGER input 2'!$CY99:$DG99))))","v":{"$error":"#N/A"}},{"$f":"IF(AY99<>\"\",AY99,'NGER input 2'!CR99+((SUM('NGER input 2'!$DH99:$DP99)*'NGER input 2'!CR99)/(SUM('NGER input 2'!$CY99:$DG99))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ99<>\"\",AZ99,'NGER input 2'!CS99+((SUM('NGER input 2'!$DH99:$DP99)*'NGER input 2'!CS99)/(SUM('NGER input 2'!$CY99:$DG99))))","v":{"$error":"#N/A"}},{"$f":"IF(BA99<>\"\",BA99,'NGER input 2'!CT99+((SUM('NGER input 2'!$DH99:$DP99)*'NGER input 2'!CT99)/(SUM('NGER input 2'!$CY99:$DG99))))","v":{"$error":"#N/A"}},{"$f":"IF(BB99<>\"\",BB99,'NGER input 2'!CU99+((SUM('NGER input 2'!$DH99:$DP99)*'NGER input 2'!CU99)/(SUM('NGER input 2'!$CY99:$DG99))))","v":{"$error":"#N/A"}},{"$f":"IF(BC99<>\"\",BC99,'NGER input 2'!CV99+((SUM('NGER input 2'!$DH99:$DP99)*'NGER input 2'!CV99)/(SUM('NGER input 2'!$CY99:$DG99))))","v":{"$error":"#N/A"}},{"$f":"IF(BD99<>\"\",BD99,'NGER input 2'!CW99+((SUM('NGER input 2'!$DH99:$DP99)*'NGER input 2'!CW99)/(SUM('NGER input 2'!$CY99:$DG99))))","v":{"$error":"#N/A"}},{"$f":"IF(BE99<>\"\",BE99,'NGER input 2'!CX99+((SUM('NGER input 2'!$DH99:$DP99)*'NGER input 2'!CX99)/(SUM('NGER input 2'!$CY99:$DG99))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G99*'NGER input 2'!J99+'NGER input 2'!$H99*'NGER input 2'!S99+'NGER input 2'!$I99*'NGER input 2'!AB99","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G99*'NGER input 2'!K99+'NGER input 2'!$H99*'NGER input 2'!T99+'NGER input 2'!$I99*'NGER input 2'!AC99","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G99*'NGER input 2'!L99+'NGER input 2'!$H99*'NGER input 2'!U99+'NGER input 2'!$I99*'NGER input 2'!AD99","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G99*'NGER input 2'!M99+'NGER input 2'!$H99*'NGER input 2'!V99+'NGER input 2'!$I99*'NGER input 2'!AE99","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G99*'NGER input 2'!N99+'NGER input 2'!$H99*'NGER input 2'!W99+'NGER input 2'!$I99*'NGER input 2'!AF99","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G99*'NGER input 2'!O99+'NGER input 2'!$H99*'NGER input 2'!X99+'NGER input 2'!$I99*'NGER input 2'!AG99","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G99*'NGER input 2'!P99+'NGER input 2'!$H99*'NGER input 2'!Y99+'NGER input 2'!$I99*'NGER input 2'!AH99","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G99*'NGER input 2'!Q99+'NGER input 2'!$H99*'NGER input 2'!Z99+'NGER input 2'!$I99*'NGER input 2'!AI99","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G99*'NGER input 2'!R99+'NGER input 2'!$H99*'NGER input 2'!AA99+'NGER input 2'!$I99*'NGER input 2'!AJ99","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW99<>\"\",\"\",'NGER input 2'!CP99)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX99<>\"\",\"\",'NGER input 2'!CQ99)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY99<>\"\",\"\",'NGER input 2'!CR99)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ99<>\"\",\"\",'NGER input 2'!CS99)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA99<>\"\",\"\",'NGER input 2'!CT99)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB99<>\"\",\"\",'NGER input 2'!CU99)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC99<>\"\",\"\",'NGER input 2'!CV99)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD99<>\"\",\"\",'NGER input 2'!CW99)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE99<>\"\",\"\",'NGER input 2'!CX99)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW99=\"\",\"\",'NGER input 2'!CP99-'NGER input 2'!AW99)","v":""},{"$f":"IF('NGER input 2'!AX99=\"\",\"\",'NGER input 2'!$G99*'NGER input 2'!K99+'NGER input 2'!$H99*'NGER input 2'!T99+'NGER input 2'!$I99*'NGER input 2'!AC99-'NGER input 2'!AX99)","v":""},{"$f":"IF('NGER input 2'!AY99=\"\",\"\",'NGER input 2'!$G99*'NGER input 2'!L99+'NGER input 2'!$H99*'NGER input 2'!U99+'NGER input 2'!$I99*'NGER input 2'!AD99-'NGER input 2'!AY99)","v":""},{"$f":"IF('NGER input 2'!AZ99=\"\",\"\",'NGER input 2'!$G99*'NGER input 2'!M99+'NGER input 2'!$H99*'NGER input 2'!V99+'NGER input 2'!$I99*'NGER input 2'!AE99-'NGER input 2'!AZ99)","v":""},{"$f":"IF('NGER input 2'!BA99=\"\",\"\",'NGER input 2'!$G99*'NGER input 2'!N99+'NGER input 2'!$H99*'NGER input 2'!W99+'NGER input 2'!$I99*'NGER input 2'!AF99-'NGER input 2'!BA99)","v":""},{"$f":"IF('NGER input 2'!BB99=\"\",\"\",'NGER input 2'!$G99*'NGER input 2'!O99+'NGER input 2'!$H99*'NGER input 2'!X99+'NGER input 2'!$I99*'NGER input 2'!AG99-'NGER input 2'!BB99)","v":""},{"$f":"IF('NGER input 2'!BC99=\"\",\"\",'NGER input 2'!$G99*'NGER input 2'!P99+'NGER input 2'!$H99*'NGER input 2'!Y99+'NGER input 2'!$I99*'NGER input 2'!AH99-'NGER input 2'!BC99)","v":""},{"$f":"IF('NGER input 2'!BD99=\"\",\"\",'NGER input 2'!$G99*'NGER input 2'!Q99+'NGER input 2'!$H99*'NGER input 2'!Z99+'NGER input 2'!$I99*'NGER input 2'!AI99-'NGER input 2'!BD99)","v":""},{"$f":"IF('NGER input 2'!BE99=\"\",\"\",'NGER input 2'!$G99*'NGER input 2'!R99+'NGER input 2'!$H99*'NGER input 2'!AA99+'NGER input 2'!$I99*'NGER input 2'!AJ99-'NGER input 2'!BE99)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG99,IF('NGER input 1'!$B$6>1,GG99*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH99,IF('NGER input 1'!$B$6>1,GH99*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI99,IF('NGER input 1'!$B$6>1,GI99*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ99,IF('NGER input 1'!$B$6>1,GJ99*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK99,IF('NGER input 1'!$B$6>1,GK99*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL99,IF('NGER input 1'!$B$6>1,GL99*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM99,IF('NGER input 1'!$B$6>1,GM99*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN99,IF('NGER input 1'!$B$6>1,GN99*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO99,IF('NGER input 1'!$B$6>1,GO99*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP99,IF('NGER input 1'!$B$6>1,GP99*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[96,0,0,0,0,null,{"$f":"IF(OR($F100='Common parameters'!$EQ$8,$F100=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F100='Common parameters'!$EQ$4,$F100='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F100='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F100='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F100='Common parameters'!$EQ$8,$F100=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F100='Common parameters'!$EQ$4,$F100='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F100='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F100='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW100<>\"\",AW100,'NGER input 2'!CP100+((SUM('NGER input 2'!$DH100:$DP100)*'NGER input 2'!CP100)/(SUM('NGER input 2'!$CY100:$DG100))))","v":{"$error":"#N/A"}},{"$f":"IF(AX100<>\"\",AX100,'NGER input 2'!CQ100+((SUM('NGER input 2'!$DH100:$DP100)*'NGER input 2'!CQ100)/(SUM('NGER input 2'!$CY100:$DG100))))","v":{"$error":"#N/A"}},{"$f":"IF(AY100<>\"\",AY100,'NGER input 2'!CR100+((SUM('NGER input 2'!$DH100:$DP100)*'NGER input 2'!CR100)/(SUM('NGER input 2'!$CY100:$DG100))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ100<>\"\",AZ100,'NGER input 2'!CS100+((SUM('NGER input 2'!$DH100:$DP100)*'NGER input 2'!CS100)/(SUM('NGER input 2'!$CY100:$DG100))))","v":{"$error":"#N/A"}},{"$f":"IF(BA100<>\"\",BA100,'NGER input 2'!CT100+((SUM('NGER input 2'!$DH100:$DP100)*'NGER input 2'!CT100)/(SUM('NGER input 2'!$CY100:$DG100))))","v":{"$error":"#N/A"}},{"$f":"IF(BB100<>\"\",BB100,'NGER input 2'!CU100+((SUM('NGER input 2'!$DH100:$DP100)*'NGER input 2'!CU100)/(SUM('NGER input 2'!$CY100:$DG100))))","v":{"$error":"#N/A"}},{"$f":"IF(BC100<>\"\",BC100,'NGER input 2'!CV100+((SUM('NGER input 2'!$DH100:$DP100)*'NGER input 2'!CV100)/(SUM('NGER input 2'!$CY100:$DG100))))","v":{"$error":"#N/A"}},{"$f":"IF(BD100<>\"\",BD100,'NGER input 2'!CW100+((SUM('NGER input 2'!$DH100:$DP100)*'NGER input 2'!CW100)/(SUM('NGER input 2'!$CY100:$DG100))))","v":{"$error":"#N/A"}},{"$f":"IF(BE100<>\"\",BE100,'NGER input 2'!CX100+((SUM('NGER input 2'!$DH100:$DP100)*'NGER input 2'!CX100)/(SUM('NGER input 2'!$CY100:$DG100))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G100*'NGER input 2'!J100+'NGER input 2'!$H100*'NGER input 2'!S100+'NGER input 2'!$I100*'NGER input 2'!AB100","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G100*'NGER input 2'!K100+'NGER input 2'!$H100*'NGER input 2'!T100+'NGER input 2'!$I100*'NGER input 2'!AC100","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G100*'NGER input 2'!L100+'NGER input 2'!$H100*'NGER input 2'!U100+'NGER input 2'!$I100*'NGER input 2'!AD100","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G100*'NGER input 2'!M100+'NGER input 2'!$H100*'NGER input 2'!V100+'NGER input 2'!$I100*'NGER input 2'!AE100","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G100*'NGER input 2'!N100+'NGER input 2'!$H100*'NGER input 2'!W100+'NGER input 2'!$I100*'NGER input 2'!AF100","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G100*'NGER input 2'!O100+'NGER input 2'!$H100*'NGER input 2'!X100+'NGER input 2'!$I100*'NGER input 2'!AG100","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G100*'NGER input 2'!P100+'NGER input 2'!$H100*'NGER input 2'!Y100+'NGER input 2'!$I100*'NGER input 2'!AH100","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G100*'NGER input 2'!Q100+'NGER input 2'!$H100*'NGER input 2'!Z100+'NGER input 2'!$I100*'NGER input 2'!AI100","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G100*'NGER input 2'!R100+'NGER input 2'!$H100*'NGER input 2'!AA100+'NGER input 2'!$I100*'NGER input 2'!AJ100","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW100<>\"\",\"\",'NGER input 2'!CP100)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX100<>\"\",\"\",'NGER input 2'!CQ100)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY100<>\"\",\"\",'NGER input 2'!CR100)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ100<>\"\",\"\",'NGER input 2'!CS100)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA100<>\"\",\"\",'NGER input 2'!CT100)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB100<>\"\",\"\",'NGER input 2'!CU100)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC100<>\"\",\"\",'NGER input 2'!CV100)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD100<>\"\",\"\",'NGER input 2'!CW100)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE100<>\"\",\"\",'NGER input 2'!CX100)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW100=\"\",\"\",'NGER input 2'!CP100-'NGER input 2'!AW100)","v":""},{"$f":"IF('NGER input 2'!AX100=\"\",\"\",'NGER input 2'!$G100*'NGER input 2'!K100+'NGER input 2'!$H100*'NGER input 2'!T100+'NGER input 2'!$I100*'NGER input 2'!AC100-'NGER input 2'!AX100)","v":""},{"$f":"IF('NGER input 2'!AY100=\"\",\"\",'NGER input 2'!$G100*'NGER input 2'!L100+'NGER input 2'!$H100*'NGER input 2'!U100+'NGER input 2'!$I100*'NGER input 2'!AD100-'NGER input 2'!AY100)","v":""},{"$f":"IF('NGER input 2'!AZ100=\"\",\"\",'NGER input 2'!$G100*'NGER input 2'!M100+'NGER input 2'!$H100*'NGER input 2'!V100+'NGER input 2'!$I100*'NGER input 2'!AE100-'NGER input 2'!AZ100)","v":""},{"$f":"IF('NGER input 2'!BA100=\"\",\"\",'NGER input 2'!$G100*'NGER input 2'!N100+'NGER input 2'!$H100*'NGER input 2'!W100+'NGER input 2'!$I100*'NGER input 2'!AF100-'NGER input 2'!BA100)","v":""},{"$f":"IF('NGER input 2'!BB100=\"\",\"\",'NGER input 2'!$G100*'NGER input 2'!O100+'NGER input 2'!$H100*'NGER input 2'!X100+'NGER input 2'!$I100*'NGER input 2'!AG100-'NGER input 2'!BB100)","v":""},{"$f":"IF('NGER input 2'!BC100=\"\",\"\",'NGER input 2'!$G100*'NGER input 2'!P100+'NGER input 2'!$H100*'NGER input 2'!Y100+'NGER input 2'!$I100*'NGER input 2'!AH100-'NGER input 2'!BC100)","v":""},{"$f":"IF('NGER input 2'!BD100=\"\",\"\",'NGER input 2'!$G100*'NGER input 2'!Q100+'NGER input 2'!$H100*'NGER input 2'!Z100+'NGER input 2'!$I100*'NGER input 2'!AI100-'NGER input 2'!BD100)","v":""},{"$f":"IF('NGER input 2'!BE100=\"\",\"\",'NGER input 2'!$G100*'NGER input 2'!R100+'NGER input 2'!$H100*'NGER input 2'!AA100+'NGER input 2'!$I100*'NGER input 2'!AJ100-'NGER input 2'!BE100)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG100,IF('NGER input 1'!$B$6>1,GG100*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH100,IF('NGER input 1'!$B$6>1,GH100*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI100,IF('NGER input 1'!$B$6>1,GI100*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ100,IF('NGER input 1'!$B$6>1,GJ100*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK100,IF('NGER input 1'!$B$6>1,GK100*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL100,IF('NGER input 1'!$B$6>1,GL100*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM100,IF('NGER input 1'!$B$6>1,GM100*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN100,IF('NGER input 1'!$B$6>1,GN100*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO100,IF('NGER input 1'!$B$6>1,GO100*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP100,IF('NGER input 1'!$B$6>1,GP100*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[97,0,0,0,0,null,{"$f":"IF(OR($F101='Common parameters'!$EQ$8,$F101=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F101='Common parameters'!$EQ$4,$F101='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F101='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F101='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F101='Common parameters'!$EQ$8,$F101=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F101='Common parameters'!$EQ$4,$F101='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F101='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F101='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW101<>\"\",AW101,'NGER input 2'!CP101+((SUM('NGER input 2'!$DH101:$DP101)*'NGER input 2'!CP101)/(SUM('NGER input 2'!$CY101:$DG101))))","v":{"$error":"#N/A"}},{"$f":"IF(AX101<>\"\",AX101,'NGER input 2'!CQ101+((SUM('NGER input 2'!$DH101:$DP101)*'NGER input 2'!CQ101)/(SUM('NGER input 2'!$CY101:$DG101))))","v":{"$error":"#N/A"}},{"$f":"IF(AY101<>\"\",AY101,'NGER input 2'!CR101+((SUM('NGER input 2'!$DH101:$DP101)*'NGER input 2'!CR101)/(SUM('NGER input 2'!$CY101:$DG101))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ101<>\"\",AZ101,'NGER input 2'!CS101+((SUM('NGER input 2'!$DH101:$DP101)*'NGER input 2'!CS101)/(SUM('NGER input 2'!$CY101:$DG101))))","v":{"$error":"#N/A"}},{"$f":"IF(BA101<>\"\",BA101,'NGER input 2'!CT101+((SUM('NGER input 2'!$DH101:$DP101)*'NGER input 2'!CT101)/(SUM('NGER input 2'!$CY101:$DG101))))","v":{"$error":"#N/A"}},{"$f":"IF(BB101<>\"\",BB101,'NGER input 2'!CU101+((SUM('NGER input 2'!$DH101:$DP101)*'NGER input 2'!CU101)/(SUM('NGER input 2'!$CY101:$DG101))))","v":{"$error":"#N/A"}},{"$f":"IF(BC101<>\"\",BC101,'NGER input 2'!CV101+((SUM('NGER input 2'!$DH101:$DP101)*'NGER input 2'!CV101)/(SUM('NGER input 2'!$CY101:$DG101))))","v":{"$error":"#N/A"}},{"$f":"IF(BD101<>\"\",BD101,'NGER input 2'!CW101+((SUM('NGER input 2'!$DH101:$DP101)*'NGER input 2'!CW101)/(SUM('NGER input 2'!$CY101:$DG101))))","v":{"$error":"#N/A"}},{"$f":"IF(BE101<>\"\",BE101,'NGER input 2'!CX101+((SUM('NGER input 2'!$DH101:$DP101)*'NGER input 2'!CX101)/(SUM('NGER input 2'!$CY101:$DG101))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G101*'NGER input 2'!J101+'NGER input 2'!$H101*'NGER input 2'!S101+'NGER input 2'!$I101*'NGER input 2'!AB101","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G101*'NGER input 2'!K101+'NGER input 2'!$H101*'NGER input 2'!T101+'NGER input 2'!$I101*'NGER input 2'!AC101","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G101*'NGER input 2'!L101+'NGER input 2'!$H101*'NGER input 2'!U101+'NGER input 2'!$I101*'NGER input 2'!AD101","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G101*'NGER input 2'!M101+'NGER input 2'!$H101*'NGER input 2'!V101+'NGER input 2'!$I101*'NGER input 2'!AE101","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G101*'NGER input 2'!N101+'NGER input 2'!$H101*'NGER input 2'!W101+'NGER input 2'!$I101*'NGER input 2'!AF101","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G101*'NGER input 2'!O101+'NGER input 2'!$H101*'NGER input 2'!X101+'NGER input 2'!$I101*'NGER input 2'!AG101","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G101*'NGER input 2'!P101+'NGER input 2'!$H101*'NGER input 2'!Y101+'NGER input 2'!$I101*'NGER input 2'!AH101","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G101*'NGER input 2'!Q101+'NGER input 2'!$H101*'NGER input 2'!Z101+'NGER input 2'!$I101*'NGER input 2'!AI101","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G101*'NGER input 2'!R101+'NGER input 2'!$H101*'NGER input 2'!AA101+'NGER input 2'!$I101*'NGER input 2'!AJ101","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW101<>\"\",\"\",'NGER input 2'!CP101)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX101<>\"\",\"\",'NGER input 2'!CQ101)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY101<>\"\",\"\",'NGER input 2'!CR101)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ101<>\"\",\"\",'NGER input 2'!CS101)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA101<>\"\",\"\",'NGER input 2'!CT101)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB101<>\"\",\"\",'NGER input 2'!CU101)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC101<>\"\",\"\",'NGER input 2'!CV101)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD101<>\"\",\"\",'NGER input 2'!CW101)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE101<>\"\",\"\",'NGER input 2'!CX101)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW101=\"\",\"\",'NGER input 2'!CP101-'NGER input 2'!AW101)","v":""},{"$f":"IF('NGER input 2'!AX101=\"\",\"\",'NGER input 2'!$G101*'NGER input 2'!K101+'NGER input 2'!$H101*'NGER input 2'!T101+'NGER input 2'!$I101*'NGER input 2'!AC101-'NGER input 2'!AX101)","v":""},{"$f":"IF('NGER input 2'!AY101=\"\",\"\",'NGER input 2'!$G101*'NGER input 2'!L101+'NGER input 2'!$H101*'NGER input 2'!U101+'NGER input 2'!$I101*'NGER input 2'!AD101-'NGER input 2'!AY101)","v":""},{"$f":"IF('NGER input 2'!AZ101=\"\",\"\",'NGER input 2'!$G101*'NGER input 2'!M101+'NGER input 2'!$H101*'NGER input 2'!V101+'NGER input 2'!$I101*'NGER input 2'!AE101-'NGER input 2'!AZ101)","v":""},{"$f":"IF('NGER input 2'!BA101=\"\",\"\",'NGER input 2'!$G101*'NGER input 2'!N101+'NGER input 2'!$H101*'NGER input 2'!W101+'NGER input 2'!$I101*'NGER input 2'!AF101-'NGER input 2'!BA101)","v":""},{"$f":"IF('NGER input 2'!BB101=\"\",\"\",'NGER input 2'!$G101*'NGER input 2'!O101+'NGER input 2'!$H101*'NGER input 2'!X101+'NGER input 2'!$I101*'NGER input 2'!AG101-'NGER input 2'!BB101)","v":""},{"$f":"IF('NGER input 2'!BC101=\"\",\"\",'NGER input 2'!$G101*'NGER input 2'!P101+'NGER input 2'!$H101*'NGER input 2'!Y101+'NGER input 2'!$I101*'NGER input 2'!AH101-'NGER input 2'!BC101)","v":""},{"$f":"IF('NGER input 2'!BD101=\"\",\"\",'NGER input 2'!$G101*'NGER input 2'!Q101+'NGER input 2'!$H101*'NGER input 2'!Z101+'NGER input 2'!$I101*'NGER input 2'!AI101-'NGER input 2'!BD101)","v":""},{"$f":"IF('NGER input 2'!BE101=\"\",\"\",'NGER input 2'!$G101*'NGER input 2'!R101+'NGER input 2'!$H101*'NGER input 2'!AA101+'NGER input 2'!$I101*'NGER input 2'!AJ101-'NGER input 2'!BE101)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG101,IF('NGER input 1'!$B$6>1,GG101*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH101,IF('NGER input 1'!$B$6>1,GH101*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI101,IF('NGER input 1'!$B$6>1,GI101*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ101,IF('NGER input 1'!$B$6>1,GJ101*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK101,IF('NGER input 1'!$B$6>1,GK101*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL101,IF('NGER input 1'!$B$6>1,GL101*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM101,IF('NGER input 1'!$B$6>1,GM101*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN101,IF('NGER input 1'!$B$6>1,GN101*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO101,IF('NGER input 1'!$B$6>1,GO101*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP101,IF('NGER input 1'!$B$6>1,GP101*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[98,0,0,0,0,null,{"$f":"IF(OR($F102='Common parameters'!$EQ$8,$F102=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F102='Common parameters'!$EQ$4,$F102='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F102='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F102='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F102='Common parameters'!$EQ$8,$F102=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F102='Common parameters'!$EQ$4,$F102='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F102='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F102='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW102<>\"\",AW102,'NGER input 2'!CP102+((SUM('NGER input 2'!$DH102:$DP102)*'NGER input 2'!CP102)/(SUM('NGER input 2'!$CY102:$DG102))))","v":{"$error":"#N/A"}},{"$f":"IF(AX102<>\"\",AX102,'NGER input 2'!CQ102+((SUM('NGER input 2'!$DH102:$DP102)*'NGER input 2'!CQ102)/(SUM('NGER input 2'!$CY102:$DG102))))","v":{"$error":"#N/A"}},{"$f":"IF(AY102<>\"\",AY102,'NGER input 2'!CR102+((SUM('NGER input 2'!$DH102:$DP102)*'NGER input 2'!CR102)/(SUM('NGER input 2'!$CY102:$DG102))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ102<>\"\",AZ102,'NGER input 2'!CS102+((SUM('NGER input 2'!$DH102:$DP102)*'NGER input 2'!CS102)/(SUM('NGER input 2'!$CY102:$DG102))))","v":{"$error":"#N/A"}},{"$f":"IF(BA102<>\"\",BA102,'NGER input 2'!CT102+((SUM('NGER input 2'!$DH102:$DP102)*'NGER input 2'!CT102)/(SUM('NGER input 2'!$CY102:$DG102))))","v":{"$error":"#N/A"}},{"$f":"IF(BB102<>\"\",BB102,'NGER input 2'!CU102+((SUM('NGER input 2'!$DH102:$DP102)*'NGER input 2'!CU102)/(SUM('NGER input 2'!$CY102:$DG102))))","v":{"$error":"#N/A"}},{"$f":"IF(BC102<>\"\",BC102,'NGER input 2'!CV102+((SUM('NGER input 2'!$DH102:$DP102)*'NGER input 2'!CV102)/(SUM('NGER input 2'!$CY102:$DG102))))","v":{"$error":"#N/A"}},{"$f":"IF(BD102<>\"\",BD102,'NGER input 2'!CW102+((SUM('NGER input 2'!$DH102:$DP102)*'NGER input 2'!CW102)/(SUM('NGER input 2'!$CY102:$DG102))))","v":{"$error":"#N/A"}},{"$f":"IF(BE102<>\"\",BE102,'NGER input 2'!CX102+((SUM('NGER input 2'!$DH102:$DP102)*'NGER input 2'!CX102)/(SUM('NGER input 2'!$CY102:$DG102))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G102*'NGER input 2'!J102+'NGER input 2'!$H102*'NGER input 2'!S102+'NGER input 2'!$I102*'NGER input 2'!AB102","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G102*'NGER input 2'!K102+'NGER input 2'!$H102*'NGER input 2'!T102+'NGER input 2'!$I102*'NGER input 2'!AC102","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G102*'NGER input 2'!L102+'NGER input 2'!$H102*'NGER input 2'!U102+'NGER input 2'!$I102*'NGER input 2'!AD102","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G102*'NGER input 2'!M102+'NGER input 2'!$H102*'NGER input 2'!V102+'NGER input 2'!$I102*'NGER input 2'!AE102","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G102*'NGER input 2'!N102+'NGER input 2'!$H102*'NGER input 2'!W102+'NGER input 2'!$I102*'NGER input 2'!AF102","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G102*'NGER input 2'!O102+'NGER input 2'!$H102*'NGER input 2'!X102+'NGER input 2'!$I102*'NGER input 2'!AG102","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G102*'NGER input 2'!P102+'NGER input 2'!$H102*'NGER input 2'!Y102+'NGER input 2'!$I102*'NGER input 2'!AH102","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G102*'NGER input 2'!Q102+'NGER input 2'!$H102*'NGER input 2'!Z102+'NGER input 2'!$I102*'NGER input 2'!AI102","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G102*'NGER input 2'!R102+'NGER input 2'!$H102*'NGER input 2'!AA102+'NGER input 2'!$I102*'NGER input 2'!AJ102","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW102<>\"\",\"\",'NGER input 2'!CP102)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX102<>\"\",\"\",'NGER input 2'!CQ102)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY102<>\"\",\"\",'NGER input 2'!CR102)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ102<>\"\",\"\",'NGER input 2'!CS102)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA102<>\"\",\"\",'NGER input 2'!CT102)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB102<>\"\",\"\",'NGER input 2'!CU102)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC102<>\"\",\"\",'NGER input 2'!CV102)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD102<>\"\",\"\",'NGER input 2'!CW102)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE102<>\"\",\"\",'NGER input 2'!CX102)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW102=\"\",\"\",'NGER input 2'!CP102-'NGER input 2'!AW102)","v":""},{"$f":"IF('NGER input 2'!AX102=\"\",\"\",'NGER input 2'!$G102*'NGER input 2'!K102+'NGER input 2'!$H102*'NGER input 2'!T102+'NGER input 2'!$I102*'NGER input 2'!AC102-'NGER input 2'!AX102)","v":""},{"$f":"IF('NGER input 2'!AY102=\"\",\"\",'NGER input 2'!$G102*'NGER input 2'!L102+'NGER input 2'!$H102*'NGER input 2'!U102+'NGER input 2'!$I102*'NGER input 2'!AD102-'NGER input 2'!AY102)","v":""},{"$f":"IF('NGER input 2'!AZ102=\"\",\"\",'NGER input 2'!$G102*'NGER input 2'!M102+'NGER input 2'!$H102*'NGER input 2'!V102+'NGER input 2'!$I102*'NGER input 2'!AE102-'NGER input 2'!AZ102)","v":""},{"$f":"IF('NGER input 2'!BA102=\"\",\"\",'NGER input 2'!$G102*'NGER input 2'!N102+'NGER input 2'!$H102*'NGER input 2'!W102+'NGER input 2'!$I102*'NGER input 2'!AF102-'NGER input 2'!BA102)","v":""},{"$f":"IF('NGER input 2'!BB102=\"\",\"\",'NGER input 2'!$G102*'NGER input 2'!O102+'NGER input 2'!$H102*'NGER input 2'!X102+'NGER input 2'!$I102*'NGER input 2'!AG102-'NGER input 2'!BB102)","v":""},{"$f":"IF('NGER input 2'!BC102=\"\",\"\",'NGER input 2'!$G102*'NGER input 2'!P102+'NGER input 2'!$H102*'NGER input 2'!Y102+'NGER input 2'!$I102*'NGER input 2'!AH102-'NGER input 2'!BC102)","v":""},{"$f":"IF('NGER input 2'!BD102=\"\",\"\",'NGER input 2'!$G102*'NGER input 2'!Q102+'NGER input 2'!$H102*'NGER input 2'!Z102+'NGER input 2'!$I102*'NGER input 2'!AI102-'NGER input 2'!BD102)","v":""},{"$f":"IF('NGER input 2'!BE102=\"\",\"\",'NGER input 2'!$G102*'NGER input 2'!R102+'NGER input 2'!$H102*'NGER input 2'!AA102+'NGER input 2'!$I102*'NGER input 2'!AJ102-'NGER input 2'!BE102)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG102,IF('NGER input 1'!$B$6>1,GG102*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH102,IF('NGER input 1'!$B$6>1,GH102*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI102,IF('NGER input 1'!$B$6>1,GI102*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ102,IF('NGER input 1'!$B$6>1,GJ102*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK102,IF('NGER input 1'!$B$6>1,GK102*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL102,IF('NGER input 1'!$B$6>1,GL102*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM102,IF('NGER input 1'!$B$6>1,GM102*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN102,IF('NGER input 1'!$B$6>1,GN102*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO102,IF('NGER input 1'!$B$6>1,GO102*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP102,IF('NGER input 1'!$B$6>1,GP102*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[99,0,0,0,0,null,{"$f":"IF(OR($F103='Common parameters'!$EQ$8,$F103=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F103='Common parameters'!$EQ$4,$F103='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F103='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F103='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F103='Common parameters'!$EQ$8,$F103=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F103='Common parameters'!$EQ$4,$F103='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F103='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F103='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW103<>\"\",AW103,'NGER input 2'!CP103+((SUM('NGER input 2'!$DH103:$DP103)*'NGER input 2'!CP103)/(SUM('NGER input 2'!$CY103:$DG103))))","v":{"$error":"#N/A"}},{"$f":"IF(AX103<>\"\",AX103,'NGER input 2'!CQ103+((SUM('NGER input 2'!$DH103:$DP103)*'NGER input 2'!CQ103)/(SUM('NGER input 2'!$CY103:$DG103))))","v":{"$error":"#N/A"}},{"$f":"IF(AY103<>\"\",AY103,'NGER input 2'!CR103+((SUM('NGER input 2'!$DH103:$DP103)*'NGER input 2'!CR103)/(SUM('NGER input 2'!$CY103:$DG103))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ103<>\"\",AZ103,'NGER input 2'!CS103+((SUM('NGER input 2'!$DH103:$DP103)*'NGER input 2'!CS103)/(SUM('NGER input 2'!$CY103:$DG103))))","v":{"$error":"#N/A"}},{"$f":"IF(BA103<>\"\",BA103,'NGER input 2'!CT103+((SUM('NGER input 2'!$DH103:$DP103)*'NGER input 2'!CT103)/(SUM('NGER input 2'!$CY103:$DG103))))","v":{"$error":"#N/A"}},{"$f":"IF(BB103<>\"\",BB103,'NGER input 2'!CU103+((SUM('NGER input 2'!$DH103:$DP103)*'NGER input 2'!CU103)/(SUM('NGER input 2'!$CY103:$DG103))))","v":{"$error":"#N/A"}},{"$f":"IF(BC103<>\"\",BC103,'NGER input 2'!CV103+((SUM('NGER input 2'!$DH103:$DP103)*'NGER input 2'!CV103)/(SUM('NGER input 2'!$CY103:$DG103))))","v":{"$error":"#N/A"}},{"$f":"IF(BD103<>\"\",BD103,'NGER input 2'!CW103+((SUM('NGER input 2'!$DH103:$DP103)*'NGER input 2'!CW103)/(SUM('NGER input 2'!$CY103:$DG103))))","v":{"$error":"#N/A"}},{"$f":"IF(BE103<>\"\",BE103,'NGER input 2'!CX103+((SUM('NGER input 2'!$DH103:$DP103)*'NGER input 2'!CX103)/(SUM('NGER input 2'!$CY103:$DG103))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G103*'NGER input 2'!J103+'NGER input 2'!$H103*'NGER input 2'!S103+'NGER input 2'!$I103*'NGER input 2'!AB103","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G103*'NGER input 2'!K103+'NGER input 2'!$H103*'NGER input 2'!T103+'NGER input 2'!$I103*'NGER input 2'!AC103","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G103*'NGER input 2'!L103+'NGER input 2'!$H103*'NGER input 2'!U103+'NGER input 2'!$I103*'NGER input 2'!AD103","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G103*'NGER input 2'!M103+'NGER input 2'!$H103*'NGER input 2'!V103+'NGER input 2'!$I103*'NGER input 2'!AE103","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G103*'NGER input 2'!N103+'NGER input 2'!$H103*'NGER input 2'!W103+'NGER input 2'!$I103*'NGER input 2'!AF103","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G103*'NGER input 2'!O103+'NGER input 2'!$H103*'NGER input 2'!X103+'NGER input 2'!$I103*'NGER input 2'!AG103","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G103*'NGER input 2'!P103+'NGER input 2'!$H103*'NGER input 2'!Y103+'NGER input 2'!$I103*'NGER input 2'!AH103","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G103*'NGER input 2'!Q103+'NGER input 2'!$H103*'NGER input 2'!Z103+'NGER input 2'!$I103*'NGER input 2'!AI103","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G103*'NGER input 2'!R103+'NGER input 2'!$H103*'NGER input 2'!AA103+'NGER input 2'!$I103*'NGER input 2'!AJ103","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW103<>\"\",\"\",'NGER input 2'!CP103)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX103<>\"\",\"\",'NGER input 2'!CQ103)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY103<>\"\",\"\",'NGER input 2'!CR103)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ103<>\"\",\"\",'NGER input 2'!CS103)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA103<>\"\",\"\",'NGER input 2'!CT103)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB103<>\"\",\"\",'NGER input 2'!CU103)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC103<>\"\",\"\",'NGER input 2'!CV103)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD103<>\"\",\"\",'NGER input 2'!CW103)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE103<>\"\",\"\",'NGER input 2'!CX103)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW103=\"\",\"\",'NGER input 2'!CP103-'NGER input 2'!AW103)","v":""},{"$f":"IF('NGER input 2'!AX103=\"\",\"\",'NGER input 2'!$G103*'NGER input 2'!K103+'NGER input 2'!$H103*'NGER input 2'!T103+'NGER input 2'!$I103*'NGER input 2'!AC103-'NGER input 2'!AX103)","v":""},{"$f":"IF('NGER input 2'!AY103=\"\",\"\",'NGER input 2'!$G103*'NGER input 2'!L103+'NGER input 2'!$H103*'NGER input 2'!U103+'NGER input 2'!$I103*'NGER input 2'!AD103-'NGER input 2'!AY103)","v":""},{"$f":"IF('NGER input 2'!AZ103=\"\",\"\",'NGER input 2'!$G103*'NGER input 2'!M103+'NGER input 2'!$H103*'NGER input 2'!V103+'NGER input 2'!$I103*'NGER input 2'!AE103-'NGER input 2'!AZ103)","v":""},{"$f":"IF('NGER input 2'!BA103=\"\",\"\",'NGER input 2'!$G103*'NGER input 2'!N103+'NGER input 2'!$H103*'NGER input 2'!W103+'NGER input 2'!$I103*'NGER input 2'!AF103-'NGER input 2'!BA103)","v":""},{"$f":"IF('NGER input 2'!BB103=\"\",\"\",'NGER input 2'!$G103*'NGER input 2'!O103+'NGER input 2'!$H103*'NGER input 2'!X103+'NGER input 2'!$I103*'NGER input 2'!AG103-'NGER input 2'!BB103)","v":""},{"$f":"IF('NGER input 2'!BC103=\"\",\"\",'NGER input 2'!$G103*'NGER input 2'!P103+'NGER input 2'!$H103*'NGER input 2'!Y103+'NGER input 2'!$I103*'NGER input 2'!AH103-'NGER input 2'!BC103)","v":""},{"$f":"IF('NGER input 2'!BD103=\"\",\"\",'NGER input 2'!$G103*'NGER input 2'!Q103+'NGER input 2'!$H103*'NGER input 2'!Z103+'NGER input 2'!$I103*'NGER input 2'!AI103-'NGER input 2'!BD103)","v":""},{"$f":"IF('NGER input 2'!BE103=\"\",\"\",'NGER input 2'!$G103*'NGER input 2'!R103+'NGER input 2'!$H103*'NGER input 2'!AA103+'NGER input 2'!$I103*'NGER input 2'!AJ103-'NGER input 2'!BE103)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG103,IF('NGER input 1'!$B$6>1,GG103*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH103,IF('NGER input 1'!$B$6>1,GH103*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI103,IF('NGER input 1'!$B$6>1,GI103*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ103,IF('NGER input 1'!$B$6>1,GJ103*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK103,IF('NGER input 1'!$B$6>1,GK103*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL103,IF('NGER input 1'!$B$6>1,GL103*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM103,IF('NGER input 1'!$B$6>1,GM103*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN103,IF('NGER input 1'!$B$6>1,GN103*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO103,IF('NGER input 1'!$B$6>1,GO103*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP103,IF('NGER input 1'!$B$6>1,GP103*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[100,0,0,0,0,null,{"$f":"IF(OR($F104='Common parameters'!$EQ$8,$F104=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F104='Common parameters'!$EQ$4,$F104='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F104='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F104='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F104='Common parameters'!$EQ$8,$F104=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F104='Common parameters'!$EQ$4,$F104='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F104='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F104='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW104<>\"\",AW104,'NGER input 2'!CP104+((SUM('NGER input 2'!$DH104:$DP104)*'NGER input 2'!CP104)/(SUM('NGER input 2'!$CY104:$DG104))))","v":{"$error":"#N/A"}},{"$f":"IF(AX104<>\"\",AX104,'NGER input 2'!CQ104+((SUM('NGER input 2'!$DH104:$DP104)*'NGER input 2'!CQ104)/(SUM('NGER input 2'!$CY104:$DG104))))","v":{"$error":"#N/A"}},{"$f":"IF(AY104<>\"\",AY104,'NGER input 2'!CR104+((SUM('NGER input 2'!$DH104:$DP104)*'NGER input 2'!CR104)/(SUM('NGER input 2'!$CY104:$DG104))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ104<>\"\",AZ104,'NGER input 2'!CS104+((SUM('NGER input 2'!$DH104:$DP104)*'NGER input 2'!CS104)/(SUM('NGER input 2'!$CY104:$DG104))))","v":{"$error":"#N/A"}},{"$f":"IF(BA104<>\"\",BA104,'NGER input 2'!CT104+((SUM('NGER input 2'!$DH104:$DP104)*'NGER input 2'!CT104)/(SUM('NGER input 2'!$CY104:$DG104))))","v":{"$error":"#N/A"}},{"$f":"IF(BB104<>\"\",BB104,'NGER input 2'!CU104+((SUM('NGER input 2'!$DH104:$DP104)*'NGER input 2'!CU104)/(SUM('NGER input 2'!$CY104:$DG104))))","v":{"$error":"#N/A"}},{"$f":"IF(BC104<>\"\",BC104,'NGER input 2'!CV104+((SUM('NGER input 2'!$DH104:$DP104)*'NGER input 2'!CV104)/(SUM('NGER input 2'!$CY104:$DG104))))","v":{"$error":"#N/A"}},{"$f":"IF(BD104<>\"\",BD104,'NGER input 2'!CW104+((SUM('NGER input 2'!$DH104:$DP104)*'NGER input 2'!CW104)/(SUM('NGER input 2'!$CY104:$DG104))))","v":{"$error":"#N/A"}},{"$f":"IF(BE104<>\"\",BE104,'NGER input 2'!CX104+((SUM('NGER input 2'!$DH104:$DP104)*'NGER input 2'!CX104)/(SUM('NGER input 2'!$CY104:$DG104))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G104*'NGER input 2'!J104+'NGER input 2'!$H104*'NGER input 2'!S104+'NGER input 2'!$I104*'NGER input 2'!AB104","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G104*'NGER input 2'!K104+'NGER input 2'!$H104*'NGER input 2'!T104+'NGER input 2'!$I104*'NGER input 2'!AC104","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G104*'NGER input 2'!L104+'NGER input 2'!$H104*'NGER input 2'!U104+'NGER input 2'!$I104*'NGER input 2'!AD104","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G104*'NGER input 2'!M104+'NGER input 2'!$H104*'NGER input 2'!V104+'NGER input 2'!$I104*'NGER input 2'!AE104","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G104*'NGER input 2'!N104+'NGER input 2'!$H104*'NGER input 2'!W104+'NGER input 2'!$I104*'NGER input 2'!AF104","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G104*'NGER input 2'!O104+'NGER input 2'!$H104*'NGER input 2'!X104+'NGER input 2'!$I104*'NGER input 2'!AG104","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G104*'NGER input 2'!P104+'NGER input 2'!$H104*'NGER input 2'!Y104+'NGER input 2'!$I104*'NGER input 2'!AH104","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G104*'NGER input 2'!Q104+'NGER input 2'!$H104*'NGER input 2'!Z104+'NGER input 2'!$I104*'NGER input 2'!AI104","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G104*'NGER input 2'!R104+'NGER input 2'!$H104*'NGER input 2'!AA104+'NGER input 2'!$I104*'NGER input 2'!AJ104","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW104<>\"\",\"\",'NGER input 2'!CP104)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX104<>\"\",\"\",'NGER input 2'!CQ104)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY104<>\"\",\"\",'NGER input 2'!CR104)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ104<>\"\",\"\",'NGER input 2'!CS104)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA104<>\"\",\"\",'NGER input 2'!CT104)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB104<>\"\",\"\",'NGER input 2'!CU104)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC104<>\"\",\"\",'NGER input 2'!CV104)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD104<>\"\",\"\",'NGER input 2'!CW104)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE104<>\"\",\"\",'NGER input 2'!CX104)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW104=\"\",\"\",'NGER input 2'!CP104-'NGER input 2'!AW104)","v":""},{"$f":"IF('NGER input 2'!AX104=\"\",\"\",'NGER input 2'!$G104*'NGER input 2'!K104+'NGER input 2'!$H104*'NGER input 2'!T104+'NGER input 2'!$I104*'NGER input 2'!AC104-'NGER input 2'!AX104)","v":""},{"$f":"IF('NGER input 2'!AY104=\"\",\"\",'NGER input 2'!$G104*'NGER input 2'!L104+'NGER input 2'!$H104*'NGER input 2'!U104+'NGER input 2'!$I104*'NGER input 2'!AD104-'NGER input 2'!AY104)","v":""},{"$f":"IF('NGER input 2'!AZ104=\"\",\"\",'NGER input 2'!$G104*'NGER input 2'!M104+'NGER input 2'!$H104*'NGER input 2'!V104+'NGER input 2'!$I104*'NGER input 2'!AE104-'NGER input 2'!AZ104)","v":""},{"$f":"IF('NGER input 2'!BA104=\"\",\"\",'NGER input 2'!$G104*'NGER input 2'!N104+'NGER input 2'!$H104*'NGER input 2'!W104+'NGER input 2'!$I104*'NGER input 2'!AF104-'NGER input 2'!BA104)","v":""},{"$f":"IF('NGER input 2'!BB104=\"\",\"\",'NGER input 2'!$G104*'NGER input 2'!O104+'NGER input 2'!$H104*'NGER input 2'!X104+'NGER input 2'!$I104*'NGER input 2'!AG104-'NGER input 2'!BB104)","v":""},{"$f":"IF('NGER input 2'!BC104=\"\",\"\",'NGER input 2'!$G104*'NGER input 2'!P104+'NGER input 2'!$H104*'NGER input 2'!Y104+'NGER input 2'!$I104*'NGER input 2'!AH104-'NGER input 2'!BC104)","v":""},{"$f":"IF('NGER input 2'!BD104=\"\",\"\",'NGER input 2'!$G104*'NGER input 2'!Q104+'NGER input 2'!$H104*'NGER input 2'!Z104+'NGER input 2'!$I104*'NGER input 2'!AI104-'NGER input 2'!BD104)","v":""},{"$f":"IF('NGER input 2'!BE104=\"\",\"\",'NGER input 2'!$G104*'NGER input 2'!R104+'NGER input 2'!$H104*'NGER input 2'!AA104+'NGER input 2'!$I104*'NGER input 2'!AJ104-'NGER input 2'!BE104)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG104,IF('NGER input 1'!$B$6>1,GG104*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH104,IF('NGER input 1'!$B$6>1,GH104*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI104,IF('NGER input 1'!$B$6>1,GI104*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ104,IF('NGER input 1'!$B$6>1,GJ104*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK104,IF('NGER input 1'!$B$6>1,GK104*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL104,IF('NGER input 1'!$B$6>1,GL104*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM104,IF('NGER input 1'!$B$6>1,GM104*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN104,IF('NGER input 1'!$B$6>1,GN104*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO104,IF('NGER input 1'!$B$6>1,GO104*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP104,IF('NGER input 1'!$B$6>1,GP104*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[101,0,0,0,0,null,{"$f":"IF(OR($F105='Common parameters'!$EQ$8,$F105=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F105='Common parameters'!$EQ$4,$F105='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F105='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F105='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F105='Common parameters'!$EQ$8,$F105=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F105='Common parameters'!$EQ$4,$F105='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F105='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F105='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW105<>\"\",AW105,'NGER input 2'!CP105+((SUM('NGER input 2'!$DH105:$DP105)*'NGER input 2'!CP105)/(SUM('NGER input 2'!$CY105:$DG105))))","v":{"$error":"#N/A"}},{"$f":"IF(AX105<>\"\",AX105,'NGER input 2'!CQ105+((SUM('NGER input 2'!$DH105:$DP105)*'NGER input 2'!CQ105)/(SUM('NGER input 2'!$CY105:$DG105))))","v":{"$error":"#N/A"}},{"$f":"IF(AY105<>\"\",AY105,'NGER input 2'!CR105+((SUM('NGER input 2'!$DH105:$DP105)*'NGER input 2'!CR105)/(SUM('NGER input 2'!$CY105:$DG105))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ105<>\"\",AZ105,'NGER input 2'!CS105+((SUM('NGER input 2'!$DH105:$DP105)*'NGER input 2'!CS105)/(SUM('NGER input 2'!$CY105:$DG105))))","v":{"$error":"#N/A"}},{"$f":"IF(BA105<>\"\",BA105,'NGER input 2'!CT105+((SUM('NGER input 2'!$DH105:$DP105)*'NGER input 2'!CT105)/(SUM('NGER input 2'!$CY105:$DG105))))","v":{"$error":"#N/A"}},{"$f":"IF(BB105<>\"\",BB105,'NGER input 2'!CU105+((SUM('NGER input 2'!$DH105:$DP105)*'NGER input 2'!CU105)/(SUM('NGER input 2'!$CY105:$DG105))))","v":{"$error":"#N/A"}},{"$f":"IF(BC105<>\"\",BC105,'NGER input 2'!CV105+((SUM('NGER input 2'!$DH105:$DP105)*'NGER input 2'!CV105)/(SUM('NGER input 2'!$CY105:$DG105))))","v":{"$error":"#N/A"}},{"$f":"IF(BD105<>\"\",BD105,'NGER input 2'!CW105+((SUM('NGER input 2'!$DH105:$DP105)*'NGER input 2'!CW105)/(SUM('NGER input 2'!$CY105:$DG105))))","v":{"$error":"#N/A"}},{"$f":"IF(BE105<>\"\",BE105,'NGER input 2'!CX105+((SUM('NGER input 2'!$DH105:$DP105)*'NGER input 2'!CX105)/(SUM('NGER input 2'!$CY105:$DG105))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G105*'NGER input 2'!J105+'NGER input 2'!$H105*'NGER input 2'!S105+'NGER input 2'!$I105*'NGER input 2'!AB105","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G105*'NGER input 2'!K105+'NGER input 2'!$H105*'NGER input 2'!T105+'NGER input 2'!$I105*'NGER input 2'!AC105","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G105*'NGER input 2'!L105+'NGER input 2'!$H105*'NGER input 2'!U105+'NGER input 2'!$I105*'NGER input 2'!AD105","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G105*'NGER input 2'!M105+'NGER input 2'!$H105*'NGER input 2'!V105+'NGER input 2'!$I105*'NGER input 2'!AE105","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G105*'NGER input 2'!N105+'NGER input 2'!$H105*'NGER input 2'!W105+'NGER input 2'!$I105*'NGER input 2'!AF105","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G105*'NGER input 2'!O105+'NGER input 2'!$H105*'NGER input 2'!X105+'NGER input 2'!$I105*'NGER input 2'!AG105","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G105*'NGER input 2'!P105+'NGER input 2'!$H105*'NGER input 2'!Y105+'NGER input 2'!$I105*'NGER input 2'!AH105","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G105*'NGER input 2'!Q105+'NGER input 2'!$H105*'NGER input 2'!Z105+'NGER input 2'!$I105*'NGER input 2'!AI105","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G105*'NGER input 2'!R105+'NGER input 2'!$H105*'NGER input 2'!AA105+'NGER input 2'!$I105*'NGER input 2'!AJ105","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW105<>\"\",\"\",'NGER input 2'!CP105)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX105<>\"\",\"\",'NGER input 2'!CQ105)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY105<>\"\",\"\",'NGER input 2'!CR105)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ105<>\"\",\"\",'NGER input 2'!CS105)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA105<>\"\",\"\",'NGER input 2'!CT105)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB105<>\"\",\"\",'NGER input 2'!CU105)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC105<>\"\",\"\",'NGER input 2'!CV105)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD105<>\"\",\"\",'NGER input 2'!CW105)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE105<>\"\",\"\",'NGER input 2'!CX105)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW105=\"\",\"\",'NGER input 2'!CP105-'NGER input 2'!AW105)","v":""},{"$f":"IF('NGER input 2'!AX105=\"\",\"\",'NGER input 2'!$G105*'NGER input 2'!K105+'NGER input 2'!$H105*'NGER input 2'!T105+'NGER input 2'!$I105*'NGER input 2'!AC105-'NGER input 2'!AX105)","v":""},{"$f":"IF('NGER input 2'!AY105=\"\",\"\",'NGER input 2'!$G105*'NGER input 2'!L105+'NGER input 2'!$H105*'NGER input 2'!U105+'NGER input 2'!$I105*'NGER input 2'!AD105-'NGER input 2'!AY105)","v":""},{"$f":"IF('NGER input 2'!AZ105=\"\",\"\",'NGER input 2'!$G105*'NGER input 2'!M105+'NGER input 2'!$H105*'NGER input 2'!V105+'NGER input 2'!$I105*'NGER input 2'!AE105-'NGER input 2'!AZ105)","v":""},{"$f":"IF('NGER input 2'!BA105=\"\",\"\",'NGER input 2'!$G105*'NGER input 2'!N105+'NGER input 2'!$H105*'NGER input 2'!W105+'NGER input 2'!$I105*'NGER input 2'!AF105-'NGER input 2'!BA105)","v":""},{"$f":"IF('NGER input 2'!BB105=\"\",\"\",'NGER input 2'!$G105*'NGER input 2'!O105+'NGER input 2'!$H105*'NGER input 2'!X105+'NGER input 2'!$I105*'NGER input 2'!AG105-'NGER input 2'!BB105)","v":""},{"$f":"IF('NGER input 2'!BC105=\"\",\"\",'NGER input 2'!$G105*'NGER input 2'!P105+'NGER input 2'!$H105*'NGER input 2'!Y105+'NGER input 2'!$I105*'NGER input 2'!AH105-'NGER input 2'!BC105)","v":""},{"$f":"IF('NGER input 2'!BD105=\"\",\"\",'NGER input 2'!$G105*'NGER input 2'!Q105+'NGER input 2'!$H105*'NGER input 2'!Z105+'NGER input 2'!$I105*'NGER input 2'!AI105-'NGER input 2'!BD105)","v":""},{"$f":"IF('NGER input 2'!BE105=\"\",\"\",'NGER input 2'!$G105*'NGER input 2'!R105+'NGER input 2'!$H105*'NGER input 2'!AA105+'NGER input 2'!$I105*'NGER input 2'!AJ105-'NGER input 2'!BE105)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG105,IF('NGER input 1'!$B$6>1,GG105*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH105,IF('NGER input 1'!$B$6>1,GH105*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI105,IF('NGER input 1'!$B$6>1,GI105*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ105,IF('NGER input 1'!$B$6>1,GJ105*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK105,IF('NGER input 1'!$B$6>1,GK105*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL105,IF('NGER input 1'!$B$6>1,GL105*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM105,IF('NGER input 1'!$B$6>1,GM105*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN105,IF('NGER input 1'!$B$6>1,GN105*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO105,IF('NGER input 1'!$B$6>1,GO105*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP105,IF('NGER input 1'!$B$6>1,GP105*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[102,0,0,0,0,null,{"$f":"IF(OR($F106='Common parameters'!$EQ$8,$F106=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F106='Common parameters'!$EQ$4,$F106='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F106='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F106='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F106='Common parameters'!$EQ$8,$F106=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F106='Common parameters'!$EQ$4,$F106='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F106='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F106='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW106<>\"\",AW106,'NGER input 2'!CP106+((SUM('NGER input 2'!$DH106:$DP106)*'NGER input 2'!CP106)/(SUM('NGER input 2'!$CY106:$DG106))))","v":{"$error":"#N/A"}},{"$f":"IF(AX106<>\"\",AX106,'NGER input 2'!CQ106+((SUM('NGER input 2'!$DH106:$DP106)*'NGER input 2'!CQ106)/(SUM('NGER input 2'!$CY106:$DG106))))","v":{"$error":"#N/A"}},{"$f":"IF(AY106<>\"\",AY106,'NGER input 2'!CR106+((SUM('NGER input 2'!$DH106:$DP106)*'NGER input 2'!CR106)/(SUM('NGER input 2'!$CY106:$DG106))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ106<>\"\",AZ106,'NGER input 2'!CS106+((SUM('NGER input 2'!$DH106:$DP106)*'NGER input 2'!CS106)/(SUM('NGER input 2'!$CY106:$DG106))))","v":{"$error":"#N/A"}},{"$f":"IF(BA106<>\"\",BA106,'NGER input 2'!CT106+((SUM('NGER input 2'!$DH106:$DP106)*'NGER input 2'!CT106)/(SUM('NGER input 2'!$CY106:$DG106))))","v":{"$error":"#N/A"}},{"$f":"IF(BB106<>\"\",BB106,'NGER input 2'!CU106+((SUM('NGER input 2'!$DH106:$DP106)*'NGER input 2'!CU106)/(SUM('NGER input 2'!$CY106:$DG106))))","v":{"$error":"#N/A"}},{"$f":"IF(BC106<>\"\",BC106,'NGER input 2'!CV106+((SUM('NGER input 2'!$DH106:$DP106)*'NGER input 2'!CV106)/(SUM('NGER input 2'!$CY106:$DG106))))","v":{"$error":"#N/A"}},{"$f":"IF(BD106<>\"\",BD106,'NGER input 2'!CW106+((SUM('NGER input 2'!$DH106:$DP106)*'NGER input 2'!CW106)/(SUM('NGER input 2'!$CY106:$DG106))))","v":{"$error":"#N/A"}},{"$f":"IF(BE106<>\"\",BE106,'NGER input 2'!CX106+((SUM('NGER input 2'!$DH106:$DP106)*'NGER input 2'!CX106)/(SUM('NGER input 2'!$CY106:$DG106))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G106*'NGER input 2'!J106+'NGER input 2'!$H106*'NGER input 2'!S106+'NGER input 2'!$I106*'NGER input 2'!AB106","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G106*'NGER input 2'!K106+'NGER input 2'!$H106*'NGER input 2'!T106+'NGER input 2'!$I106*'NGER input 2'!AC106","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G106*'NGER input 2'!L106+'NGER input 2'!$H106*'NGER input 2'!U106+'NGER input 2'!$I106*'NGER input 2'!AD106","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G106*'NGER input 2'!M106+'NGER input 2'!$H106*'NGER input 2'!V106+'NGER input 2'!$I106*'NGER input 2'!AE106","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G106*'NGER input 2'!N106+'NGER input 2'!$H106*'NGER input 2'!W106+'NGER input 2'!$I106*'NGER input 2'!AF106","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G106*'NGER input 2'!O106+'NGER input 2'!$H106*'NGER input 2'!X106+'NGER input 2'!$I106*'NGER input 2'!AG106","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G106*'NGER input 2'!P106+'NGER input 2'!$H106*'NGER input 2'!Y106+'NGER input 2'!$I106*'NGER input 2'!AH106","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G106*'NGER input 2'!Q106+'NGER input 2'!$H106*'NGER input 2'!Z106+'NGER input 2'!$I106*'NGER input 2'!AI106","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G106*'NGER input 2'!R106+'NGER input 2'!$H106*'NGER input 2'!AA106+'NGER input 2'!$I106*'NGER input 2'!AJ106","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW106<>\"\",\"\",'NGER input 2'!CP106)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX106<>\"\",\"\",'NGER input 2'!CQ106)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY106<>\"\",\"\",'NGER input 2'!CR106)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ106<>\"\",\"\",'NGER input 2'!CS106)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA106<>\"\",\"\",'NGER input 2'!CT106)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB106<>\"\",\"\",'NGER input 2'!CU106)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC106<>\"\",\"\",'NGER input 2'!CV106)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD106<>\"\",\"\",'NGER input 2'!CW106)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE106<>\"\",\"\",'NGER input 2'!CX106)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW106=\"\",\"\",'NGER input 2'!CP106-'NGER input 2'!AW106)","v":""},{"$f":"IF('NGER input 2'!AX106=\"\",\"\",'NGER input 2'!$G106*'NGER input 2'!K106+'NGER input 2'!$H106*'NGER input 2'!T106+'NGER input 2'!$I106*'NGER input 2'!AC106-'NGER input 2'!AX106)","v":""},{"$f":"IF('NGER input 2'!AY106=\"\",\"\",'NGER input 2'!$G106*'NGER input 2'!L106+'NGER input 2'!$H106*'NGER input 2'!U106+'NGER input 2'!$I106*'NGER input 2'!AD106-'NGER input 2'!AY106)","v":""},{"$f":"IF('NGER input 2'!AZ106=\"\",\"\",'NGER input 2'!$G106*'NGER input 2'!M106+'NGER input 2'!$H106*'NGER input 2'!V106+'NGER input 2'!$I106*'NGER input 2'!AE106-'NGER input 2'!AZ106)","v":""},{"$f":"IF('NGER input 2'!BA106=\"\",\"\",'NGER input 2'!$G106*'NGER input 2'!N106+'NGER input 2'!$H106*'NGER input 2'!W106+'NGER input 2'!$I106*'NGER input 2'!AF106-'NGER input 2'!BA106)","v":""},{"$f":"IF('NGER input 2'!BB106=\"\",\"\",'NGER input 2'!$G106*'NGER input 2'!O106+'NGER input 2'!$H106*'NGER input 2'!X106+'NGER input 2'!$I106*'NGER input 2'!AG106-'NGER input 2'!BB106)","v":""},{"$f":"IF('NGER input 2'!BC106=\"\",\"\",'NGER input 2'!$G106*'NGER input 2'!P106+'NGER input 2'!$H106*'NGER input 2'!Y106+'NGER input 2'!$I106*'NGER input 2'!AH106-'NGER input 2'!BC106)","v":""},{"$f":"IF('NGER input 2'!BD106=\"\",\"\",'NGER input 2'!$G106*'NGER input 2'!Q106+'NGER input 2'!$H106*'NGER input 2'!Z106+'NGER input 2'!$I106*'NGER input 2'!AI106-'NGER input 2'!BD106)","v":""},{"$f":"IF('NGER input 2'!BE106=\"\",\"\",'NGER input 2'!$G106*'NGER input 2'!R106+'NGER input 2'!$H106*'NGER input 2'!AA106+'NGER input 2'!$I106*'NGER input 2'!AJ106-'NGER input 2'!BE106)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG106,IF('NGER input 1'!$B$6>1,GG106*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH106,IF('NGER input 1'!$B$6>1,GH106*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI106,IF('NGER input 1'!$B$6>1,GI106*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ106,IF('NGER input 1'!$B$6>1,GJ106*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK106,IF('NGER input 1'!$B$6>1,GK106*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL106,IF('NGER input 1'!$B$6>1,GL106*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM106,IF('NGER input 1'!$B$6>1,GM106*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN106,IF('NGER input 1'!$B$6>1,GN106*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO106,IF('NGER input 1'!$B$6>1,GO106*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP106,IF('NGER input 1'!$B$6>1,GP106*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[103,0,0,0,0,null,{"$f":"IF(OR($F107='Common parameters'!$EQ$8,$F107=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F107='Common parameters'!$EQ$4,$F107='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F107='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F107='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F107='Common parameters'!$EQ$8,$F107=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F107='Common parameters'!$EQ$4,$F107='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F107='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F107='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW107<>\"\",AW107,'NGER input 2'!CP107+((SUM('NGER input 2'!$DH107:$DP107)*'NGER input 2'!CP107)/(SUM('NGER input 2'!$CY107:$DG107))))","v":{"$error":"#N/A"}},{"$f":"IF(AX107<>\"\",AX107,'NGER input 2'!CQ107+((SUM('NGER input 2'!$DH107:$DP107)*'NGER input 2'!CQ107)/(SUM('NGER input 2'!$CY107:$DG107))))","v":{"$error":"#N/A"}},{"$f":"IF(AY107<>\"\",AY107,'NGER input 2'!CR107+((SUM('NGER input 2'!$DH107:$DP107)*'NGER input 2'!CR107)/(SUM('NGER input 2'!$CY107:$DG107))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ107<>\"\",AZ107,'NGER input 2'!CS107+((SUM('NGER input 2'!$DH107:$DP107)*'NGER input 2'!CS107)/(SUM('NGER input 2'!$CY107:$DG107))))","v":{"$error":"#N/A"}},{"$f":"IF(BA107<>\"\",BA107,'NGER input 2'!CT107+((SUM('NGER input 2'!$DH107:$DP107)*'NGER input 2'!CT107)/(SUM('NGER input 2'!$CY107:$DG107))))","v":{"$error":"#N/A"}},{"$f":"IF(BB107<>\"\",BB107,'NGER input 2'!CU107+((SUM('NGER input 2'!$DH107:$DP107)*'NGER input 2'!CU107)/(SUM('NGER input 2'!$CY107:$DG107))))","v":{"$error":"#N/A"}},{"$f":"IF(BC107<>\"\",BC107,'NGER input 2'!CV107+((SUM('NGER input 2'!$DH107:$DP107)*'NGER input 2'!CV107)/(SUM('NGER input 2'!$CY107:$DG107))))","v":{"$error":"#N/A"}},{"$f":"IF(BD107<>\"\",BD107,'NGER input 2'!CW107+((SUM('NGER input 2'!$DH107:$DP107)*'NGER input 2'!CW107)/(SUM('NGER input 2'!$CY107:$DG107))))","v":{"$error":"#N/A"}},{"$f":"IF(BE107<>\"\",BE107,'NGER input 2'!CX107+((SUM('NGER input 2'!$DH107:$DP107)*'NGER input 2'!CX107)/(SUM('NGER input 2'!$CY107:$DG107))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G107*'NGER input 2'!J107+'NGER input 2'!$H107*'NGER input 2'!S107+'NGER input 2'!$I107*'NGER input 2'!AB107","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G107*'NGER input 2'!K107+'NGER input 2'!$H107*'NGER input 2'!T107+'NGER input 2'!$I107*'NGER input 2'!AC107","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G107*'NGER input 2'!L107+'NGER input 2'!$H107*'NGER input 2'!U107+'NGER input 2'!$I107*'NGER input 2'!AD107","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G107*'NGER input 2'!M107+'NGER input 2'!$H107*'NGER input 2'!V107+'NGER input 2'!$I107*'NGER input 2'!AE107","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G107*'NGER input 2'!N107+'NGER input 2'!$H107*'NGER input 2'!W107+'NGER input 2'!$I107*'NGER input 2'!AF107","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G107*'NGER input 2'!O107+'NGER input 2'!$H107*'NGER input 2'!X107+'NGER input 2'!$I107*'NGER input 2'!AG107","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G107*'NGER input 2'!P107+'NGER input 2'!$H107*'NGER input 2'!Y107+'NGER input 2'!$I107*'NGER input 2'!AH107","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G107*'NGER input 2'!Q107+'NGER input 2'!$H107*'NGER input 2'!Z107+'NGER input 2'!$I107*'NGER input 2'!AI107","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G107*'NGER input 2'!R107+'NGER input 2'!$H107*'NGER input 2'!AA107+'NGER input 2'!$I107*'NGER input 2'!AJ107","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW107<>\"\",\"\",'NGER input 2'!CP107)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX107<>\"\",\"\",'NGER input 2'!CQ107)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY107<>\"\",\"\",'NGER input 2'!CR107)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ107<>\"\",\"\",'NGER input 2'!CS107)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA107<>\"\",\"\",'NGER input 2'!CT107)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB107<>\"\",\"\",'NGER input 2'!CU107)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC107<>\"\",\"\",'NGER input 2'!CV107)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD107<>\"\",\"\",'NGER input 2'!CW107)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE107<>\"\",\"\",'NGER input 2'!CX107)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW107=\"\",\"\",'NGER input 2'!CP107-'NGER input 2'!AW107)","v":""},{"$f":"IF('NGER input 2'!AX107=\"\",\"\",'NGER input 2'!$G107*'NGER input 2'!K107+'NGER input 2'!$H107*'NGER input 2'!T107+'NGER input 2'!$I107*'NGER input 2'!AC107-'NGER input 2'!AX107)","v":""},{"$f":"IF('NGER input 2'!AY107=\"\",\"\",'NGER input 2'!$G107*'NGER input 2'!L107+'NGER input 2'!$H107*'NGER input 2'!U107+'NGER input 2'!$I107*'NGER input 2'!AD107-'NGER input 2'!AY107)","v":""},{"$f":"IF('NGER input 2'!AZ107=\"\",\"\",'NGER input 2'!$G107*'NGER input 2'!M107+'NGER input 2'!$H107*'NGER input 2'!V107+'NGER input 2'!$I107*'NGER input 2'!AE107-'NGER input 2'!AZ107)","v":""},{"$f":"IF('NGER input 2'!BA107=\"\",\"\",'NGER input 2'!$G107*'NGER input 2'!N107+'NGER input 2'!$H107*'NGER input 2'!W107+'NGER input 2'!$I107*'NGER input 2'!AF107-'NGER input 2'!BA107)","v":""},{"$f":"IF('NGER input 2'!BB107=\"\",\"\",'NGER input 2'!$G107*'NGER input 2'!O107+'NGER input 2'!$H107*'NGER input 2'!X107+'NGER input 2'!$I107*'NGER input 2'!AG107-'NGER input 2'!BB107)","v":""},{"$f":"IF('NGER input 2'!BC107=\"\",\"\",'NGER input 2'!$G107*'NGER input 2'!P107+'NGER input 2'!$H107*'NGER input 2'!Y107+'NGER input 2'!$I107*'NGER input 2'!AH107-'NGER input 2'!BC107)","v":""},{"$f":"IF('NGER input 2'!BD107=\"\",\"\",'NGER input 2'!$G107*'NGER input 2'!Q107+'NGER input 2'!$H107*'NGER input 2'!Z107+'NGER input 2'!$I107*'NGER input 2'!AI107-'NGER input 2'!BD107)","v":""},{"$f":"IF('NGER input 2'!BE107=\"\",\"\",'NGER input 2'!$G107*'NGER input 2'!R107+'NGER input 2'!$H107*'NGER input 2'!AA107+'NGER input 2'!$I107*'NGER input 2'!AJ107-'NGER input 2'!BE107)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG107,IF('NGER input 1'!$B$6>1,GG107*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH107,IF('NGER input 1'!$B$6>1,GH107*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI107,IF('NGER input 1'!$B$6>1,GI107*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ107,IF('NGER input 1'!$B$6>1,GJ107*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK107,IF('NGER input 1'!$B$6>1,GK107*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL107,IF('NGER input 1'!$B$6>1,GL107*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM107,IF('NGER input 1'!$B$6>1,GM107*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN107,IF('NGER input 1'!$B$6>1,GN107*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO107,IF('NGER input 1'!$B$6>1,GO107*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP107,IF('NGER input 1'!$B$6>1,GP107*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[104,0,0,0,0,null,{"$f":"IF(OR($F108='Common parameters'!$EQ$8,$F108=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F108='Common parameters'!$EQ$4,$F108='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F108='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F108='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F108='Common parameters'!$EQ$8,$F108=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F108='Common parameters'!$EQ$4,$F108='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F108='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F108='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW108<>\"\",AW108,'NGER input 2'!CP108+((SUM('NGER input 2'!$DH108:$DP108)*'NGER input 2'!CP108)/(SUM('NGER input 2'!$CY108:$DG108))))","v":{"$error":"#N/A"}},{"$f":"IF(AX108<>\"\",AX108,'NGER input 2'!CQ108+((SUM('NGER input 2'!$DH108:$DP108)*'NGER input 2'!CQ108)/(SUM('NGER input 2'!$CY108:$DG108))))","v":{"$error":"#N/A"}},{"$f":"IF(AY108<>\"\",AY108,'NGER input 2'!CR108+((SUM('NGER input 2'!$DH108:$DP108)*'NGER input 2'!CR108)/(SUM('NGER input 2'!$CY108:$DG108))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ108<>\"\",AZ108,'NGER input 2'!CS108+((SUM('NGER input 2'!$DH108:$DP108)*'NGER input 2'!CS108)/(SUM('NGER input 2'!$CY108:$DG108))))","v":{"$error":"#N/A"}},{"$f":"IF(BA108<>\"\",BA108,'NGER input 2'!CT108+((SUM('NGER input 2'!$DH108:$DP108)*'NGER input 2'!CT108)/(SUM('NGER input 2'!$CY108:$DG108))))","v":{"$error":"#N/A"}},{"$f":"IF(BB108<>\"\",BB108,'NGER input 2'!CU108+((SUM('NGER input 2'!$DH108:$DP108)*'NGER input 2'!CU108)/(SUM('NGER input 2'!$CY108:$DG108))))","v":{"$error":"#N/A"}},{"$f":"IF(BC108<>\"\",BC108,'NGER input 2'!CV108+((SUM('NGER input 2'!$DH108:$DP108)*'NGER input 2'!CV108)/(SUM('NGER input 2'!$CY108:$DG108))))","v":{"$error":"#N/A"}},{"$f":"IF(BD108<>\"\",BD108,'NGER input 2'!CW108+((SUM('NGER input 2'!$DH108:$DP108)*'NGER input 2'!CW108)/(SUM('NGER input 2'!$CY108:$DG108))))","v":{"$error":"#N/A"}},{"$f":"IF(BE108<>\"\",BE108,'NGER input 2'!CX108+((SUM('NGER input 2'!$DH108:$DP108)*'NGER input 2'!CX108)/(SUM('NGER input 2'!$CY108:$DG108))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G108*'NGER input 2'!J108+'NGER input 2'!$H108*'NGER input 2'!S108+'NGER input 2'!$I108*'NGER input 2'!AB108","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G108*'NGER input 2'!K108+'NGER input 2'!$H108*'NGER input 2'!T108+'NGER input 2'!$I108*'NGER input 2'!AC108","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G108*'NGER input 2'!L108+'NGER input 2'!$H108*'NGER input 2'!U108+'NGER input 2'!$I108*'NGER input 2'!AD108","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G108*'NGER input 2'!M108+'NGER input 2'!$H108*'NGER input 2'!V108+'NGER input 2'!$I108*'NGER input 2'!AE108","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G108*'NGER input 2'!N108+'NGER input 2'!$H108*'NGER input 2'!W108+'NGER input 2'!$I108*'NGER input 2'!AF108","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G108*'NGER input 2'!O108+'NGER input 2'!$H108*'NGER input 2'!X108+'NGER input 2'!$I108*'NGER input 2'!AG108","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G108*'NGER input 2'!P108+'NGER input 2'!$H108*'NGER input 2'!Y108+'NGER input 2'!$I108*'NGER input 2'!AH108","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G108*'NGER input 2'!Q108+'NGER input 2'!$H108*'NGER input 2'!Z108+'NGER input 2'!$I108*'NGER input 2'!AI108","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G108*'NGER input 2'!R108+'NGER input 2'!$H108*'NGER input 2'!AA108+'NGER input 2'!$I108*'NGER input 2'!AJ108","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW108<>\"\",\"\",'NGER input 2'!CP108)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX108<>\"\",\"\",'NGER input 2'!CQ108)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY108<>\"\",\"\",'NGER input 2'!CR108)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ108<>\"\",\"\",'NGER input 2'!CS108)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA108<>\"\",\"\",'NGER input 2'!CT108)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB108<>\"\",\"\",'NGER input 2'!CU108)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC108<>\"\",\"\",'NGER input 2'!CV108)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD108<>\"\",\"\",'NGER input 2'!CW108)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE108<>\"\",\"\",'NGER input 2'!CX108)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW108=\"\",\"\",'NGER input 2'!CP108-'NGER input 2'!AW108)","v":""},{"$f":"IF('NGER input 2'!AX108=\"\",\"\",'NGER input 2'!$G108*'NGER input 2'!K108+'NGER input 2'!$H108*'NGER input 2'!T108+'NGER input 2'!$I108*'NGER input 2'!AC108-'NGER input 2'!AX108)","v":""},{"$f":"IF('NGER input 2'!AY108=\"\",\"\",'NGER input 2'!$G108*'NGER input 2'!L108+'NGER input 2'!$H108*'NGER input 2'!U108+'NGER input 2'!$I108*'NGER input 2'!AD108-'NGER input 2'!AY108)","v":""},{"$f":"IF('NGER input 2'!AZ108=\"\",\"\",'NGER input 2'!$G108*'NGER input 2'!M108+'NGER input 2'!$H108*'NGER input 2'!V108+'NGER input 2'!$I108*'NGER input 2'!AE108-'NGER input 2'!AZ108)","v":""},{"$f":"IF('NGER input 2'!BA108=\"\",\"\",'NGER input 2'!$G108*'NGER input 2'!N108+'NGER input 2'!$H108*'NGER input 2'!W108+'NGER input 2'!$I108*'NGER input 2'!AF108-'NGER input 2'!BA108)","v":""},{"$f":"IF('NGER input 2'!BB108=\"\",\"\",'NGER input 2'!$G108*'NGER input 2'!O108+'NGER input 2'!$H108*'NGER input 2'!X108+'NGER input 2'!$I108*'NGER input 2'!AG108-'NGER input 2'!BB108)","v":""},{"$f":"IF('NGER input 2'!BC108=\"\",\"\",'NGER input 2'!$G108*'NGER input 2'!P108+'NGER input 2'!$H108*'NGER input 2'!Y108+'NGER input 2'!$I108*'NGER input 2'!AH108-'NGER input 2'!BC108)","v":""},{"$f":"IF('NGER input 2'!BD108=\"\",\"\",'NGER input 2'!$G108*'NGER input 2'!Q108+'NGER input 2'!$H108*'NGER input 2'!Z108+'NGER input 2'!$I108*'NGER input 2'!AI108-'NGER input 2'!BD108)","v":""},{"$f":"IF('NGER input 2'!BE108=\"\",\"\",'NGER input 2'!$G108*'NGER input 2'!R108+'NGER input 2'!$H108*'NGER input 2'!AA108+'NGER input 2'!$I108*'NGER input 2'!AJ108-'NGER input 2'!BE108)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG108,IF('NGER input 1'!$B$6>1,GG108*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH108,IF('NGER input 1'!$B$6>1,GH108*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI108,IF('NGER input 1'!$B$6>1,GI108*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ108,IF('NGER input 1'!$B$6>1,GJ108*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK108,IF('NGER input 1'!$B$6>1,GK108*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL108,IF('NGER input 1'!$B$6>1,GL108*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM108,IF('NGER input 1'!$B$6>1,GM108*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN108,IF('NGER input 1'!$B$6>1,GN108*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO108,IF('NGER input 1'!$B$6>1,GO108*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP108,IF('NGER input 1'!$B$6>1,GP108*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[105,0,0,0,0,null,{"$f":"IF(OR($F109='Common parameters'!$EQ$8,$F109=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F109='Common parameters'!$EQ$4,$F109='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F109='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F109='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F109='Common parameters'!$EQ$8,$F109=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F109='Common parameters'!$EQ$4,$F109='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F109='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F109='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW109<>\"\",AW109,'NGER input 2'!CP109+((SUM('NGER input 2'!$DH109:$DP109)*'NGER input 2'!CP109)/(SUM('NGER input 2'!$CY109:$DG109))))","v":{"$error":"#N/A"}},{"$f":"IF(AX109<>\"\",AX109,'NGER input 2'!CQ109+((SUM('NGER input 2'!$DH109:$DP109)*'NGER input 2'!CQ109)/(SUM('NGER input 2'!$CY109:$DG109))))","v":{"$error":"#N/A"}},{"$f":"IF(AY109<>\"\",AY109,'NGER input 2'!CR109+((SUM('NGER input 2'!$DH109:$DP109)*'NGER input 2'!CR109)/(SUM('NGER input 2'!$CY109:$DG109))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ109<>\"\",AZ109,'NGER input 2'!CS109+((SUM('NGER input 2'!$DH109:$DP109)*'NGER input 2'!CS109)/(SUM('NGER input 2'!$CY109:$DG109))))","v":{"$error":"#N/A"}},{"$f":"IF(BA109<>\"\",BA109,'NGER input 2'!CT109+((SUM('NGER input 2'!$DH109:$DP109)*'NGER input 2'!CT109)/(SUM('NGER input 2'!$CY109:$DG109))))","v":{"$error":"#N/A"}},{"$f":"IF(BB109<>\"\",BB109,'NGER input 2'!CU109+((SUM('NGER input 2'!$DH109:$DP109)*'NGER input 2'!CU109)/(SUM('NGER input 2'!$CY109:$DG109))))","v":{"$error":"#N/A"}},{"$f":"IF(BC109<>\"\",BC109,'NGER input 2'!CV109+((SUM('NGER input 2'!$DH109:$DP109)*'NGER input 2'!CV109)/(SUM('NGER input 2'!$CY109:$DG109))))","v":{"$error":"#N/A"}},{"$f":"IF(BD109<>\"\",BD109,'NGER input 2'!CW109+((SUM('NGER input 2'!$DH109:$DP109)*'NGER input 2'!CW109)/(SUM('NGER input 2'!$CY109:$DG109))))","v":{"$error":"#N/A"}},{"$f":"IF(BE109<>\"\",BE109,'NGER input 2'!CX109+((SUM('NGER input 2'!$DH109:$DP109)*'NGER input 2'!CX109)/(SUM('NGER input 2'!$CY109:$DG109))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G109*'NGER input 2'!J109+'NGER input 2'!$H109*'NGER input 2'!S109+'NGER input 2'!$I109*'NGER input 2'!AB109","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G109*'NGER input 2'!K109+'NGER input 2'!$H109*'NGER input 2'!T109+'NGER input 2'!$I109*'NGER input 2'!AC109","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G109*'NGER input 2'!L109+'NGER input 2'!$H109*'NGER input 2'!U109+'NGER input 2'!$I109*'NGER input 2'!AD109","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G109*'NGER input 2'!M109+'NGER input 2'!$H109*'NGER input 2'!V109+'NGER input 2'!$I109*'NGER input 2'!AE109","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G109*'NGER input 2'!N109+'NGER input 2'!$H109*'NGER input 2'!W109+'NGER input 2'!$I109*'NGER input 2'!AF109","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G109*'NGER input 2'!O109+'NGER input 2'!$H109*'NGER input 2'!X109+'NGER input 2'!$I109*'NGER input 2'!AG109","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G109*'NGER input 2'!P109+'NGER input 2'!$H109*'NGER input 2'!Y109+'NGER input 2'!$I109*'NGER input 2'!AH109","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G109*'NGER input 2'!Q109+'NGER input 2'!$H109*'NGER input 2'!Z109+'NGER input 2'!$I109*'NGER input 2'!AI109","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G109*'NGER input 2'!R109+'NGER input 2'!$H109*'NGER input 2'!AA109+'NGER input 2'!$I109*'NGER input 2'!AJ109","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW109<>\"\",\"\",'NGER input 2'!CP109)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX109<>\"\",\"\",'NGER input 2'!CQ109)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY109<>\"\",\"\",'NGER input 2'!CR109)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ109<>\"\",\"\",'NGER input 2'!CS109)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA109<>\"\",\"\",'NGER input 2'!CT109)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB109<>\"\",\"\",'NGER input 2'!CU109)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC109<>\"\",\"\",'NGER input 2'!CV109)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD109<>\"\",\"\",'NGER input 2'!CW109)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE109<>\"\",\"\",'NGER input 2'!CX109)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW109=\"\",\"\",'NGER input 2'!CP109-'NGER input 2'!AW109)","v":""},{"$f":"IF('NGER input 2'!AX109=\"\",\"\",'NGER input 2'!$G109*'NGER input 2'!K109+'NGER input 2'!$H109*'NGER input 2'!T109+'NGER input 2'!$I109*'NGER input 2'!AC109-'NGER input 2'!AX109)","v":""},{"$f":"IF('NGER input 2'!AY109=\"\",\"\",'NGER input 2'!$G109*'NGER input 2'!L109+'NGER input 2'!$H109*'NGER input 2'!U109+'NGER input 2'!$I109*'NGER input 2'!AD109-'NGER input 2'!AY109)","v":""},{"$f":"IF('NGER input 2'!AZ109=\"\",\"\",'NGER input 2'!$G109*'NGER input 2'!M109+'NGER input 2'!$H109*'NGER input 2'!V109+'NGER input 2'!$I109*'NGER input 2'!AE109-'NGER input 2'!AZ109)","v":""},{"$f":"IF('NGER input 2'!BA109=\"\",\"\",'NGER input 2'!$G109*'NGER input 2'!N109+'NGER input 2'!$H109*'NGER input 2'!W109+'NGER input 2'!$I109*'NGER input 2'!AF109-'NGER input 2'!BA109)","v":""},{"$f":"IF('NGER input 2'!BB109=\"\",\"\",'NGER input 2'!$G109*'NGER input 2'!O109+'NGER input 2'!$H109*'NGER input 2'!X109+'NGER input 2'!$I109*'NGER input 2'!AG109-'NGER input 2'!BB109)","v":""},{"$f":"IF('NGER input 2'!BC109=\"\",\"\",'NGER input 2'!$G109*'NGER input 2'!P109+'NGER input 2'!$H109*'NGER input 2'!Y109+'NGER input 2'!$I109*'NGER input 2'!AH109-'NGER input 2'!BC109)","v":""},{"$f":"IF('NGER input 2'!BD109=\"\",\"\",'NGER input 2'!$G109*'NGER input 2'!Q109+'NGER input 2'!$H109*'NGER input 2'!Z109+'NGER input 2'!$I109*'NGER input 2'!AI109-'NGER input 2'!BD109)","v":""},{"$f":"IF('NGER input 2'!BE109=\"\",\"\",'NGER input 2'!$G109*'NGER input 2'!R109+'NGER input 2'!$H109*'NGER input 2'!AA109+'NGER input 2'!$I109*'NGER input 2'!AJ109-'NGER input 2'!BE109)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG109,IF('NGER input 1'!$B$6>1,GG109*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH109,IF('NGER input 1'!$B$6>1,GH109*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI109,IF('NGER input 1'!$B$6>1,GI109*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ109,IF('NGER input 1'!$B$6>1,GJ109*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK109,IF('NGER input 1'!$B$6>1,GK109*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL109,IF('NGER input 1'!$B$6>1,GL109*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM109,IF('NGER input 1'!$B$6>1,GM109*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN109,IF('NGER input 1'!$B$6>1,GN109*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO109,IF('NGER input 1'!$B$6>1,GO109*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP109,IF('NGER input 1'!$B$6>1,GP109*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[106,0,0,0,0,null,{"$f":"IF(OR($F110='Common parameters'!$EQ$8,$F110=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F110='Common parameters'!$EQ$4,$F110='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F110='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F110='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F110='Common parameters'!$EQ$8,$F110=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F110='Common parameters'!$EQ$4,$F110='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F110='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F110='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW110<>\"\",AW110,'NGER input 2'!CP110+((SUM('NGER input 2'!$DH110:$DP110)*'NGER input 2'!CP110)/(SUM('NGER input 2'!$CY110:$DG110))))","v":{"$error":"#N/A"}},{"$f":"IF(AX110<>\"\",AX110,'NGER input 2'!CQ110+((SUM('NGER input 2'!$DH110:$DP110)*'NGER input 2'!CQ110)/(SUM('NGER input 2'!$CY110:$DG110))))","v":{"$error":"#N/A"}},{"$f":"IF(AY110<>\"\",AY110,'NGER input 2'!CR110+((SUM('NGER input 2'!$DH110:$DP110)*'NGER input 2'!CR110)/(SUM('NGER input 2'!$CY110:$DG110))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ110<>\"\",AZ110,'NGER input 2'!CS110+((SUM('NGER input 2'!$DH110:$DP110)*'NGER input 2'!CS110)/(SUM('NGER input 2'!$CY110:$DG110))))","v":{"$error":"#N/A"}},{"$f":"IF(BA110<>\"\",BA110,'NGER input 2'!CT110+((SUM('NGER input 2'!$DH110:$DP110)*'NGER input 2'!CT110)/(SUM('NGER input 2'!$CY110:$DG110))))","v":{"$error":"#N/A"}},{"$f":"IF(BB110<>\"\",BB110,'NGER input 2'!CU110+((SUM('NGER input 2'!$DH110:$DP110)*'NGER input 2'!CU110)/(SUM('NGER input 2'!$CY110:$DG110))))","v":{"$error":"#N/A"}},{"$f":"IF(BC110<>\"\",BC110,'NGER input 2'!CV110+((SUM('NGER input 2'!$DH110:$DP110)*'NGER input 2'!CV110)/(SUM('NGER input 2'!$CY110:$DG110))))","v":{"$error":"#N/A"}},{"$f":"IF(BD110<>\"\",BD110,'NGER input 2'!CW110+((SUM('NGER input 2'!$DH110:$DP110)*'NGER input 2'!CW110)/(SUM('NGER input 2'!$CY110:$DG110))))","v":{"$error":"#N/A"}},{"$f":"IF(BE110<>\"\",BE110,'NGER input 2'!CX110+((SUM('NGER input 2'!$DH110:$DP110)*'NGER input 2'!CX110)/(SUM('NGER input 2'!$CY110:$DG110))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G110*'NGER input 2'!J110+'NGER input 2'!$H110*'NGER input 2'!S110+'NGER input 2'!$I110*'NGER input 2'!AB110","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G110*'NGER input 2'!K110+'NGER input 2'!$H110*'NGER input 2'!T110+'NGER input 2'!$I110*'NGER input 2'!AC110","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G110*'NGER input 2'!L110+'NGER input 2'!$H110*'NGER input 2'!U110+'NGER input 2'!$I110*'NGER input 2'!AD110","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G110*'NGER input 2'!M110+'NGER input 2'!$H110*'NGER input 2'!V110+'NGER input 2'!$I110*'NGER input 2'!AE110","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G110*'NGER input 2'!N110+'NGER input 2'!$H110*'NGER input 2'!W110+'NGER input 2'!$I110*'NGER input 2'!AF110","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G110*'NGER input 2'!O110+'NGER input 2'!$H110*'NGER input 2'!X110+'NGER input 2'!$I110*'NGER input 2'!AG110","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G110*'NGER input 2'!P110+'NGER input 2'!$H110*'NGER input 2'!Y110+'NGER input 2'!$I110*'NGER input 2'!AH110","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G110*'NGER input 2'!Q110+'NGER input 2'!$H110*'NGER input 2'!Z110+'NGER input 2'!$I110*'NGER input 2'!AI110","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G110*'NGER input 2'!R110+'NGER input 2'!$H110*'NGER input 2'!AA110+'NGER input 2'!$I110*'NGER input 2'!AJ110","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW110<>\"\",\"\",'NGER input 2'!CP110)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX110<>\"\",\"\",'NGER input 2'!CQ110)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY110<>\"\",\"\",'NGER input 2'!CR110)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ110<>\"\",\"\",'NGER input 2'!CS110)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA110<>\"\",\"\",'NGER input 2'!CT110)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB110<>\"\",\"\",'NGER input 2'!CU110)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC110<>\"\",\"\",'NGER input 2'!CV110)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD110<>\"\",\"\",'NGER input 2'!CW110)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE110<>\"\",\"\",'NGER input 2'!CX110)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW110=\"\",\"\",'NGER input 2'!CP110-'NGER input 2'!AW110)","v":""},{"$f":"IF('NGER input 2'!AX110=\"\",\"\",'NGER input 2'!$G110*'NGER input 2'!K110+'NGER input 2'!$H110*'NGER input 2'!T110+'NGER input 2'!$I110*'NGER input 2'!AC110-'NGER input 2'!AX110)","v":""},{"$f":"IF('NGER input 2'!AY110=\"\",\"\",'NGER input 2'!$G110*'NGER input 2'!L110+'NGER input 2'!$H110*'NGER input 2'!U110+'NGER input 2'!$I110*'NGER input 2'!AD110-'NGER input 2'!AY110)","v":""},{"$f":"IF('NGER input 2'!AZ110=\"\",\"\",'NGER input 2'!$G110*'NGER input 2'!M110+'NGER input 2'!$H110*'NGER input 2'!V110+'NGER input 2'!$I110*'NGER input 2'!AE110-'NGER input 2'!AZ110)","v":""},{"$f":"IF('NGER input 2'!BA110=\"\",\"\",'NGER input 2'!$G110*'NGER input 2'!N110+'NGER input 2'!$H110*'NGER input 2'!W110+'NGER input 2'!$I110*'NGER input 2'!AF110-'NGER input 2'!BA110)","v":""},{"$f":"IF('NGER input 2'!BB110=\"\",\"\",'NGER input 2'!$G110*'NGER input 2'!O110+'NGER input 2'!$H110*'NGER input 2'!X110+'NGER input 2'!$I110*'NGER input 2'!AG110-'NGER input 2'!BB110)","v":""},{"$f":"IF('NGER input 2'!BC110=\"\",\"\",'NGER input 2'!$G110*'NGER input 2'!P110+'NGER input 2'!$H110*'NGER input 2'!Y110+'NGER input 2'!$I110*'NGER input 2'!AH110-'NGER input 2'!BC110)","v":""},{"$f":"IF('NGER input 2'!BD110=\"\",\"\",'NGER input 2'!$G110*'NGER input 2'!Q110+'NGER input 2'!$H110*'NGER input 2'!Z110+'NGER input 2'!$I110*'NGER input 2'!AI110-'NGER input 2'!BD110)","v":""},{"$f":"IF('NGER input 2'!BE110=\"\",\"\",'NGER input 2'!$G110*'NGER input 2'!R110+'NGER input 2'!$H110*'NGER input 2'!AA110+'NGER input 2'!$I110*'NGER input 2'!AJ110-'NGER input 2'!BE110)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG110,IF('NGER input 1'!$B$6>1,GG110*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH110,IF('NGER input 1'!$B$6>1,GH110*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI110,IF('NGER input 1'!$B$6>1,GI110*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ110,IF('NGER input 1'!$B$6>1,GJ110*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK110,IF('NGER input 1'!$B$6>1,GK110*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL110,IF('NGER input 1'!$B$6>1,GL110*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM110,IF('NGER input 1'!$B$6>1,GM110*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN110,IF('NGER input 1'!$B$6>1,GN110*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO110,IF('NGER input 1'!$B$6>1,GO110*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP110,IF('NGER input 1'!$B$6>1,GP110*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[107,0,0,0,0,null,{"$f":"IF(OR($F111='Common parameters'!$EQ$8,$F111=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F111='Common parameters'!$EQ$4,$F111='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F111='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F111='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F111='Common parameters'!$EQ$8,$F111=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F111='Common parameters'!$EQ$4,$F111='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F111='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F111='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW111<>\"\",AW111,'NGER input 2'!CP111+((SUM('NGER input 2'!$DH111:$DP111)*'NGER input 2'!CP111)/(SUM('NGER input 2'!$CY111:$DG111))))","v":{"$error":"#N/A"}},{"$f":"IF(AX111<>\"\",AX111,'NGER input 2'!CQ111+((SUM('NGER input 2'!$DH111:$DP111)*'NGER input 2'!CQ111)/(SUM('NGER input 2'!$CY111:$DG111))))","v":{"$error":"#N/A"}},{"$f":"IF(AY111<>\"\",AY111,'NGER input 2'!CR111+((SUM('NGER input 2'!$DH111:$DP111)*'NGER input 2'!CR111)/(SUM('NGER input 2'!$CY111:$DG111))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ111<>\"\",AZ111,'NGER input 2'!CS111+((SUM('NGER input 2'!$DH111:$DP111)*'NGER input 2'!CS111)/(SUM('NGER input 2'!$CY111:$DG111))))","v":{"$error":"#N/A"}},{"$f":"IF(BA111<>\"\",BA111,'NGER input 2'!CT111+((SUM('NGER input 2'!$DH111:$DP111)*'NGER input 2'!CT111)/(SUM('NGER input 2'!$CY111:$DG111))))","v":{"$error":"#N/A"}},{"$f":"IF(BB111<>\"\",BB111,'NGER input 2'!CU111+((SUM('NGER input 2'!$DH111:$DP111)*'NGER input 2'!CU111)/(SUM('NGER input 2'!$CY111:$DG111))))","v":{"$error":"#N/A"}},{"$f":"IF(BC111<>\"\",BC111,'NGER input 2'!CV111+((SUM('NGER input 2'!$DH111:$DP111)*'NGER input 2'!CV111)/(SUM('NGER input 2'!$CY111:$DG111))))","v":{"$error":"#N/A"}},{"$f":"IF(BD111<>\"\",BD111,'NGER input 2'!CW111+((SUM('NGER input 2'!$DH111:$DP111)*'NGER input 2'!CW111)/(SUM('NGER input 2'!$CY111:$DG111))))","v":{"$error":"#N/A"}},{"$f":"IF(BE111<>\"\",BE111,'NGER input 2'!CX111+((SUM('NGER input 2'!$DH111:$DP111)*'NGER input 2'!CX111)/(SUM('NGER input 2'!$CY111:$DG111))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G111*'NGER input 2'!J111+'NGER input 2'!$H111*'NGER input 2'!S111+'NGER input 2'!$I111*'NGER input 2'!AB111","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G111*'NGER input 2'!K111+'NGER input 2'!$H111*'NGER input 2'!T111+'NGER input 2'!$I111*'NGER input 2'!AC111","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G111*'NGER input 2'!L111+'NGER input 2'!$H111*'NGER input 2'!U111+'NGER input 2'!$I111*'NGER input 2'!AD111","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G111*'NGER input 2'!M111+'NGER input 2'!$H111*'NGER input 2'!V111+'NGER input 2'!$I111*'NGER input 2'!AE111","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G111*'NGER input 2'!N111+'NGER input 2'!$H111*'NGER input 2'!W111+'NGER input 2'!$I111*'NGER input 2'!AF111","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G111*'NGER input 2'!O111+'NGER input 2'!$H111*'NGER input 2'!X111+'NGER input 2'!$I111*'NGER input 2'!AG111","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G111*'NGER input 2'!P111+'NGER input 2'!$H111*'NGER input 2'!Y111+'NGER input 2'!$I111*'NGER input 2'!AH111","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G111*'NGER input 2'!Q111+'NGER input 2'!$H111*'NGER input 2'!Z111+'NGER input 2'!$I111*'NGER input 2'!AI111","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G111*'NGER input 2'!R111+'NGER input 2'!$H111*'NGER input 2'!AA111+'NGER input 2'!$I111*'NGER input 2'!AJ111","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW111<>\"\",\"\",'NGER input 2'!CP111)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX111<>\"\",\"\",'NGER input 2'!CQ111)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY111<>\"\",\"\",'NGER input 2'!CR111)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ111<>\"\",\"\",'NGER input 2'!CS111)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA111<>\"\",\"\",'NGER input 2'!CT111)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB111<>\"\",\"\",'NGER input 2'!CU111)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC111<>\"\",\"\",'NGER input 2'!CV111)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD111<>\"\",\"\",'NGER input 2'!CW111)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE111<>\"\",\"\",'NGER input 2'!CX111)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW111=\"\",\"\",'NGER input 2'!CP111-'NGER input 2'!AW111)","v":""},{"$f":"IF('NGER input 2'!AX111=\"\",\"\",'NGER input 2'!$G111*'NGER input 2'!K111+'NGER input 2'!$H111*'NGER input 2'!T111+'NGER input 2'!$I111*'NGER input 2'!AC111-'NGER input 2'!AX111)","v":""},{"$f":"IF('NGER input 2'!AY111=\"\",\"\",'NGER input 2'!$G111*'NGER input 2'!L111+'NGER input 2'!$H111*'NGER input 2'!U111+'NGER input 2'!$I111*'NGER input 2'!AD111-'NGER input 2'!AY111)","v":""},{"$f":"IF('NGER input 2'!AZ111=\"\",\"\",'NGER input 2'!$G111*'NGER input 2'!M111+'NGER input 2'!$H111*'NGER input 2'!V111+'NGER input 2'!$I111*'NGER input 2'!AE111-'NGER input 2'!AZ111)","v":""},{"$f":"IF('NGER input 2'!BA111=\"\",\"\",'NGER input 2'!$G111*'NGER input 2'!N111+'NGER input 2'!$H111*'NGER input 2'!W111+'NGER input 2'!$I111*'NGER input 2'!AF111-'NGER input 2'!BA111)","v":""},{"$f":"IF('NGER input 2'!BB111=\"\",\"\",'NGER input 2'!$G111*'NGER input 2'!O111+'NGER input 2'!$H111*'NGER input 2'!X111+'NGER input 2'!$I111*'NGER input 2'!AG111-'NGER input 2'!BB111)","v":""},{"$f":"IF('NGER input 2'!BC111=\"\",\"\",'NGER input 2'!$G111*'NGER input 2'!P111+'NGER input 2'!$H111*'NGER input 2'!Y111+'NGER input 2'!$I111*'NGER input 2'!AH111-'NGER input 2'!BC111)","v":""},{"$f":"IF('NGER input 2'!BD111=\"\",\"\",'NGER input 2'!$G111*'NGER input 2'!Q111+'NGER input 2'!$H111*'NGER input 2'!Z111+'NGER input 2'!$I111*'NGER input 2'!AI111-'NGER input 2'!BD111)","v":""},{"$f":"IF('NGER input 2'!BE111=\"\",\"\",'NGER input 2'!$G111*'NGER input 2'!R111+'NGER input 2'!$H111*'NGER input 2'!AA111+'NGER input 2'!$I111*'NGER input 2'!AJ111-'NGER input 2'!BE111)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG111,IF('NGER input 1'!$B$6>1,GG111*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH111,IF('NGER input 1'!$B$6>1,GH111*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI111,IF('NGER input 1'!$B$6>1,GI111*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ111,IF('NGER input 1'!$B$6>1,GJ111*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK111,IF('NGER input 1'!$B$6>1,GK111*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL111,IF('NGER input 1'!$B$6>1,GL111*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM111,IF('NGER input 1'!$B$6>1,GM111*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN111,IF('NGER input 1'!$B$6>1,GN111*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO111,IF('NGER input 1'!$B$6>1,GO111*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP111,IF('NGER input 1'!$B$6>1,GP111*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[108,0,0,0,0,null,{"$f":"IF(OR($F112='Common parameters'!$EQ$8,$F112=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F112='Common parameters'!$EQ$4,$F112='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F112='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F112='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F112='Common parameters'!$EQ$8,$F112=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F112='Common parameters'!$EQ$4,$F112='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F112='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F112='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW112<>\"\",AW112,'NGER input 2'!CP112+((SUM('NGER input 2'!$DH112:$DP112)*'NGER input 2'!CP112)/(SUM('NGER input 2'!$CY112:$DG112))))","v":{"$error":"#N/A"}},{"$f":"IF(AX112<>\"\",AX112,'NGER input 2'!CQ112+((SUM('NGER input 2'!$DH112:$DP112)*'NGER input 2'!CQ112)/(SUM('NGER input 2'!$CY112:$DG112))))","v":{"$error":"#N/A"}},{"$f":"IF(AY112<>\"\",AY112,'NGER input 2'!CR112+((SUM('NGER input 2'!$DH112:$DP112)*'NGER input 2'!CR112)/(SUM('NGER input 2'!$CY112:$DG112))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ112<>\"\",AZ112,'NGER input 2'!CS112+((SUM('NGER input 2'!$DH112:$DP112)*'NGER input 2'!CS112)/(SUM('NGER input 2'!$CY112:$DG112))))","v":{"$error":"#N/A"}},{"$f":"IF(BA112<>\"\",BA112,'NGER input 2'!CT112+((SUM('NGER input 2'!$DH112:$DP112)*'NGER input 2'!CT112)/(SUM('NGER input 2'!$CY112:$DG112))))","v":{"$error":"#N/A"}},{"$f":"IF(BB112<>\"\",BB112,'NGER input 2'!CU112+((SUM('NGER input 2'!$DH112:$DP112)*'NGER input 2'!CU112)/(SUM('NGER input 2'!$CY112:$DG112))))","v":{"$error":"#N/A"}},{"$f":"IF(BC112<>\"\",BC112,'NGER input 2'!CV112+((SUM('NGER input 2'!$DH112:$DP112)*'NGER input 2'!CV112)/(SUM('NGER input 2'!$CY112:$DG112))))","v":{"$error":"#N/A"}},{"$f":"IF(BD112<>\"\",BD112,'NGER input 2'!CW112+((SUM('NGER input 2'!$DH112:$DP112)*'NGER input 2'!CW112)/(SUM('NGER input 2'!$CY112:$DG112))))","v":{"$error":"#N/A"}},{"$f":"IF(BE112<>\"\",BE112,'NGER input 2'!CX112+((SUM('NGER input 2'!$DH112:$DP112)*'NGER input 2'!CX112)/(SUM('NGER input 2'!$CY112:$DG112))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G112*'NGER input 2'!J112+'NGER input 2'!$H112*'NGER input 2'!S112+'NGER input 2'!$I112*'NGER input 2'!AB112","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G112*'NGER input 2'!K112+'NGER input 2'!$H112*'NGER input 2'!T112+'NGER input 2'!$I112*'NGER input 2'!AC112","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G112*'NGER input 2'!L112+'NGER input 2'!$H112*'NGER input 2'!U112+'NGER input 2'!$I112*'NGER input 2'!AD112","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G112*'NGER input 2'!M112+'NGER input 2'!$H112*'NGER input 2'!V112+'NGER input 2'!$I112*'NGER input 2'!AE112","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G112*'NGER input 2'!N112+'NGER input 2'!$H112*'NGER input 2'!W112+'NGER input 2'!$I112*'NGER input 2'!AF112","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G112*'NGER input 2'!O112+'NGER input 2'!$H112*'NGER input 2'!X112+'NGER input 2'!$I112*'NGER input 2'!AG112","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G112*'NGER input 2'!P112+'NGER input 2'!$H112*'NGER input 2'!Y112+'NGER input 2'!$I112*'NGER input 2'!AH112","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G112*'NGER input 2'!Q112+'NGER input 2'!$H112*'NGER input 2'!Z112+'NGER input 2'!$I112*'NGER input 2'!AI112","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G112*'NGER input 2'!R112+'NGER input 2'!$H112*'NGER input 2'!AA112+'NGER input 2'!$I112*'NGER input 2'!AJ112","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW112<>\"\",\"\",'NGER input 2'!CP112)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX112<>\"\",\"\",'NGER input 2'!CQ112)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY112<>\"\",\"\",'NGER input 2'!CR112)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ112<>\"\",\"\",'NGER input 2'!CS112)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA112<>\"\",\"\",'NGER input 2'!CT112)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB112<>\"\",\"\",'NGER input 2'!CU112)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC112<>\"\",\"\",'NGER input 2'!CV112)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD112<>\"\",\"\",'NGER input 2'!CW112)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE112<>\"\",\"\",'NGER input 2'!CX112)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW112=\"\",\"\",'NGER input 2'!CP112-'NGER input 2'!AW112)","v":""},{"$f":"IF('NGER input 2'!AX112=\"\",\"\",'NGER input 2'!$G112*'NGER input 2'!K112+'NGER input 2'!$H112*'NGER input 2'!T112+'NGER input 2'!$I112*'NGER input 2'!AC112-'NGER input 2'!AX112)","v":""},{"$f":"IF('NGER input 2'!AY112=\"\",\"\",'NGER input 2'!$G112*'NGER input 2'!L112+'NGER input 2'!$H112*'NGER input 2'!U112+'NGER input 2'!$I112*'NGER input 2'!AD112-'NGER input 2'!AY112)","v":""},{"$f":"IF('NGER input 2'!AZ112=\"\",\"\",'NGER input 2'!$G112*'NGER input 2'!M112+'NGER input 2'!$H112*'NGER input 2'!V112+'NGER input 2'!$I112*'NGER input 2'!AE112-'NGER input 2'!AZ112)","v":""},{"$f":"IF('NGER input 2'!BA112=\"\",\"\",'NGER input 2'!$G112*'NGER input 2'!N112+'NGER input 2'!$H112*'NGER input 2'!W112+'NGER input 2'!$I112*'NGER input 2'!AF112-'NGER input 2'!BA112)","v":""},{"$f":"IF('NGER input 2'!BB112=\"\",\"\",'NGER input 2'!$G112*'NGER input 2'!O112+'NGER input 2'!$H112*'NGER input 2'!X112+'NGER input 2'!$I112*'NGER input 2'!AG112-'NGER input 2'!BB112)","v":""},{"$f":"IF('NGER input 2'!BC112=\"\",\"\",'NGER input 2'!$G112*'NGER input 2'!P112+'NGER input 2'!$H112*'NGER input 2'!Y112+'NGER input 2'!$I112*'NGER input 2'!AH112-'NGER input 2'!BC112)","v":""},{"$f":"IF('NGER input 2'!BD112=\"\",\"\",'NGER input 2'!$G112*'NGER input 2'!Q112+'NGER input 2'!$H112*'NGER input 2'!Z112+'NGER input 2'!$I112*'NGER input 2'!AI112-'NGER input 2'!BD112)","v":""},{"$f":"IF('NGER input 2'!BE112=\"\",\"\",'NGER input 2'!$G112*'NGER input 2'!R112+'NGER input 2'!$H112*'NGER input 2'!AA112+'NGER input 2'!$I112*'NGER input 2'!AJ112-'NGER input 2'!BE112)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG112,IF('NGER input 1'!$B$6>1,GG112*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH112,IF('NGER input 1'!$B$6>1,GH112*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI112,IF('NGER input 1'!$B$6>1,GI112*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ112,IF('NGER input 1'!$B$6>1,GJ112*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK112,IF('NGER input 1'!$B$6>1,GK112*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL112,IF('NGER input 1'!$B$6>1,GL112*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM112,IF('NGER input 1'!$B$6>1,GM112*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN112,IF('NGER input 1'!$B$6>1,GN112*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO112,IF('NGER input 1'!$B$6>1,GO112*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP112,IF('NGER input 1'!$B$6>1,GP112*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[109,0,0,0,0,null,{"$f":"IF(OR($F113='Common parameters'!$EQ$8,$F113=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F113='Common parameters'!$EQ$4,$F113='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F113='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F113='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F113='Common parameters'!$EQ$8,$F113=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F113='Common parameters'!$EQ$4,$F113='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F113='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F113='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW113<>\"\",AW113,'NGER input 2'!CP113+((SUM('NGER input 2'!$DH113:$DP113)*'NGER input 2'!CP113)/(SUM('NGER input 2'!$CY113:$DG113))))","v":{"$error":"#N/A"}},{"$f":"IF(AX113<>\"\",AX113,'NGER input 2'!CQ113+((SUM('NGER input 2'!$DH113:$DP113)*'NGER input 2'!CQ113)/(SUM('NGER input 2'!$CY113:$DG113))))","v":{"$error":"#N/A"}},{"$f":"IF(AY113<>\"\",AY113,'NGER input 2'!CR113+((SUM('NGER input 2'!$DH113:$DP113)*'NGER input 2'!CR113)/(SUM('NGER input 2'!$CY113:$DG113))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ113<>\"\",AZ113,'NGER input 2'!CS113+((SUM('NGER input 2'!$DH113:$DP113)*'NGER input 2'!CS113)/(SUM('NGER input 2'!$CY113:$DG113))))","v":{"$error":"#N/A"}},{"$f":"IF(BA113<>\"\",BA113,'NGER input 2'!CT113+((SUM('NGER input 2'!$DH113:$DP113)*'NGER input 2'!CT113)/(SUM('NGER input 2'!$CY113:$DG113))))","v":{"$error":"#N/A"}},{"$f":"IF(BB113<>\"\",BB113,'NGER input 2'!CU113+((SUM('NGER input 2'!$DH113:$DP113)*'NGER input 2'!CU113)/(SUM('NGER input 2'!$CY113:$DG113))))","v":{"$error":"#N/A"}},{"$f":"IF(BC113<>\"\",BC113,'NGER input 2'!CV113+((SUM('NGER input 2'!$DH113:$DP113)*'NGER input 2'!CV113)/(SUM('NGER input 2'!$CY113:$DG113))))","v":{"$error":"#N/A"}},{"$f":"IF(BD113<>\"\",BD113,'NGER input 2'!CW113+((SUM('NGER input 2'!$DH113:$DP113)*'NGER input 2'!CW113)/(SUM('NGER input 2'!$CY113:$DG113))))","v":{"$error":"#N/A"}},{"$f":"IF(BE113<>\"\",BE113,'NGER input 2'!CX113+((SUM('NGER input 2'!$DH113:$DP113)*'NGER input 2'!CX113)/(SUM('NGER input 2'!$CY113:$DG113))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G113*'NGER input 2'!J113+'NGER input 2'!$H113*'NGER input 2'!S113+'NGER input 2'!$I113*'NGER input 2'!AB113","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G113*'NGER input 2'!K113+'NGER input 2'!$H113*'NGER input 2'!T113+'NGER input 2'!$I113*'NGER input 2'!AC113","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G113*'NGER input 2'!L113+'NGER input 2'!$H113*'NGER input 2'!U113+'NGER input 2'!$I113*'NGER input 2'!AD113","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G113*'NGER input 2'!M113+'NGER input 2'!$H113*'NGER input 2'!V113+'NGER input 2'!$I113*'NGER input 2'!AE113","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G113*'NGER input 2'!N113+'NGER input 2'!$H113*'NGER input 2'!W113+'NGER input 2'!$I113*'NGER input 2'!AF113","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G113*'NGER input 2'!O113+'NGER input 2'!$H113*'NGER input 2'!X113+'NGER input 2'!$I113*'NGER input 2'!AG113","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G113*'NGER input 2'!P113+'NGER input 2'!$H113*'NGER input 2'!Y113+'NGER input 2'!$I113*'NGER input 2'!AH113","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G113*'NGER input 2'!Q113+'NGER input 2'!$H113*'NGER input 2'!Z113+'NGER input 2'!$I113*'NGER input 2'!AI113","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G113*'NGER input 2'!R113+'NGER input 2'!$H113*'NGER input 2'!AA113+'NGER input 2'!$I113*'NGER input 2'!AJ113","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW113<>\"\",\"\",'NGER input 2'!CP113)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX113<>\"\",\"\",'NGER input 2'!CQ113)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY113<>\"\",\"\",'NGER input 2'!CR113)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ113<>\"\",\"\",'NGER input 2'!CS113)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA113<>\"\",\"\",'NGER input 2'!CT113)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB113<>\"\",\"\",'NGER input 2'!CU113)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC113<>\"\",\"\",'NGER input 2'!CV113)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD113<>\"\",\"\",'NGER input 2'!CW113)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE113<>\"\",\"\",'NGER input 2'!CX113)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW113=\"\",\"\",'NGER input 2'!CP113-'NGER input 2'!AW113)","v":""},{"$f":"IF('NGER input 2'!AX113=\"\",\"\",'NGER input 2'!$G113*'NGER input 2'!K113+'NGER input 2'!$H113*'NGER input 2'!T113+'NGER input 2'!$I113*'NGER input 2'!AC113-'NGER input 2'!AX113)","v":""},{"$f":"IF('NGER input 2'!AY113=\"\",\"\",'NGER input 2'!$G113*'NGER input 2'!L113+'NGER input 2'!$H113*'NGER input 2'!U113+'NGER input 2'!$I113*'NGER input 2'!AD113-'NGER input 2'!AY113)","v":""},{"$f":"IF('NGER input 2'!AZ113=\"\",\"\",'NGER input 2'!$G113*'NGER input 2'!M113+'NGER input 2'!$H113*'NGER input 2'!V113+'NGER input 2'!$I113*'NGER input 2'!AE113-'NGER input 2'!AZ113)","v":""},{"$f":"IF('NGER input 2'!BA113=\"\",\"\",'NGER input 2'!$G113*'NGER input 2'!N113+'NGER input 2'!$H113*'NGER input 2'!W113+'NGER input 2'!$I113*'NGER input 2'!AF113-'NGER input 2'!BA113)","v":""},{"$f":"IF('NGER input 2'!BB113=\"\",\"\",'NGER input 2'!$G113*'NGER input 2'!O113+'NGER input 2'!$H113*'NGER input 2'!X113+'NGER input 2'!$I113*'NGER input 2'!AG113-'NGER input 2'!BB113)","v":""},{"$f":"IF('NGER input 2'!BC113=\"\",\"\",'NGER input 2'!$G113*'NGER input 2'!P113+'NGER input 2'!$H113*'NGER input 2'!Y113+'NGER input 2'!$I113*'NGER input 2'!AH113-'NGER input 2'!BC113)","v":""},{"$f":"IF('NGER input 2'!BD113=\"\",\"\",'NGER input 2'!$G113*'NGER input 2'!Q113+'NGER input 2'!$H113*'NGER input 2'!Z113+'NGER input 2'!$I113*'NGER input 2'!AI113-'NGER input 2'!BD113)","v":""},{"$f":"IF('NGER input 2'!BE113=\"\",\"\",'NGER input 2'!$G113*'NGER input 2'!R113+'NGER input 2'!$H113*'NGER input 2'!AA113+'NGER input 2'!$I113*'NGER input 2'!AJ113-'NGER input 2'!BE113)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG113,IF('NGER input 1'!$B$6>1,GG113*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH113,IF('NGER input 1'!$B$6>1,GH113*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI113,IF('NGER input 1'!$B$6>1,GI113*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ113,IF('NGER input 1'!$B$6>1,GJ113*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK113,IF('NGER input 1'!$B$6>1,GK113*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL113,IF('NGER input 1'!$B$6>1,GL113*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM113,IF('NGER input 1'!$B$6>1,GM113*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN113,IF('NGER input 1'!$B$6>1,GN113*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO113,IF('NGER input 1'!$B$6>1,GO113*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP113,IF('NGER input 1'!$B$6>1,GP113*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[110,0,0,0,0,null,{"$f":"IF(OR($F114='Common parameters'!$EQ$8,$F114=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F114='Common parameters'!$EQ$4,$F114='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F114='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F114='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F114='Common parameters'!$EQ$8,$F114=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F114='Common parameters'!$EQ$4,$F114='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F114='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F114='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW114<>\"\",AW114,'NGER input 2'!CP114+((SUM('NGER input 2'!$DH114:$DP114)*'NGER input 2'!CP114)/(SUM('NGER input 2'!$CY114:$DG114))))","v":{"$error":"#N/A"}},{"$f":"IF(AX114<>\"\",AX114,'NGER input 2'!CQ114+((SUM('NGER input 2'!$DH114:$DP114)*'NGER input 2'!CQ114)/(SUM('NGER input 2'!$CY114:$DG114))))","v":{"$error":"#N/A"}},{"$f":"IF(AY114<>\"\",AY114,'NGER input 2'!CR114+((SUM('NGER input 2'!$DH114:$DP114)*'NGER input 2'!CR114)/(SUM('NGER input 2'!$CY114:$DG114))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ114<>\"\",AZ114,'NGER input 2'!CS114+((SUM('NGER input 2'!$DH114:$DP114)*'NGER input 2'!CS114)/(SUM('NGER input 2'!$CY114:$DG114))))","v":{"$error":"#N/A"}},{"$f":"IF(BA114<>\"\",BA114,'NGER input 2'!CT114+((SUM('NGER input 2'!$DH114:$DP114)*'NGER input 2'!CT114)/(SUM('NGER input 2'!$CY114:$DG114))))","v":{"$error":"#N/A"}},{"$f":"IF(BB114<>\"\",BB114,'NGER input 2'!CU114+((SUM('NGER input 2'!$DH114:$DP114)*'NGER input 2'!CU114)/(SUM('NGER input 2'!$CY114:$DG114))))","v":{"$error":"#N/A"}},{"$f":"IF(BC114<>\"\",BC114,'NGER input 2'!CV114+((SUM('NGER input 2'!$DH114:$DP114)*'NGER input 2'!CV114)/(SUM('NGER input 2'!$CY114:$DG114))))","v":{"$error":"#N/A"}},{"$f":"IF(BD114<>\"\",BD114,'NGER input 2'!CW114+((SUM('NGER input 2'!$DH114:$DP114)*'NGER input 2'!CW114)/(SUM('NGER input 2'!$CY114:$DG114))))","v":{"$error":"#N/A"}},{"$f":"IF(BE114<>\"\",BE114,'NGER input 2'!CX114+((SUM('NGER input 2'!$DH114:$DP114)*'NGER input 2'!CX114)/(SUM('NGER input 2'!$CY114:$DG114))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G114*'NGER input 2'!J114+'NGER input 2'!$H114*'NGER input 2'!S114+'NGER input 2'!$I114*'NGER input 2'!AB114","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G114*'NGER input 2'!K114+'NGER input 2'!$H114*'NGER input 2'!T114+'NGER input 2'!$I114*'NGER input 2'!AC114","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G114*'NGER input 2'!L114+'NGER input 2'!$H114*'NGER input 2'!U114+'NGER input 2'!$I114*'NGER input 2'!AD114","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G114*'NGER input 2'!M114+'NGER input 2'!$H114*'NGER input 2'!V114+'NGER input 2'!$I114*'NGER input 2'!AE114","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G114*'NGER input 2'!N114+'NGER input 2'!$H114*'NGER input 2'!W114+'NGER input 2'!$I114*'NGER input 2'!AF114","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G114*'NGER input 2'!O114+'NGER input 2'!$H114*'NGER input 2'!X114+'NGER input 2'!$I114*'NGER input 2'!AG114","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G114*'NGER input 2'!P114+'NGER input 2'!$H114*'NGER input 2'!Y114+'NGER input 2'!$I114*'NGER input 2'!AH114","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G114*'NGER input 2'!Q114+'NGER input 2'!$H114*'NGER input 2'!Z114+'NGER input 2'!$I114*'NGER input 2'!AI114","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G114*'NGER input 2'!R114+'NGER input 2'!$H114*'NGER input 2'!AA114+'NGER input 2'!$I114*'NGER input 2'!AJ114","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW114<>\"\",\"\",'NGER input 2'!CP114)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX114<>\"\",\"\",'NGER input 2'!CQ114)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY114<>\"\",\"\",'NGER input 2'!CR114)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ114<>\"\",\"\",'NGER input 2'!CS114)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA114<>\"\",\"\",'NGER input 2'!CT114)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB114<>\"\",\"\",'NGER input 2'!CU114)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC114<>\"\",\"\",'NGER input 2'!CV114)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD114<>\"\",\"\",'NGER input 2'!CW114)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE114<>\"\",\"\",'NGER input 2'!CX114)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW114=\"\",\"\",'NGER input 2'!CP114-'NGER input 2'!AW114)","v":""},{"$f":"IF('NGER input 2'!AX114=\"\",\"\",'NGER input 2'!$G114*'NGER input 2'!K114+'NGER input 2'!$H114*'NGER input 2'!T114+'NGER input 2'!$I114*'NGER input 2'!AC114-'NGER input 2'!AX114)","v":""},{"$f":"IF('NGER input 2'!AY114=\"\",\"\",'NGER input 2'!$G114*'NGER input 2'!L114+'NGER input 2'!$H114*'NGER input 2'!U114+'NGER input 2'!$I114*'NGER input 2'!AD114-'NGER input 2'!AY114)","v":""},{"$f":"IF('NGER input 2'!AZ114=\"\",\"\",'NGER input 2'!$G114*'NGER input 2'!M114+'NGER input 2'!$H114*'NGER input 2'!V114+'NGER input 2'!$I114*'NGER input 2'!AE114-'NGER input 2'!AZ114)","v":""},{"$f":"IF('NGER input 2'!BA114=\"\",\"\",'NGER input 2'!$G114*'NGER input 2'!N114+'NGER input 2'!$H114*'NGER input 2'!W114+'NGER input 2'!$I114*'NGER input 2'!AF114-'NGER input 2'!BA114)","v":""},{"$f":"IF('NGER input 2'!BB114=\"\",\"\",'NGER input 2'!$G114*'NGER input 2'!O114+'NGER input 2'!$H114*'NGER input 2'!X114+'NGER input 2'!$I114*'NGER input 2'!AG114-'NGER input 2'!BB114)","v":""},{"$f":"IF('NGER input 2'!BC114=\"\",\"\",'NGER input 2'!$G114*'NGER input 2'!P114+'NGER input 2'!$H114*'NGER input 2'!Y114+'NGER input 2'!$I114*'NGER input 2'!AH114-'NGER input 2'!BC114)","v":""},{"$f":"IF('NGER input 2'!BD114=\"\",\"\",'NGER input 2'!$G114*'NGER input 2'!Q114+'NGER input 2'!$H114*'NGER input 2'!Z114+'NGER input 2'!$I114*'NGER input 2'!AI114-'NGER input 2'!BD114)","v":""},{"$f":"IF('NGER input 2'!BE114=\"\",\"\",'NGER input 2'!$G114*'NGER input 2'!R114+'NGER input 2'!$H114*'NGER input 2'!AA114+'NGER input 2'!$I114*'NGER input 2'!AJ114-'NGER input 2'!BE114)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG114,IF('NGER input 1'!$B$6>1,GG114*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH114,IF('NGER input 1'!$B$6>1,GH114*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI114,IF('NGER input 1'!$B$6>1,GI114*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ114,IF('NGER input 1'!$B$6>1,GJ114*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK114,IF('NGER input 1'!$B$6>1,GK114*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL114,IF('NGER input 1'!$B$6>1,GL114*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM114,IF('NGER input 1'!$B$6>1,GM114*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN114,IF('NGER input 1'!$B$6>1,GN114*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO114,IF('NGER input 1'!$B$6>1,GO114*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP114,IF('NGER input 1'!$B$6>1,GP114*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[111,0,0,0,0,null,{"$f":"IF(OR($F115='Common parameters'!$EQ$8,$F115=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F115='Common parameters'!$EQ$4,$F115='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F115='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F115='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F115='Common parameters'!$EQ$8,$F115=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F115='Common parameters'!$EQ$4,$F115='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F115='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F115='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW115<>\"\",AW115,'NGER input 2'!CP115+((SUM('NGER input 2'!$DH115:$DP115)*'NGER input 2'!CP115)/(SUM('NGER input 2'!$CY115:$DG115))))","v":{"$error":"#N/A"}},{"$f":"IF(AX115<>\"\",AX115,'NGER input 2'!CQ115+((SUM('NGER input 2'!$DH115:$DP115)*'NGER input 2'!CQ115)/(SUM('NGER input 2'!$CY115:$DG115))))","v":{"$error":"#N/A"}},{"$f":"IF(AY115<>\"\",AY115,'NGER input 2'!CR115+((SUM('NGER input 2'!$DH115:$DP115)*'NGER input 2'!CR115)/(SUM('NGER input 2'!$CY115:$DG115))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ115<>\"\",AZ115,'NGER input 2'!CS115+((SUM('NGER input 2'!$DH115:$DP115)*'NGER input 2'!CS115)/(SUM('NGER input 2'!$CY115:$DG115))))","v":{"$error":"#N/A"}},{"$f":"IF(BA115<>\"\",BA115,'NGER input 2'!CT115+((SUM('NGER input 2'!$DH115:$DP115)*'NGER input 2'!CT115)/(SUM('NGER input 2'!$CY115:$DG115))))","v":{"$error":"#N/A"}},{"$f":"IF(BB115<>\"\",BB115,'NGER input 2'!CU115+((SUM('NGER input 2'!$DH115:$DP115)*'NGER input 2'!CU115)/(SUM('NGER input 2'!$CY115:$DG115))))","v":{"$error":"#N/A"}},{"$f":"IF(BC115<>\"\",BC115,'NGER input 2'!CV115+((SUM('NGER input 2'!$DH115:$DP115)*'NGER input 2'!CV115)/(SUM('NGER input 2'!$CY115:$DG115))))","v":{"$error":"#N/A"}},{"$f":"IF(BD115<>\"\",BD115,'NGER input 2'!CW115+((SUM('NGER input 2'!$DH115:$DP115)*'NGER input 2'!CW115)/(SUM('NGER input 2'!$CY115:$DG115))))","v":{"$error":"#N/A"}},{"$f":"IF(BE115<>\"\",BE115,'NGER input 2'!CX115+((SUM('NGER input 2'!$DH115:$DP115)*'NGER input 2'!CX115)/(SUM('NGER input 2'!$CY115:$DG115))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G115*'NGER input 2'!J115+'NGER input 2'!$H115*'NGER input 2'!S115+'NGER input 2'!$I115*'NGER input 2'!AB115","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G115*'NGER input 2'!K115+'NGER input 2'!$H115*'NGER input 2'!T115+'NGER input 2'!$I115*'NGER input 2'!AC115","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G115*'NGER input 2'!L115+'NGER input 2'!$H115*'NGER input 2'!U115+'NGER input 2'!$I115*'NGER input 2'!AD115","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G115*'NGER input 2'!M115+'NGER input 2'!$H115*'NGER input 2'!V115+'NGER input 2'!$I115*'NGER input 2'!AE115","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G115*'NGER input 2'!N115+'NGER input 2'!$H115*'NGER input 2'!W115+'NGER input 2'!$I115*'NGER input 2'!AF115","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G115*'NGER input 2'!O115+'NGER input 2'!$H115*'NGER input 2'!X115+'NGER input 2'!$I115*'NGER input 2'!AG115","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G115*'NGER input 2'!P115+'NGER input 2'!$H115*'NGER input 2'!Y115+'NGER input 2'!$I115*'NGER input 2'!AH115","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G115*'NGER input 2'!Q115+'NGER input 2'!$H115*'NGER input 2'!Z115+'NGER input 2'!$I115*'NGER input 2'!AI115","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G115*'NGER input 2'!R115+'NGER input 2'!$H115*'NGER input 2'!AA115+'NGER input 2'!$I115*'NGER input 2'!AJ115","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW115<>\"\",\"\",'NGER input 2'!CP115)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX115<>\"\",\"\",'NGER input 2'!CQ115)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY115<>\"\",\"\",'NGER input 2'!CR115)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ115<>\"\",\"\",'NGER input 2'!CS115)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA115<>\"\",\"\",'NGER input 2'!CT115)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB115<>\"\",\"\",'NGER input 2'!CU115)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC115<>\"\",\"\",'NGER input 2'!CV115)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD115<>\"\",\"\",'NGER input 2'!CW115)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE115<>\"\",\"\",'NGER input 2'!CX115)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW115=\"\",\"\",'NGER input 2'!CP115-'NGER input 2'!AW115)","v":""},{"$f":"IF('NGER input 2'!AX115=\"\",\"\",'NGER input 2'!$G115*'NGER input 2'!K115+'NGER input 2'!$H115*'NGER input 2'!T115+'NGER input 2'!$I115*'NGER input 2'!AC115-'NGER input 2'!AX115)","v":""},{"$f":"IF('NGER input 2'!AY115=\"\",\"\",'NGER input 2'!$G115*'NGER input 2'!L115+'NGER input 2'!$H115*'NGER input 2'!U115+'NGER input 2'!$I115*'NGER input 2'!AD115-'NGER input 2'!AY115)","v":""},{"$f":"IF('NGER input 2'!AZ115=\"\",\"\",'NGER input 2'!$G115*'NGER input 2'!M115+'NGER input 2'!$H115*'NGER input 2'!V115+'NGER input 2'!$I115*'NGER input 2'!AE115-'NGER input 2'!AZ115)","v":""},{"$f":"IF('NGER input 2'!BA115=\"\",\"\",'NGER input 2'!$G115*'NGER input 2'!N115+'NGER input 2'!$H115*'NGER input 2'!W115+'NGER input 2'!$I115*'NGER input 2'!AF115-'NGER input 2'!BA115)","v":""},{"$f":"IF('NGER input 2'!BB115=\"\",\"\",'NGER input 2'!$G115*'NGER input 2'!O115+'NGER input 2'!$H115*'NGER input 2'!X115+'NGER input 2'!$I115*'NGER input 2'!AG115-'NGER input 2'!BB115)","v":""},{"$f":"IF('NGER input 2'!BC115=\"\",\"\",'NGER input 2'!$G115*'NGER input 2'!P115+'NGER input 2'!$H115*'NGER input 2'!Y115+'NGER input 2'!$I115*'NGER input 2'!AH115-'NGER input 2'!BC115)","v":""},{"$f":"IF('NGER input 2'!BD115=\"\",\"\",'NGER input 2'!$G115*'NGER input 2'!Q115+'NGER input 2'!$H115*'NGER input 2'!Z115+'NGER input 2'!$I115*'NGER input 2'!AI115-'NGER input 2'!BD115)","v":""},{"$f":"IF('NGER input 2'!BE115=\"\",\"\",'NGER input 2'!$G115*'NGER input 2'!R115+'NGER input 2'!$H115*'NGER input 2'!AA115+'NGER input 2'!$I115*'NGER input 2'!AJ115-'NGER input 2'!BE115)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG115,IF('NGER input 1'!$B$6>1,GG115*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH115,IF('NGER input 1'!$B$6>1,GH115*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI115,IF('NGER input 1'!$B$6>1,GI115*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ115,IF('NGER input 1'!$B$6>1,GJ115*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK115,IF('NGER input 1'!$B$6>1,GK115*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL115,IF('NGER input 1'!$B$6>1,GL115*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM115,IF('NGER input 1'!$B$6>1,GM115*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN115,IF('NGER input 1'!$B$6>1,GN115*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO115,IF('NGER input 1'!$B$6>1,GO115*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP115,IF('NGER input 1'!$B$6>1,GP115*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[112,0,0,0,0,null,{"$f":"IF(OR($F116='Common parameters'!$EQ$8,$F116=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F116='Common parameters'!$EQ$4,$F116='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F116='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F116='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F116='Common parameters'!$EQ$8,$F116=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F116='Common parameters'!$EQ$4,$F116='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F116='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F116='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW116<>\"\",AW116,'NGER input 2'!CP116+((SUM('NGER input 2'!$DH116:$DP116)*'NGER input 2'!CP116)/(SUM('NGER input 2'!$CY116:$DG116))))","v":{"$error":"#N/A"}},{"$f":"IF(AX116<>\"\",AX116,'NGER input 2'!CQ116+((SUM('NGER input 2'!$DH116:$DP116)*'NGER input 2'!CQ116)/(SUM('NGER input 2'!$CY116:$DG116))))","v":{"$error":"#N/A"}},{"$f":"IF(AY116<>\"\",AY116,'NGER input 2'!CR116+((SUM('NGER input 2'!$DH116:$DP116)*'NGER input 2'!CR116)/(SUM('NGER input 2'!$CY116:$DG116))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ116<>\"\",AZ116,'NGER input 2'!CS116+((SUM('NGER input 2'!$DH116:$DP116)*'NGER input 2'!CS116)/(SUM('NGER input 2'!$CY116:$DG116))))","v":{"$error":"#N/A"}},{"$f":"IF(BA116<>\"\",BA116,'NGER input 2'!CT116+((SUM('NGER input 2'!$DH116:$DP116)*'NGER input 2'!CT116)/(SUM('NGER input 2'!$CY116:$DG116))))","v":{"$error":"#N/A"}},{"$f":"IF(BB116<>\"\",BB116,'NGER input 2'!CU116+((SUM('NGER input 2'!$DH116:$DP116)*'NGER input 2'!CU116)/(SUM('NGER input 2'!$CY116:$DG116))))","v":{"$error":"#N/A"}},{"$f":"IF(BC116<>\"\",BC116,'NGER input 2'!CV116+((SUM('NGER input 2'!$DH116:$DP116)*'NGER input 2'!CV116)/(SUM('NGER input 2'!$CY116:$DG116))))","v":{"$error":"#N/A"}},{"$f":"IF(BD116<>\"\",BD116,'NGER input 2'!CW116+((SUM('NGER input 2'!$DH116:$DP116)*'NGER input 2'!CW116)/(SUM('NGER input 2'!$CY116:$DG116))))","v":{"$error":"#N/A"}},{"$f":"IF(BE116<>\"\",BE116,'NGER input 2'!CX116+((SUM('NGER input 2'!$DH116:$DP116)*'NGER input 2'!CX116)/(SUM('NGER input 2'!$CY116:$DG116))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G116*'NGER input 2'!J116+'NGER input 2'!$H116*'NGER input 2'!S116+'NGER input 2'!$I116*'NGER input 2'!AB116","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G116*'NGER input 2'!K116+'NGER input 2'!$H116*'NGER input 2'!T116+'NGER input 2'!$I116*'NGER input 2'!AC116","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G116*'NGER input 2'!L116+'NGER input 2'!$H116*'NGER input 2'!U116+'NGER input 2'!$I116*'NGER input 2'!AD116","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G116*'NGER input 2'!M116+'NGER input 2'!$H116*'NGER input 2'!V116+'NGER input 2'!$I116*'NGER input 2'!AE116","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G116*'NGER input 2'!N116+'NGER input 2'!$H116*'NGER input 2'!W116+'NGER input 2'!$I116*'NGER input 2'!AF116","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G116*'NGER input 2'!O116+'NGER input 2'!$H116*'NGER input 2'!X116+'NGER input 2'!$I116*'NGER input 2'!AG116","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G116*'NGER input 2'!P116+'NGER input 2'!$H116*'NGER input 2'!Y116+'NGER input 2'!$I116*'NGER input 2'!AH116","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G116*'NGER input 2'!Q116+'NGER input 2'!$H116*'NGER input 2'!Z116+'NGER input 2'!$I116*'NGER input 2'!AI116","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G116*'NGER input 2'!R116+'NGER input 2'!$H116*'NGER input 2'!AA116+'NGER input 2'!$I116*'NGER input 2'!AJ116","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW116<>\"\",\"\",'NGER input 2'!CP116)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX116<>\"\",\"\",'NGER input 2'!CQ116)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY116<>\"\",\"\",'NGER input 2'!CR116)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ116<>\"\",\"\",'NGER input 2'!CS116)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA116<>\"\",\"\",'NGER input 2'!CT116)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB116<>\"\",\"\",'NGER input 2'!CU116)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC116<>\"\",\"\",'NGER input 2'!CV116)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD116<>\"\",\"\",'NGER input 2'!CW116)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE116<>\"\",\"\",'NGER input 2'!CX116)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW116=\"\",\"\",'NGER input 2'!CP116-'NGER input 2'!AW116)","v":""},{"$f":"IF('NGER input 2'!AX116=\"\",\"\",'NGER input 2'!$G116*'NGER input 2'!K116+'NGER input 2'!$H116*'NGER input 2'!T116+'NGER input 2'!$I116*'NGER input 2'!AC116-'NGER input 2'!AX116)","v":""},{"$f":"IF('NGER input 2'!AY116=\"\",\"\",'NGER input 2'!$G116*'NGER input 2'!L116+'NGER input 2'!$H116*'NGER input 2'!U116+'NGER input 2'!$I116*'NGER input 2'!AD116-'NGER input 2'!AY116)","v":""},{"$f":"IF('NGER input 2'!AZ116=\"\",\"\",'NGER input 2'!$G116*'NGER input 2'!M116+'NGER input 2'!$H116*'NGER input 2'!V116+'NGER input 2'!$I116*'NGER input 2'!AE116-'NGER input 2'!AZ116)","v":""},{"$f":"IF('NGER input 2'!BA116=\"\",\"\",'NGER input 2'!$G116*'NGER input 2'!N116+'NGER input 2'!$H116*'NGER input 2'!W116+'NGER input 2'!$I116*'NGER input 2'!AF116-'NGER input 2'!BA116)","v":""},{"$f":"IF('NGER input 2'!BB116=\"\",\"\",'NGER input 2'!$G116*'NGER input 2'!O116+'NGER input 2'!$H116*'NGER input 2'!X116+'NGER input 2'!$I116*'NGER input 2'!AG116-'NGER input 2'!BB116)","v":""},{"$f":"IF('NGER input 2'!BC116=\"\",\"\",'NGER input 2'!$G116*'NGER input 2'!P116+'NGER input 2'!$H116*'NGER input 2'!Y116+'NGER input 2'!$I116*'NGER input 2'!AH116-'NGER input 2'!BC116)","v":""},{"$f":"IF('NGER input 2'!BD116=\"\",\"\",'NGER input 2'!$G116*'NGER input 2'!Q116+'NGER input 2'!$H116*'NGER input 2'!Z116+'NGER input 2'!$I116*'NGER input 2'!AI116-'NGER input 2'!BD116)","v":""},{"$f":"IF('NGER input 2'!BE116=\"\",\"\",'NGER input 2'!$G116*'NGER input 2'!R116+'NGER input 2'!$H116*'NGER input 2'!AA116+'NGER input 2'!$I116*'NGER input 2'!AJ116-'NGER input 2'!BE116)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG116,IF('NGER input 1'!$B$6>1,GG116*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH116,IF('NGER input 1'!$B$6>1,GH116*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI116,IF('NGER input 1'!$B$6>1,GI116*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ116,IF('NGER input 1'!$B$6>1,GJ116*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK116,IF('NGER input 1'!$B$6>1,GK116*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL116,IF('NGER input 1'!$B$6>1,GL116*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM116,IF('NGER input 1'!$B$6>1,GM116*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN116,IF('NGER input 1'!$B$6>1,GN116*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO116,IF('NGER input 1'!$B$6>1,GO116*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP116,IF('NGER input 1'!$B$6>1,GP116*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[113,0,0,0,0,null,{"$f":"IF(OR($F117='Common parameters'!$EQ$8,$F117=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F117='Common parameters'!$EQ$4,$F117='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F117='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F117='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F117='Common parameters'!$EQ$8,$F117=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F117='Common parameters'!$EQ$4,$F117='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F117='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F117='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW117<>\"\",AW117,'NGER input 2'!CP117+((SUM('NGER input 2'!$DH117:$DP117)*'NGER input 2'!CP117)/(SUM('NGER input 2'!$CY117:$DG117))))","v":{"$error":"#N/A"}},{"$f":"IF(AX117<>\"\",AX117,'NGER input 2'!CQ117+((SUM('NGER input 2'!$DH117:$DP117)*'NGER input 2'!CQ117)/(SUM('NGER input 2'!$CY117:$DG117))))","v":{"$error":"#N/A"}},{"$f":"IF(AY117<>\"\",AY117,'NGER input 2'!CR117+((SUM('NGER input 2'!$DH117:$DP117)*'NGER input 2'!CR117)/(SUM('NGER input 2'!$CY117:$DG117))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ117<>\"\",AZ117,'NGER input 2'!CS117+((SUM('NGER input 2'!$DH117:$DP117)*'NGER input 2'!CS117)/(SUM('NGER input 2'!$CY117:$DG117))))","v":{"$error":"#N/A"}},{"$f":"IF(BA117<>\"\",BA117,'NGER input 2'!CT117+((SUM('NGER input 2'!$DH117:$DP117)*'NGER input 2'!CT117)/(SUM('NGER input 2'!$CY117:$DG117))))","v":{"$error":"#N/A"}},{"$f":"IF(BB117<>\"\",BB117,'NGER input 2'!CU117+((SUM('NGER input 2'!$DH117:$DP117)*'NGER input 2'!CU117)/(SUM('NGER input 2'!$CY117:$DG117))))","v":{"$error":"#N/A"}},{"$f":"IF(BC117<>\"\",BC117,'NGER input 2'!CV117+((SUM('NGER input 2'!$DH117:$DP117)*'NGER input 2'!CV117)/(SUM('NGER input 2'!$CY117:$DG117))))","v":{"$error":"#N/A"}},{"$f":"IF(BD117<>\"\",BD117,'NGER input 2'!CW117+((SUM('NGER input 2'!$DH117:$DP117)*'NGER input 2'!CW117)/(SUM('NGER input 2'!$CY117:$DG117))))","v":{"$error":"#N/A"}},{"$f":"IF(BE117<>\"\",BE117,'NGER input 2'!CX117+((SUM('NGER input 2'!$DH117:$DP117)*'NGER input 2'!CX117)/(SUM('NGER input 2'!$CY117:$DG117))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G117*'NGER input 2'!J117+'NGER input 2'!$H117*'NGER input 2'!S117+'NGER input 2'!$I117*'NGER input 2'!AB117","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G117*'NGER input 2'!K117+'NGER input 2'!$H117*'NGER input 2'!T117+'NGER input 2'!$I117*'NGER input 2'!AC117","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G117*'NGER input 2'!L117+'NGER input 2'!$H117*'NGER input 2'!U117+'NGER input 2'!$I117*'NGER input 2'!AD117","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G117*'NGER input 2'!M117+'NGER input 2'!$H117*'NGER input 2'!V117+'NGER input 2'!$I117*'NGER input 2'!AE117","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G117*'NGER input 2'!N117+'NGER input 2'!$H117*'NGER input 2'!W117+'NGER input 2'!$I117*'NGER input 2'!AF117","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G117*'NGER input 2'!O117+'NGER input 2'!$H117*'NGER input 2'!X117+'NGER input 2'!$I117*'NGER input 2'!AG117","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G117*'NGER input 2'!P117+'NGER input 2'!$H117*'NGER input 2'!Y117+'NGER input 2'!$I117*'NGER input 2'!AH117","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G117*'NGER input 2'!Q117+'NGER input 2'!$H117*'NGER input 2'!Z117+'NGER input 2'!$I117*'NGER input 2'!AI117","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G117*'NGER input 2'!R117+'NGER input 2'!$H117*'NGER input 2'!AA117+'NGER input 2'!$I117*'NGER input 2'!AJ117","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW117<>\"\",\"\",'NGER input 2'!CP117)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX117<>\"\",\"\",'NGER input 2'!CQ117)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY117<>\"\",\"\",'NGER input 2'!CR117)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ117<>\"\",\"\",'NGER input 2'!CS117)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA117<>\"\",\"\",'NGER input 2'!CT117)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB117<>\"\",\"\",'NGER input 2'!CU117)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC117<>\"\",\"\",'NGER input 2'!CV117)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD117<>\"\",\"\",'NGER input 2'!CW117)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE117<>\"\",\"\",'NGER input 2'!CX117)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW117=\"\",\"\",'NGER input 2'!CP117-'NGER input 2'!AW117)","v":""},{"$f":"IF('NGER input 2'!AX117=\"\",\"\",'NGER input 2'!$G117*'NGER input 2'!K117+'NGER input 2'!$H117*'NGER input 2'!T117+'NGER input 2'!$I117*'NGER input 2'!AC117-'NGER input 2'!AX117)","v":""},{"$f":"IF('NGER input 2'!AY117=\"\",\"\",'NGER input 2'!$G117*'NGER input 2'!L117+'NGER input 2'!$H117*'NGER input 2'!U117+'NGER input 2'!$I117*'NGER input 2'!AD117-'NGER input 2'!AY117)","v":""},{"$f":"IF('NGER input 2'!AZ117=\"\",\"\",'NGER input 2'!$G117*'NGER input 2'!M117+'NGER input 2'!$H117*'NGER input 2'!V117+'NGER input 2'!$I117*'NGER input 2'!AE117-'NGER input 2'!AZ117)","v":""},{"$f":"IF('NGER input 2'!BA117=\"\",\"\",'NGER input 2'!$G117*'NGER input 2'!N117+'NGER input 2'!$H117*'NGER input 2'!W117+'NGER input 2'!$I117*'NGER input 2'!AF117-'NGER input 2'!BA117)","v":""},{"$f":"IF('NGER input 2'!BB117=\"\",\"\",'NGER input 2'!$G117*'NGER input 2'!O117+'NGER input 2'!$H117*'NGER input 2'!X117+'NGER input 2'!$I117*'NGER input 2'!AG117-'NGER input 2'!BB117)","v":""},{"$f":"IF('NGER input 2'!BC117=\"\",\"\",'NGER input 2'!$G117*'NGER input 2'!P117+'NGER input 2'!$H117*'NGER input 2'!Y117+'NGER input 2'!$I117*'NGER input 2'!AH117-'NGER input 2'!BC117)","v":""},{"$f":"IF('NGER input 2'!BD117=\"\",\"\",'NGER input 2'!$G117*'NGER input 2'!Q117+'NGER input 2'!$H117*'NGER input 2'!Z117+'NGER input 2'!$I117*'NGER input 2'!AI117-'NGER input 2'!BD117)","v":""},{"$f":"IF('NGER input 2'!BE117=\"\",\"\",'NGER input 2'!$G117*'NGER input 2'!R117+'NGER input 2'!$H117*'NGER input 2'!AA117+'NGER input 2'!$I117*'NGER input 2'!AJ117-'NGER input 2'!BE117)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG117,IF('NGER input 1'!$B$6>1,GG117*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH117,IF('NGER input 1'!$B$6>1,GH117*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI117,IF('NGER input 1'!$B$6>1,GI117*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ117,IF('NGER input 1'!$B$6>1,GJ117*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK117,IF('NGER input 1'!$B$6>1,GK117*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL117,IF('NGER input 1'!$B$6>1,GL117*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM117,IF('NGER input 1'!$B$6>1,GM117*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN117,IF('NGER input 1'!$B$6>1,GN117*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO117,IF('NGER input 1'!$B$6>1,GO117*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP117,IF('NGER input 1'!$B$6>1,GP117*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[114,0,0,0,0,null,{"$f":"IF(OR($F118='Common parameters'!$EQ$8,$F118=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F118='Common parameters'!$EQ$4,$F118='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F118='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F118='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F118='Common parameters'!$EQ$8,$F118=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F118='Common parameters'!$EQ$4,$F118='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F118='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F118='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW118<>\"\",AW118,'NGER input 2'!CP118+((SUM('NGER input 2'!$DH118:$DP118)*'NGER input 2'!CP118)/(SUM('NGER input 2'!$CY118:$DG118))))","v":{"$error":"#N/A"}},{"$f":"IF(AX118<>\"\",AX118,'NGER input 2'!CQ118+((SUM('NGER input 2'!$DH118:$DP118)*'NGER input 2'!CQ118)/(SUM('NGER input 2'!$CY118:$DG118))))","v":{"$error":"#N/A"}},{"$f":"IF(AY118<>\"\",AY118,'NGER input 2'!CR118+((SUM('NGER input 2'!$DH118:$DP118)*'NGER input 2'!CR118)/(SUM('NGER input 2'!$CY118:$DG118))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ118<>\"\",AZ118,'NGER input 2'!CS118+((SUM('NGER input 2'!$DH118:$DP118)*'NGER input 2'!CS118)/(SUM('NGER input 2'!$CY118:$DG118))))","v":{"$error":"#N/A"}},{"$f":"IF(BA118<>\"\",BA118,'NGER input 2'!CT118+((SUM('NGER input 2'!$DH118:$DP118)*'NGER input 2'!CT118)/(SUM('NGER input 2'!$CY118:$DG118))))","v":{"$error":"#N/A"}},{"$f":"IF(BB118<>\"\",BB118,'NGER input 2'!CU118+((SUM('NGER input 2'!$DH118:$DP118)*'NGER input 2'!CU118)/(SUM('NGER input 2'!$CY118:$DG118))))","v":{"$error":"#N/A"}},{"$f":"IF(BC118<>\"\",BC118,'NGER input 2'!CV118+((SUM('NGER input 2'!$DH118:$DP118)*'NGER input 2'!CV118)/(SUM('NGER input 2'!$CY118:$DG118))))","v":{"$error":"#N/A"}},{"$f":"IF(BD118<>\"\",BD118,'NGER input 2'!CW118+((SUM('NGER input 2'!$DH118:$DP118)*'NGER input 2'!CW118)/(SUM('NGER input 2'!$CY118:$DG118))))","v":{"$error":"#N/A"}},{"$f":"IF(BE118<>\"\",BE118,'NGER input 2'!CX118+((SUM('NGER input 2'!$DH118:$DP118)*'NGER input 2'!CX118)/(SUM('NGER input 2'!$CY118:$DG118))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G118*'NGER input 2'!J118+'NGER input 2'!$H118*'NGER input 2'!S118+'NGER input 2'!$I118*'NGER input 2'!AB118","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G118*'NGER input 2'!K118+'NGER input 2'!$H118*'NGER input 2'!T118+'NGER input 2'!$I118*'NGER input 2'!AC118","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G118*'NGER input 2'!L118+'NGER input 2'!$H118*'NGER input 2'!U118+'NGER input 2'!$I118*'NGER input 2'!AD118","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G118*'NGER input 2'!M118+'NGER input 2'!$H118*'NGER input 2'!V118+'NGER input 2'!$I118*'NGER input 2'!AE118","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G118*'NGER input 2'!N118+'NGER input 2'!$H118*'NGER input 2'!W118+'NGER input 2'!$I118*'NGER input 2'!AF118","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G118*'NGER input 2'!O118+'NGER input 2'!$H118*'NGER input 2'!X118+'NGER input 2'!$I118*'NGER input 2'!AG118","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G118*'NGER input 2'!P118+'NGER input 2'!$H118*'NGER input 2'!Y118+'NGER input 2'!$I118*'NGER input 2'!AH118","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G118*'NGER input 2'!Q118+'NGER input 2'!$H118*'NGER input 2'!Z118+'NGER input 2'!$I118*'NGER input 2'!AI118","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G118*'NGER input 2'!R118+'NGER input 2'!$H118*'NGER input 2'!AA118+'NGER input 2'!$I118*'NGER input 2'!AJ118","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW118<>\"\",\"\",'NGER input 2'!CP118)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX118<>\"\",\"\",'NGER input 2'!CQ118)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY118<>\"\",\"\",'NGER input 2'!CR118)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ118<>\"\",\"\",'NGER input 2'!CS118)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA118<>\"\",\"\",'NGER input 2'!CT118)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB118<>\"\",\"\",'NGER input 2'!CU118)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC118<>\"\",\"\",'NGER input 2'!CV118)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD118<>\"\",\"\",'NGER input 2'!CW118)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE118<>\"\",\"\",'NGER input 2'!CX118)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW118=\"\",\"\",'NGER input 2'!CP118-'NGER input 2'!AW118)","v":""},{"$f":"IF('NGER input 2'!AX118=\"\",\"\",'NGER input 2'!$G118*'NGER input 2'!K118+'NGER input 2'!$H118*'NGER input 2'!T118+'NGER input 2'!$I118*'NGER input 2'!AC118-'NGER input 2'!AX118)","v":""},{"$f":"IF('NGER input 2'!AY118=\"\",\"\",'NGER input 2'!$G118*'NGER input 2'!L118+'NGER input 2'!$H118*'NGER input 2'!U118+'NGER input 2'!$I118*'NGER input 2'!AD118-'NGER input 2'!AY118)","v":""},{"$f":"IF('NGER input 2'!AZ118=\"\",\"\",'NGER input 2'!$G118*'NGER input 2'!M118+'NGER input 2'!$H118*'NGER input 2'!V118+'NGER input 2'!$I118*'NGER input 2'!AE118-'NGER input 2'!AZ118)","v":""},{"$f":"IF('NGER input 2'!BA118=\"\",\"\",'NGER input 2'!$G118*'NGER input 2'!N118+'NGER input 2'!$H118*'NGER input 2'!W118+'NGER input 2'!$I118*'NGER input 2'!AF118-'NGER input 2'!BA118)","v":""},{"$f":"IF('NGER input 2'!BB118=\"\",\"\",'NGER input 2'!$G118*'NGER input 2'!O118+'NGER input 2'!$H118*'NGER input 2'!X118+'NGER input 2'!$I118*'NGER input 2'!AG118-'NGER input 2'!BB118)","v":""},{"$f":"IF('NGER input 2'!BC118=\"\",\"\",'NGER input 2'!$G118*'NGER input 2'!P118+'NGER input 2'!$H118*'NGER input 2'!Y118+'NGER input 2'!$I118*'NGER input 2'!AH118-'NGER input 2'!BC118)","v":""},{"$f":"IF('NGER input 2'!BD118=\"\",\"\",'NGER input 2'!$G118*'NGER input 2'!Q118+'NGER input 2'!$H118*'NGER input 2'!Z118+'NGER input 2'!$I118*'NGER input 2'!AI118-'NGER input 2'!BD118)","v":""},{"$f":"IF('NGER input 2'!BE118=\"\",\"\",'NGER input 2'!$G118*'NGER input 2'!R118+'NGER input 2'!$H118*'NGER input 2'!AA118+'NGER input 2'!$I118*'NGER input 2'!AJ118-'NGER input 2'!BE118)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG118,IF('NGER input 1'!$B$6>1,GG118*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH118,IF('NGER input 1'!$B$6>1,GH118*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI118,IF('NGER input 1'!$B$6>1,GI118*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ118,IF('NGER input 1'!$B$6>1,GJ118*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK118,IF('NGER input 1'!$B$6>1,GK118*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL118,IF('NGER input 1'!$B$6>1,GL118*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM118,IF('NGER input 1'!$B$6>1,GM118*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN118,IF('NGER input 1'!$B$6>1,GN118*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO118,IF('NGER input 1'!$B$6>1,GO118*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP118,IF('NGER input 1'!$B$6>1,GP118*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[115,0,0,0,0,null,{"$f":"IF(OR($F119='Common parameters'!$EQ$8,$F119=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F119='Common parameters'!$EQ$4,$F119='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F119='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F119='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F119='Common parameters'!$EQ$8,$F119=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F119='Common parameters'!$EQ$4,$F119='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F119='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F119='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW119<>\"\",AW119,'NGER input 2'!CP119+((SUM('NGER input 2'!$DH119:$DP119)*'NGER input 2'!CP119)/(SUM('NGER input 2'!$CY119:$DG119))))","v":{"$error":"#N/A"}},{"$f":"IF(AX119<>\"\",AX119,'NGER input 2'!CQ119+((SUM('NGER input 2'!$DH119:$DP119)*'NGER input 2'!CQ119)/(SUM('NGER input 2'!$CY119:$DG119))))","v":{"$error":"#N/A"}},{"$f":"IF(AY119<>\"\",AY119,'NGER input 2'!CR119+((SUM('NGER input 2'!$DH119:$DP119)*'NGER input 2'!CR119)/(SUM('NGER input 2'!$CY119:$DG119))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ119<>\"\",AZ119,'NGER input 2'!CS119+((SUM('NGER input 2'!$DH119:$DP119)*'NGER input 2'!CS119)/(SUM('NGER input 2'!$CY119:$DG119))))","v":{"$error":"#N/A"}},{"$f":"IF(BA119<>\"\",BA119,'NGER input 2'!CT119+((SUM('NGER input 2'!$DH119:$DP119)*'NGER input 2'!CT119)/(SUM('NGER input 2'!$CY119:$DG119))))","v":{"$error":"#N/A"}},{"$f":"IF(BB119<>\"\",BB119,'NGER input 2'!CU119+((SUM('NGER input 2'!$DH119:$DP119)*'NGER input 2'!CU119)/(SUM('NGER input 2'!$CY119:$DG119))))","v":{"$error":"#N/A"}},{"$f":"IF(BC119<>\"\",BC119,'NGER input 2'!CV119+((SUM('NGER input 2'!$DH119:$DP119)*'NGER input 2'!CV119)/(SUM('NGER input 2'!$CY119:$DG119))))","v":{"$error":"#N/A"}},{"$f":"IF(BD119<>\"\",BD119,'NGER input 2'!CW119+((SUM('NGER input 2'!$DH119:$DP119)*'NGER input 2'!CW119)/(SUM('NGER input 2'!$CY119:$DG119))))","v":{"$error":"#N/A"}},{"$f":"IF(BE119<>\"\",BE119,'NGER input 2'!CX119+((SUM('NGER input 2'!$DH119:$DP119)*'NGER input 2'!CX119)/(SUM('NGER input 2'!$CY119:$DG119))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G119*'NGER input 2'!J119+'NGER input 2'!$H119*'NGER input 2'!S119+'NGER input 2'!$I119*'NGER input 2'!AB119","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G119*'NGER input 2'!K119+'NGER input 2'!$H119*'NGER input 2'!T119+'NGER input 2'!$I119*'NGER input 2'!AC119","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G119*'NGER input 2'!L119+'NGER input 2'!$H119*'NGER input 2'!U119+'NGER input 2'!$I119*'NGER input 2'!AD119","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G119*'NGER input 2'!M119+'NGER input 2'!$H119*'NGER input 2'!V119+'NGER input 2'!$I119*'NGER input 2'!AE119","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G119*'NGER input 2'!N119+'NGER input 2'!$H119*'NGER input 2'!W119+'NGER input 2'!$I119*'NGER input 2'!AF119","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G119*'NGER input 2'!O119+'NGER input 2'!$H119*'NGER input 2'!X119+'NGER input 2'!$I119*'NGER input 2'!AG119","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G119*'NGER input 2'!P119+'NGER input 2'!$H119*'NGER input 2'!Y119+'NGER input 2'!$I119*'NGER input 2'!AH119","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G119*'NGER input 2'!Q119+'NGER input 2'!$H119*'NGER input 2'!Z119+'NGER input 2'!$I119*'NGER input 2'!AI119","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G119*'NGER input 2'!R119+'NGER input 2'!$H119*'NGER input 2'!AA119+'NGER input 2'!$I119*'NGER input 2'!AJ119","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW119<>\"\",\"\",'NGER input 2'!CP119)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX119<>\"\",\"\",'NGER input 2'!CQ119)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY119<>\"\",\"\",'NGER input 2'!CR119)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ119<>\"\",\"\",'NGER input 2'!CS119)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA119<>\"\",\"\",'NGER input 2'!CT119)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB119<>\"\",\"\",'NGER input 2'!CU119)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC119<>\"\",\"\",'NGER input 2'!CV119)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD119<>\"\",\"\",'NGER input 2'!CW119)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE119<>\"\",\"\",'NGER input 2'!CX119)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW119=\"\",\"\",'NGER input 2'!CP119-'NGER input 2'!AW119)","v":""},{"$f":"IF('NGER input 2'!AX119=\"\",\"\",'NGER input 2'!$G119*'NGER input 2'!K119+'NGER input 2'!$H119*'NGER input 2'!T119+'NGER input 2'!$I119*'NGER input 2'!AC119-'NGER input 2'!AX119)","v":""},{"$f":"IF('NGER input 2'!AY119=\"\",\"\",'NGER input 2'!$G119*'NGER input 2'!L119+'NGER input 2'!$H119*'NGER input 2'!U119+'NGER input 2'!$I119*'NGER input 2'!AD119-'NGER input 2'!AY119)","v":""},{"$f":"IF('NGER input 2'!AZ119=\"\",\"\",'NGER input 2'!$G119*'NGER input 2'!M119+'NGER input 2'!$H119*'NGER input 2'!V119+'NGER input 2'!$I119*'NGER input 2'!AE119-'NGER input 2'!AZ119)","v":""},{"$f":"IF('NGER input 2'!BA119=\"\",\"\",'NGER input 2'!$G119*'NGER input 2'!N119+'NGER input 2'!$H119*'NGER input 2'!W119+'NGER input 2'!$I119*'NGER input 2'!AF119-'NGER input 2'!BA119)","v":""},{"$f":"IF('NGER input 2'!BB119=\"\",\"\",'NGER input 2'!$G119*'NGER input 2'!O119+'NGER input 2'!$H119*'NGER input 2'!X119+'NGER input 2'!$I119*'NGER input 2'!AG119-'NGER input 2'!BB119)","v":""},{"$f":"IF('NGER input 2'!BC119=\"\",\"\",'NGER input 2'!$G119*'NGER input 2'!P119+'NGER input 2'!$H119*'NGER input 2'!Y119+'NGER input 2'!$I119*'NGER input 2'!AH119-'NGER input 2'!BC119)","v":""},{"$f":"IF('NGER input 2'!BD119=\"\",\"\",'NGER input 2'!$G119*'NGER input 2'!Q119+'NGER input 2'!$H119*'NGER input 2'!Z119+'NGER input 2'!$I119*'NGER input 2'!AI119-'NGER input 2'!BD119)","v":""},{"$f":"IF('NGER input 2'!BE119=\"\",\"\",'NGER input 2'!$G119*'NGER input 2'!R119+'NGER input 2'!$H119*'NGER input 2'!AA119+'NGER input 2'!$I119*'NGER input 2'!AJ119-'NGER input 2'!BE119)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG119,IF('NGER input 1'!$B$6>1,GG119*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH119,IF('NGER input 1'!$B$6>1,GH119*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI119,IF('NGER input 1'!$B$6>1,GI119*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ119,IF('NGER input 1'!$B$6>1,GJ119*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK119,IF('NGER input 1'!$B$6>1,GK119*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL119,IF('NGER input 1'!$B$6>1,GL119*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM119,IF('NGER input 1'!$B$6>1,GM119*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN119,IF('NGER input 1'!$B$6>1,GN119*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO119,IF('NGER input 1'!$B$6>1,GO119*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP119,IF('NGER input 1'!$B$6>1,GP119*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[116,0,0,0,0,null,{"$f":"IF(OR($F120='Common parameters'!$EQ$8,$F120=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F120='Common parameters'!$EQ$4,$F120='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F120='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F120='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F120='Common parameters'!$EQ$8,$F120=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F120='Common parameters'!$EQ$4,$F120='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F120='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F120='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW120<>\"\",AW120,'NGER input 2'!CP120+((SUM('NGER input 2'!$DH120:$DP120)*'NGER input 2'!CP120)/(SUM('NGER input 2'!$CY120:$DG120))))","v":{"$error":"#N/A"}},{"$f":"IF(AX120<>\"\",AX120,'NGER input 2'!CQ120+((SUM('NGER input 2'!$DH120:$DP120)*'NGER input 2'!CQ120)/(SUM('NGER input 2'!$CY120:$DG120))))","v":{"$error":"#N/A"}},{"$f":"IF(AY120<>\"\",AY120,'NGER input 2'!CR120+((SUM('NGER input 2'!$DH120:$DP120)*'NGER input 2'!CR120)/(SUM('NGER input 2'!$CY120:$DG120))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ120<>\"\",AZ120,'NGER input 2'!CS120+((SUM('NGER input 2'!$DH120:$DP120)*'NGER input 2'!CS120)/(SUM('NGER input 2'!$CY120:$DG120))))","v":{"$error":"#N/A"}},{"$f":"IF(BA120<>\"\",BA120,'NGER input 2'!CT120+((SUM('NGER input 2'!$DH120:$DP120)*'NGER input 2'!CT120)/(SUM('NGER input 2'!$CY120:$DG120))))","v":{"$error":"#N/A"}},{"$f":"IF(BB120<>\"\",BB120,'NGER input 2'!CU120+((SUM('NGER input 2'!$DH120:$DP120)*'NGER input 2'!CU120)/(SUM('NGER input 2'!$CY120:$DG120))))","v":{"$error":"#N/A"}},{"$f":"IF(BC120<>\"\",BC120,'NGER input 2'!CV120+((SUM('NGER input 2'!$DH120:$DP120)*'NGER input 2'!CV120)/(SUM('NGER input 2'!$CY120:$DG120))))","v":{"$error":"#N/A"}},{"$f":"IF(BD120<>\"\",BD120,'NGER input 2'!CW120+((SUM('NGER input 2'!$DH120:$DP120)*'NGER input 2'!CW120)/(SUM('NGER input 2'!$CY120:$DG120))))","v":{"$error":"#N/A"}},{"$f":"IF(BE120<>\"\",BE120,'NGER input 2'!CX120+((SUM('NGER input 2'!$DH120:$DP120)*'NGER input 2'!CX120)/(SUM('NGER input 2'!$CY120:$DG120))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G120*'NGER input 2'!J120+'NGER input 2'!$H120*'NGER input 2'!S120+'NGER input 2'!$I120*'NGER input 2'!AB120","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G120*'NGER input 2'!K120+'NGER input 2'!$H120*'NGER input 2'!T120+'NGER input 2'!$I120*'NGER input 2'!AC120","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G120*'NGER input 2'!L120+'NGER input 2'!$H120*'NGER input 2'!U120+'NGER input 2'!$I120*'NGER input 2'!AD120","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G120*'NGER input 2'!M120+'NGER input 2'!$H120*'NGER input 2'!V120+'NGER input 2'!$I120*'NGER input 2'!AE120","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G120*'NGER input 2'!N120+'NGER input 2'!$H120*'NGER input 2'!W120+'NGER input 2'!$I120*'NGER input 2'!AF120","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G120*'NGER input 2'!O120+'NGER input 2'!$H120*'NGER input 2'!X120+'NGER input 2'!$I120*'NGER input 2'!AG120","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G120*'NGER input 2'!P120+'NGER input 2'!$H120*'NGER input 2'!Y120+'NGER input 2'!$I120*'NGER input 2'!AH120","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G120*'NGER input 2'!Q120+'NGER input 2'!$H120*'NGER input 2'!Z120+'NGER input 2'!$I120*'NGER input 2'!AI120","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G120*'NGER input 2'!R120+'NGER input 2'!$H120*'NGER input 2'!AA120+'NGER input 2'!$I120*'NGER input 2'!AJ120","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW120<>\"\",\"\",'NGER input 2'!CP120)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX120<>\"\",\"\",'NGER input 2'!CQ120)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY120<>\"\",\"\",'NGER input 2'!CR120)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ120<>\"\",\"\",'NGER input 2'!CS120)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA120<>\"\",\"\",'NGER input 2'!CT120)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB120<>\"\",\"\",'NGER input 2'!CU120)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC120<>\"\",\"\",'NGER input 2'!CV120)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD120<>\"\",\"\",'NGER input 2'!CW120)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE120<>\"\",\"\",'NGER input 2'!CX120)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW120=\"\",\"\",'NGER input 2'!CP120-'NGER input 2'!AW120)","v":""},{"$f":"IF('NGER input 2'!AX120=\"\",\"\",'NGER input 2'!$G120*'NGER input 2'!K120+'NGER input 2'!$H120*'NGER input 2'!T120+'NGER input 2'!$I120*'NGER input 2'!AC120-'NGER input 2'!AX120)","v":""},{"$f":"IF('NGER input 2'!AY120=\"\",\"\",'NGER input 2'!$G120*'NGER input 2'!L120+'NGER input 2'!$H120*'NGER input 2'!U120+'NGER input 2'!$I120*'NGER input 2'!AD120-'NGER input 2'!AY120)","v":""},{"$f":"IF('NGER input 2'!AZ120=\"\",\"\",'NGER input 2'!$G120*'NGER input 2'!M120+'NGER input 2'!$H120*'NGER input 2'!V120+'NGER input 2'!$I120*'NGER input 2'!AE120-'NGER input 2'!AZ120)","v":""},{"$f":"IF('NGER input 2'!BA120=\"\",\"\",'NGER input 2'!$G120*'NGER input 2'!N120+'NGER input 2'!$H120*'NGER input 2'!W120+'NGER input 2'!$I120*'NGER input 2'!AF120-'NGER input 2'!BA120)","v":""},{"$f":"IF('NGER input 2'!BB120=\"\",\"\",'NGER input 2'!$G120*'NGER input 2'!O120+'NGER input 2'!$H120*'NGER input 2'!X120+'NGER input 2'!$I120*'NGER input 2'!AG120-'NGER input 2'!BB120)","v":""},{"$f":"IF('NGER input 2'!BC120=\"\",\"\",'NGER input 2'!$G120*'NGER input 2'!P120+'NGER input 2'!$H120*'NGER input 2'!Y120+'NGER input 2'!$I120*'NGER input 2'!AH120-'NGER input 2'!BC120)","v":""},{"$f":"IF('NGER input 2'!BD120=\"\",\"\",'NGER input 2'!$G120*'NGER input 2'!Q120+'NGER input 2'!$H120*'NGER input 2'!Z120+'NGER input 2'!$I120*'NGER input 2'!AI120-'NGER input 2'!BD120)","v":""},{"$f":"IF('NGER input 2'!BE120=\"\",\"\",'NGER input 2'!$G120*'NGER input 2'!R120+'NGER input 2'!$H120*'NGER input 2'!AA120+'NGER input 2'!$I120*'NGER input 2'!AJ120-'NGER input 2'!BE120)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG120,IF('NGER input 1'!$B$6>1,GG120*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH120,IF('NGER input 1'!$B$6>1,GH120*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI120,IF('NGER input 1'!$B$6>1,GI120*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ120,IF('NGER input 1'!$B$6>1,GJ120*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK120,IF('NGER input 1'!$B$6>1,GK120*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL120,IF('NGER input 1'!$B$6>1,GL120*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM120,IF('NGER input 1'!$B$6>1,GM120*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN120,IF('NGER input 1'!$B$6>1,GN120*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO120,IF('NGER input 1'!$B$6>1,GO120*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP120,IF('NGER input 1'!$B$6>1,GP120*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[117,0,0,0,0,null,{"$f":"IF(OR($F121='Common parameters'!$EQ$8,$F121=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F121='Common parameters'!$EQ$4,$F121='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F121='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F121='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F121='Common parameters'!$EQ$8,$F121=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F121='Common parameters'!$EQ$4,$F121='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F121='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F121='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW121<>\"\",AW121,'NGER input 2'!CP121+((SUM('NGER input 2'!$DH121:$DP121)*'NGER input 2'!CP121)/(SUM('NGER input 2'!$CY121:$DG121))))","v":{"$error":"#N/A"}},{"$f":"IF(AX121<>\"\",AX121,'NGER input 2'!CQ121+((SUM('NGER input 2'!$DH121:$DP121)*'NGER input 2'!CQ121)/(SUM('NGER input 2'!$CY121:$DG121))))","v":{"$error":"#N/A"}},{"$f":"IF(AY121<>\"\",AY121,'NGER input 2'!CR121+((SUM('NGER input 2'!$DH121:$DP121)*'NGER input 2'!CR121)/(SUM('NGER input 2'!$CY121:$DG121))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ121<>\"\",AZ121,'NGER input 2'!CS121+((SUM('NGER input 2'!$DH121:$DP121)*'NGER input 2'!CS121)/(SUM('NGER input 2'!$CY121:$DG121))))","v":{"$error":"#N/A"}},{"$f":"IF(BA121<>\"\",BA121,'NGER input 2'!CT121+((SUM('NGER input 2'!$DH121:$DP121)*'NGER input 2'!CT121)/(SUM('NGER input 2'!$CY121:$DG121))))","v":{"$error":"#N/A"}},{"$f":"IF(BB121<>\"\",BB121,'NGER input 2'!CU121+((SUM('NGER input 2'!$DH121:$DP121)*'NGER input 2'!CU121)/(SUM('NGER input 2'!$CY121:$DG121))))","v":{"$error":"#N/A"}},{"$f":"IF(BC121<>\"\",BC121,'NGER input 2'!CV121+((SUM('NGER input 2'!$DH121:$DP121)*'NGER input 2'!CV121)/(SUM('NGER input 2'!$CY121:$DG121))))","v":{"$error":"#N/A"}},{"$f":"IF(BD121<>\"\",BD121,'NGER input 2'!CW121+((SUM('NGER input 2'!$DH121:$DP121)*'NGER input 2'!CW121)/(SUM('NGER input 2'!$CY121:$DG121))))","v":{"$error":"#N/A"}},{"$f":"IF(BE121<>\"\",BE121,'NGER input 2'!CX121+((SUM('NGER input 2'!$DH121:$DP121)*'NGER input 2'!CX121)/(SUM('NGER input 2'!$CY121:$DG121))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G121*'NGER input 2'!J121+'NGER input 2'!$H121*'NGER input 2'!S121+'NGER input 2'!$I121*'NGER input 2'!AB121","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G121*'NGER input 2'!K121+'NGER input 2'!$H121*'NGER input 2'!T121+'NGER input 2'!$I121*'NGER input 2'!AC121","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G121*'NGER input 2'!L121+'NGER input 2'!$H121*'NGER input 2'!U121+'NGER input 2'!$I121*'NGER input 2'!AD121","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G121*'NGER input 2'!M121+'NGER input 2'!$H121*'NGER input 2'!V121+'NGER input 2'!$I121*'NGER input 2'!AE121","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G121*'NGER input 2'!N121+'NGER input 2'!$H121*'NGER input 2'!W121+'NGER input 2'!$I121*'NGER input 2'!AF121","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G121*'NGER input 2'!O121+'NGER input 2'!$H121*'NGER input 2'!X121+'NGER input 2'!$I121*'NGER input 2'!AG121","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G121*'NGER input 2'!P121+'NGER input 2'!$H121*'NGER input 2'!Y121+'NGER input 2'!$I121*'NGER input 2'!AH121","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G121*'NGER input 2'!Q121+'NGER input 2'!$H121*'NGER input 2'!Z121+'NGER input 2'!$I121*'NGER input 2'!AI121","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G121*'NGER input 2'!R121+'NGER input 2'!$H121*'NGER input 2'!AA121+'NGER input 2'!$I121*'NGER input 2'!AJ121","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW121<>\"\",\"\",'NGER input 2'!CP121)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX121<>\"\",\"\",'NGER input 2'!CQ121)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY121<>\"\",\"\",'NGER input 2'!CR121)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ121<>\"\",\"\",'NGER input 2'!CS121)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA121<>\"\",\"\",'NGER input 2'!CT121)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB121<>\"\",\"\",'NGER input 2'!CU121)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC121<>\"\",\"\",'NGER input 2'!CV121)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD121<>\"\",\"\",'NGER input 2'!CW121)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE121<>\"\",\"\",'NGER input 2'!CX121)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW121=\"\",\"\",'NGER input 2'!CP121-'NGER input 2'!AW121)","v":""},{"$f":"IF('NGER input 2'!AX121=\"\",\"\",'NGER input 2'!$G121*'NGER input 2'!K121+'NGER input 2'!$H121*'NGER input 2'!T121+'NGER input 2'!$I121*'NGER input 2'!AC121-'NGER input 2'!AX121)","v":""},{"$f":"IF('NGER input 2'!AY121=\"\",\"\",'NGER input 2'!$G121*'NGER input 2'!L121+'NGER input 2'!$H121*'NGER input 2'!U121+'NGER input 2'!$I121*'NGER input 2'!AD121-'NGER input 2'!AY121)","v":""},{"$f":"IF('NGER input 2'!AZ121=\"\",\"\",'NGER input 2'!$G121*'NGER input 2'!M121+'NGER input 2'!$H121*'NGER input 2'!V121+'NGER input 2'!$I121*'NGER input 2'!AE121-'NGER input 2'!AZ121)","v":""},{"$f":"IF('NGER input 2'!BA121=\"\",\"\",'NGER input 2'!$G121*'NGER input 2'!N121+'NGER input 2'!$H121*'NGER input 2'!W121+'NGER input 2'!$I121*'NGER input 2'!AF121-'NGER input 2'!BA121)","v":""},{"$f":"IF('NGER input 2'!BB121=\"\",\"\",'NGER input 2'!$G121*'NGER input 2'!O121+'NGER input 2'!$H121*'NGER input 2'!X121+'NGER input 2'!$I121*'NGER input 2'!AG121-'NGER input 2'!BB121)","v":""},{"$f":"IF('NGER input 2'!BC121=\"\",\"\",'NGER input 2'!$G121*'NGER input 2'!P121+'NGER input 2'!$H121*'NGER input 2'!Y121+'NGER input 2'!$I121*'NGER input 2'!AH121-'NGER input 2'!BC121)","v":""},{"$f":"IF('NGER input 2'!BD121=\"\",\"\",'NGER input 2'!$G121*'NGER input 2'!Q121+'NGER input 2'!$H121*'NGER input 2'!Z121+'NGER input 2'!$I121*'NGER input 2'!AI121-'NGER input 2'!BD121)","v":""},{"$f":"IF('NGER input 2'!BE121=\"\",\"\",'NGER input 2'!$G121*'NGER input 2'!R121+'NGER input 2'!$H121*'NGER input 2'!AA121+'NGER input 2'!$I121*'NGER input 2'!AJ121-'NGER input 2'!BE121)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG121,IF('NGER input 1'!$B$6>1,GG121*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH121,IF('NGER input 1'!$B$6>1,GH121*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI121,IF('NGER input 1'!$B$6>1,GI121*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ121,IF('NGER input 1'!$B$6>1,GJ121*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK121,IF('NGER input 1'!$B$6>1,GK121*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL121,IF('NGER input 1'!$B$6>1,GL121*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM121,IF('NGER input 1'!$B$6>1,GM121*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN121,IF('NGER input 1'!$B$6>1,GN121*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO121,IF('NGER input 1'!$B$6>1,GO121*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP121,IF('NGER input 1'!$B$6>1,GP121*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[118,0,0,0,0,null,{"$f":"IF(OR($F122='Common parameters'!$EQ$8,$F122=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F122='Common parameters'!$EQ$4,$F122='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F122='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F122='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F122='Common parameters'!$EQ$8,$F122=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F122='Common parameters'!$EQ$4,$F122='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F122='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F122='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW122<>\"\",AW122,'NGER input 2'!CP122+((SUM('NGER input 2'!$DH122:$DP122)*'NGER input 2'!CP122)/(SUM('NGER input 2'!$CY122:$DG122))))","v":{"$error":"#N/A"}},{"$f":"IF(AX122<>\"\",AX122,'NGER input 2'!CQ122+((SUM('NGER input 2'!$DH122:$DP122)*'NGER input 2'!CQ122)/(SUM('NGER input 2'!$CY122:$DG122))))","v":{"$error":"#N/A"}},{"$f":"IF(AY122<>\"\",AY122,'NGER input 2'!CR122+((SUM('NGER input 2'!$DH122:$DP122)*'NGER input 2'!CR122)/(SUM('NGER input 2'!$CY122:$DG122))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ122<>\"\",AZ122,'NGER input 2'!CS122+((SUM('NGER input 2'!$DH122:$DP122)*'NGER input 2'!CS122)/(SUM('NGER input 2'!$CY122:$DG122))))","v":{"$error":"#N/A"}},{"$f":"IF(BA122<>\"\",BA122,'NGER input 2'!CT122+((SUM('NGER input 2'!$DH122:$DP122)*'NGER input 2'!CT122)/(SUM('NGER input 2'!$CY122:$DG122))))","v":{"$error":"#N/A"}},{"$f":"IF(BB122<>\"\",BB122,'NGER input 2'!CU122+((SUM('NGER input 2'!$DH122:$DP122)*'NGER input 2'!CU122)/(SUM('NGER input 2'!$CY122:$DG122))))","v":{"$error":"#N/A"}},{"$f":"IF(BC122<>\"\",BC122,'NGER input 2'!CV122+((SUM('NGER input 2'!$DH122:$DP122)*'NGER input 2'!CV122)/(SUM('NGER input 2'!$CY122:$DG122))))","v":{"$error":"#N/A"}},{"$f":"IF(BD122<>\"\",BD122,'NGER input 2'!CW122+((SUM('NGER input 2'!$DH122:$DP122)*'NGER input 2'!CW122)/(SUM('NGER input 2'!$CY122:$DG122))))","v":{"$error":"#N/A"}},{"$f":"IF(BE122<>\"\",BE122,'NGER input 2'!CX122+((SUM('NGER input 2'!$DH122:$DP122)*'NGER input 2'!CX122)/(SUM('NGER input 2'!$CY122:$DG122))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G122*'NGER input 2'!J122+'NGER input 2'!$H122*'NGER input 2'!S122+'NGER input 2'!$I122*'NGER input 2'!AB122","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G122*'NGER input 2'!K122+'NGER input 2'!$H122*'NGER input 2'!T122+'NGER input 2'!$I122*'NGER input 2'!AC122","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G122*'NGER input 2'!L122+'NGER input 2'!$H122*'NGER input 2'!U122+'NGER input 2'!$I122*'NGER input 2'!AD122","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G122*'NGER input 2'!M122+'NGER input 2'!$H122*'NGER input 2'!V122+'NGER input 2'!$I122*'NGER input 2'!AE122","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G122*'NGER input 2'!N122+'NGER input 2'!$H122*'NGER input 2'!W122+'NGER input 2'!$I122*'NGER input 2'!AF122","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G122*'NGER input 2'!O122+'NGER input 2'!$H122*'NGER input 2'!X122+'NGER input 2'!$I122*'NGER input 2'!AG122","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G122*'NGER input 2'!P122+'NGER input 2'!$H122*'NGER input 2'!Y122+'NGER input 2'!$I122*'NGER input 2'!AH122","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G122*'NGER input 2'!Q122+'NGER input 2'!$H122*'NGER input 2'!Z122+'NGER input 2'!$I122*'NGER input 2'!AI122","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G122*'NGER input 2'!R122+'NGER input 2'!$H122*'NGER input 2'!AA122+'NGER input 2'!$I122*'NGER input 2'!AJ122","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW122<>\"\",\"\",'NGER input 2'!CP122)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX122<>\"\",\"\",'NGER input 2'!CQ122)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY122<>\"\",\"\",'NGER input 2'!CR122)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ122<>\"\",\"\",'NGER input 2'!CS122)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA122<>\"\",\"\",'NGER input 2'!CT122)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB122<>\"\",\"\",'NGER input 2'!CU122)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC122<>\"\",\"\",'NGER input 2'!CV122)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD122<>\"\",\"\",'NGER input 2'!CW122)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE122<>\"\",\"\",'NGER input 2'!CX122)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW122=\"\",\"\",'NGER input 2'!CP122-'NGER input 2'!AW122)","v":""},{"$f":"IF('NGER input 2'!AX122=\"\",\"\",'NGER input 2'!$G122*'NGER input 2'!K122+'NGER input 2'!$H122*'NGER input 2'!T122+'NGER input 2'!$I122*'NGER input 2'!AC122-'NGER input 2'!AX122)","v":""},{"$f":"IF('NGER input 2'!AY122=\"\",\"\",'NGER input 2'!$G122*'NGER input 2'!L122+'NGER input 2'!$H122*'NGER input 2'!U122+'NGER input 2'!$I122*'NGER input 2'!AD122-'NGER input 2'!AY122)","v":""},{"$f":"IF('NGER input 2'!AZ122=\"\",\"\",'NGER input 2'!$G122*'NGER input 2'!M122+'NGER input 2'!$H122*'NGER input 2'!V122+'NGER input 2'!$I122*'NGER input 2'!AE122-'NGER input 2'!AZ122)","v":""},{"$f":"IF('NGER input 2'!BA122=\"\",\"\",'NGER input 2'!$G122*'NGER input 2'!N122+'NGER input 2'!$H122*'NGER input 2'!W122+'NGER input 2'!$I122*'NGER input 2'!AF122-'NGER input 2'!BA122)","v":""},{"$f":"IF('NGER input 2'!BB122=\"\",\"\",'NGER input 2'!$G122*'NGER input 2'!O122+'NGER input 2'!$H122*'NGER input 2'!X122+'NGER input 2'!$I122*'NGER input 2'!AG122-'NGER input 2'!BB122)","v":""},{"$f":"IF('NGER input 2'!BC122=\"\",\"\",'NGER input 2'!$G122*'NGER input 2'!P122+'NGER input 2'!$H122*'NGER input 2'!Y122+'NGER input 2'!$I122*'NGER input 2'!AH122-'NGER input 2'!BC122)","v":""},{"$f":"IF('NGER input 2'!BD122=\"\",\"\",'NGER input 2'!$G122*'NGER input 2'!Q122+'NGER input 2'!$H122*'NGER input 2'!Z122+'NGER input 2'!$I122*'NGER input 2'!AI122-'NGER input 2'!BD122)","v":""},{"$f":"IF('NGER input 2'!BE122=\"\",\"\",'NGER input 2'!$G122*'NGER input 2'!R122+'NGER input 2'!$H122*'NGER input 2'!AA122+'NGER input 2'!$I122*'NGER input 2'!AJ122-'NGER input 2'!BE122)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG122,IF('NGER input 1'!$B$6>1,GG122*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH122,IF('NGER input 1'!$B$6>1,GH122*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI122,IF('NGER input 1'!$B$6>1,GI122*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ122,IF('NGER input 1'!$B$6>1,GJ122*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK122,IF('NGER input 1'!$B$6>1,GK122*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL122,IF('NGER input 1'!$B$6>1,GL122*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM122,IF('NGER input 1'!$B$6>1,GM122*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN122,IF('NGER input 1'!$B$6>1,GN122*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO122,IF('NGER input 1'!$B$6>1,GO122*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP122,IF('NGER input 1'!$B$6>1,GP122*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[119,0,0,0,0,null,{"$f":"IF(OR($F123='Common parameters'!$EQ$8,$F123=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F123='Common parameters'!$EQ$4,$F123='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F123='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F123='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F123='Common parameters'!$EQ$8,$F123=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F123='Common parameters'!$EQ$4,$F123='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F123='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F123='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW123<>\"\",AW123,'NGER input 2'!CP123+((SUM('NGER input 2'!$DH123:$DP123)*'NGER input 2'!CP123)/(SUM('NGER input 2'!$CY123:$DG123))))","v":{"$error":"#N/A"}},{"$f":"IF(AX123<>\"\",AX123,'NGER input 2'!CQ123+((SUM('NGER input 2'!$DH123:$DP123)*'NGER input 2'!CQ123)/(SUM('NGER input 2'!$CY123:$DG123))))","v":{"$error":"#N/A"}},{"$f":"IF(AY123<>\"\",AY123,'NGER input 2'!CR123+((SUM('NGER input 2'!$DH123:$DP123)*'NGER input 2'!CR123)/(SUM('NGER input 2'!$CY123:$DG123))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ123<>\"\",AZ123,'NGER input 2'!CS123+((SUM('NGER input 2'!$DH123:$DP123)*'NGER input 2'!CS123)/(SUM('NGER input 2'!$CY123:$DG123))))","v":{"$error":"#N/A"}},{"$f":"IF(BA123<>\"\",BA123,'NGER input 2'!CT123+((SUM('NGER input 2'!$DH123:$DP123)*'NGER input 2'!CT123)/(SUM('NGER input 2'!$CY123:$DG123))))","v":{"$error":"#N/A"}},{"$f":"IF(BB123<>\"\",BB123,'NGER input 2'!CU123+((SUM('NGER input 2'!$DH123:$DP123)*'NGER input 2'!CU123)/(SUM('NGER input 2'!$CY123:$DG123))))","v":{"$error":"#N/A"}},{"$f":"IF(BC123<>\"\",BC123,'NGER input 2'!CV123+((SUM('NGER input 2'!$DH123:$DP123)*'NGER input 2'!CV123)/(SUM('NGER input 2'!$CY123:$DG123))))","v":{"$error":"#N/A"}},{"$f":"IF(BD123<>\"\",BD123,'NGER input 2'!CW123+((SUM('NGER input 2'!$DH123:$DP123)*'NGER input 2'!CW123)/(SUM('NGER input 2'!$CY123:$DG123))))","v":{"$error":"#N/A"}},{"$f":"IF(BE123<>\"\",BE123,'NGER input 2'!CX123+((SUM('NGER input 2'!$DH123:$DP123)*'NGER input 2'!CX123)/(SUM('NGER input 2'!$CY123:$DG123))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G123*'NGER input 2'!J123+'NGER input 2'!$H123*'NGER input 2'!S123+'NGER input 2'!$I123*'NGER input 2'!AB123","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G123*'NGER input 2'!K123+'NGER input 2'!$H123*'NGER input 2'!T123+'NGER input 2'!$I123*'NGER input 2'!AC123","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G123*'NGER input 2'!L123+'NGER input 2'!$H123*'NGER input 2'!U123+'NGER input 2'!$I123*'NGER input 2'!AD123","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G123*'NGER input 2'!M123+'NGER input 2'!$H123*'NGER input 2'!V123+'NGER input 2'!$I123*'NGER input 2'!AE123","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G123*'NGER input 2'!N123+'NGER input 2'!$H123*'NGER input 2'!W123+'NGER input 2'!$I123*'NGER input 2'!AF123","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G123*'NGER input 2'!O123+'NGER input 2'!$H123*'NGER input 2'!X123+'NGER input 2'!$I123*'NGER input 2'!AG123","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G123*'NGER input 2'!P123+'NGER input 2'!$H123*'NGER input 2'!Y123+'NGER input 2'!$I123*'NGER input 2'!AH123","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G123*'NGER input 2'!Q123+'NGER input 2'!$H123*'NGER input 2'!Z123+'NGER input 2'!$I123*'NGER input 2'!AI123","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G123*'NGER input 2'!R123+'NGER input 2'!$H123*'NGER input 2'!AA123+'NGER input 2'!$I123*'NGER input 2'!AJ123","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW123<>\"\",\"\",'NGER input 2'!CP123)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX123<>\"\",\"\",'NGER input 2'!CQ123)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY123<>\"\",\"\",'NGER input 2'!CR123)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ123<>\"\",\"\",'NGER input 2'!CS123)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA123<>\"\",\"\",'NGER input 2'!CT123)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB123<>\"\",\"\",'NGER input 2'!CU123)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC123<>\"\",\"\",'NGER input 2'!CV123)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD123<>\"\",\"\",'NGER input 2'!CW123)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE123<>\"\",\"\",'NGER input 2'!CX123)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW123=\"\",\"\",'NGER input 2'!CP123-'NGER input 2'!AW123)","v":""},{"$f":"IF('NGER input 2'!AX123=\"\",\"\",'NGER input 2'!$G123*'NGER input 2'!K123+'NGER input 2'!$H123*'NGER input 2'!T123+'NGER input 2'!$I123*'NGER input 2'!AC123-'NGER input 2'!AX123)","v":""},{"$f":"IF('NGER input 2'!AY123=\"\",\"\",'NGER input 2'!$G123*'NGER input 2'!L123+'NGER input 2'!$H123*'NGER input 2'!U123+'NGER input 2'!$I123*'NGER input 2'!AD123-'NGER input 2'!AY123)","v":""},{"$f":"IF('NGER input 2'!AZ123=\"\",\"\",'NGER input 2'!$G123*'NGER input 2'!M123+'NGER input 2'!$H123*'NGER input 2'!V123+'NGER input 2'!$I123*'NGER input 2'!AE123-'NGER input 2'!AZ123)","v":""},{"$f":"IF('NGER input 2'!BA123=\"\",\"\",'NGER input 2'!$G123*'NGER input 2'!N123+'NGER input 2'!$H123*'NGER input 2'!W123+'NGER input 2'!$I123*'NGER input 2'!AF123-'NGER input 2'!BA123)","v":""},{"$f":"IF('NGER input 2'!BB123=\"\",\"\",'NGER input 2'!$G123*'NGER input 2'!O123+'NGER input 2'!$H123*'NGER input 2'!X123+'NGER input 2'!$I123*'NGER input 2'!AG123-'NGER input 2'!BB123)","v":""},{"$f":"IF('NGER input 2'!BC123=\"\",\"\",'NGER input 2'!$G123*'NGER input 2'!P123+'NGER input 2'!$H123*'NGER input 2'!Y123+'NGER input 2'!$I123*'NGER input 2'!AH123-'NGER input 2'!BC123)","v":""},{"$f":"IF('NGER input 2'!BD123=\"\",\"\",'NGER input 2'!$G123*'NGER input 2'!Q123+'NGER input 2'!$H123*'NGER input 2'!Z123+'NGER input 2'!$I123*'NGER input 2'!AI123-'NGER input 2'!BD123)","v":""},{"$f":"IF('NGER input 2'!BE123=\"\",\"\",'NGER input 2'!$G123*'NGER input 2'!R123+'NGER input 2'!$H123*'NGER input 2'!AA123+'NGER input 2'!$I123*'NGER input 2'!AJ123-'NGER input 2'!BE123)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG123,IF('NGER input 1'!$B$6>1,GG123*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH123,IF('NGER input 1'!$B$6>1,GH123*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI123,IF('NGER input 1'!$B$6>1,GI123*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ123,IF('NGER input 1'!$B$6>1,GJ123*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK123,IF('NGER input 1'!$B$6>1,GK123*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL123,IF('NGER input 1'!$B$6>1,GL123*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM123,IF('NGER input 1'!$B$6>1,GM123*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN123,IF('NGER input 1'!$B$6>1,GN123*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO123,IF('NGER input 1'!$B$6>1,GO123*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP123,IF('NGER input 1'!$B$6>1,GP123*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[120,0,0,0,0,null,{"$f":"IF(OR($F124='Common parameters'!$EQ$8,$F124=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F124='Common parameters'!$EQ$4,$F124='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F124='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F124='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F124='Common parameters'!$EQ$8,$F124=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F124='Common parameters'!$EQ$4,$F124='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F124='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F124='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW124<>\"\",AW124,'NGER input 2'!CP124+((SUM('NGER input 2'!$DH124:$DP124)*'NGER input 2'!CP124)/(SUM('NGER input 2'!$CY124:$DG124))))","v":{"$error":"#N/A"}},{"$f":"IF(AX124<>\"\",AX124,'NGER input 2'!CQ124+((SUM('NGER input 2'!$DH124:$DP124)*'NGER input 2'!CQ124)/(SUM('NGER input 2'!$CY124:$DG124))))","v":{"$error":"#N/A"}},{"$f":"IF(AY124<>\"\",AY124,'NGER input 2'!CR124+((SUM('NGER input 2'!$DH124:$DP124)*'NGER input 2'!CR124)/(SUM('NGER input 2'!$CY124:$DG124))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ124<>\"\",AZ124,'NGER input 2'!CS124+((SUM('NGER input 2'!$DH124:$DP124)*'NGER input 2'!CS124)/(SUM('NGER input 2'!$CY124:$DG124))))","v":{"$error":"#N/A"}},{"$f":"IF(BA124<>\"\",BA124,'NGER input 2'!CT124+((SUM('NGER input 2'!$DH124:$DP124)*'NGER input 2'!CT124)/(SUM('NGER input 2'!$CY124:$DG124))))","v":{"$error":"#N/A"}},{"$f":"IF(BB124<>\"\",BB124,'NGER input 2'!CU124+((SUM('NGER input 2'!$DH124:$DP124)*'NGER input 2'!CU124)/(SUM('NGER input 2'!$CY124:$DG124))))","v":{"$error":"#N/A"}},{"$f":"IF(BC124<>\"\",BC124,'NGER input 2'!CV124+((SUM('NGER input 2'!$DH124:$DP124)*'NGER input 2'!CV124)/(SUM('NGER input 2'!$CY124:$DG124))))","v":{"$error":"#N/A"}},{"$f":"IF(BD124<>\"\",BD124,'NGER input 2'!CW124+((SUM('NGER input 2'!$DH124:$DP124)*'NGER input 2'!CW124)/(SUM('NGER input 2'!$CY124:$DG124))))","v":{"$error":"#N/A"}},{"$f":"IF(BE124<>\"\",BE124,'NGER input 2'!CX124+((SUM('NGER input 2'!$DH124:$DP124)*'NGER input 2'!CX124)/(SUM('NGER input 2'!$CY124:$DG124))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G124*'NGER input 2'!J124+'NGER input 2'!$H124*'NGER input 2'!S124+'NGER input 2'!$I124*'NGER input 2'!AB124","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G124*'NGER input 2'!K124+'NGER input 2'!$H124*'NGER input 2'!T124+'NGER input 2'!$I124*'NGER input 2'!AC124","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G124*'NGER input 2'!L124+'NGER input 2'!$H124*'NGER input 2'!U124+'NGER input 2'!$I124*'NGER input 2'!AD124","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G124*'NGER input 2'!M124+'NGER input 2'!$H124*'NGER input 2'!V124+'NGER input 2'!$I124*'NGER input 2'!AE124","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G124*'NGER input 2'!N124+'NGER input 2'!$H124*'NGER input 2'!W124+'NGER input 2'!$I124*'NGER input 2'!AF124","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G124*'NGER input 2'!O124+'NGER input 2'!$H124*'NGER input 2'!X124+'NGER input 2'!$I124*'NGER input 2'!AG124","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G124*'NGER input 2'!P124+'NGER input 2'!$H124*'NGER input 2'!Y124+'NGER input 2'!$I124*'NGER input 2'!AH124","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G124*'NGER input 2'!Q124+'NGER input 2'!$H124*'NGER input 2'!Z124+'NGER input 2'!$I124*'NGER input 2'!AI124","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G124*'NGER input 2'!R124+'NGER input 2'!$H124*'NGER input 2'!AA124+'NGER input 2'!$I124*'NGER input 2'!AJ124","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW124<>\"\",\"\",'NGER input 2'!CP124)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX124<>\"\",\"\",'NGER input 2'!CQ124)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY124<>\"\",\"\",'NGER input 2'!CR124)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ124<>\"\",\"\",'NGER input 2'!CS124)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA124<>\"\",\"\",'NGER input 2'!CT124)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB124<>\"\",\"\",'NGER input 2'!CU124)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC124<>\"\",\"\",'NGER input 2'!CV124)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD124<>\"\",\"\",'NGER input 2'!CW124)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE124<>\"\",\"\",'NGER input 2'!CX124)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW124=\"\",\"\",'NGER input 2'!CP124-'NGER input 2'!AW124)","v":""},{"$f":"IF('NGER input 2'!AX124=\"\",\"\",'NGER input 2'!$G124*'NGER input 2'!K124+'NGER input 2'!$H124*'NGER input 2'!T124+'NGER input 2'!$I124*'NGER input 2'!AC124-'NGER input 2'!AX124)","v":""},{"$f":"IF('NGER input 2'!AY124=\"\",\"\",'NGER input 2'!$G124*'NGER input 2'!L124+'NGER input 2'!$H124*'NGER input 2'!U124+'NGER input 2'!$I124*'NGER input 2'!AD124-'NGER input 2'!AY124)","v":""},{"$f":"IF('NGER input 2'!AZ124=\"\",\"\",'NGER input 2'!$G124*'NGER input 2'!M124+'NGER input 2'!$H124*'NGER input 2'!V124+'NGER input 2'!$I124*'NGER input 2'!AE124-'NGER input 2'!AZ124)","v":""},{"$f":"IF('NGER input 2'!BA124=\"\",\"\",'NGER input 2'!$G124*'NGER input 2'!N124+'NGER input 2'!$H124*'NGER input 2'!W124+'NGER input 2'!$I124*'NGER input 2'!AF124-'NGER input 2'!BA124)","v":""},{"$f":"IF('NGER input 2'!BB124=\"\",\"\",'NGER input 2'!$G124*'NGER input 2'!O124+'NGER input 2'!$H124*'NGER input 2'!X124+'NGER input 2'!$I124*'NGER input 2'!AG124-'NGER input 2'!BB124)","v":""},{"$f":"IF('NGER input 2'!BC124=\"\",\"\",'NGER input 2'!$G124*'NGER input 2'!P124+'NGER input 2'!$H124*'NGER input 2'!Y124+'NGER input 2'!$I124*'NGER input 2'!AH124-'NGER input 2'!BC124)","v":""},{"$f":"IF('NGER input 2'!BD124=\"\",\"\",'NGER input 2'!$G124*'NGER input 2'!Q124+'NGER input 2'!$H124*'NGER input 2'!Z124+'NGER input 2'!$I124*'NGER input 2'!AI124-'NGER input 2'!BD124)","v":""},{"$f":"IF('NGER input 2'!BE124=\"\",\"\",'NGER input 2'!$G124*'NGER input 2'!R124+'NGER input 2'!$H124*'NGER input 2'!AA124+'NGER input 2'!$I124*'NGER input 2'!AJ124-'NGER input 2'!BE124)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG124,IF('NGER input 1'!$B$6>1,GG124*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH124,IF('NGER input 1'!$B$6>1,GH124*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI124,IF('NGER input 1'!$B$6>1,GI124*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ124,IF('NGER input 1'!$B$6>1,GJ124*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK124,IF('NGER input 1'!$B$6>1,GK124*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL124,IF('NGER input 1'!$B$6>1,GL124*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM124,IF('NGER input 1'!$B$6>1,GM124*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN124,IF('NGER input 1'!$B$6>1,GN124*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO124,IF('NGER input 1'!$B$6>1,GO124*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP124,IF('NGER input 1'!$B$6>1,GP124*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[121,0,0,0,0,null,{"$f":"IF(OR($F125='Common parameters'!$EQ$8,$F125=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F125='Common parameters'!$EQ$4,$F125='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F125='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F125='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F125='Common parameters'!$EQ$8,$F125=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F125='Common parameters'!$EQ$4,$F125='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F125='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F125='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW125<>\"\",AW125,'NGER input 2'!CP125+((SUM('NGER input 2'!$DH125:$DP125)*'NGER input 2'!CP125)/(SUM('NGER input 2'!$CY125:$DG125))))","v":{"$error":"#N/A"}},{"$f":"IF(AX125<>\"\",AX125,'NGER input 2'!CQ125+((SUM('NGER input 2'!$DH125:$DP125)*'NGER input 2'!CQ125)/(SUM('NGER input 2'!$CY125:$DG125))))","v":{"$error":"#N/A"}},{"$f":"IF(AY125<>\"\",AY125,'NGER input 2'!CR125+((SUM('NGER input 2'!$DH125:$DP125)*'NGER input 2'!CR125)/(SUM('NGER input 2'!$CY125:$DG125))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ125<>\"\",AZ125,'NGER input 2'!CS125+((SUM('NGER input 2'!$DH125:$DP125)*'NGER input 2'!CS125)/(SUM('NGER input 2'!$CY125:$DG125))))","v":{"$error":"#N/A"}},{"$f":"IF(BA125<>\"\",BA125,'NGER input 2'!CT125+((SUM('NGER input 2'!$DH125:$DP125)*'NGER input 2'!CT125)/(SUM('NGER input 2'!$CY125:$DG125))))","v":{"$error":"#N/A"}},{"$f":"IF(BB125<>\"\",BB125,'NGER input 2'!CU125+((SUM('NGER input 2'!$DH125:$DP125)*'NGER input 2'!CU125)/(SUM('NGER input 2'!$CY125:$DG125))))","v":{"$error":"#N/A"}},{"$f":"IF(BC125<>\"\",BC125,'NGER input 2'!CV125+((SUM('NGER input 2'!$DH125:$DP125)*'NGER input 2'!CV125)/(SUM('NGER input 2'!$CY125:$DG125))))","v":{"$error":"#N/A"}},{"$f":"IF(BD125<>\"\",BD125,'NGER input 2'!CW125+((SUM('NGER input 2'!$DH125:$DP125)*'NGER input 2'!CW125)/(SUM('NGER input 2'!$CY125:$DG125))))","v":{"$error":"#N/A"}},{"$f":"IF(BE125<>\"\",BE125,'NGER input 2'!CX125+((SUM('NGER input 2'!$DH125:$DP125)*'NGER input 2'!CX125)/(SUM('NGER input 2'!$CY125:$DG125))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G125*'NGER input 2'!J125+'NGER input 2'!$H125*'NGER input 2'!S125+'NGER input 2'!$I125*'NGER input 2'!AB125","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G125*'NGER input 2'!K125+'NGER input 2'!$H125*'NGER input 2'!T125+'NGER input 2'!$I125*'NGER input 2'!AC125","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G125*'NGER input 2'!L125+'NGER input 2'!$H125*'NGER input 2'!U125+'NGER input 2'!$I125*'NGER input 2'!AD125","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G125*'NGER input 2'!M125+'NGER input 2'!$H125*'NGER input 2'!V125+'NGER input 2'!$I125*'NGER input 2'!AE125","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G125*'NGER input 2'!N125+'NGER input 2'!$H125*'NGER input 2'!W125+'NGER input 2'!$I125*'NGER input 2'!AF125","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G125*'NGER input 2'!O125+'NGER input 2'!$H125*'NGER input 2'!X125+'NGER input 2'!$I125*'NGER input 2'!AG125","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G125*'NGER input 2'!P125+'NGER input 2'!$H125*'NGER input 2'!Y125+'NGER input 2'!$I125*'NGER input 2'!AH125","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G125*'NGER input 2'!Q125+'NGER input 2'!$H125*'NGER input 2'!Z125+'NGER input 2'!$I125*'NGER input 2'!AI125","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G125*'NGER input 2'!R125+'NGER input 2'!$H125*'NGER input 2'!AA125+'NGER input 2'!$I125*'NGER input 2'!AJ125","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW125<>\"\",\"\",'NGER input 2'!CP125)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX125<>\"\",\"\",'NGER input 2'!CQ125)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY125<>\"\",\"\",'NGER input 2'!CR125)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ125<>\"\",\"\",'NGER input 2'!CS125)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA125<>\"\",\"\",'NGER input 2'!CT125)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB125<>\"\",\"\",'NGER input 2'!CU125)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC125<>\"\",\"\",'NGER input 2'!CV125)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD125<>\"\",\"\",'NGER input 2'!CW125)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE125<>\"\",\"\",'NGER input 2'!CX125)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW125=\"\",\"\",'NGER input 2'!CP125-'NGER input 2'!AW125)","v":""},{"$f":"IF('NGER input 2'!AX125=\"\",\"\",'NGER input 2'!$G125*'NGER input 2'!K125+'NGER input 2'!$H125*'NGER input 2'!T125+'NGER input 2'!$I125*'NGER input 2'!AC125-'NGER input 2'!AX125)","v":""},{"$f":"IF('NGER input 2'!AY125=\"\",\"\",'NGER input 2'!$G125*'NGER input 2'!L125+'NGER input 2'!$H125*'NGER input 2'!U125+'NGER input 2'!$I125*'NGER input 2'!AD125-'NGER input 2'!AY125)","v":""},{"$f":"IF('NGER input 2'!AZ125=\"\",\"\",'NGER input 2'!$G125*'NGER input 2'!M125+'NGER input 2'!$H125*'NGER input 2'!V125+'NGER input 2'!$I125*'NGER input 2'!AE125-'NGER input 2'!AZ125)","v":""},{"$f":"IF('NGER input 2'!BA125=\"\",\"\",'NGER input 2'!$G125*'NGER input 2'!N125+'NGER input 2'!$H125*'NGER input 2'!W125+'NGER input 2'!$I125*'NGER input 2'!AF125-'NGER input 2'!BA125)","v":""},{"$f":"IF('NGER input 2'!BB125=\"\",\"\",'NGER input 2'!$G125*'NGER input 2'!O125+'NGER input 2'!$H125*'NGER input 2'!X125+'NGER input 2'!$I125*'NGER input 2'!AG125-'NGER input 2'!BB125)","v":""},{"$f":"IF('NGER input 2'!BC125=\"\",\"\",'NGER input 2'!$G125*'NGER input 2'!P125+'NGER input 2'!$H125*'NGER input 2'!Y125+'NGER input 2'!$I125*'NGER input 2'!AH125-'NGER input 2'!BC125)","v":""},{"$f":"IF('NGER input 2'!BD125=\"\",\"\",'NGER input 2'!$G125*'NGER input 2'!Q125+'NGER input 2'!$H125*'NGER input 2'!Z125+'NGER input 2'!$I125*'NGER input 2'!AI125-'NGER input 2'!BD125)","v":""},{"$f":"IF('NGER input 2'!BE125=\"\",\"\",'NGER input 2'!$G125*'NGER input 2'!R125+'NGER input 2'!$H125*'NGER input 2'!AA125+'NGER input 2'!$I125*'NGER input 2'!AJ125-'NGER input 2'!BE125)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG125,IF('NGER input 1'!$B$6>1,GG125*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH125,IF('NGER input 1'!$B$6>1,GH125*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI125,IF('NGER input 1'!$B$6>1,GI125*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ125,IF('NGER input 1'!$B$6>1,GJ125*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK125,IF('NGER input 1'!$B$6>1,GK125*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL125,IF('NGER input 1'!$B$6>1,GL125*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM125,IF('NGER input 1'!$B$6>1,GM125*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN125,IF('NGER input 1'!$B$6>1,GN125*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO125,IF('NGER input 1'!$B$6>1,GO125*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP125,IF('NGER input 1'!$B$6>1,GP125*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[122,0,0,0,0,null,{"$f":"IF(OR($F126='Common parameters'!$EQ$8,$F126=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F126='Common parameters'!$EQ$4,$F126='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F126='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F126='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F126='Common parameters'!$EQ$8,$F126=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F126='Common parameters'!$EQ$4,$F126='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F126='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F126='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW126<>\"\",AW126,'NGER input 2'!CP126+((SUM('NGER input 2'!$DH126:$DP126)*'NGER input 2'!CP126)/(SUM('NGER input 2'!$CY126:$DG126))))","v":{"$error":"#N/A"}},{"$f":"IF(AX126<>\"\",AX126,'NGER input 2'!CQ126+((SUM('NGER input 2'!$DH126:$DP126)*'NGER input 2'!CQ126)/(SUM('NGER input 2'!$CY126:$DG126))))","v":{"$error":"#N/A"}},{"$f":"IF(AY126<>\"\",AY126,'NGER input 2'!CR126+((SUM('NGER input 2'!$DH126:$DP126)*'NGER input 2'!CR126)/(SUM('NGER input 2'!$CY126:$DG126))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ126<>\"\",AZ126,'NGER input 2'!CS126+((SUM('NGER input 2'!$DH126:$DP126)*'NGER input 2'!CS126)/(SUM('NGER input 2'!$CY126:$DG126))))","v":{"$error":"#N/A"}},{"$f":"IF(BA126<>\"\",BA126,'NGER input 2'!CT126+((SUM('NGER input 2'!$DH126:$DP126)*'NGER input 2'!CT126)/(SUM('NGER input 2'!$CY126:$DG126))))","v":{"$error":"#N/A"}},{"$f":"IF(BB126<>\"\",BB126,'NGER input 2'!CU126+((SUM('NGER input 2'!$DH126:$DP126)*'NGER input 2'!CU126)/(SUM('NGER input 2'!$CY126:$DG126))))","v":{"$error":"#N/A"}},{"$f":"IF(BC126<>\"\",BC126,'NGER input 2'!CV126+((SUM('NGER input 2'!$DH126:$DP126)*'NGER input 2'!CV126)/(SUM('NGER input 2'!$CY126:$DG126))))","v":{"$error":"#N/A"}},{"$f":"IF(BD126<>\"\",BD126,'NGER input 2'!CW126+((SUM('NGER input 2'!$DH126:$DP126)*'NGER input 2'!CW126)/(SUM('NGER input 2'!$CY126:$DG126))))","v":{"$error":"#N/A"}},{"$f":"IF(BE126<>\"\",BE126,'NGER input 2'!CX126+((SUM('NGER input 2'!$DH126:$DP126)*'NGER input 2'!CX126)/(SUM('NGER input 2'!$CY126:$DG126))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G126*'NGER input 2'!J126+'NGER input 2'!$H126*'NGER input 2'!S126+'NGER input 2'!$I126*'NGER input 2'!AB126","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G126*'NGER input 2'!K126+'NGER input 2'!$H126*'NGER input 2'!T126+'NGER input 2'!$I126*'NGER input 2'!AC126","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G126*'NGER input 2'!L126+'NGER input 2'!$H126*'NGER input 2'!U126+'NGER input 2'!$I126*'NGER input 2'!AD126","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G126*'NGER input 2'!M126+'NGER input 2'!$H126*'NGER input 2'!V126+'NGER input 2'!$I126*'NGER input 2'!AE126","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G126*'NGER input 2'!N126+'NGER input 2'!$H126*'NGER input 2'!W126+'NGER input 2'!$I126*'NGER input 2'!AF126","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G126*'NGER input 2'!O126+'NGER input 2'!$H126*'NGER input 2'!X126+'NGER input 2'!$I126*'NGER input 2'!AG126","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G126*'NGER input 2'!P126+'NGER input 2'!$H126*'NGER input 2'!Y126+'NGER input 2'!$I126*'NGER input 2'!AH126","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G126*'NGER input 2'!Q126+'NGER input 2'!$H126*'NGER input 2'!Z126+'NGER input 2'!$I126*'NGER input 2'!AI126","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G126*'NGER input 2'!R126+'NGER input 2'!$H126*'NGER input 2'!AA126+'NGER input 2'!$I126*'NGER input 2'!AJ126","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW126<>\"\",\"\",'NGER input 2'!CP126)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX126<>\"\",\"\",'NGER input 2'!CQ126)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY126<>\"\",\"\",'NGER input 2'!CR126)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ126<>\"\",\"\",'NGER input 2'!CS126)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA126<>\"\",\"\",'NGER input 2'!CT126)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB126<>\"\",\"\",'NGER input 2'!CU126)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC126<>\"\",\"\",'NGER input 2'!CV126)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD126<>\"\",\"\",'NGER input 2'!CW126)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE126<>\"\",\"\",'NGER input 2'!CX126)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW126=\"\",\"\",'NGER input 2'!CP126-'NGER input 2'!AW126)","v":""},{"$f":"IF('NGER input 2'!AX126=\"\",\"\",'NGER input 2'!$G126*'NGER input 2'!K126+'NGER input 2'!$H126*'NGER input 2'!T126+'NGER input 2'!$I126*'NGER input 2'!AC126-'NGER input 2'!AX126)","v":""},{"$f":"IF('NGER input 2'!AY126=\"\",\"\",'NGER input 2'!$G126*'NGER input 2'!L126+'NGER input 2'!$H126*'NGER input 2'!U126+'NGER input 2'!$I126*'NGER input 2'!AD126-'NGER input 2'!AY126)","v":""},{"$f":"IF('NGER input 2'!AZ126=\"\",\"\",'NGER input 2'!$G126*'NGER input 2'!M126+'NGER input 2'!$H126*'NGER input 2'!V126+'NGER input 2'!$I126*'NGER input 2'!AE126-'NGER input 2'!AZ126)","v":""},{"$f":"IF('NGER input 2'!BA126=\"\",\"\",'NGER input 2'!$G126*'NGER input 2'!N126+'NGER input 2'!$H126*'NGER input 2'!W126+'NGER input 2'!$I126*'NGER input 2'!AF126-'NGER input 2'!BA126)","v":""},{"$f":"IF('NGER input 2'!BB126=\"\",\"\",'NGER input 2'!$G126*'NGER input 2'!O126+'NGER input 2'!$H126*'NGER input 2'!X126+'NGER input 2'!$I126*'NGER input 2'!AG126-'NGER input 2'!BB126)","v":""},{"$f":"IF('NGER input 2'!BC126=\"\",\"\",'NGER input 2'!$G126*'NGER input 2'!P126+'NGER input 2'!$H126*'NGER input 2'!Y126+'NGER input 2'!$I126*'NGER input 2'!AH126-'NGER input 2'!BC126)","v":""},{"$f":"IF('NGER input 2'!BD126=\"\",\"\",'NGER input 2'!$G126*'NGER input 2'!Q126+'NGER input 2'!$H126*'NGER input 2'!Z126+'NGER input 2'!$I126*'NGER input 2'!AI126-'NGER input 2'!BD126)","v":""},{"$f":"IF('NGER input 2'!BE126=\"\",\"\",'NGER input 2'!$G126*'NGER input 2'!R126+'NGER input 2'!$H126*'NGER input 2'!AA126+'NGER input 2'!$I126*'NGER input 2'!AJ126-'NGER input 2'!BE126)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG126,IF('NGER input 1'!$B$6>1,GG126*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH126,IF('NGER input 1'!$B$6>1,GH126*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI126,IF('NGER input 1'!$B$6>1,GI126*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ126,IF('NGER input 1'!$B$6>1,GJ126*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK126,IF('NGER input 1'!$B$6>1,GK126*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL126,IF('NGER input 1'!$B$6>1,GL126*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM126,IF('NGER input 1'!$B$6>1,GM126*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN126,IF('NGER input 1'!$B$6>1,GN126*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO126,IF('NGER input 1'!$B$6>1,GO126*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP126,IF('NGER input 1'!$B$6>1,GP126*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[123,0,0,0,0,null,{"$f":"IF(OR($F127='Common parameters'!$EQ$8,$F127=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F127='Common parameters'!$EQ$4,$F127='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F127='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F127='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F127='Common parameters'!$EQ$8,$F127=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F127='Common parameters'!$EQ$4,$F127='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F127='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F127='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW127<>\"\",AW127,'NGER input 2'!CP127+((SUM('NGER input 2'!$DH127:$DP127)*'NGER input 2'!CP127)/(SUM('NGER input 2'!$CY127:$DG127))))","v":{"$error":"#N/A"}},{"$f":"IF(AX127<>\"\",AX127,'NGER input 2'!CQ127+((SUM('NGER input 2'!$DH127:$DP127)*'NGER input 2'!CQ127)/(SUM('NGER input 2'!$CY127:$DG127))))","v":{"$error":"#N/A"}},{"$f":"IF(AY127<>\"\",AY127,'NGER input 2'!CR127+((SUM('NGER input 2'!$DH127:$DP127)*'NGER input 2'!CR127)/(SUM('NGER input 2'!$CY127:$DG127))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ127<>\"\",AZ127,'NGER input 2'!CS127+((SUM('NGER input 2'!$DH127:$DP127)*'NGER input 2'!CS127)/(SUM('NGER input 2'!$CY127:$DG127))))","v":{"$error":"#N/A"}},{"$f":"IF(BA127<>\"\",BA127,'NGER input 2'!CT127+((SUM('NGER input 2'!$DH127:$DP127)*'NGER input 2'!CT127)/(SUM('NGER input 2'!$CY127:$DG127))))","v":{"$error":"#N/A"}},{"$f":"IF(BB127<>\"\",BB127,'NGER input 2'!CU127+((SUM('NGER input 2'!$DH127:$DP127)*'NGER input 2'!CU127)/(SUM('NGER input 2'!$CY127:$DG127))))","v":{"$error":"#N/A"}},{"$f":"IF(BC127<>\"\",BC127,'NGER input 2'!CV127+((SUM('NGER input 2'!$DH127:$DP127)*'NGER input 2'!CV127)/(SUM('NGER input 2'!$CY127:$DG127))))","v":{"$error":"#N/A"}},{"$f":"IF(BD127<>\"\",BD127,'NGER input 2'!CW127+((SUM('NGER input 2'!$DH127:$DP127)*'NGER input 2'!CW127)/(SUM('NGER input 2'!$CY127:$DG127))))","v":{"$error":"#N/A"}},{"$f":"IF(BE127<>\"\",BE127,'NGER input 2'!CX127+((SUM('NGER input 2'!$DH127:$DP127)*'NGER input 2'!CX127)/(SUM('NGER input 2'!$CY127:$DG127))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G127*'NGER input 2'!J127+'NGER input 2'!$H127*'NGER input 2'!S127+'NGER input 2'!$I127*'NGER input 2'!AB127","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G127*'NGER input 2'!K127+'NGER input 2'!$H127*'NGER input 2'!T127+'NGER input 2'!$I127*'NGER input 2'!AC127","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G127*'NGER input 2'!L127+'NGER input 2'!$H127*'NGER input 2'!U127+'NGER input 2'!$I127*'NGER input 2'!AD127","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G127*'NGER input 2'!M127+'NGER input 2'!$H127*'NGER input 2'!V127+'NGER input 2'!$I127*'NGER input 2'!AE127","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G127*'NGER input 2'!N127+'NGER input 2'!$H127*'NGER input 2'!W127+'NGER input 2'!$I127*'NGER input 2'!AF127","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G127*'NGER input 2'!O127+'NGER input 2'!$H127*'NGER input 2'!X127+'NGER input 2'!$I127*'NGER input 2'!AG127","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G127*'NGER input 2'!P127+'NGER input 2'!$H127*'NGER input 2'!Y127+'NGER input 2'!$I127*'NGER input 2'!AH127","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G127*'NGER input 2'!Q127+'NGER input 2'!$H127*'NGER input 2'!Z127+'NGER input 2'!$I127*'NGER input 2'!AI127","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G127*'NGER input 2'!R127+'NGER input 2'!$H127*'NGER input 2'!AA127+'NGER input 2'!$I127*'NGER input 2'!AJ127","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW127<>\"\",\"\",'NGER input 2'!CP127)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX127<>\"\",\"\",'NGER input 2'!CQ127)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY127<>\"\",\"\",'NGER input 2'!CR127)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ127<>\"\",\"\",'NGER input 2'!CS127)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA127<>\"\",\"\",'NGER input 2'!CT127)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB127<>\"\",\"\",'NGER input 2'!CU127)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC127<>\"\",\"\",'NGER input 2'!CV127)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD127<>\"\",\"\",'NGER input 2'!CW127)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE127<>\"\",\"\",'NGER input 2'!CX127)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW127=\"\",\"\",'NGER input 2'!CP127-'NGER input 2'!AW127)","v":""},{"$f":"IF('NGER input 2'!AX127=\"\",\"\",'NGER input 2'!$G127*'NGER input 2'!K127+'NGER input 2'!$H127*'NGER input 2'!T127+'NGER input 2'!$I127*'NGER input 2'!AC127-'NGER input 2'!AX127)","v":""},{"$f":"IF('NGER input 2'!AY127=\"\",\"\",'NGER input 2'!$G127*'NGER input 2'!L127+'NGER input 2'!$H127*'NGER input 2'!U127+'NGER input 2'!$I127*'NGER input 2'!AD127-'NGER input 2'!AY127)","v":""},{"$f":"IF('NGER input 2'!AZ127=\"\",\"\",'NGER input 2'!$G127*'NGER input 2'!M127+'NGER input 2'!$H127*'NGER input 2'!V127+'NGER input 2'!$I127*'NGER input 2'!AE127-'NGER input 2'!AZ127)","v":""},{"$f":"IF('NGER input 2'!BA127=\"\",\"\",'NGER input 2'!$G127*'NGER input 2'!N127+'NGER input 2'!$H127*'NGER input 2'!W127+'NGER input 2'!$I127*'NGER input 2'!AF127-'NGER input 2'!BA127)","v":""},{"$f":"IF('NGER input 2'!BB127=\"\",\"\",'NGER input 2'!$G127*'NGER input 2'!O127+'NGER input 2'!$H127*'NGER input 2'!X127+'NGER input 2'!$I127*'NGER input 2'!AG127-'NGER input 2'!BB127)","v":""},{"$f":"IF('NGER input 2'!BC127=\"\",\"\",'NGER input 2'!$G127*'NGER input 2'!P127+'NGER input 2'!$H127*'NGER input 2'!Y127+'NGER input 2'!$I127*'NGER input 2'!AH127-'NGER input 2'!BC127)","v":""},{"$f":"IF('NGER input 2'!BD127=\"\",\"\",'NGER input 2'!$G127*'NGER input 2'!Q127+'NGER input 2'!$H127*'NGER input 2'!Z127+'NGER input 2'!$I127*'NGER input 2'!AI127-'NGER input 2'!BD127)","v":""},{"$f":"IF('NGER input 2'!BE127=\"\",\"\",'NGER input 2'!$G127*'NGER input 2'!R127+'NGER input 2'!$H127*'NGER input 2'!AA127+'NGER input 2'!$I127*'NGER input 2'!AJ127-'NGER input 2'!BE127)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG127,IF('NGER input 1'!$B$6>1,GG127*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH127,IF('NGER input 1'!$B$6>1,GH127*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI127,IF('NGER input 1'!$B$6>1,GI127*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ127,IF('NGER input 1'!$B$6>1,GJ127*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK127,IF('NGER input 1'!$B$6>1,GK127*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL127,IF('NGER input 1'!$B$6>1,GL127*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM127,IF('NGER input 1'!$B$6>1,GM127*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN127,IF('NGER input 1'!$B$6>1,GN127*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO127,IF('NGER input 1'!$B$6>1,GO127*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP127,IF('NGER input 1'!$B$6>1,GP127*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[124,0,0,0,0,null,{"$f":"IF(OR($F128='Common parameters'!$EQ$8,$F128=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F128='Common parameters'!$EQ$4,$F128='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F128='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F128='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F128='Common parameters'!$EQ$8,$F128=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F128='Common parameters'!$EQ$4,$F128='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F128='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F128='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW128<>\"\",AW128,'NGER input 2'!CP128+((SUM('NGER input 2'!$DH128:$DP128)*'NGER input 2'!CP128)/(SUM('NGER input 2'!$CY128:$DG128))))","v":{"$error":"#N/A"}},{"$f":"IF(AX128<>\"\",AX128,'NGER input 2'!CQ128+((SUM('NGER input 2'!$DH128:$DP128)*'NGER input 2'!CQ128)/(SUM('NGER input 2'!$CY128:$DG128))))","v":{"$error":"#N/A"}},{"$f":"IF(AY128<>\"\",AY128,'NGER input 2'!CR128+((SUM('NGER input 2'!$DH128:$DP128)*'NGER input 2'!CR128)/(SUM('NGER input 2'!$CY128:$DG128))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ128<>\"\",AZ128,'NGER input 2'!CS128+((SUM('NGER input 2'!$DH128:$DP128)*'NGER input 2'!CS128)/(SUM('NGER input 2'!$CY128:$DG128))))","v":{"$error":"#N/A"}},{"$f":"IF(BA128<>\"\",BA128,'NGER input 2'!CT128+((SUM('NGER input 2'!$DH128:$DP128)*'NGER input 2'!CT128)/(SUM('NGER input 2'!$CY128:$DG128))))","v":{"$error":"#N/A"}},{"$f":"IF(BB128<>\"\",BB128,'NGER input 2'!CU128+((SUM('NGER input 2'!$DH128:$DP128)*'NGER input 2'!CU128)/(SUM('NGER input 2'!$CY128:$DG128))))","v":{"$error":"#N/A"}},{"$f":"IF(BC128<>\"\",BC128,'NGER input 2'!CV128+((SUM('NGER input 2'!$DH128:$DP128)*'NGER input 2'!CV128)/(SUM('NGER input 2'!$CY128:$DG128))))","v":{"$error":"#N/A"}},{"$f":"IF(BD128<>\"\",BD128,'NGER input 2'!CW128+((SUM('NGER input 2'!$DH128:$DP128)*'NGER input 2'!CW128)/(SUM('NGER input 2'!$CY128:$DG128))))","v":{"$error":"#N/A"}},{"$f":"IF(BE128<>\"\",BE128,'NGER input 2'!CX128+((SUM('NGER input 2'!$DH128:$DP128)*'NGER input 2'!CX128)/(SUM('NGER input 2'!$CY128:$DG128))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G128*'NGER input 2'!J128+'NGER input 2'!$H128*'NGER input 2'!S128+'NGER input 2'!$I128*'NGER input 2'!AB128","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G128*'NGER input 2'!K128+'NGER input 2'!$H128*'NGER input 2'!T128+'NGER input 2'!$I128*'NGER input 2'!AC128","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G128*'NGER input 2'!L128+'NGER input 2'!$H128*'NGER input 2'!U128+'NGER input 2'!$I128*'NGER input 2'!AD128","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G128*'NGER input 2'!M128+'NGER input 2'!$H128*'NGER input 2'!V128+'NGER input 2'!$I128*'NGER input 2'!AE128","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G128*'NGER input 2'!N128+'NGER input 2'!$H128*'NGER input 2'!W128+'NGER input 2'!$I128*'NGER input 2'!AF128","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G128*'NGER input 2'!O128+'NGER input 2'!$H128*'NGER input 2'!X128+'NGER input 2'!$I128*'NGER input 2'!AG128","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G128*'NGER input 2'!P128+'NGER input 2'!$H128*'NGER input 2'!Y128+'NGER input 2'!$I128*'NGER input 2'!AH128","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G128*'NGER input 2'!Q128+'NGER input 2'!$H128*'NGER input 2'!Z128+'NGER input 2'!$I128*'NGER input 2'!AI128","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G128*'NGER input 2'!R128+'NGER input 2'!$H128*'NGER input 2'!AA128+'NGER input 2'!$I128*'NGER input 2'!AJ128","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW128<>\"\",\"\",'NGER input 2'!CP128)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX128<>\"\",\"\",'NGER input 2'!CQ128)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY128<>\"\",\"\",'NGER input 2'!CR128)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ128<>\"\",\"\",'NGER input 2'!CS128)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA128<>\"\",\"\",'NGER input 2'!CT128)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB128<>\"\",\"\",'NGER input 2'!CU128)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC128<>\"\",\"\",'NGER input 2'!CV128)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD128<>\"\",\"\",'NGER input 2'!CW128)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE128<>\"\",\"\",'NGER input 2'!CX128)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW128=\"\",\"\",'NGER input 2'!CP128-'NGER input 2'!AW128)","v":""},{"$f":"IF('NGER input 2'!AX128=\"\",\"\",'NGER input 2'!$G128*'NGER input 2'!K128+'NGER input 2'!$H128*'NGER input 2'!T128+'NGER input 2'!$I128*'NGER input 2'!AC128-'NGER input 2'!AX128)","v":""},{"$f":"IF('NGER input 2'!AY128=\"\",\"\",'NGER input 2'!$G128*'NGER input 2'!L128+'NGER input 2'!$H128*'NGER input 2'!U128+'NGER input 2'!$I128*'NGER input 2'!AD128-'NGER input 2'!AY128)","v":""},{"$f":"IF('NGER input 2'!AZ128=\"\",\"\",'NGER input 2'!$G128*'NGER input 2'!M128+'NGER input 2'!$H128*'NGER input 2'!V128+'NGER input 2'!$I128*'NGER input 2'!AE128-'NGER input 2'!AZ128)","v":""},{"$f":"IF('NGER input 2'!BA128=\"\",\"\",'NGER input 2'!$G128*'NGER input 2'!N128+'NGER input 2'!$H128*'NGER input 2'!W128+'NGER input 2'!$I128*'NGER input 2'!AF128-'NGER input 2'!BA128)","v":""},{"$f":"IF('NGER input 2'!BB128=\"\",\"\",'NGER input 2'!$G128*'NGER input 2'!O128+'NGER input 2'!$H128*'NGER input 2'!X128+'NGER input 2'!$I128*'NGER input 2'!AG128-'NGER input 2'!BB128)","v":""},{"$f":"IF('NGER input 2'!BC128=\"\",\"\",'NGER input 2'!$G128*'NGER input 2'!P128+'NGER input 2'!$H128*'NGER input 2'!Y128+'NGER input 2'!$I128*'NGER input 2'!AH128-'NGER input 2'!BC128)","v":""},{"$f":"IF('NGER input 2'!BD128=\"\",\"\",'NGER input 2'!$G128*'NGER input 2'!Q128+'NGER input 2'!$H128*'NGER input 2'!Z128+'NGER input 2'!$I128*'NGER input 2'!AI128-'NGER input 2'!BD128)","v":""},{"$f":"IF('NGER input 2'!BE128=\"\",\"\",'NGER input 2'!$G128*'NGER input 2'!R128+'NGER input 2'!$H128*'NGER input 2'!AA128+'NGER input 2'!$I128*'NGER input 2'!AJ128-'NGER input 2'!BE128)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG128,IF('NGER input 1'!$B$6>1,GG128*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH128,IF('NGER input 1'!$B$6>1,GH128*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI128,IF('NGER input 1'!$B$6>1,GI128*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ128,IF('NGER input 1'!$B$6>1,GJ128*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK128,IF('NGER input 1'!$B$6>1,GK128*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL128,IF('NGER input 1'!$B$6>1,GL128*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM128,IF('NGER input 1'!$B$6>1,GM128*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN128,IF('NGER input 1'!$B$6>1,GN128*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO128,IF('NGER input 1'!$B$6>1,GO128*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP128,IF('NGER input 1'!$B$6>1,GP128*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[125,0,0,0,0,null,{"$f":"IF(OR($F129='Common parameters'!$EQ$8,$F129=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F129='Common parameters'!$EQ$4,$F129='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F129='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F129='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F129='Common parameters'!$EQ$8,$F129=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F129='Common parameters'!$EQ$4,$F129='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F129='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F129='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW129<>\"\",AW129,'NGER input 2'!CP129+((SUM('NGER input 2'!$DH129:$DP129)*'NGER input 2'!CP129)/(SUM('NGER input 2'!$CY129:$DG129))))","v":{"$error":"#N/A"}},{"$f":"IF(AX129<>\"\",AX129,'NGER input 2'!CQ129+((SUM('NGER input 2'!$DH129:$DP129)*'NGER input 2'!CQ129)/(SUM('NGER input 2'!$CY129:$DG129))))","v":{"$error":"#N/A"}},{"$f":"IF(AY129<>\"\",AY129,'NGER input 2'!CR129+((SUM('NGER input 2'!$DH129:$DP129)*'NGER input 2'!CR129)/(SUM('NGER input 2'!$CY129:$DG129))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ129<>\"\",AZ129,'NGER input 2'!CS129+((SUM('NGER input 2'!$DH129:$DP129)*'NGER input 2'!CS129)/(SUM('NGER input 2'!$CY129:$DG129))))","v":{"$error":"#N/A"}},{"$f":"IF(BA129<>\"\",BA129,'NGER input 2'!CT129+((SUM('NGER input 2'!$DH129:$DP129)*'NGER input 2'!CT129)/(SUM('NGER input 2'!$CY129:$DG129))))","v":{"$error":"#N/A"}},{"$f":"IF(BB129<>\"\",BB129,'NGER input 2'!CU129+((SUM('NGER input 2'!$DH129:$DP129)*'NGER input 2'!CU129)/(SUM('NGER input 2'!$CY129:$DG129))))","v":{"$error":"#N/A"}},{"$f":"IF(BC129<>\"\",BC129,'NGER input 2'!CV129+((SUM('NGER input 2'!$DH129:$DP129)*'NGER input 2'!CV129)/(SUM('NGER input 2'!$CY129:$DG129))))","v":{"$error":"#N/A"}},{"$f":"IF(BD129<>\"\",BD129,'NGER input 2'!CW129+((SUM('NGER input 2'!$DH129:$DP129)*'NGER input 2'!CW129)/(SUM('NGER input 2'!$CY129:$DG129))))","v":{"$error":"#N/A"}},{"$f":"IF(BE129<>\"\",BE129,'NGER input 2'!CX129+((SUM('NGER input 2'!$DH129:$DP129)*'NGER input 2'!CX129)/(SUM('NGER input 2'!$CY129:$DG129))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G129*'NGER input 2'!J129+'NGER input 2'!$H129*'NGER input 2'!S129+'NGER input 2'!$I129*'NGER input 2'!AB129","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G129*'NGER input 2'!K129+'NGER input 2'!$H129*'NGER input 2'!T129+'NGER input 2'!$I129*'NGER input 2'!AC129","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G129*'NGER input 2'!L129+'NGER input 2'!$H129*'NGER input 2'!U129+'NGER input 2'!$I129*'NGER input 2'!AD129","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G129*'NGER input 2'!M129+'NGER input 2'!$H129*'NGER input 2'!V129+'NGER input 2'!$I129*'NGER input 2'!AE129","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G129*'NGER input 2'!N129+'NGER input 2'!$H129*'NGER input 2'!W129+'NGER input 2'!$I129*'NGER input 2'!AF129","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G129*'NGER input 2'!O129+'NGER input 2'!$H129*'NGER input 2'!X129+'NGER input 2'!$I129*'NGER input 2'!AG129","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G129*'NGER input 2'!P129+'NGER input 2'!$H129*'NGER input 2'!Y129+'NGER input 2'!$I129*'NGER input 2'!AH129","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G129*'NGER input 2'!Q129+'NGER input 2'!$H129*'NGER input 2'!Z129+'NGER input 2'!$I129*'NGER input 2'!AI129","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G129*'NGER input 2'!R129+'NGER input 2'!$H129*'NGER input 2'!AA129+'NGER input 2'!$I129*'NGER input 2'!AJ129","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW129<>\"\",\"\",'NGER input 2'!CP129)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX129<>\"\",\"\",'NGER input 2'!CQ129)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY129<>\"\",\"\",'NGER input 2'!CR129)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ129<>\"\",\"\",'NGER input 2'!CS129)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA129<>\"\",\"\",'NGER input 2'!CT129)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB129<>\"\",\"\",'NGER input 2'!CU129)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC129<>\"\",\"\",'NGER input 2'!CV129)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD129<>\"\",\"\",'NGER input 2'!CW129)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE129<>\"\",\"\",'NGER input 2'!CX129)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW129=\"\",\"\",'NGER input 2'!CP129-'NGER input 2'!AW129)","v":""},{"$f":"IF('NGER input 2'!AX129=\"\",\"\",'NGER input 2'!$G129*'NGER input 2'!K129+'NGER input 2'!$H129*'NGER input 2'!T129+'NGER input 2'!$I129*'NGER input 2'!AC129-'NGER input 2'!AX129)","v":""},{"$f":"IF('NGER input 2'!AY129=\"\",\"\",'NGER input 2'!$G129*'NGER input 2'!L129+'NGER input 2'!$H129*'NGER input 2'!U129+'NGER input 2'!$I129*'NGER input 2'!AD129-'NGER input 2'!AY129)","v":""},{"$f":"IF('NGER input 2'!AZ129=\"\",\"\",'NGER input 2'!$G129*'NGER input 2'!M129+'NGER input 2'!$H129*'NGER input 2'!V129+'NGER input 2'!$I129*'NGER input 2'!AE129-'NGER input 2'!AZ129)","v":""},{"$f":"IF('NGER input 2'!BA129=\"\",\"\",'NGER input 2'!$G129*'NGER input 2'!N129+'NGER input 2'!$H129*'NGER input 2'!W129+'NGER input 2'!$I129*'NGER input 2'!AF129-'NGER input 2'!BA129)","v":""},{"$f":"IF('NGER input 2'!BB129=\"\",\"\",'NGER input 2'!$G129*'NGER input 2'!O129+'NGER input 2'!$H129*'NGER input 2'!X129+'NGER input 2'!$I129*'NGER input 2'!AG129-'NGER input 2'!BB129)","v":""},{"$f":"IF('NGER input 2'!BC129=\"\",\"\",'NGER input 2'!$G129*'NGER input 2'!P129+'NGER input 2'!$H129*'NGER input 2'!Y129+'NGER input 2'!$I129*'NGER input 2'!AH129-'NGER input 2'!BC129)","v":""},{"$f":"IF('NGER input 2'!BD129=\"\",\"\",'NGER input 2'!$G129*'NGER input 2'!Q129+'NGER input 2'!$H129*'NGER input 2'!Z129+'NGER input 2'!$I129*'NGER input 2'!AI129-'NGER input 2'!BD129)","v":""},{"$f":"IF('NGER input 2'!BE129=\"\",\"\",'NGER input 2'!$G129*'NGER input 2'!R129+'NGER input 2'!$H129*'NGER input 2'!AA129+'NGER input 2'!$I129*'NGER input 2'!AJ129-'NGER input 2'!BE129)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG129,IF('NGER input 1'!$B$6>1,GG129*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH129,IF('NGER input 1'!$B$6>1,GH129*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI129,IF('NGER input 1'!$B$6>1,GI129*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ129,IF('NGER input 1'!$B$6>1,GJ129*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK129,IF('NGER input 1'!$B$6>1,GK129*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL129,IF('NGER input 1'!$B$6>1,GL129*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM129,IF('NGER input 1'!$B$6>1,GM129*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN129,IF('NGER input 1'!$B$6>1,GN129*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO129,IF('NGER input 1'!$B$6>1,GO129*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP129,IF('NGER input 1'!$B$6>1,GP129*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[126,0,0,0,0,null,{"$f":"IF(OR($F130='Common parameters'!$EQ$8,$F130=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F130='Common parameters'!$EQ$4,$F130='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F130='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F130='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F130='Common parameters'!$EQ$8,$F130=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F130='Common parameters'!$EQ$4,$F130='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F130='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F130='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW130<>\"\",AW130,'NGER input 2'!CP130+((SUM('NGER input 2'!$DH130:$DP130)*'NGER input 2'!CP130)/(SUM('NGER input 2'!$CY130:$DG130))))","v":{"$error":"#N/A"}},{"$f":"IF(AX130<>\"\",AX130,'NGER input 2'!CQ130+((SUM('NGER input 2'!$DH130:$DP130)*'NGER input 2'!CQ130)/(SUM('NGER input 2'!$CY130:$DG130))))","v":{"$error":"#N/A"}},{"$f":"IF(AY130<>\"\",AY130,'NGER input 2'!CR130+((SUM('NGER input 2'!$DH130:$DP130)*'NGER input 2'!CR130)/(SUM('NGER input 2'!$CY130:$DG130))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ130<>\"\",AZ130,'NGER input 2'!CS130+((SUM('NGER input 2'!$DH130:$DP130)*'NGER input 2'!CS130)/(SUM('NGER input 2'!$CY130:$DG130))))","v":{"$error":"#N/A"}},{"$f":"IF(BA130<>\"\",BA130,'NGER input 2'!CT130+((SUM('NGER input 2'!$DH130:$DP130)*'NGER input 2'!CT130)/(SUM('NGER input 2'!$CY130:$DG130))))","v":{"$error":"#N/A"}},{"$f":"IF(BB130<>\"\",BB130,'NGER input 2'!CU130+((SUM('NGER input 2'!$DH130:$DP130)*'NGER input 2'!CU130)/(SUM('NGER input 2'!$CY130:$DG130))))","v":{"$error":"#N/A"}},{"$f":"IF(BC130<>\"\",BC130,'NGER input 2'!CV130+((SUM('NGER input 2'!$DH130:$DP130)*'NGER input 2'!CV130)/(SUM('NGER input 2'!$CY130:$DG130))))","v":{"$error":"#N/A"}},{"$f":"IF(BD130<>\"\",BD130,'NGER input 2'!CW130+((SUM('NGER input 2'!$DH130:$DP130)*'NGER input 2'!CW130)/(SUM('NGER input 2'!$CY130:$DG130))))","v":{"$error":"#N/A"}},{"$f":"IF(BE130<>\"\",BE130,'NGER input 2'!CX130+((SUM('NGER input 2'!$DH130:$DP130)*'NGER input 2'!CX130)/(SUM('NGER input 2'!$CY130:$DG130))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G130*'NGER input 2'!J130+'NGER input 2'!$H130*'NGER input 2'!S130+'NGER input 2'!$I130*'NGER input 2'!AB130","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G130*'NGER input 2'!K130+'NGER input 2'!$H130*'NGER input 2'!T130+'NGER input 2'!$I130*'NGER input 2'!AC130","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G130*'NGER input 2'!L130+'NGER input 2'!$H130*'NGER input 2'!U130+'NGER input 2'!$I130*'NGER input 2'!AD130","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G130*'NGER input 2'!M130+'NGER input 2'!$H130*'NGER input 2'!V130+'NGER input 2'!$I130*'NGER input 2'!AE130","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G130*'NGER input 2'!N130+'NGER input 2'!$H130*'NGER input 2'!W130+'NGER input 2'!$I130*'NGER input 2'!AF130","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G130*'NGER input 2'!O130+'NGER input 2'!$H130*'NGER input 2'!X130+'NGER input 2'!$I130*'NGER input 2'!AG130","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G130*'NGER input 2'!P130+'NGER input 2'!$H130*'NGER input 2'!Y130+'NGER input 2'!$I130*'NGER input 2'!AH130","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G130*'NGER input 2'!Q130+'NGER input 2'!$H130*'NGER input 2'!Z130+'NGER input 2'!$I130*'NGER input 2'!AI130","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G130*'NGER input 2'!R130+'NGER input 2'!$H130*'NGER input 2'!AA130+'NGER input 2'!$I130*'NGER input 2'!AJ130","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW130<>\"\",\"\",'NGER input 2'!CP130)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX130<>\"\",\"\",'NGER input 2'!CQ130)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY130<>\"\",\"\",'NGER input 2'!CR130)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ130<>\"\",\"\",'NGER input 2'!CS130)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA130<>\"\",\"\",'NGER input 2'!CT130)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB130<>\"\",\"\",'NGER input 2'!CU130)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC130<>\"\",\"\",'NGER input 2'!CV130)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD130<>\"\",\"\",'NGER input 2'!CW130)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE130<>\"\",\"\",'NGER input 2'!CX130)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW130=\"\",\"\",'NGER input 2'!CP130-'NGER input 2'!AW130)","v":""},{"$f":"IF('NGER input 2'!AX130=\"\",\"\",'NGER input 2'!$G130*'NGER input 2'!K130+'NGER input 2'!$H130*'NGER input 2'!T130+'NGER input 2'!$I130*'NGER input 2'!AC130-'NGER input 2'!AX130)","v":""},{"$f":"IF('NGER input 2'!AY130=\"\",\"\",'NGER input 2'!$G130*'NGER input 2'!L130+'NGER input 2'!$H130*'NGER input 2'!U130+'NGER input 2'!$I130*'NGER input 2'!AD130-'NGER input 2'!AY130)","v":""},{"$f":"IF('NGER input 2'!AZ130=\"\",\"\",'NGER input 2'!$G130*'NGER input 2'!M130+'NGER input 2'!$H130*'NGER input 2'!V130+'NGER input 2'!$I130*'NGER input 2'!AE130-'NGER input 2'!AZ130)","v":""},{"$f":"IF('NGER input 2'!BA130=\"\",\"\",'NGER input 2'!$G130*'NGER input 2'!N130+'NGER input 2'!$H130*'NGER input 2'!W130+'NGER input 2'!$I130*'NGER input 2'!AF130-'NGER input 2'!BA130)","v":""},{"$f":"IF('NGER input 2'!BB130=\"\",\"\",'NGER input 2'!$G130*'NGER input 2'!O130+'NGER input 2'!$H130*'NGER input 2'!X130+'NGER input 2'!$I130*'NGER input 2'!AG130-'NGER input 2'!BB130)","v":""},{"$f":"IF('NGER input 2'!BC130=\"\",\"\",'NGER input 2'!$G130*'NGER input 2'!P130+'NGER input 2'!$H130*'NGER input 2'!Y130+'NGER input 2'!$I130*'NGER input 2'!AH130-'NGER input 2'!BC130)","v":""},{"$f":"IF('NGER input 2'!BD130=\"\",\"\",'NGER input 2'!$G130*'NGER input 2'!Q130+'NGER input 2'!$H130*'NGER input 2'!Z130+'NGER input 2'!$I130*'NGER input 2'!AI130-'NGER input 2'!BD130)","v":""},{"$f":"IF('NGER input 2'!BE130=\"\",\"\",'NGER input 2'!$G130*'NGER input 2'!R130+'NGER input 2'!$H130*'NGER input 2'!AA130+'NGER input 2'!$I130*'NGER input 2'!AJ130-'NGER input 2'!BE130)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG130,IF('NGER input 1'!$B$6>1,GG130*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH130,IF('NGER input 1'!$B$6>1,GH130*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI130,IF('NGER input 1'!$B$6>1,GI130*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ130,IF('NGER input 1'!$B$6>1,GJ130*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK130,IF('NGER input 1'!$B$6>1,GK130*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL130,IF('NGER input 1'!$B$6>1,GL130*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM130,IF('NGER input 1'!$B$6>1,GM130*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN130,IF('NGER input 1'!$B$6>1,GN130*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO130,IF('NGER input 1'!$B$6>1,GO130*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP130,IF('NGER input 1'!$B$6>1,GP130*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[127,0,0,0,0,null,{"$f":"IF(OR($F131='Common parameters'!$EQ$8,$F131=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F131='Common parameters'!$EQ$4,$F131='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F131='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F131='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F131='Common parameters'!$EQ$8,$F131=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F131='Common parameters'!$EQ$4,$F131='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F131='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F131='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW131<>\"\",AW131,'NGER input 2'!CP131+((SUM('NGER input 2'!$DH131:$DP131)*'NGER input 2'!CP131)/(SUM('NGER input 2'!$CY131:$DG131))))","v":{"$error":"#N/A"}},{"$f":"IF(AX131<>\"\",AX131,'NGER input 2'!CQ131+((SUM('NGER input 2'!$DH131:$DP131)*'NGER input 2'!CQ131)/(SUM('NGER input 2'!$CY131:$DG131))))","v":{"$error":"#N/A"}},{"$f":"IF(AY131<>\"\",AY131,'NGER input 2'!CR131+((SUM('NGER input 2'!$DH131:$DP131)*'NGER input 2'!CR131)/(SUM('NGER input 2'!$CY131:$DG131))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ131<>\"\",AZ131,'NGER input 2'!CS131+((SUM('NGER input 2'!$DH131:$DP131)*'NGER input 2'!CS131)/(SUM('NGER input 2'!$CY131:$DG131))))","v":{"$error":"#N/A"}},{"$f":"IF(BA131<>\"\",BA131,'NGER input 2'!CT131+((SUM('NGER input 2'!$DH131:$DP131)*'NGER input 2'!CT131)/(SUM('NGER input 2'!$CY131:$DG131))))","v":{"$error":"#N/A"}},{"$f":"IF(BB131<>\"\",BB131,'NGER input 2'!CU131+((SUM('NGER input 2'!$DH131:$DP131)*'NGER input 2'!CU131)/(SUM('NGER input 2'!$CY131:$DG131))))","v":{"$error":"#N/A"}},{"$f":"IF(BC131<>\"\",BC131,'NGER input 2'!CV131+((SUM('NGER input 2'!$DH131:$DP131)*'NGER input 2'!CV131)/(SUM('NGER input 2'!$CY131:$DG131))))","v":{"$error":"#N/A"}},{"$f":"IF(BD131<>\"\",BD131,'NGER input 2'!CW131+((SUM('NGER input 2'!$DH131:$DP131)*'NGER input 2'!CW131)/(SUM('NGER input 2'!$CY131:$DG131))))","v":{"$error":"#N/A"}},{"$f":"IF(BE131<>\"\",BE131,'NGER input 2'!CX131+((SUM('NGER input 2'!$DH131:$DP131)*'NGER input 2'!CX131)/(SUM('NGER input 2'!$CY131:$DG131))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G131*'NGER input 2'!J131+'NGER input 2'!$H131*'NGER input 2'!S131+'NGER input 2'!$I131*'NGER input 2'!AB131","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G131*'NGER input 2'!K131+'NGER input 2'!$H131*'NGER input 2'!T131+'NGER input 2'!$I131*'NGER input 2'!AC131","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G131*'NGER input 2'!L131+'NGER input 2'!$H131*'NGER input 2'!U131+'NGER input 2'!$I131*'NGER input 2'!AD131","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G131*'NGER input 2'!M131+'NGER input 2'!$H131*'NGER input 2'!V131+'NGER input 2'!$I131*'NGER input 2'!AE131","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G131*'NGER input 2'!N131+'NGER input 2'!$H131*'NGER input 2'!W131+'NGER input 2'!$I131*'NGER input 2'!AF131","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G131*'NGER input 2'!O131+'NGER input 2'!$H131*'NGER input 2'!X131+'NGER input 2'!$I131*'NGER input 2'!AG131","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G131*'NGER input 2'!P131+'NGER input 2'!$H131*'NGER input 2'!Y131+'NGER input 2'!$I131*'NGER input 2'!AH131","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G131*'NGER input 2'!Q131+'NGER input 2'!$H131*'NGER input 2'!Z131+'NGER input 2'!$I131*'NGER input 2'!AI131","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G131*'NGER input 2'!R131+'NGER input 2'!$H131*'NGER input 2'!AA131+'NGER input 2'!$I131*'NGER input 2'!AJ131","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW131<>\"\",\"\",'NGER input 2'!CP131)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX131<>\"\",\"\",'NGER input 2'!CQ131)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY131<>\"\",\"\",'NGER input 2'!CR131)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ131<>\"\",\"\",'NGER input 2'!CS131)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA131<>\"\",\"\",'NGER input 2'!CT131)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB131<>\"\",\"\",'NGER input 2'!CU131)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC131<>\"\",\"\",'NGER input 2'!CV131)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD131<>\"\",\"\",'NGER input 2'!CW131)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE131<>\"\",\"\",'NGER input 2'!CX131)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW131=\"\",\"\",'NGER input 2'!CP131-'NGER input 2'!AW131)","v":""},{"$f":"IF('NGER input 2'!AX131=\"\",\"\",'NGER input 2'!$G131*'NGER input 2'!K131+'NGER input 2'!$H131*'NGER input 2'!T131+'NGER input 2'!$I131*'NGER input 2'!AC131-'NGER input 2'!AX131)","v":""},{"$f":"IF('NGER input 2'!AY131=\"\",\"\",'NGER input 2'!$G131*'NGER input 2'!L131+'NGER input 2'!$H131*'NGER input 2'!U131+'NGER input 2'!$I131*'NGER input 2'!AD131-'NGER input 2'!AY131)","v":""},{"$f":"IF('NGER input 2'!AZ131=\"\",\"\",'NGER input 2'!$G131*'NGER input 2'!M131+'NGER input 2'!$H131*'NGER input 2'!V131+'NGER input 2'!$I131*'NGER input 2'!AE131-'NGER input 2'!AZ131)","v":""},{"$f":"IF('NGER input 2'!BA131=\"\",\"\",'NGER input 2'!$G131*'NGER input 2'!N131+'NGER input 2'!$H131*'NGER input 2'!W131+'NGER input 2'!$I131*'NGER input 2'!AF131-'NGER input 2'!BA131)","v":""},{"$f":"IF('NGER input 2'!BB131=\"\",\"\",'NGER input 2'!$G131*'NGER input 2'!O131+'NGER input 2'!$H131*'NGER input 2'!X131+'NGER input 2'!$I131*'NGER input 2'!AG131-'NGER input 2'!BB131)","v":""},{"$f":"IF('NGER input 2'!BC131=\"\",\"\",'NGER input 2'!$G131*'NGER input 2'!P131+'NGER input 2'!$H131*'NGER input 2'!Y131+'NGER input 2'!$I131*'NGER input 2'!AH131-'NGER input 2'!BC131)","v":""},{"$f":"IF('NGER input 2'!BD131=\"\",\"\",'NGER input 2'!$G131*'NGER input 2'!Q131+'NGER input 2'!$H131*'NGER input 2'!Z131+'NGER input 2'!$I131*'NGER input 2'!AI131-'NGER input 2'!BD131)","v":""},{"$f":"IF('NGER input 2'!BE131=\"\",\"\",'NGER input 2'!$G131*'NGER input 2'!R131+'NGER input 2'!$H131*'NGER input 2'!AA131+'NGER input 2'!$I131*'NGER input 2'!AJ131-'NGER input 2'!BE131)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG131,IF('NGER input 1'!$B$6>1,GG131*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH131,IF('NGER input 1'!$B$6>1,GH131*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI131,IF('NGER input 1'!$B$6>1,GI131*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ131,IF('NGER input 1'!$B$6>1,GJ131*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK131,IF('NGER input 1'!$B$6>1,GK131*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL131,IF('NGER input 1'!$B$6>1,GL131*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM131,IF('NGER input 1'!$B$6>1,GM131*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN131,IF('NGER input 1'!$B$6>1,GN131*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO131,IF('NGER input 1'!$B$6>1,GO131*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP131,IF('NGER input 1'!$B$6>1,GP131*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[128,{"$f":"IF(A132=\"\",\"\",0)","v":0},{"$f":"IF($B132=\"\",\"\",0)","v":0},0,0,null,{"$f":"IF(OR($F132='Common parameters'!$EQ$8,$F132=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F132='Common parameters'!$EQ$4,$F132='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F132='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F132='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F132='Common parameters'!$EQ$8,$F132=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F132='Common parameters'!$EQ$4,$F132='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F132='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F132='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"1-G132-H132","v":{"$error":"#N/A"}},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},{"$f":"1-SUM(J132:Q132)","v":0.27999999999999992},{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},{"$f":"1-SUM(S132:Z132)","v":0.375},{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},{"$f":"1-SUM(AB132:AI132)","v":0.89},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW132<>\"\",AW132,'NGER input 2'!CP132+((SUM('NGER input 2'!$DH132:$DP132)*'NGER input 2'!CP132)/(SUM('NGER input 2'!$CY132:$DG132))))","v":{"$error":"#N/A"}},{"$f":"IF(AX132<>\"\",AX132,'NGER input 2'!CQ132+((SUM('NGER input 2'!$DH132:$DP132)*'NGER input 2'!CQ132)/(SUM('NGER input 2'!$CY132:$DG132))))","v":{"$error":"#N/A"}},{"$f":"IF(AY132<>\"\",AY132,'NGER input 2'!CR132+((SUM('NGER input 2'!$DH132:$DP132)*'NGER input 2'!CR132)/(SUM('NGER input 2'!$CY132:$DG132))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ132<>\"\",AZ132,'NGER input 2'!CS132+((SUM('NGER input 2'!$DH132:$DP132)*'NGER input 2'!CS132)/(SUM('NGER input 2'!$CY132:$DG132))))","v":{"$error":"#N/A"}},{"$f":"IF(BA132<>\"\",BA132,'NGER input 2'!CT132+((SUM('NGER input 2'!$DH132:$DP132)*'NGER input 2'!CT132)/(SUM('NGER input 2'!$CY132:$DG132))))","v":{"$error":"#N/A"}},{"$f":"IF(BB132<>\"\",BB132,'NGER input 2'!CU132+((SUM('NGER input 2'!$DH132:$DP132)*'NGER input 2'!CU132)/(SUM('NGER input 2'!$CY132:$DG132))))","v":{"$error":"#N/A"}},{"$f":"IF(BC132<>\"\",BC132,'NGER input 2'!CV132+((SUM('NGER input 2'!$DH132:$DP132)*'NGER input 2'!CV132)/(SUM('NGER input 2'!$CY132:$DG132))))","v":{"$error":"#N/A"}},{"$f":"IF(BD132<>\"\",BD132,'NGER input 2'!CW132+((SUM('NGER input 2'!$DH132:$DP132)*'NGER input 2'!CW132)/(SUM('NGER input 2'!$CY132:$DG132))))","v":{"$error":"#N/A"}},{"$f":"IF(BE132<>\"\",BE132,'NGER input 2'!CX132+((SUM('NGER input 2'!$DH132:$DP132)*'NGER input 2'!CX132)/(SUM('NGER input 2'!$CY132:$DG132))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B132+CI132","v":0},{"$f":"SUM(AK132:AM132)","v":0},{"$f":"G132*$B132/$CH132","v":{"$error":"#N/A"}},{"$f":"H132*$B132/$CH132","v":{"$error":"#N/A"}},{"$f":"I132*$B132/$CH132","v":{"$error":"#N/A"}},{"$f":"AM132/$CH132","v":{"$error":"#DIV/0!"}},{"$f":"AK132/$CH132","v":{"$error":"#DIV/0!"}},{"$f":"AL132/$CH132","v":{"$error":"#DIV/0!"}},{"$f":"'NGER input 2'!$G132*'NGER input 2'!J132+'NGER input 2'!$H132*'NGER input 2'!S132+'NGER input 2'!$I132*'NGER input 2'!AB132","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G132*'NGER input 2'!K132+'NGER input 2'!$H132*'NGER input 2'!T132+'NGER input 2'!$I132*'NGER input 2'!AC132","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G132*'NGER input 2'!L132+'NGER input 2'!$H132*'NGER input 2'!U132+'NGER input 2'!$I132*'NGER input 2'!AD132","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G132*'NGER input 2'!M132+'NGER input 2'!$H132*'NGER input 2'!V132+'NGER input 2'!$I132*'NGER input 2'!AE132","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G132*'NGER input 2'!N132+'NGER input 2'!$H132*'NGER input 2'!W132+'NGER input 2'!$I132*'NGER input 2'!AF132","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G132*'NGER input 2'!O132+'NGER input 2'!$H132*'NGER input 2'!X132+'NGER input 2'!$I132*'NGER input 2'!AG132","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G132*'NGER input 2'!P132+'NGER input 2'!$H132*'NGER input 2'!Y132+'NGER input 2'!$I132*'NGER input 2'!AH132","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G132*'NGER input 2'!Q132+'NGER input 2'!$H132*'NGER input 2'!Z132+'NGER input 2'!$I132*'NGER input 2'!AI132","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G132*'NGER input 2'!R132+'NGER input 2'!$H132*'NGER input 2'!AA132+'NGER input 2'!$I132*'NGER input 2'!AJ132","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW132<>\"\",\"\",'NGER input 2'!CP132)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX132<>\"\",\"\",'NGER input 2'!CQ132)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY132<>\"\",\"\",'NGER input 2'!CR132)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ132<>\"\",\"\",'NGER input 2'!CS132)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA132<>\"\",\"\",'NGER input 2'!CT132)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB132<>\"\",\"\",'NGER input 2'!CU132)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC132<>\"\",\"\",'NGER input 2'!CV132)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD132<>\"\",\"\",'NGER input 2'!CW132)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE132<>\"\",\"\",'NGER input 2'!CX132)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW132=\"\",\"\",'NGER input 2'!CP132-'NGER input 2'!AW132)","v":""},{"$f":"IF('NGER input 2'!AX132=\"\",\"\",'NGER input 2'!$G132*'NGER input 2'!K132+'NGER input 2'!$H132*'NGER input 2'!T132+'NGER input 2'!$I132*'NGER input 2'!AC132-'NGER input 2'!AX132)","v":""},{"$f":"IF('NGER input 2'!AY132=\"\",\"\",'NGER input 2'!$G132*'NGER input 2'!L132+'NGER input 2'!$H132*'NGER input 2'!U132+'NGER input 2'!$I132*'NGER input 2'!AD132-'NGER input 2'!AY132)","v":""},{"$f":"IF('NGER input 2'!AZ132=\"\",\"\",'NGER input 2'!$G132*'NGER input 2'!M132+'NGER input 2'!$H132*'NGER input 2'!V132+'NGER input 2'!$I132*'NGER input 2'!AE132-'NGER input 2'!AZ132)","v":""},{"$f":"IF('NGER input 2'!BA132=\"\",\"\",'NGER input 2'!$G132*'NGER input 2'!N132+'NGER input 2'!$H132*'NGER input 2'!W132+'NGER input 2'!$I132*'NGER input 2'!AF132-'NGER input 2'!BA132)","v":""},{"$f":"IF('NGER input 2'!BB132=\"\",\"\",'NGER input 2'!$G132*'NGER input 2'!O132+'NGER input 2'!$H132*'NGER input 2'!X132+'NGER input 2'!$I132*'NGER input 2'!AG132-'NGER input 2'!BB132)","v":""},{"$f":"IF('NGER input 2'!BC132=\"\",\"\",'NGER input 2'!$G132*'NGER input 2'!P132+'NGER input 2'!$H132*'NGER input 2'!Y132+'NGER input 2'!$I132*'NGER input 2'!AH132-'NGER input 2'!BC132)","v":""},{"$f":"IF('NGER input 2'!BD132=\"\",\"\",'NGER input 2'!$G132*'NGER input 2'!Q132+'NGER input 2'!$H132*'NGER input 2'!Z132+'NGER input 2'!$I132*'NGER input 2'!AI132-'NGER input 2'!BD132)","v":""},{"$f":"IF('NGER input 2'!BE132=\"\",\"\",'NGER input 2'!$G132*'NGER input 2'!R132+'NGER input 2'!$H132*'NGER input 2'!AA132+'NGER input 2'!$I132*'NGER input 2'!AJ132-'NGER input 2'!BE132)","v":""},{"$f":"$B132*BF132","v":{"$error":"#N/A"}},{"$f":"$B132*BG132","v":{"$error":"#N/A"}},{"$f":"$B132*BH132","v":{"$error":"#N/A"}},{"$f":"$B132*BI132","v":{"$error":"#N/A"}},{"$f":"$B132*BJ132","v":{"$error":"#N/A"}},{"$f":"$B132*BK132","v":{"$error":"#N/A"}},{"$f":"$B132*BL132","v":{"$error":"#N/A"}},{"$f":"$B132*BM132","v":{"$error":"#N/A"}},{"$f":"$B132*BN132","v":{"$error":"#N/A"}},{"$f":"DQ132-BO132-BX132","v":{"$error":"#N/A"}},{"$f":"DR132-BP132-BY132","v":{"$error":"#N/A"}},{"$f":"DS132-BQ132-BZ132","v":{"$error":"#N/A"}},{"$f":"DT132-BR132-CA132","v":{"$error":"#N/A"}},{"$f":"DU132-BS132-CB132","v":{"$error":"#N/A"}},{"$f":"DV132-BT132-CC132","v":{"$error":"#N/A"}},{"$f":"DW132-BU132-CD132","v":{"$error":"#N/A"}},{"$f":"DX132-BV132-CE132","v":{"$error":"#N/A"}},{"$f":"DY132-CG132","v":{"$error":"#N/A"}},{"$f":"$AM132*AN132","v":0},{"$f":"$AM132*AO132","v":0},{"$f":"$AM132*AP132","v":0},{"$f":"$AM132*AQ132","v":0},{"$f":"$AM132*AR132","v":0},{"$f":"$AM132*AS132","v":0},{"$f":"$AM132*AT132","v":0},{"$f":"$AM132*AU132","v":0},{"$f":"$AM132*AV132","v":0},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG132,IF('NGER input 1'!$B$6>1,GG132*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH132,IF('NGER input 1'!$B$6>1,GH132*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI132,IF('NGER input 1'!$B$6>1,GI132*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ132,IF('NGER input 1'!$B$6>1,GJ132*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK132,IF('NGER input 1'!$B$6>1,GK132*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL132,IF('NGER input 1'!$B$6>1,GL132*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM132,IF('NGER input 1'!$B$6>1,GM132*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN132,IF('NGER input 1'!$B$6>1,GN132*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO132,IF('NGER input 1'!$B$6>1,GO132*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP132,IF('NGER input 1'!$B$6>1,GP132*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[129,0,0,0,0,null,{"$f":"IF(OR($F133='Common parameters'!$EQ$8,$F133=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F133='Common parameters'!$EQ$4,$F133='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F133='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F133='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F133='Common parameters'!$EQ$8,$F133=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F133='Common parameters'!$EQ$4,$F133='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F133='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F133='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW133<>\"\",AW133,'NGER input 2'!CP133+((SUM('NGER input 2'!$DH133:$DP133)*'NGER input 2'!CP133)/(SUM('NGER input 2'!$CY133:$DG133))))","v":{"$error":"#N/A"}},{"$f":"IF(AX133<>\"\",AX133,'NGER input 2'!CQ133+((SUM('NGER input 2'!$DH133:$DP133)*'NGER input 2'!CQ133)/(SUM('NGER input 2'!$CY133:$DG133))))","v":{"$error":"#N/A"}},{"$f":"IF(AY133<>\"\",AY133,'NGER input 2'!CR133+((SUM('NGER input 2'!$DH133:$DP133)*'NGER input 2'!CR133)/(SUM('NGER input 2'!$CY133:$DG133))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ133<>\"\",AZ133,'NGER input 2'!CS133+((SUM('NGER input 2'!$DH133:$DP133)*'NGER input 2'!CS133)/(SUM('NGER input 2'!$CY133:$DG133))))","v":{"$error":"#N/A"}},{"$f":"IF(BA133<>\"\",BA133,'NGER input 2'!CT133+((SUM('NGER input 2'!$DH133:$DP133)*'NGER input 2'!CT133)/(SUM('NGER input 2'!$CY133:$DG133))))","v":{"$error":"#N/A"}},{"$f":"IF(BB133<>\"\",BB133,'NGER input 2'!CU133+((SUM('NGER input 2'!$DH133:$DP133)*'NGER input 2'!CU133)/(SUM('NGER input 2'!$CY133:$DG133))))","v":{"$error":"#N/A"}},{"$f":"IF(BC133<>\"\",BC133,'NGER input 2'!CV133+((SUM('NGER input 2'!$DH133:$DP133)*'NGER input 2'!CV133)/(SUM('NGER input 2'!$CY133:$DG133))))","v":{"$error":"#N/A"}},{"$f":"IF(BD133<>\"\",BD133,'NGER input 2'!CW133+((SUM('NGER input 2'!$DH133:$DP133)*'NGER input 2'!CW133)/(SUM('NGER input 2'!$CY133:$DG133))))","v":{"$error":"#N/A"}},{"$f":"IF(BE133<>\"\",BE133,'NGER input 2'!CX133+((SUM('NGER input 2'!$DH133:$DP133)*'NGER input 2'!CX133)/(SUM('NGER input 2'!$CY133:$DG133))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G133*'NGER input 2'!J133+'NGER input 2'!$H133*'NGER input 2'!S133+'NGER input 2'!$I133*'NGER input 2'!AB133","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G133*'NGER input 2'!K133+'NGER input 2'!$H133*'NGER input 2'!T133+'NGER input 2'!$I133*'NGER input 2'!AC133","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G133*'NGER input 2'!L133+'NGER input 2'!$H133*'NGER input 2'!U133+'NGER input 2'!$I133*'NGER input 2'!AD133","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G133*'NGER input 2'!M133+'NGER input 2'!$H133*'NGER input 2'!V133+'NGER input 2'!$I133*'NGER input 2'!AE133","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G133*'NGER input 2'!N133+'NGER input 2'!$H133*'NGER input 2'!W133+'NGER input 2'!$I133*'NGER input 2'!AF133","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G133*'NGER input 2'!O133+'NGER input 2'!$H133*'NGER input 2'!X133+'NGER input 2'!$I133*'NGER input 2'!AG133","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G133*'NGER input 2'!P133+'NGER input 2'!$H133*'NGER input 2'!Y133+'NGER input 2'!$I133*'NGER input 2'!AH133","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G133*'NGER input 2'!Q133+'NGER input 2'!$H133*'NGER input 2'!Z133+'NGER input 2'!$I133*'NGER input 2'!AI133","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G133*'NGER input 2'!R133+'NGER input 2'!$H133*'NGER input 2'!AA133+'NGER input 2'!$I133*'NGER input 2'!AJ133","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW133<>\"\",\"\",'NGER input 2'!CP133)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX133<>\"\",\"\",'NGER input 2'!CQ133)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY133<>\"\",\"\",'NGER input 2'!CR133)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ133<>\"\",\"\",'NGER input 2'!CS133)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA133<>\"\",\"\",'NGER input 2'!CT133)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB133<>\"\",\"\",'NGER input 2'!CU133)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC133<>\"\",\"\",'NGER input 2'!CV133)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD133<>\"\",\"\",'NGER input 2'!CW133)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE133<>\"\",\"\",'NGER input 2'!CX133)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW133=\"\",\"\",'NGER input 2'!CP133-'NGER input 2'!AW133)","v":""},{"$f":"IF('NGER input 2'!AX133=\"\",\"\",'NGER input 2'!$G133*'NGER input 2'!K133+'NGER input 2'!$H133*'NGER input 2'!T133+'NGER input 2'!$I133*'NGER input 2'!AC133-'NGER input 2'!AX133)","v":""},{"$f":"IF('NGER input 2'!AY133=\"\",\"\",'NGER input 2'!$G133*'NGER input 2'!L133+'NGER input 2'!$H133*'NGER input 2'!U133+'NGER input 2'!$I133*'NGER input 2'!AD133-'NGER input 2'!AY133)","v":""},{"$f":"IF('NGER input 2'!AZ133=\"\",\"\",'NGER input 2'!$G133*'NGER input 2'!M133+'NGER input 2'!$H133*'NGER input 2'!V133+'NGER input 2'!$I133*'NGER input 2'!AE133-'NGER input 2'!AZ133)","v":""},{"$f":"IF('NGER input 2'!BA133=\"\",\"\",'NGER input 2'!$G133*'NGER input 2'!N133+'NGER input 2'!$H133*'NGER input 2'!W133+'NGER input 2'!$I133*'NGER input 2'!AF133-'NGER input 2'!BA133)","v":""},{"$f":"IF('NGER input 2'!BB133=\"\",\"\",'NGER input 2'!$G133*'NGER input 2'!O133+'NGER input 2'!$H133*'NGER input 2'!X133+'NGER input 2'!$I133*'NGER input 2'!AG133-'NGER input 2'!BB133)","v":""},{"$f":"IF('NGER input 2'!BC133=\"\",\"\",'NGER input 2'!$G133*'NGER input 2'!P133+'NGER input 2'!$H133*'NGER input 2'!Y133+'NGER input 2'!$I133*'NGER input 2'!AH133-'NGER input 2'!BC133)","v":""},{"$f":"IF('NGER input 2'!BD133=\"\",\"\",'NGER input 2'!$G133*'NGER input 2'!Q133+'NGER input 2'!$H133*'NGER input 2'!Z133+'NGER input 2'!$I133*'NGER input 2'!AI133-'NGER input 2'!BD133)","v":""},{"$f":"IF('NGER input 2'!BE133=\"\",\"\",'NGER input 2'!$G133*'NGER input 2'!R133+'NGER input 2'!$H133*'NGER input 2'!AA133+'NGER input 2'!$I133*'NGER input 2'!AJ133-'NGER input 2'!BE133)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,{"$f":"$AK133","v":0},{"$f":"DZ133+EI133","v":{"$error":"#N/A"}},{"$f":"EA133+EJ133","v":{"$error":"#N/A"}},{"$f":"EB133+EK133","v":{"$error":"#N/A"}},{"$f":"EC133+EL133","v":{"$error":"#N/A"}},{"$f":"ED133+EM133","v":{"$error":"#N/A"}},{"$f":"EE133+EN133","v":{"$error":"#N/A"}},{"$f":"EF133+EO133","v":{"$error":"#N/A"}},{"$f":"EG133+EP133","v":{"$error":"#N/A"}},{"$f":"EH133+EQ133","v":{"$error":"#N/A"}},{"$f":"ER133","v":0},{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG133,IF('NGER input 1'!$B$6>1,GG133*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH133,IF('NGER input 1'!$B$6>1,GH133*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI133,IF('NGER input 1'!$B$6>1,GI133*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ133,IF('NGER input 1'!$B$6>1,GJ133*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK133,IF('NGER input 1'!$B$6>1,GK133*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL133,IF('NGER input 1'!$B$6>1,GL133*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM133,IF('NGER input 1'!$B$6>1,GM133*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN133,IF('NGER input 1'!$B$6>1,GN133*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO133,IF('NGER input 1'!$B$6>1,GO133*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP133,IF('NGER input 1'!$B$6>1,GP133*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[{"$f":"A133+1","v":130},0,0,0,0,null,{"$f":"IF(OR($F134='Common parameters'!$EQ$8,$F134=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F134='Common parameters'!$EQ$4,$F134='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F134='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F134='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F134='Common parameters'!$EQ$8,$F134=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F134='Common parameters'!$EQ$4,$F134='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F134='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F134='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW134<>\"\",AW134,'NGER input 2'!CP134+((SUM('NGER input 2'!$DH134:$DP134)*'NGER input 2'!CP134)/(SUM('NGER input 2'!$CY134:$DG134))))","v":{"$error":"#N/A"}},{"$f":"IF(AX134<>\"\",AX134,'NGER input 2'!CQ134+((SUM('NGER input 2'!$DH134:$DP134)*'NGER input 2'!CQ134)/(SUM('NGER input 2'!$CY134:$DG134))))","v":{"$error":"#N/A"}},{"$f":"IF(AY134<>\"\",AY134,'NGER input 2'!CR134+((SUM('NGER input 2'!$DH134:$DP134)*'NGER input 2'!CR134)/(SUM('NGER input 2'!$CY134:$DG134))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ134<>\"\",AZ134,'NGER input 2'!CS134+((SUM('NGER input 2'!$DH134:$DP134)*'NGER input 2'!CS134)/(SUM('NGER input 2'!$CY134:$DG134))))","v":{"$error":"#N/A"}},{"$f":"IF(BA134<>\"\",BA134,'NGER input 2'!CT134+((SUM('NGER input 2'!$DH134:$DP134)*'NGER input 2'!CT134)/(SUM('NGER input 2'!$CY134:$DG134))))","v":{"$error":"#N/A"}},{"$f":"IF(BB134<>\"\",BB134,'NGER input 2'!CU134+((SUM('NGER input 2'!$DH134:$DP134)*'NGER input 2'!CU134)/(SUM('NGER input 2'!$CY134:$DG134))))","v":{"$error":"#N/A"}},{"$f":"IF(BC134<>\"\",BC134,'NGER input 2'!CV134+((SUM('NGER input 2'!$DH134:$DP134)*'NGER input 2'!CV134)/(SUM('NGER input 2'!$CY134:$DG134))))","v":{"$error":"#N/A"}},{"$f":"IF(BD134<>\"\",BD134,'NGER input 2'!CW134+((SUM('NGER input 2'!$DH134:$DP134)*'NGER input 2'!CW134)/(SUM('NGER input 2'!$CY134:$DG134))))","v":{"$error":"#N/A"}},{"$f":"IF(BE134<>\"\",BE134,'NGER input 2'!CX134+((SUM('NGER input 2'!$DH134:$DP134)*'NGER input 2'!CX134)/(SUM('NGER input 2'!$CY134:$DG134))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G134*'NGER input 2'!J134+'NGER input 2'!$H134*'NGER input 2'!S134+'NGER input 2'!$I134*'NGER input 2'!AB134","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G134*'NGER input 2'!K134+'NGER input 2'!$H134*'NGER input 2'!T134+'NGER input 2'!$I134*'NGER input 2'!AC134","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G134*'NGER input 2'!L134+'NGER input 2'!$H134*'NGER input 2'!U134+'NGER input 2'!$I134*'NGER input 2'!AD134","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G134*'NGER input 2'!M134+'NGER input 2'!$H134*'NGER input 2'!V134+'NGER input 2'!$I134*'NGER input 2'!AE134","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G134*'NGER input 2'!N134+'NGER input 2'!$H134*'NGER input 2'!W134+'NGER input 2'!$I134*'NGER input 2'!AF134","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G134*'NGER input 2'!O134+'NGER input 2'!$H134*'NGER input 2'!X134+'NGER input 2'!$I134*'NGER input 2'!AG134","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G134*'NGER input 2'!P134+'NGER input 2'!$H134*'NGER input 2'!Y134+'NGER input 2'!$I134*'NGER input 2'!AH134","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G134*'NGER input 2'!Q134+'NGER input 2'!$H134*'NGER input 2'!Z134+'NGER input 2'!$I134*'NGER input 2'!AI134","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G134*'NGER input 2'!R134+'NGER input 2'!$H134*'NGER input 2'!AA134+'NGER input 2'!$I134*'NGER input 2'!AJ134","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW134<>\"\",\"\",'NGER input 2'!CP134)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX134<>\"\",\"\",'NGER input 2'!CQ134)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY134<>\"\",\"\",'NGER input 2'!CR134)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ134<>\"\",\"\",'NGER input 2'!CS134)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA134<>\"\",\"\",'NGER input 2'!CT134)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB134<>\"\",\"\",'NGER input 2'!CU134)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC134<>\"\",\"\",'NGER input 2'!CV134)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD134<>\"\",\"\",'NGER input 2'!CW134)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE134<>\"\",\"\",'NGER input 2'!CX134)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW134=\"\",\"\",'NGER input 2'!CP134-'NGER input 2'!AW134)","v":""},{"$f":"IF('NGER input 2'!AX134=\"\",\"\",'NGER input 2'!$G134*'NGER input 2'!K134+'NGER input 2'!$H134*'NGER input 2'!T134+'NGER input 2'!$I134*'NGER input 2'!AC134-'NGER input 2'!AX134)","v":""},{"$f":"IF('NGER input 2'!AY134=\"\",\"\",'NGER input 2'!$G134*'NGER input 2'!L134+'NGER input 2'!$H134*'NGER input 2'!U134+'NGER input 2'!$I134*'NGER input 2'!AD134-'NGER input 2'!AY134)","v":""},{"$f":"IF('NGER input 2'!AZ134=\"\",\"\",'NGER input 2'!$G134*'NGER input 2'!M134+'NGER input 2'!$H134*'NGER input 2'!V134+'NGER input 2'!$I134*'NGER input 2'!AE134-'NGER input 2'!AZ134)","v":""},{"$f":"IF('NGER input 2'!BA134=\"\",\"\",'NGER input 2'!$G134*'NGER input 2'!N134+'NGER input 2'!$H134*'NGER input 2'!W134+'NGER input 2'!$I134*'NGER input 2'!AF134-'NGER input 2'!BA134)","v":""},{"$f":"IF('NGER input 2'!BB134=\"\",\"\",'NGER input 2'!$G134*'NGER input 2'!O134+'NGER input 2'!$H134*'NGER input 2'!X134+'NGER input 2'!$I134*'NGER input 2'!AG134-'NGER input 2'!BB134)","v":""},{"$f":"IF('NGER input 2'!BC134=\"\",\"\",'NGER input 2'!$G134*'NGER input 2'!P134+'NGER input 2'!$H134*'NGER input 2'!Y134+'NGER input 2'!$I134*'NGER input 2'!AH134-'NGER input 2'!BC134)","v":""},{"$f":"IF('NGER input 2'!BD134=\"\",\"\",'NGER input 2'!$G134*'NGER input 2'!Q134+'NGER input 2'!$H134*'NGER input 2'!Z134+'NGER input 2'!$I134*'NGER input 2'!AI134-'NGER input 2'!BD134)","v":""},{"$f":"IF('NGER input 2'!BE134=\"\",\"\",'NGER input 2'!$G134*'NGER input 2'!R134+'NGER input 2'!$H134*'NGER input 2'!AA134+'NGER input 2'!$I134*'NGER input 2'!AJ134-'NGER input 2'!BE134)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG134,IF('NGER input 1'!$B$6>1,GG134*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH134,IF('NGER input 1'!$B$6>1,GH134*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI134,IF('NGER input 1'!$B$6>1,GI134*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ134,IF('NGER input 1'!$B$6>1,GJ134*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK134,IF('NGER input 1'!$B$6>1,GK134*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL134,IF('NGER input 1'!$B$6>1,GL134*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM134,IF('NGER input 1'!$B$6>1,GM134*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN134,IF('NGER input 1'!$B$6>1,GN134*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO134,IF('NGER input 1'!$B$6>1,GO134*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP134,IF('NGER input 1'!$B$6>1,GP134*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[131,0,0,0,0,null,{"$f":"IF(OR($F135='Common parameters'!$EQ$8,$F135=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F135='Common parameters'!$EQ$4,$F135='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F135='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F135='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F135='Common parameters'!$EQ$8,$F135=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F135='Common parameters'!$EQ$4,$F135='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F135='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F135='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW135<>\"\",AW135,'NGER input 2'!CP135+((SUM('NGER input 2'!$DH135:$DP135)*'NGER input 2'!CP135)/(SUM('NGER input 2'!$CY135:$DG135))))","v":{"$error":"#N/A"}},{"$f":"IF(AX135<>\"\",AX135,'NGER input 2'!CQ135+((SUM('NGER input 2'!$DH135:$DP135)*'NGER input 2'!CQ135)/(SUM('NGER input 2'!$CY135:$DG135))))","v":{"$error":"#N/A"}},{"$f":"IF(AY135<>\"\",AY135,'NGER input 2'!CR135+((SUM('NGER input 2'!$DH135:$DP135)*'NGER input 2'!CR135)/(SUM('NGER input 2'!$CY135:$DG135))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ135<>\"\",AZ135,'NGER input 2'!CS135+((SUM('NGER input 2'!$DH135:$DP135)*'NGER input 2'!CS135)/(SUM('NGER input 2'!$CY135:$DG135))))","v":{"$error":"#N/A"}},{"$f":"IF(BA135<>\"\",BA135,'NGER input 2'!CT135+((SUM('NGER input 2'!$DH135:$DP135)*'NGER input 2'!CT135)/(SUM('NGER input 2'!$CY135:$DG135))))","v":{"$error":"#N/A"}},{"$f":"IF(BB135<>\"\",BB135,'NGER input 2'!CU135+((SUM('NGER input 2'!$DH135:$DP135)*'NGER input 2'!CU135)/(SUM('NGER input 2'!$CY135:$DG135))))","v":{"$error":"#N/A"}},{"$f":"IF(BC135<>\"\",BC135,'NGER input 2'!CV135+((SUM('NGER input 2'!$DH135:$DP135)*'NGER input 2'!CV135)/(SUM('NGER input 2'!$CY135:$DG135))))","v":{"$error":"#N/A"}},{"$f":"IF(BD135<>\"\",BD135,'NGER input 2'!CW135+((SUM('NGER input 2'!$DH135:$DP135)*'NGER input 2'!CW135)/(SUM('NGER input 2'!$CY135:$DG135))))","v":{"$error":"#N/A"}},{"$f":"IF(BE135<>\"\",BE135,'NGER input 2'!CX135+((SUM('NGER input 2'!$DH135:$DP135)*'NGER input 2'!CX135)/(SUM('NGER input 2'!$CY135:$DG135))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G135*'NGER input 2'!J135+'NGER input 2'!$H135*'NGER input 2'!S135+'NGER input 2'!$I135*'NGER input 2'!AB135","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G135*'NGER input 2'!K135+'NGER input 2'!$H135*'NGER input 2'!T135+'NGER input 2'!$I135*'NGER input 2'!AC135","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G135*'NGER input 2'!L135+'NGER input 2'!$H135*'NGER input 2'!U135+'NGER input 2'!$I135*'NGER input 2'!AD135","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G135*'NGER input 2'!M135+'NGER input 2'!$H135*'NGER input 2'!V135+'NGER input 2'!$I135*'NGER input 2'!AE135","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G135*'NGER input 2'!N135+'NGER input 2'!$H135*'NGER input 2'!W135+'NGER input 2'!$I135*'NGER input 2'!AF135","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G135*'NGER input 2'!O135+'NGER input 2'!$H135*'NGER input 2'!X135+'NGER input 2'!$I135*'NGER input 2'!AG135","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G135*'NGER input 2'!P135+'NGER input 2'!$H135*'NGER input 2'!Y135+'NGER input 2'!$I135*'NGER input 2'!AH135","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G135*'NGER input 2'!Q135+'NGER input 2'!$H135*'NGER input 2'!Z135+'NGER input 2'!$I135*'NGER input 2'!AI135","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G135*'NGER input 2'!R135+'NGER input 2'!$H135*'NGER input 2'!AA135+'NGER input 2'!$I135*'NGER input 2'!AJ135","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW135<>\"\",\"\",'NGER input 2'!CP135)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX135<>\"\",\"\",'NGER input 2'!CQ135)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY135<>\"\",\"\",'NGER input 2'!CR135)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ135<>\"\",\"\",'NGER input 2'!CS135)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA135<>\"\",\"\",'NGER input 2'!CT135)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB135<>\"\",\"\",'NGER input 2'!CU135)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC135<>\"\",\"\",'NGER input 2'!CV135)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD135<>\"\",\"\",'NGER input 2'!CW135)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE135<>\"\",\"\",'NGER input 2'!CX135)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW135=\"\",\"\",'NGER input 2'!CP135-'NGER input 2'!AW135)","v":""},{"$f":"IF('NGER input 2'!AX135=\"\",\"\",'NGER input 2'!$G135*'NGER input 2'!K135+'NGER input 2'!$H135*'NGER input 2'!T135+'NGER input 2'!$I135*'NGER input 2'!AC135-'NGER input 2'!AX135)","v":""},{"$f":"IF('NGER input 2'!AY135=\"\",\"\",'NGER input 2'!$G135*'NGER input 2'!L135+'NGER input 2'!$H135*'NGER input 2'!U135+'NGER input 2'!$I135*'NGER input 2'!AD135-'NGER input 2'!AY135)","v":""},{"$f":"IF('NGER input 2'!AZ135=\"\",\"\",'NGER input 2'!$G135*'NGER input 2'!M135+'NGER input 2'!$H135*'NGER input 2'!V135+'NGER input 2'!$I135*'NGER input 2'!AE135-'NGER input 2'!AZ135)","v":""},{"$f":"IF('NGER input 2'!BA135=\"\",\"\",'NGER input 2'!$G135*'NGER input 2'!N135+'NGER input 2'!$H135*'NGER input 2'!W135+'NGER input 2'!$I135*'NGER input 2'!AF135-'NGER input 2'!BA135)","v":""},{"$f":"IF('NGER input 2'!BB135=\"\",\"\",'NGER input 2'!$G135*'NGER input 2'!O135+'NGER input 2'!$H135*'NGER input 2'!X135+'NGER input 2'!$I135*'NGER input 2'!AG135-'NGER input 2'!BB135)","v":""},{"$f":"IF('NGER input 2'!BC135=\"\",\"\",'NGER input 2'!$G135*'NGER input 2'!P135+'NGER input 2'!$H135*'NGER input 2'!Y135+'NGER input 2'!$I135*'NGER input 2'!AH135-'NGER input 2'!BC135)","v":""},{"$f":"IF('NGER input 2'!BD135=\"\",\"\",'NGER input 2'!$G135*'NGER input 2'!Q135+'NGER input 2'!$H135*'NGER input 2'!Z135+'NGER input 2'!$I135*'NGER input 2'!AI135-'NGER input 2'!BD135)","v":""},{"$f":"IF('NGER input 2'!BE135=\"\",\"\",'NGER input 2'!$G135*'NGER input 2'!R135+'NGER input 2'!$H135*'NGER input 2'!AA135+'NGER input 2'!$I135*'NGER input 2'!AJ135-'NGER input 2'!BE135)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG135,IF('NGER input 1'!$B$6>1,GG135*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH135,IF('NGER input 1'!$B$6>1,GH135*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI135,IF('NGER input 1'!$B$6>1,GI135*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ135,IF('NGER input 1'!$B$6>1,GJ135*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK135,IF('NGER input 1'!$B$6>1,GK135*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL135,IF('NGER input 1'!$B$6>1,GL135*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM135,IF('NGER input 1'!$B$6>1,GM135*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN135,IF('NGER input 1'!$B$6>1,GN135*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO135,IF('NGER input 1'!$B$6>1,GO135*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP135,IF('NGER input 1'!$B$6>1,GP135*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[132,0,0,0,0,null,{"$f":"IF(OR($F136='Common parameters'!$EQ$8,$F136=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F136='Common parameters'!$EQ$4,$F136='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F136='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F136='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F136='Common parameters'!$EQ$8,$F136=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F136='Common parameters'!$EQ$4,$F136='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F136='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F136='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW136<>\"\",AW136,'NGER input 2'!CP136+((SUM('NGER input 2'!$DH136:$DP136)*'NGER input 2'!CP136)/(SUM('NGER input 2'!$CY136:$DG136))))","v":{"$error":"#N/A"}},{"$f":"IF(AX136<>\"\",AX136,'NGER input 2'!CQ136+((SUM('NGER input 2'!$DH136:$DP136)*'NGER input 2'!CQ136)/(SUM('NGER input 2'!$CY136:$DG136))))","v":{"$error":"#N/A"}},{"$f":"IF(AY136<>\"\",AY136,'NGER input 2'!CR136+((SUM('NGER input 2'!$DH136:$DP136)*'NGER input 2'!CR136)/(SUM('NGER input 2'!$CY136:$DG136))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ136<>\"\",AZ136,'NGER input 2'!CS136+((SUM('NGER input 2'!$DH136:$DP136)*'NGER input 2'!CS136)/(SUM('NGER input 2'!$CY136:$DG136))))","v":{"$error":"#N/A"}},{"$f":"IF(BA136<>\"\",BA136,'NGER input 2'!CT136+((SUM('NGER input 2'!$DH136:$DP136)*'NGER input 2'!CT136)/(SUM('NGER input 2'!$CY136:$DG136))))","v":{"$error":"#N/A"}},{"$f":"IF(BB136<>\"\",BB136,'NGER input 2'!CU136+((SUM('NGER input 2'!$DH136:$DP136)*'NGER input 2'!CU136)/(SUM('NGER input 2'!$CY136:$DG136))))","v":{"$error":"#N/A"}},{"$f":"IF(BC136<>\"\",BC136,'NGER input 2'!CV136+((SUM('NGER input 2'!$DH136:$DP136)*'NGER input 2'!CV136)/(SUM('NGER input 2'!$CY136:$DG136))))","v":{"$error":"#N/A"}},{"$f":"IF(BD136<>\"\",BD136,'NGER input 2'!CW136+((SUM('NGER input 2'!$DH136:$DP136)*'NGER input 2'!CW136)/(SUM('NGER input 2'!$CY136:$DG136))))","v":{"$error":"#N/A"}},{"$f":"IF(BE136<>\"\",BE136,'NGER input 2'!CX136+((SUM('NGER input 2'!$DH136:$DP136)*'NGER input 2'!CX136)/(SUM('NGER input 2'!$CY136:$DG136))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G136*'NGER input 2'!J136+'NGER input 2'!$H136*'NGER input 2'!S136+'NGER input 2'!$I136*'NGER input 2'!AB136","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G136*'NGER input 2'!K136+'NGER input 2'!$H136*'NGER input 2'!T136+'NGER input 2'!$I136*'NGER input 2'!AC136","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G136*'NGER input 2'!L136+'NGER input 2'!$H136*'NGER input 2'!U136+'NGER input 2'!$I136*'NGER input 2'!AD136","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G136*'NGER input 2'!M136+'NGER input 2'!$H136*'NGER input 2'!V136+'NGER input 2'!$I136*'NGER input 2'!AE136","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G136*'NGER input 2'!N136+'NGER input 2'!$H136*'NGER input 2'!W136+'NGER input 2'!$I136*'NGER input 2'!AF136","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G136*'NGER input 2'!O136+'NGER input 2'!$H136*'NGER input 2'!X136+'NGER input 2'!$I136*'NGER input 2'!AG136","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G136*'NGER input 2'!P136+'NGER input 2'!$H136*'NGER input 2'!Y136+'NGER input 2'!$I136*'NGER input 2'!AH136","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G136*'NGER input 2'!Q136+'NGER input 2'!$H136*'NGER input 2'!Z136+'NGER input 2'!$I136*'NGER input 2'!AI136","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G136*'NGER input 2'!R136+'NGER input 2'!$H136*'NGER input 2'!AA136+'NGER input 2'!$I136*'NGER input 2'!AJ136","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW136<>\"\",\"\",'NGER input 2'!CP136)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX136<>\"\",\"\",'NGER input 2'!CQ136)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY136<>\"\",\"\",'NGER input 2'!CR136)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ136<>\"\",\"\",'NGER input 2'!CS136)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA136<>\"\",\"\",'NGER input 2'!CT136)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB136<>\"\",\"\",'NGER input 2'!CU136)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC136<>\"\",\"\",'NGER input 2'!CV136)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD136<>\"\",\"\",'NGER input 2'!CW136)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE136<>\"\",\"\",'NGER input 2'!CX136)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW136=\"\",\"\",'NGER input 2'!CP136-'NGER input 2'!AW136)","v":""},{"$f":"IF('NGER input 2'!AX136=\"\",\"\",'NGER input 2'!$G136*'NGER input 2'!K136+'NGER input 2'!$H136*'NGER input 2'!T136+'NGER input 2'!$I136*'NGER input 2'!AC136-'NGER input 2'!AX136)","v":""},{"$f":"IF('NGER input 2'!AY136=\"\",\"\",'NGER input 2'!$G136*'NGER input 2'!L136+'NGER input 2'!$H136*'NGER input 2'!U136+'NGER input 2'!$I136*'NGER input 2'!AD136-'NGER input 2'!AY136)","v":""},{"$f":"IF('NGER input 2'!AZ136=\"\",\"\",'NGER input 2'!$G136*'NGER input 2'!M136+'NGER input 2'!$H136*'NGER input 2'!V136+'NGER input 2'!$I136*'NGER input 2'!AE136-'NGER input 2'!AZ136)","v":""},{"$f":"IF('NGER input 2'!BA136=\"\",\"\",'NGER input 2'!$G136*'NGER input 2'!N136+'NGER input 2'!$H136*'NGER input 2'!W136+'NGER input 2'!$I136*'NGER input 2'!AF136-'NGER input 2'!BA136)","v":""},{"$f":"IF('NGER input 2'!BB136=\"\",\"\",'NGER input 2'!$G136*'NGER input 2'!O136+'NGER input 2'!$H136*'NGER input 2'!X136+'NGER input 2'!$I136*'NGER input 2'!AG136-'NGER input 2'!BB136)","v":""},{"$f":"IF('NGER input 2'!BC136=\"\",\"\",'NGER input 2'!$G136*'NGER input 2'!P136+'NGER input 2'!$H136*'NGER input 2'!Y136+'NGER input 2'!$I136*'NGER input 2'!AH136-'NGER input 2'!BC136)","v":""},{"$f":"IF('NGER input 2'!BD136=\"\",\"\",'NGER input 2'!$G136*'NGER input 2'!Q136+'NGER input 2'!$H136*'NGER input 2'!Z136+'NGER input 2'!$I136*'NGER input 2'!AI136-'NGER input 2'!BD136)","v":""},{"$f":"IF('NGER input 2'!BE136=\"\",\"\",'NGER input 2'!$G136*'NGER input 2'!R136+'NGER input 2'!$H136*'NGER input 2'!AA136+'NGER input 2'!$I136*'NGER input 2'!AJ136-'NGER input 2'!BE136)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG136,IF('NGER input 1'!$B$6>1,GG136*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH136,IF('NGER input 1'!$B$6>1,GH136*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI136,IF('NGER input 1'!$B$6>1,GI136*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ136,IF('NGER input 1'!$B$6>1,GJ136*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK136,IF('NGER input 1'!$B$6>1,GK136*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL136,IF('NGER input 1'!$B$6>1,GL136*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM136,IF('NGER input 1'!$B$6>1,GM136*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN136,IF('NGER input 1'!$B$6>1,GN136*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO136,IF('NGER input 1'!$B$6>1,GO136*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP136,IF('NGER input 1'!$B$6>1,GP136*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[133,0,0,0,0,null,{"$f":"IF(OR($F137='Common parameters'!$EQ$8,$F137=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F137='Common parameters'!$EQ$4,$F137='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F137='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F137='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F137='Common parameters'!$EQ$8,$F137=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F137='Common parameters'!$EQ$4,$F137='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F137='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F137='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW137<>\"\",AW137,'NGER input 2'!CP137+((SUM('NGER input 2'!$DH137:$DP137)*'NGER input 2'!CP137)/(SUM('NGER input 2'!$CY137:$DG137))))","v":{"$error":"#N/A"}},{"$f":"IF(AX137<>\"\",AX137,'NGER input 2'!CQ137+((SUM('NGER input 2'!$DH137:$DP137)*'NGER input 2'!CQ137)/(SUM('NGER input 2'!$CY137:$DG137))))","v":{"$error":"#N/A"}},{"$f":"IF(AY137<>\"\",AY137,'NGER input 2'!CR137+((SUM('NGER input 2'!$DH137:$DP137)*'NGER input 2'!CR137)/(SUM('NGER input 2'!$CY137:$DG137))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ137<>\"\",AZ137,'NGER input 2'!CS137+((SUM('NGER input 2'!$DH137:$DP137)*'NGER input 2'!CS137)/(SUM('NGER input 2'!$CY137:$DG137))))","v":{"$error":"#N/A"}},{"$f":"IF(BA137<>\"\",BA137,'NGER input 2'!CT137+((SUM('NGER input 2'!$DH137:$DP137)*'NGER input 2'!CT137)/(SUM('NGER input 2'!$CY137:$DG137))))","v":{"$error":"#N/A"}},{"$f":"IF(BB137<>\"\",BB137,'NGER input 2'!CU137+((SUM('NGER input 2'!$DH137:$DP137)*'NGER input 2'!CU137)/(SUM('NGER input 2'!$CY137:$DG137))))","v":{"$error":"#N/A"}},{"$f":"IF(BC137<>\"\",BC137,'NGER input 2'!CV137+((SUM('NGER input 2'!$DH137:$DP137)*'NGER input 2'!CV137)/(SUM('NGER input 2'!$CY137:$DG137))))","v":{"$error":"#N/A"}},{"$f":"IF(BD137<>\"\",BD137,'NGER input 2'!CW137+((SUM('NGER input 2'!$DH137:$DP137)*'NGER input 2'!CW137)/(SUM('NGER input 2'!$CY137:$DG137))))","v":{"$error":"#N/A"}},{"$f":"IF(BE137<>\"\",BE137,'NGER input 2'!CX137+((SUM('NGER input 2'!$DH137:$DP137)*'NGER input 2'!CX137)/(SUM('NGER input 2'!$CY137:$DG137))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G137*'NGER input 2'!J137+'NGER input 2'!$H137*'NGER input 2'!S137+'NGER input 2'!$I137*'NGER input 2'!AB137","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G137*'NGER input 2'!K137+'NGER input 2'!$H137*'NGER input 2'!T137+'NGER input 2'!$I137*'NGER input 2'!AC137","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G137*'NGER input 2'!L137+'NGER input 2'!$H137*'NGER input 2'!U137+'NGER input 2'!$I137*'NGER input 2'!AD137","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G137*'NGER input 2'!M137+'NGER input 2'!$H137*'NGER input 2'!V137+'NGER input 2'!$I137*'NGER input 2'!AE137","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G137*'NGER input 2'!N137+'NGER input 2'!$H137*'NGER input 2'!W137+'NGER input 2'!$I137*'NGER input 2'!AF137","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G137*'NGER input 2'!O137+'NGER input 2'!$H137*'NGER input 2'!X137+'NGER input 2'!$I137*'NGER input 2'!AG137","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G137*'NGER input 2'!P137+'NGER input 2'!$H137*'NGER input 2'!Y137+'NGER input 2'!$I137*'NGER input 2'!AH137","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G137*'NGER input 2'!Q137+'NGER input 2'!$H137*'NGER input 2'!Z137+'NGER input 2'!$I137*'NGER input 2'!AI137","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G137*'NGER input 2'!R137+'NGER input 2'!$H137*'NGER input 2'!AA137+'NGER input 2'!$I137*'NGER input 2'!AJ137","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW137<>\"\",\"\",'NGER input 2'!CP137)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX137<>\"\",\"\",'NGER input 2'!CQ137)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY137<>\"\",\"\",'NGER input 2'!CR137)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ137<>\"\",\"\",'NGER input 2'!CS137)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA137<>\"\",\"\",'NGER input 2'!CT137)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB137<>\"\",\"\",'NGER input 2'!CU137)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC137<>\"\",\"\",'NGER input 2'!CV137)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD137<>\"\",\"\",'NGER input 2'!CW137)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE137<>\"\",\"\",'NGER input 2'!CX137)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW137=\"\",\"\",'NGER input 2'!CP137-'NGER input 2'!AW137)","v":""},{"$f":"IF('NGER input 2'!AX137=\"\",\"\",'NGER input 2'!$G137*'NGER input 2'!K137+'NGER input 2'!$H137*'NGER input 2'!T137+'NGER input 2'!$I137*'NGER input 2'!AC137-'NGER input 2'!AX137)","v":""},{"$f":"IF('NGER input 2'!AY137=\"\",\"\",'NGER input 2'!$G137*'NGER input 2'!L137+'NGER input 2'!$H137*'NGER input 2'!U137+'NGER input 2'!$I137*'NGER input 2'!AD137-'NGER input 2'!AY137)","v":""},{"$f":"IF('NGER input 2'!AZ137=\"\",\"\",'NGER input 2'!$G137*'NGER input 2'!M137+'NGER input 2'!$H137*'NGER input 2'!V137+'NGER input 2'!$I137*'NGER input 2'!AE137-'NGER input 2'!AZ137)","v":""},{"$f":"IF('NGER input 2'!BA137=\"\",\"\",'NGER input 2'!$G137*'NGER input 2'!N137+'NGER input 2'!$H137*'NGER input 2'!W137+'NGER input 2'!$I137*'NGER input 2'!AF137-'NGER input 2'!BA137)","v":""},{"$f":"IF('NGER input 2'!BB137=\"\",\"\",'NGER input 2'!$G137*'NGER input 2'!O137+'NGER input 2'!$H137*'NGER input 2'!X137+'NGER input 2'!$I137*'NGER input 2'!AG137-'NGER input 2'!BB137)","v":""},{"$f":"IF('NGER input 2'!BC137=\"\",\"\",'NGER input 2'!$G137*'NGER input 2'!P137+'NGER input 2'!$H137*'NGER input 2'!Y137+'NGER input 2'!$I137*'NGER input 2'!AH137-'NGER input 2'!BC137)","v":""},{"$f":"IF('NGER input 2'!BD137=\"\",\"\",'NGER input 2'!$G137*'NGER input 2'!Q137+'NGER input 2'!$H137*'NGER input 2'!Z137+'NGER input 2'!$I137*'NGER input 2'!AI137-'NGER input 2'!BD137)","v":""},{"$f":"IF('NGER input 2'!BE137=\"\",\"\",'NGER input 2'!$G137*'NGER input 2'!R137+'NGER input 2'!$H137*'NGER input 2'!AA137+'NGER input 2'!$I137*'NGER input 2'!AJ137-'NGER input 2'!BE137)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG137,IF('NGER input 1'!$B$6>1,GG137*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH137,IF('NGER input 1'!$B$6>1,GH137*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI137,IF('NGER input 1'!$B$6>1,GI137*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ137,IF('NGER input 1'!$B$6>1,GJ137*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK137,IF('NGER input 1'!$B$6>1,GK137*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL137,IF('NGER input 1'!$B$6>1,GL137*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM137,IF('NGER input 1'!$B$6>1,GM137*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN137,IF('NGER input 1'!$B$6>1,GN137*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO137,IF('NGER input 1'!$B$6>1,GO137*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP137,IF('NGER input 1'!$B$6>1,GP137*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[134,0,0,0,0,null,{"$f":"IF(OR($F138='Common parameters'!$EQ$8,$F138=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F138='Common parameters'!$EQ$4,$F138='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F138='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F138='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F138='Common parameters'!$EQ$8,$F138=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F138='Common parameters'!$EQ$4,$F138='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F138='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F138='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW138<>\"\",AW138,'NGER input 2'!CP138+((SUM('NGER input 2'!$DH138:$DP138)*'NGER input 2'!CP138)/(SUM('NGER input 2'!$CY138:$DG138))))","v":{"$error":"#N/A"}},{"$f":"IF(AX138<>\"\",AX138,'NGER input 2'!CQ138+((SUM('NGER input 2'!$DH138:$DP138)*'NGER input 2'!CQ138)/(SUM('NGER input 2'!$CY138:$DG138))))","v":{"$error":"#N/A"}},{"$f":"IF(AY138<>\"\",AY138,'NGER input 2'!CR138+((SUM('NGER input 2'!$DH138:$DP138)*'NGER input 2'!CR138)/(SUM('NGER input 2'!$CY138:$DG138))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ138<>\"\",AZ138,'NGER input 2'!CS138+((SUM('NGER input 2'!$DH138:$DP138)*'NGER input 2'!CS138)/(SUM('NGER input 2'!$CY138:$DG138))))","v":{"$error":"#N/A"}},{"$f":"IF(BA138<>\"\",BA138,'NGER input 2'!CT138+((SUM('NGER input 2'!$DH138:$DP138)*'NGER input 2'!CT138)/(SUM('NGER input 2'!$CY138:$DG138))))","v":{"$error":"#N/A"}},{"$f":"IF(BB138<>\"\",BB138,'NGER input 2'!CU138+((SUM('NGER input 2'!$DH138:$DP138)*'NGER input 2'!CU138)/(SUM('NGER input 2'!$CY138:$DG138))))","v":{"$error":"#N/A"}},{"$f":"IF(BC138<>\"\",BC138,'NGER input 2'!CV138+((SUM('NGER input 2'!$DH138:$DP138)*'NGER input 2'!CV138)/(SUM('NGER input 2'!$CY138:$DG138))))","v":{"$error":"#N/A"}},{"$f":"IF(BD138<>\"\",BD138,'NGER input 2'!CW138+((SUM('NGER input 2'!$DH138:$DP138)*'NGER input 2'!CW138)/(SUM('NGER input 2'!$CY138:$DG138))))","v":{"$error":"#N/A"}},{"$f":"IF(BE138<>\"\",BE138,'NGER input 2'!CX138+((SUM('NGER input 2'!$DH138:$DP138)*'NGER input 2'!CX138)/(SUM('NGER input 2'!$CY138:$DG138))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G138*'NGER input 2'!J138+'NGER input 2'!$H138*'NGER input 2'!S138+'NGER input 2'!$I138*'NGER input 2'!AB138","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G138*'NGER input 2'!K138+'NGER input 2'!$H138*'NGER input 2'!T138+'NGER input 2'!$I138*'NGER input 2'!AC138","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G138*'NGER input 2'!L138+'NGER input 2'!$H138*'NGER input 2'!U138+'NGER input 2'!$I138*'NGER input 2'!AD138","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G138*'NGER input 2'!M138+'NGER input 2'!$H138*'NGER input 2'!V138+'NGER input 2'!$I138*'NGER input 2'!AE138","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G138*'NGER input 2'!N138+'NGER input 2'!$H138*'NGER input 2'!W138+'NGER input 2'!$I138*'NGER input 2'!AF138","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G138*'NGER input 2'!O138+'NGER input 2'!$H138*'NGER input 2'!X138+'NGER input 2'!$I138*'NGER input 2'!AG138","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G138*'NGER input 2'!P138+'NGER input 2'!$H138*'NGER input 2'!Y138+'NGER input 2'!$I138*'NGER input 2'!AH138","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G138*'NGER input 2'!Q138+'NGER input 2'!$H138*'NGER input 2'!Z138+'NGER input 2'!$I138*'NGER input 2'!AI138","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G138*'NGER input 2'!R138+'NGER input 2'!$H138*'NGER input 2'!AA138+'NGER input 2'!$I138*'NGER input 2'!AJ138","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW138<>\"\",\"\",'NGER input 2'!CP138)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX138<>\"\",\"\",'NGER input 2'!CQ138)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY138<>\"\",\"\",'NGER input 2'!CR138)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ138<>\"\",\"\",'NGER input 2'!CS138)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA138<>\"\",\"\",'NGER input 2'!CT138)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB138<>\"\",\"\",'NGER input 2'!CU138)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC138<>\"\",\"\",'NGER input 2'!CV138)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD138<>\"\",\"\",'NGER input 2'!CW138)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE138<>\"\",\"\",'NGER input 2'!CX138)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW138=\"\",\"\",'NGER input 2'!CP138-'NGER input 2'!AW138)","v":""},{"$f":"IF('NGER input 2'!AX138=\"\",\"\",'NGER input 2'!$G138*'NGER input 2'!K138+'NGER input 2'!$H138*'NGER input 2'!T138+'NGER input 2'!$I138*'NGER input 2'!AC138-'NGER input 2'!AX138)","v":""},{"$f":"IF('NGER input 2'!AY138=\"\",\"\",'NGER input 2'!$G138*'NGER input 2'!L138+'NGER input 2'!$H138*'NGER input 2'!U138+'NGER input 2'!$I138*'NGER input 2'!AD138-'NGER input 2'!AY138)","v":""},{"$f":"IF('NGER input 2'!AZ138=\"\",\"\",'NGER input 2'!$G138*'NGER input 2'!M138+'NGER input 2'!$H138*'NGER input 2'!V138+'NGER input 2'!$I138*'NGER input 2'!AE138-'NGER input 2'!AZ138)","v":""},{"$f":"IF('NGER input 2'!BA138=\"\",\"\",'NGER input 2'!$G138*'NGER input 2'!N138+'NGER input 2'!$H138*'NGER input 2'!W138+'NGER input 2'!$I138*'NGER input 2'!AF138-'NGER input 2'!BA138)","v":""},{"$f":"IF('NGER input 2'!BB138=\"\",\"\",'NGER input 2'!$G138*'NGER input 2'!O138+'NGER input 2'!$H138*'NGER input 2'!X138+'NGER input 2'!$I138*'NGER input 2'!AG138-'NGER input 2'!BB138)","v":""},{"$f":"IF('NGER input 2'!BC138=\"\",\"\",'NGER input 2'!$G138*'NGER input 2'!P138+'NGER input 2'!$H138*'NGER input 2'!Y138+'NGER input 2'!$I138*'NGER input 2'!AH138-'NGER input 2'!BC138)","v":""},{"$f":"IF('NGER input 2'!BD138=\"\",\"\",'NGER input 2'!$G138*'NGER input 2'!Q138+'NGER input 2'!$H138*'NGER input 2'!Z138+'NGER input 2'!$I138*'NGER input 2'!AI138-'NGER input 2'!BD138)","v":""},{"$f":"IF('NGER input 2'!BE138=\"\",\"\",'NGER input 2'!$G138*'NGER input 2'!R138+'NGER input 2'!$H138*'NGER input 2'!AA138+'NGER input 2'!$I138*'NGER input 2'!AJ138-'NGER input 2'!BE138)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG138,IF('NGER input 1'!$B$6>1,GG138*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH138,IF('NGER input 1'!$B$6>1,GH138*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI138,IF('NGER input 1'!$B$6>1,GI138*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ138,IF('NGER input 1'!$B$6>1,GJ138*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK138,IF('NGER input 1'!$B$6>1,GK138*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL138,IF('NGER input 1'!$B$6>1,GL138*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM138,IF('NGER input 1'!$B$6>1,GM138*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN138,IF('NGER input 1'!$B$6>1,GN138*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO138,IF('NGER input 1'!$B$6>1,GO138*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP138,IF('NGER input 1'!$B$6>1,GP138*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[135,0,0,0,0,null,{"$f":"IF(OR($F139='Common parameters'!$EQ$8,$F139=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F139='Common parameters'!$EQ$4,$F139='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F139='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F139='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F139='Common parameters'!$EQ$8,$F139=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F139='Common parameters'!$EQ$4,$F139='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F139='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F139='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW139<>\"\",AW139,'NGER input 2'!CP139+((SUM('NGER input 2'!$DH139:$DP139)*'NGER input 2'!CP139)/(SUM('NGER input 2'!$CY139:$DG139))))","v":{"$error":"#N/A"}},{"$f":"IF(AX139<>\"\",AX139,'NGER input 2'!CQ139+((SUM('NGER input 2'!$DH139:$DP139)*'NGER input 2'!CQ139)/(SUM('NGER input 2'!$CY139:$DG139))))","v":{"$error":"#N/A"}},{"$f":"IF(AY139<>\"\",AY139,'NGER input 2'!CR139+((SUM('NGER input 2'!$DH139:$DP139)*'NGER input 2'!CR139)/(SUM('NGER input 2'!$CY139:$DG139))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ139<>\"\",AZ139,'NGER input 2'!CS139+((SUM('NGER input 2'!$DH139:$DP139)*'NGER input 2'!CS139)/(SUM('NGER input 2'!$CY139:$DG139))))","v":{"$error":"#N/A"}},{"$f":"IF(BA139<>\"\",BA139,'NGER input 2'!CT139+((SUM('NGER input 2'!$DH139:$DP139)*'NGER input 2'!CT139)/(SUM('NGER input 2'!$CY139:$DG139))))","v":{"$error":"#N/A"}},{"$f":"IF(BB139<>\"\",BB139,'NGER input 2'!CU139+((SUM('NGER input 2'!$DH139:$DP139)*'NGER input 2'!CU139)/(SUM('NGER input 2'!$CY139:$DG139))))","v":{"$error":"#N/A"}},{"$f":"IF(BC139<>\"\",BC139,'NGER input 2'!CV139+((SUM('NGER input 2'!$DH139:$DP139)*'NGER input 2'!CV139)/(SUM('NGER input 2'!$CY139:$DG139))))","v":{"$error":"#N/A"}},{"$f":"IF(BD139<>\"\",BD139,'NGER input 2'!CW139+((SUM('NGER input 2'!$DH139:$DP139)*'NGER input 2'!CW139)/(SUM('NGER input 2'!$CY139:$DG139))))","v":{"$error":"#N/A"}},{"$f":"IF(BE139<>\"\",BE139,'NGER input 2'!CX139+((SUM('NGER input 2'!$DH139:$DP139)*'NGER input 2'!CX139)/(SUM('NGER input 2'!$CY139:$DG139))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G139*'NGER input 2'!J139+'NGER input 2'!$H139*'NGER input 2'!S139+'NGER input 2'!$I139*'NGER input 2'!AB139","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G139*'NGER input 2'!K139+'NGER input 2'!$H139*'NGER input 2'!T139+'NGER input 2'!$I139*'NGER input 2'!AC139","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G139*'NGER input 2'!L139+'NGER input 2'!$H139*'NGER input 2'!U139+'NGER input 2'!$I139*'NGER input 2'!AD139","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G139*'NGER input 2'!M139+'NGER input 2'!$H139*'NGER input 2'!V139+'NGER input 2'!$I139*'NGER input 2'!AE139","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G139*'NGER input 2'!N139+'NGER input 2'!$H139*'NGER input 2'!W139+'NGER input 2'!$I139*'NGER input 2'!AF139","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G139*'NGER input 2'!O139+'NGER input 2'!$H139*'NGER input 2'!X139+'NGER input 2'!$I139*'NGER input 2'!AG139","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G139*'NGER input 2'!P139+'NGER input 2'!$H139*'NGER input 2'!Y139+'NGER input 2'!$I139*'NGER input 2'!AH139","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G139*'NGER input 2'!Q139+'NGER input 2'!$H139*'NGER input 2'!Z139+'NGER input 2'!$I139*'NGER input 2'!AI139","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G139*'NGER input 2'!R139+'NGER input 2'!$H139*'NGER input 2'!AA139+'NGER input 2'!$I139*'NGER input 2'!AJ139","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW139<>\"\",\"\",'NGER input 2'!CP139)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX139<>\"\",\"\",'NGER input 2'!CQ139)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY139<>\"\",\"\",'NGER input 2'!CR139)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ139<>\"\",\"\",'NGER input 2'!CS139)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA139<>\"\",\"\",'NGER input 2'!CT139)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB139<>\"\",\"\",'NGER input 2'!CU139)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC139<>\"\",\"\",'NGER input 2'!CV139)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD139<>\"\",\"\",'NGER input 2'!CW139)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE139<>\"\",\"\",'NGER input 2'!CX139)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW139=\"\",\"\",'NGER input 2'!CP139-'NGER input 2'!AW139)","v":""},{"$f":"IF('NGER input 2'!AX139=\"\",\"\",'NGER input 2'!$G139*'NGER input 2'!K139+'NGER input 2'!$H139*'NGER input 2'!T139+'NGER input 2'!$I139*'NGER input 2'!AC139-'NGER input 2'!AX139)","v":""},{"$f":"IF('NGER input 2'!AY139=\"\",\"\",'NGER input 2'!$G139*'NGER input 2'!L139+'NGER input 2'!$H139*'NGER input 2'!U139+'NGER input 2'!$I139*'NGER input 2'!AD139-'NGER input 2'!AY139)","v":""},{"$f":"IF('NGER input 2'!AZ139=\"\",\"\",'NGER input 2'!$G139*'NGER input 2'!M139+'NGER input 2'!$H139*'NGER input 2'!V139+'NGER input 2'!$I139*'NGER input 2'!AE139-'NGER input 2'!AZ139)","v":""},{"$f":"IF('NGER input 2'!BA139=\"\",\"\",'NGER input 2'!$G139*'NGER input 2'!N139+'NGER input 2'!$H139*'NGER input 2'!W139+'NGER input 2'!$I139*'NGER input 2'!AF139-'NGER input 2'!BA139)","v":""},{"$f":"IF('NGER input 2'!BB139=\"\",\"\",'NGER input 2'!$G139*'NGER input 2'!O139+'NGER input 2'!$H139*'NGER input 2'!X139+'NGER input 2'!$I139*'NGER input 2'!AG139-'NGER input 2'!BB139)","v":""},{"$f":"IF('NGER input 2'!BC139=\"\",\"\",'NGER input 2'!$G139*'NGER input 2'!P139+'NGER input 2'!$H139*'NGER input 2'!Y139+'NGER input 2'!$I139*'NGER input 2'!AH139-'NGER input 2'!BC139)","v":""},{"$f":"IF('NGER input 2'!BD139=\"\",\"\",'NGER input 2'!$G139*'NGER input 2'!Q139+'NGER input 2'!$H139*'NGER input 2'!Z139+'NGER input 2'!$I139*'NGER input 2'!AI139-'NGER input 2'!BD139)","v":""},{"$f":"IF('NGER input 2'!BE139=\"\",\"\",'NGER input 2'!$G139*'NGER input 2'!R139+'NGER input 2'!$H139*'NGER input 2'!AA139+'NGER input 2'!$I139*'NGER input 2'!AJ139-'NGER input 2'!BE139)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG139,IF('NGER input 1'!$B$6>1,GG139*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH139,IF('NGER input 1'!$B$6>1,GH139*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI139,IF('NGER input 1'!$B$6>1,GI139*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ139,IF('NGER input 1'!$B$6>1,GJ139*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK139,IF('NGER input 1'!$B$6>1,GK139*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL139,IF('NGER input 1'!$B$6>1,GL139*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM139,IF('NGER input 1'!$B$6>1,GM139*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN139,IF('NGER input 1'!$B$6>1,GN139*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO139,IF('NGER input 1'!$B$6>1,GO139*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP139,IF('NGER input 1'!$B$6>1,GP139*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[136,0,0,0,0,null,{"$f":"IF(OR($F140='Common parameters'!$EQ$8,$F140=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F140='Common parameters'!$EQ$4,$F140='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F140='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F140='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F140='Common parameters'!$EQ$8,$F140=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F140='Common parameters'!$EQ$4,$F140='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F140='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F140='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW140<>\"\",AW140,'NGER input 2'!CP140+((SUM('NGER input 2'!$DH140:$DP140)*'NGER input 2'!CP140)/(SUM('NGER input 2'!$CY140:$DG140))))","v":{"$error":"#N/A"}},{"$f":"IF(AX140<>\"\",AX140,'NGER input 2'!CQ140+((SUM('NGER input 2'!$DH140:$DP140)*'NGER input 2'!CQ140)/(SUM('NGER input 2'!$CY140:$DG140))))","v":{"$error":"#N/A"}},{"$f":"IF(AY140<>\"\",AY140,'NGER input 2'!CR140+((SUM('NGER input 2'!$DH140:$DP140)*'NGER input 2'!CR140)/(SUM('NGER input 2'!$CY140:$DG140))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ140<>\"\",AZ140,'NGER input 2'!CS140+((SUM('NGER input 2'!$DH140:$DP140)*'NGER input 2'!CS140)/(SUM('NGER input 2'!$CY140:$DG140))))","v":{"$error":"#N/A"}},{"$f":"IF(BA140<>\"\",BA140,'NGER input 2'!CT140+((SUM('NGER input 2'!$DH140:$DP140)*'NGER input 2'!CT140)/(SUM('NGER input 2'!$CY140:$DG140))))","v":{"$error":"#N/A"}},{"$f":"IF(BB140<>\"\",BB140,'NGER input 2'!CU140+((SUM('NGER input 2'!$DH140:$DP140)*'NGER input 2'!CU140)/(SUM('NGER input 2'!$CY140:$DG140))))","v":{"$error":"#N/A"}},{"$f":"IF(BC140<>\"\",BC140,'NGER input 2'!CV140+((SUM('NGER input 2'!$DH140:$DP140)*'NGER input 2'!CV140)/(SUM('NGER input 2'!$CY140:$DG140))))","v":{"$error":"#N/A"}},{"$f":"IF(BD140<>\"\",BD140,'NGER input 2'!CW140+((SUM('NGER input 2'!$DH140:$DP140)*'NGER input 2'!CW140)/(SUM('NGER input 2'!$CY140:$DG140))))","v":{"$error":"#N/A"}},{"$f":"IF(BE140<>\"\",BE140,'NGER input 2'!CX140+((SUM('NGER input 2'!$DH140:$DP140)*'NGER input 2'!CX140)/(SUM('NGER input 2'!$CY140:$DG140))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G140*'NGER input 2'!J140+'NGER input 2'!$H140*'NGER input 2'!S140+'NGER input 2'!$I140*'NGER input 2'!AB140","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G140*'NGER input 2'!K140+'NGER input 2'!$H140*'NGER input 2'!T140+'NGER input 2'!$I140*'NGER input 2'!AC140","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G140*'NGER input 2'!L140+'NGER input 2'!$H140*'NGER input 2'!U140+'NGER input 2'!$I140*'NGER input 2'!AD140","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G140*'NGER input 2'!M140+'NGER input 2'!$H140*'NGER input 2'!V140+'NGER input 2'!$I140*'NGER input 2'!AE140","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G140*'NGER input 2'!N140+'NGER input 2'!$H140*'NGER input 2'!W140+'NGER input 2'!$I140*'NGER input 2'!AF140","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G140*'NGER input 2'!O140+'NGER input 2'!$H140*'NGER input 2'!X140+'NGER input 2'!$I140*'NGER input 2'!AG140","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G140*'NGER input 2'!P140+'NGER input 2'!$H140*'NGER input 2'!Y140+'NGER input 2'!$I140*'NGER input 2'!AH140","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G140*'NGER input 2'!Q140+'NGER input 2'!$H140*'NGER input 2'!Z140+'NGER input 2'!$I140*'NGER input 2'!AI140","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G140*'NGER input 2'!R140+'NGER input 2'!$H140*'NGER input 2'!AA140+'NGER input 2'!$I140*'NGER input 2'!AJ140","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW140<>\"\",\"\",'NGER input 2'!CP140)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX140<>\"\",\"\",'NGER input 2'!CQ140)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY140<>\"\",\"\",'NGER input 2'!CR140)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ140<>\"\",\"\",'NGER input 2'!CS140)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA140<>\"\",\"\",'NGER input 2'!CT140)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB140<>\"\",\"\",'NGER input 2'!CU140)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC140<>\"\",\"\",'NGER input 2'!CV140)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD140<>\"\",\"\",'NGER input 2'!CW140)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE140<>\"\",\"\",'NGER input 2'!CX140)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW140=\"\",\"\",'NGER input 2'!CP140-'NGER input 2'!AW140)","v":""},{"$f":"IF('NGER input 2'!AX140=\"\",\"\",'NGER input 2'!$G140*'NGER input 2'!K140+'NGER input 2'!$H140*'NGER input 2'!T140+'NGER input 2'!$I140*'NGER input 2'!AC140-'NGER input 2'!AX140)","v":""},{"$f":"IF('NGER input 2'!AY140=\"\",\"\",'NGER input 2'!$G140*'NGER input 2'!L140+'NGER input 2'!$H140*'NGER input 2'!U140+'NGER input 2'!$I140*'NGER input 2'!AD140-'NGER input 2'!AY140)","v":""},{"$f":"IF('NGER input 2'!AZ140=\"\",\"\",'NGER input 2'!$G140*'NGER input 2'!M140+'NGER input 2'!$H140*'NGER input 2'!V140+'NGER input 2'!$I140*'NGER input 2'!AE140-'NGER input 2'!AZ140)","v":""},{"$f":"IF('NGER input 2'!BA140=\"\",\"\",'NGER input 2'!$G140*'NGER input 2'!N140+'NGER input 2'!$H140*'NGER input 2'!W140+'NGER input 2'!$I140*'NGER input 2'!AF140-'NGER input 2'!BA140)","v":""},{"$f":"IF('NGER input 2'!BB140=\"\",\"\",'NGER input 2'!$G140*'NGER input 2'!O140+'NGER input 2'!$H140*'NGER input 2'!X140+'NGER input 2'!$I140*'NGER input 2'!AG140-'NGER input 2'!BB140)","v":""},{"$f":"IF('NGER input 2'!BC140=\"\",\"\",'NGER input 2'!$G140*'NGER input 2'!P140+'NGER input 2'!$H140*'NGER input 2'!Y140+'NGER input 2'!$I140*'NGER input 2'!AH140-'NGER input 2'!BC140)","v":""},{"$f":"IF('NGER input 2'!BD140=\"\",\"\",'NGER input 2'!$G140*'NGER input 2'!Q140+'NGER input 2'!$H140*'NGER input 2'!Z140+'NGER input 2'!$I140*'NGER input 2'!AI140-'NGER input 2'!BD140)","v":""},{"$f":"IF('NGER input 2'!BE140=\"\",\"\",'NGER input 2'!$G140*'NGER input 2'!R140+'NGER input 2'!$H140*'NGER input 2'!AA140+'NGER input 2'!$I140*'NGER input 2'!AJ140-'NGER input 2'!BE140)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG140,IF('NGER input 1'!$B$6>1,GG140*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH140,IF('NGER input 1'!$B$6>1,GH140*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI140,IF('NGER input 1'!$B$6>1,GI140*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ140,IF('NGER input 1'!$B$6>1,GJ140*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK140,IF('NGER input 1'!$B$6>1,GK140*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL140,IF('NGER input 1'!$B$6>1,GL140*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM140,IF('NGER input 1'!$B$6>1,GM140*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN140,IF('NGER input 1'!$B$6>1,GN140*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO140,IF('NGER input 1'!$B$6>1,GO140*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP140,IF('NGER input 1'!$B$6>1,GP140*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[137,0,0,0,0,null,{"$f":"IF(OR($F141='Common parameters'!$EQ$8,$F141=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F141='Common parameters'!$EQ$4,$F141='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F141='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F141='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F141='Common parameters'!$EQ$8,$F141=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F141='Common parameters'!$EQ$4,$F141='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F141='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F141='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW141<>\"\",AW141,'NGER input 2'!CP141+((SUM('NGER input 2'!$DH141:$DP141)*'NGER input 2'!CP141)/(SUM('NGER input 2'!$CY141:$DG141))))","v":{"$error":"#N/A"}},{"$f":"IF(AX141<>\"\",AX141,'NGER input 2'!CQ141+((SUM('NGER input 2'!$DH141:$DP141)*'NGER input 2'!CQ141)/(SUM('NGER input 2'!$CY141:$DG141))))","v":{"$error":"#N/A"}},{"$f":"IF(AY141<>\"\",AY141,'NGER input 2'!CR141+((SUM('NGER input 2'!$DH141:$DP141)*'NGER input 2'!CR141)/(SUM('NGER input 2'!$CY141:$DG141))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ141<>\"\",AZ141,'NGER input 2'!CS141+((SUM('NGER input 2'!$DH141:$DP141)*'NGER input 2'!CS141)/(SUM('NGER input 2'!$CY141:$DG141))))","v":{"$error":"#N/A"}},{"$f":"IF(BA141<>\"\",BA141,'NGER input 2'!CT141+((SUM('NGER input 2'!$DH141:$DP141)*'NGER input 2'!CT141)/(SUM('NGER input 2'!$CY141:$DG141))))","v":{"$error":"#N/A"}},{"$f":"IF(BB141<>\"\",BB141,'NGER input 2'!CU141+((SUM('NGER input 2'!$DH141:$DP141)*'NGER input 2'!CU141)/(SUM('NGER input 2'!$CY141:$DG141))))","v":{"$error":"#N/A"}},{"$f":"IF(BC141<>\"\",BC141,'NGER input 2'!CV141+((SUM('NGER input 2'!$DH141:$DP141)*'NGER input 2'!CV141)/(SUM('NGER input 2'!$CY141:$DG141))))","v":{"$error":"#N/A"}},{"$f":"IF(BD141<>\"\",BD141,'NGER input 2'!CW141+((SUM('NGER input 2'!$DH141:$DP141)*'NGER input 2'!CW141)/(SUM('NGER input 2'!$CY141:$DG141))))","v":{"$error":"#N/A"}},{"$f":"IF(BE141<>\"\",BE141,'NGER input 2'!CX141+((SUM('NGER input 2'!$DH141:$DP141)*'NGER input 2'!CX141)/(SUM('NGER input 2'!$CY141:$DG141))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G141*'NGER input 2'!J141+'NGER input 2'!$H141*'NGER input 2'!S141+'NGER input 2'!$I141*'NGER input 2'!AB141","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G141*'NGER input 2'!K141+'NGER input 2'!$H141*'NGER input 2'!T141+'NGER input 2'!$I141*'NGER input 2'!AC141","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G141*'NGER input 2'!L141+'NGER input 2'!$H141*'NGER input 2'!U141+'NGER input 2'!$I141*'NGER input 2'!AD141","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G141*'NGER input 2'!M141+'NGER input 2'!$H141*'NGER input 2'!V141+'NGER input 2'!$I141*'NGER input 2'!AE141","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G141*'NGER input 2'!N141+'NGER input 2'!$H141*'NGER input 2'!W141+'NGER input 2'!$I141*'NGER input 2'!AF141","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G141*'NGER input 2'!O141+'NGER input 2'!$H141*'NGER input 2'!X141+'NGER input 2'!$I141*'NGER input 2'!AG141","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G141*'NGER input 2'!P141+'NGER input 2'!$H141*'NGER input 2'!Y141+'NGER input 2'!$I141*'NGER input 2'!AH141","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G141*'NGER input 2'!Q141+'NGER input 2'!$H141*'NGER input 2'!Z141+'NGER input 2'!$I141*'NGER input 2'!AI141","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G141*'NGER input 2'!R141+'NGER input 2'!$H141*'NGER input 2'!AA141+'NGER input 2'!$I141*'NGER input 2'!AJ141","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW141<>\"\",\"\",'NGER input 2'!CP141)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX141<>\"\",\"\",'NGER input 2'!CQ141)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY141<>\"\",\"\",'NGER input 2'!CR141)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ141<>\"\",\"\",'NGER input 2'!CS141)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA141<>\"\",\"\",'NGER input 2'!CT141)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB141<>\"\",\"\",'NGER input 2'!CU141)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC141<>\"\",\"\",'NGER input 2'!CV141)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD141<>\"\",\"\",'NGER input 2'!CW141)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE141<>\"\",\"\",'NGER input 2'!CX141)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW141=\"\",\"\",'NGER input 2'!CP141-'NGER input 2'!AW141)","v":""},{"$f":"IF('NGER input 2'!AX141=\"\",\"\",'NGER input 2'!$G141*'NGER input 2'!K141+'NGER input 2'!$H141*'NGER input 2'!T141+'NGER input 2'!$I141*'NGER input 2'!AC141-'NGER input 2'!AX141)","v":""},{"$f":"IF('NGER input 2'!AY141=\"\",\"\",'NGER input 2'!$G141*'NGER input 2'!L141+'NGER input 2'!$H141*'NGER input 2'!U141+'NGER input 2'!$I141*'NGER input 2'!AD141-'NGER input 2'!AY141)","v":""},{"$f":"IF('NGER input 2'!AZ141=\"\",\"\",'NGER input 2'!$G141*'NGER input 2'!M141+'NGER input 2'!$H141*'NGER input 2'!V141+'NGER input 2'!$I141*'NGER input 2'!AE141-'NGER input 2'!AZ141)","v":""},{"$f":"IF('NGER input 2'!BA141=\"\",\"\",'NGER input 2'!$G141*'NGER input 2'!N141+'NGER input 2'!$H141*'NGER input 2'!W141+'NGER input 2'!$I141*'NGER input 2'!AF141-'NGER input 2'!BA141)","v":""},{"$f":"IF('NGER input 2'!BB141=\"\",\"\",'NGER input 2'!$G141*'NGER input 2'!O141+'NGER input 2'!$H141*'NGER input 2'!X141+'NGER input 2'!$I141*'NGER input 2'!AG141-'NGER input 2'!BB141)","v":""},{"$f":"IF('NGER input 2'!BC141=\"\",\"\",'NGER input 2'!$G141*'NGER input 2'!P141+'NGER input 2'!$H141*'NGER input 2'!Y141+'NGER input 2'!$I141*'NGER input 2'!AH141-'NGER input 2'!BC141)","v":""},{"$f":"IF('NGER input 2'!BD141=\"\",\"\",'NGER input 2'!$G141*'NGER input 2'!Q141+'NGER input 2'!$H141*'NGER input 2'!Z141+'NGER input 2'!$I141*'NGER input 2'!AI141-'NGER input 2'!BD141)","v":""},{"$f":"IF('NGER input 2'!BE141=\"\",\"\",'NGER input 2'!$G141*'NGER input 2'!R141+'NGER input 2'!$H141*'NGER input 2'!AA141+'NGER input 2'!$I141*'NGER input 2'!AJ141-'NGER input 2'!BE141)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG141,IF('NGER input 1'!$B$6>1,GG141*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH141,IF('NGER input 1'!$B$6>1,GH141*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI141,IF('NGER input 1'!$B$6>1,GI141*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ141,IF('NGER input 1'!$B$6>1,GJ141*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK141,IF('NGER input 1'!$B$6>1,GK141*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL141,IF('NGER input 1'!$B$6>1,GL141*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM141,IF('NGER input 1'!$B$6>1,GM141*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN141,IF('NGER input 1'!$B$6>1,GN141*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO141,IF('NGER input 1'!$B$6>1,GO141*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP141,IF('NGER input 1'!$B$6>1,GP141*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[138,0,0,0,0,null,{"$f":"IF(OR($F142='Common parameters'!$EQ$8,$F142=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F142='Common parameters'!$EQ$4,$F142='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F142='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F142='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F142='Common parameters'!$EQ$8,$F142=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F142='Common parameters'!$EQ$4,$F142='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F142='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F142='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW142<>\"\",AW142,'NGER input 2'!CP142+((SUM('NGER input 2'!$DH142:$DP142)*'NGER input 2'!CP142)/(SUM('NGER input 2'!$CY142:$DG142))))","v":{"$error":"#N/A"}},{"$f":"IF(AX142<>\"\",AX142,'NGER input 2'!CQ142+((SUM('NGER input 2'!$DH142:$DP142)*'NGER input 2'!CQ142)/(SUM('NGER input 2'!$CY142:$DG142))))","v":{"$error":"#N/A"}},{"$f":"IF(AY142<>\"\",AY142,'NGER input 2'!CR142+((SUM('NGER input 2'!$DH142:$DP142)*'NGER input 2'!CR142)/(SUM('NGER input 2'!$CY142:$DG142))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ142<>\"\",AZ142,'NGER input 2'!CS142+((SUM('NGER input 2'!$DH142:$DP142)*'NGER input 2'!CS142)/(SUM('NGER input 2'!$CY142:$DG142))))","v":{"$error":"#N/A"}},{"$f":"IF(BA142<>\"\",BA142,'NGER input 2'!CT142+((SUM('NGER input 2'!$DH142:$DP142)*'NGER input 2'!CT142)/(SUM('NGER input 2'!$CY142:$DG142))))","v":{"$error":"#N/A"}},{"$f":"IF(BB142<>\"\",BB142,'NGER input 2'!CU142+((SUM('NGER input 2'!$DH142:$DP142)*'NGER input 2'!CU142)/(SUM('NGER input 2'!$CY142:$DG142))))","v":{"$error":"#N/A"}},{"$f":"IF(BC142<>\"\",BC142,'NGER input 2'!CV142+((SUM('NGER input 2'!$DH142:$DP142)*'NGER input 2'!CV142)/(SUM('NGER input 2'!$CY142:$DG142))))","v":{"$error":"#N/A"}},{"$f":"IF(BD142<>\"\",BD142,'NGER input 2'!CW142+((SUM('NGER input 2'!$DH142:$DP142)*'NGER input 2'!CW142)/(SUM('NGER input 2'!$CY142:$DG142))))","v":{"$error":"#N/A"}},{"$f":"IF(BE142<>\"\",BE142,'NGER input 2'!CX142+((SUM('NGER input 2'!$DH142:$DP142)*'NGER input 2'!CX142)/(SUM('NGER input 2'!$CY142:$DG142))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G142*'NGER input 2'!J142+'NGER input 2'!$H142*'NGER input 2'!S142+'NGER input 2'!$I142*'NGER input 2'!AB142","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G142*'NGER input 2'!K142+'NGER input 2'!$H142*'NGER input 2'!T142+'NGER input 2'!$I142*'NGER input 2'!AC142","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G142*'NGER input 2'!L142+'NGER input 2'!$H142*'NGER input 2'!U142+'NGER input 2'!$I142*'NGER input 2'!AD142","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G142*'NGER input 2'!M142+'NGER input 2'!$H142*'NGER input 2'!V142+'NGER input 2'!$I142*'NGER input 2'!AE142","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G142*'NGER input 2'!N142+'NGER input 2'!$H142*'NGER input 2'!W142+'NGER input 2'!$I142*'NGER input 2'!AF142","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G142*'NGER input 2'!O142+'NGER input 2'!$H142*'NGER input 2'!X142+'NGER input 2'!$I142*'NGER input 2'!AG142","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G142*'NGER input 2'!P142+'NGER input 2'!$H142*'NGER input 2'!Y142+'NGER input 2'!$I142*'NGER input 2'!AH142","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G142*'NGER input 2'!Q142+'NGER input 2'!$H142*'NGER input 2'!Z142+'NGER input 2'!$I142*'NGER input 2'!AI142","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G142*'NGER input 2'!R142+'NGER input 2'!$H142*'NGER input 2'!AA142+'NGER input 2'!$I142*'NGER input 2'!AJ142","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW142<>\"\",\"\",'NGER input 2'!CP142)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX142<>\"\",\"\",'NGER input 2'!CQ142)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY142<>\"\",\"\",'NGER input 2'!CR142)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ142<>\"\",\"\",'NGER input 2'!CS142)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA142<>\"\",\"\",'NGER input 2'!CT142)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB142<>\"\",\"\",'NGER input 2'!CU142)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC142<>\"\",\"\",'NGER input 2'!CV142)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD142<>\"\",\"\",'NGER input 2'!CW142)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE142<>\"\",\"\",'NGER input 2'!CX142)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW142=\"\",\"\",'NGER input 2'!CP142-'NGER input 2'!AW142)","v":""},{"$f":"IF('NGER input 2'!AX142=\"\",\"\",'NGER input 2'!$G142*'NGER input 2'!K142+'NGER input 2'!$H142*'NGER input 2'!T142+'NGER input 2'!$I142*'NGER input 2'!AC142-'NGER input 2'!AX142)","v":""},{"$f":"IF('NGER input 2'!AY142=\"\",\"\",'NGER input 2'!$G142*'NGER input 2'!L142+'NGER input 2'!$H142*'NGER input 2'!U142+'NGER input 2'!$I142*'NGER input 2'!AD142-'NGER input 2'!AY142)","v":""},{"$f":"IF('NGER input 2'!AZ142=\"\",\"\",'NGER input 2'!$G142*'NGER input 2'!M142+'NGER input 2'!$H142*'NGER input 2'!V142+'NGER input 2'!$I142*'NGER input 2'!AE142-'NGER input 2'!AZ142)","v":""},{"$f":"IF('NGER input 2'!BA142=\"\",\"\",'NGER input 2'!$G142*'NGER input 2'!N142+'NGER input 2'!$H142*'NGER input 2'!W142+'NGER input 2'!$I142*'NGER input 2'!AF142-'NGER input 2'!BA142)","v":""},{"$f":"IF('NGER input 2'!BB142=\"\",\"\",'NGER input 2'!$G142*'NGER input 2'!O142+'NGER input 2'!$H142*'NGER input 2'!X142+'NGER input 2'!$I142*'NGER input 2'!AG142-'NGER input 2'!BB142)","v":""},{"$f":"IF('NGER input 2'!BC142=\"\",\"\",'NGER input 2'!$G142*'NGER input 2'!P142+'NGER input 2'!$H142*'NGER input 2'!Y142+'NGER input 2'!$I142*'NGER input 2'!AH142-'NGER input 2'!BC142)","v":""},{"$f":"IF('NGER input 2'!BD142=\"\",\"\",'NGER input 2'!$G142*'NGER input 2'!Q142+'NGER input 2'!$H142*'NGER input 2'!Z142+'NGER input 2'!$I142*'NGER input 2'!AI142-'NGER input 2'!BD142)","v":""},{"$f":"IF('NGER input 2'!BE142=\"\",\"\",'NGER input 2'!$G142*'NGER input 2'!R142+'NGER input 2'!$H142*'NGER input 2'!AA142+'NGER input 2'!$I142*'NGER input 2'!AJ142-'NGER input 2'!BE142)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG142,IF('NGER input 1'!$B$6>1,GG142*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH142,IF('NGER input 1'!$B$6>1,GH142*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI142,IF('NGER input 1'!$B$6>1,GI142*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ142,IF('NGER input 1'!$B$6>1,GJ142*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK142,IF('NGER input 1'!$B$6>1,GK142*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL142,IF('NGER input 1'!$B$6>1,GL142*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM142,IF('NGER input 1'!$B$6>1,GM142*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN142,IF('NGER input 1'!$B$6>1,GN142*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO142,IF('NGER input 1'!$B$6>1,GO142*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP142,IF('NGER input 1'!$B$6>1,GP142*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[139,0,0,0,0,null,{"$f":"IF(OR($F143='Common parameters'!$EQ$8,$F143=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F143='Common parameters'!$EQ$4,$F143='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F143='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F143='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F143='Common parameters'!$EQ$8,$F143=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F143='Common parameters'!$EQ$4,$F143='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F143='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F143='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW143<>\"\",AW143,'NGER input 2'!CP143+((SUM('NGER input 2'!$DH143:$DP143)*'NGER input 2'!CP143)/(SUM('NGER input 2'!$CY143:$DG143))))","v":{"$error":"#N/A"}},{"$f":"IF(AX143<>\"\",AX143,'NGER input 2'!CQ143+((SUM('NGER input 2'!$DH143:$DP143)*'NGER input 2'!CQ143)/(SUM('NGER input 2'!$CY143:$DG143))))","v":{"$error":"#N/A"}},{"$f":"IF(AY143<>\"\",AY143,'NGER input 2'!CR143+((SUM('NGER input 2'!$DH143:$DP143)*'NGER input 2'!CR143)/(SUM('NGER input 2'!$CY143:$DG143))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ143<>\"\",AZ143,'NGER input 2'!CS143+((SUM('NGER input 2'!$DH143:$DP143)*'NGER input 2'!CS143)/(SUM('NGER input 2'!$CY143:$DG143))))","v":{"$error":"#N/A"}},{"$f":"IF(BA143<>\"\",BA143,'NGER input 2'!CT143+((SUM('NGER input 2'!$DH143:$DP143)*'NGER input 2'!CT143)/(SUM('NGER input 2'!$CY143:$DG143))))","v":{"$error":"#N/A"}},{"$f":"IF(BB143<>\"\",BB143,'NGER input 2'!CU143+((SUM('NGER input 2'!$DH143:$DP143)*'NGER input 2'!CU143)/(SUM('NGER input 2'!$CY143:$DG143))))","v":{"$error":"#N/A"}},{"$f":"IF(BC143<>\"\",BC143,'NGER input 2'!CV143+((SUM('NGER input 2'!$DH143:$DP143)*'NGER input 2'!CV143)/(SUM('NGER input 2'!$CY143:$DG143))))","v":{"$error":"#N/A"}},{"$f":"IF(BD143<>\"\",BD143,'NGER input 2'!CW143+((SUM('NGER input 2'!$DH143:$DP143)*'NGER input 2'!CW143)/(SUM('NGER input 2'!$CY143:$DG143))))","v":{"$error":"#N/A"}},{"$f":"IF(BE143<>\"\",BE143,'NGER input 2'!CX143+((SUM('NGER input 2'!$DH143:$DP143)*'NGER input 2'!CX143)/(SUM('NGER input 2'!$CY143:$DG143))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G143*'NGER input 2'!J143+'NGER input 2'!$H143*'NGER input 2'!S143+'NGER input 2'!$I143*'NGER input 2'!AB143","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G143*'NGER input 2'!K143+'NGER input 2'!$H143*'NGER input 2'!T143+'NGER input 2'!$I143*'NGER input 2'!AC143","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G143*'NGER input 2'!L143+'NGER input 2'!$H143*'NGER input 2'!U143+'NGER input 2'!$I143*'NGER input 2'!AD143","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G143*'NGER input 2'!M143+'NGER input 2'!$H143*'NGER input 2'!V143+'NGER input 2'!$I143*'NGER input 2'!AE143","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G143*'NGER input 2'!N143+'NGER input 2'!$H143*'NGER input 2'!W143+'NGER input 2'!$I143*'NGER input 2'!AF143","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G143*'NGER input 2'!O143+'NGER input 2'!$H143*'NGER input 2'!X143+'NGER input 2'!$I143*'NGER input 2'!AG143","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G143*'NGER input 2'!P143+'NGER input 2'!$H143*'NGER input 2'!Y143+'NGER input 2'!$I143*'NGER input 2'!AH143","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G143*'NGER input 2'!Q143+'NGER input 2'!$H143*'NGER input 2'!Z143+'NGER input 2'!$I143*'NGER input 2'!AI143","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G143*'NGER input 2'!R143+'NGER input 2'!$H143*'NGER input 2'!AA143+'NGER input 2'!$I143*'NGER input 2'!AJ143","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW143<>\"\",\"\",'NGER input 2'!CP143)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX143<>\"\",\"\",'NGER input 2'!CQ143)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY143<>\"\",\"\",'NGER input 2'!CR143)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ143<>\"\",\"\",'NGER input 2'!CS143)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA143<>\"\",\"\",'NGER input 2'!CT143)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB143<>\"\",\"\",'NGER input 2'!CU143)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC143<>\"\",\"\",'NGER input 2'!CV143)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD143<>\"\",\"\",'NGER input 2'!CW143)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE143<>\"\",\"\",'NGER input 2'!CX143)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW143=\"\",\"\",'NGER input 2'!CP143-'NGER input 2'!AW143)","v":""},{"$f":"IF('NGER input 2'!AX143=\"\",\"\",'NGER input 2'!$G143*'NGER input 2'!K143+'NGER input 2'!$H143*'NGER input 2'!T143+'NGER input 2'!$I143*'NGER input 2'!AC143-'NGER input 2'!AX143)","v":""},{"$f":"IF('NGER input 2'!AY143=\"\",\"\",'NGER input 2'!$G143*'NGER input 2'!L143+'NGER input 2'!$H143*'NGER input 2'!U143+'NGER input 2'!$I143*'NGER input 2'!AD143-'NGER input 2'!AY143)","v":""},{"$f":"IF('NGER input 2'!AZ143=\"\",\"\",'NGER input 2'!$G143*'NGER input 2'!M143+'NGER input 2'!$H143*'NGER input 2'!V143+'NGER input 2'!$I143*'NGER input 2'!AE143-'NGER input 2'!AZ143)","v":""},{"$f":"IF('NGER input 2'!BA143=\"\",\"\",'NGER input 2'!$G143*'NGER input 2'!N143+'NGER input 2'!$H143*'NGER input 2'!W143+'NGER input 2'!$I143*'NGER input 2'!AF143-'NGER input 2'!BA143)","v":""},{"$f":"IF('NGER input 2'!BB143=\"\",\"\",'NGER input 2'!$G143*'NGER input 2'!O143+'NGER input 2'!$H143*'NGER input 2'!X143+'NGER input 2'!$I143*'NGER input 2'!AG143-'NGER input 2'!BB143)","v":""},{"$f":"IF('NGER input 2'!BC143=\"\",\"\",'NGER input 2'!$G143*'NGER input 2'!P143+'NGER input 2'!$H143*'NGER input 2'!Y143+'NGER input 2'!$I143*'NGER input 2'!AH143-'NGER input 2'!BC143)","v":""},{"$f":"IF('NGER input 2'!BD143=\"\",\"\",'NGER input 2'!$G143*'NGER input 2'!Q143+'NGER input 2'!$H143*'NGER input 2'!Z143+'NGER input 2'!$I143*'NGER input 2'!AI143-'NGER input 2'!BD143)","v":""},{"$f":"IF('NGER input 2'!BE143=\"\",\"\",'NGER input 2'!$G143*'NGER input 2'!R143+'NGER input 2'!$H143*'NGER input 2'!AA143+'NGER input 2'!$I143*'NGER input 2'!AJ143-'NGER input 2'!BE143)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG143,IF('NGER input 1'!$B$6>1,GG143*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH143,IF('NGER input 1'!$B$6>1,GH143*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI143,IF('NGER input 1'!$B$6>1,GI143*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ143,IF('NGER input 1'!$B$6>1,GJ143*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK143,IF('NGER input 1'!$B$6>1,GK143*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL143,IF('NGER input 1'!$B$6>1,GL143*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM143,IF('NGER input 1'!$B$6>1,GM143*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN143,IF('NGER input 1'!$B$6>1,GN143*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO143,IF('NGER input 1'!$B$6>1,GO143*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP143,IF('NGER input 1'!$B$6>1,GP143*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[140,0,0,0,0,null,{"$f":"IF(OR($F144='Common parameters'!$EQ$8,$F144=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F144='Common parameters'!$EQ$4,$F144='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F144='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F144='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F144='Common parameters'!$EQ$8,$F144=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F144='Common parameters'!$EQ$4,$F144='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F144='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F144='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW144<>\"\",AW144,'NGER input 2'!CP144+((SUM('NGER input 2'!$DH144:$DP144)*'NGER input 2'!CP144)/(SUM('NGER input 2'!$CY144:$DG144))))","v":{"$error":"#N/A"}},{"$f":"IF(AX144<>\"\",AX144,'NGER input 2'!CQ144+((SUM('NGER input 2'!$DH144:$DP144)*'NGER input 2'!CQ144)/(SUM('NGER input 2'!$CY144:$DG144))))","v":{"$error":"#N/A"}},{"$f":"IF(AY144<>\"\",AY144,'NGER input 2'!CR144+((SUM('NGER input 2'!$DH144:$DP144)*'NGER input 2'!CR144)/(SUM('NGER input 2'!$CY144:$DG144))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ144<>\"\",AZ144,'NGER input 2'!CS144+((SUM('NGER input 2'!$DH144:$DP144)*'NGER input 2'!CS144)/(SUM('NGER input 2'!$CY144:$DG144))))","v":{"$error":"#N/A"}},{"$f":"IF(BA144<>\"\",BA144,'NGER input 2'!CT144+((SUM('NGER input 2'!$DH144:$DP144)*'NGER input 2'!CT144)/(SUM('NGER input 2'!$CY144:$DG144))))","v":{"$error":"#N/A"}},{"$f":"IF(BB144<>\"\",BB144,'NGER input 2'!CU144+((SUM('NGER input 2'!$DH144:$DP144)*'NGER input 2'!CU144)/(SUM('NGER input 2'!$CY144:$DG144))))","v":{"$error":"#N/A"}},{"$f":"IF(BC144<>\"\",BC144,'NGER input 2'!CV144+((SUM('NGER input 2'!$DH144:$DP144)*'NGER input 2'!CV144)/(SUM('NGER input 2'!$CY144:$DG144))))","v":{"$error":"#N/A"}},{"$f":"IF(BD144<>\"\",BD144,'NGER input 2'!CW144+((SUM('NGER input 2'!$DH144:$DP144)*'NGER input 2'!CW144)/(SUM('NGER input 2'!$CY144:$DG144))))","v":{"$error":"#N/A"}},{"$f":"IF(BE144<>\"\",BE144,'NGER input 2'!CX144+((SUM('NGER input 2'!$DH144:$DP144)*'NGER input 2'!CX144)/(SUM('NGER input 2'!$CY144:$DG144))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G144*'NGER input 2'!J144+'NGER input 2'!$H144*'NGER input 2'!S144+'NGER input 2'!$I144*'NGER input 2'!AB144","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G144*'NGER input 2'!K144+'NGER input 2'!$H144*'NGER input 2'!T144+'NGER input 2'!$I144*'NGER input 2'!AC144","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G144*'NGER input 2'!L144+'NGER input 2'!$H144*'NGER input 2'!U144+'NGER input 2'!$I144*'NGER input 2'!AD144","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G144*'NGER input 2'!M144+'NGER input 2'!$H144*'NGER input 2'!V144+'NGER input 2'!$I144*'NGER input 2'!AE144","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G144*'NGER input 2'!N144+'NGER input 2'!$H144*'NGER input 2'!W144+'NGER input 2'!$I144*'NGER input 2'!AF144","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G144*'NGER input 2'!O144+'NGER input 2'!$H144*'NGER input 2'!X144+'NGER input 2'!$I144*'NGER input 2'!AG144","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G144*'NGER input 2'!P144+'NGER input 2'!$H144*'NGER input 2'!Y144+'NGER input 2'!$I144*'NGER input 2'!AH144","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G144*'NGER input 2'!Q144+'NGER input 2'!$H144*'NGER input 2'!Z144+'NGER input 2'!$I144*'NGER input 2'!AI144","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G144*'NGER input 2'!R144+'NGER input 2'!$H144*'NGER input 2'!AA144+'NGER input 2'!$I144*'NGER input 2'!AJ144","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW144<>\"\",\"\",'NGER input 2'!CP144)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX144<>\"\",\"\",'NGER input 2'!CQ144)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY144<>\"\",\"\",'NGER input 2'!CR144)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ144<>\"\",\"\",'NGER input 2'!CS144)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA144<>\"\",\"\",'NGER input 2'!CT144)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB144<>\"\",\"\",'NGER input 2'!CU144)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC144<>\"\",\"\",'NGER input 2'!CV144)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD144<>\"\",\"\",'NGER input 2'!CW144)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE144<>\"\",\"\",'NGER input 2'!CX144)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW144=\"\",\"\",'NGER input 2'!CP144-'NGER input 2'!AW144)","v":""},{"$f":"IF('NGER input 2'!AX144=\"\",\"\",'NGER input 2'!$G144*'NGER input 2'!K144+'NGER input 2'!$H144*'NGER input 2'!T144+'NGER input 2'!$I144*'NGER input 2'!AC144-'NGER input 2'!AX144)","v":""},{"$f":"IF('NGER input 2'!AY144=\"\",\"\",'NGER input 2'!$G144*'NGER input 2'!L144+'NGER input 2'!$H144*'NGER input 2'!U144+'NGER input 2'!$I144*'NGER input 2'!AD144-'NGER input 2'!AY144)","v":""},{"$f":"IF('NGER input 2'!AZ144=\"\",\"\",'NGER input 2'!$G144*'NGER input 2'!M144+'NGER input 2'!$H144*'NGER input 2'!V144+'NGER input 2'!$I144*'NGER input 2'!AE144-'NGER input 2'!AZ144)","v":""},{"$f":"IF('NGER input 2'!BA144=\"\",\"\",'NGER input 2'!$G144*'NGER input 2'!N144+'NGER input 2'!$H144*'NGER input 2'!W144+'NGER input 2'!$I144*'NGER input 2'!AF144-'NGER input 2'!BA144)","v":""},{"$f":"IF('NGER input 2'!BB144=\"\",\"\",'NGER input 2'!$G144*'NGER input 2'!O144+'NGER input 2'!$H144*'NGER input 2'!X144+'NGER input 2'!$I144*'NGER input 2'!AG144-'NGER input 2'!BB144)","v":""},{"$f":"IF('NGER input 2'!BC144=\"\",\"\",'NGER input 2'!$G144*'NGER input 2'!P144+'NGER input 2'!$H144*'NGER input 2'!Y144+'NGER input 2'!$I144*'NGER input 2'!AH144-'NGER input 2'!BC144)","v":""},{"$f":"IF('NGER input 2'!BD144=\"\",\"\",'NGER input 2'!$G144*'NGER input 2'!Q144+'NGER input 2'!$H144*'NGER input 2'!Z144+'NGER input 2'!$I144*'NGER input 2'!AI144-'NGER input 2'!BD144)","v":""},{"$f":"IF('NGER input 2'!BE144=\"\",\"\",'NGER input 2'!$G144*'NGER input 2'!R144+'NGER input 2'!$H144*'NGER input 2'!AA144+'NGER input 2'!$I144*'NGER input 2'!AJ144-'NGER input 2'!BE144)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG144,IF('NGER input 1'!$B$6>1,GG144*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH144,IF('NGER input 1'!$B$6>1,GH144*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI144,IF('NGER input 1'!$B$6>1,GI144*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ144,IF('NGER input 1'!$B$6>1,GJ144*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK144,IF('NGER input 1'!$B$6>1,GK144*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL144,IF('NGER input 1'!$B$6>1,GL144*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM144,IF('NGER input 1'!$B$6>1,GM144*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN144,IF('NGER input 1'!$B$6>1,GN144*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO144,IF('NGER input 1'!$B$6>1,GO144*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP144,IF('NGER input 1'!$B$6>1,GP144*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[141,0,0,0,0,null,{"$f":"IF(OR($F145='Common parameters'!$EQ$8,$F145=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F145='Common parameters'!$EQ$4,$F145='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F145='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F145='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F145='Common parameters'!$EQ$8,$F145=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F145='Common parameters'!$EQ$4,$F145='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F145='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F145='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW145<>\"\",AW145,'NGER input 2'!CP145+((SUM('NGER input 2'!$DH145:$DP145)*'NGER input 2'!CP145)/(SUM('NGER input 2'!$CY145:$DG145))))","v":{"$error":"#N/A"}},{"$f":"IF(AX145<>\"\",AX145,'NGER input 2'!CQ145+((SUM('NGER input 2'!$DH145:$DP145)*'NGER input 2'!CQ145)/(SUM('NGER input 2'!$CY145:$DG145))))","v":{"$error":"#N/A"}},{"$f":"IF(AY145<>\"\",AY145,'NGER input 2'!CR145+((SUM('NGER input 2'!$DH145:$DP145)*'NGER input 2'!CR145)/(SUM('NGER input 2'!$CY145:$DG145))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ145<>\"\",AZ145,'NGER input 2'!CS145+((SUM('NGER input 2'!$DH145:$DP145)*'NGER input 2'!CS145)/(SUM('NGER input 2'!$CY145:$DG145))))","v":{"$error":"#N/A"}},{"$f":"IF(BA145<>\"\",BA145,'NGER input 2'!CT145+((SUM('NGER input 2'!$DH145:$DP145)*'NGER input 2'!CT145)/(SUM('NGER input 2'!$CY145:$DG145))))","v":{"$error":"#N/A"}},{"$f":"IF(BB145<>\"\",BB145,'NGER input 2'!CU145+((SUM('NGER input 2'!$DH145:$DP145)*'NGER input 2'!CU145)/(SUM('NGER input 2'!$CY145:$DG145))))","v":{"$error":"#N/A"}},{"$f":"IF(BC145<>\"\",BC145,'NGER input 2'!CV145+((SUM('NGER input 2'!$DH145:$DP145)*'NGER input 2'!CV145)/(SUM('NGER input 2'!$CY145:$DG145))))","v":{"$error":"#N/A"}},{"$f":"IF(BD145<>\"\",BD145,'NGER input 2'!CW145+((SUM('NGER input 2'!$DH145:$DP145)*'NGER input 2'!CW145)/(SUM('NGER input 2'!$CY145:$DG145))))","v":{"$error":"#N/A"}},{"$f":"IF(BE145<>\"\",BE145,'NGER input 2'!CX145+((SUM('NGER input 2'!$DH145:$DP145)*'NGER input 2'!CX145)/(SUM('NGER input 2'!$CY145:$DG145))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G145*'NGER input 2'!J145+'NGER input 2'!$H145*'NGER input 2'!S145+'NGER input 2'!$I145*'NGER input 2'!AB145","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G145*'NGER input 2'!K145+'NGER input 2'!$H145*'NGER input 2'!T145+'NGER input 2'!$I145*'NGER input 2'!AC145","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G145*'NGER input 2'!L145+'NGER input 2'!$H145*'NGER input 2'!U145+'NGER input 2'!$I145*'NGER input 2'!AD145","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G145*'NGER input 2'!M145+'NGER input 2'!$H145*'NGER input 2'!V145+'NGER input 2'!$I145*'NGER input 2'!AE145","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G145*'NGER input 2'!N145+'NGER input 2'!$H145*'NGER input 2'!W145+'NGER input 2'!$I145*'NGER input 2'!AF145","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G145*'NGER input 2'!O145+'NGER input 2'!$H145*'NGER input 2'!X145+'NGER input 2'!$I145*'NGER input 2'!AG145","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G145*'NGER input 2'!P145+'NGER input 2'!$H145*'NGER input 2'!Y145+'NGER input 2'!$I145*'NGER input 2'!AH145","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G145*'NGER input 2'!Q145+'NGER input 2'!$H145*'NGER input 2'!Z145+'NGER input 2'!$I145*'NGER input 2'!AI145","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G145*'NGER input 2'!R145+'NGER input 2'!$H145*'NGER input 2'!AA145+'NGER input 2'!$I145*'NGER input 2'!AJ145","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW145<>\"\",\"\",'NGER input 2'!CP145)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX145<>\"\",\"\",'NGER input 2'!CQ145)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY145<>\"\",\"\",'NGER input 2'!CR145)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ145<>\"\",\"\",'NGER input 2'!CS145)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA145<>\"\",\"\",'NGER input 2'!CT145)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB145<>\"\",\"\",'NGER input 2'!CU145)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC145<>\"\",\"\",'NGER input 2'!CV145)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD145<>\"\",\"\",'NGER input 2'!CW145)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE145<>\"\",\"\",'NGER input 2'!CX145)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW145=\"\",\"\",'NGER input 2'!CP145-'NGER input 2'!AW145)","v":""},{"$f":"IF('NGER input 2'!AX145=\"\",\"\",'NGER input 2'!$G145*'NGER input 2'!K145+'NGER input 2'!$H145*'NGER input 2'!T145+'NGER input 2'!$I145*'NGER input 2'!AC145-'NGER input 2'!AX145)","v":""},{"$f":"IF('NGER input 2'!AY145=\"\",\"\",'NGER input 2'!$G145*'NGER input 2'!L145+'NGER input 2'!$H145*'NGER input 2'!U145+'NGER input 2'!$I145*'NGER input 2'!AD145-'NGER input 2'!AY145)","v":""},{"$f":"IF('NGER input 2'!AZ145=\"\",\"\",'NGER input 2'!$G145*'NGER input 2'!M145+'NGER input 2'!$H145*'NGER input 2'!V145+'NGER input 2'!$I145*'NGER input 2'!AE145-'NGER input 2'!AZ145)","v":""},{"$f":"IF('NGER input 2'!BA145=\"\",\"\",'NGER input 2'!$G145*'NGER input 2'!N145+'NGER input 2'!$H145*'NGER input 2'!W145+'NGER input 2'!$I145*'NGER input 2'!AF145-'NGER input 2'!BA145)","v":""},{"$f":"IF('NGER input 2'!BB145=\"\",\"\",'NGER input 2'!$G145*'NGER input 2'!O145+'NGER input 2'!$H145*'NGER input 2'!X145+'NGER input 2'!$I145*'NGER input 2'!AG145-'NGER input 2'!BB145)","v":""},{"$f":"IF('NGER input 2'!BC145=\"\",\"\",'NGER input 2'!$G145*'NGER input 2'!P145+'NGER input 2'!$H145*'NGER input 2'!Y145+'NGER input 2'!$I145*'NGER input 2'!AH145-'NGER input 2'!BC145)","v":""},{"$f":"IF('NGER input 2'!BD145=\"\",\"\",'NGER input 2'!$G145*'NGER input 2'!Q145+'NGER input 2'!$H145*'NGER input 2'!Z145+'NGER input 2'!$I145*'NGER input 2'!AI145-'NGER input 2'!BD145)","v":""},{"$f":"IF('NGER input 2'!BE145=\"\",\"\",'NGER input 2'!$G145*'NGER input 2'!R145+'NGER input 2'!$H145*'NGER input 2'!AA145+'NGER input 2'!$I145*'NGER input 2'!AJ145-'NGER input 2'!BE145)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG145,IF('NGER input 1'!$B$6>1,GG145*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH145,IF('NGER input 1'!$B$6>1,GH145*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI145,IF('NGER input 1'!$B$6>1,GI145*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ145,IF('NGER input 1'!$B$6>1,GJ145*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK145,IF('NGER input 1'!$B$6>1,GK145*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL145,IF('NGER input 1'!$B$6>1,GL145*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM145,IF('NGER input 1'!$B$6>1,GM145*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN145,IF('NGER input 1'!$B$6>1,GN145*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO145,IF('NGER input 1'!$B$6>1,GO145*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP145,IF('NGER input 1'!$B$6>1,GP145*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[142,0,0,0,0,null,{"$f":"IF(OR($F146='Common parameters'!$EQ$8,$F146=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F146='Common parameters'!$EQ$4,$F146='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F146='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F146='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F146='Common parameters'!$EQ$8,$F146=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F146='Common parameters'!$EQ$4,$F146='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F146='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F146='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW146<>\"\",AW146,'NGER input 2'!CP146+((SUM('NGER input 2'!$DH146:$DP146)*'NGER input 2'!CP146)/(SUM('NGER input 2'!$CY146:$DG146))))","v":{"$error":"#N/A"}},{"$f":"IF(AX146<>\"\",AX146,'NGER input 2'!CQ146+((SUM('NGER input 2'!$DH146:$DP146)*'NGER input 2'!CQ146)/(SUM('NGER input 2'!$CY146:$DG146))))","v":{"$error":"#N/A"}},{"$f":"IF(AY146<>\"\",AY146,'NGER input 2'!CR146+((SUM('NGER input 2'!$DH146:$DP146)*'NGER input 2'!CR146)/(SUM('NGER input 2'!$CY146:$DG146))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ146<>\"\",AZ146,'NGER input 2'!CS146+((SUM('NGER input 2'!$DH146:$DP146)*'NGER input 2'!CS146)/(SUM('NGER input 2'!$CY146:$DG146))))","v":{"$error":"#N/A"}},{"$f":"IF(BA146<>\"\",BA146,'NGER input 2'!CT146+((SUM('NGER input 2'!$DH146:$DP146)*'NGER input 2'!CT146)/(SUM('NGER input 2'!$CY146:$DG146))))","v":{"$error":"#N/A"}},{"$f":"IF(BB146<>\"\",BB146,'NGER input 2'!CU146+((SUM('NGER input 2'!$DH146:$DP146)*'NGER input 2'!CU146)/(SUM('NGER input 2'!$CY146:$DG146))))","v":{"$error":"#N/A"}},{"$f":"IF(BC146<>\"\",BC146,'NGER input 2'!CV146+((SUM('NGER input 2'!$DH146:$DP146)*'NGER input 2'!CV146)/(SUM('NGER input 2'!$CY146:$DG146))))","v":{"$error":"#N/A"}},{"$f":"IF(BD146<>\"\",BD146,'NGER input 2'!CW146+((SUM('NGER input 2'!$DH146:$DP146)*'NGER input 2'!CW146)/(SUM('NGER input 2'!$CY146:$DG146))))","v":{"$error":"#N/A"}},{"$f":"IF(BE146<>\"\",BE146,'NGER input 2'!CX146+((SUM('NGER input 2'!$DH146:$DP146)*'NGER input 2'!CX146)/(SUM('NGER input 2'!$CY146:$DG146))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G146*'NGER input 2'!J146+'NGER input 2'!$H146*'NGER input 2'!S146+'NGER input 2'!$I146*'NGER input 2'!AB146","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G146*'NGER input 2'!K146+'NGER input 2'!$H146*'NGER input 2'!T146+'NGER input 2'!$I146*'NGER input 2'!AC146","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G146*'NGER input 2'!L146+'NGER input 2'!$H146*'NGER input 2'!U146+'NGER input 2'!$I146*'NGER input 2'!AD146","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G146*'NGER input 2'!M146+'NGER input 2'!$H146*'NGER input 2'!V146+'NGER input 2'!$I146*'NGER input 2'!AE146","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G146*'NGER input 2'!N146+'NGER input 2'!$H146*'NGER input 2'!W146+'NGER input 2'!$I146*'NGER input 2'!AF146","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G146*'NGER input 2'!O146+'NGER input 2'!$H146*'NGER input 2'!X146+'NGER input 2'!$I146*'NGER input 2'!AG146","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G146*'NGER input 2'!P146+'NGER input 2'!$H146*'NGER input 2'!Y146+'NGER input 2'!$I146*'NGER input 2'!AH146","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G146*'NGER input 2'!Q146+'NGER input 2'!$H146*'NGER input 2'!Z146+'NGER input 2'!$I146*'NGER input 2'!AI146","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G146*'NGER input 2'!R146+'NGER input 2'!$H146*'NGER input 2'!AA146+'NGER input 2'!$I146*'NGER input 2'!AJ146","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW146<>\"\",\"\",'NGER input 2'!CP146)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX146<>\"\",\"\",'NGER input 2'!CQ146)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY146<>\"\",\"\",'NGER input 2'!CR146)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ146<>\"\",\"\",'NGER input 2'!CS146)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA146<>\"\",\"\",'NGER input 2'!CT146)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB146<>\"\",\"\",'NGER input 2'!CU146)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC146<>\"\",\"\",'NGER input 2'!CV146)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD146<>\"\",\"\",'NGER input 2'!CW146)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE146<>\"\",\"\",'NGER input 2'!CX146)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW146=\"\",\"\",'NGER input 2'!CP146-'NGER input 2'!AW146)","v":""},{"$f":"IF('NGER input 2'!AX146=\"\",\"\",'NGER input 2'!$G146*'NGER input 2'!K146+'NGER input 2'!$H146*'NGER input 2'!T146+'NGER input 2'!$I146*'NGER input 2'!AC146-'NGER input 2'!AX146)","v":""},{"$f":"IF('NGER input 2'!AY146=\"\",\"\",'NGER input 2'!$G146*'NGER input 2'!L146+'NGER input 2'!$H146*'NGER input 2'!U146+'NGER input 2'!$I146*'NGER input 2'!AD146-'NGER input 2'!AY146)","v":""},{"$f":"IF('NGER input 2'!AZ146=\"\",\"\",'NGER input 2'!$G146*'NGER input 2'!M146+'NGER input 2'!$H146*'NGER input 2'!V146+'NGER input 2'!$I146*'NGER input 2'!AE146-'NGER input 2'!AZ146)","v":""},{"$f":"IF('NGER input 2'!BA146=\"\",\"\",'NGER input 2'!$G146*'NGER input 2'!N146+'NGER input 2'!$H146*'NGER input 2'!W146+'NGER input 2'!$I146*'NGER input 2'!AF146-'NGER input 2'!BA146)","v":""},{"$f":"IF('NGER input 2'!BB146=\"\",\"\",'NGER input 2'!$G146*'NGER input 2'!O146+'NGER input 2'!$H146*'NGER input 2'!X146+'NGER input 2'!$I146*'NGER input 2'!AG146-'NGER input 2'!BB146)","v":""},{"$f":"IF('NGER input 2'!BC146=\"\",\"\",'NGER input 2'!$G146*'NGER input 2'!P146+'NGER input 2'!$H146*'NGER input 2'!Y146+'NGER input 2'!$I146*'NGER input 2'!AH146-'NGER input 2'!BC146)","v":""},{"$f":"IF('NGER input 2'!BD146=\"\",\"\",'NGER input 2'!$G146*'NGER input 2'!Q146+'NGER input 2'!$H146*'NGER input 2'!Z146+'NGER input 2'!$I146*'NGER input 2'!AI146-'NGER input 2'!BD146)","v":""},{"$f":"IF('NGER input 2'!BE146=\"\",\"\",'NGER input 2'!$G146*'NGER input 2'!R146+'NGER input 2'!$H146*'NGER input 2'!AA146+'NGER input 2'!$I146*'NGER input 2'!AJ146-'NGER input 2'!BE146)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG146,IF('NGER input 1'!$B$6>1,GG146*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH146,IF('NGER input 1'!$B$6>1,GH146*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI146,IF('NGER input 1'!$B$6>1,GI146*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ146,IF('NGER input 1'!$B$6>1,GJ146*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK146,IF('NGER input 1'!$B$6>1,GK146*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL146,IF('NGER input 1'!$B$6>1,GL146*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM146,IF('NGER input 1'!$B$6>1,GM146*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN146,IF('NGER input 1'!$B$6>1,GN146*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO146,IF('NGER input 1'!$B$6>1,GO146*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP146,IF('NGER input 1'!$B$6>1,GP146*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[143,0,0,0,0,null,{"$f":"IF(OR($F147='Common parameters'!$EQ$8,$F147=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F147='Common parameters'!$EQ$4,$F147='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F147='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F147='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F147='Common parameters'!$EQ$8,$F147=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F147='Common parameters'!$EQ$4,$F147='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F147='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F147='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW147<>\"\",AW147,'NGER input 2'!CP147+((SUM('NGER input 2'!$DH147:$DP147)*'NGER input 2'!CP147)/(SUM('NGER input 2'!$CY147:$DG147))))","v":{"$error":"#N/A"}},{"$f":"IF(AX147<>\"\",AX147,'NGER input 2'!CQ147+((SUM('NGER input 2'!$DH147:$DP147)*'NGER input 2'!CQ147)/(SUM('NGER input 2'!$CY147:$DG147))))","v":{"$error":"#N/A"}},{"$f":"IF(AY147<>\"\",AY147,'NGER input 2'!CR147+((SUM('NGER input 2'!$DH147:$DP147)*'NGER input 2'!CR147)/(SUM('NGER input 2'!$CY147:$DG147))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ147<>\"\",AZ147,'NGER input 2'!CS147+((SUM('NGER input 2'!$DH147:$DP147)*'NGER input 2'!CS147)/(SUM('NGER input 2'!$CY147:$DG147))))","v":{"$error":"#N/A"}},{"$f":"IF(BA147<>\"\",BA147,'NGER input 2'!CT147+((SUM('NGER input 2'!$DH147:$DP147)*'NGER input 2'!CT147)/(SUM('NGER input 2'!$CY147:$DG147))))","v":{"$error":"#N/A"}},{"$f":"IF(BB147<>\"\",BB147,'NGER input 2'!CU147+((SUM('NGER input 2'!$DH147:$DP147)*'NGER input 2'!CU147)/(SUM('NGER input 2'!$CY147:$DG147))))","v":{"$error":"#N/A"}},{"$f":"IF(BC147<>\"\",BC147,'NGER input 2'!CV147+((SUM('NGER input 2'!$DH147:$DP147)*'NGER input 2'!CV147)/(SUM('NGER input 2'!$CY147:$DG147))))","v":{"$error":"#N/A"}},{"$f":"IF(BD147<>\"\",BD147,'NGER input 2'!CW147+((SUM('NGER input 2'!$DH147:$DP147)*'NGER input 2'!CW147)/(SUM('NGER input 2'!$CY147:$DG147))))","v":{"$error":"#N/A"}},{"$f":"IF(BE147<>\"\",BE147,'NGER input 2'!CX147+((SUM('NGER input 2'!$DH147:$DP147)*'NGER input 2'!CX147)/(SUM('NGER input 2'!$CY147:$DG147))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G147*'NGER input 2'!J147+'NGER input 2'!$H147*'NGER input 2'!S147+'NGER input 2'!$I147*'NGER input 2'!AB147","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G147*'NGER input 2'!K147+'NGER input 2'!$H147*'NGER input 2'!T147+'NGER input 2'!$I147*'NGER input 2'!AC147","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G147*'NGER input 2'!L147+'NGER input 2'!$H147*'NGER input 2'!U147+'NGER input 2'!$I147*'NGER input 2'!AD147","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G147*'NGER input 2'!M147+'NGER input 2'!$H147*'NGER input 2'!V147+'NGER input 2'!$I147*'NGER input 2'!AE147","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G147*'NGER input 2'!N147+'NGER input 2'!$H147*'NGER input 2'!W147+'NGER input 2'!$I147*'NGER input 2'!AF147","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G147*'NGER input 2'!O147+'NGER input 2'!$H147*'NGER input 2'!X147+'NGER input 2'!$I147*'NGER input 2'!AG147","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G147*'NGER input 2'!P147+'NGER input 2'!$H147*'NGER input 2'!Y147+'NGER input 2'!$I147*'NGER input 2'!AH147","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G147*'NGER input 2'!Q147+'NGER input 2'!$H147*'NGER input 2'!Z147+'NGER input 2'!$I147*'NGER input 2'!AI147","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G147*'NGER input 2'!R147+'NGER input 2'!$H147*'NGER input 2'!AA147+'NGER input 2'!$I147*'NGER input 2'!AJ147","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW147<>\"\",\"\",'NGER input 2'!CP147)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX147<>\"\",\"\",'NGER input 2'!CQ147)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY147<>\"\",\"\",'NGER input 2'!CR147)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ147<>\"\",\"\",'NGER input 2'!CS147)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA147<>\"\",\"\",'NGER input 2'!CT147)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB147<>\"\",\"\",'NGER input 2'!CU147)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC147<>\"\",\"\",'NGER input 2'!CV147)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD147<>\"\",\"\",'NGER input 2'!CW147)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE147<>\"\",\"\",'NGER input 2'!CX147)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW147=\"\",\"\",'NGER input 2'!CP147-'NGER input 2'!AW147)","v":""},{"$f":"IF('NGER input 2'!AX147=\"\",\"\",'NGER input 2'!$G147*'NGER input 2'!K147+'NGER input 2'!$H147*'NGER input 2'!T147+'NGER input 2'!$I147*'NGER input 2'!AC147-'NGER input 2'!AX147)","v":""},{"$f":"IF('NGER input 2'!AY147=\"\",\"\",'NGER input 2'!$G147*'NGER input 2'!L147+'NGER input 2'!$H147*'NGER input 2'!U147+'NGER input 2'!$I147*'NGER input 2'!AD147-'NGER input 2'!AY147)","v":""},{"$f":"IF('NGER input 2'!AZ147=\"\",\"\",'NGER input 2'!$G147*'NGER input 2'!M147+'NGER input 2'!$H147*'NGER input 2'!V147+'NGER input 2'!$I147*'NGER input 2'!AE147-'NGER input 2'!AZ147)","v":""},{"$f":"IF('NGER input 2'!BA147=\"\",\"\",'NGER input 2'!$G147*'NGER input 2'!N147+'NGER input 2'!$H147*'NGER input 2'!W147+'NGER input 2'!$I147*'NGER input 2'!AF147-'NGER input 2'!BA147)","v":""},{"$f":"IF('NGER input 2'!BB147=\"\",\"\",'NGER input 2'!$G147*'NGER input 2'!O147+'NGER input 2'!$H147*'NGER input 2'!X147+'NGER input 2'!$I147*'NGER input 2'!AG147-'NGER input 2'!BB147)","v":""},{"$f":"IF('NGER input 2'!BC147=\"\",\"\",'NGER input 2'!$G147*'NGER input 2'!P147+'NGER input 2'!$H147*'NGER input 2'!Y147+'NGER input 2'!$I147*'NGER input 2'!AH147-'NGER input 2'!BC147)","v":""},{"$f":"IF('NGER input 2'!BD147=\"\",\"\",'NGER input 2'!$G147*'NGER input 2'!Q147+'NGER input 2'!$H147*'NGER input 2'!Z147+'NGER input 2'!$I147*'NGER input 2'!AI147-'NGER input 2'!BD147)","v":""},{"$f":"IF('NGER input 2'!BE147=\"\",\"\",'NGER input 2'!$G147*'NGER input 2'!R147+'NGER input 2'!$H147*'NGER input 2'!AA147+'NGER input 2'!$I147*'NGER input 2'!AJ147-'NGER input 2'!BE147)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG147,IF('NGER input 1'!$B$6>1,GG147*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH147,IF('NGER input 1'!$B$6>1,GH147*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI147,IF('NGER input 1'!$B$6>1,GI147*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ147,IF('NGER input 1'!$B$6>1,GJ147*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK147,IF('NGER input 1'!$B$6>1,GK147*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL147,IF('NGER input 1'!$B$6>1,GL147*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM147,IF('NGER input 1'!$B$6>1,GM147*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN147,IF('NGER input 1'!$B$6>1,GN147*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO147,IF('NGER input 1'!$B$6>1,GO147*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP147,IF('NGER input 1'!$B$6>1,GP147*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[144,0,0,0,0,null,{"$f":"IF(OR($F148='Common parameters'!$EQ$8,$F148=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F148='Common parameters'!$EQ$4,$F148='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F148='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F148='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F148='Common parameters'!$EQ$8,$F148=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F148='Common parameters'!$EQ$4,$F148='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F148='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F148='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW148<>\"\",AW148,'NGER input 2'!CP148+((SUM('NGER input 2'!$DH148:$DP148)*'NGER input 2'!CP148)/(SUM('NGER input 2'!$CY148:$DG148))))","v":{"$error":"#N/A"}},{"$f":"IF(AX148<>\"\",AX148,'NGER input 2'!CQ148+((SUM('NGER input 2'!$DH148:$DP148)*'NGER input 2'!CQ148)/(SUM('NGER input 2'!$CY148:$DG148))))","v":{"$error":"#N/A"}},{"$f":"IF(AY148<>\"\",AY148,'NGER input 2'!CR148+((SUM('NGER input 2'!$DH148:$DP148)*'NGER input 2'!CR148)/(SUM('NGER input 2'!$CY148:$DG148))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ148<>\"\",AZ148,'NGER input 2'!CS148+((SUM('NGER input 2'!$DH148:$DP148)*'NGER input 2'!CS148)/(SUM('NGER input 2'!$CY148:$DG148))))","v":{"$error":"#N/A"}},{"$f":"IF(BA148<>\"\",BA148,'NGER input 2'!CT148+((SUM('NGER input 2'!$DH148:$DP148)*'NGER input 2'!CT148)/(SUM('NGER input 2'!$CY148:$DG148))))","v":{"$error":"#N/A"}},{"$f":"IF(BB148<>\"\",BB148,'NGER input 2'!CU148+((SUM('NGER input 2'!$DH148:$DP148)*'NGER input 2'!CU148)/(SUM('NGER input 2'!$CY148:$DG148))))","v":{"$error":"#N/A"}},{"$f":"IF(BC148<>\"\",BC148,'NGER input 2'!CV148+((SUM('NGER input 2'!$DH148:$DP148)*'NGER input 2'!CV148)/(SUM('NGER input 2'!$CY148:$DG148))))","v":{"$error":"#N/A"}},{"$f":"IF(BD148<>\"\",BD148,'NGER input 2'!CW148+((SUM('NGER input 2'!$DH148:$DP148)*'NGER input 2'!CW148)/(SUM('NGER input 2'!$CY148:$DG148))))","v":{"$error":"#N/A"}},{"$f":"IF(BE148<>\"\",BE148,'NGER input 2'!CX148+((SUM('NGER input 2'!$DH148:$DP148)*'NGER input 2'!CX148)/(SUM('NGER input 2'!$CY148:$DG148))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G148*'NGER input 2'!J148+'NGER input 2'!$H148*'NGER input 2'!S148+'NGER input 2'!$I148*'NGER input 2'!AB148","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G148*'NGER input 2'!K148+'NGER input 2'!$H148*'NGER input 2'!T148+'NGER input 2'!$I148*'NGER input 2'!AC148","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G148*'NGER input 2'!L148+'NGER input 2'!$H148*'NGER input 2'!U148+'NGER input 2'!$I148*'NGER input 2'!AD148","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G148*'NGER input 2'!M148+'NGER input 2'!$H148*'NGER input 2'!V148+'NGER input 2'!$I148*'NGER input 2'!AE148","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G148*'NGER input 2'!N148+'NGER input 2'!$H148*'NGER input 2'!W148+'NGER input 2'!$I148*'NGER input 2'!AF148","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G148*'NGER input 2'!O148+'NGER input 2'!$H148*'NGER input 2'!X148+'NGER input 2'!$I148*'NGER input 2'!AG148","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G148*'NGER input 2'!P148+'NGER input 2'!$H148*'NGER input 2'!Y148+'NGER input 2'!$I148*'NGER input 2'!AH148","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G148*'NGER input 2'!Q148+'NGER input 2'!$H148*'NGER input 2'!Z148+'NGER input 2'!$I148*'NGER input 2'!AI148","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G148*'NGER input 2'!R148+'NGER input 2'!$H148*'NGER input 2'!AA148+'NGER input 2'!$I148*'NGER input 2'!AJ148","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW148<>\"\",\"\",'NGER input 2'!CP148)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX148<>\"\",\"\",'NGER input 2'!CQ148)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY148<>\"\",\"\",'NGER input 2'!CR148)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ148<>\"\",\"\",'NGER input 2'!CS148)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA148<>\"\",\"\",'NGER input 2'!CT148)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB148<>\"\",\"\",'NGER input 2'!CU148)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC148<>\"\",\"\",'NGER input 2'!CV148)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD148<>\"\",\"\",'NGER input 2'!CW148)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE148<>\"\",\"\",'NGER input 2'!CX148)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW148=\"\",\"\",'NGER input 2'!CP148-'NGER input 2'!AW148)","v":""},{"$f":"IF('NGER input 2'!AX148=\"\",\"\",'NGER input 2'!$G148*'NGER input 2'!K148+'NGER input 2'!$H148*'NGER input 2'!T148+'NGER input 2'!$I148*'NGER input 2'!AC148-'NGER input 2'!AX148)","v":""},{"$f":"IF('NGER input 2'!AY148=\"\",\"\",'NGER input 2'!$G148*'NGER input 2'!L148+'NGER input 2'!$H148*'NGER input 2'!U148+'NGER input 2'!$I148*'NGER input 2'!AD148-'NGER input 2'!AY148)","v":""},{"$f":"IF('NGER input 2'!AZ148=\"\",\"\",'NGER input 2'!$G148*'NGER input 2'!M148+'NGER input 2'!$H148*'NGER input 2'!V148+'NGER input 2'!$I148*'NGER input 2'!AE148-'NGER input 2'!AZ148)","v":""},{"$f":"IF('NGER input 2'!BA148=\"\",\"\",'NGER input 2'!$G148*'NGER input 2'!N148+'NGER input 2'!$H148*'NGER input 2'!W148+'NGER input 2'!$I148*'NGER input 2'!AF148-'NGER input 2'!BA148)","v":""},{"$f":"IF('NGER input 2'!BB148=\"\",\"\",'NGER input 2'!$G148*'NGER input 2'!O148+'NGER input 2'!$H148*'NGER input 2'!X148+'NGER input 2'!$I148*'NGER input 2'!AG148-'NGER input 2'!BB148)","v":""},{"$f":"IF('NGER input 2'!BC148=\"\",\"\",'NGER input 2'!$G148*'NGER input 2'!P148+'NGER input 2'!$H148*'NGER input 2'!Y148+'NGER input 2'!$I148*'NGER input 2'!AH148-'NGER input 2'!BC148)","v":""},{"$f":"IF('NGER input 2'!BD148=\"\",\"\",'NGER input 2'!$G148*'NGER input 2'!Q148+'NGER input 2'!$H148*'NGER input 2'!Z148+'NGER input 2'!$I148*'NGER input 2'!AI148-'NGER input 2'!BD148)","v":""},{"$f":"IF('NGER input 2'!BE148=\"\",\"\",'NGER input 2'!$G148*'NGER input 2'!R148+'NGER input 2'!$H148*'NGER input 2'!AA148+'NGER input 2'!$I148*'NGER input 2'!AJ148-'NGER input 2'!BE148)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG148,IF('NGER input 1'!$B$6>1,GG148*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH148,IF('NGER input 1'!$B$6>1,GH148*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI148,IF('NGER input 1'!$B$6>1,GI148*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ148,IF('NGER input 1'!$B$6>1,GJ148*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK148,IF('NGER input 1'!$B$6>1,GK148*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL148,IF('NGER input 1'!$B$6>1,GL148*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM148,IF('NGER input 1'!$B$6>1,GM148*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN148,IF('NGER input 1'!$B$6>1,GN148*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO148,IF('NGER input 1'!$B$6>1,GO148*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP148,IF('NGER input 1'!$B$6>1,GP148*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[145,0,0,0,0,null,{"$f":"IF(OR($F149='Common parameters'!$EQ$8,$F149=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F149='Common parameters'!$EQ$4,$F149='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F149='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F149='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F149='Common parameters'!$EQ$8,$F149=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F149='Common parameters'!$EQ$4,$F149='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F149='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F149='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW149<>\"\",AW149,'NGER input 2'!CP149+((SUM('NGER input 2'!$DH149:$DP149)*'NGER input 2'!CP149)/(SUM('NGER input 2'!$CY149:$DG149))))","v":{"$error":"#N/A"}},{"$f":"IF(AX149<>\"\",AX149,'NGER input 2'!CQ149+((SUM('NGER input 2'!$DH149:$DP149)*'NGER input 2'!CQ149)/(SUM('NGER input 2'!$CY149:$DG149))))","v":{"$error":"#N/A"}},{"$f":"IF(AY149<>\"\",AY149,'NGER input 2'!CR149+((SUM('NGER input 2'!$DH149:$DP149)*'NGER input 2'!CR149)/(SUM('NGER input 2'!$CY149:$DG149))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ149<>\"\",AZ149,'NGER input 2'!CS149+((SUM('NGER input 2'!$DH149:$DP149)*'NGER input 2'!CS149)/(SUM('NGER input 2'!$CY149:$DG149))))","v":{"$error":"#N/A"}},{"$f":"IF(BA149<>\"\",BA149,'NGER input 2'!CT149+((SUM('NGER input 2'!$DH149:$DP149)*'NGER input 2'!CT149)/(SUM('NGER input 2'!$CY149:$DG149))))","v":{"$error":"#N/A"}},{"$f":"IF(BB149<>\"\",BB149,'NGER input 2'!CU149+((SUM('NGER input 2'!$DH149:$DP149)*'NGER input 2'!CU149)/(SUM('NGER input 2'!$CY149:$DG149))))","v":{"$error":"#N/A"}},{"$f":"IF(BC149<>\"\",BC149,'NGER input 2'!CV149+((SUM('NGER input 2'!$DH149:$DP149)*'NGER input 2'!CV149)/(SUM('NGER input 2'!$CY149:$DG149))))","v":{"$error":"#N/A"}},{"$f":"IF(BD149<>\"\",BD149,'NGER input 2'!CW149+((SUM('NGER input 2'!$DH149:$DP149)*'NGER input 2'!CW149)/(SUM('NGER input 2'!$CY149:$DG149))))","v":{"$error":"#N/A"}},{"$f":"IF(BE149<>\"\",BE149,'NGER input 2'!CX149+((SUM('NGER input 2'!$DH149:$DP149)*'NGER input 2'!CX149)/(SUM('NGER input 2'!$CY149:$DG149))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G149*'NGER input 2'!J149+'NGER input 2'!$H149*'NGER input 2'!S149+'NGER input 2'!$I149*'NGER input 2'!AB149","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G149*'NGER input 2'!K149+'NGER input 2'!$H149*'NGER input 2'!T149+'NGER input 2'!$I149*'NGER input 2'!AC149","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G149*'NGER input 2'!L149+'NGER input 2'!$H149*'NGER input 2'!U149+'NGER input 2'!$I149*'NGER input 2'!AD149","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G149*'NGER input 2'!M149+'NGER input 2'!$H149*'NGER input 2'!V149+'NGER input 2'!$I149*'NGER input 2'!AE149","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G149*'NGER input 2'!N149+'NGER input 2'!$H149*'NGER input 2'!W149+'NGER input 2'!$I149*'NGER input 2'!AF149","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G149*'NGER input 2'!O149+'NGER input 2'!$H149*'NGER input 2'!X149+'NGER input 2'!$I149*'NGER input 2'!AG149","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G149*'NGER input 2'!P149+'NGER input 2'!$H149*'NGER input 2'!Y149+'NGER input 2'!$I149*'NGER input 2'!AH149","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G149*'NGER input 2'!Q149+'NGER input 2'!$H149*'NGER input 2'!Z149+'NGER input 2'!$I149*'NGER input 2'!AI149","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G149*'NGER input 2'!R149+'NGER input 2'!$H149*'NGER input 2'!AA149+'NGER input 2'!$I149*'NGER input 2'!AJ149","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW149<>\"\",\"\",'NGER input 2'!CP149)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX149<>\"\",\"\",'NGER input 2'!CQ149)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY149<>\"\",\"\",'NGER input 2'!CR149)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ149<>\"\",\"\",'NGER input 2'!CS149)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA149<>\"\",\"\",'NGER input 2'!CT149)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB149<>\"\",\"\",'NGER input 2'!CU149)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC149<>\"\",\"\",'NGER input 2'!CV149)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD149<>\"\",\"\",'NGER input 2'!CW149)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE149<>\"\",\"\",'NGER input 2'!CX149)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW149=\"\",\"\",'NGER input 2'!CP149-'NGER input 2'!AW149)","v":""},{"$f":"IF('NGER input 2'!AX149=\"\",\"\",'NGER input 2'!$G149*'NGER input 2'!K149+'NGER input 2'!$H149*'NGER input 2'!T149+'NGER input 2'!$I149*'NGER input 2'!AC149-'NGER input 2'!AX149)","v":""},{"$f":"IF('NGER input 2'!AY149=\"\",\"\",'NGER input 2'!$G149*'NGER input 2'!L149+'NGER input 2'!$H149*'NGER input 2'!U149+'NGER input 2'!$I149*'NGER input 2'!AD149-'NGER input 2'!AY149)","v":""},{"$f":"IF('NGER input 2'!AZ149=\"\",\"\",'NGER input 2'!$G149*'NGER input 2'!M149+'NGER input 2'!$H149*'NGER input 2'!V149+'NGER input 2'!$I149*'NGER input 2'!AE149-'NGER input 2'!AZ149)","v":""},{"$f":"IF('NGER input 2'!BA149=\"\",\"\",'NGER input 2'!$G149*'NGER input 2'!N149+'NGER input 2'!$H149*'NGER input 2'!W149+'NGER input 2'!$I149*'NGER input 2'!AF149-'NGER input 2'!BA149)","v":""},{"$f":"IF('NGER input 2'!BB149=\"\",\"\",'NGER input 2'!$G149*'NGER input 2'!O149+'NGER input 2'!$H149*'NGER input 2'!X149+'NGER input 2'!$I149*'NGER input 2'!AG149-'NGER input 2'!BB149)","v":""},{"$f":"IF('NGER input 2'!BC149=\"\",\"\",'NGER input 2'!$G149*'NGER input 2'!P149+'NGER input 2'!$H149*'NGER input 2'!Y149+'NGER input 2'!$I149*'NGER input 2'!AH149-'NGER input 2'!BC149)","v":""},{"$f":"IF('NGER input 2'!BD149=\"\",\"\",'NGER input 2'!$G149*'NGER input 2'!Q149+'NGER input 2'!$H149*'NGER input 2'!Z149+'NGER input 2'!$I149*'NGER input 2'!AI149-'NGER input 2'!BD149)","v":""},{"$f":"IF('NGER input 2'!BE149=\"\",\"\",'NGER input 2'!$G149*'NGER input 2'!R149+'NGER input 2'!$H149*'NGER input 2'!AA149+'NGER input 2'!$I149*'NGER input 2'!AJ149-'NGER input 2'!BE149)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG149,IF('NGER input 1'!$B$6>1,GG149*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH149,IF('NGER input 1'!$B$6>1,GH149*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI149,IF('NGER input 1'!$B$6>1,GI149*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ149,IF('NGER input 1'!$B$6>1,GJ149*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK149,IF('NGER input 1'!$B$6>1,GK149*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL149,IF('NGER input 1'!$B$6>1,GL149*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM149,IF('NGER input 1'!$B$6>1,GM149*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN149,IF('NGER input 1'!$B$6>1,GN149*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO149,IF('NGER input 1'!$B$6>1,GO149*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP149,IF('NGER input 1'!$B$6>1,GP149*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[146,0,0,0,0,null,{"$f":"IF(OR($F150='Common parameters'!$EQ$8,$F150=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F150='Common parameters'!$EQ$4,$F150='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F150='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F150='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F150='Common parameters'!$EQ$8,$F150=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F150='Common parameters'!$EQ$4,$F150='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F150='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F150='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW150<>\"\",AW150,'NGER input 2'!CP150+((SUM('NGER input 2'!$DH150:$DP150)*'NGER input 2'!CP150)/(SUM('NGER input 2'!$CY150:$DG150))))","v":{"$error":"#N/A"}},{"$f":"IF(AX150<>\"\",AX150,'NGER input 2'!CQ150+((SUM('NGER input 2'!$DH150:$DP150)*'NGER input 2'!CQ150)/(SUM('NGER input 2'!$CY150:$DG150))))","v":{"$error":"#N/A"}},{"$f":"IF(AY150<>\"\",AY150,'NGER input 2'!CR150+((SUM('NGER input 2'!$DH150:$DP150)*'NGER input 2'!CR150)/(SUM('NGER input 2'!$CY150:$DG150))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ150<>\"\",AZ150,'NGER input 2'!CS150+((SUM('NGER input 2'!$DH150:$DP150)*'NGER input 2'!CS150)/(SUM('NGER input 2'!$CY150:$DG150))))","v":{"$error":"#N/A"}},{"$f":"IF(BA150<>\"\",BA150,'NGER input 2'!CT150+((SUM('NGER input 2'!$DH150:$DP150)*'NGER input 2'!CT150)/(SUM('NGER input 2'!$CY150:$DG150))))","v":{"$error":"#N/A"}},{"$f":"IF(BB150<>\"\",BB150,'NGER input 2'!CU150+((SUM('NGER input 2'!$DH150:$DP150)*'NGER input 2'!CU150)/(SUM('NGER input 2'!$CY150:$DG150))))","v":{"$error":"#N/A"}},{"$f":"IF(BC150<>\"\",BC150,'NGER input 2'!CV150+((SUM('NGER input 2'!$DH150:$DP150)*'NGER input 2'!CV150)/(SUM('NGER input 2'!$CY150:$DG150))))","v":{"$error":"#N/A"}},{"$f":"IF(BD150<>\"\",BD150,'NGER input 2'!CW150+((SUM('NGER input 2'!$DH150:$DP150)*'NGER input 2'!CW150)/(SUM('NGER input 2'!$CY150:$DG150))))","v":{"$error":"#N/A"}},{"$f":"IF(BE150<>\"\",BE150,'NGER input 2'!CX150+((SUM('NGER input 2'!$DH150:$DP150)*'NGER input 2'!CX150)/(SUM('NGER input 2'!$CY150:$DG150))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G150*'NGER input 2'!J150+'NGER input 2'!$H150*'NGER input 2'!S150+'NGER input 2'!$I150*'NGER input 2'!AB150","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G150*'NGER input 2'!K150+'NGER input 2'!$H150*'NGER input 2'!T150+'NGER input 2'!$I150*'NGER input 2'!AC150","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G150*'NGER input 2'!L150+'NGER input 2'!$H150*'NGER input 2'!U150+'NGER input 2'!$I150*'NGER input 2'!AD150","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G150*'NGER input 2'!M150+'NGER input 2'!$H150*'NGER input 2'!V150+'NGER input 2'!$I150*'NGER input 2'!AE150","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G150*'NGER input 2'!N150+'NGER input 2'!$H150*'NGER input 2'!W150+'NGER input 2'!$I150*'NGER input 2'!AF150","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G150*'NGER input 2'!O150+'NGER input 2'!$H150*'NGER input 2'!X150+'NGER input 2'!$I150*'NGER input 2'!AG150","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G150*'NGER input 2'!P150+'NGER input 2'!$H150*'NGER input 2'!Y150+'NGER input 2'!$I150*'NGER input 2'!AH150","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G150*'NGER input 2'!Q150+'NGER input 2'!$H150*'NGER input 2'!Z150+'NGER input 2'!$I150*'NGER input 2'!AI150","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G150*'NGER input 2'!R150+'NGER input 2'!$H150*'NGER input 2'!AA150+'NGER input 2'!$I150*'NGER input 2'!AJ150","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW150<>\"\",\"\",'NGER input 2'!CP150)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX150<>\"\",\"\",'NGER input 2'!CQ150)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY150<>\"\",\"\",'NGER input 2'!CR150)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ150<>\"\",\"\",'NGER input 2'!CS150)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA150<>\"\",\"\",'NGER input 2'!CT150)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB150<>\"\",\"\",'NGER input 2'!CU150)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC150<>\"\",\"\",'NGER input 2'!CV150)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD150<>\"\",\"\",'NGER input 2'!CW150)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE150<>\"\",\"\",'NGER input 2'!CX150)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW150=\"\",\"\",'NGER input 2'!CP150-'NGER input 2'!AW150)","v":""},{"$f":"IF('NGER input 2'!AX150=\"\",\"\",'NGER input 2'!$G150*'NGER input 2'!K150+'NGER input 2'!$H150*'NGER input 2'!T150+'NGER input 2'!$I150*'NGER input 2'!AC150-'NGER input 2'!AX150)","v":""},{"$f":"IF('NGER input 2'!AY150=\"\",\"\",'NGER input 2'!$G150*'NGER input 2'!L150+'NGER input 2'!$H150*'NGER input 2'!U150+'NGER input 2'!$I150*'NGER input 2'!AD150-'NGER input 2'!AY150)","v":""},{"$f":"IF('NGER input 2'!AZ150=\"\",\"\",'NGER input 2'!$G150*'NGER input 2'!M150+'NGER input 2'!$H150*'NGER input 2'!V150+'NGER input 2'!$I150*'NGER input 2'!AE150-'NGER input 2'!AZ150)","v":""},{"$f":"IF('NGER input 2'!BA150=\"\",\"\",'NGER input 2'!$G150*'NGER input 2'!N150+'NGER input 2'!$H150*'NGER input 2'!W150+'NGER input 2'!$I150*'NGER input 2'!AF150-'NGER input 2'!BA150)","v":""},{"$f":"IF('NGER input 2'!BB150=\"\",\"\",'NGER input 2'!$G150*'NGER input 2'!O150+'NGER input 2'!$H150*'NGER input 2'!X150+'NGER input 2'!$I150*'NGER input 2'!AG150-'NGER input 2'!BB150)","v":""},{"$f":"IF('NGER input 2'!BC150=\"\",\"\",'NGER input 2'!$G150*'NGER input 2'!P150+'NGER input 2'!$H150*'NGER input 2'!Y150+'NGER input 2'!$I150*'NGER input 2'!AH150-'NGER input 2'!BC150)","v":""},{"$f":"IF('NGER input 2'!BD150=\"\",\"\",'NGER input 2'!$G150*'NGER input 2'!Q150+'NGER input 2'!$H150*'NGER input 2'!Z150+'NGER input 2'!$I150*'NGER input 2'!AI150-'NGER input 2'!BD150)","v":""},{"$f":"IF('NGER input 2'!BE150=\"\",\"\",'NGER input 2'!$G150*'NGER input 2'!R150+'NGER input 2'!$H150*'NGER input 2'!AA150+'NGER input 2'!$I150*'NGER input 2'!AJ150-'NGER input 2'!BE150)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG150,IF('NGER input 1'!$B$6>1,GG150*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH150,IF('NGER input 1'!$B$6>1,GH150*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI150,IF('NGER input 1'!$B$6>1,GI150*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ150,IF('NGER input 1'!$B$6>1,GJ150*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK150,IF('NGER input 1'!$B$6>1,GK150*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL150,IF('NGER input 1'!$B$6>1,GL150*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM150,IF('NGER input 1'!$B$6>1,GM150*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN150,IF('NGER input 1'!$B$6>1,GN150*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO150,IF('NGER input 1'!$B$6>1,GO150*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP150,IF('NGER input 1'!$B$6>1,GP150*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[147,0,0,0,0,null,{"$f":"IF(OR($F151='Common parameters'!$EQ$8,$F151=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F151='Common parameters'!$EQ$4,$F151='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F151='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F151='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F151='Common parameters'!$EQ$8,$F151=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F151='Common parameters'!$EQ$4,$F151='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F151='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F151='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW151<>\"\",AW151,'NGER input 2'!CP151+((SUM('NGER input 2'!$DH151:$DP151)*'NGER input 2'!CP151)/(SUM('NGER input 2'!$CY151:$DG151))))","v":{"$error":"#N/A"}},{"$f":"IF(AX151<>\"\",AX151,'NGER input 2'!CQ151+((SUM('NGER input 2'!$DH151:$DP151)*'NGER input 2'!CQ151)/(SUM('NGER input 2'!$CY151:$DG151))))","v":{"$error":"#N/A"}},{"$f":"IF(AY151<>\"\",AY151,'NGER input 2'!CR151+((SUM('NGER input 2'!$DH151:$DP151)*'NGER input 2'!CR151)/(SUM('NGER input 2'!$CY151:$DG151))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ151<>\"\",AZ151,'NGER input 2'!CS151+((SUM('NGER input 2'!$DH151:$DP151)*'NGER input 2'!CS151)/(SUM('NGER input 2'!$CY151:$DG151))))","v":{"$error":"#N/A"}},{"$f":"IF(BA151<>\"\",BA151,'NGER input 2'!CT151+((SUM('NGER input 2'!$DH151:$DP151)*'NGER input 2'!CT151)/(SUM('NGER input 2'!$CY151:$DG151))))","v":{"$error":"#N/A"}},{"$f":"IF(BB151<>\"\",BB151,'NGER input 2'!CU151+((SUM('NGER input 2'!$DH151:$DP151)*'NGER input 2'!CU151)/(SUM('NGER input 2'!$CY151:$DG151))))","v":{"$error":"#N/A"}},{"$f":"IF(BC151<>\"\",BC151,'NGER input 2'!CV151+((SUM('NGER input 2'!$DH151:$DP151)*'NGER input 2'!CV151)/(SUM('NGER input 2'!$CY151:$DG151))))","v":{"$error":"#N/A"}},{"$f":"IF(BD151<>\"\",BD151,'NGER input 2'!CW151+((SUM('NGER input 2'!$DH151:$DP151)*'NGER input 2'!CW151)/(SUM('NGER input 2'!$CY151:$DG151))))","v":{"$error":"#N/A"}},{"$f":"IF(BE151<>\"\",BE151,'NGER input 2'!CX151+((SUM('NGER input 2'!$DH151:$DP151)*'NGER input 2'!CX151)/(SUM('NGER input 2'!$CY151:$DG151))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G151*'NGER input 2'!J151+'NGER input 2'!$H151*'NGER input 2'!S151+'NGER input 2'!$I151*'NGER input 2'!AB151","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G151*'NGER input 2'!K151+'NGER input 2'!$H151*'NGER input 2'!T151+'NGER input 2'!$I151*'NGER input 2'!AC151","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G151*'NGER input 2'!L151+'NGER input 2'!$H151*'NGER input 2'!U151+'NGER input 2'!$I151*'NGER input 2'!AD151","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G151*'NGER input 2'!M151+'NGER input 2'!$H151*'NGER input 2'!V151+'NGER input 2'!$I151*'NGER input 2'!AE151","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G151*'NGER input 2'!N151+'NGER input 2'!$H151*'NGER input 2'!W151+'NGER input 2'!$I151*'NGER input 2'!AF151","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G151*'NGER input 2'!O151+'NGER input 2'!$H151*'NGER input 2'!X151+'NGER input 2'!$I151*'NGER input 2'!AG151","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G151*'NGER input 2'!P151+'NGER input 2'!$H151*'NGER input 2'!Y151+'NGER input 2'!$I151*'NGER input 2'!AH151","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G151*'NGER input 2'!Q151+'NGER input 2'!$H151*'NGER input 2'!Z151+'NGER input 2'!$I151*'NGER input 2'!AI151","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G151*'NGER input 2'!R151+'NGER input 2'!$H151*'NGER input 2'!AA151+'NGER input 2'!$I151*'NGER input 2'!AJ151","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW151<>\"\",\"\",'NGER input 2'!CP151)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX151<>\"\",\"\",'NGER input 2'!CQ151)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY151<>\"\",\"\",'NGER input 2'!CR151)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ151<>\"\",\"\",'NGER input 2'!CS151)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA151<>\"\",\"\",'NGER input 2'!CT151)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB151<>\"\",\"\",'NGER input 2'!CU151)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC151<>\"\",\"\",'NGER input 2'!CV151)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD151<>\"\",\"\",'NGER input 2'!CW151)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE151<>\"\",\"\",'NGER input 2'!CX151)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW151=\"\",\"\",'NGER input 2'!CP151-'NGER input 2'!AW151)","v":""},{"$f":"IF('NGER input 2'!AX151=\"\",\"\",'NGER input 2'!$G151*'NGER input 2'!K151+'NGER input 2'!$H151*'NGER input 2'!T151+'NGER input 2'!$I151*'NGER input 2'!AC151-'NGER input 2'!AX151)","v":""},{"$f":"IF('NGER input 2'!AY151=\"\",\"\",'NGER input 2'!$G151*'NGER input 2'!L151+'NGER input 2'!$H151*'NGER input 2'!U151+'NGER input 2'!$I151*'NGER input 2'!AD151-'NGER input 2'!AY151)","v":""},{"$f":"IF('NGER input 2'!AZ151=\"\",\"\",'NGER input 2'!$G151*'NGER input 2'!M151+'NGER input 2'!$H151*'NGER input 2'!V151+'NGER input 2'!$I151*'NGER input 2'!AE151-'NGER input 2'!AZ151)","v":""},{"$f":"IF('NGER input 2'!BA151=\"\",\"\",'NGER input 2'!$G151*'NGER input 2'!N151+'NGER input 2'!$H151*'NGER input 2'!W151+'NGER input 2'!$I151*'NGER input 2'!AF151-'NGER input 2'!BA151)","v":""},{"$f":"IF('NGER input 2'!BB151=\"\",\"\",'NGER input 2'!$G151*'NGER input 2'!O151+'NGER input 2'!$H151*'NGER input 2'!X151+'NGER input 2'!$I151*'NGER input 2'!AG151-'NGER input 2'!BB151)","v":""},{"$f":"IF('NGER input 2'!BC151=\"\",\"\",'NGER input 2'!$G151*'NGER input 2'!P151+'NGER input 2'!$H151*'NGER input 2'!Y151+'NGER input 2'!$I151*'NGER input 2'!AH151-'NGER input 2'!BC151)","v":""},{"$f":"IF('NGER input 2'!BD151=\"\",\"\",'NGER input 2'!$G151*'NGER input 2'!Q151+'NGER input 2'!$H151*'NGER input 2'!Z151+'NGER input 2'!$I151*'NGER input 2'!AI151-'NGER input 2'!BD151)","v":""},{"$f":"IF('NGER input 2'!BE151=\"\",\"\",'NGER input 2'!$G151*'NGER input 2'!R151+'NGER input 2'!$H151*'NGER input 2'!AA151+'NGER input 2'!$I151*'NGER input 2'!AJ151-'NGER input 2'!BE151)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG151,IF('NGER input 1'!$B$6>1,GG151*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH151,IF('NGER input 1'!$B$6>1,GH151*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI151,IF('NGER input 1'!$B$6>1,GI151*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ151,IF('NGER input 1'!$B$6>1,GJ151*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK151,IF('NGER input 1'!$B$6>1,GK151*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL151,IF('NGER input 1'!$B$6>1,GL151*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM151,IF('NGER input 1'!$B$6>1,GM151*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN151,IF('NGER input 1'!$B$6>1,GN151*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO151,IF('NGER input 1'!$B$6>1,GO151*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP151,IF('NGER input 1'!$B$6>1,GP151*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[148,0,0,0,0,null,{"$f":"IF(OR($F152='Common parameters'!$EQ$8,$F152=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F152='Common parameters'!$EQ$4,$F152='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F152='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F152='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F152='Common parameters'!$EQ$8,$F152=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F152='Common parameters'!$EQ$4,$F152='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F152='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F152='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW152<>\"\",AW152,'NGER input 2'!CP152+((SUM('NGER input 2'!$DH152:$DP152)*'NGER input 2'!CP152)/(SUM('NGER input 2'!$CY152:$DG152))))","v":{"$error":"#N/A"}},{"$f":"IF(AX152<>\"\",AX152,'NGER input 2'!CQ152+((SUM('NGER input 2'!$DH152:$DP152)*'NGER input 2'!CQ152)/(SUM('NGER input 2'!$CY152:$DG152))))","v":{"$error":"#N/A"}},{"$f":"IF(AY152<>\"\",AY152,'NGER input 2'!CR152+((SUM('NGER input 2'!$DH152:$DP152)*'NGER input 2'!CR152)/(SUM('NGER input 2'!$CY152:$DG152))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ152<>\"\",AZ152,'NGER input 2'!CS152+((SUM('NGER input 2'!$DH152:$DP152)*'NGER input 2'!CS152)/(SUM('NGER input 2'!$CY152:$DG152))))","v":{"$error":"#N/A"}},{"$f":"IF(BA152<>\"\",BA152,'NGER input 2'!CT152+((SUM('NGER input 2'!$DH152:$DP152)*'NGER input 2'!CT152)/(SUM('NGER input 2'!$CY152:$DG152))))","v":{"$error":"#N/A"}},{"$f":"IF(BB152<>\"\",BB152,'NGER input 2'!CU152+((SUM('NGER input 2'!$DH152:$DP152)*'NGER input 2'!CU152)/(SUM('NGER input 2'!$CY152:$DG152))))","v":{"$error":"#N/A"}},{"$f":"IF(BC152<>\"\",BC152,'NGER input 2'!CV152+((SUM('NGER input 2'!$DH152:$DP152)*'NGER input 2'!CV152)/(SUM('NGER input 2'!$CY152:$DG152))))","v":{"$error":"#N/A"}},{"$f":"IF(BD152<>\"\",BD152,'NGER input 2'!CW152+((SUM('NGER input 2'!$DH152:$DP152)*'NGER input 2'!CW152)/(SUM('NGER input 2'!$CY152:$DG152))))","v":{"$error":"#N/A"}},{"$f":"IF(BE152<>\"\",BE152,'NGER input 2'!CX152+((SUM('NGER input 2'!$DH152:$DP152)*'NGER input 2'!CX152)/(SUM('NGER input 2'!$CY152:$DG152))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G152*'NGER input 2'!J152+'NGER input 2'!$H152*'NGER input 2'!S152+'NGER input 2'!$I152*'NGER input 2'!AB152","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G152*'NGER input 2'!K152+'NGER input 2'!$H152*'NGER input 2'!T152+'NGER input 2'!$I152*'NGER input 2'!AC152","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G152*'NGER input 2'!L152+'NGER input 2'!$H152*'NGER input 2'!U152+'NGER input 2'!$I152*'NGER input 2'!AD152","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G152*'NGER input 2'!M152+'NGER input 2'!$H152*'NGER input 2'!V152+'NGER input 2'!$I152*'NGER input 2'!AE152","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G152*'NGER input 2'!N152+'NGER input 2'!$H152*'NGER input 2'!W152+'NGER input 2'!$I152*'NGER input 2'!AF152","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G152*'NGER input 2'!O152+'NGER input 2'!$H152*'NGER input 2'!X152+'NGER input 2'!$I152*'NGER input 2'!AG152","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G152*'NGER input 2'!P152+'NGER input 2'!$H152*'NGER input 2'!Y152+'NGER input 2'!$I152*'NGER input 2'!AH152","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G152*'NGER input 2'!Q152+'NGER input 2'!$H152*'NGER input 2'!Z152+'NGER input 2'!$I152*'NGER input 2'!AI152","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G152*'NGER input 2'!R152+'NGER input 2'!$H152*'NGER input 2'!AA152+'NGER input 2'!$I152*'NGER input 2'!AJ152","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW152<>\"\",\"\",'NGER input 2'!CP152)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX152<>\"\",\"\",'NGER input 2'!CQ152)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY152<>\"\",\"\",'NGER input 2'!CR152)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ152<>\"\",\"\",'NGER input 2'!CS152)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA152<>\"\",\"\",'NGER input 2'!CT152)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB152<>\"\",\"\",'NGER input 2'!CU152)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC152<>\"\",\"\",'NGER input 2'!CV152)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD152<>\"\",\"\",'NGER input 2'!CW152)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE152<>\"\",\"\",'NGER input 2'!CX152)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW152=\"\",\"\",'NGER input 2'!CP152-'NGER input 2'!AW152)","v":""},{"$f":"IF('NGER input 2'!AX152=\"\",\"\",'NGER input 2'!$G152*'NGER input 2'!K152+'NGER input 2'!$H152*'NGER input 2'!T152+'NGER input 2'!$I152*'NGER input 2'!AC152-'NGER input 2'!AX152)","v":""},{"$f":"IF('NGER input 2'!AY152=\"\",\"\",'NGER input 2'!$G152*'NGER input 2'!L152+'NGER input 2'!$H152*'NGER input 2'!U152+'NGER input 2'!$I152*'NGER input 2'!AD152-'NGER input 2'!AY152)","v":""},{"$f":"IF('NGER input 2'!AZ152=\"\",\"\",'NGER input 2'!$G152*'NGER input 2'!M152+'NGER input 2'!$H152*'NGER input 2'!V152+'NGER input 2'!$I152*'NGER input 2'!AE152-'NGER input 2'!AZ152)","v":""},{"$f":"IF('NGER input 2'!BA152=\"\",\"\",'NGER input 2'!$G152*'NGER input 2'!N152+'NGER input 2'!$H152*'NGER input 2'!W152+'NGER input 2'!$I152*'NGER input 2'!AF152-'NGER input 2'!BA152)","v":""},{"$f":"IF('NGER input 2'!BB152=\"\",\"\",'NGER input 2'!$G152*'NGER input 2'!O152+'NGER input 2'!$H152*'NGER input 2'!X152+'NGER input 2'!$I152*'NGER input 2'!AG152-'NGER input 2'!BB152)","v":""},{"$f":"IF('NGER input 2'!BC152=\"\",\"\",'NGER input 2'!$G152*'NGER input 2'!P152+'NGER input 2'!$H152*'NGER input 2'!Y152+'NGER input 2'!$I152*'NGER input 2'!AH152-'NGER input 2'!BC152)","v":""},{"$f":"IF('NGER input 2'!BD152=\"\",\"\",'NGER input 2'!$G152*'NGER input 2'!Q152+'NGER input 2'!$H152*'NGER input 2'!Z152+'NGER input 2'!$I152*'NGER input 2'!AI152-'NGER input 2'!BD152)","v":""},{"$f":"IF('NGER input 2'!BE152=\"\",\"\",'NGER input 2'!$G152*'NGER input 2'!R152+'NGER input 2'!$H152*'NGER input 2'!AA152+'NGER input 2'!$I152*'NGER input 2'!AJ152-'NGER input 2'!BE152)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG152,IF('NGER input 1'!$B$6>1,GG152*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH152,IF('NGER input 1'!$B$6>1,GH152*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI152,IF('NGER input 1'!$B$6>1,GI152*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ152,IF('NGER input 1'!$B$6>1,GJ152*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK152,IF('NGER input 1'!$B$6>1,GK152*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL152,IF('NGER input 1'!$B$6>1,GL152*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM152,IF('NGER input 1'!$B$6>1,GM152*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN152,IF('NGER input 1'!$B$6>1,GN152*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO152,IF('NGER input 1'!$B$6>1,GO152*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP152,IF('NGER input 1'!$B$6>1,GP152*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[149,0,0,0,0,null,{"$f":"IF(OR($F153='Common parameters'!$EQ$8,$F153=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F153='Common parameters'!$EQ$4,$F153='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F153='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F153='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F153='Common parameters'!$EQ$8,$F153=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F153='Common parameters'!$EQ$4,$F153='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F153='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F153='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW153<>\"\",AW153,'NGER input 2'!CP153+((SUM('NGER input 2'!$DH153:$DP153)*'NGER input 2'!CP153)/(SUM('NGER input 2'!$CY153:$DG153))))","v":{"$error":"#N/A"}},{"$f":"IF(AX153<>\"\",AX153,'NGER input 2'!CQ153+((SUM('NGER input 2'!$DH153:$DP153)*'NGER input 2'!CQ153)/(SUM('NGER input 2'!$CY153:$DG153))))","v":{"$error":"#N/A"}},{"$f":"IF(AY153<>\"\",AY153,'NGER input 2'!CR153+((SUM('NGER input 2'!$DH153:$DP153)*'NGER input 2'!CR153)/(SUM('NGER input 2'!$CY153:$DG153))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ153<>\"\",AZ153,'NGER input 2'!CS153+((SUM('NGER input 2'!$DH153:$DP153)*'NGER input 2'!CS153)/(SUM('NGER input 2'!$CY153:$DG153))))","v":{"$error":"#N/A"}},{"$f":"IF(BA153<>\"\",BA153,'NGER input 2'!CT153+((SUM('NGER input 2'!$DH153:$DP153)*'NGER input 2'!CT153)/(SUM('NGER input 2'!$CY153:$DG153))))","v":{"$error":"#N/A"}},{"$f":"IF(BB153<>\"\",BB153,'NGER input 2'!CU153+((SUM('NGER input 2'!$DH153:$DP153)*'NGER input 2'!CU153)/(SUM('NGER input 2'!$CY153:$DG153))))","v":{"$error":"#N/A"}},{"$f":"IF(BC153<>\"\",BC153,'NGER input 2'!CV153+((SUM('NGER input 2'!$DH153:$DP153)*'NGER input 2'!CV153)/(SUM('NGER input 2'!$CY153:$DG153))))","v":{"$error":"#N/A"}},{"$f":"IF(BD153<>\"\",BD153,'NGER input 2'!CW153+((SUM('NGER input 2'!$DH153:$DP153)*'NGER input 2'!CW153)/(SUM('NGER input 2'!$CY153:$DG153))))","v":{"$error":"#N/A"}},{"$f":"IF(BE153<>\"\",BE153,'NGER input 2'!CX153+((SUM('NGER input 2'!$DH153:$DP153)*'NGER input 2'!CX153)/(SUM('NGER input 2'!$CY153:$DG153))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G153*'NGER input 2'!J153+'NGER input 2'!$H153*'NGER input 2'!S153+'NGER input 2'!$I153*'NGER input 2'!AB153","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G153*'NGER input 2'!K153+'NGER input 2'!$H153*'NGER input 2'!T153+'NGER input 2'!$I153*'NGER input 2'!AC153","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G153*'NGER input 2'!L153+'NGER input 2'!$H153*'NGER input 2'!U153+'NGER input 2'!$I153*'NGER input 2'!AD153","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G153*'NGER input 2'!M153+'NGER input 2'!$H153*'NGER input 2'!V153+'NGER input 2'!$I153*'NGER input 2'!AE153","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G153*'NGER input 2'!N153+'NGER input 2'!$H153*'NGER input 2'!W153+'NGER input 2'!$I153*'NGER input 2'!AF153","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G153*'NGER input 2'!O153+'NGER input 2'!$H153*'NGER input 2'!X153+'NGER input 2'!$I153*'NGER input 2'!AG153","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G153*'NGER input 2'!P153+'NGER input 2'!$H153*'NGER input 2'!Y153+'NGER input 2'!$I153*'NGER input 2'!AH153","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G153*'NGER input 2'!Q153+'NGER input 2'!$H153*'NGER input 2'!Z153+'NGER input 2'!$I153*'NGER input 2'!AI153","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G153*'NGER input 2'!R153+'NGER input 2'!$H153*'NGER input 2'!AA153+'NGER input 2'!$I153*'NGER input 2'!AJ153","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW153<>\"\",\"\",'NGER input 2'!CP153)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX153<>\"\",\"\",'NGER input 2'!CQ153)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY153<>\"\",\"\",'NGER input 2'!CR153)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ153<>\"\",\"\",'NGER input 2'!CS153)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA153<>\"\",\"\",'NGER input 2'!CT153)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB153<>\"\",\"\",'NGER input 2'!CU153)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC153<>\"\",\"\",'NGER input 2'!CV153)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD153<>\"\",\"\",'NGER input 2'!CW153)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE153<>\"\",\"\",'NGER input 2'!CX153)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW153=\"\",\"\",'NGER input 2'!CP153-'NGER input 2'!AW153)","v":""},{"$f":"IF('NGER input 2'!AX153=\"\",\"\",'NGER input 2'!$G153*'NGER input 2'!K153+'NGER input 2'!$H153*'NGER input 2'!T153+'NGER input 2'!$I153*'NGER input 2'!AC153-'NGER input 2'!AX153)","v":""},{"$f":"IF('NGER input 2'!AY153=\"\",\"\",'NGER input 2'!$G153*'NGER input 2'!L153+'NGER input 2'!$H153*'NGER input 2'!U153+'NGER input 2'!$I153*'NGER input 2'!AD153-'NGER input 2'!AY153)","v":""},{"$f":"IF('NGER input 2'!AZ153=\"\",\"\",'NGER input 2'!$G153*'NGER input 2'!M153+'NGER input 2'!$H153*'NGER input 2'!V153+'NGER input 2'!$I153*'NGER input 2'!AE153-'NGER input 2'!AZ153)","v":""},{"$f":"IF('NGER input 2'!BA153=\"\",\"\",'NGER input 2'!$G153*'NGER input 2'!N153+'NGER input 2'!$H153*'NGER input 2'!W153+'NGER input 2'!$I153*'NGER input 2'!AF153-'NGER input 2'!BA153)","v":""},{"$f":"IF('NGER input 2'!BB153=\"\",\"\",'NGER input 2'!$G153*'NGER input 2'!O153+'NGER input 2'!$H153*'NGER input 2'!X153+'NGER input 2'!$I153*'NGER input 2'!AG153-'NGER input 2'!BB153)","v":""},{"$f":"IF('NGER input 2'!BC153=\"\",\"\",'NGER input 2'!$G153*'NGER input 2'!P153+'NGER input 2'!$H153*'NGER input 2'!Y153+'NGER input 2'!$I153*'NGER input 2'!AH153-'NGER input 2'!BC153)","v":""},{"$f":"IF('NGER input 2'!BD153=\"\",\"\",'NGER input 2'!$G153*'NGER input 2'!Q153+'NGER input 2'!$H153*'NGER input 2'!Z153+'NGER input 2'!$I153*'NGER input 2'!AI153-'NGER input 2'!BD153)","v":""},{"$f":"IF('NGER input 2'!BE153=\"\",\"\",'NGER input 2'!$G153*'NGER input 2'!R153+'NGER input 2'!$H153*'NGER input 2'!AA153+'NGER input 2'!$I153*'NGER input 2'!AJ153-'NGER input 2'!BE153)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG153,IF('NGER input 1'!$B$6>1,GG153*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH153,IF('NGER input 1'!$B$6>1,GH153*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI153,IF('NGER input 1'!$B$6>1,GI153*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ153,IF('NGER input 1'!$B$6>1,GJ153*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK153,IF('NGER input 1'!$B$6>1,GK153*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL153,IF('NGER input 1'!$B$6>1,GL153*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM153,IF('NGER input 1'!$B$6>1,GM153*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN153,IF('NGER input 1'!$B$6>1,GN153*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO153,IF('NGER input 1'!$B$6>1,GO153*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP153,IF('NGER input 1'!$B$6>1,GP153*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[150,0,0,0,0,null,{"$f":"IF(OR($F154='Common parameters'!$EQ$8,$F154=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F154='Common parameters'!$EQ$4,$F154='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F154='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F154='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F154='Common parameters'!$EQ$8,$F154=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F154='Common parameters'!$EQ$4,$F154='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F154='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F154='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW154<>\"\",AW154,'NGER input 2'!CP154+((SUM('NGER input 2'!$DH154:$DP154)*'NGER input 2'!CP154)/(SUM('NGER input 2'!$CY154:$DG154))))","v":{"$error":"#N/A"}},{"$f":"IF(AX154<>\"\",AX154,'NGER input 2'!CQ154+((SUM('NGER input 2'!$DH154:$DP154)*'NGER input 2'!CQ154)/(SUM('NGER input 2'!$CY154:$DG154))))","v":{"$error":"#N/A"}},{"$f":"IF(AY154<>\"\",AY154,'NGER input 2'!CR154+((SUM('NGER input 2'!$DH154:$DP154)*'NGER input 2'!CR154)/(SUM('NGER input 2'!$CY154:$DG154))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ154<>\"\",AZ154,'NGER input 2'!CS154+((SUM('NGER input 2'!$DH154:$DP154)*'NGER input 2'!CS154)/(SUM('NGER input 2'!$CY154:$DG154))))","v":{"$error":"#N/A"}},{"$f":"IF(BA154<>\"\",BA154,'NGER input 2'!CT154+((SUM('NGER input 2'!$DH154:$DP154)*'NGER input 2'!CT154)/(SUM('NGER input 2'!$CY154:$DG154))))","v":{"$error":"#N/A"}},{"$f":"IF(BB154<>\"\",BB154,'NGER input 2'!CU154+((SUM('NGER input 2'!$DH154:$DP154)*'NGER input 2'!CU154)/(SUM('NGER input 2'!$CY154:$DG154))))","v":{"$error":"#N/A"}},{"$f":"IF(BC154<>\"\",BC154,'NGER input 2'!CV154+((SUM('NGER input 2'!$DH154:$DP154)*'NGER input 2'!CV154)/(SUM('NGER input 2'!$CY154:$DG154))))","v":{"$error":"#N/A"}},{"$f":"IF(BD154<>\"\",BD154,'NGER input 2'!CW154+((SUM('NGER input 2'!$DH154:$DP154)*'NGER input 2'!CW154)/(SUM('NGER input 2'!$CY154:$DG154))))","v":{"$error":"#N/A"}},{"$f":"IF(BE154<>\"\",BE154,'NGER input 2'!CX154+((SUM('NGER input 2'!$DH154:$DP154)*'NGER input 2'!CX154)/(SUM('NGER input 2'!$CY154:$DG154))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G154*'NGER input 2'!J154+'NGER input 2'!$H154*'NGER input 2'!S154+'NGER input 2'!$I154*'NGER input 2'!AB154","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G154*'NGER input 2'!K154+'NGER input 2'!$H154*'NGER input 2'!T154+'NGER input 2'!$I154*'NGER input 2'!AC154","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G154*'NGER input 2'!L154+'NGER input 2'!$H154*'NGER input 2'!U154+'NGER input 2'!$I154*'NGER input 2'!AD154","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G154*'NGER input 2'!M154+'NGER input 2'!$H154*'NGER input 2'!V154+'NGER input 2'!$I154*'NGER input 2'!AE154","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G154*'NGER input 2'!N154+'NGER input 2'!$H154*'NGER input 2'!W154+'NGER input 2'!$I154*'NGER input 2'!AF154","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G154*'NGER input 2'!O154+'NGER input 2'!$H154*'NGER input 2'!X154+'NGER input 2'!$I154*'NGER input 2'!AG154","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G154*'NGER input 2'!P154+'NGER input 2'!$H154*'NGER input 2'!Y154+'NGER input 2'!$I154*'NGER input 2'!AH154","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G154*'NGER input 2'!Q154+'NGER input 2'!$H154*'NGER input 2'!Z154+'NGER input 2'!$I154*'NGER input 2'!AI154","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G154*'NGER input 2'!R154+'NGER input 2'!$H154*'NGER input 2'!AA154+'NGER input 2'!$I154*'NGER input 2'!AJ154","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW154<>\"\",\"\",'NGER input 2'!CP154)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX154<>\"\",\"\",'NGER input 2'!CQ154)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY154<>\"\",\"\",'NGER input 2'!CR154)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ154<>\"\",\"\",'NGER input 2'!CS154)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA154<>\"\",\"\",'NGER input 2'!CT154)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB154<>\"\",\"\",'NGER input 2'!CU154)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC154<>\"\",\"\",'NGER input 2'!CV154)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD154<>\"\",\"\",'NGER input 2'!CW154)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE154<>\"\",\"\",'NGER input 2'!CX154)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW154=\"\",\"\",'NGER input 2'!CP154-'NGER input 2'!AW154)","v":""},{"$f":"IF('NGER input 2'!AX154=\"\",\"\",'NGER input 2'!$G154*'NGER input 2'!K154+'NGER input 2'!$H154*'NGER input 2'!T154+'NGER input 2'!$I154*'NGER input 2'!AC154-'NGER input 2'!AX154)","v":""},{"$f":"IF('NGER input 2'!AY154=\"\",\"\",'NGER input 2'!$G154*'NGER input 2'!L154+'NGER input 2'!$H154*'NGER input 2'!U154+'NGER input 2'!$I154*'NGER input 2'!AD154-'NGER input 2'!AY154)","v":""},{"$f":"IF('NGER input 2'!AZ154=\"\",\"\",'NGER input 2'!$G154*'NGER input 2'!M154+'NGER input 2'!$H154*'NGER input 2'!V154+'NGER input 2'!$I154*'NGER input 2'!AE154-'NGER input 2'!AZ154)","v":""},{"$f":"IF('NGER input 2'!BA154=\"\",\"\",'NGER input 2'!$G154*'NGER input 2'!N154+'NGER input 2'!$H154*'NGER input 2'!W154+'NGER input 2'!$I154*'NGER input 2'!AF154-'NGER input 2'!BA154)","v":""},{"$f":"IF('NGER input 2'!BB154=\"\",\"\",'NGER input 2'!$G154*'NGER input 2'!O154+'NGER input 2'!$H154*'NGER input 2'!X154+'NGER input 2'!$I154*'NGER input 2'!AG154-'NGER input 2'!BB154)","v":""},{"$f":"IF('NGER input 2'!BC154=\"\",\"\",'NGER input 2'!$G154*'NGER input 2'!P154+'NGER input 2'!$H154*'NGER input 2'!Y154+'NGER input 2'!$I154*'NGER input 2'!AH154-'NGER input 2'!BC154)","v":""},{"$f":"IF('NGER input 2'!BD154=\"\",\"\",'NGER input 2'!$G154*'NGER input 2'!Q154+'NGER input 2'!$H154*'NGER input 2'!Z154+'NGER input 2'!$I154*'NGER input 2'!AI154-'NGER input 2'!BD154)","v":""},{"$f":"IF('NGER input 2'!BE154=\"\",\"\",'NGER input 2'!$G154*'NGER input 2'!R154+'NGER input 2'!$H154*'NGER input 2'!AA154+'NGER input 2'!$I154*'NGER input 2'!AJ154-'NGER input 2'!BE154)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG154,IF('NGER input 1'!$B$6>1,GG154*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH154,IF('NGER input 1'!$B$6>1,GH154*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI154,IF('NGER input 1'!$B$6>1,GI154*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ154,IF('NGER input 1'!$B$6>1,GJ154*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK154,IF('NGER input 1'!$B$6>1,GK154*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL154,IF('NGER input 1'!$B$6>1,GL154*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM154,IF('NGER input 1'!$B$6>1,GM154*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN154,IF('NGER input 1'!$B$6>1,GN154*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO154,IF('NGER input 1'!$B$6>1,GO154*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP154,IF('NGER input 1'!$B$6>1,GP154*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[151,0,0,0,0,null,{"$f":"IF(OR($F155='Common parameters'!$EQ$8,$F155=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F155='Common parameters'!$EQ$4,$F155='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F155='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F155='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F155='Common parameters'!$EQ$8,$F155=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F155='Common parameters'!$EQ$4,$F155='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F155='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F155='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW155<>\"\",AW155,'NGER input 2'!CP155+((SUM('NGER input 2'!$DH155:$DP155)*'NGER input 2'!CP155)/(SUM('NGER input 2'!$CY155:$DG155))))","v":{"$error":"#N/A"}},{"$f":"IF(AX155<>\"\",AX155,'NGER input 2'!CQ155+((SUM('NGER input 2'!$DH155:$DP155)*'NGER input 2'!CQ155)/(SUM('NGER input 2'!$CY155:$DG155))))","v":{"$error":"#N/A"}},{"$f":"IF(AY155<>\"\",AY155,'NGER input 2'!CR155+((SUM('NGER input 2'!$DH155:$DP155)*'NGER input 2'!CR155)/(SUM('NGER input 2'!$CY155:$DG155))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ155<>\"\",AZ155,'NGER input 2'!CS155+((SUM('NGER input 2'!$DH155:$DP155)*'NGER input 2'!CS155)/(SUM('NGER input 2'!$CY155:$DG155))))","v":{"$error":"#N/A"}},{"$f":"IF(BA155<>\"\",BA155,'NGER input 2'!CT155+((SUM('NGER input 2'!$DH155:$DP155)*'NGER input 2'!CT155)/(SUM('NGER input 2'!$CY155:$DG155))))","v":{"$error":"#N/A"}},{"$f":"IF(BB155<>\"\",BB155,'NGER input 2'!CU155+((SUM('NGER input 2'!$DH155:$DP155)*'NGER input 2'!CU155)/(SUM('NGER input 2'!$CY155:$DG155))))","v":{"$error":"#N/A"}},{"$f":"IF(BC155<>\"\",BC155,'NGER input 2'!CV155+((SUM('NGER input 2'!$DH155:$DP155)*'NGER input 2'!CV155)/(SUM('NGER input 2'!$CY155:$DG155))))","v":{"$error":"#N/A"}},{"$f":"IF(BD155<>\"\",BD155,'NGER input 2'!CW155+((SUM('NGER input 2'!$DH155:$DP155)*'NGER input 2'!CW155)/(SUM('NGER input 2'!$CY155:$DG155))))","v":{"$error":"#N/A"}},{"$f":"IF(BE155<>\"\",BE155,'NGER input 2'!CX155+((SUM('NGER input 2'!$DH155:$DP155)*'NGER input 2'!CX155)/(SUM('NGER input 2'!$CY155:$DG155))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G155*'NGER input 2'!J155+'NGER input 2'!$H155*'NGER input 2'!S155+'NGER input 2'!$I155*'NGER input 2'!AB155","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G155*'NGER input 2'!K155+'NGER input 2'!$H155*'NGER input 2'!T155+'NGER input 2'!$I155*'NGER input 2'!AC155","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G155*'NGER input 2'!L155+'NGER input 2'!$H155*'NGER input 2'!U155+'NGER input 2'!$I155*'NGER input 2'!AD155","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G155*'NGER input 2'!M155+'NGER input 2'!$H155*'NGER input 2'!V155+'NGER input 2'!$I155*'NGER input 2'!AE155","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G155*'NGER input 2'!N155+'NGER input 2'!$H155*'NGER input 2'!W155+'NGER input 2'!$I155*'NGER input 2'!AF155","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G155*'NGER input 2'!O155+'NGER input 2'!$H155*'NGER input 2'!X155+'NGER input 2'!$I155*'NGER input 2'!AG155","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G155*'NGER input 2'!P155+'NGER input 2'!$H155*'NGER input 2'!Y155+'NGER input 2'!$I155*'NGER input 2'!AH155","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G155*'NGER input 2'!Q155+'NGER input 2'!$H155*'NGER input 2'!Z155+'NGER input 2'!$I155*'NGER input 2'!AI155","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G155*'NGER input 2'!R155+'NGER input 2'!$H155*'NGER input 2'!AA155+'NGER input 2'!$I155*'NGER input 2'!AJ155","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW155<>\"\",\"\",'NGER input 2'!CP155)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX155<>\"\",\"\",'NGER input 2'!CQ155)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY155<>\"\",\"\",'NGER input 2'!CR155)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ155<>\"\",\"\",'NGER input 2'!CS155)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA155<>\"\",\"\",'NGER input 2'!CT155)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB155<>\"\",\"\",'NGER input 2'!CU155)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC155<>\"\",\"\",'NGER input 2'!CV155)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD155<>\"\",\"\",'NGER input 2'!CW155)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE155<>\"\",\"\",'NGER input 2'!CX155)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW155=\"\",\"\",'NGER input 2'!CP155-'NGER input 2'!AW155)","v":""},{"$f":"IF('NGER input 2'!AX155=\"\",\"\",'NGER input 2'!$G155*'NGER input 2'!K155+'NGER input 2'!$H155*'NGER input 2'!T155+'NGER input 2'!$I155*'NGER input 2'!AC155-'NGER input 2'!AX155)","v":""},{"$f":"IF('NGER input 2'!AY155=\"\",\"\",'NGER input 2'!$G155*'NGER input 2'!L155+'NGER input 2'!$H155*'NGER input 2'!U155+'NGER input 2'!$I155*'NGER input 2'!AD155-'NGER input 2'!AY155)","v":""},{"$f":"IF('NGER input 2'!AZ155=\"\",\"\",'NGER input 2'!$G155*'NGER input 2'!M155+'NGER input 2'!$H155*'NGER input 2'!V155+'NGER input 2'!$I155*'NGER input 2'!AE155-'NGER input 2'!AZ155)","v":""},{"$f":"IF('NGER input 2'!BA155=\"\",\"\",'NGER input 2'!$G155*'NGER input 2'!N155+'NGER input 2'!$H155*'NGER input 2'!W155+'NGER input 2'!$I155*'NGER input 2'!AF155-'NGER input 2'!BA155)","v":""},{"$f":"IF('NGER input 2'!BB155=\"\",\"\",'NGER input 2'!$G155*'NGER input 2'!O155+'NGER input 2'!$H155*'NGER input 2'!X155+'NGER input 2'!$I155*'NGER input 2'!AG155-'NGER input 2'!BB155)","v":""},{"$f":"IF('NGER input 2'!BC155=\"\",\"\",'NGER input 2'!$G155*'NGER input 2'!P155+'NGER input 2'!$H155*'NGER input 2'!Y155+'NGER input 2'!$I155*'NGER input 2'!AH155-'NGER input 2'!BC155)","v":""},{"$f":"IF('NGER input 2'!BD155=\"\",\"\",'NGER input 2'!$G155*'NGER input 2'!Q155+'NGER input 2'!$H155*'NGER input 2'!Z155+'NGER input 2'!$I155*'NGER input 2'!AI155-'NGER input 2'!BD155)","v":""},{"$f":"IF('NGER input 2'!BE155=\"\",\"\",'NGER input 2'!$G155*'NGER input 2'!R155+'NGER input 2'!$H155*'NGER input 2'!AA155+'NGER input 2'!$I155*'NGER input 2'!AJ155-'NGER input 2'!BE155)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG155,IF('NGER input 1'!$B$6>1,GG155*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH155,IF('NGER input 1'!$B$6>1,GH155*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI155,IF('NGER input 1'!$B$6>1,GI155*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ155,IF('NGER input 1'!$B$6>1,GJ155*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK155,IF('NGER input 1'!$B$6>1,GK155*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL155,IF('NGER input 1'!$B$6>1,GL155*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM155,IF('NGER input 1'!$B$6>1,GM155*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN155,IF('NGER input 1'!$B$6>1,GN155*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO155,IF('NGER input 1'!$B$6>1,GO155*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP155,IF('NGER input 1'!$B$6>1,GP155*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[152,0,0,0,0,null,{"$f":"IF(OR($F156='Common parameters'!$EQ$8,$F156=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F156='Common parameters'!$EQ$4,$F156='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F156='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F156='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F156='Common parameters'!$EQ$8,$F156=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F156='Common parameters'!$EQ$4,$F156='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F156='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F156='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW156<>\"\",AW156,'NGER input 2'!CP156+((SUM('NGER input 2'!$DH156:$DP156)*'NGER input 2'!CP156)/(SUM('NGER input 2'!$CY156:$DG156))))","v":{"$error":"#N/A"}},{"$f":"IF(AX156<>\"\",AX156,'NGER input 2'!CQ156+((SUM('NGER input 2'!$DH156:$DP156)*'NGER input 2'!CQ156)/(SUM('NGER input 2'!$CY156:$DG156))))","v":{"$error":"#N/A"}},{"$f":"IF(AY156<>\"\",AY156,'NGER input 2'!CR156+((SUM('NGER input 2'!$DH156:$DP156)*'NGER input 2'!CR156)/(SUM('NGER input 2'!$CY156:$DG156))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ156<>\"\",AZ156,'NGER input 2'!CS156+((SUM('NGER input 2'!$DH156:$DP156)*'NGER input 2'!CS156)/(SUM('NGER input 2'!$CY156:$DG156))))","v":{"$error":"#N/A"}},{"$f":"IF(BA156<>\"\",BA156,'NGER input 2'!CT156+((SUM('NGER input 2'!$DH156:$DP156)*'NGER input 2'!CT156)/(SUM('NGER input 2'!$CY156:$DG156))))","v":{"$error":"#N/A"}},{"$f":"IF(BB156<>\"\",BB156,'NGER input 2'!CU156+((SUM('NGER input 2'!$DH156:$DP156)*'NGER input 2'!CU156)/(SUM('NGER input 2'!$CY156:$DG156))))","v":{"$error":"#N/A"}},{"$f":"IF(BC156<>\"\",BC156,'NGER input 2'!CV156+((SUM('NGER input 2'!$DH156:$DP156)*'NGER input 2'!CV156)/(SUM('NGER input 2'!$CY156:$DG156))))","v":{"$error":"#N/A"}},{"$f":"IF(BD156<>\"\",BD156,'NGER input 2'!CW156+((SUM('NGER input 2'!$DH156:$DP156)*'NGER input 2'!CW156)/(SUM('NGER input 2'!$CY156:$DG156))))","v":{"$error":"#N/A"}},{"$f":"IF(BE156<>\"\",BE156,'NGER input 2'!CX156+((SUM('NGER input 2'!$DH156:$DP156)*'NGER input 2'!CX156)/(SUM('NGER input 2'!$CY156:$DG156))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G156*'NGER input 2'!J156+'NGER input 2'!$H156*'NGER input 2'!S156+'NGER input 2'!$I156*'NGER input 2'!AB156","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G156*'NGER input 2'!K156+'NGER input 2'!$H156*'NGER input 2'!T156+'NGER input 2'!$I156*'NGER input 2'!AC156","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G156*'NGER input 2'!L156+'NGER input 2'!$H156*'NGER input 2'!U156+'NGER input 2'!$I156*'NGER input 2'!AD156","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G156*'NGER input 2'!M156+'NGER input 2'!$H156*'NGER input 2'!V156+'NGER input 2'!$I156*'NGER input 2'!AE156","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G156*'NGER input 2'!N156+'NGER input 2'!$H156*'NGER input 2'!W156+'NGER input 2'!$I156*'NGER input 2'!AF156","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G156*'NGER input 2'!O156+'NGER input 2'!$H156*'NGER input 2'!X156+'NGER input 2'!$I156*'NGER input 2'!AG156","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G156*'NGER input 2'!P156+'NGER input 2'!$H156*'NGER input 2'!Y156+'NGER input 2'!$I156*'NGER input 2'!AH156","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G156*'NGER input 2'!Q156+'NGER input 2'!$H156*'NGER input 2'!Z156+'NGER input 2'!$I156*'NGER input 2'!AI156","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G156*'NGER input 2'!R156+'NGER input 2'!$H156*'NGER input 2'!AA156+'NGER input 2'!$I156*'NGER input 2'!AJ156","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW156<>\"\",\"\",'NGER input 2'!CP156)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX156<>\"\",\"\",'NGER input 2'!CQ156)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY156<>\"\",\"\",'NGER input 2'!CR156)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ156<>\"\",\"\",'NGER input 2'!CS156)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA156<>\"\",\"\",'NGER input 2'!CT156)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB156<>\"\",\"\",'NGER input 2'!CU156)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC156<>\"\",\"\",'NGER input 2'!CV156)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD156<>\"\",\"\",'NGER input 2'!CW156)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE156<>\"\",\"\",'NGER input 2'!CX156)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW156=\"\",\"\",'NGER input 2'!CP156-'NGER input 2'!AW156)","v":""},{"$f":"IF('NGER input 2'!AX156=\"\",\"\",'NGER input 2'!$G156*'NGER input 2'!K156+'NGER input 2'!$H156*'NGER input 2'!T156+'NGER input 2'!$I156*'NGER input 2'!AC156-'NGER input 2'!AX156)","v":""},{"$f":"IF('NGER input 2'!AY156=\"\",\"\",'NGER input 2'!$G156*'NGER input 2'!L156+'NGER input 2'!$H156*'NGER input 2'!U156+'NGER input 2'!$I156*'NGER input 2'!AD156-'NGER input 2'!AY156)","v":""},{"$f":"IF('NGER input 2'!AZ156=\"\",\"\",'NGER input 2'!$G156*'NGER input 2'!M156+'NGER input 2'!$H156*'NGER input 2'!V156+'NGER input 2'!$I156*'NGER input 2'!AE156-'NGER input 2'!AZ156)","v":""},{"$f":"IF('NGER input 2'!BA156=\"\",\"\",'NGER input 2'!$G156*'NGER input 2'!N156+'NGER input 2'!$H156*'NGER input 2'!W156+'NGER input 2'!$I156*'NGER input 2'!AF156-'NGER input 2'!BA156)","v":""},{"$f":"IF('NGER input 2'!BB156=\"\",\"\",'NGER input 2'!$G156*'NGER input 2'!O156+'NGER input 2'!$H156*'NGER input 2'!X156+'NGER input 2'!$I156*'NGER input 2'!AG156-'NGER input 2'!BB156)","v":""},{"$f":"IF('NGER input 2'!BC156=\"\",\"\",'NGER input 2'!$G156*'NGER input 2'!P156+'NGER input 2'!$H156*'NGER input 2'!Y156+'NGER input 2'!$I156*'NGER input 2'!AH156-'NGER input 2'!BC156)","v":""},{"$f":"IF('NGER input 2'!BD156=\"\",\"\",'NGER input 2'!$G156*'NGER input 2'!Q156+'NGER input 2'!$H156*'NGER input 2'!Z156+'NGER input 2'!$I156*'NGER input 2'!AI156-'NGER input 2'!BD156)","v":""},{"$f":"IF('NGER input 2'!BE156=\"\",\"\",'NGER input 2'!$G156*'NGER input 2'!R156+'NGER input 2'!$H156*'NGER input 2'!AA156+'NGER input 2'!$I156*'NGER input 2'!AJ156-'NGER input 2'!BE156)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG156,IF('NGER input 1'!$B$6>1,GG156*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH156,IF('NGER input 1'!$B$6>1,GH156*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI156,IF('NGER input 1'!$B$6>1,GI156*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ156,IF('NGER input 1'!$B$6>1,GJ156*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK156,IF('NGER input 1'!$B$6>1,GK156*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL156,IF('NGER input 1'!$B$6>1,GL156*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM156,IF('NGER input 1'!$B$6>1,GM156*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN156,IF('NGER input 1'!$B$6>1,GN156*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO156,IF('NGER input 1'!$B$6>1,GO156*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP156,IF('NGER input 1'!$B$6>1,GP156*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[153,0,0,0,0,null,{"$f":"IF(OR($F157='Common parameters'!$EQ$8,$F157=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F157='Common parameters'!$EQ$4,$F157='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F157='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F157='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F157='Common parameters'!$EQ$8,$F157=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F157='Common parameters'!$EQ$4,$F157='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F157='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F157='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW157<>\"\",AW157,'NGER input 2'!CP157+((SUM('NGER input 2'!$DH157:$DP157)*'NGER input 2'!CP157)/(SUM('NGER input 2'!$CY157:$DG157))))","v":{"$error":"#N/A"}},{"$f":"IF(AX157<>\"\",AX157,'NGER input 2'!CQ157+((SUM('NGER input 2'!$DH157:$DP157)*'NGER input 2'!CQ157)/(SUM('NGER input 2'!$CY157:$DG157))))","v":{"$error":"#N/A"}},{"$f":"IF(AY157<>\"\",AY157,'NGER input 2'!CR157+((SUM('NGER input 2'!$DH157:$DP157)*'NGER input 2'!CR157)/(SUM('NGER input 2'!$CY157:$DG157))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ157<>\"\",AZ157,'NGER input 2'!CS157+((SUM('NGER input 2'!$DH157:$DP157)*'NGER input 2'!CS157)/(SUM('NGER input 2'!$CY157:$DG157))))","v":{"$error":"#N/A"}},{"$f":"IF(BA157<>\"\",BA157,'NGER input 2'!CT157+((SUM('NGER input 2'!$DH157:$DP157)*'NGER input 2'!CT157)/(SUM('NGER input 2'!$CY157:$DG157))))","v":{"$error":"#N/A"}},{"$f":"IF(BB157<>\"\",BB157,'NGER input 2'!CU157+((SUM('NGER input 2'!$DH157:$DP157)*'NGER input 2'!CU157)/(SUM('NGER input 2'!$CY157:$DG157))))","v":{"$error":"#N/A"}},{"$f":"IF(BC157<>\"\",BC157,'NGER input 2'!CV157+((SUM('NGER input 2'!$DH157:$DP157)*'NGER input 2'!CV157)/(SUM('NGER input 2'!$CY157:$DG157))))","v":{"$error":"#N/A"}},{"$f":"IF(BD157<>\"\",BD157,'NGER input 2'!CW157+((SUM('NGER input 2'!$DH157:$DP157)*'NGER input 2'!CW157)/(SUM('NGER input 2'!$CY157:$DG157))))","v":{"$error":"#N/A"}},{"$f":"IF(BE157<>\"\",BE157,'NGER input 2'!CX157+((SUM('NGER input 2'!$DH157:$DP157)*'NGER input 2'!CX157)/(SUM('NGER input 2'!$CY157:$DG157))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G157*'NGER input 2'!J157+'NGER input 2'!$H157*'NGER input 2'!S157+'NGER input 2'!$I157*'NGER input 2'!AB157","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G157*'NGER input 2'!K157+'NGER input 2'!$H157*'NGER input 2'!T157+'NGER input 2'!$I157*'NGER input 2'!AC157","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G157*'NGER input 2'!L157+'NGER input 2'!$H157*'NGER input 2'!U157+'NGER input 2'!$I157*'NGER input 2'!AD157","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G157*'NGER input 2'!M157+'NGER input 2'!$H157*'NGER input 2'!V157+'NGER input 2'!$I157*'NGER input 2'!AE157","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G157*'NGER input 2'!N157+'NGER input 2'!$H157*'NGER input 2'!W157+'NGER input 2'!$I157*'NGER input 2'!AF157","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G157*'NGER input 2'!O157+'NGER input 2'!$H157*'NGER input 2'!X157+'NGER input 2'!$I157*'NGER input 2'!AG157","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G157*'NGER input 2'!P157+'NGER input 2'!$H157*'NGER input 2'!Y157+'NGER input 2'!$I157*'NGER input 2'!AH157","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G157*'NGER input 2'!Q157+'NGER input 2'!$H157*'NGER input 2'!Z157+'NGER input 2'!$I157*'NGER input 2'!AI157","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G157*'NGER input 2'!R157+'NGER input 2'!$H157*'NGER input 2'!AA157+'NGER input 2'!$I157*'NGER input 2'!AJ157","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW157<>\"\",\"\",'NGER input 2'!CP157)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX157<>\"\",\"\",'NGER input 2'!CQ157)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY157<>\"\",\"\",'NGER input 2'!CR157)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ157<>\"\",\"\",'NGER input 2'!CS157)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA157<>\"\",\"\",'NGER input 2'!CT157)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB157<>\"\",\"\",'NGER input 2'!CU157)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC157<>\"\",\"\",'NGER input 2'!CV157)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD157<>\"\",\"\",'NGER input 2'!CW157)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE157<>\"\",\"\",'NGER input 2'!CX157)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW157=\"\",\"\",'NGER input 2'!CP157-'NGER input 2'!AW157)","v":""},{"$f":"IF('NGER input 2'!AX157=\"\",\"\",'NGER input 2'!$G157*'NGER input 2'!K157+'NGER input 2'!$H157*'NGER input 2'!T157+'NGER input 2'!$I157*'NGER input 2'!AC157-'NGER input 2'!AX157)","v":""},{"$f":"IF('NGER input 2'!AY157=\"\",\"\",'NGER input 2'!$G157*'NGER input 2'!L157+'NGER input 2'!$H157*'NGER input 2'!U157+'NGER input 2'!$I157*'NGER input 2'!AD157-'NGER input 2'!AY157)","v":""},{"$f":"IF('NGER input 2'!AZ157=\"\",\"\",'NGER input 2'!$G157*'NGER input 2'!M157+'NGER input 2'!$H157*'NGER input 2'!V157+'NGER input 2'!$I157*'NGER input 2'!AE157-'NGER input 2'!AZ157)","v":""},{"$f":"IF('NGER input 2'!BA157=\"\",\"\",'NGER input 2'!$G157*'NGER input 2'!N157+'NGER input 2'!$H157*'NGER input 2'!W157+'NGER input 2'!$I157*'NGER input 2'!AF157-'NGER input 2'!BA157)","v":""},{"$f":"IF('NGER input 2'!BB157=\"\",\"\",'NGER input 2'!$G157*'NGER input 2'!O157+'NGER input 2'!$H157*'NGER input 2'!X157+'NGER input 2'!$I157*'NGER input 2'!AG157-'NGER input 2'!BB157)","v":""},{"$f":"IF('NGER input 2'!BC157=\"\",\"\",'NGER input 2'!$G157*'NGER input 2'!P157+'NGER input 2'!$H157*'NGER input 2'!Y157+'NGER input 2'!$I157*'NGER input 2'!AH157-'NGER input 2'!BC157)","v":""},{"$f":"IF('NGER input 2'!BD157=\"\",\"\",'NGER input 2'!$G157*'NGER input 2'!Q157+'NGER input 2'!$H157*'NGER input 2'!Z157+'NGER input 2'!$I157*'NGER input 2'!AI157-'NGER input 2'!BD157)","v":""},{"$f":"IF('NGER input 2'!BE157=\"\",\"\",'NGER input 2'!$G157*'NGER input 2'!R157+'NGER input 2'!$H157*'NGER input 2'!AA157+'NGER input 2'!$I157*'NGER input 2'!AJ157-'NGER input 2'!BE157)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG157,IF('NGER input 1'!$B$6>1,GG157*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH157,IF('NGER input 1'!$B$6>1,GH157*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI157,IF('NGER input 1'!$B$6>1,GI157*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ157,IF('NGER input 1'!$B$6>1,GJ157*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK157,IF('NGER input 1'!$B$6>1,GK157*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL157,IF('NGER input 1'!$B$6>1,GL157*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM157,IF('NGER input 1'!$B$6>1,GM157*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN157,IF('NGER input 1'!$B$6>1,GN157*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO157,IF('NGER input 1'!$B$6>1,GO157*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP157,IF('NGER input 1'!$B$6>1,GP157*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[154,0,0,0,0,null,{"$f":"IF(OR($F158='Common parameters'!$EQ$8,$F158=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F158='Common parameters'!$EQ$4,$F158='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F158='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F158='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F158='Common parameters'!$EQ$8,$F158=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F158='Common parameters'!$EQ$4,$F158='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F158='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F158='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW158<>\"\",AW158,'NGER input 2'!CP158+((SUM('NGER input 2'!$DH158:$DP158)*'NGER input 2'!CP158)/(SUM('NGER input 2'!$CY158:$DG158))))","v":{"$error":"#N/A"}},{"$f":"IF(AX158<>\"\",AX158,'NGER input 2'!CQ158+((SUM('NGER input 2'!$DH158:$DP158)*'NGER input 2'!CQ158)/(SUM('NGER input 2'!$CY158:$DG158))))","v":{"$error":"#N/A"}},{"$f":"IF(AY158<>\"\",AY158,'NGER input 2'!CR158+((SUM('NGER input 2'!$DH158:$DP158)*'NGER input 2'!CR158)/(SUM('NGER input 2'!$CY158:$DG158))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ158<>\"\",AZ158,'NGER input 2'!CS158+((SUM('NGER input 2'!$DH158:$DP158)*'NGER input 2'!CS158)/(SUM('NGER input 2'!$CY158:$DG158))))","v":{"$error":"#N/A"}},{"$f":"IF(BA158<>\"\",BA158,'NGER input 2'!CT158+((SUM('NGER input 2'!$DH158:$DP158)*'NGER input 2'!CT158)/(SUM('NGER input 2'!$CY158:$DG158))))","v":{"$error":"#N/A"}},{"$f":"IF(BB158<>\"\",BB158,'NGER input 2'!CU158+((SUM('NGER input 2'!$DH158:$DP158)*'NGER input 2'!CU158)/(SUM('NGER input 2'!$CY158:$DG158))))","v":{"$error":"#N/A"}},{"$f":"IF(BC158<>\"\",BC158,'NGER input 2'!CV158+((SUM('NGER input 2'!$DH158:$DP158)*'NGER input 2'!CV158)/(SUM('NGER input 2'!$CY158:$DG158))))","v":{"$error":"#N/A"}},{"$f":"IF(BD158<>\"\",BD158,'NGER input 2'!CW158+((SUM('NGER input 2'!$DH158:$DP158)*'NGER input 2'!CW158)/(SUM('NGER input 2'!$CY158:$DG158))))","v":{"$error":"#N/A"}},{"$f":"IF(BE158<>\"\",BE158,'NGER input 2'!CX158+((SUM('NGER input 2'!$DH158:$DP158)*'NGER input 2'!CX158)/(SUM('NGER input 2'!$CY158:$DG158))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G158*'NGER input 2'!J158+'NGER input 2'!$H158*'NGER input 2'!S158+'NGER input 2'!$I158*'NGER input 2'!AB158","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G158*'NGER input 2'!K158+'NGER input 2'!$H158*'NGER input 2'!T158+'NGER input 2'!$I158*'NGER input 2'!AC158","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G158*'NGER input 2'!L158+'NGER input 2'!$H158*'NGER input 2'!U158+'NGER input 2'!$I158*'NGER input 2'!AD158","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G158*'NGER input 2'!M158+'NGER input 2'!$H158*'NGER input 2'!V158+'NGER input 2'!$I158*'NGER input 2'!AE158","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G158*'NGER input 2'!N158+'NGER input 2'!$H158*'NGER input 2'!W158+'NGER input 2'!$I158*'NGER input 2'!AF158","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G158*'NGER input 2'!O158+'NGER input 2'!$H158*'NGER input 2'!X158+'NGER input 2'!$I158*'NGER input 2'!AG158","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G158*'NGER input 2'!P158+'NGER input 2'!$H158*'NGER input 2'!Y158+'NGER input 2'!$I158*'NGER input 2'!AH158","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G158*'NGER input 2'!Q158+'NGER input 2'!$H158*'NGER input 2'!Z158+'NGER input 2'!$I158*'NGER input 2'!AI158","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G158*'NGER input 2'!R158+'NGER input 2'!$H158*'NGER input 2'!AA158+'NGER input 2'!$I158*'NGER input 2'!AJ158","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW158<>\"\",\"\",'NGER input 2'!CP158)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX158<>\"\",\"\",'NGER input 2'!CQ158)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY158<>\"\",\"\",'NGER input 2'!CR158)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ158<>\"\",\"\",'NGER input 2'!CS158)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA158<>\"\",\"\",'NGER input 2'!CT158)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB158<>\"\",\"\",'NGER input 2'!CU158)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC158<>\"\",\"\",'NGER input 2'!CV158)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD158<>\"\",\"\",'NGER input 2'!CW158)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE158<>\"\",\"\",'NGER input 2'!CX158)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW158=\"\",\"\",'NGER input 2'!CP158-'NGER input 2'!AW158)","v":""},{"$f":"IF('NGER input 2'!AX158=\"\",\"\",'NGER input 2'!$G158*'NGER input 2'!K158+'NGER input 2'!$H158*'NGER input 2'!T158+'NGER input 2'!$I158*'NGER input 2'!AC158-'NGER input 2'!AX158)","v":""},{"$f":"IF('NGER input 2'!AY158=\"\",\"\",'NGER input 2'!$G158*'NGER input 2'!L158+'NGER input 2'!$H158*'NGER input 2'!U158+'NGER input 2'!$I158*'NGER input 2'!AD158-'NGER input 2'!AY158)","v":""},{"$f":"IF('NGER input 2'!AZ158=\"\",\"\",'NGER input 2'!$G158*'NGER input 2'!M158+'NGER input 2'!$H158*'NGER input 2'!V158+'NGER input 2'!$I158*'NGER input 2'!AE158-'NGER input 2'!AZ158)","v":""},{"$f":"IF('NGER input 2'!BA158=\"\",\"\",'NGER input 2'!$G158*'NGER input 2'!N158+'NGER input 2'!$H158*'NGER input 2'!W158+'NGER input 2'!$I158*'NGER input 2'!AF158-'NGER input 2'!BA158)","v":""},{"$f":"IF('NGER input 2'!BB158=\"\",\"\",'NGER input 2'!$G158*'NGER input 2'!O158+'NGER input 2'!$H158*'NGER input 2'!X158+'NGER input 2'!$I158*'NGER input 2'!AG158-'NGER input 2'!BB158)","v":""},{"$f":"IF('NGER input 2'!BC158=\"\",\"\",'NGER input 2'!$G158*'NGER input 2'!P158+'NGER input 2'!$H158*'NGER input 2'!Y158+'NGER input 2'!$I158*'NGER input 2'!AH158-'NGER input 2'!BC158)","v":""},{"$f":"IF('NGER input 2'!BD158=\"\",\"\",'NGER input 2'!$G158*'NGER input 2'!Q158+'NGER input 2'!$H158*'NGER input 2'!Z158+'NGER input 2'!$I158*'NGER input 2'!AI158-'NGER input 2'!BD158)","v":""},{"$f":"IF('NGER input 2'!BE158=\"\",\"\",'NGER input 2'!$G158*'NGER input 2'!R158+'NGER input 2'!$H158*'NGER input 2'!AA158+'NGER input 2'!$I158*'NGER input 2'!AJ158-'NGER input 2'!BE158)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG158,IF('NGER input 1'!$B$6>1,GG158*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH158,IF('NGER input 1'!$B$6>1,GH158*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI158,IF('NGER input 1'!$B$6>1,GI158*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ158,IF('NGER input 1'!$B$6>1,GJ158*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK158,IF('NGER input 1'!$B$6>1,GK158*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL158,IF('NGER input 1'!$B$6>1,GL158*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM158,IF('NGER input 1'!$B$6>1,GM158*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN158,IF('NGER input 1'!$B$6>1,GN158*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO158,IF('NGER input 1'!$B$6>1,GO158*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP158,IF('NGER input 1'!$B$6>1,GP158*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[155,0,0,0,0,null,{"$f":"IF(OR($F159='Common parameters'!$EQ$8,$F159=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F159='Common parameters'!$EQ$4,$F159='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F159='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F159='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F159='Common parameters'!$EQ$8,$F159=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F159='Common parameters'!$EQ$4,$F159='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F159='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F159='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW159<>\"\",AW159,'NGER input 2'!CP159+((SUM('NGER input 2'!$DH159:$DP159)*'NGER input 2'!CP159)/(SUM('NGER input 2'!$CY159:$DG159))))","v":{"$error":"#N/A"}},{"$f":"IF(AX159<>\"\",AX159,'NGER input 2'!CQ159+((SUM('NGER input 2'!$DH159:$DP159)*'NGER input 2'!CQ159)/(SUM('NGER input 2'!$CY159:$DG159))))","v":{"$error":"#N/A"}},{"$f":"IF(AY159<>\"\",AY159,'NGER input 2'!CR159+((SUM('NGER input 2'!$DH159:$DP159)*'NGER input 2'!CR159)/(SUM('NGER input 2'!$CY159:$DG159))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ159<>\"\",AZ159,'NGER input 2'!CS159+((SUM('NGER input 2'!$DH159:$DP159)*'NGER input 2'!CS159)/(SUM('NGER input 2'!$CY159:$DG159))))","v":{"$error":"#N/A"}},{"$f":"IF(BA159<>\"\",BA159,'NGER input 2'!CT159+((SUM('NGER input 2'!$DH159:$DP159)*'NGER input 2'!CT159)/(SUM('NGER input 2'!$CY159:$DG159))))","v":{"$error":"#N/A"}},{"$f":"IF(BB159<>\"\",BB159,'NGER input 2'!CU159+((SUM('NGER input 2'!$DH159:$DP159)*'NGER input 2'!CU159)/(SUM('NGER input 2'!$CY159:$DG159))))","v":{"$error":"#N/A"}},{"$f":"IF(BC159<>\"\",BC159,'NGER input 2'!CV159+((SUM('NGER input 2'!$DH159:$DP159)*'NGER input 2'!CV159)/(SUM('NGER input 2'!$CY159:$DG159))))","v":{"$error":"#N/A"}},{"$f":"IF(BD159<>\"\",BD159,'NGER input 2'!CW159+((SUM('NGER input 2'!$DH159:$DP159)*'NGER input 2'!CW159)/(SUM('NGER input 2'!$CY159:$DG159))))","v":{"$error":"#N/A"}},{"$f":"IF(BE159<>\"\",BE159,'NGER input 2'!CX159+((SUM('NGER input 2'!$DH159:$DP159)*'NGER input 2'!CX159)/(SUM('NGER input 2'!$CY159:$DG159))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G159*'NGER input 2'!J159+'NGER input 2'!$H159*'NGER input 2'!S159+'NGER input 2'!$I159*'NGER input 2'!AB159","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G159*'NGER input 2'!K159+'NGER input 2'!$H159*'NGER input 2'!T159+'NGER input 2'!$I159*'NGER input 2'!AC159","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G159*'NGER input 2'!L159+'NGER input 2'!$H159*'NGER input 2'!U159+'NGER input 2'!$I159*'NGER input 2'!AD159","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G159*'NGER input 2'!M159+'NGER input 2'!$H159*'NGER input 2'!V159+'NGER input 2'!$I159*'NGER input 2'!AE159","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G159*'NGER input 2'!N159+'NGER input 2'!$H159*'NGER input 2'!W159+'NGER input 2'!$I159*'NGER input 2'!AF159","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G159*'NGER input 2'!O159+'NGER input 2'!$H159*'NGER input 2'!X159+'NGER input 2'!$I159*'NGER input 2'!AG159","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G159*'NGER input 2'!P159+'NGER input 2'!$H159*'NGER input 2'!Y159+'NGER input 2'!$I159*'NGER input 2'!AH159","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G159*'NGER input 2'!Q159+'NGER input 2'!$H159*'NGER input 2'!Z159+'NGER input 2'!$I159*'NGER input 2'!AI159","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G159*'NGER input 2'!R159+'NGER input 2'!$H159*'NGER input 2'!AA159+'NGER input 2'!$I159*'NGER input 2'!AJ159","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW159<>\"\",\"\",'NGER input 2'!CP159)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX159<>\"\",\"\",'NGER input 2'!CQ159)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY159<>\"\",\"\",'NGER input 2'!CR159)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ159<>\"\",\"\",'NGER input 2'!CS159)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA159<>\"\",\"\",'NGER input 2'!CT159)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB159<>\"\",\"\",'NGER input 2'!CU159)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC159<>\"\",\"\",'NGER input 2'!CV159)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD159<>\"\",\"\",'NGER input 2'!CW159)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE159<>\"\",\"\",'NGER input 2'!CX159)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW159=\"\",\"\",'NGER input 2'!CP159-'NGER input 2'!AW159)","v":""},{"$f":"IF('NGER input 2'!AX159=\"\",\"\",'NGER input 2'!$G159*'NGER input 2'!K159+'NGER input 2'!$H159*'NGER input 2'!T159+'NGER input 2'!$I159*'NGER input 2'!AC159-'NGER input 2'!AX159)","v":""},{"$f":"IF('NGER input 2'!AY159=\"\",\"\",'NGER input 2'!$G159*'NGER input 2'!L159+'NGER input 2'!$H159*'NGER input 2'!U159+'NGER input 2'!$I159*'NGER input 2'!AD159-'NGER input 2'!AY159)","v":""},{"$f":"IF('NGER input 2'!AZ159=\"\",\"\",'NGER input 2'!$G159*'NGER input 2'!M159+'NGER input 2'!$H159*'NGER input 2'!V159+'NGER input 2'!$I159*'NGER input 2'!AE159-'NGER input 2'!AZ159)","v":""},{"$f":"IF('NGER input 2'!BA159=\"\",\"\",'NGER input 2'!$G159*'NGER input 2'!N159+'NGER input 2'!$H159*'NGER input 2'!W159+'NGER input 2'!$I159*'NGER input 2'!AF159-'NGER input 2'!BA159)","v":""},{"$f":"IF('NGER input 2'!BB159=\"\",\"\",'NGER input 2'!$G159*'NGER input 2'!O159+'NGER input 2'!$H159*'NGER input 2'!X159+'NGER input 2'!$I159*'NGER input 2'!AG159-'NGER input 2'!BB159)","v":""},{"$f":"IF('NGER input 2'!BC159=\"\",\"\",'NGER input 2'!$G159*'NGER input 2'!P159+'NGER input 2'!$H159*'NGER input 2'!Y159+'NGER input 2'!$I159*'NGER input 2'!AH159-'NGER input 2'!BC159)","v":""},{"$f":"IF('NGER input 2'!BD159=\"\",\"\",'NGER input 2'!$G159*'NGER input 2'!Q159+'NGER input 2'!$H159*'NGER input 2'!Z159+'NGER input 2'!$I159*'NGER input 2'!AI159-'NGER input 2'!BD159)","v":""},{"$f":"IF('NGER input 2'!BE159=\"\",\"\",'NGER input 2'!$G159*'NGER input 2'!R159+'NGER input 2'!$H159*'NGER input 2'!AA159+'NGER input 2'!$I159*'NGER input 2'!AJ159-'NGER input 2'!BE159)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG159,IF('NGER input 1'!$B$6>1,GG159*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH159,IF('NGER input 1'!$B$6>1,GH159*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI159,IF('NGER input 1'!$B$6>1,GI159*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ159,IF('NGER input 1'!$B$6>1,GJ159*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK159,IF('NGER input 1'!$B$6>1,GK159*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL159,IF('NGER input 1'!$B$6>1,GL159*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM159,IF('NGER input 1'!$B$6>1,GM159*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN159,IF('NGER input 1'!$B$6>1,GN159*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO159,IF('NGER input 1'!$B$6>1,GO159*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP159,IF('NGER input 1'!$B$6>1,GP159*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[156,0,0,0,0,null,{"$f":"IF(OR($F160='Common parameters'!$EQ$8,$F160=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F160='Common parameters'!$EQ$4,$F160='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F160='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F160='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F160='Common parameters'!$EQ$8,$F160=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F160='Common parameters'!$EQ$4,$F160='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F160='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F160='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW160<>\"\",AW160,'NGER input 2'!CP160+((SUM('NGER input 2'!$DH160:$DP160)*'NGER input 2'!CP160)/(SUM('NGER input 2'!$CY160:$DG160))))","v":{"$error":"#N/A"}},{"$f":"IF(AX160<>\"\",AX160,'NGER input 2'!CQ160+((SUM('NGER input 2'!$DH160:$DP160)*'NGER input 2'!CQ160)/(SUM('NGER input 2'!$CY160:$DG160))))","v":{"$error":"#N/A"}},{"$f":"IF(AY160<>\"\",AY160,'NGER input 2'!CR160+((SUM('NGER input 2'!$DH160:$DP160)*'NGER input 2'!CR160)/(SUM('NGER input 2'!$CY160:$DG160))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ160<>\"\",AZ160,'NGER input 2'!CS160+((SUM('NGER input 2'!$DH160:$DP160)*'NGER input 2'!CS160)/(SUM('NGER input 2'!$CY160:$DG160))))","v":{"$error":"#N/A"}},{"$f":"IF(BA160<>\"\",BA160,'NGER input 2'!CT160+((SUM('NGER input 2'!$DH160:$DP160)*'NGER input 2'!CT160)/(SUM('NGER input 2'!$CY160:$DG160))))","v":{"$error":"#N/A"}},{"$f":"IF(BB160<>\"\",BB160,'NGER input 2'!CU160+((SUM('NGER input 2'!$DH160:$DP160)*'NGER input 2'!CU160)/(SUM('NGER input 2'!$CY160:$DG160))))","v":{"$error":"#N/A"}},{"$f":"IF(BC160<>\"\",BC160,'NGER input 2'!CV160+((SUM('NGER input 2'!$DH160:$DP160)*'NGER input 2'!CV160)/(SUM('NGER input 2'!$CY160:$DG160))))","v":{"$error":"#N/A"}},{"$f":"IF(BD160<>\"\",BD160,'NGER input 2'!CW160+((SUM('NGER input 2'!$DH160:$DP160)*'NGER input 2'!CW160)/(SUM('NGER input 2'!$CY160:$DG160))))","v":{"$error":"#N/A"}},{"$f":"IF(BE160<>\"\",BE160,'NGER input 2'!CX160+((SUM('NGER input 2'!$DH160:$DP160)*'NGER input 2'!CX160)/(SUM('NGER input 2'!$CY160:$DG160))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G160*'NGER input 2'!J160+'NGER input 2'!$H160*'NGER input 2'!S160+'NGER input 2'!$I160*'NGER input 2'!AB160","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G160*'NGER input 2'!K160+'NGER input 2'!$H160*'NGER input 2'!T160+'NGER input 2'!$I160*'NGER input 2'!AC160","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G160*'NGER input 2'!L160+'NGER input 2'!$H160*'NGER input 2'!U160+'NGER input 2'!$I160*'NGER input 2'!AD160","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G160*'NGER input 2'!M160+'NGER input 2'!$H160*'NGER input 2'!V160+'NGER input 2'!$I160*'NGER input 2'!AE160","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G160*'NGER input 2'!N160+'NGER input 2'!$H160*'NGER input 2'!W160+'NGER input 2'!$I160*'NGER input 2'!AF160","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G160*'NGER input 2'!O160+'NGER input 2'!$H160*'NGER input 2'!X160+'NGER input 2'!$I160*'NGER input 2'!AG160","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G160*'NGER input 2'!P160+'NGER input 2'!$H160*'NGER input 2'!Y160+'NGER input 2'!$I160*'NGER input 2'!AH160","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G160*'NGER input 2'!Q160+'NGER input 2'!$H160*'NGER input 2'!Z160+'NGER input 2'!$I160*'NGER input 2'!AI160","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G160*'NGER input 2'!R160+'NGER input 2'!$H160*'NGER input 2'!AA160+'NGER input 2'!$I160*'NGER input 2'!AJ160","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW160<>\"\",\"\",'NGER input 2'!CP160)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX160<>\"\",\"\",'NGER input 2'!CQ160)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY160<>\"\",\"\",'NGER input 2'!CR160)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ160<>\"\",\"\",'NGER input 2'!CS160)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA160<>\"\",\"\",'NGER input 2'!CT160)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB160<>\"\",\"\",'NGER input 2'!CU160)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC160<>\"\",\"\",'NGER input 2'!CV160)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD160<>\"\",\"\",'NGER input 2'!CW160)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE160<>\"\",\"\",'NGER input 2'!CX160)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW160=\"\",\"\",'NGER input 2'!CP160-'NGER input 2'!AW160)","v":""},{"$f":"IF('NGER input 2'!AX160=\"\",\"\",'NGER input 2'!$G160*'NGER input 2'!K160+'NGER input 2'!$H160*'NGER input 2'!T160+'NGER input 2'!$I160*'NGER input 2'!AC160-'NGER input 2'!AX160)","v":""},{"$f":"IF('NGER input 2'!AY160=\"\",\"\",'NGER input 2'!$G160*'NGER input 2'!L160+'NGER input 2'!$H160*'NGER input 2'!U160+'NGER input 2'!$I160*'NGER input 2'!AD160-'NGER input 2'!AY160)","v":""},{"$f":"IF('NGER input 2'!AZ160=\"\",\"\",'NGER input 2'!$G160*'NGER input 2'!M160+'NGER input 2'!$H160*'NGER input 2'!V160+'NGER input 2'!$I160*'NGER input 2'!AE160-'NGER input 2'!AZ160)","v":""},{"$f":"IF('NGER input 2'!BA160=\"\",\"\",'NGER input 2'!$G160*'NGER input 2'!N160+'NGER input 2'!$H160*'NGER input 2'!W160+'NGER input 2'!$I160*'NGER input 2'!AF160-'NGER input 2'!BA160)","v":""},{"$f":"IF('NGER input 2'!BB160=\"\",\"\",'NGER input 2'!$G160*'NGER input 2'!O160+'NGER input 2'!$H160*'NGER input 2'!X160+'NGER input 2'!$I160*'NGER input 2'!AG160-'NGER input 2'!BB160)","v":""},{"$f":"IF('NGER input 2'!BC160=\"\",\"\",'NGER input 2'!$G160*'NGER input 2'!P160+'NGER input 2'!$H160*'NGER input 2'!Y160+'NGER input 2'!$I160*'NGER input 2'!AH160-'NGER input 2'!BC160)","v":""},{"$f":"IF('NGER input 2'!BD160=\"\",\"\",'NGER input 2'!$G160*'NGER input 2'!Q160+'NGER input 2'!$H160*'NGER input 2'!Z160+'NGER input 2'!$I160*'NGER input 2'!AI160-'NGER input 2'!BD160)","v":""},{"$f":"IF('NGER input 2'!BE160=\"\",\"\",'NGER input 2'!$G160*'NGER input 2'!R160+'NGER input 2'!$H160*'NGER input 2'!AA160+'NGER input 2'!$I160*'NGER input 2'!AJ160-'NGER input 2'!BE160)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG160,IF('NGER input 1'!$B$6>1,GG160*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH160,IF('NGER input 1'!$B$6>1,GH160*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI160,IF('NGER input 1'!$B$6>1,GI160*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ160,IF('NGER input 1'!$B$6>1,GJ160*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK160,IF('NGER input 1'!$B$6>1,GK160*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL160,IF('NGER input 1'!$B$6>1,GL160*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM160,IF('NGER input 1'!$B$6>1,GM160*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN160,IF('NGER input 1'!$B$6>1,GN160*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO160,IF('NGER input 1'!$B$6>1,GO160*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP160,IF('NGER input 1'!$B$6>1,GP160*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[157,0,0,0,0,null,{"$f":"IF(OR($F161='Common parameters'!$EQ$8,$F161=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F161='Common parameters'!$EQ$4,$F161='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F161='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F161='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F161='Common parameters'!$EQ$8,$F161=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F161='Common parameters'!$EQ$4,$F161='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F161='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F161='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW161<>\"\",AW161,'NGER input 2'!CP161+((SUM('NGER input 2'!$DH161:$DP161)*'NGER input 2'!CP161)/(SUM('NGER input 2'!$CY161:$DG161))))","v":{"$error":"#N/A"}},{"$f":"IF(AX161<>\"\",AX161,'NGER input 2'!CQ161+((SUM('NGER input 2'!$DH161:$DP161)*'NGER input 2'!CQ161)/(SUM('NGER input 2'!$CY161:$DG161))))","v":{"$error":"#N/A"}},{"$f":"IF(AY161<>\"\",AY161,'NGER input 2'!CR161+((SUM('NGER input 2'!$DH161:$DP161)*'NGER input 2'!CR161)/(SUM('NGER input 2'!$CY161:$DG161))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ161<>\"\",AZ161,'NGER input 2'!CS161+((SUM('NGER input 2'!$DH161:$DP161)*'NGER input 2'!CS161)/(SUM('NGER input 2'!$CY161:$DG161))))","v":{"$error":"#N/A"}},{"$f":"IF(BA161<>\"\",BA161,'NGER input 2'!CT161+((SUM('NGER input 2'!$DH161:$DP161)*'NGER input 2'!CT161)/(SUM('NGER input 2'!$CY161:$DG161))))","v":{"$error":"#N/A"}},{"$f":"IF(BB161<>\"\",BB161,'NGER input 2'!CU161+((SUM('NGER input 2'!$DH161:$DP161)*'NGER input 2'!CU161)/(SUM('NGER input 2'!$CY161:$DG161))))","v":{"$error":"#N/A"}},{"$f":"IF(BC161<>\"\",BC161,'NGER input 2'!CV161+((SUM('NGER input 2'!$DH161:$DP161)*'NGER input 2'!CV161)/(SUM('NGER input 2'!$CY161:$DG161))))","v":{"$error":"#N/A"}},{"$f":"IF(BD161<>\"\",BD161,'NGER input 2'!CW161+((SUM('NGER input 2'!$DH161:$DP161)*'NGER input 2'!CW161)/(SUM('NGER input 2'!$CY161:$DG161))))","v":{"$error":"#N/A"}},{"$f":"IF(BE161<>\"\",BE161,'NGER input 2'!CX161+((SUM('NGER input 2'!$DH161:$DP161)*'NGER input 2'!CX161)/(SUM('NGER input 2'!$CY161:$DG161))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G161*'NGER input 2'!J161+'NGER input 2'!$H161*'NGER input 2'!S161+'NGER input 2'!$I161*'NGER input 2'!AB161","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G161*'NGER input 2'!K161+'NGER input 2'!$H161*'NGER input 2'!T161+'NGER input 2'!$I161*'NGER input 2'!AC161","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G161*'NGER input 2'!L161+'NGER input 2'!$H161*'NGER input 2'!U161+'NGER input 2'!$I161*'NGER input 2'!AD161","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G161*'NGER input 2'!M161+'NGER input 2'!$H161*'NGER input 2'!V161+'NGER input 2'!$I161*'NGER input 2'!AE161","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G161*'NGER input 2'!N161+'NGER input 2'!$H161*'NGER input 2'!W161+'NGER input 2'!$I161*'NGER input 2'!AF161","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G161*'NGER input 2'!O161+'NGER input 2'!$H161*'NGER input 2'!X161+'NGER input 2'!$I161*'NGER input 2'!AG161","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G161*'NGER input 2'!P161+'NGER input 2'!$H161*'NGER input 2'!Y161+'NGER input 2'!$I161*'NGER input 2'!AH161","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G161*'NGER input 2'!Q161+'NGER input 2'!$H161*'NGER input 2'!Z161+'NGER input 2'!$I161*'NGER input 2'!AI161","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G161*'NGER input 2'!R161+'NGER input 2'!$H161*'NGER input 2'!AA161+'NGER input 2'!$I161*'NGER input 2'!AJ161","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW161<>\"\",\"\",'NGER input 2'!CP161)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX161<>\"\",\"\",'NGER input 2'!CQ161)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY161<>\"\",\"\",'NGER input 2'!CR161)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ161<>\"\",\"\",'NGER input 2'!CS161)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA161<>\"\",\"\",'NGER input 2'!CT161)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB161<>\"\",\"\",'NGER input 2'!CU161)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC161<>\"\",\"\",'NGER input 2'!CV161)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD161<>\"\",\"\",'NGER input 2'!CW161)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE161<>\"\",\"\",'NGER input 2'!CX161)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW161=\"\",\"\",'NGER input 2'!CP161-'NGER input 2'!AW161)","v":""},{"$f":"IF('NGER input 2'!AX161=\"\",\"\",'NGER input 2'!$G161*'NGER input 2'!K161+'NGER input 2'!$H161*'NGER input 2'!T161+'NGER input 2'!$I161*'NGER input 2'!AC161-'NGER input 2'!AX161)","v":""},{"$f":"IF('NGER input 2'!AY161=\"\",\"\",'NGER input 2'!$G161*'NGER input 2'!L161+'NGER input 2'!$H161*'NGER input 2'!U161+'NGER input 2'!$I161*'NGER input 2'!AD161-'NGER input 2'!AY161)","v":""},{"$f":"IF('NGER input 2'!AZ161=\"\",\"\",'NGER input 2'!$G161*'NGER input 2'!M161+'NGER input 2'!$H161*'NGER input 2'!V161+'NGER input 2'!$I161*'NGER input 2'!AE161-'NGER input 2'!AZ161)","v":""},{"$f":"IF('NGER input 2'!BA161=\"\",\"\",'NGER input 2'!$G161*'NGER input 2'!N161+'NGER input 2'!$H161*'NGER input 2'!W161+'NGER input 2'!$I161*'NGER input 2'!AF161-'NGER input 2'!BA161)","v":""},{"$f":"IF('NGER input 2'!BB161=\"\",\"\",'NGER input 2'!$G161*'NGER input 2'!O161+'NGER input 2'!$H161*'NGER input 2'!X161+'NGER input 2'!$I161*'NGER input 2'!AG161-'NGER input 2'!BB161)","v":""},{"$f":"IF('NGER input 2'!BC161=\"\",\"\",'NGER input 2'!$G161*'NGER input 2'!P161+'NGER input 2'!$H161*'NGER input 2'!Y161+'NGER input 2'!$I161*'NGER input 2'!AH161-'NGER input 2'!BC161)","v":""},{"$f":"IF('NGER input 2'!BD161=\"\",\"\",'NGER input 2'!$G161*'NGER input 2'!Q161+'NGER input 2'!$H161*'NGER input 2'!Z161+'NGER input 2'!$I161*'NGER input 2'!AI161-'NGER input 2'!BD161)","v":""},{"$f":"IF('NGER input 2'!BE161=\"\",\"\",'NGER input 2'!$G161*'NGER input 2'!R161+'NGER input 2'!$H161*'NGER input 2'!AA161+'NGER input 2'!$I161*'NGER input 2'!AJ161-'NGER input 2'!BE161)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG161,IF('NGER input 1'!$B$6>1,GG161*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH161,IF('NGER input 1'!$B$6>1,GH161*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI161,IF('NGER input 1'!$B$6>1,GI161*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ161,IF('NGER input 1'!$B$6>1,GJ161*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK161,IF('NGER input 1'!$B$6>1,GK161*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL161,IF('NGER input 1'!$B$6>1,GL161*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM161,IF('NGER input 1'!$B$6>1,GM161*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN161,IF('NGER input 1'!$B$6>1,GN161*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO161,IF('NGER input 1'!$B$6>1,GO161*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP161,IF('NGER input 1'!$B$6>1,GP161*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[158,0,0,0,0,null,{"$f":"IF(OR($F162='Common parameters'!$EQ$8,$F162=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F162='Common parameters'!$EQ$4,$F162='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F162='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F162='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F162='Common parameters'!$EQ$8,$F162=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F162='Common parameters'!$EQ$4,$F162='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F162='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F162='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW162<>\"\",AW162,'NGER input 2'!CP162+((SUM('NGER input 2'!$DH162:$DP162)*'NGER input 2'!CP162)/(SUM('NGER input 2'!$CY162:$DG162))))","v":{"$error":"#N/A"}},{"$f":"IF(AX162<>\"\",AX162,'NGER input 2'!CQ162+((SUM('NGER input 2'!$DH162:$DP162)*'NGER input 2'!CQ162)/(SUM('NGER input 2'!$CY162:$DG162))))","v":{"$error":"#N/A"}},{"$f":"IF(AY162<>\"\",AY162,'NGER input 2'!CR162+((SUM('NGER input 2'!$DH162:$DP162)*'NGER input 2'!CR162)/(SUM('NGER input 2'!$CY162:$DG162))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ162<>\"\",AZ162,'NGER input 2'!CS162+((SUM('NGER input 2'!$DH162:$DP162)*'NGER input 2'!CS162)/(SUM('NGER input 2'!$CY162:$DG162))))","v":{"$error":"#N/A"}},{"$f":"IF(BA162<>\"\",BA162,'NGER input 2'!CT162+((SUM('NGER input 2'!$DH162:$DP162)*'NGER input 2'!CT162)/(SUM('NGER input 2'!$CY162:$DG162))))","v":{"$error":"#N/A"}},{"$f":"IF(BB162<>\"\",BB162,'NGER input 2'!CU162+((SUM('NGER input 2'!$DH162:$DP162)*'NGER input 2'!CU162)/(SUM('NGER input 2'!$CY162:$DG162))))","v":{"$error":"#N/A"}},{"$f":"IF(BC162<>\"\",BC162,'NGER input 2'!CV162+((SUM('NGER input 2'!$DH162:$DP162)*'NGER input 2'!CV162)/(SUM('NGER input 2'!$CY162:$DG162))))","v":{"$error":"#N/A"}},{"$f":"IF(BD162<>\"\",BD162,'NGER input 2'!CW162+((SUM('NGER input 2'!$DH162:$DP162)*'NGER input 2'!CW162)/(SUM('NGER input 2'!$CY162:$DG162))))","v":{"$error":"#N/A"}},{"$f":"IF(BE162<>\"\",BE162,'NGER input 2'!CX162+((SUM('NGER input 2'!$DH162:$DP162)*'NGER input 2'!CX162)/(SUM('NGER input 2'!$CY162:$DG162))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G162*'NGER input 2'!J162+'NGER input 2'!$H162*'NGER input 2'!S162+'NGER input 2'!$I162*'NGER input 2'!AB162","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G162*'NGER input 2'!K162+'NGER input 2'!$H162*'NGER input 2'!T162+'NGER input 2'!$I162*'NGER input 2'!AC162","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G162*'NGER input 2'!L162+'NGER input 2'!$H162*'NGER input 2'!U162+'NGER input 2'!$I162*'NGER input 2'!AD162","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G162*'NGER input 2'!M162+'NGER input 2'!$H162*'NGER input 2'!V162+'NGER input 2'!$I162*'NGER input 2'!AE162","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G162*'NGER input 2'!N162+'NGER input 2'!$H162*'NGER input 2'!W162+'NGER input 2'!$I162*'NGER input 2'!AF162","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G162*'NGER input 2'!O162+'NGER input 2'!$H162*'NGER input 2'!X162+'NGER input 2'!$I162*'NGER input 2'!AG162","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G162*'NGER input 2'!P162+'NGER input 2'!$H162*'NGER input 2'!Y162+'NGER input 2'!$I162*'NGER input 2'!AH162","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G162*'NGER input 2'!Q162+'NGER input 2'!$H162*'NGER input 2'!Z162+'NGER input 2'!$I162*'NGER input 2'!AI162","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G162*'NGER input 2'!R162+'NGER input 2'!$H162*'NGER input 2'!AA162+'NGER input 2'!$I162*'NGER input 2'!AJ162","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW162<>\"\",\"\",'NGER input 2'!CP162)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX162<>\"\",\"\",'NGER input 2'!CQ162)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY162<>\"\",\"\",'NGER input 2'!CR162)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ162<>\"\",\"\",'NGER input 2'!CS162)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA162<>\"\",\"\",'NGER input 2'!CT162)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB162<>\"\",\"\",'NGER input 2'!CU162)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC162<>\"\",\"\",'NGER input 2'!CV162)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD162<>\"\",\"\",'NGER input 2'!CW162)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE162<>\"\",\"\",'NGER input 2'!CX162)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW162=\"\",\"\",'NGER input 2'!CP162-'NGER input 2'!AW162)","v":""},{"$f":"IF('NGER input 2'!AX162=\"\",\"\",'NGER input 2'!$G162*'NGER input 2'!K162+'NGER input 2'!$H162*'NGER input 2'!T162+'NGER input 2'!$I162*'NGER input 2'!AC162-'NGER input 2'!AX162)","v":""},{"$f":"IF('NGER input 2'!AY162=\"\",\"\",'NGER input 2'!$G162*'NGER input 2'!L162+'NGER input 2'!$H162*'NGER input 2'!U162+'NGER input 2'!$I162*'NGER input 2'!AD162-'NGER input 2'!AY162)","v":""},{"$f":"IF('NGER input 2'!AZ162=\"\",\"\",'NGER input 2'!$G162*'NGER input 2'!M162+'NGER input 2'!$H162*'NGER input 2'!V162+'NGER input 2'!$I162*'NGER input 2'!AE162-'NGER input 2'!AZ162)","v":""},{"$f":"IF('NGER input 2'!BA162=\"\",\"\",'NGER input 2'!$G162*'NGER input 2'!N162+'NGER input 2'!$H162*'NGER input 2'!W162+'NGER input 2'!$I162*'NGER input 2'!AF162-'NGER input 2'!BA162)","v":""},{"$f":"IF('NGER input 2'!BB162=\"\",\"\",'NGER input 2'!$G162*'NGER input 2'!O162+'NGER input 2'!$H162*'NGER input 2'!X162+'NGER input 2'!$I162*'NGER input 2'!AG162-'NGER input 2'!BB162)","v":""},{"$f":"IF('NGER input 2'!BC162=\"\",\"\",'NGER input 2'!$G162*'NGER input 2'!P162+'NGER input 2'!$H162*'NGER input 2'!Y162+'NGER input 2'!$I162*'NGER input 2'!AH162-'NGER input 2'!BC162)","v":""},{"$f":"IF('NGER input 2'!BD162=\"\",\"\",'NGER input 2'!$G162*'NGER input 2'!Q162+'NGER input 2'!$H162*'NGER input 2'!Z162+'NGER input 2'!$I162*'NGER input 2'!AI162-'NGER input 2'!BD162)","v":""},{"$f":"IF('NGER input 2'!BE162=\"\",\"\",'NGER input 2'!$G162*'NGER input 2'!R162+'NGER input 2'!$H162*'NGER input 2'!AA162+'NGER input 2'!$I162*'NGER input 2'!AJ162-'NGER input 2'!BE162)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG162,IF('NGER input 1'!$B$6>1,GG162*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH162,IF('NGER input 1'!$B$6>1,GH162*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI162,IF('NGER input 1'!$B$6>1,GI162*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ162,IF('NGER input 1'!$B$6>1,GJ162*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK162,IF('NGER input 1'!$B$6>1,GK162*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL162,IF('NGER input 1'!$B$6>1,GL162*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM162,IF('NGER input 1'!$B$6>1,GM162*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN162,IF('NGER input 1'!$B$6>1,GN162*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO162,IF('NGER input 1'!$B$6>1,GO162*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP162,IF('NGER input 1'!$B$6>1,GP162*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[159,0,0,0,0,null,{"$f":"IF(OR($F163='Common parameters'!$EQ$8,$F163=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F163='Common parameters'!$EQ$4,$F163='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F163='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F163='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F163='Common parameters'!$EQ$8,$F163=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F163='Common parameters'!$EQ$4,$F163='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F163='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F163='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW163<>\"\",AW163,'NGER input 2'!CP163+((SUM('NGER input 2'!$DH163:$DP163)*'NGER input 2'!CP163)/(SUM('NGER input 2'!$CY163:$DG163))))","v":{"$error":"#N/A"}},{"$f":"IF(AX163<>\"\",AX163,'NGER input 2'!CQ163+((SUM('NGER input 2'!$DH163:$DP163)*'NGER input 2'!CQ163)/(SUM('NGER input 2'!$CY163:$DG163))))","v":{"$error":"#N/A"}},{"$f":"IF(AY163<>\"\",AY163,'NGER input 2'!CR163+((SUM('NGER input 2'!$DH163:$DP163)*'NGER input 2'!CR163)/(SUM('NGER input 2'!$CY163:$DG163))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ163<>\"\",AZ163,'NGER input 2'!CS163+((SUM('NGER input 2'!$DH163:$DP163)*'NGER input 2'!CS163)/(SUM('NGER input 2'!$CY163:$DG163))))","v":{"$error":"#N/A"}},{"$f":"IF(BA163<>\"\",BA163,'NGER input 2'!CT163+((SUM('NGER input 2'!$DH163:$DP163)*'NGER input 2'!CT163)/(SUM('NGER input 2'!$CY163:$DG163))))","v":{"$error":"#N/A"}},{"$f":"IF(BB163<>\"\",BB163,'NGER input 2'!CU163+((SUM('NGER input 2'!$DH163:$DP163)*'NGER input 2'!CU163)/(SUM('NGER input 2'!$CY163:$DG163))))","v":{"$error":"#N/A"}},{"$f":"IF(BC163<>\"\",BC163,'NGER input 2'!CV163+((SUM('NGER input 2'!$DH163:$DP163)*'NGER input 2'!CV163)/(SUM('NGER input 2'!$CY163:$DG163))))","v":{"$error":"#N/A"}},{"$f":"IF(BD163<>\"\",BD163,'NGER input 2'!CW163+((SUM('NGER input 2'!$DH163:$DP163)*'NGER input 2'!CW163)/(SUM('NGER input 2'!$CY163:$DG163))))","v":{"$error":"#N/A"}},{"$f":"IF(BE163<>\"\",BE163,'NGER input 2'!CX163+((SUM('NGER input 2'!$DH163:$DP163)*'NGER input 2'!CX163)/(SUM('NGER input 2'!$CY163:$DG163))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G163*'NGER input 2'!J163+'NGER input 2'!$H163*'NGER input 2'!S163+'NGER input 2'!$I163*'NGER input 2'!AB163","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G163*'NGER input 2'!K163+'NGER input 2'!$H163*'NGER input 2'!T163+'NGER input 2'!$I163*'NGER input 2'!AC163","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G163*'NGER input 2'!L163+'NGER input 2'!$H163*'NGER input 2'!U163+'NGER input 2'!$I163*'NGER input 2'!AD163","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G163*'NGER input 2'!M163+'NGER input 2'!$H163*'NGER input 2'!V163+'NGER input 2'!$I163*'NGER input 2'!AE163","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G163*'NGER input 2'!N163+'NGER input 2'!$H163*'NGER input 2'!W163+'NGER input 2'!$I163*'NGER input 2'!AF163","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G163*'NGER input 2'!O163+'NGER input 2'!$H163*'NGER input 2'!X163+'NGER input 2'!$I163*'NGER input 2'!AG163","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G163*'NGER input 2'!P163+'NGER input 2'!$H163*'NGER input 2'!Y163+'NGER input 2'!$I163*'NGER input 2'!AH163","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G163*'NGER input 2'!Q163+'NGER input 2'!$H163*'NGER input 2'!Z163+'NGER input 2'!$I163*'NGER input 2'!AI163","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G163*'NGER input 2'!R163+'NGER input 2'!$H163*'NGER input 2'!AA163+'NGER input 2'!$I163*'NGER input 2'!AJ163","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW163<>\"\",\"\",'NGER input 2'!CP163)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX163<>\"\",\"\",'NGER input 2'!CQ163)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY163<>\"\",\"\",'NGER input 2'!CR163)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ163<>\"\",\"\",'NGER input 2'!CS163)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA163<>\"\",\"\",'NGER input 2'!CT163)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB163<>\"\",\"\",'NGER input 2'!CU163)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC163<>\"\",\"\",'NGER input 2'!CV163)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD163<>\"\",\"\",'NGER input 2'!CW163)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE163<>\"\",\"\",'NGER input 2'!CX163)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW163=\"\",\"\",'NGER input 2'!CP163-'NGER input 2'!AW163)","v":""},{"$f":"IF('NGER input 2'!AX163=\"\",\"\",'NGER input 2'!$G163*'NGER input 2'!K163+'NGER input 2'!$H163*'NGER input 2'!T163+'NGER input 2'!$I163*'NGER input 2'!AC163-'NGER input 2'!AX163)","v":""},{"$f":"IF('NGER input 2'!AY163=\"\",\"\",'NGER input 2'!$G163*'NGER input 2'!L163+'NGER input 2'!$H163*'NGER input 2'!U163+'NGER input 2'!$I163*'NGER input 2'!AD163-'NGER input 2'!AY163)","v":""},{"$f":"IF('NGER input 2'!AZ163=\"\",\"\",'NGER input 2'!$G163*'NGER input 2'!M163+'NGER input 2'!$H163*'NGER input 2'!V163+'NGER input 2'!$I163*'NGER input 2'!AE163-'NGER input 2'!AZ163)","v":""},{"$f":"IF('NGER input 2'!BA163=\"\",\"\",'NGER input 2'!$G163*'NGER input 2'!N163+'NGER input 2'!$H163*'NGER input 2'!W163+'NGER input 2'!$I163*'NGER input 2'!AF163-'NGER input 2'!BA163)","v":""},{"$f":"IF('NGER input 2'!BB163=\"\",\"\",'NGER input 2'!$G163*'NGER input 2'!O163+'NGER input 2'!$H163*'NGER input 2'!X163+'NGER input 2'!$I163*'NGER input 2'!AG163-'NGER input 2'!BB163)","v":""},{"$f":"IF('NGER input 2'!BC163=\"\",\"\",'NGER input 2'!$G163*'NGER input 2'!P163+'NGER input 2'!$H163*'NGER input 2'!Y163+'NGER input 2'!$I163*'NGER input 2'!AH163-'NGER input 2'!BC163)","v":""},{"$f":"IF('NGER input 2'!BD163=\"\",\"\",'NGER input 2'!$G163*'NGER input 2'!Q163+'NGER input 2'!$H163*'NGER input 2'!Z163+'NGER input 2'!$I163*'NGER input 2'!AI163-'NGER input 2'!BD163)","v":""},{"$f":"IF('NGER input 2'!BE163=\"\",\"\",'NGER input 2'!$G163*'NGER input 2'!R163+'NGER input 2'!$H163*'NGER input 2'!AA163+'NGER input 2'!$I163*'NGER input 2'!AJ163-'NGER input 2'!BE163)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG163,IF('NGER input 1'!$B$6>1,GG163*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH163,IF('NGER input 1'!$B$6>1,GH163*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI163,IF('NGER input 1'!$B$6>1,GI163*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ163,IF('NGER input 1'!$B$6>1,GJ163*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK163,IF('NGER input 1'!$B$6>1,GK163*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL163,IF('NGER input 1'!$B$6>1,GL163*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM163,IF('NGER input 1'!$B$6>1,GM163*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN163,IF('NGER input 1'!$B$6>1,GN163*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO163,IF('NGER input 1'!$B$6>1,GO163*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP163,IF('NGER input 1'!$B$6>1,GP163*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[160,0,0,0,0,null,{"$f":"IF(OR($F164='Common parameters'!$EQ$8,$F164=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F164='Common parameters'!$EQ$4,$F164='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F164='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F164='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F164='Common parameters'!$EQ$8,$F164=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F164='Common parameters'!$EQ$4,$F164='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F164='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F164='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW164<>\"\",AW164,'NGER input 2'!CP164+((SUM('NGER input 2'!$DH164:$DP164)*'NGER input 2'!CP164)/(SUM('NGER input 2'!$CY164:$DG164))))","v":{"$error":"#N/A"}},{"$f":"IF(AX164<>\"\",AX164,'NGER input 2'!CQ164+((SUM('NGER input 2'!$DH164:$DP164)*'NGER input 2'!CQ164)/(SUM('NGER input 2'!$CY164:$DG164))))","v":{"$error":"#N/A"}},{"$f":"IF(AY164<>\"\",AY164,'NGER input 2'!CR164+((SUM('NGER input 2'!$DH164:$DP164)*'NGER input 2'!CR164)/(SUM('NGER input 2'!$CY164:$DG164))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ164<>\"\",AZ164,'NGER input 2'!CS164+((SUM('NGER input 2'!$DH164:$DP164)*'NGER input 2'!CS164)/(SUM('NGER input 2'!$CY164:$DG164))))","v":{"$error":"#N/A"}},{"$f":"IF(BA164<>\"\",BA164,'NGER input 2'!CT164+((SUM('NGER input 2'!$DH164:$DP164)*'NGER input 2'!CT164)/(SUM('NGER input 2'!$CY164:$DG164))))","v":{"$error":"#N/A"}},{"$f":"IF(BB164<>\"\",BB164,'NGER input 2'!CU164+((SUM('NGER input 2'!$DH164:$DP164)*'NGER input 2'!CU164)/(SUM('NGER input 2'!$CY164:$DG164))))","v":{"$error":"#N/A"}},{"$f":"IF(BC164<>\"\",BC164,'NGER input 2'!CV164+((SUM('NGER input 2'!$DH164:$DP164)*'NGER input 2'!CV164)/(SUM('NGER input 2'!$CY164:$DG164))))","v":{"$error":"#N/A"}},{"$f":"IF(BD164<>\"\",BD164,'NGER input 2'!CW164+((SUM('NGER input 2'!$DH164:$DP164)*'NGER input 2'!CW164)/(SUM('NGER input 2'!$CY164:$DG164))))","v":{"$error":"#N/A"}},{"$f":"IF(BE164<>\"\",BE164,'NGER input 2'!CX164+((SUM('NGER input 2'!$DH164:$DP164)*'NGER input 2'!CX164)/(SUM('NGER input 2'!$CY164:$DG164))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G164*'NGER input 2'!J164+'NGER input 2'!$H164*'NGER input 2'!S164+'NGER input 2'!$I164*'NGER input 2'!AB164","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G164*'NGER input 2'!K164+'NGER input 2'!$H164*'NGER input 2'!T164+'NGER input 2'!$I164*'NGER input 2'!AC164","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G164*'NGER input 2'!L164+'NGER input 2'!$H164*'NGER input 2'!U164+'NGER input 2'!$I164*'NGER input 2'!AD164","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G164*'NGER input 2'!M164+'NGER input 2'!$H164*'NGER input 2'!V164+'NGER input 2'!$I164*'NGER input 2'!AE164","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G164*'NGER input 2'!N164+'NGER input 2'!$H164*'NGER input 2'!W164+'NGER input 2'!$I164*'NGER input 2'!AF164","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G164*'NGER input 2'!O164+'NGER input 2'!$H164*'NGER input 2'!X164+'NGER input 2'!$I164*'NGER input 2'!AG164","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G164*'NGER input 2'!P164+'NGER input 2'!$H164*'NGER input 2'!Y164+'NGER input 2'!$I164*'NGER input 2'!AH164","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G164*'NGER input 2'!Q164+'NGER input 2'!$H164*'NGER input 2'!Z164+'NGER input 2'!$I164*'NGER input 2'!AI164","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G164*'NGER input 2'!R164+'NGER input 2'!$H164*'NGER input 2'!AA164+'NGER input 2'!$I164*'NGER input 2'!AJ164","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW164<>\"\",\"\",'NGER input 2'!CP164)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX164<>\"\",\"\",'NGER input 2'!CQ164)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY164<>\"\",\"\",'NGER input 2'!CR164)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ164<>\"\",\"\",'NGER input 2'!CS164)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA164<>\"\",\"\",'NGER input 2'!CT164)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB164<>\"\",\"\",'NGER input 2'!CU164)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC164<>\"\",\"\",'NGER input 2'!CV164)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD164<>\"\",\"\",'NGER input 2'!CW164)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE164<>\"\",\"\",'NGER input 2'!CX164)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW164=\"\",\"\",'NGER input 2'!CP164-'NGER input 2'!AW164)","v":""},{"$f":"IF('NGER input 2'!AX164=\"\",\"\",'NGER input 2'!$G164*'NGER input 2'!K164+'NGER input 2'!$H164*'NGER input 2'!T164+'NGER input 2'!$I164*'NGER input 2'!AC164-'NGER input 2'!AX164)","v":""},{"$f":"IF('NGER input 2'!AY164=\"\",\"\",'NGER input 2'!$G164*'NGER input 2'!L164+'NGER input 2'!$H164*'NGER input 2'!U164+'NGER input 2'!$I164*'NGER input 2'!AD164-'NGER input 2'!AY164)","v":""},{"$f":"IF('NGER input 2'!AZ164=\"\",\"\",'NGER input 2'!$G164*'NGER input 2'!M164+'NGER input 2'!$H164*'NGER input 2'!V164+'NGER input 2'!$I164*'NGER input 2'!AE164-'NGER input 2'!AZ164)","v":""},{"$f":"IF('NGER input 2'!BA164=\"\",\"\",'NGER input 2'!$G164*'NGER input 2'!N164+'NGER input 2'!$H164*'NGER input 2'!W164+'NGER input 2'!$I164*'NGER input 2'!AF164-'NGER input 2'!BA164)","v":""},{"$f":"IF('NGER input 2'!BB164=\"\",\"\",'NGER input 2'!$G164*'NGER input 2'!O164+'NGER input 2'!$H164*'NGER input 2'!X164+'NGER input 2'!$I164*'NGER input 2'!AG164-'NGER input 2'!BB164)","v":""},{"$f":"IF('NGER input 2'!BC164=\"\",\"\",'NGER input 2'!$G164*'NGER input 2'!P164+'NGER input 2'!$H164*'NGER input 2'!Y164+'NGER input 2'!$I164*'NGER input 2'!AH164-'NGER input 2'!BC164)","v":""},{"$f":"IF('NGER input 2'!BD164=\"\",\"\",'NGER input 2'!$G164*'NGER input 2'!Q164+'NGER input 2'!$H164*'NGER input 2'!Z164+'NGER input 2'!$I164*'NGER input 2'!AI164-'NGER input 2'!BD164)","v":""},{"$f":"IF('NGER input 2'!BE164=\"\",\"\",'NGER input 2'!$G164*'NGER input 2'!R164+'NGER input 2'!$H164*'NGER input 2'!AA164+'NGER input 2'!$I164*'NGER input 2'!AJ164-'NGER input 2'!BE164)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG164,IF('NGER input 1'!$B$6>1,GG164*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH164,IF('NGER input 1'!$B$6>1,GH164*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI164,IF('NGER input 1'!$B$6>1,GI164*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ164,IF('NGER input 1'!$B$6>1,GJ164*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK164,IF('NGER input 1'!$B$6>1,GK164*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL164,IF('NGER input 1'!$B$6>1,GL164*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM164,IF('NGER input 1'!$B$6>1,GM164*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN164,IF('NGER input 1'!$B$6>1,GN164*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO164,IF('NGER input 1'!$B$6>1,GO164*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP164,IF('NGER input 1'!$B$6>1,GP164*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[161,0,0,0,0,null,{"$f":"IF(OR($F165='Common parameters'!$EQ$8,$F165=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F165='Common parameters'!$EQ$4,$F165='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F165='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F165='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F165='Common parameters'!$EQ$8,$F165=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F165='Common parameters'!$EQ$4,$F165='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F165='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F165='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW165<>\"\",AW165,'NGER input 2'!CP165+((SUM('NGER input 2'!$DH165:$DP165)*'NGER input 2'!CP165)/(SUM('NGER input 2'!$CY165:$DG165))))","v":{"$error":"#N/A"}},{"$f":"IF(AX165<>\"\",AX165,'NGER input 2'!CQ165+((SUM('NGER input 2'!$DH165:$DP165)*'NGER input 2'!CQ165)/(SUM('NGER input 2'!$CY165:$DG165))))","v":{"$error":"#N/A"}},{"$f":"IF(AY165<>\"\",AY165,'NGER input 2'!CR165+((SUM('NGER input 2'!$DH165:$DP165)*'NGER input 2'!CR165)/(SUM('NGER input 2'!$CY165:$DG165))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ165<>\"\",AZ165,'NGER input 2'!CS165+((SUM('NGER input 2'!$DH165:$DP165)*'NGER input 2'!CS165)/(SUM('NGER input 2'!$CY165:$DG165))))","v":{"$error":"#N/A"}},{"$f":"IF(BA165<>\"\",BA165,'NGER input 2'!CT165+((SUM('NGER input 2'!$DH165:$DP165)*'NGER input 2'!CT165)/(SUM('NGER input 2'!$CY165:$DG165))))","v":{"$error":"#N/A"}},{"$f":"IF(BB165<>\"\",BB165,'NGER input 2'!CU165+((SUM('NGER input 2'!$DH165:$DP165)*'NGER input 2'!CU165)/(SUM('NGER input 2'!$CY165:$DG165))))","v":{"$error":"#N/A"}},{"$f":"IF(BC165<>\"\",BC165,'NGER input 2'!CV165+((SUM('NGER input 2'!$DH165:$DP165)*'NGER input 2'!CV165)/(SUM('NGER input 2'!$CY165:$DG165))))","v":{"$error":"#N/A"}},{"$f":"IF(BD165<>\"\",BD165,'NGER input 2'!CW165+((SUM('NGER input 2'!$DH165:$DP165)*'NGER input 2'!CW165)/(SUM('NGER input 2'!$CY165:$DG165))))","v":{"$error":"#N/A"}},{"$f":"IF(BE165<>\"\",BE165,'NGER input 2'!CX165+((SUM('NGER input 2'!$DH165:$DP165)*'NGER input 2'!CX165)/(SUM('NGER input 2'!$CY165:$DG165))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G165*'NGER input 2'!J165+'NGER input 2'!$H165*'NGER input 2'!S165+'NGER input 2'!$I165*'NGER input 2'!AB165","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G165*'NGER input 2'!K165+'NGER input 2'!$H165*'NGER input 2'!T165+'NGER input 2'!$I165*'NGER input 2'!AC165","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G165*'NGER input 2'!L165+'NGER input 2'!$H165*'NGER input 2'!U165+'NGER input 2'!$I165*'NGER input 2'!AD165","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G165*'NGER input 2'!M165+'NGER input 2'!$H165*'NGER input 2'!V165+'NGER input 2'!$I165*'NGER input 2'!AE165","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G165*'NGER input 2'!N165+'NGER input 2'!$H165*'NGER input 2'!W165+'NGER input 2'!$I165*'NGER input 2'!AF165","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G165*'NGER input 2'!O165+'NGER input 2'!$H165*'NGER input 2'!X165+'NGER input 2'!$I165*'NGER input 2'!AG165","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G165*'NGER input 2'!P165+'NGER input 2'!$H165*'NGER input 2'!Y165+'NGER input 2'!$I165*'NGER input 2'!AH165","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G165*'NGER input 2'!Q165+'NGER input 2'!$H165*'NGER input 2'!Z165+'NGER input 2'!$I165*'NGER input 2'!AI165","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G165*'NGER input 2'!R165+'NGER input 2'!$H165*'NGER input 2'!AA165+'NGER input 2'!$I165*'NGER input 2'!AJ165","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW165<>\"\",\"\",'NGER input 2'!CP165)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX165<>\"\",\"\",'NGER input 2'!CQ165)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY165<>\"\",\"\",'NGER input 2'!CR165)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ165<>\"\",\"\",'NGER input 2'!CS165)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA165<>\"\",\"\",'NGER input 2'!CT165)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB165<>\"\",\"\",'NGER input 2'!CU165)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC165<>\"\",\"\",'NGER input 2'!CV165)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD165<>\"\",\"\",'NGER input 2'!CW165)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE165<>\"\",\"\",'NGER input 2'!CX165)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW165=\"\",\"\",'NGER input 2'!CP165-'NGER input 2'!AW165)","v":""},{"$f":"IF('NGER input 2'!AX165=\"\",\"\",'NGER input 2'!$G165*'NGER input 2'!K165+'NGER input 2'!$H165*'NGER input 2'!T165+'NGER input 2'!$I165*'NGER input 2'!AC165-'NGER input 2'!AX165)","v":""},{"$f":"IF('NGER input 2'!AY165=\"\",\"\",'NGER input 2'!$G165*'NGER input 2'!L165+'NGER input 2'!$H165*'NGER input 2'!U165+'NGER input 2'!$I165*'NGER input 2'!AD165-'NGER input 2'!AY165)","v":""},{"$f":"IF('NGER input 2'!AZ165=\"\",\"\",'NGER input 2'!$G165*'NGER input 2'!M165+'NGER input 2'!$H165*'NGER input 2'!V165+'NGER input 2'!$I165*'NGER input 2'!AE165-'NGER input 2'!AZ165)","v":""},{"$f":"IF('NGER input 2'!BA165=\"\",\"\",'NGER input 2'!$G165*'NGER input 2'!N165+'NGER input 2'!$H165*'NGER input 2'!W165+'NGER input 2'!$I165*'NGER input 2'!AF165-'NGER input 2'!BA165)","v":""},{"$f":"IF('NGER input 2'!BB165=\"\",\"\",'NGER input 2'!$G165*'NGER input 2'!O165+'NGER input 2'!$H165*'NGER input 2'!X165+'NGER input 2'!$I165*'NGER input 2'!AG165-'NGER input 2'!BB165)","v":""},{"$f":"IF('NGER input 2'!BC165=\"\",\"\",'NGER input 2'!$G165*'NGER input 2'!P165+'NGER input 2'!$H165*'NGER input 2'!Y165+'NGER input 2'!$I165*'NGER input 2'!AH165-'NGER input 2'!BC165)","v":""},{"$f":"IF('NGER input 2'!BD165=\"\",\"\",'NGER input 2'!$G165*'NGER input 2'!Q165+'NGER input 2'!$H165*'NGER input 2'!Z165+'NGER input 2'!$I165*'NGER input 2'!AI165-'NGER input 2'!BD165)","v":""},{"$f":"IF('NGER input 2'!BE165=\"\",\"\",'NGER input 2'!$G165*'NGER input 2'!R165+'NGER input 2'!$H165*'NGER input 2'!AA165+'NGER input 2'!$I165*'NGER input 2'!AJ165-'NGER input 2'!BE165)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG165,IF('NGER input 1'!$B$6>1,GG165*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH165,IF('NGER input 1'!$B$6>1,GH165*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI165,IF('NGER input 1'!$B$6>1,GI165*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ165,IF('NGER input 1'!$B$6>1,GJ165*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK165,IF('NGER input 1'!$B$6>1,GK165*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL165,IF('NGER input 1'!$B$6>1,GL165*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM165,IF('NGER input 1'!$B$6>1,GM165*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN165,IF('NGER input 1'!$B$6>1,GN165*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO165,IF('NGER input 1'!$B$6>1,GO165*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP165,IF('NGER input 1'!$B$6>1,GP165*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[162,0,0,0,0,null,{"$f":"IF(OR($F166='Common parameters'!$EQ$8,$F166=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F166='Common parameters'!$EQ$4,$F166='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F166='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F166='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F166='Common parameters'!$EQ$8,$F166=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F166='Common parameters'!$EQ$4,$F166='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F166='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F166='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW166<>\"\",AW166,'NGER input 2'!CP166+((SUM('NGER input 2'!$DH166:$DP166)*'NGER input 2'!CP166)/(SUM('NGER input 2'!$CY166:$DG166))))","v":{"$error":"#N/A"}},{"$f":"IF(AX166<>\"\",AX166,'NGER input 2'!CQ166+((SUM('NGER input 2'!$DH166:$DP166)*'NGER input 2'!CQ166)/(SUM('NGER input 2'!$CY166:$DG166))))","v":{"$error":"#N/A"}},{"$f":"IF(AY166<>\"\",AY166,'NGER input 2'!CR166+((SUM('NGER input 2'!$DH166:$DP166)*'NGER input 2'!CR166)/(SUM('NGER input 2'!$CY166:$DG166))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ166<>\"\",AZ166,'NGER input 2'!CS166+((SUM('NGER input 2'!$DH166:$DP166)*'NGER input 2'!CS166)/(SUM('NGER input 2'!$CY166:$DG166))))","v":{"$error":"#N/A"}},{"$f":"IF(BA166<>\"\",BA166,'NGER input 2'!CT166+((SUM('NGER input 2'!$DH166:$DP166)*'NGER input 2'!CT166)/(SUM('NGER input 2'!$CY166:$DG166))))","v":{"$error":"#N/A"}},{"$f":"IF(BB166<>\"\",BB166,'NGER input 2'!CU166+((SUM('NGER input 2'!$DH166:$DP166)*'NGER input 2'!CU166)/(SUM('NGER input 2'!$CY166:$DG166))))","v":{"$error":"#N/A"}},{"$f":"IF(BC166<>\"\",BC166,'NGER input 2'!CV166+((SUM('NGER input 2'!$DH166:$DP166)*'NGER input 2'!CV166)/(SUM('NGER input 2'!$CY166:$DG166))))","v":{"$error":"#N/A"}},{"$f":"IF(BD166<>\"\",BD166,'NGER input 2'!CW166+((SUM('NGER input 2'!$DH166:$DP166)*'NGER input 2'!CW166)/(SUM('NGER input 2'!$CY166:$DG166))))","v":{"$error":"#N/A"}},{"$f":"IF(BE166<>\"\",BE166,'NGER input 2'!CX166+((SUM('NGER input 2'!$DH166:$DP166)*'NGER input 2'!CX166)/(SUM('NGER input 2'!$CY166:$DG166))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G166*'NGER input 2'!J166+'NGER input 2'!$H166*'NGER input 2'!S166+'NGER input 2'!$I166*'NGER input 2'!AB166","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G166*'NGER input 2'!K166+'NGER input 2'!$H166*'NGER input 2'!T166+'NGER input 2'!$I166*'NGER input 2'!AC166","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G166*'NGER input 2'!L166+'NGER input 2'!$H166*'NGER input 2'!U166+'NGER input 2'!$I166*'NGER input 2'!AD166","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G166*'NGER input 2'!M166+'NGER input 2'!$H166*'NGER input 2'!V166+'NGER input 2'!$I166*'NGER input 2'!AE166","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G166*'NGER input 2'!N166+'NGER input 2'!$H166*'NGER input 2'!W166+'NGER input 2'!$I166*'NGER input 2'!AF166","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G166*'NGER input 2'!O166+'NGER input 2'!$H166*'NGER input 2'!X166+'NGER input 2'!$I166*'NGER input 2'!AG166","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G166*'NGER input 2'!P166+'NGER input 2'!$H166*'NGER input 2'!Y166+'NGER input 2'!$I166*'NGER input 2'!AH166","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G166*'NGER input 2'!Q166+'NGER input 2'!$H166*'NGER input 2'!Z166+'NGER input 2'!$I166*'NGER input 2'!AI166","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G166*'NGER input 2'!R166+'NGER input 2'!$H166*'NGER input 2'!AA166+'NGER input 2'!$I166*'NGER input 2'!AJ166","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW166<>\"\",\"\",'NGER input 2'!CP166)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX166<>\"\",\"\",'NGER input 2'!CQ166)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY166<>\"\",\"\",'NGER input 2'!CR166)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ166<>\"\",\"\",'NGER input 2'!CS166)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA166<>\"\",\"\",'NGER input 2'!CT166)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB166<>\"\",\"\",'NGER input 2'!CU166)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC166<>\"\",\"\",'NGER input 2'!CV166)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD166<>\"\",\"\",'NGER input 2'!CW166)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE166<>\"\",\"\",'NGER input 2'!CX166)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW166=\"\",\"\",'NGER input 2'!CP166-'NGER input 2'!AW166)","v":""},{"$f":"IF('NGER input 2'!AX166=\"\",\"\",'NGER input 2'!$G166*'NGER input 2'!K166+'NGER input 2'!$H166*'NGER input 2'!T166+'NGER input 2'!$I166*'NGER input 2'!AC166-'NGER input 2'!AX166)","v":""},{"$f":"IF('NGER input 2'!AY166=\"\",\"\",'NGER input 2'!$G166*'NGER input 2'!L166+'NGER input 2'!$H166*'NGER input 2'!U166+'NGER input 2'!$I166*'NGER input 2'!AD166-'NGER input 2'!AY166)","v":""},{"$f":"IF('NGER input 2'!AZ166=\"\",\"\",'NGER input 2'!$G166*'NGER input 2'!M166+'NGER input 2'!$H166*'NGER input 2'!V166+'NGER input 2'!$I166*'NGER input 2'!AE166-'NGER input 2'!AZ166)","v":""},{"$f":"IF('NGER input 2'!BA166=\"\",\"\",'NGER input 2'!$G166*'NGER input 2'!N166+'NGER input 2'!$H166*'NGER input 2'!W166+'NGER input 2'!$I166*'NGER input 2'!AF166-'NGER input 2'!BA166)","v":""},{"$f":"IF('NGER input 2'!BB166=\"\",\"\",'NGER input 2'!$G166*'NGER input 2'!O166+'NGER input 2'!$H166*'NGER input 2'!X166+'NGER input 2'!$I166*'NGER input 2'!AG166-'NGER input 2'!BB166)","v":""},{"$f":"IF('NGER input 2'!BC166=\"\",\"\",'NGER input 2'!$G166*'NGER input 2'!P166+'NGER input 2'!$H166*'NGER input 2'!Y166+'NGER input 2'!$I166*'NGER input 2'!AH166-'NGER input 2'!BC166)","v":""},{"$f":"IF('NGER input 2'!BD166=\"\",\"\",'NGER input 2'!$G166*'NGER input 2'!Q166+'NGER input 2'!$H166*'NGER input 2'!Z166+'NGER input 2'!$I166*'NGER input 2'!AI166-'NGER input 2'!BD166)","v":""},{"$f":"IF('NGER input 2'!BE166=\"\",\"\",'NGER input 2'!$G166*'NGER input 2'!R166+'NGER input 2'!$H166*'NGER input 2'!AA166+'NGER input 2'!$I166*'NGER input 2'!AJ166-'NGER input 2'!BE166)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG166,IF('NGER input 1'!$B$6>1,GG166*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH166,IF('NGER input 1'!$B$6>1,GH166*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI166,IF('NGER input 1'!$B$6>1,GI166*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ166,IF('NGER input 1'!$B$6>1,GJ166*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK166,IF('NGER input 1'!$B$6>1,GK166*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL166,IF('NGER input 1'!$B$6>1,GL166*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM166,IF('NGER input 1'!$B$6>1,GM166*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN166,IF('NGER input 1'!$B$6>1,GN166*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO166,IF('NGER input 1'!$B$6>1,GO166*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP166,IF('NGER input 1'!$B$6>1,GP166*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[163,0,0,0,0,null,{"$f":"IF(OR($F167='Common parameters'!$EQ$8,$F167=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F167='Common parameters'!$EQ$4,$F167='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F167='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F167='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F167='Common parameters'!$EQ$8,$F167=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F167='Common parameters'!$EQ$4,$F167='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F167='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F167='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW167<>\"\",AW167,'NGER input 2'!CP167+((SUM('NGER input 2'!$DH167:$DP167)*'NGER input 2'!CP167)/(SUM('NGER input 2'!$CY167:$DG167))))","v":{"$error":"#N/A"}},{"$f":"IF(AX167<>\"\",AX167,'NGER input 2'!CQ167+((SUM('NGER input 2'!$DH167:$DP167)*'NGER input 2'!CQ167)/(SUM('NGER input 2'!$CY167:$DG167))))","v":{"$error":"#N/A"}},{"$f":"IF(AY167<>\"\",AY167,'NGER input 2'!CR167+((SUM('NGER input 2'!$DH167:$DP167)*'NGER input 2'!CR167)/(SUM('NGER input 2'!$CY167:$DG167))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ167<>\"\",AZ167,'NGER input 2'!CS167+((SUM('NGER input 2'!$DH167:$DP167)*'NGER input 2'!CS167)/(SUM('NGER input 2'!$CY167:$DG167))))","v":{"$error":"#N/A"}},{"$f":"IF(BA167<>\"\",BA167,'NGER input 2'!CT167+((SUM('NGER input 2'!$DH167:$DP167)*'NGER input 2'!CT167)/(SUM('NGER input 2'!$CY167:$DG167))))","v":{"$error":"#N/A"}},{"$f":"IF(BB167<>\"\",BB167,'NGER input 2'!CU167+((SUM('NGER input 2'!$DH167:$DP167)*'NGER input 2'!CU167)/(SUM('NGER input 2'!$CY167:$DG167))))","v":{"$error":"#N/A"}},{"$f":"IF(BC167<>\"\",BC167,'NGER input 2'!CV167+((SUM('NGER input 2'!$DH167:$DP167)*'NGER input 2'!CV167)/(SUM('NGER input 2'!$CY167:$DG167))))","v":{"$error":"#N/A"}},{"$f":"IF(BD167<>\"\",BD167,'NGER input 2'!CW167+((SUM('NGER input 2'!$DH167:$DP167)*'NGER input 2'!CW167)/(SUM('NGER input 2'!$CY167:$DG167))))","v":{"$error":"#N/A"}},{"$f":"IF(BE167<>\"\",BE167,'NGER input 2'!CX167+((SUM('NGER input 2'!$DH167:$DP167)*'NGER input 2'!CX167)/(SUM('NGER input 2'!$CY167:$DG167))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G167*'NGER input 2'!J167+'NGER input 2'!$H167*'NGER input 2'!S167+'NGER input 2'!$I167*'NGER input 2'!AB167","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G167*'NGER input 2'!K167+'NGER input 2'!$H167*'NGER input 2'!T167+'NGER input 2'!$I167*'NGER input 2'!AC167","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G167*'NGER input 2'!L167+'NGER input 2'!$H167*'NGER input 2'!U167+'NGER input 2'!$I167*'NGER input 2'!AD167","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G167*'NGER input 2'!M167+'NGER input 2'!$H167*'NGER input 2'!V167+'NGER input 2'!$I167*'NGER input 2'!AE167","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G167*'NGER input 2'!N167+'NGER input 2'!$H167*'NGER input 2'!W167+'NGER input 2'!$I167*'NGER input 2'!AF167","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G167*'NGER input 2'!O167+'NGER input 2'!$H167*'NGER input 2'!X167+'NGER input 2'!$I167*'NGER input 2'!AG167","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G167*'NGER input 2'!P167+'NGER input 2'!$H167*'NGER input 2'!Y167+'NGER input 2'!$I167*'NGER input 2'!AH167","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G167*'NGER input 2'!Q167+'NGER input 2'!$H167*'NGER input 2'!Z167+'NGER input 2'!$I167*'NGER input 2'!AI167","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G167*'NGER input 2'!R167+'NGER input 2'!$H167*'NGER input 2'!AA167+'NGER input 2'!$I167*'NGER input 2'!AJ167","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW167<>\"\",\"\",'NGER input 2'!CP167)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX167<>\"\",\"\",'NGER input 2'!CQ167)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY167<>\"\",\"\",'NGER input 2'!CR167)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ167<>\"\",\"\",'NGER input 2'!CS167)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA167<>\"\",\"\",'NGER input 2'!CT167)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB167<>\"\",\"\",'NGER input 2'!CU167)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC167<>\"\",\"\",'NGER input 2'!CV167)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD167<>\"\",\"\",'NGER input 2'!CW167)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE167<>\"\",\"\",'NGER input 2'!CX167)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW167=\"\",\"\",'NGER input 2'!CP167-'NGER input 2'!AW167)","v":""},{"$f":"IF('NGER input 2'!AX167=\"\",\"\",'NGER input 2'!$G167*'NGER input 2'!K167+'NGER input 2'!$H167*'NGER input 2'!T167+'NGER input 2'!$I167*'NGER input 2'!AC167-'NGER input 2'!AX167)","v":""},{"$f":"IF('NGER input 2'!AY167=\"\",\"\",'NGER input 2'!$G167*'NGER input 2'!L167+'NGER input 2'!$H167*'NGER input 2'!U167+'NGER input 2'!$I167*'NGER input 2'!AD167-'NGER input 2'!AY167)","v":""},{"$f":"IF('NGER input 2'!AZ167=\"\",\"\",'NGER input 2'!$G167*'NGER input 2'!M167+'NGER input 2'!$H167*'NGER input 2'!V167+'NGER input 2'!$I167*'NGER input 2'!AE167-'NGER input 2'!AZ167)","v":""},{"$f":"IF('NGER input 2'!BA167=\"\",\"\",'NGER input 2'!$G167*'NGER input 2'!N167+'NGER input 2'!$H167*'NGER input 2'!W167+'NGER input 2'!$I167*'NGER input 2'!AF167-'NGER input 2'!BA167)","v":""},{"$f":"IF('NGER input 2'!BB167=\"\",\"\",'NGER input 2'!$G167*'NGER input 2'!O167+'NGER input 2'!$H167*'NGER input 2'!X167+'NGER input 2'!$I167*'NGER input 2'!AG167-'NGER input 2'!BB167)","v":""},{"$f":"IF('NGER input 2'!BC167=\"\",\"\",'NGER input 2'!$G167*'NGER input 2'!P167+'NGER input 2'!$H167*'NGER input 2'!Y167+'NGER input 2'!$I167*'NGER input 2'!AH167-'NGER input 2'!BC167)","v":""},{"$f":"IF('NGER input 2'!BD167=\"\",\"\",'NGER input 2'!$G167*'NGER input 2'!Q167+'NGER input 2'!$H167*'NGER input 2'!Z167+'NGER input 2'!$I167*'NGER input 2'!AI167-'NGER input 2'!BD167)","v":""},{"$f":"IF('NGER input 2'!BE167=\"\",\"\",'NGER input 2'!$G167*'NGER input 2'!R167+'NGER input 2'!$H167*'NGER input 2'!AA167+'NGER input 2'!$I167*'NGER input 2'!AJ167-'NGER input 2'!BE167)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG167,IF('NGER input 1'!$B$6>1,GG167*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH167,IF('NGER input 1'!$B$6>1,GH167*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI167,IF('NGER input 1'!$B$6>1,GI167*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ167,IF('NGER input 1'!$B$6>1,GJ167*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK167,IF('NGER input 1'!$B$6>1,GK167*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL167,IF('NGER input 1'!$B$6>1,GL167*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM167,IF('NGER input 1'!$B$6>1,GM167*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN167,IF('NGER input 1'!$B$6>1,GN167*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO167,IF('NGER input 1'!$B$6>1,GO167*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP167,IF('NGER input 1'!$B$6>1,GP167*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[164,0,0,0,0,null,{"$f":"IF(OR($F168='Common parameters'!$EQ$8,$F168=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F168='Common parameters'!$EQ$4,$F168='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F168='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F168='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F168='Common parameters'!$EQ$8,$F168=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F168='Common parameters'!$EQ$4,$F168='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F168='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F168='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW168<>\"\",AW168,'NGER input 2'!CP168+((SUM('NGER input 2'!$DH168:$DP168)*'NGER input 2'!CP168)/(SUM('NGER input 2'!$CY168:$DG168))))","v":{"$error":"#N/A"}},{"$f":"IF(AX168<>\"\",AX168,'NGER input 2'!CQ168+((SUM('NGER input 2'!$DH168:$DP168)*'NGER input 2'!CQ168)/(SUM('NGER input 2'!$CY168:$DG168))))","v":{"$error":"#N/A"}},{"$f":"IF(AY168<>\"\",AY168,'NGER input 2'!CR168+((SUM('NGER input 2'!$DH168:$DP168)*'NGER input 2'!CR168)/(SUM('NGER input 2'!$CY168:$DG168))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ168<>\"\",AZ168,'NGER input 2'!CS168+((SUM('NGER input 2'!$DH168:$DP168)*'NGER input 2'!CS168)/(SUM('NGER input 2'!$CY168:$DG168))))","v":{"$error":"#N/A"}},{"$f":"IF(BA168<>\"\",BA168,'NGER input 2'!CT168+((SUM('NGER input 2'!$DH168:$DP168)*'NGER input 2'!CT168)/(SUM('NGER input 2'!$CY168:$DG168))))","v":{"$error":"#N/A"}},{"$f":"IF(BB168<>\"\",BB168,'NGER input 2'!CU168+((SUM('NGER input 2'!$DH168:$DP168)*'NGER input 2'!CU168)/(SUM('NGER input 2'!$CY168:$DG168))))","v":{"$error":"#N/A"}},{"$f":"IF(BC168<>\"\",BC168,'NGER input 2'!CV168+((SUM('NGER input 2'!$DH168:$DP168)*'NGER input 2'!CV168)/(SUM('NGER input 2'!$CY168:$DG168))))","v":{"$error":"#N/A"}},{"$f":"IF(BD168<>\"\",BD168,'NGER input 2'!CW168+((SUM('NGER input 2'!$DH168:$DP168)*'NGER input 2'!CW168)/(SUM('NGER input 2'!$CY168:$DG168))))","v":{"$error":"#N/A"}},{"$f":"IF(BE168<>\"\",BE168,'NGER input 2'!CX168+((SUM('NGER input 2'!$DH168:$DP168)*'NGER input 2'!CX168)/(SUM('NGER input 2'!$CY168:$DG168))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G168*'NGER input 2'!J168+'NGER input 2'!$H168*'NGER input 2'!S168+'NGER input 2'!$I168*'NGER input 2'!AB168","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G168*'NGER input 2'!K168+'NGER input 2'!$H168*'NGER input 2'!T168+'NGER input 2'!$I168*'NGER input 2'!AC168","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G168*'NGER input 2'!L168+'NGER input 2'!$H168*'NGER input 2'!U168+'NGER input 2'!$I168*'NGER input 2'!AD168","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G168*'NGER input 2'!M168+'NGER input 2'!$H168*'NGER input 2'!V168+'NGER input 2'!$I168*'NGER input 2'!AE168","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G168*'NGER input 2'!N168+'NGER input 2'!$H168*'NGER input 2'!W168+'NGER input 2'!$I168*'NGER input 2'!AF168","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G168*'NGER input 2'!O168+'NGER input 2'!$H168*'NGER input 2'!X168+'NGER input 2'!$I168*'NGER input 2'!AG168","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G168*'NGER input 2'!P168+'NGER input 2'!$H168*'NGER input 2'!Y168+'NGER input 2'!$I168*'NGER input 2'!AH168","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G168*'NGER input 2'!Q168+'NGER input 2'!$H168*'NGER input 2'!Z168+'NGER input 2'!$I168*'NGER input 2'!AI168","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G168*'NGER input 2'!R168+'NGER input 2'!$H168*'NGER input 2'!AA168+'NGER input 2'!$I168*'NGER input 2'!AJ168","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW168<>\"\",\"\",'NGER input 2'!CP168)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX168<>\"\",\"\",'NGER input 2'!CQ168)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY168<>\"\",\"\",'NGER input 2'!CR168)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ168<>\"\",\"\",'NGER input 2'!CS168)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA168<>\"\",\"\",'NGER input 2'!CT168)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB168<>\"\",\"\",'NGER input 2'!CU168)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC168<>\"\",\"\",'NGER input 2'!CV168)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD168<>\"\",\"\",'NGER input 2'!CW168)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE168<>\"\",\"\",'NGER input 2'!CX168)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW168=\"\",\"\",'NGER input 2'!CP168-'NGER input 2'!AW168)","v":""},{"$f":"IF('NGER input 2'!AX168=\"\",\"\",'NGER input 2'!$G168*'NGER input 2'!K168+'NGER input 2'!$H168*'NGER input 2'!T168+'NGER input 2'!$I168*'NGER input 2'!AC168-'NGER input 2'!AX168)","v":""},{"$f":"IF('NGER input 2'!AY168=\"\",\"\",'NGER input 2'!$G168*'NGER input 2'!L168+'NGER input 2'!$H168*'NGER input 2'!U168+'NGER input 2'!$I168*'NGER input 2'!AD168-'NGER input 2'!AY168)","v":""},{"$f":"IF('NGER input 2'!AZ168=\"\",\"\",'NGER input 2'!$G168*'NGER input 2'!M168+'NGER input 2'!$H168*'NGER input 2'!V168+'NGER input 2'!$I168*'NGER input 2'!AE168-'NGER input 2'!AZ168)","v":""},{"$f":"IF('NGER input 2'!BA168=\"\",\"\",'NGER input 2'!$G168*'NGER input 2'!N168+'NGER input 2'!$H168*'NGER input 2'!W168+'NGER input 2'!$I168*'NGER input 2'!AF168-'NGER input 2'!BA168)","v":""},{"$f":"IF('NGER input 2'!BB168=\"\",\"\",'NGER input 2'!$G168*'NGER input 2'!O168+'NGER input 2'!$H168*'NGER input 2'!X168+'NGER input 2'!$I168*'NGER input 2'!AG168-'NGER input 2'!BB168)","v":""},{"$f":"IF('NGER input 2'!BC168=\"\",\"\",'NGER input 2'!$G168*'NGER input 2'!P168+'NGER input 2'!$H168*'NGER input 2'!Y168+'NGER input 2'!$I168*'NGER input 2'!AH168-'NGER input 2'!BC168)","v":""},{"$f":"IF('NGER input 2'!BD168=\"\",\"\",'NGER input 2'!$G168*'NGER input 2'!Q168+'NGER input 2'!$H168*'NGER input 2'!Z168+'NGER input 2'!$I168*'NGER input 2'!AI168-'NGER input 2'!BD168)","v":""},{"$f":"IF('NGER input 2'!BE168=\"\",\"\",'NGER input 2'!$G168*'NGER input 2'!R168+'NGER input 2'!$H168*'NGER input 2'!AA168+'NGER input 2'!$I168*'NGER input 2'!AJ168-'NGER input 2'!BE168)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG168,IF('NGER input 1'!$B$6>1,GG168*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH168,IF('NGER input 1'!$B$6>1,GH168*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI168,IF('NGER input 1'!$B$6>1,GI168*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ168,IF('NGER input 1'!$B$6>1,GJ168*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK168,IF('NGER input 1'!$B$6>1,GK168*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL168,IF('NGER input 1'!$B$6>1,GL168*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM168,IF('NGER input 1'!$B$6>1,GM168*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN168,IF('NGER input 1'!$B$6>1,GN168*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO168,IF('NGER input 1'!$B$6>1,GO168*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP168,IF('NGER input 1'!$B$6>1,GP168*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[165,0,0,0,0,null,{"$f":"IF(OR($F169='Common parameters'!$EQ$8,$F169=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F169='Common parameters'!$EQ$4,$F169='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F169='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F169='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F169='Common parameters'!$EQ$8,$F169=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F169='Common parameters'!$EQ$4,$F169='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F169='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F169='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW169<>\"\",AW169,'NGER input 2'!CP169+((SUM('NGER input 2'!$DH169:$DP169)*'NGER input 2'!CP169)/(SUM('NGER input 2'!$CY169:$DG169))))","v":{"$error":"#N/A"}},{"$f":"IF(AX169<>\"\",AX169,'NGER input 2'!CQ169+((SUM('NGER input 2'!$DH169:$DP169)*'NGER input 2'!CQ169)/(SUM('NGER input 2'!$CY169:$DG169))))","v":{"$error":"#N/A"}},{"$f":"IF(AY169<>\"\",AY169,'NGER input 2'!CR169+((SUM('NGER input 2'!$DH169:$DP169)*'NGER input 2'!CR169)/(SUM('NGER input 2'!$CY169:$DG169))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ169<>\"\",AZ169,'NGER input 2'!CS169+((SUM('NGER input 2'!$DH169:$DP169)*'NGER input 2'!CS169)/(SUM('NGER input 2'!$CY169:$DG169))))","v":{"$error":"#N/A"}},{"$f":"IF(BA169<>\"\",BA169,'NGER input 2'!CT169+((SUM('NGER input 2'!$DH169:$DP169)*'NGER input 2'!CT169)/(SUM('NGER input 2'!$CY169:$DG169))))","v":{"$error":"#N/A"}},{"$f":"IF(BB169<>\"\",BB169,'NGER input 2'!CU169+((SUM('NGER input 2'!$DH169:$DP169)*'NGER input 2'!CU169)/(SUM('NGER input 2'!$CY169:$DG169))))","v":{"$error":"#N/A"}},{"$f":"IF(BC169<>\"\",BC169,'NGER input 2'!CV169+((SUM('NGER input 2'!$DH169:$DP169)*'NGER input 2'!CV169)/(SUM('NGER input 2'!$CY169:$DG169))))","v":{"$error":"#N/A"}},{"$f":"IF(BD169<>\"\",BD169,'NGER input 2'!CW169+((SUM('NGER input 2'!$DH169:$DP169)*'NGER input 2'!CW169)/(SUM('NGER input 2'!$CY169:$DG169))))","v":{"$error":"#N/A"}},{"$f":"IF(BE169<>\"\",BE169,'NGER input 2'!CX169+((SUM('NGER input 2'!$DH169:$DP169)*'NGER input 2'!CX169)/(SUM('NGER input 2'!$CY169:$DG169))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G169*'NGER input 2'!J169+'NGER input 2'!$H169*'NGER input 2'!S169+'NGER input 2'!$I169*'NGER input 2'!AB169","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G169*'NGER input 2'!K169+'NGER input 2'!$H169*'NGER input 2'!T169+'NGER input 2'!$I169*'NGER input 2'!AC169","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G169*'NGER input 2'!L169+'NGER input 2'!$H169*'NGER input 2'!U169+'NGER input 2'!$I169*'NGER input 2'!AD169","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G169*'NGER input 2'!M169+'NGER input 2'!$H169*'NGER input 2'!V169+'NGER input 2'!$I169*'NGER input 2'!AE169","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G169*'NGER input 2'!N169+'NGER input 2'!$H169*'NGER input 2'!W169+'NGER input 2'!$I169*'NGER input 2'!AF169","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G169*'NGER input 2'!O169+'NGER input 2'!$H169*'NGER input 2'!X169+'NGER input 2'!$I169*'NGER input 2'!AG169","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G169*'NGER input 2'!P169+'NGER input 2'!$H169*'NGER input 2'!Y169+'NGER input 2'!$I169*'NGER input 2'!AH169","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G169*'NGER input 2'!Q169+'NGER input 2'!$H169*'NGER input 2'!Z169+'NGER input 2'!$I169*'NGER input 2'!AI169","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G169*'NGER input 2'!R169+'NGER input 2'!$H169*'NGER input 2'!AA169+'NGER input 2'!$I169*'NGER input 2'!AJ169","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW169<>\"\",\"\",'NGER input 2'!CP169)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX169<>\"\",\"\",'NGER input 2'!CQ169)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY169<>\"\",\"\",'NGER input 2'!CR169)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ169<>\"\",\"\",'NGER input 2'!CS169)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA169<>\"\",\"\",'NGER input 2'!CT169)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB169<>\"\",\"\",'NGER input 2'!CU169)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC169<>\"\",\"\",'NGER input 2'!CV169)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD169<>\"\",\"\",'NGER input 2'!CW169)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE169<>\"\",\"\",'NGER input 2'!CX169)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW169=\"\",\"\",'NGER input 2'!CP169-'NGER input 2'!AW169)","v":""},{"$f":"IF('NGER input 2'!AX169=\"\",\"\",'NGER input 2'!$G169*'NGER input 2'!K169+'NGER input 2'!$H169*'NGER input 2'!T169+'NGER input 2'!$I169*'NGER input 2'!AC169-'NGER input 2'!AX169)","v":""},{"$f":"IF('NGER input 2'!AY169=\"\",\"\",'NGER input 2'!$G169*'NGER input 2'!L169+'NGER input 2'!$H169*'NGER input 2'!U169+'NGER input 2'!$I169*'NGER input 2'!AD169-'NGER input 2'!AY169)","v":""},{"$f":"IF('NGER input 2'!AZ169=\"\",\"\",'NGER input 2'!$G169*'NGER input 2'!M169+'NGER input 2'!$H169*'NGER input 2'!V169+'NGER input 2'!$I169*'NGER input 2'!AE169-'NGER input 2'!AZ169)","v":""},{"$f":"IF('NGER input 2'!BA169=\"\",\"\",'NGER input 2'!$G169*'NGER input 2'!N169+'NGER input 2'!$H169*'NGER input 2'!W169+'NGER input 2'!$I169*'NGER input 2'!AF169-'NGER input 2'!BA169)","v":""},{"$f":"IF('NGER input 2'!BB169=\"\",\"\",'NGER input 2'!$G169*'NGER input 2'!O169+'NGER input 2'!$H169*'NGER input 2'!X169+'NGER input 2'!$I169*'NGER input 2'!AG169-'NGER input 2'!BB169)","v":""},{"$f":"IF('NGER input 2'!BC169=\"\",\"\",'NGER input 2'!$G169*'NGER input 2'!P169+'NGER input 2'!$H169*'NGER input 2'!Y169+'NGER input 2'!$I169*'NGER input 2'!AH169-'NGER input 2'!BC169)","v":""},{"$f":"IF('NGER input 2'!BD169=\"\",\"\",'NGER input 2'!$G169*'NGER input 2'!Q169+'NGER input 2'!$H169*'NGER input 2'!Z169+'NGER input 2'!$I169*'NGER input 2'!AI169-'NGER input 2'!BD169)","v":""},{"$f":"IF('NGER input 2'!BE169=\"\",\"\",'NGER input 2'!$G169*'NGER input 2'!R169+'NGER input 2'!$H169*'NGER input 2'!AA169+'NGER input 2'!$I169*'NGER input 2'!AJ169-'NGER input 2'!BE169)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG169,IF('NGER input 1'!$B$6>1,GG169*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH169,IF('NGER input 1'!$B$6>1,GH169*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI169,IF('NGER input 1'!$B$6>1,GI169*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ169,IF('NGER input 1'!$B$6>1,GJ169*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK169,IF('NGER input 1'!$B$6>1,GK169*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL169,IF('NGER input 1'!$B$6>1,GL169*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM169,IF('NGER input 1'!$B$6>1,GM169*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN169,IF('NGER input 1'!$B$6>1,GN169*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO169,IF('NGER input 1'!$B$6>1,GO169*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP169,IF('NGER input 1'!$B$6>1,GP169*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[166,0,0,0,0,null,{"$f":"IF(OR($F170='Common parameters'!$EQ$8,$F170=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F170='Common parameters'!$EQ$4,$F170='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F170='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F170='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F170='Common parameters'!$EQ$8,$F170=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F170='Common parameters'!$EQ$4,$F170='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F170='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F170='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW170<>\"\",AW170,'NGER input 2'!CP170+((SUM('NGER input 2'!$DH170:$DP170)*'NGER input 2'!CP170)/(SUM('NGER input 2'!$CY170:$DG170))))","v":{"$error":"#N/A"}},{"$f":"IF(AX170<>\"\",AX170,'NGER input 2'!CQ170+((SUM('NGER input 2'!$DH170:$DP170)*'NGER input 2'!CQ170)/(SUM('NGER input 2'!$CY170:$DG170))))","v":{"$error":"#N/A"}},{"$f":"IF(AY170<>\"\",AY170,'NGER input 2'!CR170+((SUM('NGER input 2'!$DH170:$DP170)*'NGER input 2'!CR170)/(SUM('NGER input 2'!$CY170:$DG170))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ170<>\"\",AZ170,'NGER input 2'!CS170+((SUM('NGER input 2'!$DH170:$DP170)*'NGER input 2'!CS170)/(SUM('NGER input 2'!$CY170:$DG170))))","v":{"$error":"#N/A"}},{"$f":"IF(BA170<>\"\",BA170,'NGER input 2'!CT170+((SUM('NGER input 2'!$DH170:$DP170)*'NGER input 2'!CT170)/(SUM('NGER input 2'!$CY170:$DG170))))","v":{"$error":"#N/A"}},{"$f":"IF(BB170<>\"\",BB170,'NGER input 2'!CU170+((SUM('NGER input 2'!$DH170:$DP170)*'NGER input 2'!CU170)/(SUM('NGER input 2'!$CY170:$DG170))))","v":{"$error":"#N/A"}},{"$f":"IF(BC170<>\"\",BC170,'NGER input 2'!CV170+((SUM('NGER input 2'!$DH170:$DP170)*'NGER input 2'!CV170)/(SUM('NGER input 2'!$CY170:$DG170))))","v":{"$error":"#N/A"}},{"$f":"IF(BD170<>\"\",BD170,'NGER input 2'!CW170+((SUM('NGER input 2'!$DH170:$DP170)*'NGER input 2'!CW170)/(SUM('NGER input 2'!$CY170:$DG170))))","v":{"$error":"#N/A"}},{"$f":"IF(BE170<>\"\",BE170,'NGER input 2'!CX170+((SUM('NGER input 2'!$DH170:$DP170)*'NGER input 2'!CX170)/(SUM('NGER input 2'!$CY170:$DG170))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G170*'NGER input 2'!J170+'NGER input 2'!$H170*'NGER input 2'!S170+'NGER input 2'!$I170*'NGER input 2'!AB170","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G170*'NGER input 2'!K170+'NGER input 2'!$H170*'NGER input 2'!T170+'NGER input 2'!$I170*'NGER input 2'!AC170","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G170*'NGER input 2'!L170+'NGER input 2'!$H170*'NGER input 2'!U170+'NGER input 2'!$I170*'NGER input 2'!AD170","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G170*'NGER input 2'!M170+'NGER input 2'!$H170*'NGER input 2'!V170+'NGER input 2'!$I170*'NGER input 2'!AE170","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G170*'NGER input 2'!N170+'NGER input 2'!$H170*'NGER input 2'!W170+'NGER input 2'!$I170*'NGER input 2'!AF170","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G170*'NGER input 2'!O170+'NGER input 2'!$H170*'NGER input 2'!X170+'NGER input 2'!$I170*'NGER input 2'!AG170","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G170*'NGER input 2'!P170+'NGER input 2'!$H170*'NGER input 2'!Y170+'NGER input 2'!$I170*'NGER input 2'!AH170","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G170*'NGER input 2'!Q170+'NGER input 2'!$H170*'NGER input 2'!Z170+'NGER input 2'!$I170*'NGER input 2'!AI170","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G170*'NGER input 2'!R170+'NGER input 2'!$H170*'NGER input 2'!AA170+'NGER input 2'!$I170*'NGER input 2'!AJ170","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW170<>\"\",\"\",'NGER input 2'!CP170)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX170<>\"\",\"\",'NGER input 2'!CQ170)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY170<>\"\",\"\",'NGER input 2'!CR170)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ170<>\"\",\"\",'NGER input 2'!CS170)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA170<>\"\",\"\",'NGER input 2'!CT170)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB170<>\"\",\"\",'NGER input 2'!CU170)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC170<>\"\",\"\",'NGER input 2'!CV170)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD170<>\"\",\"\",'NGER input 2'!CW170)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE170<>\"\",\"\",'NGER input 2'!CX170)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW170=\"\",\"\",'NGER input 2'!CP170-'NGER input 2'!AW170)","v":""},{"$f":"IF('NGER input 2'!AX170=\"\",\"\",'NGER input 2'!$G170*'NGER input 2'!K170+'NGER input 2'!$H170*'NGER input 2'!T170+'NGER input 2'!$I170*'NGER input 2'!AC170-'NGER input 2'!AX170)","v":""},{"$f":"IF('NGER input 2'!AY170=\"\",\"\",'NGER input 2'!$G170*'NGER input 2'!L170+'NGER input 2'!$H170*'NGER input 2'!U170+'NGER input 2'!$I170*'NGER input 2'!AD170-'NGER input 2'!AY170)","v":""},{"$f":"IF('NGER input 2'!AZ170=\"\",\"\",'NGER input 2'!$G170*'NGER input 2'!M170+'NGER input 2'!$H170*'NGER input 2'!V170+'NGER input 2'!$I170*'NGER input 2'!AE170-'NGER input 2'!AZ170)","v":""},{"$f":"IF('NGER input 2'!BA170=\"\",\"\",'NGER input 2'!$G170*'NGER input 2'!N170+'NGER input 2'!$H170*'NGER input 2'!W170+'NGER input 2'!$I170*'NGER input 2'!AF170-'NGER input 2'!BA170)","v":""},{"$f":"IF('NGER input 2'!BB170=\"\",\"\",'NGER input 2'!$G170*'NGER input 2'!O170+'NGER input 2'!$H170*'NGER input 2'!X170+'NGER input 2'!$I170*'NGER input 2'!AG170-'NGER input 2'!BB170)","v":""},{"$f":"IF('NGER input 2'!BC170=\"\",\"\",'NGER input 2'!$G170*'NGER input 2'!P170+'NGER input 2'!$H170*'NGER input 2'!Y170+'NGER input 2'!$I170*'NGER input 2'!AH170-'NGER input 2'!BC170)","v":""},{"$f":"IF('NGER input 2'!BD170=\"\",\"\",'NGER input 2'!$G170*'NGER input 2'!Q170+'NGER input 2'!$H170*'NGER input 2'!Z170+'NGER input 2'!$I170*'NGER input 2'!AI170-'NGER input 2'!BD170)","v":""},{"$f":"IF('NGER input 2'!BE170=\"\",\"\",'NGER input 2'!$G170*'NGER input 2'!R170+'NGER input 2'!$H170*'NGER input 2'!AA170+'NGER input 2'!$I170*'NGER input 2'!AJ170-'NGER input 2'!BE170)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG170,IF('NGER input 1'!$B$6>1,GG170*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH170,IF('NGER input 1'!$B$6>1,GH170*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI170,IF('NGER input 1'!$B$6>1,GI170*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ170,IF('NGER input 1'!$B$6>1,GJ170*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK170,IF('NGER input 1'!$B$6>1,GK170*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL170,IF('NGER input 1'!$B$6>1,GL170*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM170,IF('NGER input 1'!$B$6>1,GM170*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN170,IF('NGER input 1'!$B$6>1,GN170*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO170,IF('NGER input 1'!$B$6>1,GO170*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP170,IF('NGER input 1'!$B$6>1,GP170*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[167,0,0,0,0,null,{"$f":"IF(OR($F171='Common parameters'!$EQ$8,$F171=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F171='Common parameters'!$EQ$4,$F171='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F171='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F171='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F171='Common parameters'!$EQ$8,$F171=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F171='Common parameters'!$EQ$4,$F171='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F171='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F171='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW171<>\"\",AW171,'NGER input 2'!CP171+((SUM('NGER input 2'!$DH171:$DP171)*'NGER input 2'!CP171)/(SUM('NGER input 2'!$CY171:$DG171))))","v":{"$error":"#N/A"}},{"$f":"IF(AX171<>\"\",AX171,'NGER input 2'!CQ171+((SUM('NGER input 2'!$DH171:$DP171)*'NGER input 2'!CQ171)/(SUM('NGER input 2'!$CY171:$DG171))))","v":{"$error":"#N/A"}},{"$f":"IF(AY171<>\"\",AY171,'NGER input 2'!CR171+((SUM('NGER input 2'!$DH171:$DP171)*'NGER input 2'!CR171)/(SUM('NGER input 2'!$CY171:$DG171))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ171<>\"\",AZ171,'NGER input 2'!CS171+((SUM('NGER input 2'!$DH171:$DP171)*'NGER input 2'!CS171)/(SUM('NGER input 2'!$CY171:$DG171))))","v":{"$error":"#N/A"}},{"$f":"IF(BA171<>\"\",BA171,'NGER input 2'!CT171+((SUM('NGER input 2'!$DH171:$DP171)*'NGER input 2'!CT171)/(SUM('NGER input 2'!$CY171:$DG171))))","v":{"$error":"#N/A"}},{"$f":"IF(BB171<>\"\",BB171,'NGER input 2'!CU171+((SUM('NGER input 2'!$DH171:$DP171)*'NGER input 2'!CU171)/(SUM('NGER input 2'!$CY171:$DG171))))","v":{"$error":"#N/A"}},{"$f":"IF(BC171<>\"\",BC171,'NGER input 2'!CV171+((SUM('NGER input 2'!$DH171:$DP171)*'NGER input 2'!CV171)/(SUM('NGER input 2'!$CY171:$DG171))))","v":{"$error":"#N/A"}},{"$f":"IF(BD171<>\"\",BD171,'NGER input 2'!CW171+((SUM('NGER input 2'!$DH171:$DP171)*'NGER input 2'!CW171)/(SUM('NGER input 2'!$CY171:$DG171))))","v":{"$error":"#N/A"}},{"$f":"IF(BE171<>\"\",BE171,'NGER input 2'!CX171+((SUM('NGER input 2'!$DH171:$DP171)*'NGER input 2'!CX171)/(SUM('NGER input 2'!$CY171:$DG171))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G171*'NGER input 2'!J171+'NGER input 2'!$H171*'NGER input 2'!S171+'NGER input 2'!$I171*'NGER input 2'!AB171","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G171*'NGER input 2'!K171+'NGER input 2'!$H171*'NGER input 2'!T171+'NGER input 2'!$I171*'NGER input 2'!AC171","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G171*'NGER input 2'!L171+'NGER input 2'!$H171*'NGER input 2'!U171+'NGER input 2'!$I171*'NGER input 2'!AD171","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G171*'NGER input 2'!M171+'NGER input 2'!$H171*'NGER input 2'!V171+'NGER input 2'!$I171*'NGER input 2'!AE171","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G171*'NGER input 2'!N171+'NGER input 2'!$H171*'NGER input 2'!W171+'NGER input 2'!$I171*'NGER input 2'!AF171","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G171*'NGER input 2'!O171+'NGER input 2'!$H171*'NGER input 2'!X171+'NGER input 2'!$I171*'NGER input 2'!AG171","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G171*'NGER input 2'!P171+'NGER input 2'!$H171*'NGER input 2'!Y171+'NGER input 2'!$I171*'NGER input 2'!AH171","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G171*'NGER input 2'!Q171+'NGER input 2'!$H171*'NGER input 2'!Z171+'NGER input 2'!$I171*'NGER input 2'!AI171","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G171*'NGER input 2'!R171+'NGER input 2'!$H171*'NGER input 2'!AA171+'NGER input 2'!$I171*'NGER input 2'!AJ171","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW171<>\"\",\"\",'NGER input 2'!CP171)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX171<>\"\",\"\",'NGER input 2'!CQ171)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY171<>\"\",\"\",'NGER input 2'!CR171)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ171<>\"\",\"\",'NGER input 2'!CS171)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA171<>\"\",\"\",'NGER input 2'!CT171)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB171<>\"\",\"\",'NGER input 2'!CU171)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC171<>\"\",\"\",'NGER input 2'!CV171)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD171<>\"\",\"\",'NGER input 2'!CW171)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE171<>\"\",\"\",'NGER input 2'!CX171)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW171=\"\",\"\",'NGER input 2'!CP171-'NGER input 2'!AW171)","v":""},{"$f":"IF('NGER input 2'!AX171=\"\",\"\",'NGER input 2'!$G171*'NGER input 2'!K171+'NGER input 2'!$H171*'NGER input 2'!T171+'NGER input 2'!$I171*'NGER input 2'!AC171-'NGER input 2'!AX171)","v":""},{"$f":"IF('NGER input 2'!AY171=\"\",\"\",'NGER input 2'!$G171*'NGER input 2'!L171+'NGER input 2'!$H171*'NGER input 2'!U171+'NGER input 2'!$I171*'NGER input 2'!AD171-'NGER input 2'!AY171)","v":""},{"$f":"IF('NGER input 2'!AZ171=\"\",\"\",'NGER input 2'!$G171*'NGER input 2'!M171+'NGER input 2'!$H171*'NGER input 2'!V171+'NGER input 2'!$I171*'NGER input 2'!AE171-'NGER input 2'!AZ171)","v":""},{"$f":"IF('NGER input 2'!BA171=\"\",\"\",'NGER input 2'!$G171*'NGER input 2'!N171+'NGER input 2'!$H171*'NGER input 2'!W171+'NGER input 2'!$I171*'NGER input 2'!AF171-'NGER input 2'!BA171)","v":""},{"$f":"IF('NGER input 2'!BB171=\"\",\"\",'NGER input 2'!$G171*'NGER input 2'!O171+'NGER input 2'!$H171*'NGER input 2'!X171+'NGER input 2'!$I171*'NGER input 2'!AG171-'NGER input 2'!BB171)","v":""},{"$f":"IF('NGER input 2'!BC171=\"\",\"\",'NGER input 2'!$G171*'NGER input 2'!P171+'NGER input 2'!$H171*'NGER input 2'!Y171+'NGER input 2'!$I171*'NGER input 2'!AH171-'NGER input 2'!BC171)","v":""},{"$f":"IF('NGER input 2'!BD171=\"\",\"\",'NGER input 2'!$G171*'NGER input 2'!Q171+'NGER input 2'!$H171*'NGER input 2'!Z171+'NGER input 2'!$I171*'NGER input 2'!AI171-'NGER input 2'!BD171)","v":""},{"$f":"IF('NGER input 2'!BE171=\"\",\"\",'NGER input 2'!$G171*'NGER input 2'!R171+'NGER input 2'!$H171*'NGER input 2'!AA171+'NGER input 2'!$I171*'NGER input 2'!AJ171-'NGER input 2'!BE171)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG171,IF('NGER input 1'!$B$6>1,GG171*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH171,IF('NGER input 1'!$B$6>1,GH171*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI171,IF('NGER input 1'!$B$6>1,GI171*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ171,IF('NGER input 1'!$B$6>1,GJ171*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK171,IF('NGER input 1'!$B$6>1,GK171*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL171,IF('NGER input 1'!$B$6>1,GL171*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM171,IF('NGER input 1'!$B$6>1,GM171*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN171,IF('NGER input 1'!$B$6>1,GN171*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO171,IF('NGER input 1'!$B$6>1,GO171*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP171,IF('NGER input 1'!$B$6>1,GP171*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[168,0,0,0,0,null,{"$f":"IF(OR($F172='Common parameters'!$EQ$8,$F172=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F172='Common parameters'!$EQ$4,$F172='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F172='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F172='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F172='Common parameters'!$EQ$8,$F172=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F172='Common parameters'!$EQ$4,$F172='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F172='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F172='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW172<>\"\",AW172,'NGER input 2'!CP172+((SUM('NGER input 2'!$DH172:$DP172)*'NGER input 2'!CP172)/(SUM('NGER input 2'!$CY172:$DG172))))","v":{"$error":"#N/A"}},{"$f":"IF(AX172<>\"\",AX172,'NGER input 2'!CQ172+((SUM('NGER input 2'!$DH172:$DP172)*'NGER input 2'!CQ172)/(SUM('NGER input 2'!$CY172:$DG172))))","v":{"$error":"#N/A"}},{"$f":"IF(AY172<>\"\",AY172,'NGER input 2'!CR172+((SUM('NGER input 2'!$DH172:$DP172)*'NGER input 2'!CR172)/(SUM('NGER input 2'!$CY172:$DG172))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ172<>\"\",AZ172,'NGER input 2'!CS172+((SUM('NGER input 2'!$DH172:$DP172)*'NGER input 2'!CS172)/(SUM('NGER input 2'!$CY172:$DG172))))","v":{"$error":"#N/A"}},{"$f":"IF(BA172<>\"\",BA172,'NGER input 2'!CT172+((SUM('NGER input 2'!$DH172:$DP172)*'NGER input 2'!CT172)/(SUM('NGER input 2'!$CY172:$DG172))))","v":{"$error":"#N/A"}},{"$f":"IF(BB172<>\"\",BB172,'NGER input 2'!CU172+((SUM('NGER input 2'!$DH172:$DP172)*'NGER input 2'!CU172)/(SUM('NGER input 2'!$CY172:$DG172))))","v":{"$error":"#N/A"}},{"$f":"IF(BC172<>\"\",BC172,'NGER input 2'!CV172+((SUM('NGER input 2'!$DH172:$DP172)*'NGER input 2'!CV172)/(SUM('NGER input 2'!$CY172:$DG172))))","v":{"$error":"#N/A"}},{"$f":"IF(BD172<>\"\",BD172,'NGER input 2'!CW172+((SUM('NGER input 2'!$DH172:$DP172)*'NGER input 2'!CW172)/(SUM('NGER input 2'!$CY172:$DG172))))","v":{"$error":"#N/A"}},{"$f":"IF(BE172<>\"\",BE172,'NGER input 2'!CX172+((SUM('NGER input 2'!$DH172:$DP172)*'NGER input 2'!CX172)/(SUM('NGER input 2'!$CY172:$DG172))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G172*'NGER input 2'!J172+'NGER input 2'!$H172*'NGER input 2'!S172+'NGER input 2'!$I172*'NGER input 2'!AB172","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G172*'NGER input 2'!K172+'NGER input 2'!$H172*'NGER input 2'!T172+'NGER input 2'!$I172*'NGER input 2'!AC172","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G172*'NGER input 2'!L172+'NGER input 2'!$H172*'NGER input 2'!U172+'NGER input 2'!$I172*'NGER input 2'!AD172","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G172*'NGER input 2'!M172+'NGER input 2'!$H172*'NGER input 2'!V172+'NGER input 2'!$I172*'NGER input 2'!AE172","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G172*'NGER input 2'!N172+'NGER input 2'!$H172*'NGER input 2'!W172+'NGER input 2'!$I172*'NGER input 2'!AF172","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G172*'NGER input 2'!O172+'NGER input 2'!$H172*'NGER input 2'!X172+'NGER input 2'!$I172*'NGER input 2'!AG172","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G172*'NGER input 2'!P172+'NGER input 2'!$H172*'NGER input 2'!Y172+'NGER input 2'!$I172*'NGER input 2'!AH172","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G172*'NGER input 2'!Q172+'NGER input 2'!$H172*'NGER input 2'!Z172+'NGER input 2'!$I172*'NGER input 2'!AI172","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G172*'NGER input 2'!R172+'NGER input 2'!$H172*'NGER input 2'!AA172+'NGER input 2'!$I172*'NGER input 2'!AJ172","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW172<>\"\",\"\",'NGER input 2'!CP172)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX172<>\"\",\"\",'NGER input 2'!CQ172)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY172<>\"\",\"\",'NGER input 2'!CR172)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ172<>\"\",\"\",'NGER input 2'!CS172)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA172<>\"\",\"\",'NGER input 2'!CT172)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB172<>\"\",\"\",'NGER input 2'!CU172)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC172<>\"\",\"\",'NGER input 2'!CV172)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD172<>\"\",\"\",'NGER input 2'!CW172)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE172<>\"\",\"\",'NGER input 2'!CX172)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW172=\"\",\"\",'NGER input 2'!CP172-'NGER input 2'!AW172)","v":""},{"$f":"IF('NGER input 2'!AX172=\"\",\"\",'NGER input 2'!$G172*'NGER input 2'!K172+'NGER input 2'!$H172*'NGER input 2'!T172+'NGER input 2'!$I172*'NGER input 2'!AC172-'NGER input 2'!AX172)","v":""},{"$f":"IF('NGER input 2'!AY172=\"\",\"\",'NGER input 2'!$G172*'NGER input 2'!L172+'NGER input 2'!$H172*'NGER input 2'!U172+'NGER input 2'!$I172*'NGER input 2'!AD172-'NGER input 2'!AY172)","v":""},{"$f":"IF('NGER input 2'!AZ172=\"\",\"\",'NGER input 2'!$G172*'NGER input 2'!M172+'NGER input 2'!$H172*'NGER input 2'!V172+'NGER input 2'!$I172*'NGER input 2'!AE172-'NGER input 2'!AZ172)","v":""},{"$f":"IF('NGER input 2'!BA172=\"\",\"\",'NGER input 2'!$G172*'NGER input 2'!N172+'NGER input 2'!$H172*'NGER input 2'!W172+'NGER input 2'!$I172*'NGER input 2'!AF172-'NGER input 2'!BA172)","v":""},{"$f":"IF('NGER input 2'!BB172=\"\",\"\",'NGER input 2'!$G172*'NGER input 2'!O172+'NGER input 2'!$H172*'NGER input 2'!X172+'NGER input 2'!$I172*'NGER input 2'!AG172-'NGER input 2'!BB172)","v":""},{"$f":"IF('NGER input 2'!BC172=\"\",\"\",'NGER input 2'!$G172*'NGER input 2'!P172+'NGER input 2'!$H172*'NGER input 2'!Y172+'NGER input 2'!$I172*'NGER input 2'!AH172-'NGER input 2'!BC172)","v":""},{"$f":"IF('NGER input 2'!BD172=\"\",\"\",'NGER input 2'!$G172*'NGER input 2'!Q172+'NGER input 2'!$H172*'NGER input 2'!Z172+'NGER input 2'!$I172*'NGER input 2'!AI172-'NGER input 2'!BD172)","v":""},{"$f":"IF('NGER input 2'!BE172=\"\",\"\",'NGER input 2'!$G172*'NGER input 2'!R172+'NGER input 2'!$H172*'NGER input 2'!AA172+'NGER input 2'!$I172*'NGER input 2'!AJ172-'NGER input 2'!BE172)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG172,IF('NGER input 1'!$B$6>1,GG172*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH172,IF('NGER input 1'!$B$6>1,GH172*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI172,IF('NGER input 1'!$B$6>1,GI172*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ172,IF('NGER input 1'!$B$6>1,GJ172*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK172,IF('NGER input 1'!$B$6>1,GK172*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL172,IF('NGER input 1'!$B$6>1,GL172*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM172,IF('NGER input 1'!$B$6>1,GM172*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN172,IF('NGER input 1'!$B$6>1,GN172*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO172,IF('NGER input 1'!$B$6>1,GO172*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP172,IF('NGER input 1'!$B$6>1,GP172*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[169,0,0,0,0,null,{"$f":"IF(OR($F173='Common parameters'!$EQ$8,$F173=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F173='Common parameters'!$EQ$4,$F173='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F173='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F173='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F173='Common parameters'!$EQ$8,$F173=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F173='Common parameters'!$EQ$4,$F173='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F173='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F173='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW173<>\"\",AW173,'NGER input 2'!CP173+((SUM('NGER input 2'!$DH173:$DP173)*'NGER input 2'!CP173)/(SUM('NGER input 2'!$CY173:$DG173))))","v":{"$error":"#N/A"}},{"$f":"IF(AX173<>\"\",AX173,'NGER input 2'!CQ173+((SUM('NGER input 2'!$DH173:$DP173)*'NGER input 2'!CQ173)/(SUM('NGER input 2'!$CY173:$DG173))))","v":{"$error":"#N/A"}},{"$f":"IF(AY173<>\"\",AY173,'NGER input 2'!CR173+((SUM('NGER input 2'!$DH173:$DP173)*'NGER input 2'!CR173)/(SUM('NGER input 2'!$CY173:$DG173))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ173<>\"\",AZ173,'NGER input 2'!CS173+((SUM('NGER input 2'!$DH173:$DP173)*'NGER input 2'!CS173)/(SUM('NGER input 2'!$CY173:$DG173))))","v":{"$error":"#N/A"}},{"$f":"IF(BA173<>\"\",BA173,'NGER input 2'!CT173+((SUM('NGER input 2'!$DH173:$DP173)*'NGER input 2'!CT173)/(SUM('NGER input 2'!$CY173:$DG173))))","v":{"$error":"#N/A"}},{"$f":"IF(BB173<>\"\",BB173,'NGER input 2'!CU173+((SUM('NGER input 2'!$DH173:$DP173)*'NGER input 2'!CU173)/(SUM('NGER input 2'!$CY173:$DG173))))","v":{"$error":"#N/A"}},{"$f":"IF(BC173<>\"\",BC173,'NGER input 2'!CV173+((SUM('NGER input 2'!$DH173:$DP173)*'NGER input 2'!CV173)/(SUM('NGER input 2'!$CY173:$DG173))))","v":{"$error":"#N/A"}},{"$f":"IF(BD173<>\"\",BD173,'NGER input 2'!CW173+((SUM('NGER input 2'!$DH173:$DP173)*'NGER input 2'!CW173)/(SUM('NGER input 2'!$CY173:$DG173))))","v":{"$error":"#N/A"}},{"$f":"IF(BE173<>\"\",BE173,'NGER input 2'!CX173+((SUM('NGER input 2'!$DH173:$DP173)*'NGER input 2'!CX173)/(SUM('NGER input 2'!$CY173:$DG173))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G173*'NGER input 2'!J173+'NGER input 2'!$H173*'NGER input 2'!S173+'NGER input 2'!$I173*'NGER input 2'!AB173","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G173*'NGER input 2'!K173+'NGER input 2'!$H173*'NGER input 2'!T173+'NGER input 2'!$I173*'NGER input 2'!AC173","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G173*'NGER input 2'!L173+'NGER input 2'!$H173*'NGER input 2'!U173+'NGER input 2'!$I173*'NGER input 2'!AD173","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G173*'NGER input 2'!M173+'NGER input 2'!$H173*'NGER input 2'!V173+'NGER input 2'!$I173*'NGER input 2'!AE173","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G173*'NGER input 2'!N173+'NGER input 2'!$H173*'NGER input 2'!W173+'NGER input 2'!$I173*'NGER input 2'!AF173","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G173*'NGER input 2'!O173+'NGER input 2'!$H173*'NGER input 2'!X173+'NGER input 2'!$I173*'NGER input 2'!AG173","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G173*'NGER input 2'!P173+'NGER input 2'!$H173*'NGER input 2'!Y173+'NGER input 2'!$I173*'NGER input 2'!AH173","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G173*'NGER input 2'!Q173+'NGER input 2'!$H173*'NGER input 2'!Z173+'NGER input 2'!$I173*'NGER input 2'!AI173","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G173*'NGER input 2'!R173+'NGER input 2'!$H173*'NGER input 2'!AA173+'NGER input 2'!$I173*'NGER input 2'!AJ173","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW173<>\"\",\"\",'NGER input 2'!CP173)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX173<>\"\",\"\",'NGER input 2'!CQ173)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY173<>\"\",\"\",'NGER input 2'!CR173)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ173<>\"\",\"\",'NGER input 2'!CS173)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA173<>\"\",\"\",'NGER input 2'!CT173)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB173<>\"\",\"\",'NGER input 2'!CU173)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC173<>\"\",\"\",'NGER input 2'!CV173)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD173<>\"\",\"\",'NGER input 2'!CW173)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE173<>\"\",\"\",'NGER input 2'!CX173)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW173=\"\",\"\",'NGER input 2'!CP173-'NGER input 2'!AW173)","v":""},{"$f":"IF('NGER input 2'!AX173=\"\",\"\",'NGER input 2'!$G173*'NGER input 2'!K173+'NGER input 2'!$H173*'NGER input 2'!T173+'NGER input 2'!$I173*'NGER input 2'!AC173-'NGER input 2'!AX173)","v":""},{"$f":"IF('NGER input 2'!AY173=\"\",\"\",'NGER input 2'!$G173*'NGER input 2'!L173+'NGER input 2'!$H173*'NGER input 2'!U173+'NGER input 2'!$I173*'NGER input 2'!AD173-'NGER input 2'!AY173)","v":""},{"$f":"IF('NGER input 2'!AZ173=\"\",\"\",'NGER input 2'!$G173*'NGER input 2'!M173+'NGER input 2'!$H173*'NGER input 2'!V173+'NGER input 2'!$I173*'NGER input 2'!AE173-'NGER input 2'!AZ173)","v":""},{"$f":"IF('NGER input 2'!BA173=\"\",\"\",'NGER input 2'!$G173*'NGER input 2'!N173+'NGER input 2'!$H173*'NGER input 2'!W173+'NGER input 2'!$I173*'NGER input 2'!AF173-'NGER input 2'!BA173)","v":""},{"$f":"IF('NGER input 2'!BB173=\"\",\"\",'NGER input 2'!$G173*'NGER input 2'!O173+'NGER input 2'!$H173*'NGER input 2'!X173+'NGER input 2'!$I173*'NGER input 2'!AG173-'NGER input 2'!BB173)","v":""},{"$f":"IF('NGER input 2'!BC173=\"\",\"\",'NGER input 2'!$G173*'NGER input 2'!P173+'NGER input 2'!$H173*'NGER input 2'!Y173+'NGER input 2'!$I173*'NGER input 2'!AH173-'NGER input 2'!BC173)","v":""},{"$f":"IF('NGER input 2'!BD173=\"\",\"\",'NGER input 2'!$G173*'NGER input 2'!Q173+'NGER input 2'!$H173*'NGER input 2'!Z173+'NGER input 2'!$I173*'NGER input 2'!AI173-'NGER input 2'!BD173)","v":""},{"$f":"IF('NGER input 2'!BE173=\"\",\"\",'NGER input 2'!$G173*'NGER input 2'!R173+'NGER input 2'!$H173*'NGER input 2'!AA173+'NGER input 2'!$I173*'NGER input 2'!AJ173-'NGER input 2'!BE173)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG173,IF('NGER input 1'!$B$6>1,GG173*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH173,IF('NGER input 1'!$B$6>1,GH173*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI173,IF('NGER input 1'!$B$6>1,GI173*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ173,IF('NGER input 1'!$B$6>1,GJ173*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK173,IF('NGER input 1'!$B$6>1,GK173*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL173,IF('NGER input 1'!$B$6>1,GL173*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM173,IF('NGER input 1'!$B$6>1,GM173*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN173,IF('NGER input 1'!$B$6>1,GN173*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO173,IF('NGER input 1'!$B$6>1,GO173*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP173,IF('NGER input 1'!$B$6>1,GP173*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[170,0,0,0,0,null,{"$f":"IF(OR($F174='Common parameters'!$EQ$8,$F174=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F174='Common parameters'!$EQ$4,$F174='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F174='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F174='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F174='Common parameters'!$EQ$8,$F174=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F174='Common parameters'!$EQ$4,$F174='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F174='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F174='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW174<>\"\",AW174,'NGER input 2'!CP174+((SUM('NGER input 2'!$DH174:$DP174)*'NGER input 2'!CP174)/(SUM('NGER input 2'!$CY174:$DG174))))","v":{"$error":"#N/A"}},{"$f":"IF(AX174<>\"\",AX174,'NGER input 2'!CQ174+((SUM('NGER input 2'!$DH174:$DP174)*'NGER input 2'!CQ174)/(SUM('NGER input 2'!$CY174:$DG174))))","v":{"$error":"#N/A"}},{"$f":"IF(AY174<>\"\",AY174,'NGER input 2'!CR174+((SUM('NGER input 2'!$DH174:$DP174)*'NGER input 2'!CR174)/(SUM('NGER input 2'!$CY174:$DG174))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ174<>\"\",AZ174,'NGER input 2'!CS174+((SUM('NGER input 2'!$DH174:$DP174)*'NGER input 2'!CS174)/(SUM('NGER input 2'!$CY174:$DG174))))","v":{"$error":"#N/A"}},{"$f":"IF(BA174<>\"\",BA174,'NGER input 2'!CT174+((SUM('NGER input 2'!$DH174:$DP174)*'NGER input 2'!CT174)/(SUM('NGER input 2'!$CY174:$DG174))))","v":{"$error":"#N/A"}},{"$f":"IF(BB174<>\"\",BB174,'NGER input 2'!CU174+((SUM('NGER input 2'!$DH174:$DP174)*'NGER input 2'!CU174)/(SUM('NGER input 2'!$CY174:$DG174))))","v":{"$error":"#N/A"}},{"$f":"IF(BC174<>\"\",BC174,'NGER input 2'!CV174+((SUM('NGER input 2'!$DH174:$DP174)*'NGER input 2'!CV174)/(SUM('NGER input 2'!$CY174:$DG174))))","v":{"$error":"#N/A"}},{"$f":"IF(BD174<>\"\",BD174,'NGER input 2'!CW174+((SUM('NGER input 2'!$DH174:$DP174)*'NGER input 2'!CW174)/(SUM('NGER input 2'!$CY174:$DG174))))","v":{"$error":"#N/A"}},{"$f":"IF(BE174<>\"\",BE174,'NGER input 2'!CX174+((SUM('NGER input 2'!$DH174:$DP174)*'NGER input 2'!CX174)/(SUM('NGER input 2'!$CY174:$DG174))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G174*'NGER input 2'!J174+'NGER input 2'!$H174*'NGER input 2'!S174+'NGER input 2'!$I174*'NGER input 2'!AB174","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G174*'NGER input 2'!K174+'NGER input 2'!$H174*'NGER input 2'!T174+'NGER input 2'!$I174*'NGER input 2'!AC174","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G174*'NGER input 2'!L174+'NGER input 2'!$H174*'NGER input 2'!U174+'NGER input 2'!$I174*'NGER input 2'!AD174","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G174*'NGER input 2'!M174+'NGER input 2'!$H174*'NGER input 2'!V174+'NGER input 2'!$I174*'NGER input 2'!AE174","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G174*'NGER input 2'!N174+'NGER input 2'!$H174*'NGER input 2'!W174+'NGER input 2'!$I174*'NGER input 2'!AF174","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G174*'NGER input 2'!O174+'NGER input 2'!$H174*'NGER input 2'!X174+'NGER input 2'!$I174*'NGER input 2'!AG174","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G174*'NGER input 2'!P174+'NGER input 2'!$H174*'NGER input 2'!Y174+'NGER input 2'!$I174*'NGER input 2'!AH174","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G174*'NGER input 2'!Q174+'NGER input 2'!$H174*'NGER input 2'!Z174+'NGER input 2'!$I174*'NGER input 2'!AI174","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G174*'NGER input 2'!R174+'NGER input 2'!$H174*'NGER input 2'!AA174+'NGER input 2'!$I174*'NGER input 2'!AJ174","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW174<>\"\",\"\",'NGER input 2'!CP174)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX174<>\"\",\"\",'NGER input 2'!CQ174)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY174<>\"\",\"\",'NGER input 2'!CR174)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ174<>\"\",\"\",'NGER input 2'!CS174)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA174<>\"\",\"\",'NGER input 2'!CT174)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB174<>\"\",\"\",'NGER input 2'!CU174)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC174<>\"\",\"\",'NGER input 2'!CV174)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD174<>\"\",\"\",'NGER input 2'!CW174)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE174<>\"\",\"\",'NGER input 2'!CX174)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW174=\"\",\"\",'NGER input 2'!CP174-'NGER input 2'!AW174)","v":""},{"$f":"IF('NGER input 2'!AX174=\"\",\"\",'NGER input 2'!$G174*'NGER input 2'!K174+'NGER input 2'!$H174*'NGER input 2'!T174+'NGER input 2'!$I174*'NGER input 2'!AC174-'NGER input 2'!AX174)","v":""},{"$f":"IF('NGER input 2'!AY174=\"\",\"\",'NGER input 2'!$G174*'NGER input 2'!L174+'NGER input 2'!$H174*'NGER input 2'!U174+'NGER input 2'!$I174*'NGER input 2'!AD174-'NGER input 2'!AY174)","v":""},{"$f":"IF('NGER input 2'!AZ174=\"\",\"\",'NGER input 2'!$G174*'NGER input 2'!M174+'NGER input 2'!$H174*'NGER input 2'!V174+'NGER input 2'!$I174*'NGER input 2'!AE174-'NGER input 2'!AZ174)","v":""},{"$f":"IF('NGER input 2'!BA174=\"\",\"\",'NGER input 2'!$G174*'NGER input 2'!N174+'NGER input 2'!$H174*'NGER input 2'!W174+'NGER input 2'!$I174*'NGER input 2'!AF174-'NGER input 2'!BA174)","v":""},{"$f":"IF('NGER input 2'!BB174=\"\",\"\",'NGER input 2'!$G174*'NGER input 2'!O174+'NGER input 2'!$H174*'NGER input 2'!X174+'NGER input 2'!$I174*'NGER input 2'!AG174-'NGER input 2'!BB174)","v":""},{"$f":"IF('NGER input 2'!BC174=\"\",\"\",'NGER input 2'!$G174*'NGER input 2'!P174+'NGER input 2'!$H174*'NGER input 2'!Y174+'NGER input 2'!$I174*'NGER input 2'!AH174-'NGER input 2'!BC174)","v":""},{"$f":"IF('NGER input 2'!BD174=\"\",\"\",'NGER input 2'!$G174*'NGER input 2'!Q174+'NGER input 2'!$H174*'NGER input 2'!Z174+'NGER input 2'!$I174*'NGER input 2'!AI174-'NGER input 2'!BD174)","v":""},{"$f":"IF('NGER input 2'!BE174=\"\",\"\",'NGER input 2'!$G174*'NGER input 2'!R174+'NGER input 2'!$H174*'NGER input 2'!AA174+'NGER input 2'!$I174*'NGER input 2'!AJ174-'NGER input 2'!BE174)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG174,IF('NGER input 1'!$B$6>1,GG174*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH174,IF('NGER input 1'!$B$6>1,GH174*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI174,IF('NGER input 1'!$B$6>1,GI174*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ174,IF('NGER input 1'!$B$6>1,GJ174*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK174,IF('NGER input 1'!$B$6>1,GK174*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL174,IF('NGER input 1'!$B$6>1,GL174*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM174,IF('NGER input 1'!$B$6>1,GM174*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN174,IF('NGER input 1'!$B$6>1,GN174*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO174,IF('NGER input 1'!$B$6>1,GO174*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP174,IF('NGER input 1'!$B$6>1,GP174*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[171,0,0,0,0,null,{"$f":"IF(OR($F175='Common parameters'!$EQ$8,$F175=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F175='Common parameters'!$EQ$4,$F175='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F175='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F175='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F175='Common parameters'!$EQ$8,$F175=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F175='Common parameters'!$EQ$4,$F175='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F175='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F175='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW175<>\"\",AW175,'NGER input 2'!CP175+((SUM('NGER input 2'!$DH175:$DP175)*'NGER input 2'!CP175)/(SUM('NGER input 2'!$CY175:$DG175))))","v":{"$error":"#N/A"}},{"$f":"IF(AX175<>\"\",AX175,'NGER input 2'!CQ175+((SUM('NGER input 2'!$DH175:$DP175)*'NGER input 2'!CQ175)/(SUM('NGER input 2'!$CY175:$DG175))))","v":{"$error":"#N/A"}},{"$f":"IF(AY175<>\"\",AY175,'NGER input 2'!CR175+((SUM('NGER input 2'!$DH175:$DP175)*'NGER input 2'!CR175)/(SUM('NGER input 2'!$CY175:$DG175))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ175<>\"\",AZ175,'NGER input 2'!CS175+((SUM('NGER input 2'!$DH175:$DP175)*'NGER input 2'!CS175)/(SUM('NGER input 2'!$CY175:$DG175))))","v":{"$error":"#N/A"}},{"$f":"IF(BA175<>\"\",BA175,'NGER input 2'!CT175+((SUM('NGER input 2'!$DH175:$DP175)*'NGER input 2'!CT175)/(SUM('NGER input 2'!$CY175:$DG175))))","v":{"$error":"#N/A"}},{"$f":"IF(BB175<>\"\",BB175,'NGER input 2'!CU175+((SUM('NGER input 2'!$DH175:$DP175)*'NGER input 2'!CU175)/(SUM('NGER input 2'!$CY175:$DG175))))","v":{"$error":"#N/A"}},{"$f":"IF(BC175<>\"\",BC175,'NGER input 2'!CV175+((SUM('NGER input 2'!$DH175:$DP175)*'NGER input 2'!CV175)/(SUM('NGER input 2'!$CY175:$DG175))))","v":{"$error":"#N/A"}},{"$f":"IF(BD175<>\"\",BD175,'NGER input 2'!CW175+((SUM('NGER input 2'!$DH175:$DP175)*'NGER input 2'!CW175)/(SUM('NGER input 2'!$CY175:$DG175))))","v":{"$error":"#N/A"}},{"$f":"IF(BE175<>\"\",BE175,'NGER input 2'!CX175+((SUM('NGER input 2'!$DH175:$DP175)*'NGER input 2'!CX175)/(SUM('NGER input 2'!$CY175:$DG175))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G175*'NGER input 2'!J175+'NGER input 2'!$H175*'NGER input 2'!S175+'NGER input 2'!$I175*'NGER input 2'!AB175","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G175*'NGER input 2'!K175+'NGER input 2'!$H175*'NGER input 2'!T175+'NGER input 2'!$I175*'NGER input 2'!AC175","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G175*'NGER input 2'!L175+'NGER input 2'!$H175*'NGER input 2'!U175+'NGER input 2'!$I175*'NGER input 2'!AD175","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G175*'NGER input 2'!M175+'NGER input 2'!$H175*'NGER input 2'!V175+'NGER input 2'!$I175*'NGER input 2'!AE175","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G175*'NGER input 2'!N175+'NGER input 2'!$H175*'NGER input 2'!W175+'NGER input 2'!$I175*'NGER input 2'!AF175","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G175*'NGER input 2'!O175+'NGER input 2'!$H175*'NGER input 2'!X175+'NGER input 2'!$I175*'NGER input 2'!AG175","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G175*'NGER input 2'!P175+'NGER input 2'!$H175*'NGER input 2'!Y175+'NGER input 2'!$I175*'NGER input 2'!AH175","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G175*'NGER input 2'!Q175+'NGER input 2'!$H175*'NGER input 2'!Z175+'NGER input 2'!$I175*'NGER input 2'!AI175","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G175*'NGER input 2'!R175+'NGER input 2'!$H175*'NGER input 2'!AA175+'NGER input 2'!$I175*'NGER input 2'!AJ175","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW175<>\"\",\"\",'NGER input 2'!CP175)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX175<>\"\",\"\",'NGER input 2'!CQ175)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY175<>\"\",\"\",'NGER input 2'!CR175)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ175<>\"\",\"\",'NGER input 2'!CS175)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA175<>\"\",\"\",'NGER input 2'!CT175)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB175<>\"\",\"\",'NGER input 2'!CU175)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC175<>\"\",\"\",'NGER input 2'!CV175)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD175<>\"\",\"\",'NGER input 2'!CW175)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE175<>\"\",\"\",'NGER input 2'!CX175)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW175=\"\",\"\",'NGER input 2'!CP175-'NGER input 2'!AW175)","v":""},{"$f":"IF('NGER input 2'!AX175=\"\",\"\",'NGER input 2'!$G175*'NGER input 2'!K175+'NGER input 2'!$H175*'NGER input 2'!T175+'NGER input 2'!$I175*'NGER input 2'!AC175-'NGER input 2'!AX175)","v":""},{"$f":"IF('NGER input 2'!AY175=\"\",\"\",'NGER input 2'!$G175*'NGER input 2'!L175+'NGER input 2'!$H175*'NGER input 2'!U175+'NGER input 2'!$I175*'NGER input 2'!AD175-'NGER input 2'!AY175)","v":""},{"$f":"IF('NGER input 2'!AZ175=\"\",\"\",'NGER input 2'!$G175*'NGER input 2'!M175+'NGER input 2'!$H175*'NGER input 2'!V175+'NGER input 2'!$I175*'NGER input 2'!AE175-'NGER input 2'!AZ175)","v":""},{"$f":"IF('NGER input 2'!BA175=\"\",\"\",'NGER input 2'!$G175*'NGER input 2'!N175+'NGER input 2'!$H175*'NGER input 2'!W175+'NGER input 2'!$I175*'NGER input 2'!AF175-'NGER input 2'!BA175)","v":""},{"$f":"IF('NGER input 2'!BB175=\"\",\"\",'NGER input 2'!$G175*'NGER input 2'!O175+'NGER input 2'!$H175*'NGER input 2'!X175+'NGER input 2'!$I175*'NGER input 2'!AG175-'NGER input 2'!BB175)","v":""},{"$f":"IF('NGER input 2'!BC175=\"\",\"\",'NGER input 2'!$G175*'NGER input 2'!P175+'NGER input 2'!$H175*'NGER input 2'!Y175+'NGER input 2'!$I175*'NGER input 2'!AH175-'NGER input 2'!BC175)","v":""},{"$f":"IF('NGER input 2'!BD175=\"\",\"\",'NGER input 2'!$G175*'NGER input 2'!Q175+'NGER input 2'!$H175*'NGER input 2'!Z175+'NGER input 2'!$I175*'NGER input 2'!AI175-'NGER input 2'!BD175)","v":""},{"$f":"IF('NGER input 2'!BE175=\"\",\"\",'NGER input 2'!$G175*'NGER input 2'!R175+'NGER input 2'!$H175*'NGER input 2'!AA175+'NGER input 2'!$I175*'NGER input 2'!AJ175-'NGER input 2'!BE175)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG175,IF('NGER input 1'!$B$6>1,GG175*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH175,IF('NGER input 1'!$B$6>1,GH175*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI175,IF('NGER input 1'!$B$6>1,GI175*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ175,IF('NGER input 1'!$B$6>1,GJ175*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK175,IF('NGER input 1'!$B$6>1,GK175*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL175,IF('NGER input 1'!$B$6>1,GL175*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM175,IF('NGER input 1'!$B$6>1,GM175*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN175,IF('NGER input 1'!$B$6>1,GN175*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO175,IF('NGER input 1'!$B$6>1,GO175*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP175,IF('NGER input 1'!$B$6>1,GP175*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[172,0,0,0,0,null,{"$f":"IF(OR($F176='Common parameters'!$EQ$8,$F176=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F176='Common parameters'!$EQ$4,$F176='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F176='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F176='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F176='Common parameters'!$EQ$8,$F176=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F176='Common parameters'!$EQ$4,$F176='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F176='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F176='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW176<>\"\",AW176,'NGER input 2'!CP176+((SUM('NGER input 2'!$DH176:$DP176)*'NGER input 2'!CP176)/(SUM('NGER input 2'!$CY176:$DG176))))","v":{"$error":"#N/A"}},{"$f":"IF(AX176<>\"\",AX176,'NGER input 2'!CQ176+((SUM('NGER input 2'!$DH176:$DP176)*'NGER input 2'!CQ176)/(SUM('NGER input 2'!$CY176:$DG176))))","v":{"$error":"#N/A"}},{"$f":"IF(AY176<>\"\",AY176,'NGER input 2'!CR176+((SUM('NGER input 2'!$DH176:$DP176)*'NGER input 2'!CR176)/(SUM('NGER input 2'!$CY176:$DG176))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ176<>\"\",AZ176,'NGER input 2'!CS176+((SUM('NGER input 2'!$DH176:$DP176)*'NGER input 2'!CS176)/(SUM('NGER input 2'!$CY176:$DG176))))","v":{"$error":"#N/A"}},{"$f":"IF(BA176<>\"\",BA176,'NGER input 2'!CT176+((SUM('NGER input 2'!$DH176:$DP176)*'NGER input 2'!CT176)/(SUM('NGER input 2'!$CY176:$DG176))))","v":{"$error":"#N/A"}},{"$f":"IF(BB176<>\"\",BB176,'NGER input 2'!CU176+((SUM('NGER input 2'!$DH176:$DP176)*'NGER input 2'!CU176)/(SUM('NGER input 2'!$CY176:$DG176))))","v":{"$error":"#N/A"}},{"$f":"IF(BC176<>\"\",BC176,'NGER input 2'!CV176+((SUM('NGER input 2'!$DH176:$DP176)*'NGER input 2'!CV176)/(SUM('NGER input 2'!$CY176:$DG176))))","v":{"$error":"#N/A"}},{"$f":"IF(BD176<>\"\",BD176,'NGER input 2'!CW176+((SUM('NGER input 2'!$DH176:$DP176)*'NGER input 2'!CW176)/(SUM('NGER input 2'!$CY176:$DG176))))","v":{"$error":"#N/A"}},{"$f":"IF(BE176<>\"\",BE176,'NGER input 2'!CX176+((SUM('NGER input 2'!$DH176:$DP176)*'NGER input 2'!CX176)/(SUM('NGER input 2'!$CY176:$DG176))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G176*'NGER input 2'!J176+'NGER input 2'!$H176*'NGER input 2'!S176+'NGER input 2'!$I176*'NGER input 2'!AB176","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G176*'NGER input 2'!K176+'NGER input 2'!$H176*'NGER input 2'!T176+'NGER input 2'!$I176*'NGER input 2'!AC176","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G176*'NGER input 2'!L176+'NGER input 2'!$H176*'NGER input 2'!U176+'NGER input 2'!$I176*'NGER input 2'!AD176","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G176*'NGER input 2'!M176+'NGER input 2'!$H176*'NGER input 2'!V176+'NGER input 2'!$I176*'NGER input 2'!AE176","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G176*'NGER input 2'!N176+'NGER input 2'!$H176*'NGER input 2'!W176+'NGER input 2'!$I176*'NGER input 2'!AF176","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G176*'NGER input 2'!O176+'NGER input 2'!$H176*'NGER input 2'!X176+'NGER input 2'!$I176*'NGER input 2'!AG176","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G176*'NGER input 2'!P176+'NGER input 2'!$H176*'NGER input 2'!Y176+'NGER input 2'!$I176*'NGER input 2'!AH176","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G176*'NGER input 2'!Q176+'NGER input 2'!$H176*'NGER input 2'!Z176+'NGER input 2'!$I176*'NGER input 2'!AI176","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G176*'NGER input 2'!R176+'NGER input 2'!$H176*'NGER input 2'!AA176+'NGER input 2'!$I176*'NGER input 2'!AJ176","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW176<>\"\",\"\",'NGER input 2'!CP176)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX176<>\"\",\"\",'NGER input 2'!CQ176)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY176<>\"\",\"\",'NGER input 2'!CR176)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ176<>\"\",\"\",'NGER input 2'!CS176)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA176<>\"\",\"\",'NGER input 2'!CT176)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB176<>\"\",\"\",'NGER input 2'!CU176)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC176<>\"\",\"\",'NGER input 2'!CV176)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD176<>\"\",\"\",'NGER input 2'!CW176)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE176<>\"\",\"\",'NGER input 2'!CX176)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW176=\"\",\"\",'NGER input 2'!CP176-'NGER input 2'!AW176)","v":""},{"$f":"IF('NGER input 2'!AX176=\"\",\"\",'NGER input 2'!$G176*'NGER input 2'!K176+'NGER input 2'!$H176*'NGER input 2'!T176+'NGER input 2'!$I176*'NGER input 2'!AC176-'NGER input 2'!AX176)","v":""},{"$f":"IF('NGER input 2'!AY176=\"\",\"\",'NGER input 2'!$G176*'NGER input 2'!L176+'NGER input 2'!$H176*'NGER input 2'!U176+'NGER input 2'!$I176*'NGER input 2'!AD176-'NGER input 2'!AY176)","v":""},{"$f":"IF('NGER input 2'!AZ176=\"\",\"\",'NGER input 2'!$G176*'NGER input 2'!M176+'NGER input 2'!$H176*'NGER input 2'!V176+'NGER input 2'!$I176*'NGER input 2'!AE176-'NGER input 2'!AZ176)","v":""},{"$f":"IF('NGER input 2'!BA176=\"\",\"\",'NGER input 2'!$G176*'NGER input 2'!N176+'NGER input 2'!$H176*'NGER input 2'!W176+'NGER input 2'!$I176*'NGER input 2'!AF176-'NGER input 2'!BA176)","v":""},{"$f":"IF('NGER input 2'!BB176=\"\",\"\",'NGER input 2'!$G176*'NGER input 2'!O176+'NGER input 2'!$H176*'NGER input 2'!X176+'NGER input 2'!$I176*'NGER input 2'!AG176-'NGER input 2'!BB176)","v":""},{"$f":"IF('NGER input 2'!BC176=\"\",\"\",'NGER input 2'!$G176*'NGER input 2'!P176+'NGER input 2'!$H176*'NGER input 2'!Y176+'NGER input 2'!$I176*'NGER input 2'!AH176-'NGER input 2'!BC176)","v":""},{"$f":"IF('NGER input 2'!BD176=\"\",\"\",'NGER input 2'!$G176*'NGER input 2'!Q176+'NGER input 2'!$H176*'NGER input 2'!Z176+'NGER input 2'!$I176*'NGER input 2'!AI176-'NGER input 2'!BD176)","v":""},{"$f":"IF('NGER input 2'!BE176=\"\",\"\",'NGER input 2'!$G176*'NGER input 2'!R176+'NGER input 2'!$H176*'NGER input 2'!AA176+'NGER input 2'!$I176*'NGER input 2'!AJ176-'NGER input 2'!BE176)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG176,IF('NGER input 1'!$B$6>1,GG176*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH176,IF('NGER input 1'!$B$6>1,GH176*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI176,IF('NGER input 1'!$B$6>1,GI176*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ176,IF('NGER input 1'!$B$6>1,GJ176*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK176,IF('NGER input 1'!$B$6>1,GK176*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL176,IF('NGER input 1'!$B$6>1,GL176*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM176,IF('NGER input 1'!$B$6>1,GM176*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN176,IF('NGER input 1'!$B$6>1,GN176*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO176,IF('NGER input 1'!$B$6>1,GO176*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP176,IF('NGER input 1'!$B$6>1,GP176*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[173,0,0,0,0,null,{"$f":"IF(OR($F177='Common parameters'!$EQ$8,$F177=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F177='Common parameters'!$EQ$4,$F177='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F177='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F177='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F177='Common parameters'!$EQ$8,$F177=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F177='Common parameters'!$EQ$4,$F177='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F177='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F177='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW177<>\"\",AW177,'NGER input 2'!CP177+((SUM('NGER input 2'!$DH177:$DP177)*'NGER input 2'!CP177)/(SUM('NGER input 2'!$CY177:$DG177))))","v":{"$error":"#N/A"}},{"$f":"IF(AX177<>\"\",AX177,'NGER input 2'!CQ177+((SUM('NGER input 2'!$DH177:$DP177)*'NGER input 2'!CQ177)/(SUM('NGER input 2'!$CY177:$DG177))))","v":{"$error":"#N/A"}},{"$f":"IF(AY177<>\"\",AY177,'NGER input 2'!CR177+((SUM('NGER input 2'!$DH177:$DP177)*'NGER input 2'!CR177)/(SUM('NGER input 2'!$CY177:$DG177))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ177<>\"\",AZ177,'NGER input 2'!CS177+((SUM('NGER input 2'!$DH177:$DP177)*'NGER input 2'!CS177)/(SUM('NGER input 2'!$CY177:$DG177))))","v":{"$error":"#N/A"}},{"$f":"IF(BA177<>\"\",BA177,'NGER input 2'!CT177+((SUM('NGER input 2'!$DH177:$DP177)*'NGER input 2'!CT177)/(SUM('NGER input 2'!$CY177:$DG177))))","v":{"$error":"#N/A"}},{"$f":"IF(BB177<>\"\",BB177,'NGER input 2'!CU177+((SUM('NGER input 2'!$DH177:$DP177)*'NGER input 2'!CU177)/(SUM('NGER input 2'!$CY177:$DG177))))","v":{"$error":"#N/A"}},{"$f":"IF(BC177<>\"\",BC177,'NGER input 2'!CV177+((SUM('NGER input 2'!$DH177:$DP177)*'NGER input 2'!CV177)/(SUM('NGER input 2'!$CY177:$DG177))))","v":{"$error":"#N/A"}},{"$f":"IF(BD177<>\"\",BD177,'NGER input 2'!CW177+((SUM('NGER input 2'!$DH177:$DP177)*'NGER input 2'!CW177)/(SUM('NGER input 2'!$CY177:$DG177))))","v":{"$error":"#N/A"}},{"$f":"IF(BE177<>\"\",BE177,'NGER input 2'!CX177+((SUM('NGER input 2'!$DH177:$DP177)*'NGER input 2'!CX177)/(SUM('NGER input 2'!$CY177:$DG177))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G177*'NGER input 2'!J177+'NGER input 2'!$H177*'NGER input 2'!S177+'NGER input 2'!$I177*'NGER input 2'!AB177","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G177*'NGER input 2'!K177+'NGER input 2'!$H177*'NGER input 2'!T177+'NGER input 2'!$I177*'NGER input 2'!AC177","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G177*'NGER input 2'!L177+'NGER input 2'!$H177*'NGER input 2'!U177+'NGER input 2'!$I177*'NGER input 2'!AD177","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G177*'NGER input 2'!M177+'NGER input 2'!$H177*'NGER input 2'!V177+'NGER input 2'!$I177*'NGER input 2'!AE177","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G177*'NGER input 2'!N177+'NGER input 2'!$H177*'NGER input 2'!W177+'NGER input 2'!$I177*'NGER input 2'!AF177","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G177*'NGER input 2'!O177+'NGER input 2'!$H177*'NGER input 2'!X177+'NGER input 2'!$I177*'NGER input 2'!AG177","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G177*'NGER input 2'!P177+'NGER input 2'!$H177*'NGER input 2'!Y177+'NGER input 2'!$I177*'NGER input 2'!AH177","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G177*'NGER input 2'!Q177+'NGER input 2'!$H177*'NGER input 2'!Z177+'NGER input 2'!$I177*'NGER input 2'!AI177","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G177*'NGER input 2'!R177+'NGER input 2'!$H177*'NGER input 2'!AA177+'NGER input 2'!$I177*'NGER input 2'!AJ177","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW177<>\"\",\"\",'NGER input 2'!CP177)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX177<>\"\",\"\",'NGER input 2'!CQ177)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY177<>\"\",\"\",'NGER input 2'!CR177)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ177<>\"\",\"\",'NGER input 2'!CS177)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA177<>\"\",\"\",'NGER input 2'!CT177)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB177<>\"\",\"\",'NGER input 2'!CU177)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC177<>\"\",\"\",'NGER input 2'!CV177)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD177<>\"\",\"\",'NGER input 2'!CW177)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE177<>\"\",\"\",'NGER input 2'!CX177)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW177=\"\",\"\",'NGER input 2'!CP177-'NGER input 2'!AW177)","v":""},{"$f":"IF('NGER input 2'!AX177=\"\",\"\",'NGER input 2'!$G177*'NGER input 2'!K177+'NGER input 2'!$H177*'NGER input 2'!T177+'NGER input 2'!$I177*'NGER input 2'!AC177-'NGER input 2'!AX177)","v":""},{"$f":"IF('NGER input 2'!AY177=\"\",\"\",'NGER input 2'!$G177*'NGER input 2'!L177+'NGER input 2'!$H177*'NGER input 2'!U177+'NGER input 2'!$I177*'NGER input 2'!AD177-'NGER input 2'!AY177)","v":""},{"$f":"IF('NGER input 2'!AZ177=\"\",\"\",'NGER input 2'!$G177*'NGER input 2'!M177+'NGER input 2'!$H177*'NGER input 2'!V177+'NGER input 2'!$I177*'NGER input 2'!AE177-'NGER input 2'!AZ177)","v":""},{"$f":"IF('NGER input 2'!BA177=\"\",\"\",'NGER input 2'!$G177*'NGER input 2'!N177+'NGER input 2'!$H177*'NGER input 2'!W177+'NGER input 2'!$I177*'NGER input 2'!AF177-'NGER input 2'!BA177)","v":""},{"$f":"IF('NGER input 2'!BB177=\"\",\"\",'NGER input 2'!$G177*'NGER input 2'!O177+'NGER input 2'!$H177*'NGER input 2'!X177+'NGER input 2'!$I177*'NGER input 2'!AG177-'NGER input 2'!BB177)","v":""},{"$f":"IF('NGER input 2'!BC177=\"\",\"\",'NGER input 2'!$G177*'NGER input 2'!P177+'NGER input 2'!$H177*'NGER input 2'!Y177+'NGER input 2'!$I177*'NGER input 2'!AH177-'NGER input 2'!BC177)","v":""},{"$f":"IF('NGER input 2'!BD177=\"\",\"\",'NGER input 2'!$G177*'NGER input 2'!Q177+'NGER input 2'!$H177*'NGER input 2'!Z177+'NGER input 2'!$I177*'NGER input 2'!AI177-'NGER input 2'!BD177)","v":""},{"$f":"IF('NGER input 2'!BE177=\"\",\"\",'NGER input 2'!$G177*'NGER input 2'!R177+'NGER input 2'!$H177*'NGER input 2'!AA177+'NGER input 2'!$I177*'NGER input 2'!AJ177-'NGER input 2'!BE177)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG177,IF('NGER input 1'!$B$6>1,GG177*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH177,IF('NGER input 1'!$B$6>1,GH177*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI177,IF('NGER input 1'!$B$6>1,GI177*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ177,IF('NGER input 1'!$B$6>1,GJ177*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK177,IF('NGER input 1'!$B$6>1,GK177*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL177,IF('NGER input 1'!$B$6>1,GL177*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM177,IF('NGER input 1'!$B$6>1,GM177*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN177,IF('NGER input 1'!$B$6>1,GN177*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO177,IF('NGER input 1'!$B$6>1,GO177*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP177,IF('NGER input 1'!$B$6>1,GP177*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[174,0,0,0,0,null,{"$f":"IF(OR($F178='Common parameters'!$EQ$8,$F178=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F178='Common parameters'!$EQ$4,$F178='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F178='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F178='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F178='Common parameters'!$EQ$8,$F178=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F178='Common parameters'!$EQ$4,$F178='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F178='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F178='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW178<>\"\",AW178,'NGER input 2'!CP178+((SUM('NGER input 2'!$DH178:$DP178)*'NGER input 2'!CP178)/(SUM('NGER input 2'!$CY178:$DG178))))","v":{"$error":"#N/A"}},{"$f":"IF(AX178<>\"\",AX178,'NGER input 2'!CQ178+((SUM('NGER input 2'!$DH178:$DP178)*'NGER input 2'!CQ178)/(SUM('NGER input 2'!$CY178:$DG178))))","v":{"$error":"#N/A"}},{"$f":"IF(AY178<>\"\",AY178,'NGER input 2'!CR178+((SUM('NGER input 2'!$DH178:$DP178)*'NGER input 2'!CR178)/(SUM('NGER input 2'!$CY178:$DG178))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ178<>\"\",AZ178,'NGER input 2'!CS178+((SUM('NGER input 2'!$DH178:$DP178)*'NGER input 2'!CS178)/(SUM('NGER input 2'!$CY178:$DG178))))","v":{"$error":"#N/A"}},{"$f":"IF(BA178<>\"\",BA178,'NGER input 2'!CT178+((SUM('NGER input 2'!$DH178:$DP178)*'NGER input 2'!CT178)/(SUM('NGER input 2'!$CY178:$DG178))))","v":{"$error":"#N/A"}},{"$f":"IF(BB178<>\"\",BB178,'NGER input 2'!CU178+((SUM('NGER input 2'!$DH178:$DP178)*'NGER input 2'!CU178)/(SUM('NGER input 2'!$CY178:$DG178))))","v":{"$error":"#N/A"}},{"$f":"IF(BC178<>\"\",BC178,'NGER input 2'!CV178+((SUM('NGER input 2'!$DH178:$DP178)*'NGER input 2'!CV178)/(SUM('NGER input 2'!$CY178:$DG178))))","v":{"$error":"#N/A"}},{"$f":"IF(BD178<>\"\",BD178,'NGER input 2'!CW178+((SUM('NGER input 2'!$DH178:$DP178)*'NGER input 2'!CW178)/(SUM('NGER input 2'!$CY178:$DG178))))","v":{"$error":"#N/A"}},{"$f":"IF(BE178<>\"\",BE178,'NGER input 2'!CX178+((SUM('NGER input 2'!$DH178:$DP178)*'NGER input 2'!CX178)/(SUM('NGER input 2'!$CY178:$DG178))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G178*'NGER input 2'!J178+'NGER input 2'!$H178*'NGER input 2'!S178+'NGER input 2'!$I178*'NGER input 2'!AB178","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G178*'NGER input 2'!K178+'NGER input 2'!$H178*'NGER input 2'!T178+'NGER input 2'!$I178*'NGER input 2'!AC178","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G178*'NGER input 2'!L178+'NGER input 2'!$H178*'NGER input 2'!U178+'NGER input 2'!$I178*'NGER input 2'!AD178","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G178*'NGER input 2'!M178+'NGER input 2'!$H178*'NGER input 2'!V178+'NGER input 2'!$I178*'NGER input 2'!AE178","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G178*'NGER input 2'!N178+'NGER input 2'!$H178*'NGER input 2'!W178+'NGER input 2'!$I178*'NGER input 2'!AF178","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G178*'NGER input 2'!O178+'NGER input 2'!$H178*'NGER input 2'!X178+'NGER input 2'!$I178*'NGER input 2'!AG178","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G178*'NGER input 2'!P178+'NGER input 2'!$H178*'NGER input 2'!Y178+'NGER input 2'!$I178*'NGER input 2'!AH178","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G178*'NGER input 2'!Q178+'NGER input 2'!$H178*'NGER input 2'!Z178+'NGER input 2'!$I178*'NGER input 2'!AI178","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G178*'NGER input 2'!R178+'NGER input 2'!$H178*'NGER input 2'!AA178+'NGER input 2'!$I178*'NGER input 2'!AJ178","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW178<>\"\",\"\",'NGER input 2'!CP178)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX178<>\"\",\"\",'NGER input 2'!CQ178)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY178<>\"\",\"\",'NGER input 2'!CR178)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ178<>\"\",\"\",'NGER input 2'!CS178)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA178<>\"\",\"\",'NGER input 2'!CT178)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB178<>\"\",\"\",'NGER input 2'!CU178)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC178<>\"\",\"\",'NGER input 2'!CV178)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD178<>\"\",\"\",'NGER input 2'!CW178)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE178<>\"\",\"\",'NGER input 2'!CX178)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW178=\"\",\"\",'NGER input 2'!CP178-'NGER input 2'!AW178)","v":""},{"$f":"IF('NGER input 2'!AX178=\"\",\"\",'NGER input 2'!$G178*'NGER input 2'!K178+'NGER input 2'!$H178*'NGER input 2'!T178+'NGER input 2'!$I178*'NGER input 2'!AC178-'NGER input 2'!AX178)","v":""},{"$f":"IF('NGER input 2'!AY178=\"\",\"\",'NGER input 2'!$G178*'NGER input 2'!L178+'NGER input 2'!$H178*'NGER input 2'!U178+'NGER input 2'!$I178*'NGER input 2'!AD178-'NGER input 2'!AY178)","v":""},{"$f":"IF('NGER input 2'!AZ178=\"\",\"\",'NGER input 2'!$G178*'NGER input 2'!M178+'NGER input 2'!$H178*'NGER input 2'!V178+'NGER input 2'!$I178*'NGER input 2'!AE178-'NGER input 2'!AZ178)","v":""},{"$f":"IF('NGER input 2'!BA178=\"\",\"\",'NGER input 2'!$G178*'NGER input 2'!N178+'NGER input 2'!$H178*'NGER input 2'!W178+'NGER input 2'!$I178*'NGER input 2'!AF178-'NGER input 2'!BA178)","v":""},{"$f":"IF('NGER input 2'!BB178=\"\",\"\",'NGER input 2'!$G178*'NGER input 2'!O178+'NGER input 2'!$H178*'NGER input 2'!X178+'NGER input 2'!$I178*'NGER input 2'!AG178-'NGER input 2'!BB178)","v":""},{"$f":"IF('NGER input 2'!BC178=\"\",\"\",'NGER input 2'!$G178*'NGER input 2'!P178+'NGER input 2'!$H178*'NGER input 2'!Y178+'NGER input 2'!$I178*'NGER input 2'!AH178-'NGER input 2'!BC178)","v":""},{"$f":"IF('NGER input 2'!BD178=\"\",\"\",'NGER input 2'!$G178*'NGER input 2'!Q178+'NGER input 2'!$H178*'NGER input 2'!Z178+'NGER input 2'!$I178*'NGER input 2'!AI178-'NGER input 2'!BD178)","v":""},{"$f":"IF('NGER input 2'!BE178=\"\",\"\",'NGER input 2'!$G178*'NGER input 2'!R178+'NGER input 2'!$H178*'NGER input 2'!AA178+'NGER input 2'!$I178*'NGER input 2'!AJ178-'NGER input 2'!BE178)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG178,IF('NGER input 1'!$B$6>1,GG178*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH178,IF('NGER input 1'!$B$6>1,GH178*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI178,IF('NGER input 1'!$B$6>1,GI178*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ178,IF('NGER input 1'!$B$6>1,GJ178*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK178,IF('NGER input 1'!$B$6>1,GK178*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL178,IF('NGER input 1'!$B$6>1,GL178*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM178,IF('NGER input 1'!$B$6>1,GM178*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN178,IF('NGER input 1'!$B$6>1,GN178*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO178,IF('NGER input 1'!$B$6>1,GO178*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP178,IF('NGER input 1'!$B$6>1,GP178*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[175,0,0,0,0,null,{"$f":"IF(OR($F179='Common parameters'!$EQ$8,$F179=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F179='Common parameters'!$EQ$4,$F179='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F179='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F179='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F179='Common parameters'!$EQ$8,$F179=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F179='Common parameters'!$EQ$4,$F179='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F179='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F179='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW179<>\"\",AW179,'NGER input 2'!CP179+((SUM('NGER input 2'!$DH179:$DP179)*'NGER input 2'!CP179)/(SUM('NGER input 2'!$CY179:$DG179))))","v":{"$error":"#N/A"}},{"$f":"IF(AX179<>\"\",AX179,'NGER input 2'!CQ179+((SUM('NGER input 2'!$DH179:$DP179)*'NGER input 2'!CQ179)/(SUM('NGER input 2'!$CY179:$DG179))))","v":{"$error":"#N/A"}},{"$f":"IF(AY179<>\"\",AY179,'NGER input 2'!CR179+((SUM('NGER input 2'!$DH179:$DP179)*'NGER input 2'!CR179)/(SUM('NGER input 2'!$CY179:$DG179))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ179<>\"\",AZ179,'NGER input 2'!CS179+((SUM('NGER input 2'!$DH179:$DP179)*'NGER input 2'!CS179)/(SUM('NGER input 2'!$CY179:$DG179))))","v":{"$error":"#N/A"}},{"$f":"IF(BA179<>\"\",BA179,'NGER input 2'!CT179+((SUM('NGER input 2'!$DH179:$DP179)*'NGER input 2'!CT179)/(SUM('NGER input 2'!$CY179:$DG179))))","v":{"$error":"#N/A"}},{"$f":"IF(BB179<>\"\",BB179,'NGER input 2'!CU179+((SUM('NGER input 2'!$DH179:$DP179)*'NGER input 2'!CU179)/(SUM('NGER input 2'!$CY179:$DG179))))","v":{"$error":"#N/A"}},{"$f":"IF(BC179<>\"\",BC179,'NGER input 2'!CV179+((SUM('NGER input 2'!$DH179:$DP179)*'NGER input 2'!CV179)/(SUM('NGER input 2'!$CY179:$DG179))))","v":{"$error":"#N/A"}},{"$f":"IF(BD179<>\"\",BD179,'NGER input 2'!CW179+((SUM('NGER input 2'!$DH179:$DP179)*'NGER input 2'!CW179)/(SUM('NGER input 2'!$CY179:$DG179))))","v":{"$error":"#N/A"}},{"$f":"IF(BE179<>\"\",BE179,'NGER input 2'!CX179+((SUM('NGER input 2'!$DH179:$DP179)*'NGER input 2'!CX179)/(SUM('NGER input 2'!$CY179:$DG179))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G179*'NGER input 2'!J179+'NGER input 2'!$H179*'NGER input 2'!S179+'NGER input 2'!$I179*'NGER input 2'!AB179","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G179*'NGER input 2'!K179+'NGER input 2'!$H179*'NGER input 2'!T179+'NGER input 2'!$I179*'NGER input 2'!AC179","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G179*'NGER input 2'!L179+'NGER input 2'!$H179*'NGER input 2'!U179+'NGER input 2'!$I179*'NGER input 2'!AD179","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G179*'NGER input 2'!M179+'NGER input 2'!$H179*'NGER input 2'!V179+'NGER input 2'!$I179*'NGER input 2'!AE179","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G179*'NGER input 2'!N179+'NGER input 2'!$H179*'NGER input 2'!W179+'NGER input 2'!$I179*'NGER input 2'!AF179","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G179*'NGER input 2'!O179+'NGER input 2'!$H179*'NGER input 2'!X179+'NGER input 2'!$I179*'NGER input 2'!AG179","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G179*'NGER input 2'!P179+'NGER input 2'!$H179*'NGER input 2'!Y179+'NGER input 2'!$I179*'NGER input 2'!AH179","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G179*'NGER input 2'!Q179+'NGER input 2'!$H179*'NGER input 2'!Z179+'NGER input 2'!$I179*'NGER input 2'!AI179","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G179*'NGER input 2'!R179+'NGER input 2'!$H179*'NGER input 2'!AA179+'NGER input 2'!$I179*'NGER input 2'!AJ179","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW179<>\"\",\"\",'NGER input 2'!CP179)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX179<>\"\",\"\",'NGER input 2'!CQ179)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY179<>\"\",\"\",'NGER input 2'!CR179)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ179<>\"\",\"\",'NGER input 2'!CS179)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA179<>\"\",\"\",'NGER input 2'!CT179)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB179<>\"\",\"\",'NGER input 2'!CU179)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC179<>\"\",\"\",'NGER input 2'!CV179)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD179<>\"\",\"\",'NGER input 2'!CW179)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE179<>\"\",\"\",'NGER input 2'!CX179)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW179=\"\",\"\",'NGER input 2'!CP179-'NGER input 2'!AW179)","v":""},{"$f":"IF('NGER input 2'!AX179=\"\",\"\",'NGER input 2'!$G179*'NGER input 2'!K179+'NGER input 2'!$H179*'NGER input 2'!T179+'NGER input 2'!$I179*'NGER input 2'!AC179-'NGER input 2'!AX179)","v":""},{"$f":"IF('NGER input 2'!AY179=\"\",\"\",'NGER input 2'!$G179*'NGER input 2'!L179+'NGER input 2'!$H179*'NGER input 2'!U179+'NGER input 2'!$I179*'NGER input 2'!AD179-'NGER input 2'!AY179)","v":""},{"$f":"IF('NGER input 2'!AZ179=\"\",\"\",'NGER input 2'!$G179*'NGER input 2'!M179+'NGER input 2'!$H179*'NGER input 2'!V179+'NGER input 2'!$I179*'NGER input 2'!AE179-'NGER input 2'!AZ179)","v":""},{"$f":"IF('NGER input 2'!BA179=\"\",\"\",'NGER input 2'!$G179*'NGER input 2'!N179+'NGER input 2'!$H179*'NGER input 2'!W179+'NGER input 2'!$I179*'NGER input 2'!AF179-'NGER input 2'!BA179)","v":""},{"$f":"IF('NGER input 2'!BB179=\"\",\"\",'NGER input 2'!$G179*'NGER input 2'!O179+'NGER input 2'!$H179*'NGER input 2'!X179+'NGER input 2'!$I179*'NGER input 2'!AG179-'NGER input 2'!BB179)","v":""},{"$f":"IF('NGER input 2'!BC179=\"\",\"\",'NGER input 2'!$G179*'NGER input 2'!P179+'NGER input 2'!$H179*'NGER input 2'!Y179+'NGER input 2'!$I179*'NGER input 2'!AH179-'NGER input 2'!BC179)","v":""},{"$f":"IF('NGER input 2'!BD179=\"\",\"\",'NGER input 2'!$G179*'NGER input 2'!Q179+'NGER input 2'!$H179*'NGER input 2'!Z179+'NGER input 2'!$I179*'NGER input 2'!AI179-'NGER input 2'!BD179)","v":""},{"$f":"IF('NGER input 2'!BE179=\"\",\"\",'NGER input 2'!$G179*'NGER input 2'!R179+'NGER input 2'!$H179*'NGER input 2'!AA179+'NGER input 2'!$I179*'NGER input 2'!AJ179-'NGER input 2'!BE179)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG179,IF('NGER input 1'!$B$6>1,GG179*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH179,IF('NGER input 1'!$B$6>1,GH179*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI179,IF('NGER input 1'!$B$6>1,GI179*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ179,IF('NGER input 1'!$B$6>1,GJ179*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK179,IF('NGER input 1'!$B$6>1,GK179*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL179,IF('NGER input 1'!$B$6>1,GL179*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM179,IF('NGER input 1'!$B$6>1,GM179*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN179,IF('NGER input 1'!$B$6>1,GN179*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO179,IF('NGER input 1'!$B$6>1,GO179*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP179,IF('NGER input 1'!$B$6>1,GP179*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[176,0,0,0,0,null,{"$f":"IF(OR($F180='Common parameters'!$EQ$8,$F180=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F180='Common parameters'!$EQ$4,$F180='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F180='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F180='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F180='Common parameters'!$EQ$8,$F180=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F180='Common parameters'!$EQ$4,$F180='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F180='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F180='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW180<>\"\",AW180,'NGER input 2'!CP180+((SUM('NGER input 2'!$DH180:$DP180)*'NGER input 2'!CP180)/(SUM('NGER input 2'!$CY180:$DG180))))","v":{"$error":"#N/A"}},{"$f":"IF(AX180<>\"\",AX180,'NGER input 2'!CQ180+((SUM('NGER input 2'!$DH180:$DP180)*'NGER input 2'!CQ180)/(SUM('NGER input 2'!$CY180:$DG180))))","v":{"$error":"#N/A"}},{"$f":"IF(AY180<>\"\",AY180,'NGER input 2'!CR180+((SUM('NGER input 2'!$DH180:$DP180)*'NGER input 2'!CR180)/(SUM('NGER input 2'!$CY180:$DG180))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ180<>\"\",AZ180,'NGER input 2'!CS180+((SUM('NGER input 2'!$DH180:$DP180)*'NGER input 2'!CS180)/(SUM('NGER input 2'!$CY180:$DG180))))","v":{"$error":"#N/A"}},{"$f":"IF(BA180<>\"\",BA180,'NGER input 2'!CT180+((SUM('NGER input 2'!$DH180:$DP180)*'NGER input 2'!CT180)/(SUM('NGER input 2'!$CY180:$DG180))))","v":{"$error":"#N/A"}},{"$f":"IF(BB180<>\"\",BB180,'NGER input 2'!CU180+((SUM('NGER input 2'!$DH180:$DP180)*'NGER input 2'!CU180)/(SUM('NGER input 2'!$CY180:$DG180))))","v":{"$error":"#N/A"}},{"$f":"IF(BC180<>\"\",BC180,'NGER input 2'!CV180+((SUM('NGER input 2'!$DH180:$DP180)*'NGER input 2'!CV180)/(SUM('NGER input 2'!$CY180:$DG180))))","v":{"$error":"#N/A"}},{"$f":"IF(BD180<>\"\",BD180,'NGER input 2'!CW180+((SUM('NGER input 2'!$DH180:$DP180)*'NGER input 2'!CW180)/(SUM('NGER input 2'!$CY180:$DG180))))","v":{"$error":"#N/A"}},{"$f":"IF(BE180<>\"\",BE180,'NGER input 2'!CX180+((SUM('NGER input 2'!$DH180:$DP180)*'NGER input 2'!CX180)/(SUM('NGER input 2'!$CY180:$DG180))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G180*'NGER input 2'!J180+'NGER input 2'!$H180*'NGER input 2'!S180+'NGER input 2'!$I180*'NGER input 2'!AB180","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G180*'NGER input 2'!K180+'NGER input 2'!$H180*'NGER input 2'!T180+'NGER input 2'!$I180*'NGER input 2'!AC180","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G180*'NGER input 2'!L180+'NGER input 2'!$H180*'NGER input 2'!U180+'NGER input 2'!$I180*'NGER input 2'!AD180","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G180*'NGER input 2'!M180+'NGER input 2'!$H180*'NGER input 2'!V180+'NGER input 2'!$I180*'NGER input 2'!AE180","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G180*'NGER input 2'!N180+'NGER input 2'!$H180*'NGER input 2'!W180+'NGER input 2'!$I180*'NGER input 2'!AF180","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G180*'NGER input 2'!O180+'NGER input 2'!$H180*'NGER input 2'!X180+'NGER input 2'!$I180*'NGER input 2'!AG180","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G180*'NGER input 2'!P180+'NGER input 2'!$H180*'NGER input 2'!Y180+'NGER input 2'!$I180*'NGER input 2'!AH180","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G180*'NGER input 2'!Q180+'NGER input 2'!$H180*'NGER input 2'!Z180+'NGER input 2'!$I180*'NGER input 2'!AI180","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G180*'NGER input 2'!R180+'NGER input 2'!$H180*'NGER input 2'!AA180+'NGER input 2'!$I180*'NGER input 2'!AJ180","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW180<>\"\",\"\",'NGER input 2'!CP180)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX180<>\"\",\"\",'NGER input 2'!CQ180)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY180<>\"\",\"\",'NGER input 2'!CR180)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ180<>\"\",\"\",'NGER input 2'!CS180)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA180<>\"\",\"\",'NGER input 2'!CT180)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB180<>\"\",\"\",'NGER input 2'!CU180)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC180<>\"\",\"\",'NGER input 2'!CV180)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD180<>\"\",\"\",'NGER input 2'!CW180)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE180<>\"\",\"\",'NGER input 2'!CX180)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW180=\"\",\"\",'NGER input 2'!CP180-'NGER input 2'!AW180)","v":""},{"$f":"IF('NGER input 2'!AX180=\"\",\"\",'NGER input 2'!$G180*'NGER input 2'!K180+'NGER input 2'!$H180*'NGER input 2'!T180+'NGER input 2'!$I180*'NGER input 2'!AC180-'NGER input 2'!AX180)","v":""},{"$f":"IF('NGER input 2'!AY180=\"\",\"\",'NGER input 2'!$G180*'NGER input 2'!L180+'NGER input 2'!$H180*'NGER input 2'!U180+'NGER input 2'!$I180*'NGER input 2'!AD180-'NGER input 2'!AY180)","v":""},{"$f":"IF('NGER input 2'!AZ180=\"\",\"\",'NGER input 2'!$G180*'NGER input 2'!M180+'NGER input 2'!$H180*'NGER input 2'!V180+'NGER input 2'!$I180*'NGER input 2'!AE180-'NGER input 2'!AZ180)","v":""},{"$f":"IF('NGER input 2'!BA180=\"\",\"\",'NGER input 2'!$G180*'NGER input 2'!N180+'NGER input 2'!$H180*'NGER input 2'!W180+'NGER input 2'!$I180*'NGER input 2'!AF180-'NGER input 2'!BA180)","v":""},{"$f":"IF('NGER input 2'!BB180=\"\",\"\",'NGER input 2'!$G180*'NGER input 2'!O180+'NGER input 2'!$H180*'NGER input 2'!X180+'NGER input 2'!$I180*'NGER input 2'!AG180-'NGER input 2'!BB180)","v":""},{"$f":"IF('NGER input 2'!BC180=\"\",\"\",'NGER input 2'!$G180*'NGER input 2'!P180+'NGER input 2'!$H180*'NGER input 2'!Y180+'NGER input 2'!$I180*'NGER input 2'!AH180-'NGER input 2'!BC180)","v":""},{"$f":"IF('NGER input 2'!BD180=\"\",\"\",'NGER input 2'!$G180*'NGER input 2'!Q180+'NGER input 2'!$H180*'NGER input 2'!Z180+'NGER input 2'!$I180*'NGER input 2'!AI180-'NGER input 2'!BD180)","v":""},{"$f":"IF('NGER input 2'!BE180=\"\",\"\",'NGER input 2'!$G180*'NGER input 2'!R180+'NGER input 2'!$H180*'NGER input 2'!AA180+'NGER input 2'!$I180*'NGER input 2'!AJ180-'NGER input 2'!BE180)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG180,IF('NGER input 1'!$B$6>1,GG180*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH180,IF('NGER input 1'!$B$6>1,GH180*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI180,IF('NGER input 1'!$B$6>1,GI180*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ180,IF('NGER input 1'!$B$6>1,GJ180*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK180,IF('NGER input 1'!$B$6>1,GK180*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL180,IF('NGER input 1'!$B$6>1,GL180*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM180,IF('NGER input 1'!$B$6>1,GM180*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN180,IF('NGER input 1'!$B$6>1,GN180*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO180,IF('NGER input 1'!$B$6>1,GO180*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP180,IF('NGER input 1'!$B$6>1,GP180*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[177,0,0,0,0,null,{"$f":"IF(OR($F181='Common parameters'!$EQ$8,$F181=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F181='Common parameters'!$EQ$4,$F181='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F181='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F181='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F181='Common parameters'!$EQ$8,$F181=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F181='Common parameters'!$EQ$4,$F181='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F181='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F181='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW181<>\"\",AW181,'NGER input 2'!CP181+((SUM('NGER input 2'!$DH181:$DP181)*'NGER input 2'!CP181)/(SUM('NGER input 2'!$CY181:$DG181))))","v":{"$error":"#N/A"}},{"$f":"IF(AX181<>\"\",AX181,'NGER input 2'!CQ181+((SUM('NGER input 2'!$DH181:$DP181)*'NGER input 2'!CQ181)/(SUM('NGER input 2'!$CY181:$DG181))))","v":{"$error":"#N/A"}},{"$f":"IF(AY181<>\"\",AY181,'NGER input 2'!CR181+((SUM('NGER input 2'!$DH181:$DP181)*'NGER input 2'!CR181)/(SUM('NGER input 2'!$CY181:$DG181))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ181<>\"\",AZ181,'NGER input 2'!CS181+((SUM('NGER input 2'!$DH181:$DP181)*'NGER input 2'!CS181)/(SUM('NGER input 2'!$CY181:$DG181))))","v":{"$error":"#N/A"}},{"$f":"IF(BA181<>\"\",BA181,'NGER input 2'!CT181+((SUM('NGER input 2'!$DH181:$DP181)*'NGER input 2'!CT181)/(SUM('NGER input 2'!$CY181:$DG181))))","v":{"$error":"#N/A"}},{"$f":"IF(BB181<>\"\",BB181,'NGER input 2'!CU181+((SUM('NGER input 2'!$DH181:$DP181)*'NGER input 2'!CU181)/(SUM('NGER input 2'!$CY181:$DG181))))","v":{"$error":"#N/A"}},{"$f":"IF(BC181<>\"\",BC181,'NGER input 2'!CV181+((SUM('NGER input 2'!$DH181:$DP181)*'NGER input 2'!CV181)/(SUM('NGER input 2'!$CY181:$DG181))))","v":{"$error":"#N/A"}},{"$f":"IF(BD181<>\"\",BD181,'NGER input 2'!CW181+((SUM('NGER input 2'!$DH181:$DP181)*'NGER input 2'!CW181)/(SUM('NGER input 2'!$CY181:$DG181))))","v":{"$error":"#N/A"}},{"$f":"IF(BE181<>\"\",BE181,'NGER input 2'!CX181+((SUM('NGER input 2'!$DH181:$DP181)*'NGER input 2'!CX181)/(SUM('NGER input 2'!$CY181:$DG181))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G181*'NGER input 2'!J181+'NGER input 2'!$H181*'NGER input 2'!S181+'NGER input 2'!$I181*'NGER input 2'!AB181","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G181*'NGER input 2'!K181+'NGER input 2'!$H181*'NGER input 2'!T181+'NGER input 2'!$I181*'NGER input 2'!AC181","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G181*'NGER input 2'!L181+'NGER input 2'!$H181*'NGER input 2'!U181+'NGER input 2'!$I181*'NGER input 2'!AD181","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G181*'NGER input 2'!M181+'NGER input 2'!$H181*'NGER input 2'!V181+'NGER input 2'!$I181*'NGER input 2'!AE181","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G181*'NGER input 2'!N181+'NGER input 2'!$H181*'NGER input 2'!W181+'NGER input 2'!$I181*'NGER input 2'!AF181","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G181*'NGER input 2'!O181+'NGER input 2'!$H181*'NGER input 2'!X181+'NGER input 2'!$I181*'NGER input 2'!AG181","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G181*'NGER input 2'!P181+'NGER input 2'!$H181*'NGER input 2'!Y181+'NGER input 2'!$I181*'NGER input 2'!AH181","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G181*'NGER input 2'!Q181+'NGER input 2'!$H181*'NGER input 2'!Z181+'NGER input 2'!$I181*'NGER input 2'!AI181","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G181*'NGER input 2'!R181+'NGER input 2'!$H181*'NGER input 2'!AA181+'NGER input 2'!$I181*'NGER input 2'!AJ181","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW181<>\"\",\"\",'NGER input 2'!CP181)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX181<>\"\",\"\",'NGER input 2'!CQ181)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY181<>\"\",\"\",'NGER input 2'!CR181)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ181<>\"\",\"\",'NGER input 2'!CS181)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA181<>\"\",\"\",'NGER input 2'!CT181)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB181<>\"\",\"\",'NGER input 2'!CU181)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC181<>\"\",\"\",'NGER input 2'!CV181)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD181<>\"\",\"\",'NGER input 2'!CW181)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE181<>\"\",\"\",'NGER input 2'!CX181)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW181=\"\",\"\",'NGER input 2'!CP181-'NGER input 2'!AW181)","v":""},{"$f":"IF('NGER input 2'!AX181=\"\",\"\",'NGER input 2'!$G181*'NGER input 2'!K181+'NGER input 2'!$H181*'NGER input 2'!T181+'NGER input 2'!$I181*'NGER input 2'!AC181-'NGER input 2'!AX181)","v":""},{"$f":"IF('NGER input 2'!AY181=\"\",\"\",'NGER input 2'!$G181*'NGER input 2'!L181+'NGER input 2'!$H181*'NGER input 2'!U181+'NGER input 2'!$I181*'NGER input 2'!AD181-'NGER input 2'!AY181)","v":""},{"$f":"IF('NGER input 2'!AZ181=\"\",\"\",'NGER input 2'!$G181*'NGER input 2'!M181+'NGER input 2'!$H181*'NGER input 2'!V181+'NGER input 2'!$I181*'NGER input 2'!AE181-'NGER input 2'!AZ181)","v":""},{"$f":"IF('NGER input 2'!BA181=\"\",\"\",'NGER input 2'!$G181*'NGER input 2'!N181+'NGER input 2'!$H181*'NGER input 2'!W181+'NGER input 2'!$I181*'NGER input 2'!AF181-'NGER input 2'!BA181)","v":""},{"$f":"IF('NGER input 2'!BB181=\"\",\"\",'NGER input 2'!$G181*'NGER input 2'!O181+'NGER input 2'!$H181*'NGER input 2'!X181+'NGER input 2'!$I181*'NGER input 2'!AG181-'NGER input 2'!BB181)","v":""},{"$f":"IF('NGER input 2'!BC181=\"\",\"\",'NGER input 2'!$G181*'NGER input 2'!P181+'NGER input 2'!$H181*'NGER input 2'!Y181+'NGER input 2'!$I181*'NGER input 2'!AH181-'NGER input 2'!BC181)","v":""},{"$f":"IF('NGER input 2'!BD181=\"\",\"\",'NGER input 2'!$G181*'NGER input 2'!Q181+'NGER input 2'!$H181*'NGER input 2'!Z181+'NGER input 2'!$I181*'NGER input 2'!AI181-'NGER input 2'!BD181)","v":""},{"$f":"IF('NGER input 2'!BE181=\"\",\"\",'NGER input 2'!$G181*'NGER input 2'!R181+'NGER input 2'!$H181*'NGER input 2'!AA181+'NGER input 2'!$I181*'NGER input 2'!AJ181-'NGER input 2'!BE181)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG181,IF('NGER input 1'!$B$6>1,GG181*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH181,IF('NGER input 1'!$B$6>1,GH181*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI181,IF('NGER input 1'!$B$6>1,GI181*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ181,IF('NGER input 1'!$B$6>1,GJ181*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK181,IF('NGER input 1'!$B$6>1,GK181*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL181,IF('NGER input 1'!$B$6>1,GL181*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM181,IF('NGER input 1'!$B$6>1,GM181*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN181,IF('NGER input 1'!$B$6>1,GN181*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO181,IF('NGER input 1'!$B$6>1,GO181*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP181,IF('NGER input 1'!$B$6>1,GP181*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[178,0,0,0,0,null,{"$f":"IF(OR($F182='Common parameters'!$EQ$8,$F182=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F182='Common parameters'!$EQ$4,$F182='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F182='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F182='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F182='Common parameters'!$EQ$8,$F182=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F182='Common parameters'!$EQ$4,$F182='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F182='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F182='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW182<>\"\",AW182,'NGER input 2'!CP182+((SUM('NGER input 2'!$DH182:$DP182)*'NGER input 2'!CP182)/(SUM('NGER input 2'!$CY182:$DG182))))","v":{"$error":"#N/A"}},{"$f":"IF(AX182<>\"\",AX182,'NGER input 2'!CQ182+((SUM('NGER input 2'!$DH182:$DP182)*'NGER input 2'!CQ182)/(SUM('NGER input 2'!$CY182:$DG182))))","v":{"$error":"#N/A"}},{"$f":"IF(AY182<>\"\",AY182,'NGER input 2'!CR182+((SUM('NGER input 2'!$DH182:$DP182)*'NGER input 2'!CR182)/(SUM('NGER input 2'!$CY182:$DG182))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ182<>\"\",AZ182,'NGER input 2'!CS182+((SUM('NGER input 2'!$DH182:$DP182)*'NGER input 2'!CS182)/(SUM('NGER input 2'!$CY182:$DG182))))","v":{"$error":"#N/A"}},{"$f":"IF(BA182<>\"\",BA182,'NGER input 2'!CT182+((SUM('NGER input 2'!$DH182:$DP182)*'NGER input 2'!CT182)/(SUM('NGER input 2'!$CY182:$DG182))))","v":{"$error":"#N/A"}},{"$f":"IF(BB182<>\"\",BB182,'NGER input 2'!CU182+((SUM('NGER input 2'!$DH182:$DP182)*'NGER input 2'!CU182)/(SUM('NGER input 2'!$CY182:$DG182))))","v":{"$error":"#N/A"}},{"$f":"IF(BC182<>\"\",BC182,'NGER input 2'!CV182+((SUM('NGER input 2'!$DH182:$DP182)*'NGER input 2'!CV182)/(SUM('NGER input 2'!$CY182:$DG182))))","v":{"$error":"#N/A"}},{"$f":"IF(BD182<>\"\",BD182,'NGER input 2'!CW182+((SUM('NGER input 2'!$DH182:$DP182)*'NGER input 2'!CW182)/(SUM('NGER input 2'!$CY182:$DG182))))","v":{"$error":"#N/A"}},{"$f":"IF(BE182<>\"\",BE182,'NGER input 2'!CX182+((SUM('NGER input 2'!$DH182:$DP182)*'NGER input 2'!CX182)/(SUM('NGER input 2'!$CY182:$DG182))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G182*'NGER input 2'!J182+'NGER input 2'!$H182*'NGER input 2'!S182+'NGER input 2'!$I182*'NGER input 2'!AB182","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G182*'NGER input 2'!K182+'NGER input 2'!$H182*'NGER input 2'!T182+'NGER input 2'!$I182*'NGER input 2'!AC182","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G182*'NGER input 2'!L182+'NGER input 2'!$H182*'NGER input 2'!U182+'NGER input 2'!$I182*'NGER input 2'!AD182","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G182*'NGER input 2'!M182+'NGER input 2'!$H182*'NGER input 2'!V182+'NGER input 2'!$I182*'NGER input 2'!AE182","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G182*'NGER input 2'!N182+'NGER input 2'!$H182*'NGER input 2'!W182+'NGER input 2'!$I182*'NGER input 2'!AF182","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G182*'NGER input 2'!O182+'NGER input 2'!$H182*'NGER input 2'!X182+'NGER input 2'!$I182*'NGER input 2'!AG182","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G182*'NGER input 2'!P182+'NGER input 2'!$H182*'NGER input 2'!Y182+'NGER input 2'!$I182*'NGER input 2'!AH182","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G182*'NGER input 2'!Q182+'NGER input 2'!$H182*'NGER input 2'!Z182+'NGER input 2'!$I182*'NGER input 2'!AI182","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G182*'NGER input 2'!R182+'NGER input 2'!$H182*'NGER input 2'!AA182+'NGER input 2'!$I182*'NGER input 2'!AJ182","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW182<>\"\",\"\",'NGER input 2'!CP182)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX182<>\"\",\"\",'NGER input 2'!CQ182)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY182<>\"\",\"\",'NGER input 2'!CR182)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ182<>\"\",\"\",'NGER input 2'!CS182)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA182<>\"\",\"\",'NGER input 2'!CT182)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB182<>\"\",\"\",'NGER input 2'!CU182)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC182<>\"\",\"\",'NGER input 2'!CV182)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD182<>\"\",\"\",'NGER input 2'!CW182)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE182<>\"\",\"\",'NGER input 2'!CX182)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW182=\"\",\"\",'NGER input 2'!CP182-'NGER input 2'!AW182)","v":""},{"$f":"IF('NGER input 2'!AX182=\"\",\"\",'NGER input 2'!$G182*'NGER input 2'!K182+'NGER input 2'!$H182*'NGER input 2'!T182+'NGER input 2'!$I182*'NGER input 2'!AC182-'NGER input 2'!AX182)","v":""},{"$f":"IF('NGER input 2'!AY182=\"\",\"\",'NGER input 2'!$G182*'NGER input 2'!L182+'NGER input 2'!$H182*'NGER input 2'!U182+'NGER input 2'!$I182*'NGER input 2'!AD182-'NGER input 2'!AY182)","v":""},{"$f":"IF('NGER input 2'!AZ182=\"\",\"\",'NGER input 2'!$G182*'NGER input 2'!M182+'NGER input 2'!$H182*'NGER input 2'!V182+'NGER input 2'!$I182*'NGER input 2'!AE182-'NGER input 2'!AZ182)","v":""},{"$f":"IF('NGER input 2'!BA182=\"\",\"\",'NGER input 2'!$G182*'NGER input 2'!N182+'NGER input 2'!$H182*'NGER input 2'!W182+'NGER input 2'!$I182*'NGER input 2'!AF182-'NGER input 2'!BA182)","v":""},{"$f":"IF('NGER input 2'!BB182=\"\",\"\",'NGER input 2'!$G182*'NGER input 2'!O182+'NGER input 2'!$H182*'NGER input 2'!X182+'NGER input 2'!$I182*'NGER input 2'!AG182-'NGER input 2'!BB182)","v":""},{"$f":"IF('NGER input 2'!BC182=\"\",\"\",'NGER input 2'!$G182*'NGER input 2'!P182+'NGER input 2'!$H182*'NGER input 2'!Y182+'NGER input 2'!$I182*'NGER input 2'!AH182-'NGER input 2'!BC182)","v":""},{"$f":"IF('NGER input 2'!BD182=\"\",\"\",'NGER input 2'!$G182*'NGER input 2'!Q182+'NGER input 2'!$H182*'NGER input 2'!Z182+'NGER input 2'!$I182*'NGER input 2'!AI182-'NGER input 2'!BD182)","v":""},{"$f":"IF('NGER input 2'!BE182=\"\",\"\",'NGER input 2'!$G182*'NGER input 2'!R182+'NGER input 2'!$H182*'NGER input 2'!AA182+'NGER input 2'!$I182*'NGER input 2'!AJ182-'NGER input 2'!BE182)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG182,IF('NGER input 1'!$B$6>1,GG182*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH182,IF('NGER input 1'!$B$6>1,GH182*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI182,IF('NGER input 1'!$B$6>1,GI182*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ182,IF('NGER input 1'!$B$6>1,GJ182*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK182,IF('NGER input 1'!$B$6>1,GK182*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL182,IF('NGER input 1'!$B$6>1,GL182*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM182,IF('NGER input 1'!$B$6>1,GM182*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN182,IF('NGER input 1'!$B$6>1,GN182*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO182,IF('NGER input 1'!$B$6>1,GO182*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP182,IF('NGER input 1'!$B$6>1,GP182*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[179,0,0,0,0,null,{"$f":"IF(OR($F183='Common parameters'!$EQ$8,$F183=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F183='Common parameters'!$EQ$4,$F183='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F183='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F183='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F183='Common parameters'!$EQ$8,$F183=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F183='Common parameters'!$EQ$4,$F183='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F183='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F183='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW183<>\"\",AW183,'NGER input 2'!CP183+((SUM('NGER input 2'!$DH183:$DP183)*'NGER input 2'!CP183)/(SUM('NGER input 2'!$CY183:$DG183))))","v":{"$error":"#N/A"}},{"$f":"IF(AX183<>\"\",AX183,'NGER input 2'!CQ183+((SUM('NGER input 2'!$DH183:$DP183)*'NGER input 2'!CQ183)/(SUM('NGER input 2'!$CY183:$DG183))))","v":{"$error":"#N/A"}},{"$f":"IF(AY183<>\"\",AY183,'NGER input 2'!CR183+((SUM('NGER input 2'!$DH183:$DP183)*'NGER input 2'!CR183)/(SUM('NGER input 2'!$CY183:$DG183))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ183<>\"\",AZ183,'NGER input 2'!CS183+((SUM('NGER input 2'!$DH183:$DP183)*'NGER input 2'!CS183)/(SUM('NGER input 2'!$CY183:$DG183))))","v":{"$error":"#N/A"}},{"$f":"IF(BA183<>\"\",BA183,'NGER input 2'!CT183+((SUM('NGER input 2'!$DH183:$DP183)*'NGER input 2'!CT183)/(SUM('NGER input 2'!$CY183:$DG183))))","v":{"$error":"#N/A"}},{"$f":"IF(BB183<>\"\",BB183,'NGER input 2'!CU183+((SUM('NGER input 2'!$DH183:$DP183)*'NGER input 2'!CU183)/(SUM('NGER input 2'!$CY183:$DG183))))","v":{"$error":"#N/A"}},{"$f":"IF(BC183<>\"\",BC183,'NGER input 2'!CV183+((SUM('NGER input 2'!$DH183:$DP183)*'NGER input 2'!CV183)/(SUM('NGER input 2'!$CY183:$DG183))))","v":{"$error":"#N/A"}},{"$f":"IF(BD183<>\"\",BD183,'NGER input 2'!CW183+((SUM('NGER input 2'!$DH183:$DP183)*'NGER input 2'!CW183)/(SUM('NGER input 2'!$CY183:$DG183))))","v":{"$error":"#N/A"}},{"$f":"IF(BE183<>\"\",BE183,'NGER input 2'!CX183+((SUM('NGER input 2'!$DH183:$DP183)*'NGER input 2'!CX183)/(SUM('NGER input 2'!$CY183:$DG183))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G183*'NGER input 2'!J183+'NGER input 2'!$H183*'NGER input 2'!S183+'NGER input 2'!$I183*'NGER input 2'!AB183","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G183*'NGER input 2'!K183+'NGER input 2'!$H183*'NGER input 2'!T183+'NGER input 2'!$I183*'NGER input 2'!AC183","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G183*'NGER input 2'!L183+'NGER input 2'!$H183*'NGER input 2'!U183+'NGER input 2'!$I183*'NGER input 2'!AD183","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G183*'NGER input 2'!M183+'NGER input 2'!$H183*'NGER input 2'!V183+'NGER input 2'!$I183*'NGER input 2'!AE183","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G183*'NGER input 2'!N183+'NGER input 2'!$H183*'NGER input 2'!W183+'NGER input 2'!$I183*'NGER input 2'!AF183","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G183*'NGER input 2'!O183+'NGER input 2'!$H183*'NGER input 2'!X183+'NGER input 2'!$I183*'NGER input 2'!AG183","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G183*'NGER input 2'!P183+'NGER input 2'!$H183*'NGER input 2'!Y183+'NGER input 2'!$I183*'NGER input 2'!AH183","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G183*'NGER input 2'!Q183+'NGER input 2'!$H183*'NGER input 2'!Z183+'NGER input 2'!$I183*'NGER input 2'!AI183","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G183*'NGER input 2'!R183+'NGER input 2'!$H183*'NGER input 2'!AA183+'NGER input 2'!$I183*'NGER input 2'!AJ183","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW183<>\"\",\"\",'NGER input 2'!CP183)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX183<>\"\",\"\",'NGER input 2'!CQ183)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY183<>\"\",\"\",'NGER input 2'!CR183)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ183<>\"\",\"\",'NGER input 2'!CS183)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA183<>\"\",\"\",'NGER input 2'!CT183)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB183<>\"\",\"\",'NGER input 2'!CU183)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC183<>\"\",\"\",'NGER input 2'!CV183)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD183<>\"\",\"\",'NGER input 2'!CW183)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE183<>\"\",\"\",'NGER input 2'!CX183)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW183=\"\",\"\",'NGER input 2'!CP183-'NGER input 2'!AW183)","v":""},{"$f":"IF('NGER input 2'!AX183=\"\",\"\",'NGER input 2'!$G183*'NGER input 2'!K183+'NGER input 2'!$H183*'NGER input 2'!T183+'NGER input 2'!$I183*'NGER input 2'!AC183-'NGER input 2'!AX183)","v":""},{"$f":"IF('NGER input 2'!AY183=\"\",\"\",'NGER input 2'!$G183*'NGER input 2'!L183+'NGER input 2'!$H183*'NGER input 2'!U183+'NGER input 2'!$I183*'NGER input 2'!AD183-'NGER input 2'!AY183)","v":""},{"$f":"IF('NGER input 2'!AZ183=\"\",\"\",'NGER input 2'!$G183*'NGER input 2'!M183+'NGER input 2'!$H183*'NGER input 2'!V183+'NGER input 2'!$I183*'NGER input 2'!AE183-'NGER input 2'!AZ183)","v":""},{"$f":"IF('NGER input 2'!BA183=\"\",\"\",'NGER input 2'!$G183*'NGER input 2'!N183+'NGER input 2'!$H183*'NGER input 2'!W183+'NGER input 2'!$I183*'NGER input 2'!AF183-'NGER input 2'!BA183)","v":""},{"$f":"IF('NGER input 2'!BB183=\"\",\"\",'NGER input 2'!$G183*'NGER input 2'!O183+'NGER input 2'!$H183*'NGER input 2'!X183+'NGER input 2'!$I183*'NGER input 2'!AG183-'NGER input 2'!BB183)","v":""},{"$f":"IF('NGER input 2'!BC183=\"\",\"\",'NGER input 2'!$G183*'NGER input 2'!P183+'NGER input 2'!$H183*'NGER input 2'!Y183+'NGER input 2'!$I183*'NGER input 2'!AH183-'NGER input 2'!BC183)","v":""},{"$f":"IF('NGER input 2'!BD183=\"\",\"\",'NGER input 2'!$G183*'NGER input 2'!Q183+'NGER input 2'!$H183*'NGER input 2'!Z183+'NGER input 2'!$I183*'NGER input 2'!AI183-'NGER input 2'!BD183)","v":""},{"$f":"IF('NGER input 2'!BE183=\"\",\"\",'NGER input 2'!$G183*'NGER input 2'!R183+'NGER input 2'!$H183*'NGER input 2'!AA183+'NGER input 2'!$I183*'NGER input 2'!AJ183-'NGER input 2'!BE183)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG183,IF('NGER input 1'!$B$6>1,GG183*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH183,IF('NGER input 1'!$B$6>1,GH183*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI183,IF('NGER input 1'!$B$6>1,GI183*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ183,IF('NGER input 1'!$B$6>1,GJ183*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK183,IF('NGER input 1'!$B$6>1,GK183*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL183,IF('NGER input 1'!$B$6>1,GL183*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM183,IF('NGER input 1'!$B$6>1,GM183*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN183,IF('NGER input 1'!$B$6>1,GN183*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO183,IF('NGER input 1'!$B$6>1,GO183*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP183,IF('NGER input 1'!$B$6>1,GP183*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[180,0,0,0,0,null,{"$f":"IF(OR($F184='Common parameters'!$EQ$8,$F184=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F184='Common parameters'!$EQ$4,$F184='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F184='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F184='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F184='Common parameters'!$EQ$8,$F184=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F184='Common parameters'!$EQ$4,$F184='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F184='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F184='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW184<>\"\",AW184,'NGER input 2'!CP184+((SUM('NGER input 2'!$DH184:$DP184)*'NGER input 2'!CP184)/(SUM('NGER input 2'!$CY184:$DG184))))","v":{"$error":"#N/A"}},{"$f":"IF(AX184<>\"\",AX184,'NGER input 2'!CQ184+((SUM('NGER input 2'!$DH184:$DP184)*'NGER input 2'!CQ184)/(SUM('NGER input 2'!$CY184:$DG184))))","v":{"$error":"#N/A"}},{"$f":"IF(AY184<>\"\",AY184,'NGER input 2'!CR184+((SUM('NGER input 2'!$DH184:$DP184)*'NGER input 2'!CR184)/(SUM('NGER input 2'!$CY184:$DG184))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ184<>\"\",AZ184,'NGER input 2'!CS184+((SUM('NGER input 2'!$DH184:$DP184)*'NGER input 2'!CS184)/(SUM('NGER input 2'!$CY184:$DG184))))","v":{"$error":"#N/A"}},{"$f":"IF(BA184<>\"\",BA184,'NGER input 2'!CT184+((SUM('NGER input 2'!$DH184:$DP184)*'NGER input 2'!CT184)/(SUM('NGER input 2'!$CY184:$DG184))))","v":{"$error":"#N/A"}},{"$f":"IF(BB184<>\"\",BB184,'NGER input 2'!CU184+((SUM('NGER input 2'!$DH184:$DP184)*'NGER input 2'!CU184)/(SUM('NGER input 2'!$CY184:$DG184))))","v":{"$error":"#N/A"}},{"$f":"IF(BC184<>\"\",BC184,'NGER input 2'!CV184+((SUM('NGER input 2'!$DH184:$DP184)*'NGER input 2'!CV184)/(SUM('NGER input 2'!$CY184:$DG184))))","v":{"$error":"#N/A"}},{"$f":"IF(BD184<>\"\",BD184,'NGER input 2'!CW184+((SUM('NGER input 2'!$DH184:$DP184)*'NGER input 2'!CW184)/(SUM('NGER input 2'!$CY184:$DG184))))","v":{"$error":"#N/A"}},{"$f":"IF(BE184<>\"\",BE184,'NGER input 2'!CX184+((SUM('NGER input 2'!$DH184:$DP184)*'NGER input 2'!CX184)/(SUM('NGER input 2'!$CY184:$DG184))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G184*'NGER input 2'!J184+'NGER input 2'!$H184*'NGER input 2'!S184+'NGER input 2'!$I184*'NGER input 2'!AB184","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G184*'NGER input 2'!K184+'NGER input 2'!$H184*'NGER input 2'!T184+'NGER input 2'!$I184*'NGER input 2'!AC184","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G184*'NGER input 2'!L184+'NGER input 2'!$H184*'NGER input 2'!U184+'NGER input 2'!$I184*'NGER input 2'!AD184","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G184*'NGER input 2'!M184+'NGER input 2'!$H184*'NGER input 2'!V184+'NGER input 2'!$I184*'NGER input 2'!AE184","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G184*'NGER input 2'!N184+'NGER input 2'!$H184*'NGER input 2'!W184+'NGER input 2'!$I184*'NGER input 2'!AF184","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G184*'NGER input 2'!O184+'NGER input 2'!$H184*'NGER input 2'!X184+'NGER input 2'!$I184*'NGER input 2'!AG184","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G184*'NGER input 2'!P184+'NGER input 2'!$H184*'NGER input 2'!Y184+'NGER input 2'!$I184*'NGER input 2'!AH184","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G184*'NGER input 2'!Q184+'NGER input 2'!$H184*'NGER input 2'!Z184+'NGER input 2'!$I184*'NGER input 2'!AI184","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G184*'NGER input 2'!R184+'NGER input 2'!$H184*'NGER input 2'!AA184+'NGER input 2'!$I184*'NGER input 2'!AJ184","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW184<>\"\",\"\",'NGER input 2'!CP184)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX184<>\"\",\"\",'NGER input 2'!CQ184)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY184<>\"\",\"\",'NGER input 2'!CR184)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ184<>\"\",\"\",'NGER input 2'!CS184)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA184<>\"\",\"\",'NGER input 2'!CT184)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB184<>\"\",\"\",'NGER input 2'!CU184)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC184<>\"\",\"\",'NGER input 2'!CV184)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD184<>\"\",\"\",'NGER input 2'!CW184)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE184<>\"\",\"\",'NGER input 2'!CX184)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW184=\"\",\"\",'NGER input 2'!CP184-'NGER input 2'!AW184)","v":""},{"$f":"IF('NGER input 2'!AX184=\"\",\"\",'NGER input 2'!$G184*'NGER input 2'!K184+'NGER input 2'!$H184*'NGER input 2'!T184+'NGER input 2'!$I184*'NGER input 2'!AC184-'NGER input 2'!AX184)","v":""},{"$f":"IF('NGER input 2'!AY184=\"\",\"\",'NGER input 2'!$G184*'NGER input 2'!L184+'NGER input 2'!$H184*'NGER input 2'!U184+'NGER input 2'!$I184*'NGER input 2'!AD184-'NGER input 2'!AY184)","v":""},{"$f":"IF('NGER input 2'!AZ184=\"\",\"\",'NGER input 2'!$G184*'NGER input 2'!M184+'NGER input 2'!$H184*'NGER input 2'!V184+'NGER input 2'!$I184*'NGER input 2'!AE184-'NGER input 2'!AZ184)","v":""},{"$f":"IF('NGER input 2'!BA184=\"\",\"\",'NGER input 2'!$G184*'NGER input 2'!N184+'NGER input 2'!$H184*'NGER input 2'!W184+'NGER input 2'!$I184*'NGER input 2'!AF184-'NGER input 2'!BA184)","v":""},{"$f":"IF('NGER input 2'!BB184=\"\",\"\",'NGER input 2'!$G184*'NGER input 2'!O184+'NGER input 2'!$H184*'NGER input 2'!X184+'NGER input 2'!$I184*'NGER input 2'!AG184-'NGER input 2'!BB184)","v":""},{"$f":"IF('NGER input 2'!BC184=\"\",\"\",'NGER input 2'!$G184*'NGER input 2'!P184+'NGER input 2'!$H184*'NGER input 2'!Y184+'NGER input 2'!$I184*'NGER input 2'!AH184-'NGER input 2'!BC184)","v":""},{"$f":"IF('NGER input 2'!BD184=\"\",\"\",'NGER input 2'!$G184*'NGER input 2'!Q184+'NGER input 2'!$H184*'NGER input 2'!Z184+'NGER input 2'!$I184*'NGER input 2'!AI184-'NGER input 2'!BD184)","v":""},{"$f":"IF('NGER input 2'!BE184=\"\",\"\",'NGER input 2'!$G184*'NGER input 2'!R184+'NGER input 2'!$H184*'NGER input 2'!AA184+'NGER input 2'!$I184*'NGER input 2'!AJ184-'NGER input 2'!BE184)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG184,IF('NGER input 1'!$B$6>1,GG184*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH184,IF('NGER input 1'!$B$6>1,GH184*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI184,IF('NGER input 1'!$B$6>1,GI184*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ184,IF('NGER input 1'!$B$6>1,GJ184*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK184,IF('NGER input 1'!$B$6>1,GK184*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL184,IF('NGER input 1'!$B$6>1,GL184*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM184,IF('NGER input 1'!$B$6>1,GM184*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN184,IF('NGER input 1'!$B$6>1,GN184*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO184,IF('NGER input 1'!$B$6>1,GO184*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP184,IF('NGER input 1'!$B$6>1,GP184*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[181,0,0,0,0,null,{"$f":"IF(OR($F185='Common parameters'!$EQ$8,$F185=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F185='Common parameters'!$EQ$4,$F185='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F185='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F185='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F185='Common parameters'!$EQ$8,$F185=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F185='Common parameters'!$EQ$4,$F185='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F185='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F185='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW185<>\"\",AW185,'NGER input 2'!CP185+((SUM('NGER input 2'!$DH185:$DP185)*'NGER input 2'!CP185)/(SUM('NGER input 2'!$CY185:$DG185))))","v":{"$error":"#N/A"}},{"$f":"IF(AX185<>\"\",AX185,'NGER input 2'!CQ185+((SUM('NGER input 2'!$DH185:$DP185)*'NGER input 2'!CQ185)/(SUM('NGER input 2'!$CY185:$DG185))))","v":{"$error":"#N/A"}},{"$f":"IF(AY185<>\"\",AY185,'NGER input 2'!CR185+((SUM('NGER input 2'!$DH185:$DP185)*'NGER input 2'!CR185)/(SUM('NGER input 2'!$CY185:$DG185))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ185<>\"\",AZ185,'NGER input 2'!CS185+((SUM('NGER input 2'!$DH185:$DP185)*'NGER input 2'!CS185)/(SUM('NGER input 2'!$CY185:$DG185))))","v":{"$error":"#N/A"}},{"$f":"IF(BA185<>\"\",BA185,'NGER input 2'!CT185+((SUM('NGER input 2'!$DH185:$DP185)*'NGER input 2'!CT185)/(SUM('NGER input 2'!$CY185:$DG185))))","v":{"$error":"#N/A"}},{"$f":"IF(BB185<>\"\",BB185,'NGER input 2'!CU185+((SUM('NGER input 2'!$DH185:$DP185)*'NGER input 2'!CU185)/(SUM('NGER input 2'!$CY185:$DG185))))","v":{"$error":"#N/A"}},{"$f":"IF(BC185<>\"\",BC185,'NGER input 2'!CV185+((SUM('NGER input 2'!$DH185:$DP185)*'NGER input 2'!CV185)/(SUM('NGER input 2'!$CY185:$DG185))))","v":{"$error":"#N/A"}},{"$f":"IF(BD185<>\"\",BD185,'NGER input 2'!CW185+((SUM('NGER input 2'!$DH185:$DP185)*'NGER input 2'!CW185)/(SUM('NGER input 2'!$CY185:$DG185))))","v":{"$error":"#N/A"}},{"$f":"IF(BE185<>\"\",BE185,'NGER input 2'!CX185+((SUM('NGER input 2'!$DH185:$DP185)*'NGER input 2'!CX185)/(SUM('NGER input 2'!$CY185:$DG185))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G185*'NGER input 2'!J185+'NGER input 2'!$H185*'NGER input 2'!S185+'NGER input 2'!$I185*'NGER input 2'!AB185","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G185*'NGER input 2'!K185+'NGER input 2'!$H185*'NGER input 2'!T185+'NGER input 2'!$I185*'NGER input 2'!AC185","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G185*'NGER input 2'!L185+'NGER input 2'!$H185*'NGER input 2'!U185+'NGER input 2'!$I185*'NGER input 2'!AD185","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G185*'NGER input 2'!M185+'NGER input 2'!$H185*'NGER input 2'!V185+'NGER input 2'!$I185*'NGER input 2'!AE185","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G185*'NGER input 2'!N185+'NGER input 2'!$H185*'NGER input 2'!W185+'NGER input 2'!$I185*'NGER input 2'!AF185","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G185*'NGER input 2'!O185+'NGER input 2'!$H185*'NGER input 2'!X185+'NGER input 2'!$I185*'NGER input 2'!AG185","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G185*'NGER input 2'!P185+'NGER input 2'!$H185*'NGER input 2'!Y185+'NGER input 2'!$I185*'NGER input 2'!AH185","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G185*'NGER input 2'!Q185+'NGER input 2'!$H185*'NGER input 2'!Z185+'NGER input 2'!$I185*'NGER input 2'!AI185","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G185*'NGER input 2'!R185+'NGER input 2'!$H185*'NGER input 2'!AA185+'NGER input 2'!$I185*'NGER input 2'!AJ185","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW185<>\"\",\"\",'NGER input 2'!CP185)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX185<>\"\",\"\",'NGER input 2'!CQ185)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY185<>\"\",\"\",'NGER input 2'!CR185)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ185<>\"\",\"\",'NGER input 2'!CS185)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA185<>\"\",\"\",'NGER input 2'!CT185)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB185<>\"\",\"\",'NGER input 2'!CU185)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC185<>\"\",\"\",'NGER input 2'!CV185)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD185<>\"\",\"\",'NGER input 2'!CW185)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE185<>\"\",\"\",'NGER input 2'!CX185)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW185=\"\",\"\",'NGER input 2'!CP185-'NGER input 2'!AW185)","v":""},{"$f":"IF('NGER input 2'!AX185=\"\",\"\",'NGER input 2'!$G185*'NGER input 2'!K185+'NGER input 2'!$H185*'NGER input 2'!T185+'NGER input 2'!$I185*'NGER input 2'!AC185-'NGER input 2'!AX185)","v":""},{"$f":"IF('NGER input 2'!AY185=\"\",\"\",'NGER input 2'!$G185*'NGER input 2'!L185+'NGER input 2'!$H185*'NGER input 2'!U185+'NGER input 2'!$I185*'NGER input 2'!AD185-'NGER input 2'!AY185)","v":""},{"$f":"IF('NGER input 2'!AZ185=\"\",\"\",'NGER input 2'!$G185*'NGER input 2'!M185+'NGER input 2'!$H185*'NGER input 2'!V185+'NGER input 2'!$I185*'NGER input 2'!AE185-'NGER input 2'!AZ185)","v":""},{"$f":"IF('NGER input 2'!BA185=\"\",\"\",'NGER input 2'!$G185*'NGER input 2'!N185+'NGER input 2'!$H185*'NGER input 2'!W185+'NGER input 2'!$I185*'NGER input 2'!AF185-'NGER input 2'!BA185)","v":""},{"$f":"IF('NGER input 2'!BB185=\"\",\"\",'NGER input 2'!$G185*'NGER input 2'!O185+'NGER input 2'!$H185*'NGER input 2'!X185+'NGER input 2'!$I185*'NGER input 2'!AG185-'NGER input 2'!BB185)","v":""},{"$f":"IF('NGER input 2'!BC185=\"\",\"\",'NGER input 2'!$G185*'NGER input 2'!P185+'NGER input 2'!$H185*'NGER input 2'!Y185+'NGER input 2'!$I185*'NGER input 2'!AH185-'NGER input 2'!BC185)","v":""},{"$f":"IF('NGER input 2'!BD185=\"\",\"\",'NGER input 2'!$G185*'NGER input 2'!Q185+'NGER input 2'!$H185*'NGER input 2'!Z185+'NGER input 2'!$I185*'NGER input 2'!AI185-'NGER input 2'!BD185)","v":""},{"$f":"IF('NGER input 2'!BE185=\"\",\"\",'NGER input 2'!$G185*'NGER input 2'!R185+'NGER input 2'!$H185*'NGER input 2'!AA185+'NGER input 2'!$I185*'NGER input 2'!AJ185-'NGER input 2'!BE185)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG185,IF('NGER input 1'!$B$6>1,GG185*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH185,IF('NGER input 1'!$B$6>1,GH185*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI185,IF('NGER input 1'!$B$6>1,GI185*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ185,IF('NGER input 1'!$B$6>1,GJ185*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK185,IF('NGER input 1'!$B$6>1,GK185*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL185,IF('NGER input 1'!$B$6>1,GL185*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM185,IF('NGER input 1'!$B$6>1,GM185*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN185,IF('NGER input 1'!$B$6>1,GN185*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO185,IF('NGER input 1'!$B$6>1,GO185*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP185,IF('NGER input 1'!$B$6>1,GP185*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[182,0,0,0,0,null,{"$f":"IF(OR($F186='Common parameters'!$EQ$8,$F186=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F186='Common parameters'!$EQ$4,$F186='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F186='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F186='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F186='Common parameters'!$EQ$8,$F186=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F186='Common parameters'!$EQ$4,$F186='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F186='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F186='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW186<>\"\",AW186,'NGER input 2'!CP186+((SUM('NGER input 2'!$DH186:$DP186)*'NGER input 2'!CP186)/(SUM('NGER input 2'!$CY186:$DG186))))","v":{"$error":"#N/A"}},{"$f":"IF(AX186<>\"\",AX186,'NGER input 2'!CQ186+((SUM('NGER input 2'!$DH186:$DP186)*'NGER input 2'!CQ186)/(SUM('NGER input 2'!$CY186:$DG186))))","v":{"$error":"#N/A"}},{"$f":"IF(AY186<>\"\",AY186,'NGER input 2'!CR186+((SUM('NGER input 2'!$DH186:$DP186)*'NGER input 2'!CR186)/(SUM('NGER input 2'!$CY186:$DG186))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ186<>\"\",AZ186,'NGER input 2'!CS186+((SUM('NGER input 2'!$DH186:$DP186)*'NGER input 2'!CS186)/(SUM('NGER input 2'!$CY186:$DG186))))","v":{"$error":"#N/A"}},{"$f":"IF(BA186<>\"\",BA186,'NGER input 2'!CT186+((SUM('NGER input 2'!$DH186:$DP186)*'NGER input 2'!CT186)/(SUM('NGER input 2'!$CY186:$DG186))))","v":{"$error":"#N/A"}},{"$f":"IF(BB186<>\"\",BB186,'NGER input 2'!CU186+((SUM('NGER input 2'!$DH186:$DP186)*'NGER input 2'!CU186)/(SUM('NGER input 2'!$CY186:$DG186))))","v":{"$error":"#N/A"}},{"$f":"IF(BC186<>\"\",BC186,'NGER input 2'!CV186+((SUM('NGER input 2'!$DH186:$DP186)*'NGER input 2'!CV186)/(SUM('NGER input 2'!$CY186:$DG186))))","v":{"$error":"#N/A"}},{"$f":"IF(BD186<>\"\",BD186,'NGER input 2'!CW186+((SUM('NGER input 2'!$DH186:$DP186)*'NGER input 2'!CW186)/(SUM('NGER input 2'!$CY186:$DG186))))","v":{"$error":"#N/A"}},{"$f":"IF(BE186<>\"\",BE186,'NGER input 2'!CX186+((SUM('NGER input 2'!$DH186:$DP186)*'NGER input 2'!CX186)/(SUM('NGER input 2'!$CY186:$DG186))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G186*'NGER input 2'!J186+'NGER input 2'!$H186*'NGER input 2'!S186+'NGER input 2'!$I186*'NGER input 2'!AB186","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G186*'NGER input 2'!K186+'NGER input 2'!$H186*'NGER input 2'!T186+'NGER input 2'!$I186*'NGER input 2'!AC186","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G186*'NGER input 2'!L186+'NGER input 2'!$H186*'NGER input 2'!U186+'NGER input 2'!$I186*'NGER input 2'!AD186","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G186*'NGER input 2'!M186+'NGER input 2'!$H186*'NGER input 2'!V186+'NGER input 2'!$I186*'NGER input 2'!AE186","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G186*'NGER input 2'!N186+'NGER input 2'!$H186*'NGER input 2'!W186+'NGER input 2'!$I186*'NGER input 2'!AF186","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G186*'NGER input 2'!O186+'NGER input 2'!$H186*'NGER input 2'!X186+'NGER input 2'!$I186*'NGER input 2'!AG186","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G186*'NGER input 2'!P186+'NGER input 2'!$H186*'NGER input 2'!Y186+'NGER input 2'!$I186*'NGER input 2'!AH186","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G186*'NGER input 2'!Q186+'NGER input 2'!$H186*'NGER input 2'!Z186+'NGER input 2'!$I186*'NGER input 2'!AI186","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G186*'NGER input 2'!R186+'NGER input 2'!$H186*'NGER input 2'!AA186+'NGER input 2'!$I186*'NGER input 2'!AJ186","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW186<>\"\",\"\",'NGER input 2'!CP186)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX186<>\"\",\"\",'NGER input 2'!CQ186)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY186<>\"\",\"\",'NGER input 2'!CR186)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ186<>\"\",\"\",'NGER input 2'!CS186)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA186<>\"\",\"\",'NGER input 2'!CT186)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB186<>\"\",\"\",'NGER input 2'!CU186)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC186<>\"\",\"\",'NGER input 2'!CV186)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD186<>\"\",\"\",'NGER input 2'!CW186)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE186<>\"\",\"\",'NGER input 2'!CX186)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW186=\"\",\"\",'NGER input 2'!CP186-'NGER input 2'!AW186)","v":""},{"$f":"IF('NGER input 2'!AX186=\"\",\"\",'NGER input 2'!$G186*'NGER input 2'!K186+'NGER input 2'!$H186*'NGER input 2'!T186+'NGER input 2'!$I186*'NGER input 2'!AC186-'NGER input 2'!AX186)","v":""},{"$f":"IF('NGER input 2'!AY186=\"\",\"\",'NGER input 2'!$G186*'NGER input 2'!L186+'NGER input 2'!$H186*'NGER input 2'!U186+'NGER input 2'!$I186*'NGER input 2'!AD186-'NGER input 2'!AY186)","v":""},{"$f":"IF('NGER input 2'!AZ186=\"\",\"\",'NGER input 2'!$G186*'NGER input 2'!M186+'NGER input 2'!$H186*'NGER input 2'!V186+'NGER input 2'!$I186*'NGER input 2'!AE186-'NGER input 2'!AZ186)","v":""},{"$f":"IF('NGER input 2'!BA186=\"\",\"\",'NGER input 2'!$G186*'NGER input 2'!N186+'NGER input 2'!$H186*'NGER input 2'!W186+'NGER input 2'!$I186*'NGER input 2'!AF186-'NGER input 2'!BA186)","v":""},{"$f":"IF('NGER input 2'!BB186=\"\",\"\",'NGER input 2'!$G186*'NGER input 2'!O186+'NGER input 2'!$H186*'NGER input 2'!X186+'NGER input 2'!$I186*'NGER input 2'!AG186-'NGER input 2'!BB186)","v":""},{"$f":"IF('NGER input 2'!BC186=\"\",\"\",'NGER input 2'!$G186*'NGER input 2'!P186+'NGER input 2'!$H186*'NGER input 2'!Y186+'NGER input 2'!$I186*'NGER input 2'!AH186-'NGER input 2'!BC186)","v":""},{"$f":"IF('NGER input 2'!BD186=\"\",\"\",'NGER input 2'!$G186*'NGER input 2'!Q186+'NGER input 2'!$H186*'NGER input 2'!Z186+'NGER input 2'!$I186*'NGER input 2'!AI186-'NGER input 2'!BD186)","v":""},{"$f":"IF('NGER input 2'!BE186=\"\",\"\",'NGER input 2'!$G186*'NGER input 2'!R186+'NGER input 2'!$H186*'NGER input 2'!AA186+'NGER input 2'!$I186*'NGER input 2'!AJ186-'NGER input 2'!BE186)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG186,IF('NGER input 1'!$B$6>1,GG186*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH186,IF('NGER input 1'!$B$6>1,GH186*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI186,IF('NGER input 1'!$B$6>1,GI186*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ186,IF('NGER input 1'!$B$6>1,GJ186*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK186,IF('NGER input 1'!$B$6>1,GK186*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL186,IF('NGER input 1'!$B$6>1,GL186*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM186,IF('NGER input 1'!$B$6>1,GM186*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN186,IF('NGER input 1'!$B$6>1,GN186*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO186,IF('NGER input 1'!$B$6>1,GO186*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP186,IF('NGER input 1'!$B$6>1,GP186*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[183,0,0,0,0,null,{"$f":"IF(OR($F187='Common parameters'!$EQ$8,$F187=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F187='Common parameters'!$EQ$4,$F187='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F187='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F187='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F187='Common parameters'!$EQ$8,$F187=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F187='Common parameters'!$EQ$4,$F187='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F187='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F187='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW187<>\"\",AW187,'NGER input 2'!CP187+((SUM('NGER input 2'!$DH187:$DP187)*'NGER input 2'!CP187)/(SUM('NGER input 2'!$CY187:$DG187))))","v":{"$error":"#N/A"}},{"$f":"IF(AX187<>\"\",AX187,'NGER input 2'!CQ187+((SUM('NGER input 2'!$DH187:$DP187)*'NGER input 2'!CQ187)/(SUM('NGER input 2'!$CY187:$DG187))))","v":{"$error":"#N/A"}},{"$f":"IF(AY187<>\"\",AY187,'NGER input 2'!CR187+((SUM('NGER input 2'!$DH187:$DP187)*'NGER input 2'!CR187)/(SUM('NGER input 2'!$CY187:$DG187))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ187<>\"\",AZ187,'NGER input 2'!CS187+((SUM('NGER input 2'!$DH187:$DP187)*'NGER input 2'!CS187)/(SUM('NGER input 2'!$CY187:$DG187))))","v":{"$error":"#N/A"}},{"$f":"IF(BA187<>\"\",BA187,'NGER input 2'!CT187+((SUM('NGER input 2'!$DH187:$DP187)*'NGER input 2'!CT187)/(SUM('NGER input 2'!$CY187:$DG187))))","v":{"$error":"#N/A"}},{"$f":"IF(BB187<>\"\",BB187,'NGER input 2'!CU187+((SUM('NGER input 2'!$DH187:$DP187)*'NGER input 2'!CU187)/(SUM('NGER input 2'!$CY187:$DG187))))","v":{"$error":"#N/A"}},{"$f":"IF(BC187<>\"\",BC187,'NGER input 2'!CV187+((SUM('NGER input 2'!$DH187:$DP187)*'NGER input 2'!CV187)/(SUM('NGER input 2'!$CY187:$DG187))))","v":{"$error":"#N/A"}},{"$f":"IF(BD187<>\"\",BD187,'NGER input 2'!CW187+((SUM('NGER input 2'!$DH187:$DP187)*'NGER input 2'!CW187)/(SUM('NGER input 2'!$CY187:$DG187))))","v":{"$error":"#N/A"}},{"$f":"IF(BE187<>\"\",BE187,'NGER input 2'!CX187+((SUM('NGER input 2'!$DH187:$DP187)*'NGER input 2'!CX187)/(SUM('NGER input 2'!$CY187:$DG187))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G187*'NGER input 2'!J187+'NGER input 2'!$H187*'NGER input 2'!S187+'NGER input 2'!$I187*'NGER input 2'!AB187","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G187*'NGER input 2'!K187+'NGER input 2'!$H187*'NGER input 2'!T187+'NGER input 2'!$I187*'NGER input 2'!AC187","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G187*'NGER input 2'!L187+'NGER input 2'!$H187*'NGER input 2'!U187+'NGER input 2'!$I187*'NGER input 2'!AD187","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G187*'NGER input 2'!M187+'NGER input 2'!$H187*'NGER input 2'!V187+'NGER input 2'!$I187*'NGER input 2'!AE187","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G187*'NGER input 2'!N187+'NGER input 2'!$H187*'NGER input 2'!W187+'NGER input 2'!$I187*'NGER input 2'!AF187","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G187*'NGER input 2'!O187+'NGER input 2'!$H187*'NGER input 2'!X187+'NGER input 2'!$I187*'NGER input 2'!AG187","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G187*'NGER input 2'!P187+'NGER input 2'!$H187*'NGER input 2'!Y187+'NGER input 2'!$I187*'NGER input 2'!AH187","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G187*'NGER input 2'!Q187+'NGER input 2'!$H187*'NGER input 2'!Z187+'NGER input 2'!$I187*'NGER input 2'!AI187","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G187*'NGER input 2'!R187+'NGER input 2'!$H187*'NGER input 2'!AA187+'NGER input 2'!$I187*'NGER input 2'!AJ187","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW187<>\"\",\"\",'NGER input 2'!CP187)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX187<>\"\",\"\",'NGER input 2'!CQ187)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY187<>\"\",\"\",'NGER input 2'!CR187)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ187<>\"\",\"\",'NGER input 2'!CS187)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA187<>\"\",\"\",'NGER input 2'!CT187)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB187<>\"\",\"\",'NGER input 2'!CU187)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC187<>\"\",\"\",'NGER input 2'!CV187)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD187<>\"\",\"\",'NGER input 2'!CW187)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE187<>\"\",\"\",'NGER input 2'!CX187)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW187=\"\",\"\",'NGER input 2'!CP187-'NGER input 2'!AW187)","v":""},{"$f":"IF('NGER input 2'!AX187=\"\",\"\",'NGER input 2'!$G187*'NGER input 2'!K187+'NGER input 2'!$H187*'NGER input 2'!T187+'NGER input 2'!$I187*'NGER input 2'!AC187-'NGER input 2'!AX187)","v":""},{"$f":"IF('NGER input 2'!AY187=\"\",\"\",'NGER input 2'!$G187*'NGER input 2'!L187+'NGER input 2'!$H187*'NGER input 2'!U187+'NGER input 2'!$I187*'NGER input 2'!AD187-'NGER input 2'!AY187)","v":""},{"$f":"IF('NGER input 2'!AZ187=\"\",\"\",'NGER input 2'!$G187*'NGER input 2'!M187+'NGER input 2'!$H187*'NGER input 2'!V187+'NGER input 2'!$I187*'NGER input 2'!AE187-'NGER input 2'!AZ187)","v":""},{"$f":"IF('NGER input 2'!BA187=\"\",\"\",'NGER input 2'!$G187*'NGER input 2'!N187+'NGER input 2'!$H187*'NGER input 2'!W187+'NGER input 2'!$I187*'NGER input 2'!AF187-'NGER input 2'!BA187)","v":""},{"$f":"IF('NGER input 2'!BB187=\"\",\"\",'NGER input 2'!$G187*'NGER input 2'!O187+'NGER input 2'!$H187*'NGER input 2'!X187+'NGER input 2'!$I187*'NGER input 2'!AG187-'NGER input 2'!BB187)","v":""},{"$f":"IF('NGER input 2'!BC187=\"\",\"\",'NGER input 2'!$G187*'NGER input 2'!P187+'NGER input 2'!$H187*'NGER input 2'!Y187+'NGER input 2'!$I187*'NGER input 2'!AH187-'NGER input 2'!BC187)","v":""},{"$f":"IF('NGER input 2'!BD187=\"\",\"\",'NGER input 2'!$G187*'NGER input 2'!Q187+'NGER input 2'!$H187*'NGER input 2'!Z187+'NGER input 2'!$I187*'NGER input 2'!AI187-'NGER input 2'!BD187)","v":""},{"$f":"IF('NGER input 2'!BE187=\"\",\"\",'NGER input 2'!$G187*'NGER input 2'!R187+'NGER input 2'!$H187*'NGER input 2'!AA187+'NGER input 2'!$I187*'NGER input 2'!AJ187-'NGER input 2'!BE187)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG187,IF('NGER input 1'!$B$6>1,GG187*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH187,IF('NGER input 1'!$B$6>1,GH187*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI187,IF('NGER input 1'!$B$6>1,GI187*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ187,IF('NGER input 1'!$B$6>1,GJ187*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK187,IF('NGER input 1'!$B$6>1,GK187*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL187,IF('NGER input 1'!$B$6>1,GL187*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM187,IF('NGER input 1'!$B$6>1,GM187*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN187,IF('NGER input 1'!$B$6>1,GN187*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO187,IF('NGER input 1'!$B$6>1,GO187*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP187,IF('NGER input 1'!$B$6>1,GP187*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[184,0,0,0,0,null,{"$f":"IF(OR($F188='Common parameters'!$EQ$8,$F188=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F188='Common parameters'!$EQ$4,$F188='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F188='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F188='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F188='Common parameters'!$EQ$8,$F188=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F188='Common parameters'!$EQ$4,$F188='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F188='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F188='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW188<>\"\",AW188,'NGER input 2'!CP188+((SUM('NGER input 2'!$DH188:$DP188)*'NGER input 2'!CP188)/(SUM('NGER input 2'!$CY188:$DG188))))","v":{"$error":"#N/A"}},{"$f":"IF(AX188<>\"\",AX188,'NGER input 2'!CQ188+((SUM('NGER input 2'!$DH188:$DP188)*'NGER input 2'!CQ188)/(SUM('NGER input 2'!$CY188:$DG188))))","v":{"$error":"#N/A"}},{"$f":"IF(AY188<>\"\",AY188,'NGER input 2'!CR188+((SUM('NGER input 2'!$DH188:$DP188)*'NGER input 2'!CR188)/(SUM('NGER input 2'!$CY188:$DG188))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ188<>\"\",AZ188,'NGER input 2'!CS188+((SUM('NGER input 2'!$DH188:$DP188)*'NGER input 2'!CS188)/(SUM('NGER input 2'!$CY188:$DG188))))","v":{"$error":"#N/A"}},{"$f":"IF(BA188<>\"\",BA188,'NGER input 2'!CT188+((SUM('NGER input 2'!$DH188:$DP188)*'NGER input 2'!CT188)/(SUM('NGER input 2'!$CY188:$DG188))))","v":{"$error":"#N/A"}},{"$f":"IF(BB188<>\"\",BB188,'NGER input 2'!CU188+((SUM('NGER input 2'!$DH188:$DP188)*'NGER input 2'!CU188)/(SUM('NGER input 2'!$CY188:$DG188))))","v":{"$error":"#N/A"}},{"$f":"IF(BC188<>\"\",BC188,'NGER input 2'!CV188+((SUM('NGER input 2'!$DH188:$DP188)*'NGER input 2'!CV188)/(SUM('NGER input 2'!$CY188:$DG188))))","v":{"$error":"#N/A"}},{"$f":"IF(BD188<>\"\",BD188,'NGER input 2'!CW188+((SUM('NGER input 2'!$DH188:$DP188)*'NGER input 2'!CW188)/(SUM('NGER input 2'!$CY188:$DG188))))","v":{"$error":"#N/A"}},{"$f":"IF(BE188<>\"\",BE188,'NGER input 2'!CX188+((SUM('NGER input 2'!$DH188:$DP188)*'NGER input 2'!CX188)/(SUM('NGER input 2'!$CY188:$DG188))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G188*'NGER input 2'!J188+'NGER input 2'!$H188*'NGER input 2'!S188+'NGER input 2'!$I188*'NGER input 2'!AB188","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G188*'NGER input 2'!K188+'NGER input 2'!$H188*'NGER input 2'!T188+'NGER input 2'!$I188*'NGER input 2'!AC188","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G188*'NGER input 2'!L188+'NGER input 2'!$H188*'NGER input 2'!U188+'NGER input 2'!$I188*'NGER input 2'!AD188","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G188*'NGER input 2'!M188+'NGER input 2'!$H188*'NGER input 2'!V188+'NGER input 2'!$I188*'NGER input 2'!AE188","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G188*'NGER input 2'!N188+'NGER input 2'!$H188*'NGER input 2'!W188+'NGER input 2'!$I188*'NGER input 2'!AF188","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G188*'NGER input 2'!O188+'NGER input 2'!$H188*'NGER input 2'!X188+'NGER input 2'!$I188*'NGER input 2'!AG188","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G188*'NGER input 2'!P188+'NGER input 2'!$H188*'NGER input 2'!Y188+'NGER input 2'!$I188*'NGER input 2'!AH188","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G188*'NGER input 2'!Q188+'NGER input 2'!$H188*'NGER input 2'!Z188+'NGER input 2'!$I188*'NGER input 2'!AI188","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G188*'NGER input 2'!R188+'NGER input 2'!$H188*'NGER input 2'!AA188+'NGER input 2'!$I188*'NGER input 2'!AJ188","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW188<>\"\",\"\",'NGER input 2'!CP188)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX188<>\"\",\"\",'NGER input 2'!CQ188)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY188<>\"\",\"\",'NGER input 2'!CR188)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ188<>\"\",\"\",'NGER input 2'!CS188)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA188<>\"\",\"\",'NGER input 2'!CT188)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB188<>\"\",\"\",'NGER input 2'!CU188)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC188<>\"\",\"\",'NGER input 2'!CV188)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD188<>\"\",\"\",'NGER input 2'!CW188)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE188<>\"\",\"\",'NGER input 2'!CX188)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW188=\"\",\"\",'NGER input 2'!CP188-'NGER input 2'!AW188)","v":""},{"$f":"IF('NGER input 2'!AX188=\"\",\"\",'NGER input 2'!$G188*'NGER input 2'!K188+'NGER input 2'!$H188*'NGER input 2'!T188+'NGER input 2'!$I188*'NGER input 2'!AC188-'NGER input 2'!AX188)","v":""},{"$f":"IF('NGER input 2'!AY188=\"\",\"\",'NGER input 2'!$G188*'NGER input 2'!L188+'NGER input 2'!$H188*'NGER input 2'!U188+'NGER input 2'!$I188*'NGER input 2'!AD188-'NGER input 2'!AY188)","v":""},{"$f":"IF('NGER input 2'!AZ188=\"\",\"\",'NGER input 2'!$G188*'NGER input 2'!M188+'NGER input 2'!$H188*'NGER input 2'!V188+'NGER input 2'!$I188*'NGER input 2'!AE188-'NGER input 2'!AZ188)","v":""},{"$f":"IF('NGER input 2'!BA188=\"\",\"\",'NGER input 2'!$G188*'NGER input 2'!N188+'NGER input 2'!$H188*'NGER input 2'!W188+'NGER input 2'!$I188*'NGER input 2'!AF188-'NGER input 2'!BA188)","v":""},{"$f":"IF('NGER input 2'!BB188=\"\",\"\",'NGER input 2'!$G188*'NGER input 2'!O188+'NGER input 2'!$H188*'NGER input 2'!X188+'NGER input 2'!$I188*'NGER input 2'!AG188-'NGER input 2'!BB188)","v":""},{"$f":"IF('NGER input 2'!BC188=\"\",\"\",'NGER input 2'!$G188*'NGER input 2'!P188+'NGER input 2'!$H188*'NGER input 2'!Y188+'NGER input 2'!$I188*'NGER input 2'!AH188-'NGER input 2'!BC188)","v":""},{"$f":"IF('NGER input 2'!BD188=\"\",\"\",'NGER input 2'!$G188*'NGER input 2'!Q188+'NGER input 2'!$H188*'NGER input 2'!Z188+'NGER input 2'!$I188*'NGER input 2'!AI188-'NGER input 2'!BD188)","v":""},{"$f":"IF('NGER input 2'!BE188=\"\",\"\",'NGER input 2'!$G188*'NGER input 2'!R188+'NGER input 2'!$H188*'NGER input 2'!AA188+'NGER input 2'!$I188*'NGER input 2'!AJ188-'NGER input 2'!BE188)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG188,IF('NGER input 1'!$B$6>1,GG188*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH188,IF('NGER input 1'!$B$6>1,GH188*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI188,IF('NGER input 1'!$B$6>1,GI188*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ188,IF('NGER input 1'!$B$6>1,GJ188*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK188,IF('NGER input 1'!$B$6>1,GK188*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL188,IF('NGER input 1'!$B$6>1,GL188*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM188,IF('NGER input 1'!$B$6>1,GM188*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN188,IF('NGER input 1'!$B$6>1,GN188*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO188,IF('NGER input 1'!$B$6>1,GO188*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP188,IF('NGER input 1'!$B$6>1,GP188*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[185,0,0,0,0,null,{"$f":"IF(OR($F189='Common parameters'!$EQ$8,$F189=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F189='Common parameters'!$EQ$4,$F189='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F189='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F189='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F189='Common parameters'!$EQ$8,$F189=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F189='Common parameters'!$EQ$4,$F189='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F189='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F189='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW189<>\"\",AW189,'NGER input 2'!CP189+((SUM('NGER input 2'!$DH189:$DP189)*'NGER input 2'!CP189)/(SUM('NGER input 2'!$CY189:$DG189))))","v":{"$error":"#N/A"}},{"$f":"IF(AX189<>\"\",AX189,'NGER input 2'!CQ189+((SUM('NGER input 2'!$DH189:$DP189)*'NGER input 2'!CQ189)/(SUM('NGER input 2'!$CY189:$DG189))))","v":{"$error":"#N/A"}},{"$f":"IF(AY189<>\"\",AY189,'NGER input 2'!CR189+((SUM('NGER input 2'!$DH189:$DP189)*'NGER input 2'!CR189)/(SUM('NGER input 2'!$CY189:$DG189))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ189<>\"\",AZ189,'NGER input 2'!CS189+((SUM('NGER input 2'!$DH189:$DP189)*'NGER input 2'!CS189)/(SUM('NGER input 2'!$CY189:$DG189))))","v":{"$error":"#N/A"}},{"$f":"IF(BA189<>\"\",BA189,'NGER input 2'!CT189+((SUM('NGER input 2'!$DH189:$DP189)*'NGER input 2'!CT189)/(SUM('NGER input 2'!$CY189:$DG189))))","v":{"$error":"#N/A"}},{"$f":"IF(BB189<>\"\",BB189,'NGER input 2'!CU189+((SUM('NGER input 2'!$DH189:$DP189)*'NGER input 2'!CU189)/(SUM('NGER input 2'!$CY189:$DG189))))","v":{"$error":"#N/A"}},{"$f":"IF(BC189<>\"\",BC189,'NGER input 2'!CV189+((SUM('NGER input 2'!$DH189:$DP189)*'NGER input 2'!CV189)/(SUM('NGER input 2'!$CY189:$DG189))))","v":{"$error":"#N/A"}},{"$f":"IF(BD189<>\"\",BD189,'NGER input 2'!CW189+((SUM('NGER input 2'!$DH189:$DP189)*'NGER input 2'!CW189)/(SUM('NGER input 2'!$CY189:$DG189))))","v":{"$error":"#N/A"}},{"$f":"IF(BE189<>\"\",BE189,'NGER input 2'!CX189+((SUM('NGER input 2'!$DH189:$DP189)*'NGER input 2'!CX189)/(SUM('NGER input 2'!$CY189:$DG189))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G189*'NGER input 2'!J189+'NGER input 2'!$H189*'NGER input 2'!S189+'NGER input 2'!$I189*'NGER input 2'!AB189","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G189*'NGER input 2'!K189+'NGER input 2'!$H189*'NGER input 2'!T189+'NGER input 2'!$I189*'NGER input 2'!AC189","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G189*'NGER input 2'!L189+'NGER input 2'!$H189*'NGER input 2'!U189+'NGER input 2'!$I189*'NGER input 2'!AD189","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G189*'NGER input 2'!M189+'NGER input 2'!$H189*'NGER input 2'!V189+'NGER input 2'!$I189*'NGER input 2'!AE189","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G189*'NGER input 2'!N189+'NGER input 2'!$H189*'NGER input 2'!W189+'NGER input 2'!$I189*'NGER input 2'!AF189","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G189*'NGER input 2'!O189+'NGER input 2'!$H189*'NGER input 2'!X189+'NGER input 2'!$I189*'NGER input 2'!AG189","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G189*'NGER input 2'!P189+'NGER input 2'!$H189*'NGER input 2'!Y189+'NGER input 2'!$I189*'NGER input 2'!AH189","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G189*'NGER input 2'!Q189+'NGER input 2'!$H189*'NGER input 2'!Z189+'NGER input 2'!$I189*'NGER input 2'!AI189","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G189*'NGER input 2'!R189+'NGER input 2'!$H189*'NGER input 2'!AA189+'NGER input 2'!$I189*'NGER input 2'!AJ189","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW189<>\"\",\"\",'NGER input 2'!CP189)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX189<>\"\",\"\",'NGER input 2'!CQ189)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY189<>\"\",\"\",'NGER input 2'!CR189)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ189<>\"\",\"\",'NGER input 2'!CS189)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA189<>\"\",\"\",'NGER input 2'!CT189)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB189<>\"\",\"\",'NGER input 2'!CU189)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC189<>\"\",\"\",'NGER input 2'!CV189)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD189<>\"\",\"\",'NGER input 2'!CW189)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE189<>\"\",\"\",'NGER input 2'!CX189)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW189=\"\",\"\",'NGER input 2'!CP189-'NGER input 2'!AW189)","v":""},{"$f":"IF('NGER input 2'!AX189=\"\",\"\",'NGER input 2'!$G189*'NGER input 2'!K189+'NGER input 2'!$H189*'NGER input 2'!T189+'NGER input 2'!$I189*'NGER input 2'!AC189-'NGER input 2'!AX189)","v":""},{"$f":"IF('NGER input 2'!AY189=\"\",\"\",'NGER input 2'!$G189*'NGER input 2'!L189+'NGER input 2'!$H189*'NGER input 2'!U189+'NGER input 2'!$I189*'NGER input 2'!AD189-'NGER input 2'!AY189)","v":""},{"$f":"IF('NGER input 2'!AZ189=\"\",\"\",'NGER input 2'!$G189*'NGER input 2'!M189+'NGER input 2'!$H189*'NGER input 2'!V189+'NGER input 2'!$I189*'NGER input 2'!AE189-'NGER input 2'!AZ189)","v":""},{"$f":"IF('NGER input 2'!BA189=\"\",\"\",'NGER input 2'!$G189*'NGER input 2'!N189+'NGER input 2'!$H189*'NGER input 2'!W189+'NGER input 2'!$I189*'NGER input 2'!AF189-'NGER input 2'!BA189)","v":""},{"$f":"IF('NGER input 2'!BB189=\"\",\"\",'NGER input 2'!$G189*'NGER input 2'!O189+'NGER input 2'!$H189*'NGER input 2'!X189+'NGER input 2'!$I189*'NGER input 2'!AG189-'NGER input 2'!BB189)","v":""},{"$f":"IF('NGER input 2'!BC189=\"\",\"\",'NGER input 2'!$G189*'NGER input 2'!P189+'NGER input 2'!$H189*'NGER input 2'!Y189+'NGER input 2'!$I189*'NGER input 2'!AH189-'NGER input 2'!BC189)","v":""},{"$f":"IF('NGER input 2'!BD189=\"\",\"\",'NGER input 2'!$G189*'NGER input 2'!Q189+'NGER input 2'!$H189*'NGER input 2'!Z189+'NGER input 2'!$I189*'NGER input 2'!AI189-'NGER input 2'!BD189)","v":""},{"$f":"IF('NGER input 2'!BE189=\"\",\"\",'NGER input 2'!$G189*'NGER input 2'!R189+'NGER input 2'!$H189*'NGER input 2'!AA189+'NGER input 2'!$I189*'NGER input 2'!AJ189-'NGER input 2'!BE189)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG189,IF('NGER input 1'!$B$6>1,GG189*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH189,IF('NGER input 1'!$B$6>1,GH189*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI189,IF('NGER input 1'!$B$6>1,GI189*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ189,IF('NGER input 1'!$B$6>1,GJ189*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK189,IF('NGER input 1'!$B$6>1,GK189*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL189,IF('NGER input 1'!$B$6>1,GL189*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM189,IF('NGER input 1'!$B$6>1,GM189*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN189,IF('NGER input 1'!$B$6>1,GN189*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO189,IF('NGER input 1'!$B$6>1,GO189*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP189,IF('NGER input 1'!$B$6>1,GP189*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[186,0,0,0,0,null,{"$f":"IF(OR($F190='Common parameters'!$EQ$8,$F190=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F190='Common parameters'!$EQ$4,$F190='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F190='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F190='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F190='Common parameters'!$EQ$8,$F190=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F190='Common parameters'!$EQ$4,$F190='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F190='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F190='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW190<>\"\",AW190,'NGER input 2'!CP190+((SUM('NGER input 2'!$DH190:$DP190)*'NGER input 2'!CP190)/(SUM('NGER input 2'!$CY190:$DG190))))","v":{"$error":"#N/A"}},{"$f":"IF(AX190<>\"\",AX190,'NGER input 2'!CQ190+((SUM('NGER input 2'!$DH190:$DP190)*'NGER input 2'!CQ190)/(SUM('NGER input 2'!$CY190:$DG190))))","v":{"$error":"#N/A"}},{"$f":"IF(AY190<>\"\",AY190,'NGER input 2'!CR190+((SUM('NGER input 2'!$DH190:$DP190)*'NGER input 2'!CR190)/(SUM('NGER input 2'!$CY190:$DG190))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ190<>\"\",AZ190,'NGER input 2'!CS190+((SUM('NGER input 2'!$DH190:$DP190)*'NGER input 2'!CS190)/(SUM('NGER input 2'!$CY190:$DG190))))","v":{"$error":"#N/A"}},{"$f":"IF(BA190<>\"\",BA190,'NGER input 2'!CT190+((SUM('NGER input 2'!$DH190:$DP190)*'NGER input 2'!CT190)/(SUM('NGER input 2'!$CY190:$DG190))))","v":{"$error":"#N/A"}},{"$f":"IF(BB190<>\"\",BB190,'NGER input 2'!CU190+((SUM('NGER input 2'!$DH190:$DP190)*'NGER input 2'!CU190)/(SUM('NGER input 2'!$CY190:$DG190))))","v":{"$error":"#N/A"}},{"$f":"IF(BC190<>\"\",BC190,'NGER input 2'!CV190+((SUM('NGER input 2'!$DH190:$DP190)*'NGER input 2'!CV190)/(SUM('NGER input 2'!$CY190:$DG190))))","v":{"$error":"#N/A"}},{"$f":"IF(BD190<>\"\",BD190,'NGER input 2'!CW190+((SUM('NGER input 2'!$DH190:$DP190)*'NGER input 2'!CW190)/(SUM('NGER input 2'!$CY190:$DG190))))","v":{"$error":"#N/A"}},{"$f":"IF(BE190<>\"\",BE190,'NGER input 2'!CX190+((SUM('NGER input 2'!$DH190:$DP190)*'NGER input 2'!CX190)/(SUM('NGER input 2'!$CY190:$DG190))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G190*'NGER input 2'!J190+'NGER input 2'!$H190*'NGER input 2'!S190+'NGER input 2'!$I190*'NGER input 2'!AB190","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G190*'NGER input 2'!K190+'NGER input 2'!$H190*'NGER input 2'!T190+'NGER input 2'!$I190*'NGER input 2'!AC190","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G190*'NGER input 2'!L190+'NGER input 2'!$H190*'NGER input 2'!U190+'NGER input 2'!$I190*'NGER input 2'!AD190","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G190*'NGER input 2'!M190+'NGER input 2'!$H190*'NGER input 2'!V190+'NGER input 2'!$I190*'NGER input 2'!AE190","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G190*'NGER input 2'!N190+'NGER input 2'!$H190*'NGER input 2'!W190+'NGER input 2'!$I190*'NGER input 2'!AF190","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G190*'NGER input 2'!O190+'NGER input 2'!$H190*'NGER input 2'!X190+'NGER input 2'!$I190*'NGER input 2'!AG190","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G190*'NGER input 2'!P190+'NGER input 2'!$H190*'NGER input 2'!Y190+'NGER input 2'!$I190*'NGER input 2'!AH190","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G190*'NGER input 2'!Q190+'NGER input 2'!$H190*'NGER input 2'!Z190+'NGER input 2'!$I190*'NGER input 2'!AI190","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G190*'NGER input 2'!R190+'NGER input 2'!$H190*'NGER input 2'!AA190+'NGER input 2'!$I190*'NGER input 2'!AJ190","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW190<>\"\",\"\",'NGER input 2'!CP190)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX190<>\"\",\"\",'NGER input 2'!CQ190)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY190<>\"\",\"\",'NGER input 2'!CR190)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ190<>\"\",\"\",'NGER input 2'!CS190)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA190<>\"\",\"\",'NGER input 2'!CT190)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB190<>\"\",\"\",'NGER input 2'!CU190)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC190<>\"\",\"\",'NGER input 2'!CV190)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD190<>\"\",\"\",'NGER input 2'!CW190)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE190<>\"\",\"\",'NGER input 2'!CX190)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW190=\"\",\"\",'NGER input 2'!CP190-'NGER input 2'!AW190)","v":""},{"$f":"IF('NGER input 2'!AX190=\"\",\"\",'NGER input 2'!$G190*'NGER input 2'!K190+'NGER input 2'!$H190*'NGER input 2'!T190+'NGER input 2'!$I190*'NGER input 2'!AC190-'NGER input 2'!AX190)","v":""},{"$f":"IF('NGER input 2'!AY190=\"\",\"\",'NGER input 2'!$G190*'NGER input 2'!L190+'NGER input 2'!$H190*'NGER input 2'!U190+'NGER input 2'!$I190*'NGER input 2'!AD190-'NGER input 2'!AY190)","v":""},{"$f":"IF('NGER input 2'!AZ190=\"\",\"\",'NGER input 2'!$G190*'NGER input 2'!M190+'NGER input 2'!$H190*'NGER input 2'!V190+'NGER input 2'!$I190*'NGER input 2'!AE190-'NGER input 2'!AZ190)","v":""},{"$f":"IF('NGER input 2'!BA190=\"\",\"\",'NGER input 2'!$G190*'NGER input 2'!N190+'NGER input 2'!$H190*'NGER input 2'!W190+'NGER input 2'!$I190*'NGER input 2'!AF190-'NGER input 2'!BA190)","v":""},{"$f":"IF('NGER input 2'!BB190=\"\",\"\",'NGER input 2'!$G190*'NGER input 2'!O190+'NGER input 2'!$H190*'NGER input 2'!X190+'NGER input 2'!$I190*'NGER input 2'!AG190-'NGER input 2'!BB190)","v":""},{"$f":"IF('NGER input 2'!BC190=\"\",\"\",'NGER input 2'!$G190*'NGER input 2'!P190+'NGER input 2'!$H190*'NGER input 2'!Y190+'NGER input 2'!$I190*'NGER input 2'!AH190-'NGER input 2'!BC190)","v":""},{"$f":"IF('NGER input 2'!BD190=\"\",\"\",'NGER input 2'!$G190*'NGER input 2'!Q190+'NGER input 2'!$H190*'NGER input 2'!Z190+'NGER input 2'!$I190*'NGER input 2'!AI190-'NGER input 2'!BD190)","v":""},{"$f":"IF('NGER input 2'!BE190=\"\",\"\",'NGER input 2'!$G190*'NGER input 2'!R190+'NGER input 2'!$H190*'NGER input 2'!AA190+'NGER input 2'!$I190*'NGER input 2'!AJ190-'NGER input 2'!BE190)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG190,IF('NGER input 1'!$B$6>1,GG190*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH190,IF('NGER input 1'!$B$6>1,GH190*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI190,IF('NGER input 1'!$B$6>1,GI190*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ190,IF('NGER input 1'!$B$6>1,GJ190*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK190,IF('NGER input 1'!$B$6>1,GK190*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL190,IF('NGER input 1'!$B$6>1,GL190*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM190,IF('NGER input 1'!$B$6>1,GM190*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN190,IF('NGER input 1'!$B$6>1,GN190*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO190,IF('NGER input 1'!$B$6>1,GO190*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP190,IF('NGER input 1'!$B$6>1,GP190*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[187,0,0,0,0,null,{"$f":"IF(OR($F191='Common parameters'!$EQ$8,$F191=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F191='Common parameters'!$EQ$4,$F191='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F191='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F191='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F191='Common parameters'!$EQ$8,$F191=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F191='Common parameters'!$EQ$4,$F191='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F191='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F191='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW191<>\"\",AW191,'NGER input 2'!CP191+((SUM('NGER input 2'!$DH191:$DP191)*'NGER input 2'!CP191)/(SUM('NGER input 2'!$CY191:$DG191))))","v":{"$error":"#N/A"}},{"$f":"IF(AX191<>\"\",AX191,'NGER input 2'!CQ191+((SUM('NGER input 2'!$DH191:$DP191)*'NGER input 2'!CQ191)/(SUM('NGER input 2'!$CY191:$DG191))))","v":{"$error":"#N/A"}},{"$f":"IF(AY191<>\"\",AY191,'NGER input 2'!CR191+((SUM('NGER input 2'!$DH191:$DP191)*'NGER input 2'!CR191)/(SUM('NGER input 2'!$CY191:$DG191))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ191<>\"\",AZ191,'NGER input 2'!CS191+((SUM('NGER input 2'!$DH191:$DP191)*'NGER input 2'!CS191)/(SUM('NGER input 2'!$CY191:$DG191))))","v":{"$error":"#N/A"}},{"$f":"IF(BA191<>\"\",BA191,'NGER input 2'!CT191+((SUM('NGER input 2'!$DH191:$DP191)*'NGER input 2'!CT191)/(SUM('NGER input 2'!$CY191:$DG191))))","v":{"$error":"#N/A"}},{"$f":"IF(BB191<>\"\",BB191,'NGER input 2'!CU191+((SUM('NGER input 2'!$DH191:$DP191)*'NGER input 2'!CU191)/(SUM('NGER input 2'!$CY191:$DG191))))","v":{"$error":"#N/A"}},{"$f":"IF(BC191<>\"\",BC191,'NGER input 2'!CV191+((SUM('NGER input 2'!$DH191:$DP191)*'NGER input 2'!CV191)/(SUM('NGER input 2'!$CY191:$DG191))))","v":{"$error":"#N/A"}},{"$f":"IF(BD191<>\"\",BD191,'NGER input 2'!CW191+((SUM('NGER input 2'!$DH191:$DP191)*'NGER input 2'!CW191)/(SUM('NGER input 2'!$CY191:$DG191))))","v":{"$error":"#N/A"}},{"$f":"IF(BE191<>\"\",BE191,'NGER input 2'!CX191+((SUM('NGER input 2'!$DH191:$DP191)*'NGER input 2'!CX191)/(SUM('NGER input 2'!$CY191:$DG191))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G191*'NGER input 2'!J191+'NGER input 2'!$H191*'NGER input 2'!S191+'NGER input 2'!$I191*'NGER input 2'!AB191","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G191*'NGER input 2'!K191+'NGER input 2'!$H191*'NGER input 2'!T191+'NGER input 2'!$I191*'NGER input 2'!AC191","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G191*'NGER input 2'!L191+'NGER input 2'!$H191*'NGER input 2'!U191+'NGER input 2'!$I191*'NGER input 2'!AD191","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G191*'NGER input 2'!M191+'NGER input 2'!$H191*'NGER input 2'!V191+'NGER input 2'!$I191*'NGER input 2'!AE191","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G191*'NGER input 2'!N191+'NGER input 2'!$H191*'NGER input 2'!W191+'NGER input 2'!$I191*'NGER input 2'!AF191","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G191*'NGER input 2'!O191+'NGER input 2'!$H191*'NGER input 2'!X191+'NGER input 2'!$I191*'NGER input 2'!AG191","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G191*'NGER input 2'!P191+'NGER input 2'!$H191*'NGER input 2'!Y191+'NGER input 2'!$I191*'NGER input 2'!AH191","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G191*'NGER input 2'!Q191+'NGER input 2'!$H191*'NGER input 2'!Z191+'NGER input 2'!$I191*'NGER input 2'!AI191","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G191*'NGER input 2'!R191+'NGER input 2'!$H191*'NGER input 2'!AA191+'NGER input 2'!$I191*'NGER input 2'!AJ191","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW191<>\"\",\"\",'NGER input 2'!CP191)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX191<>\"\",\"\",'NGER input 2'!CQ191)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY191<>\"\",\"\",'NGER input 2'!CR191)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ191<>\"\",\"\",'NGER input 2'!CS191)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA191<>\"\",\"\",'NGER input 2'!CT191)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB191<>\"\",\"\",'NGER input 2'!CU191)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC191<>\"\",\"\",'NGER input 2'!CV191)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD191<>\"\",\"\",'NGER input 2'!CW191)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE191<>\"\",\"\",'NGER input 2'!CX191)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW191=\"\",\"\",'NGER input 2'!CP191-'NGER input 2'!AW191)","v":""},{"$f":"IF('NGER input 2'!AX191=\"\",\"\",'NGER input 2'!$G191*'NGER input 2'!K191+'NGER input 2'!$H191*'NGER input 2'!T191+'NGER input 2'!$I191*'NGER input 2'!AC191-'NGER input 2'!AX191)","v":""},{"$f":"IF('NGER input 2'!AY191=\"\",\"\",'NGER input 2'!$G191*'NGER input 2'!L191+'NGER input 2'!$H191*'NGER input 2'!U191+'NGER input 2'!$I191*'NGER input 2'!AD191-'NGER input 2'!AY191)","v":""},{"$f":"IF('NGER input 2'!AZ191=\"\",\"\",'NGER input 2'!$G191*'NGER input 2'!M191+'NGER input 2'!$H191*'NGER input 2'!V191+'NGER input 2'!$I191*'NGER input 2'!AE191-'NGER input 2'!AZ191)","v":""},{"$f":"IF('NGER input 2'!BA191=\"\",\"\",'NGER input 2'!$G191*'NGER input 2'!N191+'NGER input 2'!$H191*'NGER input 2'!W191+'NGER input 2'!$I191*'NGER input 2'!AF191-'NGER input 2'!BA191)","v":""},{"$f":"IF('NGER input 2'!BB191=\"\",\"\",'NGER input 2'!$G191*'NGER input 2'!O191+'NGER input 2'!$H191*'NGER input 2'!X191+'NGER input 2'!$I191*'NGER input 2'!AG191-'NGER input 2'!BB191)","v":""},{"$f":"IF('NGER input 2'!BC191=\"\",\"\",'NGER input 2'!$G191*'NGER input 2'!P191+'NGER input 2'!$H191*'NGER input 2'!Y191+'NGER input 2'!$I191*'NGER input 2'!AH191-'NGER input 2'!BC191)","v":""},{"$f":"IF('NGER input 2'!BD191=\"\",\"\",'NGER input 2'!$G191*'NGER input 2'!Q191+'NGER input 2'!$H191*'NGER input 2'!Z191+'NGER input 2'!$I191*'NGER input 2'!AI191-'NGER input 2'!BD191)","v":""},{"$f":"IF('NGER input 2'!BE191=\"\",\"\",'NGER input 2'!$G191*'NGER input 2'!R191+'NGER input 2'!$H191*'NGER input 2'!AA191+'NGER input 2'!$I191*'NGER input 2'!AJ191-'NGER input 2'!BE191)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG191,IF('NGER input 1'!$B$6>1,GG191*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH191,IF('NGER input 1'!$B$6>1,GH191*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI191,IF('NGER input 1'!$B$6>1,GI191*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ191,IF('NGER input 1'!$B$6>1,GJ191*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK191,IF('NGER input 1'!$B$6>1,GK191*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL191,IF('NGER input 1'!$B$6>1,GL191*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM191,IF('NGER input 1'!$B$6>1,GM191*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN191,IF('NGER input 1'!$B$6>1,GN191*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO191,IF('NGER input 1'!$B$6>1,GO191*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP191,IF('NGER input 1'!$B$6>1,GP191*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[188,0,0,0,0,null,{"$f":"IF(OR($F192='Common parameters'!$EQ$8,$F192=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F192='Common parameters'!$EQ$4,$F192='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F192='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F192='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F192='Common parameters'!$EQ$8,$F192=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F192='Common parameters'!$EQ$4,$F192='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F192='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F192='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW192<>\"\",AW192,'NGER input 2'!CP192+((SUM('NGER input 2'!$DH192:$DP192)*'NGER input 2'!CP192)/(SUM('NGER input 2'!$CY192:$DG192))))","v":{"$error":"#N/A"}},{"$f":"IF(AX192<>\"\",AX192,'NGER input 2'!CQ192+((SUM('NGER input 2'!$DH192:$DP192)*'NGER input 2'!CQ192)/(SUM('NGER input 2'!$CY192:$DG192))))","v":{"$error":"#N/A"}},{"$f":"IF(AY192<>\"\",AY192,'NGER input 2'!CR192+((SUM('NGER input 2'!$DH192:$DP192)*'NGER input 2'!CR192)/(SUM('NGER input 2'!$CY192:$DG192))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ192<>\"\",AZ192,'NGER input 2'!CS192+((SUM('NGER input 2'!$DH192:$DP192)*'NGER input 2'!CS192)/(SUM('NGER input 2'!$CY192:$DG192))))","v":{"$error":"#N/A"}},{"$f":"IF(BA192<>\"\",BA192,'NGER input 2'!CT192+((SUM('NGER input 2'!$DH192:$DP192)*'NGER input 2'!CT192)/(SUM('NGER input 2'!$CY192:$DG192))))","v":{"$error":"#N/A"}},{"$f":"IF(BB192<>\"\",BB192,'NGER input 2'!CU192+((SUM('NGER input 2'!$DH192:$DP192)*'NGER input 2'!CU192)/(SUM('NGER input 2'!$CY192:$DG192))))","v":{"$error":"#N/A"}},{"$f":"IF(BC192<>\"\",BC192,'NGER input 2'!CV192+((SUM('NGER input 2'!$DH192:$DP192)*'NGER input 2'!CV192)/(SUM('NGER input 2'!$CY192:$DG192))))","v":{"$error":"#N/A"}},{"$f":"IF(BD192<>\"\",BD192,'NGER input 2'!CW192+((SUM('NGER input 2'!$DH192:$DP192)*'NGER input 2'!CW192)/(SUM('NGER input 2'!$CY192:$DG192))))","v":{"$error":"#N/A"}},{"$f":"IF(BE192<>\"\",BE192,'NGER input 2'!CX192+((SUM('NGER input 2'!$DH192:$DP192)*'NGER input 2'!CX192)/(SUM('NGER input 2'!$CY192:$DG192))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G192*'NGER input 2'!J192+'NGER input 2'!$H192*'NGER input 2'!S192+'NGER input 2'!$I192*'NGER input 2'!AB192","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G192*'NGER input 2'!K192+'NGER input 2'!$H192*'NGER input 2'!T192+'NGER input 2'!$I192*'NGER input 2'!AC192","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G192*'NGER input 2'!L192+'NGER input 2'!$H192*'NGER input 2'!U192+'NGER input 2'!$I192*'NGER input 2'!AD192","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G192*'NGER input 2'!M192+'NGER input 2'!$H192*'NGER input 2'!V192+'NGER input 2'!$I192*'NGER input 2'!AE192","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G192*'NGER input 2'!N192+'NGER input 2'!$H192*'NGER input 2'!W192+'NGER input 2'!$I192*'NGER input 2'!AF192","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G192*'NGER input 2'!O192+'NGER input 2'!$H192*'NGER input 2'!X192+'NGER input 2'!$I192*'NGER input 2'!AG192","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G192*'NGER input 2'!P192+'NGER input 2'!$H192*'NGER input 2'!Y192+'NGER input 2'!$I192*'NGER input 2'!AH192","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G192*'NGER input 2'!Q192+'NGER input 2'!$H192*'NGER input 2'!Z192+'NGER input 2'!$I192*'NGER input 2'!AI192","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G192*'NGER input 2'!R192+'NGER input 2'!$H192*'NGER input 2'!AA192+'NGER input 2'!$I192*'NGER input 2'!AJ192","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW192<>\"\",\"\",'NGER input 2'!CP192)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX192<>\"\",\"\",'NGER input 2'!CQ192)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY192<>\"\",\"\",'NGER input 2'!CR192)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ192<>\"\",\"\",'NGER input 2'!CS192)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA192<>\"\",\"\",'NGER input 2'!CT192)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB192<>\"\",\"\",'NGER input 2'!CU192)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC192<>\"\",\"\",'NGER input 2'!CV192)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD192<>\"\",\"\",'NGER input 2'!CW192)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE192<>\"\",\"\",'NGER input 2'!CX192)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW192=\"\",\"\",'NGER input 2'!CP192-'NGER input 2'!AW192)","v":""},{"$f":"IF('NGER input 2'!AX192=\"\",\"\",'NGER input 2'!$G192*'NGER input 2'!K192+'NGER input 2'!$H192*'NGER input 2'!T192+'NGER input 2'!$I192*'NGER input 2'!AC192-'NGER input 2'!AX192)","v":""},{"$f":"IF('NGER input 2'!AY192=\"\",\"\",'NGER input 2'!$G192*'NGER input 2'!L192+'NGER input 2'!$H192*'NGER input 2'!U192+'NGER input 2'!$I192*'NGER input 2'!AD192-'NGER input 2'!AY192)","v":""},{"$f":"IF('NGER input 2'!AZ192=\"\",\"\",'NGER input 2'!$G192*'NGER input 2'!M192+'NGER input 2'!$H192*'NGER input 2'!V192+'NGER input 2'!$I192*'NGER input 2'!AE192-'NGER input 2'!AZ192)","v":""},{"$f":"IF('NGER input 2'!BA192=\"\",\"\",'NGER input 2'!$G192*'NGER input 2'!N192+'NGER input 2'!$H192*'NGER input 2'!W192+'NGER input 2'!$I192*'NGER input 2'!AF192-'NGER input 2'!BA192)","v":""},{"$f":"IF('NGER input 2'!BB192=\"\",\"\",'NGER input 2'!$G192*'NGER input 2'!O192+'NGER input 2'!$H192*'NGER input 2'!X192+'NGER input 2'!$I192*'NGER input 2'!AG192-'NGER input 2'!BB192)","v":""},{"$f":"IF('NGER input 2'!BC192=\"\",\"\",'NGER input 2'!$G192*'NGER input 2'!P192+'NGER input 2'!$H192*'NGER input 2'!Y192+'NGER input 2'!$I192*'NGER input 2'!AH192-'NGER input 2'!BC192)","v":""},{"$f":"IF('NGER input 2'!BD192=\"\",\"\",'NGER input 2'!$G192*'NGER input 2'!Q192+'NGER input 2'!$H192*'NGER input 2'!Z192+'NGER input 2'!$I192*'NGER input 2'!AI192-'NGER input 2'!BD192)","v":""},{"$f":"IF('NGER input 2'!BE192=\"\",\"\",'NGER input 2'!$G192*'NGER input 2'!R192+'NGER input 2'!$H192*'NGER input 2'!AA192+'NGER input 2'!$I192*'NGER input 2'!AJ192-'NGER input 2'!BE192)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG192,IF('NGER input 1'!$B$6>1,GG192*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH192,IF('NGER input 1'!$B$6>1,GH192*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI192,IF('NGER input 1'!$B$6>1,GI192*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ192,IF('NGER input 1'!$B$6>1,GJ192*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK192,IF('NGER input 1'!$B$6>1,GK192*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL192,IF('NGER input 1'!$B$6>1,GL192*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM192,IF('NGER input 1'!$B$6>1,GM192*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN192,IF('NGER input 1'!$B$6>1,GN192*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO192,IF('NGER input 1'!$B$6>1,GO192*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP192,IF('NGER input 1'!$B$6>1,GP192*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[189,0,0,0,0,null,{"$f":"IF(OR($F193='Common parameters'!$EQ$8,$F193=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F193='Common parameters'!$EQ$4,$F193='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F193='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F193='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F193='Common parameters'!$EQ$8,$F193=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F193='Common parameters'!$EQ$4,$F193='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F193='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F193='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW193<>\"\",AW193,'NGER input 2'!CP193+((SUM('NGER input 2'!$DH193:$DP193)*'NGER input 2'!CP193)/(SUM('NGER input 2'!$CY193:$DG193))))","v":{"$error":"#N/A"}},{"$f":"IF(AX193<>\"\",AX193,'NGER input 2'!CQ193+((SUM('NGER input 2'!$DH193:$DP193)*'NGER input 2'!CQ193)/(SUM('NGER input 2'!$CY193:$DG193))))","v":{"$error":"#N/A"}},{"$f":"IF(AY193<>\"\",AY193,'NGER input 2'!CR193+((SUM('NGER input 2'!$DH193:$DP193)*'NGER input 2'!CR193)/(SUM('NGER input 2'!$CY193:$DG193))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ193<>\"\",AZ193,'NGER input 2'!CS193+((SUM('NGER input 2'!$DH193:$DP193)*'NGER input 2'!CS193)/(SUM('NGER input 2'!$CY193:$DG193))))","v":{"$error":"#N/A"}},{"$f":"IF(BA193<>\"\",BA193,'NGER input 2'!CT193+((SUM('NGER input 2'!$DH193:$DP193)*'NGER input 2'!CT193)/(SUM('NGER input 2'!$CY193:$DG193))))","v":{"$error":"#N/A"}},{"$f":"IF(BB193<>\"\",BB193,'NGER input 2'!CU193+((SUM('NGER input 2'!$DH193:$DP193)*'NGER input 2'!CU193)/(SUM('NGER input 2'!$CY193:$DG193))))","v":{"$error":"#N/A"}},{"$f":"IF(BC193<>\"\",BC193,'NGER input 2'!CV193+((SUM('NGER input 2'!$DH193:$DP193)*'NGER input 2'!CV193)/(SUM('NGER input 2'!$CY193:$DG193))))","v":{"$error":"#N/A"}},{"$f":"IF(BD193<>\"\",BD193,'NGER input 2'!CW193+((SUM('NGER input 2'!$DH193:$DP193)*'NGER input 2'!CW193)/(SUM('NGER input 2'!$CY193:$DG193))))","v":{"$error":"#N/A"}},{"$f":"IF(BE193<>\"\",BE193,'NGER input 2'!CX193+((SUM('NGER input 2'!$DH193:$DP193)*'NGER input 2'!CX193)/(SUM('NGER input 2'!$CY193:$DG193))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G193*'NGER input 2'!J193+'NGER input 2'!$H193*'NGER input 2'!S193+'NGER input 2'!$I193*'NGER input 2'!AB193","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G193*'NGER input 2'!K193+'NGER input 2'!$H193*'NGER input 2'!T193+'NGER input 2'!$I193*'NGER input 2'!AC193","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G193*'NGER input 2'!L193+'NGER input 2'!$H193*'NGER input 2'!U193+'NGER input 2'!$I193*'NGER input 2'!AD193","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G193*'NGER input 2'!M193+'NGER input 2'!$H193*'NGER input 2'!V193+'NGER input 2'!$I193*'NGER input 2'!AE193","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G193*'NGER input 2'!N193+'NGER input 2'!$H193*'NGER input 2'!W193+'NGER input 2'!$I193*'NGER input 2'!AF193","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G193*'NGER input 2'!O193+'NGER input 2'!$H193*'NGER input 2'!X193+'NGER input 2'!$I193*'NGER input 2'!AG193","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G193*'NGER input 2'!P193+'NGER input 2'!$H193*'NGER input 2'!Y193+'NGER input 2'!$I193*'NGER input 2'!AH193","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G193*'NGER input 2'!Q193+'NGER input 2'!$H193*'NGER input 2'!Z193+'NGER input 2'!$I193*'NGER input 2'!AI193","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G193*'NGER input 2'!R193+'NGER input 2'!$H193*'NGER input 2'!AA193+'NGER input 2'!$I193*'NGER input 2'!AJ193","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW193<>\"\",\"\",'NGER input 2'!CP193)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX193<>\"\",\"\",'NGER input 2'!CQ193)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY193<>\"\",\"\",'NGER input 2'!CR193)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ193<>\"\",\"\",'NGER input 2'!CS193)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA193<>\"\",\"\",'NGER input 2'!CT193)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB193<>\"\",\"\",'NGER input 2'!CU193)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC193<>\"\",\"\",'NGER input 2'!CV193)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD193<>\"\",\"\",'NGER input 2'!CW193)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE193<>\"\",\"\",'NGER input 2'!CX193)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW193=\"\",\"\",'NGER input 2'!CP193-'NGER input 2'!AW193)","v":""},{"$f":"IF('NGER input 2'!AX193=\"\",\"\",'NGER input 2'!$G193*'NGER input 2'!K193+'NGER input 2'!$H193*'NGER input 2'!T193+'NGER input 2'!$I193*'NGER input 2'!AC193-'NGER input 2'!AX193)","v":""},{"$f":"IF('NGER input 2'!AY193=\"\",\"\",'NGER input 2'!$G193*'NGER input 2'!L193+'NGER input 2'!$H193*'NGER input 2'!U193+'NGER input 2'!$I193*'NGER input 2'!AD193-'NGER input 2'!AY193)","v":""},{"$f":"IF('NGER input 2'!AZ193=\"\",\"\",'NGER input 2'!$G193*'NGER input 2'!M193+'NGER input 2'!$H193*'NGER input 2'!V193+'NGER input 2'!$I193*'NGER input 2'!AE193-'NGER input 2'!AZ193)","v":""},{"$f":"IF('NGER input 2'!BA193=\"\",\"\",'NGER input 2'!$G193*'NGER input 2'!N193+'NGER input 2'!$H193*'NGER input 2'!W193+'NGER input 2'!$I193*'NGER input 2'!AF193-'NGER input 2'!BA193)","v":""},{"$f":"IF('NGER input 2'!BB193=\"\",\"\",'NGER input 2'!$G193*'NGER input 2'!O193+'NGER input 2'!$H193*'NGER input 2'!X193+'NGER input 2'!$I193*'NGER input 2'!AG193-'NGER input 2'!BB193)","v":""},{"$f":"IF('NGER input 2'!BC193=\"\",\"\",'NGER input 2'!$G193*'NGER input 2'!P193+'NGER input 2'!$H193*'NGER input 2'!Y193+'NGER input 2'!$I193*'NGER input 2'!AH193-'NGER input 2'!BC193)","v":""},{"$f":"IF('NGER input 2'!BD193=\"\",\"\",'NGER input 2'!$G193*'NGER input 2'!Q193+'NGER input 2'!$H193*'NGER input 2'!Z193+'NGER input 2'!$I193*'NGER input 2'!AI193-'NGER input 2'!BD193)","v":""},{"$f":"IF('NGER input 2'!BE193=\"\",\"\",'NGER input 2'!$G193*'NGER input 2'!R193+'NGER input 2'!$H193*'NGER input 2'!AA193+'NGER input 2'!$I193*'NGER input 2'!AJ193-'NGER input 2'!BE193)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG193,IF('NGER input 1'!$B$6>1,GG193*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH193,IF('NGER input 1'!$B$6>1,GH193*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI193,IF('NGER input 1'!$B$6>1,GI193*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ193,IF('NGER input 1'!$B$6>1,GJ193*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK193,IF('NGER input 1'!$B$6>1,GK193*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL193,IF('NGER input 1'!$B$6>1,GL193*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM193,IF('NGER input 1'!$B$6>1,GM193*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN193,IF('NGER input 1'!$B$6>1,GN193*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO193,IF('NGER input 1'!$B$6>1,GO193*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP193,IF('NGER input 1'!$B$6>1,GP193*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[190,0,0,0,0,null,{"$f":"IF(OR($F194='Common parameters'!$EQ$8,$F194=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F194='Common parameters'!$EQ$4,$F194='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F194='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F194='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F194='Common parameters'!$EQ$8,$F194=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F194='Common parameters'!$EQ$4,$F194='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F194='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F194='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW194<>\"\",AW194,'NGER input 2'!CP194+((SUM('NGER input 2'!$DH194:$DP194)*'NGER input 2'!CP194)/(SUM('NGER input 2'!$CY194:$DG194))))","v":{"$error":"#N/A"}},{"$f":"IF(AX194<>\"\",AX194,'NGER input 2'!CQ194+((SUM('NGER input 2'!$DH194:$DP194)*'NGER input 2'!CQ194)/(SUM('NGER input 2'!$CY194:$DG194))))","v":{"$error":"#N/A"}},{"$f":"IF(AY194<>\"\",AY194,'NGER input 2'!CR194+((SUM('NGER input 2'!$DH194:$DP194)*'NGER input 2'!CR194)/(SUM('NGER input 2'!$CY194:$DG194))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ194<>\"\",AZ194,'NGER input 2'!CS194+((SUM('NGER input 2'!$DH194:$DP194)*'NGER input 2'!CS194)/(SUM('NGER input 2'!$CY194:$DG194))))","v":{"$error":"#N/A"}},{"$f":"IF(BA194<>\"\",BA194,'NGER input 2'!CT194+((SUM('NGER input 2'!$DH194:$DP194)*'NGER input 2'!CT194)/(SUM('NGER input 2'!$CY194:$DG194))))","v":{"$error":"#N/A"}},{"$f":"IF(BB194<>\"\",BB194,'NGER input 2'!CU194+((SUM('NGER input 2'!$DH194:$DP194)*'NGER input 2'!CU194)/(SUM('NGER input 2'!$CY194:$DG194))))","v":{"$error":"#N/A"}},{"$f":"IF(BC194<>\"\",BC194,'NGER input 2'!CV194+((SUM('NGER input 2'!$DH194:$DP194)*'NGER input 2'!CV194)/(SUM('NGER input 2'!$CY194:$DG194))))","v":{"$error":"#N/A"}},{"$f":"IF(BD194<>\"\",BD194,'NGER input 2'!CW194+((SUM('NGER input 2'!$DH194:$DP194)*'NGER input 2'!CW194)/(SUM('NGER input 2'!$CY194:$DG194))))","v":{"$error":"#N/A"}},{"$f":"IF(BE194<>\"\",BE194,'NGER input 2'!CX194+((SUM('NGER input 2'!$DH194:$DP194)*'NGER input 2'!CX194)/(SUM('NGER input 2'!$CY194:$DG194))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G194*'NGER input 2'!J194+'NGER input 2'!$H194*'NGER input 2'!S194+'NGER input 2'!$I194*'NGER input 2'!AB194","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G194*'NGER input 2'!K194+'NGER input 2'!$H194*'NGER input 2'!T194+'NGER input 2'!$I194*'NGER input 2'!AC194","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G194*'NGER input 2'!L194+'NGER input 2'!$H194*'NGER input 2'!U194+'NGER input 2'!$I194*'NGER input 2'!AD194","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G194*'NGER input 2'!M194+'NGER input 2'!$H194*'NGER input 2'!V194+'NGER input 2'!$I194*'NGER input 2'!AE194","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G194*'NGER input 2'!N194+'NGER input 2'!$H194*'NGER input 2'!W194+'NGER input 2'!$I194*'NGER input 2'!AF194","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G194*'NGER input 2'!O194+'NGER input 2'!$H194*'NGER input 2'!X194+'NGER input 2'!$I194*'NGER input 2'!AG194","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G194*'NGER input 2'!P194+'NGER input 2'!$H194*'NGER input 2'!Y194+'NGER input 2'!$I194*'NGER input 2'!AH194","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G194*'NGER input 2'!Q194+'NGER input 2'!$H194*'NGER input 2'!Z194+'NGER input 2'!$I194*'NGER input 2'!AI194","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G194*'NGER input 2'!R194+'NGER input 2'!$H194*'NGER input 2'!AA194+'NGER input 2'!$I194*'NGER input 2'!AJ194","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW194<>\"\",\"\",'NGER input 2'!CP194)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX194<>\"\",\"\",'NGER input 2'!CQ194)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY194<>\"\",\"\",'NGER input 2'!CR194)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ194<>\"\",\"\",'NGER input 2'!CS194)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA194<>\"\",\"\",'NGER input 2'!CT194)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB194<>\"\",\"\",'NGER input 2'!CU194)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC194<>\"\",\"\",'NGER input 2'!CV194)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD194<>\"\",\"\",'NGER input 2'!CW194)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE194<>\"\",\"\",'NGER input 2'!CX194)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW194=\"\",\"\",'NGER input 2'!CP194-'NGER input 2'!AW194)","v":""},{"$f":"IF('NGER input 2'!AX194=\"\",\"\",'NGER input 2'!$G194*'NGER input 2'!K194+'NGER input 2'!$H194*'NGER input 2'!T194+'NGER input 2'!$I194*'NGER input 2'!AC194-'NGER input 2'!AX194)","v":""},{"$f":"IF('NGER input 2'!AY194=\"\",\"\",'NGER input 2'!$G194*'NGER input 2'!L194+'NGER input 2'!$H194*'NGER input 2'!U194+'NGER input 2'!$I194*'NGER input 2'!AD194-'NGER input 2'!AY194)","v":""},{"$f":"IF('NGER input 2'!AZ194=\"\",\"\",'NGER input 2'!$G194*'NGER input 2'!M194+'NGER input 2'!$H194*'NGER input 2'!V194+'NGER input 2'!$I194*'NGER input 2'!AE194-'NGER input 2'!AZ194)","v":""},{"$f":"IF('NGER input 2'!BA194=\"\",\"\",'NGER input 2'!$G194*'NGER input 2'!N194+'NGER input 2'!$H194*'NGER input 2'!W194+'NGER input 2'!$I194*'NGER input 2'!AF194-'NGER input 2'!BA194)","v":""},{"$f":"IF('NGER input 2'!BB194=\"\",\"\",'NGER input 2'!$G194*'NGER input 2'!O194+'NGER input 2'!$H194*'NGER input 2'!X194+'NGER input 2'!$I194*'NGER input 2'!AG194-'NGER input 2'!BB194)","v":""},{"$f":"IF('NGER input 2'!BC194=\"\",\"\",'NGER input 2'!$G194*'NGER input 2'!P194+'NGER input 2'!$H194*'NGER input 2'!Y194+'NGER input 2'!$I194*'NGER input 2'!AH194-'NGER input 2'!BC194)","v":""},{"$f":"IF('NGER input 2'!BD194=\"\",\"\",'NGER input 2'!$G194*'NGER input 2'!Q194+'NGER input 2'!$H194*'NGER input 2'!Z194+'NGER input 2'!$I194*'NGER input 2'!AI194-'NGER input 2'!BD194)","v":""},{"$f":"IF('NGER input 2'!BE194=\"\",\"\",'NGER input 2'!$G194*'NGER input 2'!R194+'NGER input 2'!$H194*'NGER input 2'!AA194+'NGER input 2'!$I194*'NGER input 2'!AJ194-'NGER input 2'!BE194)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG194,IF('NGER input 1'!$B$6>1,GG194*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH194,IF('NGER input 1'!$B$6>1,GH194*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI194,IF('NGER input 1'!$B$6>1,GI194*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ194,IF('NGER input 1'!$B$6>1,GJ194*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK194,IF('NGER input 1'!$B$6>1,GK194*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL194,IF('NGER input 1'!$B$6>1,GL194*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM194,IF('NGER input 1'!$B$6>1,GM194*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN194,IF('NGER input 1'!$B$6>1,GN194*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO194,IF('NGER input 1'!$B$6>1,GO194*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP194,IF('NGER input 1'!$B$6>1,GP194*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[191,0,0,0,0,null,{"$f":"IF(OR($F195='Common parameters'!$EQ$8,$F195=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F195='Common parameters'!$EQ$4,$F195='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F195='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F195='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F195='Common parameters'!$EQ$8,$F195=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F195='Common parameters'!$EQ$4,$F195='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F195='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F195='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW195<>\"\",AW195,'NGER input 2'!CP195+((SUM('NGER input 2'!$DH195:$DP195)*'NGER input 2'!CP195)/(SUM('NGER input 2'!$CY195:$DG195))))","v":{"$error":"#N/A"}},{"$f":"IF(AX195<>\"\",AX195,'NGER input 2'!CQ195+((SUM('NGER input 2'!$DH195:$DP195)*'NGER input 2'!CQ195)/(SUM('NGER input 2'!$CY195:$DG195))))","v":{"$error":"#N/A"}},{"$f":"IF(AY195<>\"\",AY195,'NGER input 2'!CR195+((SUM('NGER input 2'!$DH195:$DP195)*'NGER input 2'!CR195)/(SUM('NGER input 2'!$CY195:$DG195))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ195<>\"\",AZ195,'NGER input 2'!CS195+((SUM('NGER input 2'!$DH195:$DP195)*'NGER input 2'!CS195)/(SUM('NGER input 2'!$CY195:$DG195))))","v":{"$error":"#N/A"}},{"$f":"IF(BA195<>\"\",BA195,'NGER input 2'!CT195+((SUM('NGER input 2'!$DH195:$DP195)*'NGER input 2'!CT195)/(SUM('NGER input 2'!$CY195:$DG195))))","v":{"$error":"#N/A"}},{"$f":"IF(BB195<>\"\",BB195,'NGER input 2'!CU195+((SUM('NGER input 2'!$DH195:$DP195)*'NGER input 2'!CU195)/(SUM('NGER input 2'!$CY195:$DG195))))","v":{"$error":"#N/A"}},{"$f":"IF(BC195<>\"\",BC195,'NGER input 2'!CV195+((SUM('NGER input 2'!$DH195:$DP195)*'NGER input 2'!CV195)/(SUM('NGER input 2'!$CY195:$DG195))))","v":{"$error":"#N/A"}},{"$f":"IF(BD195<>\"\",BD195,'NGER input 2'!CW195+((SUM('NGER input 2'!$DH195:$DP195)*'NGER input 2'!CW195)/(SUM('NGER input 2'!$CY195:$DG195))))","v":{"$error":"#N/A"}},{"$f":"IF(BE195<>\"\",BE195,'NGER input 2'!CX195+((SUM('NGER input 2'!$DH195:$DP195)*'NGER input 2'!CX195)/(SUM('NGER input 2'!$CY195:$DG195))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G195*'NGER input 2'!J195+'NGER input 2'!$H195*'NGER input 2'!S195+'NGER input 2'!$I195*'NGER input 2'!AB195","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G195*'NGER input 2'!K195+'NGER input 2'!$H195*'NGER input 2'!T195+'NGER input 2'!$I195*'NGER input 2'!AC195","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G195*'NGER input 2'!L195+'NGER input 2'!$H195*'NGER input 2'!U195+'NGER input 2'!$I195*'NGER input 2'!AD195","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G195*'NGER input 2'!M195+'NGER input 2'!$H195*'NGER input 2'!V195+'NGER input 2'!$I195*'NGER input 2'!AE195","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G195*'NGER input 2'!N195+'NGER input 2'!$H195*'NGER input 2'!W195+'NGER input 2'!$I195*'NGER input 2'!AF195","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G195*'NGER input 2'!O195+'NGER input 2'!$H195*'NGER input 2'!X195+'NGER input 2'!$I195*'NGER input 2'!AG195","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G195*'NGER input 2'!P195+'NGER input 2'!$H195*'NGER input 2'!Y195+'NGER input 2'!$I195*'NGER input 2'!AH195","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G195*'NGER input 2'!Q195+'NGER input 2'!$H195*'NGER input 2'!Z195+'NGER input 2'!$I195*'NGER input 2'!AI195","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G195*'NGER input 2'!R195+'NGER input 2'!$H195*'NGER input 2'!AA195+'NGER input 2'!$I195*'NGER input 2'!AJ195","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW195<>\"\",\"\",'NGER input 2'!CP195)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX195<>\"\",\"\",'NGER input 2'!CQ195)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY195<>\"\",\"\",'NGER input 2'!CR195)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ195<>\"\",\"\",'NGER input 2'!CS195)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA195<>\"\",\"\",'NGER input 2'!CT195)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB195<>\"\",\"\",'NGER input 2'!CU195)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC195<>\"\",\"\",'NGER input 2'!CV195)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD195<>\"\",\"\",'NGER input 2'!CW195)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE195<>\"\",\"\",'NGER input 2'!CX195)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW195=\"\",\"\",'NGER input 2'!CP195-'NGER input 2'!AW195)","v":""},{"$f":"IF('NGER input 2'!AX195=\"\",\"\",'NGER input 2'!$G195*'NGER input 2'!K195+'NGER input 2'!$H195*'NGER input 2'!T195+'NGER input 2'!$I195*'NGER input 2'!AC195-'NGER input 2'!AX195)","v":""},{"$f":"IF('NGER input 2'!AY195=\"\",\"\",'NGER input 2'!$G195*'NGER input 2'!L195+'NGER input 2'!$H195*'NGER input 2'!U195+'NGER input 2'!$I195*'NGER input 2'!AD195-'NGER input 2'!AY195)","v":""},{"$f":"IF('NGER input 2'!AZ195=\"\",\"\",'NGER input 2'!$G195*'NGER input 2'!M195+'NGER input 2'!$H195*'NGER input 2'!V195+'NGER input 2'!$I195*'NGER input 2'!AE195-'NGER input 2'!AZ195)","v":""},{"$f":"IF('NGER input 2'!BA195=\"\",\"\",'NGER input 2'!$G195*'NGER input 2'!N195+'NGER input 2'!$H195*'NGER input 2'!W195+'NGER input 2'!$I195*'NGER input 2'!AF195-'NGER input 2'!BA195)","v":""},{"$f":"IF('NGER input 2'!BB195=\"\",\"\",'NGER input 2'!$G195*'NGER input 2'!O195+'NGER input 2'!$H195*'NGER input 2'!X195+'NGER input 2'!$I195*'NGER input 2'!AG195-'NGER input 2'!BB195)","v":""},{"$f":"IF('NGER input 2'!BC195=\"\",\"\",'NGER input 2'!$G195*'NGER input 2'!P195+'NGER input 2'!$H195*'NGER input 2'!Y195+'NGER input 2'!$I195*'NGER input 2'!AH195-'NGER input 2'!BC195)","v":""},{"$f":"IF('NGER input 2'!BD195=\"\",\"\",'NGER input 2'!$G195*'NGER input 2'!Q195+'NGER input 2'!$H195*'NGER input 2'!Z195+'NGER input 2'!$I195*'NGER input 2'!AI195-'NGER input 2'!BD195)","v":""},{"$f":"IF('NGER input 2'!BE195=\"\",\"\",'NGER input 2'!$G195*'NGER input 2'!R195+'NGER input 2'!$H195*'NGER input 2'!AA195+'NGER input 2'!$I195*'NGER input 2'!AJ195-'NGER input 2'!BE195)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG195,IF('NGER input 1'!$B$6>1,GG195*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH195,IF('NGER input 1'!$B$6>1,GH195*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI195,IF('NGER input 1'!$B$6>1,GI195*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ195,IF('NGER input 1'!$B$6>1,GJ195*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK195,IF('NGER input 1'!$B$6>1,GK195*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL195,IF('NGER input 1'!$B$6>1,GL195*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM195,IF('NGER input 1'!$B$6>1,GM195*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN195,IF('NGER input 1'!$B$6>1,GN195*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO195,IF('NGER input 1'!$B$6>1,GO195*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP195,IF('NGER input 1'!$B$6>1,GP195*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[192,{"$f":"IF(A196=\"\",\"\",0)","v":0},{"$f":"IF($B196=\"\",\"\",0)","v":0},0,0,null,{"$f":"IF(OR($F196='Common parameters'!$EQ$8,$F196=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F196='Common parameters'!$EQ$4,$F196='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F196='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F196='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F196='Common parameters'!$EQ$8,$F196=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F196='Common parameters'!$EQ$4,$F196='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F196='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F196='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"1-G196-H196","v":{"$error":"#N/A"}},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},{"$f":"1-SUM(J196:Q196)","v":0.27999999999999992},{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},{"$f":"1-SUM(S196:Z196)","v":0.375},{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},{"$f":"1-SUM(AB196:AI196)","v":0.89},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW196<>\"\",AW196,'NGER input 2'!CP196+((SUM('NGER input 2'!$DH196:$DP196)*'NGER input 2'!CP196)/(SUM('NGER input 2'!$CY196:$DG196))))","v":{"$error":"#N/A"}},{"$f":"IF(AX196<>\"\",AX196,'NGER input 2'!CQ196+((SUM('NGER input 2'!$DH196:$DP196)*'NGER input 2'!CQ196)/(SUM('NGER input 2'!$CY196:$DG196))))","v":{"$error":"#N/A"}},{"$f":"IF(AY196<>\"\",AY196,'NGER input 2'!CR196+((SUM('NGER input 2'!$DH196:$DP196)*'NGER input 2'!CR196)/(SUM('NGER input 2'!$CY196:$DG196))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ196<>\"\",AZ196,'NGER input 2'!CS196+((SUM('NGER input 2'!$DH196:$DP196)*'NGER input 2'!CS196)/(SUM('NGER input 2'!$CY196:$DG196))))","v":{"$error":"#N/A"}},{"$f":"IF(BA196<>\"\",BA196,'NGER input 2'!CT196+((SUM('NGER input 2'!$DH196:$DP196)*'NGER input 2'!CT196)/(SUM('NGER input 2'!$CY196:$DG196))))","v":{"$error":"#N/A"}},{"$f":"IF(BB196<>\"\",BB196,'NGER input 2'!CU196+((SUM('NGER input 2'!$DH196:$DP196)*'NGER input 2'!CU196)/(SUM('NGER input 2'!$CY196:$DG196))))","v":{"$error":"#N/A"}},{"$f":"IF(BC196<>\"\",BC196,'NGER input 2'!CV196+((SUM('NGER input 2'!$DH196:$DP196)*'NGER input 2'!CV196)/(SUM('NGER input 2'!$CY196:$DG196))))","v":{"$error":"#N/A"}},{"$f":"IF(BD196<>\"\",BD196,'NGER input 2'!CW196+((SUM('NGER input 2'!$DH196:$DP196)*'NGER input 2'!CW196)/(SUM('NGER input 2'!$CY196:$DG196))))","v":{"$error":"#N/A"}},{"$f":"IF(BE196<>\"\",BE196,'NGER input 2'!CX196+((SUM('NGER input 2'!$DH196:$DP196)*'NGER input 2'!CX196)/(SUM('NGER input 2'!$CY196:$DG196))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B196+CI196","v":0},{"$f":"SUM(AK196:AM196)","v":0},{"$f":"G196*$B196/$CH196","v":{"$error":"#N/A"}},{"$f":"H196*$B196/$CH196","v":{"$error":"#N/A"}},{"$f":"I196*$B196/$CH196","v":{"$error":"#N/A"}},{"$f":"AM196/$CH196","v":{"$error":"#DIV/0!"}},{"$f":"AK196/$CH196","v":{"$error":"#DIV/0!"}},{"$f":"AL196/$CH196","v":{"$error":"#DIV/0!"}},{"$f":"'NGER input 2'!$G196*'NGER input 2'!J196+'NGER input 2'!$H196*'NGER input 2'!S196+'NGER input 2'!$I196*'NGER input 2'!AB196","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G196*'NGER input 2'!K196+'NGER input 2'!$H196*'NGER input 2'!T196+'NGER input 2'!$I196*'NGER input 2'!AC196","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G196*'NGER input 2'!L196+'NGER input 2'!$H196*'NGER input 2'!U196+'NGER input 2'!$I196*'NGER input 2'!AD196","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G196*'NGER input 2'!M196+'NGER input 2'!$H196*'NGER input 2'!V196+'NGER input 2'!$I196*'NGER input 2'!AE196","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G196*'NGER input 2'!N196+'NGER input 2'!$H196*'NGER input 2'!W196+'NGER input 2'!$I196*'NGER input 2'!AF196","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G196*'NGER input 2'!O196+'NGER input 2'!$H196*'NGER input 2'!X196+'NGER input 2'!$I196*'NGER input 2'!AG196","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G196*'NGER input 2'!P196+'NGER input 2'!$H196*'NGER input 2'!Y196+'NGER input 2'!$I196*'NGER input 2'!AH196","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G196*'NGER input 2'!Q196+'NGER input 2'!$H196*'NGER input 2'!Z196+'NGER input 2'!$I196*'NGER input 2'!AI196","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G196*'NGER input 2'!R196+'NGER input 2'!$H196*'NGER input 2'!AA196+'NGER input 2'!$I196*'NGER input 2'!AJ196","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW196<>\"\",\"\",'NGER input 2'!CP196)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX196<>\"\",\"\",'NGER input 2'!CQ196)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY196<>\"\",\"\",'NGER input 2'!CR196)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ196<>\"\",\"\",'NGER input 2'!CS196)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA196<>\"\",\"\",'NGER input 2'!CT196)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB196<>\"\",\"\",'NGER input 2'!CU196)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC196<>\"\",\"\",'NGER input 2'!CV196)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD196<>\"\",\"\",'NGER input 2'!CW196)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE196<>\"\",\"\",'NGER input 2'!CX196)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW196=\"\",\"\",'NGER input 2'!CP196-'NGER input 2'!AW196)","v":""},{"$f":"IF('NGER input 2'!AX196=\"\",\"\",'NGER input 2'!$G196*'NGER input 2'!K196+'NGER input 2'!$H196*'NGER input 2'!T196+'NGER input 2'!$I196*'NGER input 2'!AC196-'NGER input 2'!AX196)","v":""},{"$f":"IF('NGER input 2'!AY196=\"\",\"\",'NGER input 2'!$G196*'NGER input 2'!L196+'NGER input 2'!$H196*'NGER input 2'!U196+'NGER input 2'!$I196*'NGER input 2'!AD196-'NGER input 2'!AY196)","v":""},{"$f":"IF('NGER input 2'!AZ196=\"\",\"\",'NGER input 2'!$G196*'NGER input 2'!M196+'NGER input 2'!$H196*'NGER input 2'!V196+'NGER input 2'!$I196*'NGER input 2'!AE196-'NGER input 2'!AZ196)","v":""},{"$f":"IF('NGER input 2'!BA196=\"\",\"\",'NGER input 2'!$G196*'NGER input 2'!N196+'NGER input 2'!$H196*'NGER input 2'!W196+'NGER input 2'!$I196*'NGER input 2'!AF196-'NGER input 2'!BA196)","v":""},{"$f":"IF('NGER input 2'!BB196=\"\",\"\",'NGER input 2'!$G196*'NGER input 2'!O196+'NGER input 2'!$H196*'NGER input 2'!X196+'NGER input 2'!$I196*'NGER input 2'!AG196-'NGER input 2'!BB196)","v":""},{"$f":"IF('NGER input 2'!BC196=\"\",\"\",'NGER input 2'!$G196*'NGER input 2'!P196+'NGER input 2'!$H196*'NGER input 2'!Y196+'NGER input 2'!$I196*'NGER input 2'!AH196-'NGER input 2'!BC196)","v":""},{"$f":"IF('NGER input 2'!BD196=\"\",\"\",'NGER input 2'!$G196*'NGER input 2'!Q196+'NGER input 2'!$H196*'NGER input 2'!Z196+'NGER input 2'!$I196*'NGER input 2'!AI196-'NGER input 2'!BD196)","v":""},{"$f":"IF('NGER input 2'!BE196=\"\",\"\",'NGER input 2'!$G196*'NGER input 2'!R196+'NGER input 2'!$H196*'NGER input 2'!AA196+'NGER input 2'!$I196*'NGER input 2'!AJ196-'NGER input 2'!BE196)","v":""},{"$f":"$B196*BF196","v":{"$error":"#N/A"}},{"$f":"$B196*BG196","v":{"$error":"#N/A"}},{"$f":"$B196*BH196","v":{"$error":"#N/A"}},{"$f":"$B196*BI196","v":{"$error":"#N/A"}},{"$f":"$B196*BJ196","v":{"$error":"#N/A"}},{"$f":"$B196*BK196","v":{"$error":"#N/A"}},{"$f":"$B196*BL196","v":{"$error":"#N/A"}},{"$f":"$B196*BM196","v":{"$error":"#N/A"}},{"$f":"$B196*BN196","v":{"$error":"#N/A"}},{"$f":"DQ196-BO196-BX196","v":{"$error":"#N/A"}},{"$f":"DR196-BP196-BY196","v":{"$error":"#N/A"}},{"$f":"DS196-BQ196-BZ196","v":{"$error":"#N/A"}},{"$f":"DT196-BR196-CA196","v":{"$error":"#N/A"}},{"$f":"DU196-BS196-CB196","v":{"$error":"#N/A"}},{"$f":"DV196-BT196-CC196","v":{"$error":"#N/A"}},{"$f":"DW196-BU196-CD196","v":{"$error":"#N/A"}},{"$f":"DX196-BV196-CE196","v":{"$error":"#N/A"}},{"$f":"DY196-CG196","v":{"$error":"#N/A"}},{"$f":"$AM196*AN196","v":0},{"$f":"$AM196*AO196","v":0},{"$f":"$AM196*AP196","v":0},{"$f":"$AM196*AQ196","v":0},{"$f":"$AM196*AR196","v":0},{"$f":"$AM196*AS196","v":0},{"$f":"$AM196*AT196","v":0},{"$f":"$AM196*AU196","v":0},{"$f":"$AM196*AV196","v":0},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG196,IF('NGER input 1'!$B$6>1,GG196*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH196,IF('NGER input 1'!$B$6>1,GH196*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI196,IF('NGER input 1'!$B$6>1,GI196*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ196,IF('NGER input 1'!$B$6>1,GJ196*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK196,IF('NGER input 1'!$B$6>1,GK196*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL196,IF('NGER input 1'!$B$6>1,GL196*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM196,IF('NGER input 1'!$B$6>1,GM196*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN196,IF('NGER input 1'!$B$6>1,GN196*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO196,IF('NGER input 1'!$B$6>1,GO196*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP196,IF('NGER input 1'!$B$6>1,GP196*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[193,0,0,0,0,null,{"$f":"IF(OR($F197='Common parameters'!$EQ$8,$F197=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F197='Common parameters'!$EQ$4,$F197='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F197='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F197='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F197='Common parameters'!$EQ$8,$F197=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F197='Common parameters'!$EQ$4,$F197='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F197='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F197='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW197<>\"\",AW197,'NGER input 2'!CP197+((SUM('NGER input 2'!$DH197:$DP197)*'NGER input 2'!CP197)/(SUM('NGER input 2'!$CY197:$DG197))))","v":{"$error":"#N/A"}},{"$f":"IF(AX197<>\"\",AX197,'NGER input 2'!CQ197+((SUM('NGER input 2'!$DH197:$DP197)*'NGER input 2'!CQ197)/(SUM('NGER input 2'!$CY197:$DG197))))","v":{"$error":"#N/A"}},{"$f":"IF(AY197<>\"\",AY197,'NGER input 2'!CR197+((SUM('NGER input 2'!$DH197:$DP197)*'NGER input 2'!CR197)/(SUM('NGER input 2'!$CY197:$DG197))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ197<>\"\",AZ197,'NGER input 2'!CS197+((SUM('NGER input 2'!$DH197:$DP197)*'NGER input 2'!CS197)/(SUM('NGER input 2'!$CY197:$DG197))))","v":{"$error":"#N/A"}},{"$f":"IF(BA197<>\"\",BA197,'NGER input 2'!CT197+((SUM('NGER input 2'!$DH197:$DP197)*'NGER input 2'!CT197)/(SUM('NGER input 2'!$CY197:$DG197))))","v":{"$error":"#N/A"}},{"$f":"IF(BB197<>\"\",BB197,'NGER input 2'!CU197+((SUM('NGER input 2'!$DH197:$DP197)*'NGER input 2'!CU197)/(SUM('NGER input 2'!$CY197:$DG197))))","v":{"$error":"#N/A"}},{"$f":"IF(BC197<>\"\",BC197,'NGER input 2'!CV197+((SUM('NGER input 2'!$DH197:$DP197)*'NGER input 2'!CV197)/(SUM('NGER input 2'!$CY197:$DG197))))","v":{"$error":"#N/A"}},{"$f":"IF(BD197<>\"\",BD197,'NGER input 2'!CW197+((SUM('NGER input 2'!$DH197:$DP197)*'NGER input 2'!CW197)/(SUM('NGER input 2'!$CY197:$DG197))))","v":{"$error":"#N/A"}},{"$f":"IF(BE197<>\"\",BE197,'NGER input 2'!CX197+((SUM('NGER input 2'!$DH197:$DP197)*'NGER input 2'!CX197)/(SUM('NGER input 2'!$CY197:$DG197))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G197*'NGER input 2'!J197+'NGER input 2'!$H197*'NGER input 2'!S197+'NGER input 2'!$I197*'NGER input 2'!AB197","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G197*'NGER input 2'!K197+'NGER input 2'!$H197*'NGER input 2'!T197+'NGER input 2'!$I197*'NGER input 2'!AC197","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G197*'NGER input 2'!L197+'NGER input 2'!$H197*'NGER input 2'!U197+'NGER input 2'!$I197*'NGER input 2'!AD197","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G197*'NGER input 2'!M197+'NGER input 2'!$H197*'NGER input 2'!V197+'NGER input 2'!$I197*'NGER input 2'!AE197","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G197*'NGER input 2'!N197+'NGER input 2'!$H197*'NGER input 2'!W197+'NGER input 2'!$I197*'NGER input 2'!AF197","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G197*'NGER input 2'!O197+'NGER input 2'!$H197*'NGER input 2'!X197+'NGER input 2'!$I197*'NGER input 2'!AG197","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G197*'NGER input 2'!P197+'NGER input 2'!$H197*'NGER input 2'!Y197+'NGER input 2'!$I197*'NGER input 2'!AH197","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G197*'NGER input 2'!Q197+'NGER input 2'!$H197*'NGER input 2'!Z197+'NGER input 2'!$I197*'NGER input 2'!AI197","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G197*'NGER input 2'!R197+'NGER input 2'!$H197*'NGER input 2'!AA197+'NGER input 2'!$I197*'NGER input 2'!AJ197","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW197<>\"\",\"\",'NGER input 2'!CP197)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX197<>\"\",\"\",'NGER input 2'!CQ197)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY197<>\"\",\"\",'NGER input 2'!CR197)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ197<>\"\",\"\",'NGER input 2'!CS197)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA197<>\"\",\"\",'NGER input 2'!CT197)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB197<>\"\",\"\",'NGER input 2'!CU197)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC197<>\"\",\"\",'NGER input 2'!CV197)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD197<>\"\",\"\",'NGER input 2'!CW197)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE197<>\"\",\"\",'NGER input 2'!CX197)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW197=\"\",\"\",'NGER input 2'!CP197-'NGER input 2'!AW197)","v":""},{"$f":"IF('NGER input 2'!AX197=\"\",\"\",'NGER input 2'!$G197*'NGER input 2'!K197+'NGER input 2'!$H197*'NGER input 2'!T197+'NGER input 2'!$I197*'NGER input 2'!AC197-'NGER input 2'!AX197)","v":""},{"$f":"IF('NGER input 2'!AY197=\"\",\"\",'NGER input 2'!$G197*'NGER input 2'!L197+'NGER input 2'!$H197*'NGER input 2'!U197+'NGER input 2'!$I197*'NGER input 2'!AD197-'NGER input 2'!AY197)","v":""},{"$f":"IF('NGER input 2'!AZ197=\"\",\"\",'NGER input 2'!$G197*'NGER input 2'!M197+'NGER input 2'!$H197*'NGER input 2'!V197+'NGER input 2'!$I197*'NGER input 2'!AE197-'NGER input 2'!AZ197)","v":""},{"$f":"IF('NGER input 2'!BA197=\"\",\"\",'NGER input 2'!$G197*'NGER input 2'!N197+'NGER input 2'!$H197*'NGER input 2'!W197+'NGER input 2'!$I197*'NGER input 2'!AF197-'NGER input 2'!BA197)","v":""},{"$f":"IF('NGER input 2'!BB197=\"\",\"\",'NGER input 2'!$G197*'NGER input 2'!O197+'NGER input 2'!$H197*'NGER input 2'!X197+'NGER input 2'!$I197*'NGER input 2'!AG197-'NGER input 2'!BB197)","v":""},{"$f":"IF('NGER input 2'!BC197=\"\",\"\",'NGER input 2'!$G197*'NGER input 2'!P197+'NGER input 2'!$H197*'NGER input 2'!Y197+'NGER input 2'!$I197*'NGER input 2'!AH197-'NGER input 2'!BC197)","v":""},{"$f":"IF('NGER input 2'!BD197=\"\",\"\",'NGER input 2'!$G197*'NGER input 2'!Q197+'NGER input 2'!$H197*'NGER input 2'!Z197+'NGER input 2'!$I197*'NGER input 2'!AI197-'NGER input 2'!BD197)","v":""},{"$f":"IF('NGER input 2'!BE197=\"\",\"\",'NGER input 2'!$G197*'NGER input 2'!R197+'NGER input 2'!$H197*'NGER input 2'!AA197+'NGER input 2'!$I197*'NGER input 2'!AJ197-'NGER input 2'!BE197)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,{"$f":"$AK197","v":0},{"$f":"DZ197+EI197","v":{"$error":"#N/A"}},{"$f":"EA197+EJ197","v":{"$error":"#N/A"}},{"$f":"EB197+EK197","v":{"$error":"#N/A"}},{"$f":"EC197+EL197","v":{"$error":"#N/A"}},{"$f":"ED197+EM197","v":{"$error":"#N/A"}},{"$f":"EE197+EN197","v":{"$error":"#N/A"}},{"$f":"EF197+EO197","v":{"$error":"#N/A"}},{"$f":"EG197+EP197","v":{"$error":"#N/A"}},{"$f":"EH197+EQ197","v":{"$error":"#N/A"}},{"$f":"ER197","v":0},{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG197,IF('NGER input 1'!$B$6>1,GG197*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH197,IF('NGER input 1'!$B$6>1,GH197*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI197,IF('NGER input 1'!$B$6>1,GI197*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ197,IF('NGER input 1'!$B$6>1,GJ197*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK197,IF('NGER input 1'!$B$6>1,GK197*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL197,IF('NGER input 1'!$B$6>1,GL197*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM197,IF('NGER input 1'!$B$6>1,GM197*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN197,IF('NGER input 1'!$B$6>1,GN197*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO197,IF('NGER input 1'!$B$6>1,GO197*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP197,IF('NGER input 1'!$B$6>1,GP197*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[{"$f":"A197+1","v":194},0,0,0,0,null,{"$f":"IF(OR($F198='Common parameters'!$EQ$8,$F198=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F198='Common parameters'!$EQ$4,$F198='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F198='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F198='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F198='Common parameters'!$EQ$8,$F198=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F198='Common parameters'!$EQ$4,$F198='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F198='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F198='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW198<>\"\",AW198,'NGER input 2'!CP198+((SUM('NGER input 2'!$DH198:$DP198)*'NGER input 2'!CP198)/(SUM('NGER input 2'!$CY198:$DG198))))","v":{"$error":"#N/A"}},{"$f":"IF(AX198<>\"\",AX198,'NGER input 2'!CQ198+((SUM('NGER input 2'!$DH198:$DP198)*'NGER input 2'!CQ198)/(SUM('NGER input 2'!$CY198:$DG198))))","v":{"$error":"#N/A"}},{"$f":"IF(AY198<>\"\",AY198,'NGER input 2'!CR198+((SUM('NGER input 2'!$DH198:$DP198)*'NGER input 2'!CR198)/(SUM('NGER input 2'!$CY198:$DG198))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ198<>\"\",AZ198,'NGER input 2'!CS198+((SUM('NGER input 2'!$DH198:$DP198)*'NGER input 2'!CS198)/(SUM('NGER input 2'!$CY198:$DG198))))","v":{"$error":"#N/A"}},{"$f":"IF(BA198<>\"\",BA198,'NGER input 2'!CT198+((SUM('NGER input 2'!$DH198:$DP198)*'NGER input 2'!CT198)/(SUM('NGER input 2'!$CY198:$DG198))))","v":{"$error":"#N/A"}},{"$f":"IF(BB198<>\"\",BB198,'NGER input 2'!CU198+((SUM('NGER input 2'!$DH198:$DP198)*'NGER input 2'!CU198)/(SUM('NGER input 2'!$CY198:$DG198))))","v":{"$error":"#N/A"}},{"$f":"IF(BC198<>\"\",BC198,'NGER input 2'!CV198+((SUM('NGER input 2'!$DH198:$DP198)*'NGER input 2'!CV198)/(SUM('NGER input 2'!$CY198:$DG198))))","v":{"$error":"#N/A"}},{"$f":"IF(BD198<>\"\",BD198,'NGER input 2'!CW198+((SUM('NGER input 2'!$DH198:$DP198)*'NGER input 2'!CW198)/(SUM('NGER input 2'!$CY198:$DG198))))","v":{"$error":"#N/A"}},{"$f":"IF(BE198<>\"\",BE198,'NGER input 2'!CX198+((SUM('NGER input 2'!$DH198:$DP198)*'NGER input 2'!CX198)/(SUM('NGER input 2'!$CY198:$DG198))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G198*'NGER input 2'!J198+'NGER input 2'!$H198*'NGER input 2'!S198+'NGER input 2'!$I198*'NGER input 2'!AB198","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G198*'NGER input 2'!K198+'NGER input 2'!$H198*'NGER input 2'!T198+'NGER input 2'!$I198*'NGER input 2'!AC198","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G198*'NGER input 2'!L198+'NGER input 2'!$H198*'NGER input 2'!U198+'NGER input 2'!$I198*'NGER input 2'!AD198","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G198*'NGER input 2'!M198+'NGER input 2'!$H198*'NGER input 2'!V198+'NGER input 2'!$I198*'NGER input 2'!AE198","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G198*'NGER input 2'!N198+'NGER input 2'!$H198*'NGER input 2'!W198+'NGER input 2'!$I198*'NGER input 2'!AF198","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G198*'NGER input 2'!O198+'NGER input 2'!$H198*'NGER input 2'!X198+'NGER input 2'!$I198*'NGER input 2'!AG198","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G198*'NGER input 2'!P198+'NGER input 2'!$H198*'NGER input 2'!Y198+'NGER input 2'!$I198*'NGER input 2'!AH198","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G198*'NGER input 2'!Q198+'NGER input 2'!$H198*'NGER input 2'!Z198+'NGER input 2'!$I198*'NGER input 2'!AI198","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G198*'NGER input 2'!R198+'NGER input 2'!$H198*'NGER input 2'!AA198+'NGER input 2'!$I198*'NGER input 2'!AJ198","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW198<>\"\",\"\",'NGER input 2'!CP198)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX198<>\"\",\"\",'NGER input 2'!CQ198)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY198<>\"\",\"\",'NGER input 2'!CR198)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ198<>\"\",\"\",'NGER input 2'!CS198)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA198<>\"\",\"\",'NGER input 2'!CT198)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB198<>\"\",\"\",'NGER input 2'!CU198)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC198<>\"\",\"\",'NGER input 2'!CV198)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD198<>\"\",\"\",'NGER input 2'!CW198)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE198<>\"\",\"\",'NGER input 2'!CX198)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW198=\"\",\"\",'NGER input 2'!CP198-'NGER input 2'!AW198)","v":""},{"$f":"IF('NGER input 2'!AX198=\"\",\"\",'NGER input 2'!$G198*'NGER input 2'!K198+'NGER input 2'!$H198*'NGER input 2'!T198+'NGER input 2'!$I198*'NGER input 2'!AC198-'NGER input 2'!AX198)","v":""},{"$f":"IF('NGER input 2'!AY198=\"\",\"\",'NGER input 2'!$G198*'NGER input 2'!L198+'NGER input 2'!$H198*'NGER input 2'!U198+'NGER input 2'!$I198*'NGER input 2'!AD198-'NGER input 2'!AY198)","v":""},{"$f":"IF('NGER input 2'!AZ198=\"\",\"\",'NGER input 2'!$G198*'NGER input 2'!M198+'NGER input 2'!$H198*'NGER input 2'!V198+'NGER input 2'!$I198*'NGER input 2'!AE198-'NGER input 2'!AZ198)","v":""},{"$f":"IF('NGER input 2'!BA198=\"\",\"\",'NGER input 2'!$G198*'NGER input 2'!N198+'NGER input 2'!$H198*'NGER input 2'!W198+'NGER input 2'!$I198*'NGER input 2'!AF198-'NGER input 2'!BA198)","v":""},{"$f":"IF('NGER input 2'!BB198=\"\",\"\",'NGER input 2'!$G198*'NGER input 2'!O198+'NGER input 2'!$H198*'NGER input 2'!X198+'NGER input 2'!$I198*'NGER input 2'!AG198-'NGER input 2'!BB198)","v":""},{"$f":"IF('NGER input 2'!BC198=\"\",\"\",'NGER input 2'!$G198*'NGER input 2'!P198+'NGER input 2'!$H198*'NGER input 2'!Y198+'NGER input 2'!$I198*'NGER input 2'!AH198-'NGER input 2'!BC198)","v":""},{"$f":"IF('NGER input 2'!BD198=\"\",\"\",'NGER input 2'!$G198*'NGER input 2'!Q198+'NGER input 2'!$H198*'NGER input 2'!Z198+'NGER input 2'!$I198*'NGER input 2'!AI198-'NGER input 2'!BD198)","v":""},{"$f":"IF('NGER input 2'!BE198=\"\",\"\",'NGER input 2'!$G198*'NGER input 2'!R198+'NGER input 2'!$H198*'NGER input 2'!AA198+'NGER input 2'!$I198*'NGER input 2'!AJ198-'NGER input 2'!BE198)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG198,IF('NGER input 1'!$B$6>1,GG198*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH198,IF('NGER input 1'!$B$6>1,GH198*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI198,IF('NGER input 1'!$B$6>1,GI198*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ198,IF('NGER input 1'!$B$6>1,GJ198*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK198,IF('NGER input 1'!$B$6>1,GK198*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL198,IF('NGER input 1'!$B$6>1,GL198*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM198,IF('NGER input 1'!$B$6>1,GM198*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN198,IF('NGER input 1'!$B$6>1,GN198*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO198,IF('NGER input 1'!$B$6>1,GO198*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP198,IF('NGER input 1'!$B$6>1,GP198*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[195,0,0,0,0,null,{"$f":"IF(OR($F199='Common parameters'!$EQ$8,$F199=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F199='Common parameters'!$EQ$4,$F199='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F199='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F199='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F199='Common parameters'!$EQ$8,$F199=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F199='Common parameters'!$EQ$4,$F199='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F199='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F199='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW199<>\"\",AW199,'NGER input 2'!CP199+((SUM('NGER input 2'!$DH199:$DP199)*'NGER input 2'!CP199)/(SUM('NGER input 2'!$CY199:$DG199))))","v":{"$error":"#N/A"}},{"$f":"IF(AX199<>\"\",AX199,'NGER input 2'!CQ199+((SUM('NGER input 2'!$DH199:$DP199)*'NGER input 2'!CQ199)/(SUM('NGER input 2'!$CY199:$DG199))))","v":{"$error":"#N/A"}},{"$f":"IF(AY199<>\"\",AY199,'NGER input 2'!CR199+((SUM('NGER input 2'!$DH199:$DP199)*'NGER input 2'!CR199)/(SUM('NGER input 2'!$CY199:$DG199))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ199<>\"\",AZ199,'NGER input 2'!CS199+((SUM('NGER input 2'!$DH199:$DP199)*'NGER input 2'!CS199)/(SUM('NGER input 2'!$CY199:$DG199))))","v":{"$error":"#N/A"}},{"$f":"IF(BA199<>\"\",BA199,'NGER input 2'!CT199+((SUM('NGER input 2'!$DH199:$DP199)*'NGER input 2'!CT199)/(SUM('NGER input 2'!$CY199:$DG199))))","v":{"$error":"#N/A"}},{"$f":"IF(BB199<>\"\",BB199,'NGER input 2'!CU199+((SUM('NGER input 2'!$DH199:$DP199)*'NGER input 2'!CU199)/(SUM('NGER input 2'!$CY199:$DG199))))","v":{"$error":"#N/A"}},{"$f":"IF(BC199<>\"\",BC199,'NGER input 2'!CV199+((SUM('NGER input 2'!$DH199:$DP199)*'NGER input 2'!CV199)/(SUM('NGER input 2'!$CY199:$DG199))))","v":{"$error":"#N/A"}},{"$f":"IF(BD199<>\"\",BD199,'NGER input 2'!CW199+((SUM('NGER input 2'!$DH199:$DP199)*'NGER input 2'!CW199)/(SUM('NGER input 2'!$CY199:$DG199))))","v":{"$error":"#N/A"}},{"$f":"IF(BE199<>\"\",BE199,'NGER input 2'!CX199+((SUM('NGER input 2'!$DH199:$DP199)*'NGER input 2'!CX199)/(SUM('NGER input 2'!$CY199:$DG199))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G199*'NGER input 2'!J199+'NGER input 2'!$H199*'NGER input 2'!S199+'NGER input 2'!$I199*'NGER input 2'!AB199","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G199*'NGER input 2'!K199+'NGER input 2'!$H199*'NGER input 2'!T199+'NGER input 2'!$I199*'NGER input 2'!AC199","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G199*'NGER input 2'!L199+'NGER input 2'!$H199*'NGER input 2'!U199+'NGER input 2'!$I199*'NGER input 2'!AD199","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G199*'NGER input 2'!M199+'NGER input 2'!$H199*'NGER input 2'!V199+'NGER input 2'!$I199*'NGER input 2'!AE199","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G199*'NGER input 2'!N199+'NGER input 2'!$H199*'NGER input 2'!W199+'NGER input 2'!$I199*'NGER input 2'!AF199","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G199*'NGER input 2'!O199+'NGER input 2'!$H199*'NGER input 2'!X199+'NGER input 2'!$I199*'NGER input 2'!AG199","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G199*'NGER input 2'!P199+'NGER input 2'!$H199*'NGER input 2'!Y199+'NGER input 2'!$I199*'NGER input 2'!AH199","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G199*'NGER input 2'!Q199+'NGER input 2'!$H199*'NGER input 2'!Z199+'NGER input 2'!$I199*'NGER input 2'!AI199","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G199*'NGER input 2'!R199+'NGER input 2'!$H199*'NGER input 2'!AA199+'NGER input 2'!$I199*'NGER input 2'!AJ199","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW199<>\"\",\"\",'NGER input 2'!CP199)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX199<>\"\",\"\",'NGER input 2'!CQ199)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY199<>\"\",\"\",'NGER input 2'!CR199)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ199<>\"\",\"\",'NGER input 2'!CS199)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA199<>\"\",\"\",'NGER input 2'!CT199)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB199<>\"\",\"\",'NGER input 2'!CU199)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC199<>\"\",\"\",'NGER input 2'!CV199)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD199<>\"\",\"\",'NGER input 2'!CW199)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE199<>\"\",\"\",'NGER input 2'!CX199)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW199=\"\",\"\",'NGER input 2'!CP199-'NGER input 2'!AW199)","v":""},{"$f":"IF('NGER input 2'!AX199=\"\",\"\",'NGER input 2'!$G199*'NGER input 2'!K199+'NGER input 2'!$H199*'NGER input 2'!T199+'NGER input 2'!$I199*'NGER input 2'!AC199-'NGER input 2'!AX199)","v":""},{"$f":"IF('NGER input 2'!AY199=\"\",\"\",'NGER input 2'!$G199*'NGER input 2'!L199+'NGER input 2'!$H199*'NGER input 2'!U199+'NGER input 2'!$I199*'NGER input 2'!AD199-'NGER input 2'!AY199)","v":""},{"$f":"IF('NGER input 2'!AZ199=\"\",\"\",'NGER input 2'!$G199*'NGER input 2'!M199+'NGER input 2'!$H199*'NGER input 2'!V199+'NGER input 2'!$I199*'NGER input 2'!AE199-'NGER input 2'!AZ199)","v":""},{"$f":"IF('NGER input 2'!BA199=\"\",\"\",'NGER input 2'!$G199*'NGER input 2'!N199+'NGER input 2'!$H199*'NGER input 2'!W199+'NGER input 2'!$I199*'NGER input 2'!AF199-'NGER input 2'!BA199)","v":""},{"$f":"IF('NGER input 2'!BB199=\"\",\"\",'NGER input 2'!$G199*'NGER input 2'!O199+'NGER input 2'!$H199*'NGER input 2'!X199+'NGER input 2'!$I199*'NGER input 2'!AG199-'NGER input 2'!BB199)","v":""},{"$f":"IF('NGER input 2'!BC199=\"\",\"\",'NGER input 2'!$G199*'NGER input 2'!P199+'NGER input 2'!$H199*'NGER input 2'!Y199+'NGER input 2'!$I199*'NGER input 2'!AH199-'NGER input 2'!BC199)","v":""},{"$f":"IF('NGER input 2'!BD199=\"\",\"\",'NGER input 2'!$G199*'NGER input 2'!Q199+'NGER input 2'!$H199*'NGER input 2'!Z199+'NGER input 2'!$I199*'NGER input 2'!AI199-'NGER input 2'!BD199)","v":""},{"$f":"IF('NGER input 2'!BE199=\"\",\"\",'NGER input 2'!$G199*'NGER input 2'!R199+'NGER input 2'!$H199*'NGER input 2'!AA199+'NGER input 2'!$I199*'NGER input 2'!AJ199-'NGER input 2'!BE199)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG199,IF('NGER input 1'!$B$6>1,GG199*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH199,IF('NGER input 1'!$B$6>1,GH199*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI199,IF('NGER input 1'!$B$6>1,GI199*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ199,IF('NGER input 1'!$B$6>1,GJ199*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK199,IF('NGER input 1'!$B$6>1,GK199*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL199,IF('NGER input 1'!$B$6>1,GL199*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM199,IF('NGER input 1'!$B$6>1,GM199*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN199,IF('NGER input 1'!$B$6>1,GN199*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO199,IF('NGER input 1'!$B$6>1,GO199*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP199,IF('NGER input 1'!$B$6>1,GP199*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[196,0,0,0,0,null,{"$f":"IF(OR($F200='Common parameters'!$EQ$8,$F200=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F200='Common parameters'!$EQ$4,$F200='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F200='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F200='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F200='Common parameters'!$EQ$8,$F200=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F200='Common parameters'!$EQ$4,$F200='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F200='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F200='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW200<>\"\",AW200,'NGER input 2'!CP200+((SUM('NGER input 2'!$DH200:$DP200)*'NGER input 2'!CP200)/(SUM('NGER input 2'!$CY200:$DG200))))","v":{"$error":"#N/A"}},{"$f":"IF(AX200<>\"\",AX200,'NGER input 2'!CQ200+((SUM('NGER input 2'!$DH200:$DP200)*'NGER input 2'!CQ200)/(SUM('NGER input 2'!$CY200:$DG200))))","v":{"$error":"#N/A"}},{"$f":"IF(AY200<>\"\",AY200,'NGER input 2'!CR200+((SUM('NGER input 2'!$DH200:$DP200)*'NGER input 2'!CR200)/(SUM('NGER input 2'!$CY200:$DG200))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ200<>\"\",AZ200,'NGER input 2'!CS200+((SUM('NGER input 2'!$DH200:$DP200)*'NGER input 2'!CS200)/(SUM('NGER input 2'!$CY200:$DG200))))","v":{"$error":"#N/A"}},{"$f":"IF(BA200<>\"\",BA200,'NGER input 2'!CT200+((SUM('NGER input 2'!$DH200:$DP200)*'NGER input 2'!CT200)/(SUM('NGER input 2'!$CY200:$DG200))))","v":{"$error":"#N/A"}},{"$f":"IF(BB200<>\"\",BB200,'NGER input 2'!CU200+((SUM('NGER input 2'!$DH200:$DP200)*'NGER input 2'!CU200)/(SUM('NGER input 2'!$CY200:$DG200))))","v":{"$error":"#N/A"}},{"$f":"IF(BC200<>\"\",BC200,'NGER input 2'!CV200+((SUM('NGER input 2'!$DH200:$DP200)*'NGER input 2'!CV200)/(SUM('NGER input 2'!$CY200:$DG200))))","v":{"$error":"#N/A"}},{"$f":"IF(BD200<>\"\",BD200,'NGER input 2'!CW200+((SUM('NGER input 2'!$DH200:$DP200)*'NGER input 2'!CW200)/(SUM('NGER input 2'!$CY200:$DG200))))","v":{"$error":"#N/A"}},{"$f":"IF(BE200<>\"\",BE200,'NGER input 2'!CX200+((SUM('NGER input 2'!$DH200:$DP200)*'NGER input 2'!CX200)/(SUM('NGER input 2'!$CY200:$DG200))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G200*'NGER input 2'!J200+'NGER input 2'!$H200*'NGER input 2'!S200+'NGER input 2'!$I200*'NGER input 2'!AB200","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G200*'NGER input 2'!K200+'NGER input 2'!$H200*'NGER input 2'!T200+'NGER input 2'!$I200*'NGER input 2'!AC200","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G200*'NGER input 2'!L200+'NGER input 2'!$H200*'NGER input 2'!U200+'NGER input 2'!$I200*'NGER input 2'!AD200","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G200*'NGER input 2'!M200+'NGER input 2'!$H200*'NGER input 2'!V200+'NGER input 2'!$I200*'NGER input 2'!AE200","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G200*'NGER input 2'!N200+'NGER input 2'!$H200*'NGER input 2'!W200+'NGER input 2'!$I200*'NGER input 2'!AF200","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G200*'NGER input 2'!O200+'NGER input 2'!$H200*'NGER input 2'!X200+'NGER input 2'!$I200*'NGER input 2'!AG200","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G200*'NGER input 2'!P200+'NGER input 2'!$H200*'NGER input 2'!Y200+'NGER input 2'!$I200*'NGER input 2'!AH200","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G200*'NGER input 2'!Q200+'NGER input 2'!$H200*'NGER input 2'!Z200+'NGER input 2'!$I200*'NGER input 2'!AI200","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G200*'NGER input 2'!R200+'NGER input 2'!$H200*'NGER input 2'!AA200+'NGER input 2'!$I200*'NGER input 2'!AJ200","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW200<>\"\",\"\",'NGER input 2'!CP200)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX200<>\"\",\"\",'NGER input 2'!CQ200)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY200<>\"\",\"\",'NGER input 2'!CR200)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ200<>\"\",\"\",'NGER input 2'!CS200)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA200<>\"\",\"\",'NGER input 2'!CT200)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB200<>\"\",\"\",'NGER input 2'!CU200)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC200<>\"\",\"\",'NGER input 2'!CV200)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD200<>\"\",\"\",'NGER input 2'!CW200)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE200<>\"\",\"\",'NGER input 2'!CX200)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW200=\"\",\"\",'NGER input 2'!CP200-'NGER input 2'!AW200)","v":""},{"$f":"IF('NGER input 2'!AX200=\"\",\"\",'NGER input 2'!$G200*'NGER input 2'!K200+'NGER input 2'!$H200*'NGER input 2'!T200+'NGER input 2'!$I200*'NGER input 2'!AC200-'NGER input 2'!AX200)","v":""},{"$f":"IF('NGER input 2'!AY200=\"\",\"\",'NGER input 2'!$G200*'NGER input 2'!L200+'NGER input 2'!$H200*'NGER input 2'!U200+'NGER input 2'!$I200*'NGER input 2'!AD200-'NGER input 2'!AY200)","v":""},{"$f":"IF('NGER input 2'!AZ200=\"\",\"\",'NGER input 2'!$G200*'NGER input 2'!M200+'NGER input 2'!$H200*'NGER input 2'!V200+'NGER input 2'!$I200*'NGER input 2'!AE200-'NGER input 2'!AZ200)","v":""},{"$f":"IF('NGER input 2'!BA200=\"\",\"\",'NGER input 2'!$G200*'NGER input 2'!N200+'NGER input 2'!$H200*'NGER input 2'!W200+'NGER input 2'!$I200*'NGER input 2'!AF200-'NGER input 2'!BA200)","v":""},{"$f":"IF('NGER input 2'!BB200=\"\",\"\",'NGER input 2'!$G200*'NGER input 2'!O200+'NGER input 2'!$H200*'NGER input 2'!X200+'NGER input 2'!$I200*'NGER input 2'!AG200-'NGER input 2'!BB200)","v":""},{"$f":"IF('NGER input 2'!BC200=\"\",\"\",'NGER input 2'!$G200*'NGER input 2'!P200+'NGER input 2'!$H200*'NGER input 2'!Y200+'NGER input 2'!$I200*'NGER input 2'!AH200-'NGER input 2'!BC200)","v":""},{"$f":"IF('NGER input 2'!BD200=\"\",\"\",'NGER input 2'!$G200*'NGER input 2'!Q200+'NGER input 2'!$H200*'NGER input 2'!Z200+'NGER input 2'!$I200*'NGER input 2'!AI200-'NGER input 2'!BD200)","v":""},{"$f":"IF('NGER input 2'!BE200=\"\",\"\",'NGER input 2'!$G200*'NGER input 2'!R200+'NGER input 2'!$H200*'NGER input 2'!AA200+'NGER input 2'!$I200*'NGER input 2'!AJ200-'NGER input 2'!BE200)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG200,IF('NGER input 1'!$B$6>1,GG200*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH200,IF('NGER input 1'!$B$6>1,GH200*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI200,IF('NGER input 1'!$B$6>1,GI200*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ200,IF('NGER input 1'!$B$6>1,GJ200*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK200,IF('NGER input 1'!$B$6>1,GK200*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL200,IF('NGER input 1'!$B$6>1,GL200*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM200,IF('NGER input 1'!$B$6>1,GM200*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN200,IF('NGER input 1'!$B$6>1,GN200*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO200,IF('NGER input 1'!$B$6>1,GO200*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP200,IF('NGER input 1'!$B$6>1,GP200*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[197,0,0,0,0,null,{"$f":"IF(OR($F201='Common parameters'!$EQ$8,$F201=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F201='Common parameters'!$EQ$4,$F201='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F201='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F201='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F201='Common parameters'!$EQ$8,$F201=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F201='Common parameters'!$EQ$4,$F201='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F201='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F201='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW201<>\"\",AW201,'NGER input 2'!CP201+((SUM('NGER input 2'!$DH201:$DP201)*'NGER input 2'!CP201)/(SUM('NGER input 2'!$CY201:$DG201))))","v":{"$error":"#N/A"}},{"$f":"IF(AX201<>\"\",AX201,'NGER input 2'!CQ201+((SUM('NGER input 2'!$DH201:$DP201)*'NGER input 2'!CQ201)/(SUM('NGER input 2'!$CY201:$DG201))))","v":{"$error":"#N/A"}},{"$f":"IF(AY201<>\"\",AY201,'NGER input 2'!CR201+((SUM('NGER input 2'!$DH201:$DP201)*'NGER input 2'!CR201)/(SUM('NGER input 2'!$CY201:$DG201))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ201<>\"\",AZ201,'NGER input 2'!CS201+((SUM('NGER input 2'!$DH201:$DP201)*'NGER input 2'!CS201)/(SUM('NGER input 2'!$CY201:$DG201))))","v":{"$error":"#N/A"}},{"$f":"IF(BA201<>\"\",BA201,'NGER input 2'!CT201+((SUM('NGER input 2'!$DH201:$DP201)*'NGER input 2'!CT201)/(SUM('NGER input 2'!$CY201:$DG201))))","v":{"$error":"#N/A"}},{"$f":"IF(BB201<>\"\",BB201,'NGER input 2'!CU201+((SUM('NGER input 2'!$DH201:$DP201)*'NGER input 2'!CU201)/(SUM('NGER input 2'!$CY201:$DG201))))","v":{"$error":"#N/A"}},{"$f":"IF(BC201<>\"\",BC201,'NGER input 2'!CV201+((SUM('NGER input 2'!$DH201:$DP201)*'NGER input 2'!CV201)/(SUM('NGER input 2'!$CY201:$DG201))))","v":{"$error":"#N/A"}},{"$f":"IF(BD201<>\"\",BD201,'NGER input 2'!CW201+((SUM('NGER input 2'!$DH201:$DP201)*'NGER input 2'!CW201)/(SUM('NGER input 2'!$CY201:$DG201))))","v":{"$error":"#N/A"}},{"$f":"IF(BE201<>\"\",BE201,'NGER input 2'!CX201+((SUM('NGER input 2'!$DH201:$DP201)*'NGER input 2'!CX201)/(SUM('NGER input 2'!$CY201:$DG201))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G201*'NGER input 2'!J201+'NGER input 2'!$H201*'NGER input 2'!S201+'NGER input 2'!$I201*'NGER input 2'!AB201","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G201*'NGER input 2'!K201+'NGER input 2'!$H201*'NGER input 2'!T201+'NGER input 2'!$I201*'NGER input 2'!AC201","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G201*'NGER input 2'!L201+'NGER input 2'!$H201*'NGER input 2'!U201+'NGER input 2'!$I201*'NGER input 2'!AD201","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G201*'NGER input 2'!M201+'NGER input 2'!$H201*'NGER input 2'!V201+'NGER input 2'!$I201*'NGER input 2'!AE201","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G201*'NGER input 2'!N201+'NGER input 2'!$H201*'NGER input 2'!W201+'NGER input 2'!$I201*'NGER input 2'!AF201","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G201*'NGER input 2'!O201+'NGER input 2'!$H201*'NGER input 2'!X201+'NGER input 2'!$I201*'NGER input 2'!AG201","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G201*'NGER input 2'!P201+'NGER input 2'!$H201*'NGER input 2'!Y201+'NGER input 2'!$I201*'NGER input 2'!AH201","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G201*'NGER input 2'!Q201+'NGER input 2'!$H201*'NGER input 2'!Z201+'NGER input 2'!$I201*'NGER input 2'!AI201","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G201*'NGER input 2'!R201+'NGER input 2'!$H201*'NGER input 2'!AA201+'NGER input 2'!$I201*'NGER input 2'!AJ201","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW201<>\"\",\"\",'NGER input 2'!CP201)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX201<>\"\",\"\",'NGER input 2'!CQ201)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY201<>\"\",\"\",'NGER input 2'!CR201)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ201<>\"\",\"\",'NGER input 2'!CS201)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA201<>\"\",\"\",'NGER input 2'!CT201)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB201<>\"\",\"\",'NGER input 2'!CU201)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC201<>\"\",\"\",'NGER input 2'!CV201)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD201<>\"\",\"\",'NGER input 2'!CW201)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE201<>\"\",\"\",'NGER input 2'!CX201)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW201=\"\",\"\",'NGER input 2'!CP201-'NGER input 2'!AW201)","v":""},{"$f":"IF('NGER input 2'!AX201=\"\",\"\",'NGER input 2'!$G201*'NGER input 2'!K201+'NGER input 2'!$H201*'NGER input 2'!T201+'NGER input 2'!$I201*'NGER input 2'!AC201-'NGER input 2'!AX201)","v":""},{"$f":"IF('NGER input 2'!AY201=\"\",\"\",'NGER input 2'!$G201*'NGER input 2'!L201+'NGER input 2'!$H201*'NGER input 2'!U201+'NGER input 2'!$I201*'NGER input 2'!AD201-'NGER input 2'!AY201)","v":""},{"$f":"IF('NGER input 2'!AZ201=\"\",\"\",'NGER input 2'!$G201*'NGER input 2'!M201+'NGER input 2'!$H201*'NGER input 2'!V201+'NGER input 2'!$I201*'NGER input 2'!AE201-'NGER input 2'!AZ201)","v":""},{"$f":"IF('NGER input 2'!BA201=\"\",\"\",'NGER input 2'!$G201*'NGER input 2'!N201+'NGER input 2'!$H201*'NGER input 2'!W201+'NGER input 2'!$I201*'NGER input 2'!AF201-'NGER input 2'!BA201)","v":""},{"$f":"IF('NGER input 2'!BB201=\"\",\"\",'NGER input 2'!$G201*'NGER input 2'!O201+'NGER input 2'!$H201*'NGER input 2'!X201+'NGER input 2'!$I201*'NGER input 2'!AG201-'NGER input 2'!BB201)","v":""},{"$f":"IF('NGER input 2'!BC201=\"\",\"\",'NGER input 2'!$G201*'NGER input 2'!P201+'NGER input 2'!$H201*'NGER input 2'!Y201+'NGER input 2'!$I201*'NGER input 2'!AH201-'NGER input 2'!BC201)","v":""},{"$f":"IF('NGER input 2'!BD201=\"\",\"\",'NGER input 2'!$G201*'NGER input 2'!Q201+'NGER input 2'!$H201*'NGER input 2'!Z201+'NGER input 2'!$I201*'NGER input 2'!AI201-'NGER input 2'!BD201)","v":""},{"$f":"IF('NGER input 2'!BE201=\"\",\"\",'NGER input 2'!$G201*'NGER input 2'!R201+'NGER input 2'!$H201*'NGER input 2'!AA201+'NGER input 2'!$I201*'NGER input 2'!AJ201-'NGER input 2'!BE201)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG201,IF('NGER input 1'!$B$6>1,GG201*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH201,IF('NGER input 1'!$B$6>1,GH201*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI201,IF('NGER input 1'!$B$6>1,GI201*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ201,IF('NGER input 1'!$B$6>1,GJ201*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK201,IF('NGER input 1'!$B$6>1,GK201*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL201,IF('NGER input 1'!$B$6>1,GL201*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM201,IF('NGER input 1'!$B$6>1,GM201*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN201,IF('NGER input 1'!$B$6>1,GN201*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO201,IF('NGER input 1'!$B$6>1,GO201*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP201,IF('NGER input 1'!$B$6>1,GP201*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[198,0,0,0,0,null,{"$f":"IF(OR($F202='Common parameters'!$EQ$8,$F202=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F202='Common parameters'!$EQ$4,$F202='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F202='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F202='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F202='Common parameters'!$EQ$8,$F202=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F202='Common parameters'!$EQ$4,$F202='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F202='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F202='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW202<>\"\",AW202,'NGER input 2'!CP202+((SUM('NGER input 2'!$DH202:$DP202)*'NGER input 2'!CP202)/(SUM('NGER input 2'!$CY202:$DG202))))","v":{"$error":"#N/A"}},{"$f":"IF(AX202<>\"\",AX202,'NGER input 2'!CQ202+((SUM('NGER input 2'!$DH202:$DP202)*'NGER input 2'!CQ202)/(SUM('NGER input 2'!$CY202:$DG202))))","v":{"$error":"#N/A"}},{"$f":"IF(AY202<>\"\",AY202,'NGER input 2'!CR202+((SUM('NGER input 2'!$DH202:$DP202)*'NGER input 2'!CR202)/(SUM('NGER input 2'!$CY202:$DG202))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ202<>\"\",AZ202,'NGER input 2'!CS202+((SUM('NGER input 2'!$DH202:$DP202)*'NGER input 2'!CS202)/(SUM('NGER input 2'!$CY202:$DG202))))","v":{"$error":"#N/A"}},{"$f":"IF(BA202<>\"\",BA202,'NGER input 2'!CT202+((SUM('NGER input 2'!$DH202:$DP202)*'NGER input 2'!CT202)/(SUM('NGER input 2'!$CY202:$DG202))))","v":{"$error":"#N/A"}},{"$f":"IF(BB202<>\"\",BB202,'NGER input 2'!CU202+((SUM('NGER input 2'!$DH202:$DP202)*'NGER input 2'!CU202)/(SUM('NGER input 2'!$CY202:$DG202))))","v":{"$error":"#N/A"}},{"$f":"IF(BC202<>\"\",BC202,'NGER input 2'!CV202+((SUM('NGER input 2'!$DH202:$DP202)*'NGER input 2'!CV202)/(SUM('NGER input 2'!$CY202:$DG202))))","v":{"$error":"#N/A"}},{"$f":"IF(BD202<>\"\",BD202,'NGER input 2'!CW202+((SUM('NGER input 2'!$DH202:$DP202)*'NGER input 2'!CW202)/(SUM('NGER input 2'!$CY202:$DG202))))","v":{"$error":"#N/A"}},{"$f":"IF(BE202<>\"\",BE202,'NGER input 2'!CX202+((SUM('NGER input 2'!$DH202:$DP202)*'NGER input 2'!CX202)/(SUM('NGER input 2'!$CY202:$DG202))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G202*'NGER input 2'!J202+'NGER input 2'!$H202*'NGER input 2'!S202+'NGER input 2'!$I202*'NGER input 2'!AB202","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G202*'NGER input 2'!K202+'NGER input 2'!$H202*'NGER input 2'!T202+'NGER input 2'!$I202*'NGER input 2'!AC202","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G202*'NGER input 2'!L202+'NGER input 2'!$H202*'NGER input 2'!U202+'NGER input 2'!$I202*'NGER input 2'!AD202","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G202*'NGER input 2'!M202+'NGER input 2'!$H202*'NGER input 2'!V202+'NGER input 2'!$I202*'NGER input 2'!AE202","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G202*'NGER input 2'!N202+'NGER input 2'!$H202*'NGER input 2'!W202+'NGER input 2'!$I202*'NGER input 2'!AF202","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G202*'NGER input 2'!O202+'NGER input 2'!$H202*'NGER input 2'!X202+'NGER input 2'!$I202*'NGER input 2'!AG202","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G202*'NGER input 2'!P202+'NGER input 2'!$H202*'NGER input 2'!Y202+'NGER input 2'!$I202*'NGER input 2'!AH202","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G202*'NGER input 2'!Q202+'NGER input 2'!$H202*'NGER input 2'!Z202+'NGER input 2'!$I202*'NGER input 2'!AI202","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G202*'NGER input 2'!R202+'NGER input 2'!$H202*'NGER input 2'!AA202+'NGER input 2'!$I202*'NGER input 2'!AJ202","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW202<>\"\",\"\",'NGER input 2'!CP202)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX202<>\"\",\"\",'NGER input 2'!CQ202)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY202<>\"\",\"\",'NGER input 2'!CR202)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ202<>\"\",\"\",'NGER input 2'!CS202)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA202<>\"\",\"\",'NGER input 2'!CT202)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB202<>\"\",\"\",'NGER input 2'!CU202)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC202<>\"\",\"\",'NGER input 2'!CV202)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD202<>\"\",\"\",'NGER input 2'!CW202)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE202<>\"\",\"\",'NGER input 2'!CX202)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW202=\"\",\"\",'NGER input 2'!CP202-'NGER input 2'!AW202)","v":""},{"$f":"IF('NGER input 2'!AX202=\"\",\"\",'NGER input 2'!$G202*'NGER input 2'!K202+'NGER input 2'!$H202*'NGER input 2'!T202+'NGER input 2'!$I202*'NGER input 2'!AC202-'NGER input 2'!AX202)","v":""},{"$f":"IF('NGER input 2'!AY202=\"\",\"\",'NGER input 2'!$G202*'NGER input 2'!L202+'NGER input 2'!$H202*'NGER input 2'!U202+'NGER input 2'!$I202*'NGER input 2'!AD202-'NGER input 2'!AY202)","v":""},{"$f":"IF('NGER input 2'!AZ202=\"\",\"\",'NGER input 2'!$G202*'NGER input 2'!M202+'NGER input 2'!$H202*'NGER input 2'!V202+'NGER input 2'!$I202*'NGER input 2'!AE202-'NGER input 2'!AZ202)","v":""},{"$f":"IF('NGER input 2'!BA202=\"\",\"\",'NGER input 2'!$G202*'NGER input 2'!N202+'NGER input 2'!$H202*'NGER input 2'!W202+'NGER input 2'!$I202*'NGER input 2'!AF202-'NGER input 2'!BA202)","v":""},{"$f":"IF('NGER input 2'!BB202=\"\",\"\",'NGER input 2'!$G202*'NGER input 2'!O202+'NGER input 2'!$H202*'NGER input 2'!X202+'NGER input 2'!$I202*'NGER input 2'!AG202-'NGER input 2'!BB202)","v":""},{"$f":"IF('NGER input 2'!BC202=\"\",\"\",'NGER input 2'!$G202*'NGER input 2'!P202+'NGER input 2'!$H202*'NGER input 2'!Y202+'NGER input 2'!$I202*'NGER input 2'!AH202-'NGER input 2'!BC202)","v":""},{"$f":"IF('NGER input 2'!BD202=\"\",\"\",'NGER input 2'!$G202*'NGER input 2'!Q202+'NGER input 2'!$H202*'NGER input 2'!Z202+'NGER input 2'!$I202*'NGER input 2'!AI202-'NGER input 2'!BD202)","v":""},{"$f":"IF('NGER input 2'!BE202=\"\",\"\",'NGER input 2'!$G202*'NGER input 2'!R202+'NGER input 2'!$H202*'NGER input 2'!AA202+'NGER input 2'!$I202*'NGER input 2'!AJ202-'NGER input 2'!BE202)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG202,IF('NGER input 1'!$B$6>1,GG202*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH202,IF('NGER input 1'!$B$6>1,GH202*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI202,IF('NGER input 1'!$B$6>1,GI202*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ202,IF('NGER input 1'!$B$6>1,GJ202*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK202,IF('NGER input 1'!$B$6>1,GK202*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL202,IF('NGER input 1'!$B$6>1,GL202*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM202,IF('NGER input 1'!$B$6>1,GM202*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN202,IF('NGER input 1'!$B$6>1,GN202*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO202,IF('NGER input 1'!$B$6>1,GO202*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP202,IF('NGER input 1'!$B$6>1,GP202*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[199,0,0,0,0,null,{"$f":"IF(OR($F203='Common parameters'!$EQ$8,$F203=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F203='Common parameters'!$EQ$4,$F203='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F203='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F203='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F203='Common parameters'!$EQ$8,$F203=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F203='Common parameters'!$EQ$4,$F203='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F203='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F203='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW203<>\"\",AW203,'NGER input 2'!CP203+((SUM('NGER input 2'!$DH203:$DP203)*'NGER input 2'!CP203)/(SUM('NGER input 2'!$CY203:$DG203))))","v":{"$error":"#N/A"}},{"$f":"IF(AX203<>\"\",AX203,'NGER input 2'!CQ203+((SUM('NGER input 2'!$DH203:$DP203)*'NGER input 2'!CQ203)/(SUM('NGER input 2'!$CY203:$DG203))))","v":{"$error":"#N/A"}},{"$f":"IF(AY203<>\"\",AY203,'NGER input 2'!CR203+((SUM('NGER input 2'!$DH203:$DP203)*'NGER input 2'!CR203)/(SUM('NGER input 2'!$CY203:$DG203))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ203<>\"\",AZ203,'NGER input 2'!CS203+((SUM('NGER input 2'!$DH203:$DP203)*'NGER input 2'!CS203)/(SUM('NGER input 2'!$CY203:$DG203))))","v":{"$error":"#N/A"}},{"$f":"IF(BA203<>\"\",BA203,'NGER input 2'!CT203+((SUM('NGER input 2'!$DH203:$DP203)*'NGER input 2'!CT203)/(SUM('NGER input 2'!$CY203:$DG203))))","v":{"$error":"#N/A"}},{"$f":"IF(BB203<>\"\",BB203,'NGER input 2'!CU203+((SUM('NGER input 2'!$DH203:$DP203)*'NGER input 2'!CU203)/(SUM('NGER input 2'!$CY203:$DG203))))","v":{"$error":"#N/A"}},{"$f":"IF(BC203<>\"\",BC203,'NGER input 2'!CV203+((SUM('NGER input 2'!$DH203:$DP203)*'NGER input 2'!CV203)/(SUM('NGER input 2'!$CY203:$DG203))))","v":{"$error":"#N/A"}},{"$f":"IF(BD203<>\"\",BD203,'NGER input 2'!CW203+((SUM('NGER input 2'!$DH203:$DP203)*'NGER input 2'!CW203)/(SUM('NGER input 2'!$CY203:$DG203))))","v":{"$error":"#N/A"}},{"$f":"IF(BE203<>\"\",BE203,'NGER input 2'!CX203+((SUM('NGER input 2'!$DH203:$DP203)*'NGER input 2'!CX203)/(SUM('NGER input 2'!$CY203:$DG203))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G203*'NGER input 2'!J203+'NGER input 2'!$H203*'NGER input 2'!S203+'NGER input 2'!$I203*'NGER input 2'!AB203","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G203*'NGER input 2'!K203+'NGER input 2'!$H203*'NGER input 2'!T203+'NGER input 2'!$I203*'NGER input 2'!AC203","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G203*'NGER input 2'!L203+'NGER input 2'!$H203*'NGER input 2'!U203+'NGER input 2'!$I203*'NGER input 2'!AD203","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G203*'NGER input 2'!M203+'NGER input 2'!$H203*'NGER input 2'!V203+'NGER input 2'!$I203*'NGER input 2'!AE203","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G203*'NGER input 2'!N203+'NGER input 2'!$H203*'NGER input 2'!W203+'NGER input 2'!$I203*'NGER input 2'!AF203","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G203*'NGER input 2'!O203+'NGER input 2'!$H203*'NGER input 2'!X203+'NGER input 2'!$I203*'NGER input 2'!AG203","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G203*'NGER input 2'!P203+'NGER input 2'!$H203*'NGER input 2'!Y203+'NGER input 2'!$I203*'NGER input 2'!AH203","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G203*'NGER input 2'!Q203+'NGER input 2'!$H203*'NGER input 2'!Z203+'NGER input 2'!$I203*'NGER input 2'!AI203","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G203*'NGER input 2'!R203+'NGER input 2'!$H203*'NGER input 2'!AA203+'NGER input 2'!$I203*'NGER input 2'!AJ203","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW203<>\"\",\"\",'NGER input 2'!CP203)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX203<>\"\",\"\",'NGER input 2'!CQ203)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY203<>\"\",\"\",'NGER input 2'!CR203)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ203<>\"\",\"\",'NGER input 2'!CS203)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA203<>\"\",\"\",'NGER input 2'!CT203)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB203<>\"\",\"\",'NGER input 2'!CU203)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC203<>\"\",\"\",'NGER input 2'!CV203)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD203<>\"\",\"\",'NGER input 2'!CW203)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE203<>\"\",\"\",'NGER input 2'!CX203)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW203=\"\",\"\",'NGER input 2'!CP203-'NGER input 2'!AW203)","v":""},{"$f":"IF('NGER input 2'!AX203=\"\",\"\",'NGER input 2'!$G203*'NGER input 2'!K203+'NGER input 2'!$H203*'NGER input 2'!T203+'NGER input 2'!$I203*'NGER input 2'!AC203-'NGER input 2'!AX203)","v":""},{"$f":"IF('NGER input 2'!AY203=\"\",\"\",'NGER input 2'!$G203*'NGER input 2'!L203+'NGER input 2'!$H203*'NGER input 2'!U203+'NGER input 2'!$I203*'NGER input 2'!AD203-'NGER input 2'!AY203)","v":""},{"$f":"IF('NGER input 2'!AZ203=\"\",\"\",'NGER input 2'!$G203*'NGER input 2'!M203+'NGER input 2'!$H203*'NGER input 2'!V203+'NGER input 2'!$I203*'NGER input 2'!AE203-'NGER input 2'!AZ203)","v":""},{"$f":"IF('NGER input 2'!BA203=\"\",\"\",'NGER input 2'!$G203*'NGER input 2'!N203+'NGER input 2'!$H203*'NGER input 2'!W203+'NGER input 2'!$I203*'NGER input 2'!AF203-'NGER input 2'!BA203)","v":""},{"$f":"IF('NGER input 2'!BB203=\"\",\"\",'NGER input 2'!$G203*'NGER input 2'!O203+'NGER input 2'!$H203*'NGER input 2'!X203+'NGER input 2'!$I203*'NGER input 2'!AG203-'NGER input 2'!BB203)","v":""},{"$f":"IF('NGER input 2'!BC203=\"\",\"\",'NGER input 2'!$G203*'NGER input 2'!P203+'NGER input 2'!$H203*'NGER input 2'!Y203+'NGER input 2'!$I203*'NGER input 2'!AH203-'NGER input 2'!BC203)","v":""},{"$f":"IF('NGER input 2'!BD203=\"\",\"\",'NGER input 2'!$G203*'NGER input 2'!Q203+'NGER input 2'!$H203*'NGER input 2'!Z203+'NGER input 2'!$I203*'NGER input 2'!AI203-'NGER input 2'!BD203)","v":""},{"$f":"IF('NGER input 2'!BE203=\"\",\"\",'NGER input 2'!$G203*'NGER input 2'!R203+'NGER input 2'!$H203*'NGER input 2'!AA203+'NGER input 2'!$I203*'NGER input 2'!AJ203-'NGER input 2'!BE203)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG203,IF('NGER input 1'!$B$6>1,GG203*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH203,IF('NGER input 1'!$B$6>1,GH203*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI203,IF('NGER input 1'!$B$6>1,GI203*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ203,IF('NGER input 1'!$B$6>1,GJ203*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK203,IF('NGER input 1'!$B$6>1,GK203*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL203,IF('NGER input 1'!$B$6>1,GL203*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM203,IF('NGER input 1'!$B$6>1,GM203*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN203,IF('NGER input 1'!$B$6>1,GN203*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO203,IF('NGER input 1'!$B$6>1,GO203*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP203,IF('NGER input 1'!$B$6>1,GP203*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[200,0,0,0,0,null,{"$f":"IF(OR($F204='Common parameters'!$EQ$8,$F204=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F204='Common parameters'!$EQ$4,$F204='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F204='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F204='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F204='Common parameters'!$EQ$8,$F204=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F204='Common parameters'!$EQ$4,$F204='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F204='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F204='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW204<>\"\",AW204,'NGER input 2'!CP204+((SUM('NGER input 2'!$DH204:$DP204)*'NGER input 2'!CP204)/(SUM('NGER input 2'!$CY204:$DG204))))","v":{"$error":"#N/A"}},{"$f":"IF(AX204<>\"\",AX204,'NGER input 2'!CQ204+((SUM('NGER input 2'!$DH204:$DP204)*'NGER input 2'!CQ204)/(SUM('NGER input 2'!$CY204:$DG204))))","v":{"$error":"#N/A"}},{"$f":"IF(AY204<>\"\",AY204,'NGER input 2'!CR204+((SUM('NGER input 2'!$DH204:$DP204)*'NGER input 2'!CR204)/(SUM('NGER input 2'!$CY204:$DG204))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ204<>\"\",AZ204,'NGER input 2'!CS204+((SUM('NGER input 2'!$DH204:$DP204)*'NGER input 2'!CS204)/(SUM('NGER input 2'!$CY204:$DG204))))","v":{"$error":"#N/A"}},{"$f":"IF(BA204<>\"\",BA204,'NGER input 2'!CT204+((SUM('NGER input 2'!$DH204:$DP204)*'NGER input 2'!CT204)/(SUM('NGER input 2'!$CY204:$DG204))))","v":{"$error":"#N/A"}},{"$f":"IF(BB204<>\"\",BB204,'NGER input 2'!CU204+((SUM('NGER input 2'!$DH204:$DP204)*'NGER input 2'!CU204)/(SUM('NGER input 2'!$CY204:$DG204))))","v":{"$error":"#N/A"}},{"$f":"IF(BC204<>\"\",BC204,'NGER input 2'!CV204+((SUM('NGER input 2'!$DH204:$DP204)*'NGER input 2'!CV204)/(SUM('NGER input 2'!$CY204:$DG204))))","v":{"$error":"#N/A"}},{"$f":"IF(BD204<>\"\",BD204,'NGER input 2'!CW204+((SUM('NGER input 2'!$DH204:$DP204)*'NGER input 2'!CW204)/(SUM('NGER input 2'!$CY204:$DG204))))","v":{"$error":"#N/A"}},{"$f":"IF(BE204<>\"\",BE204,'NGER input 2'!CX204+((SUM('NGER input 2'!$DH204:$DP204)*'NGER input 2'!CX204)/(SUM('NGER input 2'!$CY204:$DG204))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G204*'NGER input 2'!J204+'NGER input 2'!$H204*'NGER input 2'!S204+'NGER input 2'!$I204*'NGER input 2'!AB204","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G204*'NGER input 2'!K204+'NGER input 2'!$H204*'NGER input 2'!T204+'NGER input 2'!$I204*'NGER input 2'!AC204","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G204*'NGER input 2'!L204+'NGER input 2'!$H204*'NGER input 2'!U204+'NGER input 2'!$I204*'NGER input 2'!AD204","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G204*'NGER input 2'!M204+'NGER input 2'!$H204*'NGER input 2'!V204+'NGER input 2'!$I204*'NGER input 2'!AE204","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G204*'NGER input 2'!N204+'NGER input 2'!$H204*'NGER input 2'!W204+'NGER input 2'!$I204*'NGER input 2'!AF204","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G204*'NGER input 2'!O204+'NGER input 2'!$H204*'NGER input 2'!X204+'NGER input 2'!$I204*'NGER input 2'!AG204","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G204*'NGER input 2'!P204+'NGER input 2'!$H204*'NGER input 2'!Y204+'NGER input 2'!$I204*'NGER input 2'!AH204","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G204*'NGER input 2'!Q204+'NGER input 2'!$H204*'NGER input 2'!Z204+'NGER input 2'!$I204*'NGER input 2'!AI204","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G204*'NGER input 2'!R204+'NGER input 2'!$H204*'NGER input 2'!AA204+'NGER input 2'!$I204*'NGER input 2'!AJ204","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW204<>\"\",\"\",'NGER input 2'!CP204)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX204<>\"\",\"\",'NGER input 2'!CQ204)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY204<>\"\",\"\",'NGER input 2'!CR204)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ204<>\"\",\"\",'NGER input 2'!CS204)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA204<>\"\",\"\",'NGER input 2'!CT204)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB204<>\"\",\"\",'NGER input 2'!CU204)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC204<>\"\",\"\",'NGER input 2'!CV204)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD204<>\"\",\"\",'NGER input 2'!CW204)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE204<>\"\",\"\",'NGER input 2'!CX204)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW204=\"\",\"\",'NGER input 2'!CP204-'NGER input 2'!AW204)","v":""},{"$f":"IF('NGER input 2'!AX204=\"\",\"\",'NGER input 2'!$G204*'NGER input 2'!K204+'NGER input 2'!$H204*'NGER input 2'!T204+'NGER input 2'!$I204*'NGER input 2'!AC204-'NGER input 2'!AX204)","v":""},{"$f":"IF('NGER input 2'!AY204=\"\",\"\",'NGER input 2'!$G204*'NGER input 2'!L204+'NGER input 2'!$H204*'NGER input 2'!U204+'NGER input 2'!$I204*'NGER input 2'!AD204-'NGER input 2'!AY204)","v":""},{"$f":"IF('NGER input 2'!AZ204=\"\",\"\",'NGER input 2'!$G204*'NGER input 2'!M204+'NGER input 2'!$H204*'NGER input 2'!V204+'NGER input 2'!$I204*'NGER input 2'!AE204-'NGER input 2'!AZ204)","v":""},{"$f":"IF('NGER input 2'!BA204=\"\",\"\",'NGER input 2'!$G204*'NGER input 2'!N204+'NGER input 2'!$H204*'NGER input 2'!W204+'NGER input 2'!$I204*'NGER input 2'!AF204-'NGER input 2'!BA204)","v":""},{"$f":"IF('NGER input 2'!BB204=\"\",\"\",'NGER input 2'!$G204*'NGER input 2'!O204+'NGER input 2'!$H204*'NGER input 2'!X204+'NGER input 2'!$I204*'NGER input 2'!AG204-'NGER input 2'!BB204)","v":""},{"$f":"IF('NGER input 2'!BC204=\"\",\"\",'NGER input 2'!$G204*'NGER input 2'!P204+'NGER input 2'!$H204*'NGER input 2'!Y204+'NGER input 2'!$I204*'NGER input 2'!AH204-'NGER input 2'!BC204)","v":""},{"$f":"IF('NGER input 2'!BD204=\"\",\"\",'NGER input 2'!$G204*'NGER input 2'!Q204+'NGER input 2'!$H204*'NGER input 2'!Z204+'NGER input 2'!$I204*'NGER input 2'!AI204-'NGER input 2'!BD204)","v":""},{"$f":"IF('NGER input 2'!BE204=\"\",\"\",'NGER input 2'!$G204*'NGER input 2'!R204+'NGER input 2'!$H204*'NGER input 2'!AA204+'NGER input 2'!$I204*'NGER input 2'!AJ204-'NGER input 2'!BE204)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG204,IF('NGER input 1'!$B$6>1,GG204*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH204,IF('NGER input 1'!$B$6>1,GH204*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI204,IF('NGER input 1'!$B$6>1,GI204*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ204,IF('NGER input 1'!$B$6>1,GJ204*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK204,IF('NGER input 1'!$B$6>1,GK204*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL204,IF('NGER input 1'!$B$6>1,GL204*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM204,IF('NGER input 1'!$B$6>1,GM204*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN204,IF('NGER input 1'!$B$6>1,GN204*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO204,IF('NGER input 1'!$B$6>1,GO204*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP204,IF('NGER input 1'!$B$6>1,GP204*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[201,0,0,0,0,null,{"$f":"IF(OR($F205='Common parameters'!$EQ$8,$F205=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F205='Common parameters'!$EQ$4,$F205='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F205='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F205='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F205='Common parameters'!$EQ$8,$F205=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F205='Common parameters'!$EQ$4,$F205='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F205='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F205='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW205<>\"\",AW205,'NGER input 2'!CP205+((SUM('NGER input 2'!$DH205:$DP205)*'NGER input 2'!CP205)/(SUM('NGER input 2'!$CY205:$DG205))))","v":{"$error":"#N/A"}},{"$f":"IF(AX205<>\"\",AX205,'NGER input 2'!CQ205+((SUM('NGER input 2'!$DH205:$DP205)*'NGER input 2'!CQ205)/(SUM('NGER input 2'!$CY205:$DG205))))","v":{"$error":"#N/A"}},{"$f":"IF(AY205<>\"\",AY205,'NGER input 2'!CR205+((SUM('NGER input 2'!$DH205:$DP205)*'NGER input 2'!CR205)/(SUM('NGER input 2'!$CY205:$DG205))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ205<>\"\",AZ205,'NGER input 2'!CS205+((SUM('NGER input 2'!$DH205:$DP205)*'NGER input 2'!CS205)/(SUM('NGER input 2'!$CY205:$DG205))))","v":{"$error":"#N/A"}},{"$f":"IF(BA205<>\"\",BA205,'NGER input 2'!CT205+((SUM('NGER input 2'!$DH205:$DP205)*'NGER input 2'!CT205)/(SUM('NGER input 2'!$CY205:$DG205))))","v":{"$error":"#N/A"}},{"$f":"IF(BB205<>\"\",BB205,'NGER input 2'!CU205+((SUM('NGER input 2'!$DH205:$DP205)*'NGER input 2'!CU205)/(SUM('NGER input 2'!$CY205:$DG205))))","v":{"$error":"#N/A"}},{"$f":"IF(BC205<>\"\",BC205,'NGER input 2'!CV205+((SUM('NGER input 2'!$DH205:$DP205)*'NGER input 2'!CV205)/(SUM('NGER input 2'!$CY205:$DG205))))","v":{"$error":"#N/A"}},{"$f":"IF(BD205<>\"\",BD205,'NGER input 2'!CW205+((SUM('NGER input 2'!$DH205:$DP205)*'NGER input 2'!CW205)/(SUM('NGER input 2'!$CY205:$DG205))))","v":{"$error":"#N/A"}},{"$f":"IF(BE205<>\"\",BE205,'NGER input 2'!CX205+((SUM('NGER input 2'!$DH205:$DP205)*'NGER input 2'!CX205)/(SUM('NGER input 2'!$CY205:$DG205))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G205*'NGER input 2'!J205+'NGER input 2'!$H205*'NGER input 2'!S205+'NGER input 2'!$I205*'NGER input 2'!AB205","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G205*'NGER input 2'!K205+'NGER input 2'!$H205*'NGER input 2'!T205+'NGER input 2'!$I205*'NGER input 2'!AC205","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G205*'NGER input 2'!L205+'NGER input 2'!$H205*'NGER input 2'!U205+'NGER input 2'!$I205*'NGER input 2'!AD205","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G205*'NGER input 2'!M205+'NGER input 2'!$H205*'NGER input 2'!V205+'NGER input 2'!$I205*'NGER input 2'!AE205","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G205*'NGER input 2'!N205+'NGER input 2'!$H205*'NGER input 2'!W205+'NGER input 2'!$I205*'NGER input 2'!AF205","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G205*'NGER input 2'!O205+'NGER input 2'!$H205*'NGER input 2'!X205+'NGER input 2'!$I205*'NGER input 2'!AG205","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G205*'NGER input 2'!P205+'NGER input 2'!$H205*'NGER input 2'!Y205+'NGER input 2'!$I205*'NGER input 2'!AH205","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G205*'NGER input 2'!Q205+'NGER input 2'!$H205*'NGER input 2'!Z205+'NGER input 2'!$I205*'NGER input 2'!AI205","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G205*'NGER input 2'!R205+'NGER input 2'!$H205*'NGER input 2'!AA205+'NGER input 2'!$I205*'NGER input 2'!AJ205","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW205<>\"\",\"\",'NGER input 2'!CP205)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX205<>\"\",\"\",'NGER input 2'!CQ205)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY205<>\"\",\"\",'NGER input 2'!CR205)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ205<>\"\",\"\",'NGER input 2'!CS205)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA205<>\"\",\"\",'NGER input 2'!CT205)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB205<>\"\",\"\",'NGER input 2'!CU205)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC205<>\"\",\"\",'NGER input 2'!CV205)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD205<>\"\",\"\",'NGER input 2'!CW205)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE205<>\"\",\"\",'NGER input 2'!CX205)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW205=\"\",\"\",'NGER input 2'!CP205-'NGER input 2'!AW205)","v":""},{"$f":"IF('NGER input 2'!AX205=\"\",\"\",'NGER input 2'!$G205*'NGER input 2'!K205+'NGER input 2'!$H205*'NGER input 2'!T205+'NGER input 2'!$I205*'NGER input 2'!AC205-'NGER input 2'!AX205)","v":""},{"$f":"IF('NGER input 2'!AY205=\"\",\"\",'NGER input 2'!$G205*'NGER input 2'!L205+'NGER input 2'!$H205*'NGER input 2'!U205+'NGER input 2'!$I205*'NGER input 2'!AD205-'NGER input 2'!AY205)","v":""},{"$f":"IF('NGER input 2'!AZ205=\"\",\"\",'NGER input 2'!$G205*'NGER input 2'!M205+'NGER input 2'!$H205*'NGER input 2'!V205+'NGER input 2'!$I205*'NGER input 2'!AE205-'NGER input 2'!AZ205)","v":""},{"$f":"IF('NGER input 2'!BA205=\"\",\"\",'NGER input 2'!$G205*'NGER input 2'!N205+'NGER input 2'!$H205*'NGER input 2'!W205+'NGER input 2'!$I205*'NGER input 2'!AF205-'NGER input 2'!BA205)","v":""},{"$f":"IF('NGER input 2'!BB205=\"\",\"\",'NGER input 2'!$G205*'NGER input 2'!O205+'NGER input 2'!$H205*'NGER input 2'!X205+'NGER input 2'!$I205*'NGER input 2'!AG205-'NGER input 2'!BB205)","v":""},{"$f":"IF('NGER input 2'!BC205=\"\",\"\",'NGER input 2'!$G205*'NGER input 2'!P205+'NGER input 2'!$H205*'NGER input 2'!Y205+'NGER input 2'!$I205*'NGER input 2'!AH205-'NGER input 2'!BC205)","v":""},{"$f":"IF('NGER input 2'!BD205=\"\",\"\",'NGER input 2'!$G205*'NGER input 2'!Q205+'NGER input 2'!$H205*'NGER input 2'!Z205+'NGER input 2'!$I205*'NGER input 2'!AI205-'NGER input 2'!BD205)","v":""},{"$f":"IF('NGER input 2'!BE205=\"\",\"\",'NGER input 2'!$G205*'NGER input 2'!R205+'NGER input 2'!$H205*'NGER input 2'!AA205+'NGER input 2'!$I205*'NGER input 2'!AJ205-'NGER input 2'!BE205)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG205,IF('NGER input 1'!$B$6>1,GG205*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH205,IF('NGER input 1'!$B$6>1,GH205*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI205,IF('NGER input 1'!$B$6>1,GI205*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ205,IF('NGER input 1'!$B$6>1,GJ205*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK205,IF('NGER input 1'!$B$6>1,GK205*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL205,IF('NGER input 1'!$B$6>1,GL205*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM205,IF('NGER input 1'!$B$6>1,GM205*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN205,IF('NGER input 1'!$B$6>1,GN205*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO205,IF('NGER input 1'!$B$6>1,GO205*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP205,IF('NGER input 1'!$B$6>1,GP205*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[202,0,0,0,0,null,{"$f":"IF(OR($F206='Common parameters'!$EQ$8,$F206=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F206='Common parameters'!$EQ$4,$F206='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F206='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F206='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F206='Common parameters'!$EQ$8,$F206=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F206='Common parameters'!$EQ$4,$F206='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F206='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F206='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW206<>\"\",AW206,'NGER input 2'!CP206+((SUM('NGER input 2'!$DH206:$DP206)*'NGER input 2'!CP206)/(SUM('NGER input 2'!$CY206:$DG206))))","v":{"$error":"#N/A"}},{"$f":"IF(AX206<>\"\",AX206,'NGER input 2'!CQ206+((SUM('NGER input 2'!$DH206:$DP206)*'NGER input 2'!CQ206)/(SUM('NGER input 2'!$CY206:$DG206))))","v":{"$error":"#N/A"}},{"$f":"IF(AY206<>\"\",AY206,'NGER input 2'!CR206+((SUM('NGER input 2'!$DH206:$DP206)*'NGER input 2'!CR206)/(SUM('NGER input 2'!$CY206:$DG206))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ206<>\"\",AZ206,'NGER input 2'!CS206+((SUM('NGER input 2'!$DH206:$DP206)*'NGER input 2'!CS206)/(SUM('NGER input 2'!$CY206:$DG206))))","v":{"$error":"#N/A"}},{"$f":"IF(BA206<>\"\",BA206,'NGER input 2'!CT206+((SUM('NGER input 2'!$DH206:$DP206)*'NGER input 2'!CT206)/(SUM('NGER input 2'!$CY206:$DG206))))","v":{"$error":"#N/A"}},{"$f":"IF(BB206<>\"\",BB206,'NGER input 2'!CU206+((SUM('NGER input 2'!$DH206:$DP206)*'NGER input 2'!CU206)/(SUM('NGER input 2'!$CY206:$DG206))))","v":{"$error":"#N/A"}},{"$f":"IF(BC206<>\"\",BC206,'NGER input 2'!CV206+((SUM('NGER input 2'!$DH206:$DP206)*'NGER input 2'!CV206)/(SUM('NGER input 2'!$CY206:$DG206))))","v":{"$error":"#N/A"}},{"$f":"IF(BD206<>\"\",BD206,'NGER input 2'!CW206+((SUM('NGER input 2'!$DH206:$DP206)*'NGER input 2'!CW206)/(SUM('NGER input 2'!$CY206:$DG206))))","v":{"$error":"#N/A"}},{"$f":"IF(BE206<>\"\",BE206,'NGER input 2'!CX206+((SUM('NGER input 2'!$DH206:$DP206)*'NGER input 2'!CX206)/(SUM('NGER input 2'!$CY206:$DG206))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G206*'NGER input 2'!J206+'NGER input 2'!$H206*'NGER input 2'!S206+'NGER input 2'!$I206*'NGER input 2'!AB206","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G206*'NGER input 2'!K206+'NGER input 2'!$H206*'NGER input 2'!T206+'NGER input 2'!$I206*'NGER input 2'!AC206","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G206*'NGER input 2'!L206+'NGER input 2'!$H206*'NGER input 2'!U206+'NGER input 2'!$I206*'NGER input 2'!AD206","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G206*'NGER input 2'!M206+'NGER input 2'!$H206*'NGER input 2'!V206+'NGER input 2'!$I206*'NGER input 2'!AE206","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G206*'NGER input 2'!N206+'NGER input 2'!$H206*'NGER input 2'!W206+'NGER input 2'!$I206*'NGER input 2'!AF206","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G206*'NGER input 2'!O206+'NGER input 2'!$H206*'NGER input 2'!X206+'NGER input 2'!$I206*'NGER input 2'!AG206","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G206*'NGER input 2'!P206+'NGER input 2'!$H206*'NGER input 2'!Y206+'NGER input 2'!$I206*'NGER input 2'!AH206","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G206*'NGER input 2'!Q206+'NGER input 2'!$H206*'NGER input 2'!Z206+'NGER input 2'!$I206*'NGER input 2'!AI206","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G206*'NGER input 2'!R206+'NGER input 2'!$H206*'NGER input 2'!AA206+'NGER input 2'!$I206*'NGER input 2'!AJ206","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW206<>\"\",\"\",'NGER input 2'!CP206)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX206<>\"\",\"\",'NGER input 2'!CQ206)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY206<>\"\",\"\",'NGER input 2'!CR206)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ206<>\"\",\"\",'NGER input 2'!CS206)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA206<>\"\",\"\",'NGER input 2'!CT206)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB206<>\"\",\"\",'NGER input 2'!CU206)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC206<>\"\",\"\",'NGER input 2'!CV206)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD206<>\"\",\"\",'NGER input 2'!CW206)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE206<>\"\",\"\",'NGER input 2'!CX206)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW206=\"\",\"\",'NGER input 2'!CP206-'NGER input 2'!AW206)","v":""},{"$f":"IF('NGER input 2'!AX206=\"\",\"\",'NGER input 2'!$G206*'NGER input 2'!K206+'NGER input 2'!$H206*'NGER input 2'!T206+'NGER input 2'!$I206*'NGER input 2'!AC206-'NGER input 2'!AX206)","v":""},{"$f":"IF('NGER input 2'!AY206=\"\",\"\",'NGER input 2'!$G206*'NGER input 2'!L206+'NGER input 2'!$H206*'NGER input 2'!U206+'NGER input 2'!$I206*'NGER input 2'!AD206-'NGER input 2'!AY206)","v":""},{"$f":"IF('NGER input 2'!AZ206=\"\",\"\",'NGER input 2'!$G206*'NGER input 2'!M206+'NGER input 2'!$H206*'NGER input 2'!V206+'NGER input 2'!$I206*'NGER input 2'!AE206-'NGER input 2'!AZ206)","v":""},{"$f":"IF('NGER input 2'!BA206=\"\",\"\",'NGER input 2'!$G206*'NGER input 2'!N206+'NGER input 2'!$H206*'NGER input 2'!W206+'NGER input 2'!$I206*'NGER input 2'!AF206-'NGER input 2'!BA206)","v":""},{"$f":"IF('NGER input 2'!BB206=\"\",\"\",'NGER input 2'!$G206*'NGER input 2'!O206+'NGER input 2'!$H206*'NGER input 2'!X206+'NGER input 2'!$I206*'NGER input 2'!AG206-'NGER input 2'!BB206)","v":""},{"$f":"IF('NGER input 2'!BC206=\"\",\"\",'NGER input 2'!$G206*'NGER input 2'!P206+'NGER input 2'!$H206*'NGER input 2'!Y206+'NGER input 2'!$I206*'NGER input 2'!AH206-'NGER input 2'!BC206)","v":""},{"$f":"IF('NGER input 2'!BD206=\"\",\"\",'NGER input 2'!$G206*'NGER input 2'!Q206+'NGER input 2'!$H206*'NGER input 2'!Z206+'NGER input 2'!$I206*'NGER input 2'!AI206-'NGER input 2'!BD206)","v":""},{"$f":"IF('NGER input 2'!BE206=\"\",\"\",'NGER input 2'!$G206*'NGER input 2'!R206+'NGER input 2'!$H206*'NGER input 2'!AA206+'NGER input 2'!$I206*'NGER input 2'!AJ206-'NGER input 2'!BE206)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG206,IF('NGER input 1'!$B$6>1,GG206*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH206,IF('NGER input 1'!$B$6>1,GH206*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI206,IF('NGER input 1'!$B$6>1,GI206*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ206,IF('NGER input 1'!$B$6>1,GJ206*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK206,IF('NGER input 1'!$B$6>1,GK206*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL206,IF('NGER input 1'!$B$6>1,GL206*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM206,IF('NGER input 1'!$B$6>1,GM206*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN206,IF('NGER input 1'!$B$6>1,GN206*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO206,IF('NGER input 1'!$B$6>1,GO206*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP206,IF('NGER input 1'!$B$6>1,GP206*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[203,0,0,0,0,null,{"$f":"IF(OR($F207='Common parameters'!$EQ$8,$F207=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F207='Common parameters'!$EQ$4,$F207='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F207='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F207='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F207='Common parameters'!$EQ$8,$F207=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F207='Common parameters'!$EQ$4,$F207='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F207='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F207='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW207<>\"\",AW207,'NGER input 2'!CP207+((SUM('NGER input 2'!$DH207:$DP207)*'NGER input 2'!CP207)/(SUM('NGER input 2'!$CY207:$DG207))))","v":{"$error":"#N/A"}},{"$f":"IF(AX207<>\"\",AX207,'NGER input 2'!CQ207+((SUM('NGER input 2'!$DH207:$DP207)*'NGER input 2'!CQ207)/(SUM('NGER input 2'!$CY207:$DG207))))","v":{"$error":"#N/A"}},{"$f":"IF(AY207<>\"\",AY207,'NGER input 2'!CR207+((SUM('NGER input 2'!$DH207:$DP207)*'NGER input 2'!CR207)/(SUM('NGER input 2'!$CY207:$DG207))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ207<>\"\",AZ207,'NGER input 2'!CS207+((SUM('NGER input 2'!$DH207:$DP207)*'NGER input 2'!CS207)/(SUM('NGER input 2'!$CY207:$DG207))))","v":{"$error":"#N/A"}},{"$f":"IF(BA207<>\"\",BA207,'NGER input 2'!CT207+((SUM('NGER input 2'!$DH207:$DP207)*'NGER input 2'!CT207)/(SUM('NGER input 2'!$CY207:$DG207))))","v":{"$error":"#N/A"}},{"$f":"IF(BB207<>\"\",BB207,'NGER input 2'!CU207+((SUM('NGER input 2'!$DH207:$DP207)*'NGER input 2'!CU207)/(SUM('NGER input 2'!$CY207:$DG207))))","v":{"$error":"#N/A"}},{"$f":"IF(BC207<>\"\",BC207,'NGER input 2'!CV207+((SUM('NGER input 2'!$DH207:$DP207)*'NGER input 2'!CV207)/(SUM('NGER input 2'!$CY207:$DG207))))","v":{"$error":"#N/A"}},{"$f":"IF(BD207<>\"\",BD207,'NGER input 2'!CW207+((SUM('NGER input 2'!$DH207:$DP207)*'NGER input 2'!CW207)/(SUM('NGER input 2'!$CY207:$DG207))))","v":{"$error":"#N/A"}},{"$f":"IF(BE207<>\"\",BE207,'NGER input 2'!CX207+((SUM('NGER input 2'!$DH207:$DP207)*'NGER input 2'!CX207)/(SUM('NGER input 2'!$CY207:$DG207))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G207*'NGER input 2'!J207+'NGER input 2'!$H207*'NGER input 2'!S207+'NGER input 2'!$I207*'NGER input 2'!AB207","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G207*'NGER input 2'!K207+'NGER input 2'!$H207*'NGER input 2'!T207+'NGER input 2'!$I207*'NGER input 2'!AC207","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G207*'NGER input 2'!L207+'NGER input 2'!$H207*'NGER input 2'!U207+'NGER input 2'!$I207*'NGER input 2'!AD207","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G207*'NGER input 2'!M207+'NGER input 2'!$H207*'NGER input 2'!V207+'NGER input 2'!$I207*'NGER input 2'!AE207","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G207*'NGER input 2'!N207+'NGER input 2'!$H207*'NGER input 2'!W207+'NGER input 2'!$I207*'NGER input 2'!AF207","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G207*'NGER input 2'!O207+'NGER input 2'!$H207*'NGER input 2'!X207+'NGER input 2'!$I207*'NGER input 2'!AG207","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G207*'NGER input 2'!P207+'NGER input 2'!$H207*'NGER input 2'!Y207+'NGER input 2'!$I207*'NGER input 2'!AH207","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G207*'NGER input 2'!Q207+'NGER input 2'!$H207*'NGER input 2'!Z207+'NGER input 2'!$I207*'NGER input 2'!AI207","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G207*'NGER input 2'!R207+'NGER input 2'!$H207*'NGER input 2'!AA207+'NGER input 2'!$I207*'NGER input 2'!AJ207","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW207<>\"\",\"\",'NGER input 2'!CP207)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX207<>\"\",\"\",'NGER input 2'!CQ207)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY207<>\"\",\"\",'NGER input 2'!CR207)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ207<>\"\",\"\",'NGER input 2'!CS207)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA207<>\"\",\"\",'NGER input 2'!CT207)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB207<>\"\",\"\",'NGER input 2'!CU207)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC207<>\"\",\"\",'NGER input 2'!CV207)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD207<>\"\",\"\",'NGER input 2'!CW207)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE207<>\"\",\"\",'NGER input 2'!CX207)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW207=\"\",\"\",'NGER input 2'!CP207-'NGER input 2'!AW207)","v":""},{"$f":"IF('NGER input 2'!AX207=\"\",\"\",'NGER input 2'!$G207*'NGER input 2'!K207+'NGER input 2'!$H207*'NGER input 2'!T207+'NGER input 2'!$I207*'NGER input 2'!AC207-'NGER input 2'!AX207)","v":""},{"$f":"IF('NGER input 2'!AY207=\"\",\"\",'NGER input 2'!$G207*'NGER input 2'!L207+'NGER input 2'!$H207*'NGER input 2'!U207+'NGER input 2'!$I207*'NGER input 2'!AD207-'NGER input 2'!AY207)","v":""},{"$f":"IF('NGER input 2'!AZ207=\"\",\"\",'NGER input 2'!$G207*'NGER input 2'!M207+'NGER input 2'!$H207*'NGER input 2'!V207+'NGER input 2'!$I207*'NGER input 2'!AE207-'NGER input 2'!AZ207)","v":""},{"$f":"IF('NGER input 2'!BA207=\"\",\"\",'NGER input 2'!$G207*'NGER input 2'!N207+'NGER input 2'!$H207*'NGER input 2'!W207+'NGER input 2'!$I207*'NGER input 2'!AF207-'NGER input 2'!BA207)","v":""},{"$f":"IF('NGER input 2'!BB207=\"\",\"\",'NGER input 2'!$G207*'NGER input 2'!O207+'NGER input 2'!$H207*'NGER input 2'!X207+'NGER input 2'!$I207*'NGER input 2'!AG207-'NGER input 2'!BB207)","v":""},{"$f":"IF('NGER input 2'!BC207=\"\",\"\",'NGER input 2'!$G207*'NGER input 2'!P207+'NGER input 2'!$H207*'NGER input 2'!Y207+'NGER input 2'!$I207*'NGER input 2'!AH207-'NGER input 2'!BC207)","v":""},{"$f":"IF('NGER input 2'!BD207=\"\",\"\",'NGER input 2'!$G207*'NGER input 2'!Q207+'NGER input 2'!$H207*'NGER input 2'!Z207+'NGER input 2'!$I207*'NGER input 2'!AI207-'NGER input 2'!BD207)","v":""},{"$f":"IF('NGER input 2'!BE207=\"\",\"\",'NGER input 2'!$G207*'NGER input 2'!R207+'NGER input 2'!$H207*'NGER input 2'!AA207+'NGER input 2'!$I207*'NGER input 2'!AJ207-'NGER input 2'!BE207)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG207,IF('NGER input 1'!$B$6>1,GG207*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH207,IF('NGER input 1'!$B$6>1,GH207*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI207,IF('NGER input 1'!$B$6>1,GI207*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ207,IF('NGER input 1'!$B$6>1,GJ207*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK207,IF('NGER input 1'!$B$6>1,GK207*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL207,IF('NGER input 1'!$B$6>1,GL207*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM207,IF('NGER input 1'!$B$6>1,GM207*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN207,IF('NGER input 1'!$B$6>1,GN207*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO207,IF('NGER input 1'!$B$6>1,GO207*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP207,IF('NGER input 1'!$B$6>1,GP207*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[204,0,0,0,0,null,{"$f":"IF(OR($F208='Common parameters'!$EQ$8,$F208=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F208='Common parameters'!$EQ$4,$F208='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F208='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F208='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F208='Common parameters'!$EQ$8,$F208=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F208='Common parameters'!$EQ$4,$F208='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F208='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F208='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW208<>\"\",AW208,'NGER input 2'!CP208+((SUM('NGER input 2'!$DH208:$DP208)*'NGER input 2'!CP208)/(SUM('NGER input 2'!$CY208:$DG208))))","v":{"$error":"#N/A"}},{"$f":"IF(AX208<>\"\",AX208,'NGER input 2'!CQ208+((SUM('NGER input 2'!$DH208:$DP208)*'NGER input 2'!CQ208)/(SUM('NGER input 2'!$CY208:$DG208))))","v":{"$error":"#N/A"}},{"$f":"IF(AY208<>\"\",AY208,'NGER input 2'!CR208+((SUM('NGER input 2'!$DH208:$DP208)*'NGER input 2'!CR208)/(SUM('NGER input 2'!$CY208:$DG208))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ208<>\"\",AZ208,'NGER input 2'!CS208+((SUM('NGER input 2'!$DH208:$DP208)*'NGER input 2'!CS208)/(SUM('NGER input 2'!$CY208:$DG208))))","v":{"$error":"#N/A"}},{"$f":"IF(BA208<>\"\",BA208,'NGER input 2'!CT208+((SUM('NGER input 2'!$DH208:$DP208)*'NGER input 2'!CT208)/(SUM('NGER input 2'!$CY208:$DG208))))","v":{"$error":"#N/A"}},{"$f":"IF(BB208<>\"\",BB208,'NGER input 2'!CU208+((SUM('NGER input 2'!$DH208:$DP208)*'NGER input 2'!CU208)/(SUM('NGER input 2'!$CY208:$DG208))))","v":{"$error":"#N/A"}},{"$f":"IF(BC208<>\"\",BC208,'NGER input 2'!CV208+((SUM('NGER input 2'!$DH208:$DP208)*'NGER input 2'!CV208)/(SUM('NGER input 2'!$CY208:$DG208))))","v":{"$error":"#N/A"}},{"$f":"IF(BD208<>\"\",BD208,'NGER input 2'!CW208+((SUM('NGER input 2'!$DH208:$DP208)*'NGER input 2'!CW208)/(SUM('NGER input 2'!$CY208:$DG208))))","v":{"$error":"#N/A"}},{"$f":"IF(BE208<>\"\",BE208,'NGER input 2'!CX208+((SUM('NGER input 2'!$DH208:$DP208)*'NGER input 2'!CX208)/(SUM('NGER input 2'!$CY208:$DG208))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G208*'NGER input 2'!J208+'NGER input 2'!$H208*'NGER input 2'!S208+'NGER input 2'!$I208*'NGER input 2'!AB208","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G208*'NGER input 2'!K208+'NGER input 2'!$H208*'NGER input 2'!T208+'NGER input 2'!$I208*'NGER input 2'!AC208","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G208*'NGER input 2'!L208+'NGER input 2'!$H208*'NGER input 2'!U208+'NGER input 2'!$I208*'NGER input 2'!AD208","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G208*'NGER input 2'!M208+'NGER input 2'!$H208*'NGER input 2'!V208+'NGER input 2'!$I208*'NGER input 2'!AE208","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G208*'NGER input 2'!N208+'NGER input 2'!$H208*'NGER input 2'!W208+'NGER input 2'!$I208*'NGER input 2'!AF208","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G208*'NGER input 2'!O208+'NGER input 2'!$H208*'NGER input 2'!X208+'NGER input 2'!$I208*'NGER input 2'!AG208","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G208*'NGER input 2'!P208+'NGER input 2'!$H208*'NGER input 2'!Y208+'NGER input 2'!$I208*'NGER input 2'!AH208","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G208*'NGER input 2'!Q208+'NGER input 2'!$H208*'NGER input 2'!Z208+'NGER input 2'!$I208*'NGER input 2'!AI208","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G208*'NGER input 2'!R208+'NGER input 2'!$H208*'NGER input 2'!AA208+'NGER input 2'!$I208*'NGER input 2'!AJ208","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW208<>\"\",\"\",'NGER input 2'!CP208)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX208<>\"\",\"\",'NGER input 2'!CQ208)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY208<>\"\",\"\",'NGER input 2'!CR208)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ208<>\"\",\"\",'NGER input 2'!CS208)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA208<>\"\",\"\",'NGER input 2'!CT208)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB208<>\"\",\"\",'NGER input 2'!CU208)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC208<>\"\",\"\",'NGER input 2'!CV208)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD208<>\"\",\"\",'NGER input 2'!CW208)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE208<>\"\",\"\",'NGER input 2'!CX208)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW208=\"\",\"\",'NGER input 2'!CP208-'NGER input 2'!AW208)","v":""},{"$f":"IF('NGER input 2'!AX208=\"\",\"\",'NGER input 2'!$G208*'NGER input 2'!K208+'NGER input 2'!$H208*'NGER input 2'!T208+'NGER input 2'!$I208*'NGER input 2'!AC208-'NGER input 2'!AX208)","v":""},{"$f":"IF('NGER input 2'!AY208=\"\",\"\",'NGER input 2'!$G208*'NGER input 2'!L208+'NGER input 2'!$H208*'NGER input 2'!U208+'NGER input 2'!$I208*'NGER input 2'!AD208-'NGER input 2'!AY208)","v":""},{"$f":"IF('NGER input 2'!AZ208=\"\",\"\",'NGER input 2'!$G208*'NGER input 2'!M208+'NGER input 2'!$H208*'NGER input 2'!V208+'NGER input 2'!$I208*'NGER input 2'!AE208-'NGER input 2'!AZ208)","v":""},{"$f":"IF('NGER input 2'!BA208=\"\",\"\",'NGER input 2'!$G208*'NGER input 2'!N208+'NGER input 2'!$H208*'NGER input 2'!W208+'NGER input 2'!$I208*'NGER input 2'!AF208-'NGER input 2'!BA208)","v":""},{"$f":"IF('NGER input 2'!BB208=\"\",\"\",'NGER input 2'!$G208*'NGER input 2'!O208+'NGER input 2'!$H208*'NGER input 2'!X208+'NGER input 2'!$I208*'NGER input 2'!AG208-'NGER input 2'!BB208)","v":""},{"$f":"IF('NGER input 2'!BC208=\"\",\"\",'NGER input 2'!$G208*'NGER input 2'!P208+'NGER input 2'!$H208*'NGER input 2'!Y208+'NGER input 2'!$I208*'NGER input 2'!AH208-'NGER input 2'!BC208)","v":""},{"$f":"IF('NGER input 2'!BD208=\"\",\"\",'NGER input 2'!$G208*'NGER input 2'!Q208+'NGER input 2'!$H208*'NGER input 2'!Z208+'NGER input 2'!$I208*'NGER input 2'!AI208-'NGER input 2'!BD208)","v":""},{"$f":"IF('NGER input 2'!BE208=\"\",\"\",'NGER input 2'!$G208*'NGER input 2'!R208+'NGER input 2'!$H208*'NGER input 2'!AA208+'NGER input 2'!$I208*'NGER input 2'!AJ208-'NGER input 2'!BE208)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG208,IF('NGER input 1'!$B$6>1,GG208*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH208,IF('NGER input 1'!$B$6>1,GH208*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI208,IF('NGER input 1'!$B$6>1,GI208*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ208,IF('NGER input 1'!$B$6>1,GJ208*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK208,IF('NGER input 1'!$B$6>1,GK208*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL208,IF('NGER input 1'!$B$6>1,GL208*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM208,IF('NGER input 1'!$B$6>1,GM208*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN208,IF('NGER input 1'!$B$6>1,GN208*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO208,IF('NGER input 1'!$B$6>1,GO208*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP208,IF('NGER input 1'!$B$6>1,GP208*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[205,0,0,0,0,null,{"$f":"IF(OR($F209='Common parameters'!$EQ$8,$F209=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F209='Common parameters'!$EQ$4,$F209='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F209='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F209='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F209='Common parameters'!$EQ$8,$F209=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F209='Common parameters'!$EQ$4,$F209='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F209='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F209='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW209<>\"\",AW209,'NGER input 2'!CP209+((SUM('NGER input 2'!$DH209:$DP209)*'NGER input 2'!CP209)/(SUM('NGER input 2'!$CY209:$DG209))))","v":{"$error":"#N/A"}},{"$f":"IF(AX209<>\"\",AX209,'NGER input 2'!CQ209+((SUM('NGER input 2'!$DH209:$DP209)*'NGER input 2'!CQ209)/(SUM('NGER input 2'!$CY209:$DG209))))","v":{"$error":"#N/A"}},{"$f":"IF(AY209<>\"\",AY209,'NGER input 2'!CR209+((SUM('NGER input 2'!$DH209:$DP209)*'NGER input 2'!CR209)/(SUM('NGER input 2'!$CY209:$DG209))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ209<>\"\",AZ209,'NGER input 2'!CS209+((SUM('NGER input 2'!$DH209:$DP209)*'NGER input 2'!CS209)/(SUM('NGER input 2'!$CY209:$DG209))))","v":{"$error":"#N/A"}},{"$f":"IF(BA209<>\"\",BA209,'NGER input 2'!CT209+((SUM('NGER input 2'!$DH209:$DP209)*'NGER input 2'!CT209)/(SUM('NGER input 2'!$CY209:$DG209))))","v":{"$error":"#N/A"}},{"$f":"IF(BB209<>\"\",BB209,'NGER input 2'!CU209+((SUM('NGER input 2'!$DH209:$DP209)*'NGER input 2'!CU209)/(SUM('NGER input 2'!$CY209:$DG209))))","v":{"$error":"#N/A"}},{"$f":"IF(BC209<>\"\",BC209,'NGER input 2'!CV209+((SUM('NGER input 2'!$DH209:$DP209)*'NGER input 2'!CV209)/(SUM('NGER input 2'!$CY209:$DG209))))","v":{"$error":"#N/A"}},{"$f":"IF(BD209<>\"\",BD209,'NGER input 2'!CW209+((SUM('NGER input 2'!$DH209:$DP209)*'NGER input 2'!CW209)/(SUM('NGER input 2'!$CY209:$DG209))))","v":{"$error":"#N/A"}},{"$f":"IF(BE209<>\"\",BE209,'NGER input 2'!CX209+((SUM('NGER input 2'!$DH209:$DP209)*'NGER input 2'!CX209)/(SUM('NGER input 2'!$CY209:$DG209))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G209*'NGER input 2'!J209+'NGER input 2'!$H209*'NGER input 2'!S209+'NGER input 2'!$I209*'NGER input 2'!AB209","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G209*'NGER input 2'!K209+'NGER input 2'!$H209*'NGER input 2'!T209+'NGER input 2'!$I209*'NGER input 2'!AC209","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G209*'NGER input 2'!L209+'NGER input 2'!$H209*'NGER input 2'!U209+'NGER input 2'!$I209*'NGER input 2'!AD209","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G209*'NGER input 2'!M209+'NGER input 2'!$H209*'NGER input 2'!V209+'NGER input 2'!$I209*'NGER input 2'!AE209","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G209*'NGER input 2'!N209+'NGER input 2'!$H209*'NGER input 2'!W209+'NGER input 2'!$I209*'NGER input 2'!AF209","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G209*'NGER input 2'!O209+'NGER input 2'!$H209*'NGER input 2'!X209+'NGER input 2'!$I209*'NGER input 2'!AG209","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G209*'NGER input 2'!P209+'NGER input 2'!$H209*'NGER input 2'!Y209+'NGER input 2'!$I209*'NGER input 2'!AH209","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G209*'NGER input 2'!Q209+'NGER input 2'!$H209*'NGER input 2'!Z209+'NGER input 2'!$I209*'NGER input 2'!AI209","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G209*'NGER input 2'!R209+'NGER input 2'!$H209*'NGER input 2'!AA209+'NGER input 2'!$I209*'NGER input 2'!AJ209","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW209<>\"\",\"\",'NGER input 2'!CP209)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX209<>\"\",\"\",'NGER input 2'!CQ209)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY209<>\"\",\"\",'NGER input 2'!CR209)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ209<>\"\",\"\",'NGER input 2'!CS209)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA209<>\"\",\"\",'NGER input 2'!CT209)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB209<>\"\",\"\",'NGER input 2'!CU209)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC209<>\"\",\"\",'NGER input 2'!CV209)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD209<>\"\",\"\",'NGER input 2'!CW209)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE209<>\"\",\"\",'NGER input 2'!CX209)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW209=\"\",\"\",'NGER input 2'!CP209-'NGER input 2'!AW209)","v":""},{"$f":"IF('NGER input 2'!AX209=\"\",\"\",'NGER input 2'!$G209*'NGER input 2'!K209+'NGER input 2'!$H209*'NGER input 2'!T209+'NGER input 2'!$I209*'NGER input 2'!AC209-'NGER input 2'!AX209)","v":""},{"$f":"IF('NGER input 2'!AY209=\"\",\"\",'NGER input 2'!$G209*'NGER input 2'!L209+'NGER input 2'!$H209*'NGER input 2'!U209+'NGER input 2'!$I209*'NGER input 2'!AD209-'NGER input 2'!AY209)","v":""},{"$f":"IF('NGER input 2'!AZ209=\"\",\"\",'NGER input 2'!$G209*'NGER input 2'!M209+'NGER input 2'!$H209*'NGER input 2'!V209+'NGER input 2'!$I209*'NGER input 2'!AE209-'NGER input 2'!AZ209)","v":""},{"$f":"IF('NGER input 2'!BA209=\"\",\"\",'NGER input 2'!$G209*'NGER input 2'!N209+'NGER input 2'!$H209*'NGER input 2'!W209+'NGER input 2'!$I209*'NGER input 2'!AF209-'NGER input 2'!BA209)","v":""},{"$f":"IF('NGER input 2'!BB209=\"\",\"\",'NGER input 2'!$G209*'NGER input 2'!O209+'NGER input 2'!$H209*'NGER input 2'!X209+'NGER input 2'!$I209*'NGER input 2'!AG209-'NGER input 2'!BB209)","v":""},{"$f":"IF('NGER input 2'!BC209=\"\",\"\",'NGER input 2'!$G209*'NGER input 2'!P209+'NGER input 2'!$H209*'NGER input 2'!Y209+'NGER input 2'!$I209*'NGER input 2'!AH209-'NGER input 2'!BC209)","v":""},{"$f":"IF('NGER input 2'!BD209=\"\",\"\",'NGER input 2'!$G209*'NGER input 2'!Q209+'NGER input 2'!$H209*'NGER input 2'!Z209+'NGER input 2'!$I209*'NGER input 2'!AI209-'NGER input 2'!BD209)","v":""},{"$f":"IF('NGER input 2'!BE209=\"\",\"\",'NGER input 2'!$G209*'NGER input 2'!R209+'NGER input 2'!$H209*'NGER input 2'!AA209+'NGER input 2'!$I209*'NGER input 2'!AJ209-'NGER input 2'!BE209)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG209,IF('NGER input 1'!$B$6>1,GG209*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH209,IF('NGER input 1'!$B$6>1,GH209*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI209,IF('NGER input 1'!$B$6>1,GI209*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ209,IF('NGER input 1'!$B$6>1,GJ209*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK209,IF('NGER input 1'!$B$6>1,GK209*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL209,IF('NGER input 1'!$B$6>1,GL209*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM209,IF('NGER input 1'!$B$6>1,GM209*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN209,IF('NGER input 1'!$B$6>1,GN209*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO209,IF('NGER input 1'!$B$6>1,GO209*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP209,IF('NGER input 1'!$B$6>1,GP209*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[206,0,0,0,0,null,{"$f":"IF(OR($F210='Common parameters'!$EQ$8,$F210=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F210='Common parameters'!$EQ$4,$F210='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F210='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F210='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F210='Common parameters'!$EQ$8,$F210=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F210='Common parameters'!$EQ$4,$F210='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F210='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F210='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW210<>\"\",AW210,'NGER input 2'!CP210+((SUM('NGER input 2'!$DH210:$DP210)*'NGER input 2'!CP210)/(SUM('NGER input 2'!$CY210:$DG210))))","v":{"$error":"#N/A"}},{"$f":"IF(AX210<>\"\",AX210,'NGER input 2'!CQ210+((SUM('NGER input 2'!$DH210:$DP210)*'NGER input 2'!CQ210)/(SUM('NGER input 2'!$CY210:$DG210))))","v":{"$error":"#N/A"}},{"$f":"IF(AY210<>\"\",AY210,'NGER input 2'!CR210+((SUM('NGER input 2'!$DH210:$DP210)*'NGER input 2'!CR210)/(SUM('NGER input 2'!$CY210:$DG210))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ210<>\"\",AZ210,'NGER input 2'!CS210+((SUM('NGER input 2'!$DH210:$DP210)*'NGER input 2'!CS210)/(SUM('NGER input 2'!$CY210:$DG210))))","v":{"$error":"#N/A"}},{"$f":"IF(BA210<>\"\",BA210,'NGER input 2'!CT210+((SUM('NGER input 2'!$DH210:$DP210)*'NGER input 2'!CT210)/(SUM('NGER input 2'!$CY210:$DG210))))","v":{"$error":"#N/A"}},{"$f":"IF(BB210<>\"\",BB210,'NGER input 2'!CU210+((SUM('NGER input 2'!$DH210:$DP210)*'NGER input 2'!CU210)/(SUM('NGER input 2'!$CY210:$DG210))))","v":{"$error":"#N/A"}},{"$f":"IF(BC210<>\"\",BC210,'NGER input 2'!CV210+((SUM('NGER input 2'!$DH210:$DP210)*'NGER input 2'!CV210)/(SUM('NGER input 2'!$CY210:$DG210))))","v":{"$error":"#N/A"}},{"$f":"IF(BD210<>\"\",BD210,'NGER input 2'!CW210+((SUM('NGER input 2'!$DH210:$DP210)*'NGER input 2'!CW210)/(SUM('NGER input 2'!$CY210:$DG210))))","v":{"$error":"#N/A"}},{"$f":"IF(BE210<>\"\",BE210,'NGER input 2'!CX210+((SUM('NGER input 2'!$DH210:$DP210)*'NGER input 2'!CX210)/(SUM('NGER input 2'!$CY210:$DG210))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G210*'NGER input 2'!J210+'NGER input 2'!$H210*'NGER input 2'!S210+'NGER input 2'!$I210*'NGER input 2'!AB210","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G210*'NGER input 2'!K210+'NGER input 2'!$H210*'NGER input 2'!T210+'NGER input 2'!$I210*'NGER input 2'!AC210","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G210*'NGER input 2'!L210+'NGER input 2'!$H210*'NGER input 2'!U210+'NGER input 2'!$I210*'NGER input 2'!AD210","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G210*'NGER input 2'!M210+'NGER input 2'!$H210*'NGER input 2'!V210+'NGER input 2'!$I210*'NGER input 2'!AE210","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G210*'NGER input 2'!N210+'NGER input 2'!$H210*'NGER input 2'!W210+'NGER input 2'!$I210*'NGER input 2'!AF210","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G210*'NGER input 2'!O210+'NGER input 2'!$H210*'NGER input 2'!X210+'NGER input 2'!$I210*'NGER input 2'!AG210","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G210*'NGER input 2'!P210+'NGER input 2'!$H210*'NGER input 2'!Y210+'NGER input 2'!$I210*'NGER input 2'!AH210","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G210*'NGER input 2'!Q210+'NGER input 2'!$H210*'NGER input 2'!Z210+'NGER input 2'!$I210*'NGER input 2'!AI210","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G210*'NGER input 2'!R210+'NGER input 2'!$H210*'NGER input 2'!AA210+'NGER input 2'!$I210*'NGER input 2'!AJ210","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW210<>\"\",\"\",'NGER input 2'!CP210)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX210<>\"\",\"\",'NGER input 2'!CQ210)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY210<>\"\",\"\",'NGER input 2'!CR210)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ210<>\"\",\"\",'NGER input 2'!CS210)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA210<>\"\",\"\",'NGER input 2'!CT210)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB210<>\"\",\"\",'NGER input 2'!CU210)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC210<>\"\",\"\",'NGER input 2'!CV210)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD210<>\"\",\"\",'NGER input 2'!CW210)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE210<>\"\",\"\",'NGER input 2'!CX210)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW210=\"\",\"\",'NGER input 2'!CP210-'NGER input 2'!AW210)","v":""},{"$f":"IF('NGER input 2'!AX210=\"\",\"\",'NGER input 2'!$G210*'NGER input 2'!K210+'NGER input 2'!$H210*'NGER input 2'!T210+'NGER input 2'!$I210*'NGER input 2'!AC210-'NGER input 2'!AX210)","v":""},{"$f":"IF('NGER input 2'!AY210=\"\",\"\",'NGER input 2'!$G210*'NGER input 2'!L210+'NGER input 2'!$H210*'NGER input 2'!U210+'NGER input 2'!$I210*'NGER input 2'!AD210-'NGER input 2'!AY210)","v":""},{"$f":"IF('NGER input 2'!AZ210=\"\",\"\",'NGER input 2'!$G210*'NGER input 2'!M210+'NGER input 2'!$H210*'NGER input 2'!V210+'NGER input 2'!$I210*'NGER input 2'!AE210-'NGER input 2'!AZ210)","v":""},{"$f":"IF('NGER input 2'!BA210=\"\",\"\",'NGER input 2'!$G210*'NGER input 2'!N210+'NGER input 2'!$H210*'NGER input 2'!W210+'NGER input 2'!$I210*'NGER input 2'!AF210-'NGER input 2'!BA210)","v":""},{"$f":"IF('NGER input 2'!BB210=\"\",\"\",'NGER input 2'!$G210*'NGER input 2'!O210+'NGER input 2'!$H210*'NGER input 2'!X210+'NGER input 2'!$I210*'NGER input 2'!AG210-'NGER input 2'!BB210)","v":""},{"$f":"IF('NGER input 2'!BC210=\"\",\"\",'NGER input 2'!$G210*'NGER input 2'!P210+'NGER input 2'!$H210*'NGER input 2'!Y210+'NGER input 2'!$I210*'NGER input 2'!AH210-'NGER input 2'!BC210)","v":""},{"$f":"IF('NGER input 2'!BD210=\"\",\"\",'NGER input 2'!$G210*'NGER input 2'!Q210+'NGER input 2'!$H210*'NGER input 2'!Z210+'NGER input 2'!$I210*'NGER input 2'!AI210-'NGER input 2'!BD210)","v":""},{"$f":"IF('NGER input 2'!BE210=\"\",\"\",'NGER input 2'!$G210*'NGER input 2'!R210+'NGER input 2'!$H210*'NGER input 2'!AA210+'NGER input 2'!$I210*'NGER input 2'!AJ210-'NGER input 2'!BE210)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG210,IF('NGER input 1'!$B$6>1,GG210*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH210,IF('NGER input 1'!$B$6>1,GH210*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI210,IF('NGER input 1'!$B$6>1,GI210*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ210,IF('NGER input 1'!$B$6>1,GJ210*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK210,IF('NGER input 1'!$B$6>1,GK210*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL210,IF('NGER input 1'!$B$6>1,GL210*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM210,IF('NGER input 1'!$B$6>1,GM210*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN210,IF('NGER input 1'!$B$6>1,GN210*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO210,IF('NGER input 1'!$B$6>1,GO210*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP210,IF('NGER input 1'!$B$6>1,GP210*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[207,0,0,0,0,null,{"$f":"IF(OR($F211='Common parameters'!$EQ$8,$F211=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F211='Common parameters'!$EQ$4,$F211='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F211='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F211='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F211='Common parameters'!$EQ$8,$F211=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F211='Common parameters'!$EQ$4,$F211='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F211='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F211='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW211<>\"\",AW211,'NGER input 2'!CP211+((SUM('NGER input 2'!$DH211:$DP211)*'NGER input 2'!CP211)/(SUM('NGER input 2'!$CY211:$DG211))))","v":{"$error":"#N/A"}},{"$f":"IF(AX211<>\"\",AX211,'NGER input 2'!CQ211+((SUM('NGER input 2'!$DH211:$DP211)*'NGER input 2'!CQ211)/(SUM('NGER input 2'!$CY211:$DG211))))","v":{"$error":"#N/A"}},{"$f":"IF(AY211<>\"\",AY211,'NGER input 2'!CR211+((SUM('NGER input 2'!$DH211:$DP211)*'NGER input 2'!CR211)/(SUM('NGER input 2'!$CY211:$DG211))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ211<>\"\",AZ211,'NGER input 2'!CS211+((SUM('NGER input 2'!$DH211:$DP211)*'NGER input 2'!CS211)/(SUM('NGER input 2'!$CY211:$DG211))))","v":{"$error":"#N/A"}},{"$f":"IF(BA211<>\"\",BA211,'NGER input 2'!CT211+((SUM('NGER input 2'!$DH211:$DP211)*'NGER input 2'!CT211)/(SUM('NGER input 2'!$CY211:$DG211))))","v":{"$error":"#N/A"}},{"$f":"IF(BB211<>\"\",BB211,'NGER input 2'!CU211+((SUM('NGER input 2'!$DH211:$DP211)*'NGER input 2'!CU211)/(SUM('NGER input 2'!$CY211:$DG211))))","v":{"$error":"#N/A"}},{"$f":"IF(BC211<>\"\",BC211,'NGER input 2'!CV211+((SUM('NGER input 2'!$DH211:$DP211)*'NGER input 2'!CV211)/(SUM('NGER input 2'!$CY211:$DG211))))","v":{"$error":"#N/A"}},{"$f":"IF(BD211<>\"\",BD211,'NGER input 2'!CW211+((SUM('NGER input 2'!$DH211:$DP211)*'NGER input 2'!CW211)/(SUM('NGER input 2'!$CY211:$DG211))))","v":{"$error":"#N/A"}},{"$f":"IF(BE211<>\"\",BE211,'NGER input 2'!CX211+((SUM('NGER input 2'!$DH211:$DP211)*'NGER input 2'!CX211)/(SUM('NGER input 2'!$CY211:$DG211))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G211*'NGER input 2'!J211+'NGER input 2'!$H211*'NGER input 2'!S211+'NGER input 2'!$I211*'NGER input 2'!AB211","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G211*'NGER input 2'!K211+'NGER input 2'!$H211*'NGER input 2'!T211+'NGER input 2'!$I211*'NGER input 2'!AC211","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G211*'NGER input 2'!L211+'NGER input 2'!$H211*'NGER input 2'!U211+'NGER input 2'!$I211*'NGER input 2'!AD211","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G211*'NGER input 2'!M211+'NGER input 2'!$H211*'NGER input 2'!V211+'NGER input 2'!$I211*'NGER input 2'!AE211","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G211*'NGER input 2'!N211+'NGER input 2'!$H211*'NGER input 2'!W211+'NGER input 2'!$I211*'NGER input 2'!AF211","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G211*'NGER input 2'!O211+'NGER input 2'!$H211*'NGER input 2'!X211+'NGER input 2'!$I211*'NGER input 2'!AG211","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G211*'NGER input 2'!P211+'NGER input 2'!$H211*'NGER input 2'!Y211+'NGER input 2'!$I211*'NGER input 2'!AH211","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G211*'NGER input 2'!Q211+'NGER input 2'!$H211*'NGER input 2'!Z211+'NGER input 2'!$I211*'NGER input 2'!AI211","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G211*'NGER input 2'!R211+'NGER input 2'!$H211*'NGER input 2'!AA211+'NGER input 2'!$I211*'NGER input 2'!AJ211","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW211<>\"\",\"\",'NGER input 2'!CP211)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX211<>\"\",\"\",'NGER input 2'!CQ211)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY211<>\"\",\"\",'NGER input 2'!CR211)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ211<>\"\",\"\",'NGER input 2'!CS211)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA211<>\"\",\"\",'NGER input 2'!CT211)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB211<>\"\",\"\",'NGER input 2'!CU211)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC211<>\"\",\"\",'NGER input 2'!CV211)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD211<>\"\",\"\",'NGER input 2'!CW211)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE211<>\"\",\"\",'NGER input 2'!CX211)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW211=\"\",\"\",'NGER input 2'!CP211-'NGER input 2'!AW211)","v":""},{"$f":"IF('NGER input 2'!AX211=\"\",\"\",'NGER input 2'!$G211*'NGER input 2'!K211+'NGER input 2'!$H211*'NGER input 2'!T211+'NGER input 2'!$I211*'NGER input 2'!AC211-'NGER input 2'!AX211)","v":""},{"$f":"IF('NGER input 2'!AY211=\"\",\"\",'NGER input 2'!$G211*'NGER input 2'!L211+'NGER input 2'!$H211*'NGER input 2'!U211+'NGER input 2'!$I211*'NGER input 2'!AD211-'NGER input 2'!AY211)","v":""},{"$f":"IF('NGER input 2'!AZ211=\"\",\"\",'NGER input 2'!$G211*'NGER input 2'!M211+'NGER input 2'!$H211*'NGER input 2'!V211+'NGER input 2'!$I211*'NGER input 2'!AE211-'NGER input 2'!AZ211)","v":""},{"$f":"IF('NGER input 2'!BA211=\"\",\"\",'NGER input 2'!$G211*'NGER input 2'!N211+'NGER input 2'!$H211*'NGER input 2'!W211+'NGER input 2'!$I211*'NGER input 2'!AF211-'NGER input 2'!BA211)","v":""},{"$f":"IF('NGER input 2'!BB211=\"\",\"\",'NGER input 2'!$G211*'NGER input 2'!O211+'NGER input 2'!$H211*'NGER input 2'!X211+'NGER input 2'!$I211*'NGER input 2'!AG211-'NGER input 2'!BB211)","v":""},{"$f":"IF('NGER input 2'!BC211=\"\",\"\",'NGER input 2'!$G211*'NGER input 2'!P211+'NGER input 2'!$H211*'NGER input 2'!Y211+'NGER input 2'!$I211*'NGER input 2'!AH211-'NGER input 2'!BC211)","v":""},{"$f":"IF('NGER input 2'!BD211=\"\",\"\",'NGER input 2'!$G211*'NGER input 2'!Q211+'NGER input 2'!$H211*'NGER input 2'!Z211+'NGER input 2'!$I211*'NGER input 2'!AI211-'NGER input 2'!BD211)","v":""},{"$f":"IF('NGER input 2'!BE211=\"\",\"\",'NGER input 2'!$G211*'NGER input 2'!R211+'NGER input 2'!$H211*'NGER input 2'!AA211+'NGER input 2'!$I211*'NGER input 2'!AJ211-'NGER input 2'!BE211)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG211,IF('NGER input 1'!$B$6>1,GG211*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH211,IF('NGER input 1'!$B$6>1,GH211*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI211,IF('NGER input 1'!$B$6>1,GI211*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ211,IF('NGER input 1'!$B$6>1,GJ211*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK211,IF('NGER input 1'!$B$6>1,GK211*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL211,IF('NGER input 1'!$B$6>1,GL211*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM211,IF('NGER input 1'!$B$6>1,GM211*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN211,IF('NGER input 1'!$B$6>1,GN211*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO211,IF('NGER input 1'!$B$6>1,GO211*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP211,IF('NGER input 1'!$B$6>1,GP211*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[208,0,0,0,0,null,{"$f":"IF(OR($F212='Common parameters'!$EQ$8,$F212=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F212='Common parameters'!$EQ$4,$F212='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F212='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F212='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F212='Common parameters'!$EQ$8,$F212=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F212='Common parameters'!$EQ$4,$F212='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F212='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F212='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW212<>\"\",AW212,'NGER input 2'!CP212+((SUM('NGER input 2'!$DH212:$DP212)*'NGER input 2'!CP212)/(SUM('NGER input 2'!$CY212:$DG212))))","v":{"$error":"#N/A"}},{"$f":"IF(AX212<>\"\",AX212,'NGER input 2'!CQ212+((SUM('NGER input 2'!$DH212:$DP212)*'NGER input 2'!CQ212)/(SUM('NGER input 2'!$CY212:$DG212))))","v":{"$error":"#N/A"}},{"$f":"IF(AY212<>\"\",AY212,'NGER input 2'!CR212+((SUM('NGER input 2'!$DH212:$DP212)*'NGER input 2'!CR212)/(SUM('NGER input 2'!$CY212:$DG212))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ212<>\"\",AZ212,'NGER input 2'!CS212+((SUM('NGER input 2'!$DH212:$DP212)*'NGER input 2'!CS212)/(SUM('NGER input 2'!$CY212:$DG212))))","v":{"$error":"#N/A"}},{"$f":"IF(BA212<>\"\",BA212,'NGER input 2'!CT212+((SUM('NGER input 2'!$DH212:$DP212)*'NGER input 2'!CT212)/(SUM('NGER input 2'!$CY212:$DG212))))","v":{"$error":"#N/A"}},{"$f":"IF(BB212<>\"\",BB212,'NGER input 2'!CU212+((SUM('NGER input 2'!$DH212:$DP212)*'NGER input 2'!CU212)/(SUM('NGER input 2'!$CY212:$DG212))))","v":{"$error":"#N/A"}},{"$f":"IF(BC212<>\"\",BC212,'NGER input 2'!CV212+((SUM('NGER input 2'!$DH212:$DP212)*'NGER input 2'!CV212)/(SUM('NGER input 2'!$CY212:$DG212))))","v":{"$error":"#N/A"}},{"$f":"IF(BD212<>\"\",BD212,'NGER input 2'!CW212+((SUM('NGER input 2'!$DH212:$DP212)*'NGER input 2'!CW212)/(SUM('NGER input 2'!$CY212:$DG212))))","v":{"$error":"#N/A"}},{"$f":"IF(BE212<>\"\",BE212,'NGER input 2'!CX212+((SUM('NGER input 2'!$DH212:$DP212)*'NGER input 2'!CX212)/(SUM('NGER input 2'!$CY212:$DG212))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G212*'NGER input 2'!J212+'NGER input 2'!$H212*'NGER input 2'!S212+'NGER input 2'!$I212*'NGER input 2'!AB212","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G212*'NGER input 2'!K212+'NGER input 2'!$H212*'NGER input 2'!T212+'NGER input 2'!$I212*'NGER input 2'!AC212","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G212*'NGER input 2'!L212+'NGER input 2'!$H212*'NGER input 2'!U212+'NGER input 2'!$I212*'NGER input 2'!AD212","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G212*'NGER input 2'!M212+'NGER input 2'!$H212*'NGER input 2'!V212+'NGER input 2'!$I212*'NGER input 2'!AE212","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G212*'NGER input 2'!N212+'NGER input 2'!$H212*'NGER input 2'!W212+'NGER input 2'!$I212*'NGER input 2'!AF212","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G212*'NGER input 2'!O212+'NGER input 2'!$H212*'NGER input 2'!X212+'NGER input 2'!$I212*'NGER input 2'!AG212","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G212*'NGER input 2'!P212+'NGER input 2'!$H212*'NGER input 2'!Y212+'NGER input 2'!$I212*'NGER input 2'!AH212","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G212*'NGER input 2'!Q212+'NGER input 2'!$H212*'NGER input 2'!Z212+'NGER input 2'!$I212*'NGER input 2'!AI212","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G212*'NGER input 2'!R212+'NGER input 2'!$H212*'NGER input 2'!AA212+'NGER input 2'!$I212*'NGER input 2'!AJ212","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW212<>\"\",\"\",'NGER input 2'!CP212)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX212<>\"\",\"\",'NGER input 2'!CQ212)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY212<>\"\",\"\",'NGER input 2'!CR212)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ212<>\"\",\"\",'NGER input 2'!CS212)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA212<>\"\",\"\",'NGER input 2'!CT212)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB212<>\"\",\"\",'NGER input 2'!CU212)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC212<>\"\",\"\",'NGER input 2'!CV212)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD212<>\"\",\"\",'NGER input 2'!CW212)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE212<>\"\",\"\",'NGER input 2'!CX212)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW212=\"\",\"\",'NGER input 2'!CP212-'NGER input 2'!AW212)","v":""},{"$f":"IF('NGER input 2'!AX212=\"\",\"\",'NGER input 2'!$G212*'NGER input 2'!K212+'NGER input 2'!$H212*'NGER input 2'!T212+'NGER input 2'!$I212*'NGER input 2'!AC212-'NGER input 2'!AX212)","v":""},{"$f":"IF('NGER input 2'!AY212=\"\",\"\",'NGER input 2'!$G212*'NGER input 2'!L212+'NGER input 2'!$H212*'NGER input 2'!U212+'NGER input 2'!$I212*'NGER input 2'!AD212-'NGER input 2'!AY212)","v":""},{"$f":"IF('NGER input 2'!AZ212=\"\",\"\",'NGER input 2'!$G212*'NGER input 2'!M212+'NGER input 2'!$H212*'NGER input 2'!V212+'NGER input 2'!$I212*'NGER input 2'!AE212-'NGER input 2'!AZ212)","v":""},{"$f":"IF('NGER input 2'!BA212=\"\",\"\",'NGER input 2'!$G212*'NGER input 2'!N212+'NGER input 2'!$H212*'NGER input 2'!W212+'NGER input 2'!$I212*'NGER input 2'!AF212-'NGER input 2'!BA212)","v":""},{"$f":"IF('NGER input 2'!BB212=\"\",\"\",'NGER input 2'!$G212*'NGER input 2'!O212+'NGER input 2'!$H212*'NGER input 2'!X212+'NGER input 2'!$I212*'NGER input 2'!AG212-'NGER input 2'!BB212)","v":""},{"$f":"IF('NGER input 2'!BC212=\"\",\"\",'NGER input 2'!$G212*'NGER input 2'!P212+'NGER input 2'!$H212*'NGER input 2'!Y212+'NGER input 2'!$I212*'NGER input 2'!AH212-'NGER input 2'!BC212)","v":""},{"$f":"IF('NGER input 2'!BD212=\"\",\"\",'NGER input 2'!$G212*'NGER input 2'!Q212+'NGER input 2'!$H212*'NGER input 2'!Z212+'NGER input 2'!$I212*'NGER input 2'!AI212-'NGER input 2'!BD212)","v":""},{"$f":"IF('NGER input 2'!BE212=\"\",\"\",'NGER input 2'!$G212*'NGER input 2'!R212+'NGER input 2'!$H212*'NGER input 2'!AA212+'NGER input 2'!$I212*'NGER input 2'!AJ212-'NGER input 2'!BE212)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG212,IF('NGER input 1'!$B$6>1,GG212*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH212,IF('NGER input 1'!$B$6>1,GH212*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI212,IF('NGER input 1'!$B$6>1,GI212*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ212,IF('NGER input 1'!$B$6>1,GJ212*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK212,IF('NGER input 1'!$B$6>1,GK212*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL212,IF('NGER input 1'!$B$6>1,GL212*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM212,IF('NGER input 1'!$B$6>1,GM212*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN212,IF('NGER input 1'!$B$6>1,GN212*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO212,IF('NGER input 1'!$B$6>1,GO212*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP212,IF('NGER input 1'!$B$6>1,GP212*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[209,0,0,0,0,null,{"$f":"IF(OR($F213='Common parameters'!$EQ$8,$F213=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F213='Common parameters'!$EQ$4,$F213='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F213='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F213='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F213='Common parameters'!$EQ$8,$F213=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F213='Common parameters'!$EQ$4,$F213='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F213='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F213='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW213<>\"\",AW213,'NGER input 2'!CP213+((SUM('NGER input 2'!$DH213:$DP213)*'NGER input 2'!CP213)/(SUM('NGER input 2'!$CY213:$DG213))))","v":{"$error":"#N/A"}},{"$f":"IF(AX213<>\"\",AX213,'NGER input 2'!CQ213+((SUM('NGER input 2'!$DH213:$DP213)*'NGER input 2'!CQ213)/(SUM('NGER input 2'!$CY213:$DG213))))","v":{"$error":"#N/A"}},{"$f":"IF(AY213<>\"\",AY213,'NGER input 2'!CR213+((SUM('NGER input 2'!$DH213:$DP213)*'NGER input 2'!CR213)/(SUM('NGER input 2'!$CY213:$DG213))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ213<>\"\",AZ213,'NGER input 2'!CS213+((SUM('NGER input 2'!$DH213:$DP213)*'NGER input 2'!CS213)/(SUM('NGER input 2'!$CY213:$DG213))))","v":{"$error":"#N/A"}},{"$f":"IF(BA213<>\"\",BA213,'NGER input 2'!CT213+((SUM('NGER input 2'!$DH213:$DP213)*'NGER input 2'!CT213)/(SUM('NGER input 2'!$CY213:$DG213))))","v":{"$error":"#N/A"}},{"$f":"IF(BB213<>\"\",BB213,'NGER input 2'!CU213+((SUM('NGER input 2'!$DH213:$DP213)*'NGER input 2'!CU213)/(SUM('NGER input 2'!$CY213:$DG213))))","v":{"$error":"#N/A"}},{"$f":"IF(BC213<>\"\",BC213,'NGER input 2'!CV213+((SUM('NGER input 2'!$DH213:$DP213)*'NGER input 2'!CV213)/(SUM('NGER input 2'!$CY213:$DG213))))","v":{"$error":"#N/A"}},{"$f":"IF(BD213<>\"\",BD213,'NGER input 2'!CW213+((SUM('NGER input 2'!$DH213:$DP213)*'NGER input 2'!CW213)/(SUM('NGER input 2'!$CY213:$DG213))))","v":{"$error":"#N/A"}},{"$f":"IF(BE213<>\"\",BE213,'NGER input 2'!CX213+((SUM('NGER input 2'!$DH213:$DP213)*'NGER input 2'!CX213)/(SUM('NGER input 2'!$CY213:$DG213))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G213*'NGER input 2'!J213+'NGER input 2'!$H213*'NGER input 2'!S213+'NGER input 2'!$I213*'NGER input 2'!AB213","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G213*'NGER input 2'!K213+'NGER input 2'!$H213*'NGER input 2'!T213+'NGER input 2'!$I213*'NGER input 2'!AC213","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G213*'NGER input 2'!L213+'NGER input 2'!$H213*'NGER input 2'!U213+'NGER input 2'!$I213*'NGER input 2'!AD213","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G213*'NGER input 2'!M213+'NGER input 2'!$H213*'NGER input 2'!V213+'NGER input 2'!$I213*'NGER input 2'!AE213","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G213*'NGER input 2'!N213+'NGER input 2'!$H213*'NGER input 2'!W213+'NGER input 2'!$I213*'NGER input 2'!AF213","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G213*'NGER input 2'!O213+'NGER input 2'!$H213*'NGER input 2'!X213+'NGER input 2'!$I213*'NGER input 2'!AG213","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G213*'NGER input 2'!P213+'NGER input 2'!$H213*'NGER input 2'!Y213+'NGER input 2'!$I213*'NGER input 2'!AH213","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G213*'NGER input 2'!Q213+'NGER input 2'!$H213*'NGER input 2'!Z213+'NGER input 2'!$I213*'NGER input 2'!AI213","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G213*'NGER input 2'!R213+'NGER input 2'!$H213*'NGER input 2'!AA213+'NGER input 2'!$I213*'NGER input 2'!AJ213","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW213<>\"\",\"\",'NGER input 2'!CP213)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX213<>\"\",\"\",'NGER input 2'!CQ213)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY213<>\"\",\"\",'NGER input 2'!CR213)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ213<>\"\",\"\",'NGER input 2'!CS213)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA213<>\"\",\"\",'NGER input 2'!CT213)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB213<>\"\",\"\",'NGER input 2'!CU213)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC213<>\"\",\"\",'NGER input 2'!CV213)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD213<>\"\",\"\",'NGER input 2'!CW213)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE213<>\"\",\"\",'NGER input 2'!CX213)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW213=\"\",\"\",'NGER input 2'!CP213-'NGER input 2'!AW213)","v":""},{"$f":"IF('NGER input 2'!AX213=\"\",\"\",'NGER input 2'!$G213*'NGER input 2'!K213+'NGER input 2'!$H213*'NGER input 2'!T213+'NGER input 2'!$I213*'NGER input 2'!AC213-'NGER input 2'!AX213)","v":""},{"$f":"IF('NGER input 2'!AY213=\"\",\"\",'NGER input 2'!$G213*'NGER input 2'!L213+'NGER input 2'!$H213*'NGER input 2'!U213+'NGER input 2'!$I213*'NGER input 2'!AD213-'NGER input 2'!AY213)","v":""},{"$f":"IF('NGER input 2'!AZ213=\"\",\"\",'NGER input 2'!$G213*'NGER input 2'!M213+'NGER input 2'!$H213*'NGER input 2'!V213+'NGER input 2'!$I213*'NGER input 2'!AE213-'NGER input 2'!AZ213)","v":""},{"$f":"IF('NGER input 2'!BA213=\"\",\"\",'NGER input 2'!$G213*'NGER input 2'!N213+'NGER input 2'!$H213*'NGER input 2'!W213+'NGER input 2'!$I213*'NGER input 2'!AF213-'NGER input 2'!BA213)","v":""},{"$f":"IF('NGER input 2'!BB213=\"\",\"\",'NGER input 2'!$G213*'NGER input 2'!O213+'NGER input 2'!$H213*'NGER input 2'!X213+'NGER input 2'!$I213*'NGER input 2'!AG213-'NGER input 2'!BB213)","v":""},{"$f":"IF('NGER input 2'!BC213=\"\",\"\",'NGER input 2'!$G213*'NGER input 2'!P213+'NGER input 2'!$H213*'NGER input 2'!Y213+'NGER input 2'!$I213*'NGER input 2'!AH213-'NGER input 2'!BC213)","v":""},{"$f":"IF('NGER input 2'!BD213=\"\",\"\",'NGER input 2'!$G213*'NGER input 2'!Q213+'NGER input 2'!$H213*'NGER input 2'!Z213+'NGER input 2'!$I213*'NGER input 2'!AI213-'NGER input 2'!BD213)","v":""},{"$f":"IF('NGER input 2'!BE213=\"\",\"\",'NGER input 2'!$G213*'NGER input 2'!R213+'NGER input 2'!$H213*'NGER input 2'!AA213+'NGER input 2'!$I213*'NGER input 2'!AJ213-'NGER input 2'!BE213)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG213,IF('NGER input 1'!$B$6>1,GG213*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH213,IF('NGER input 1'!$B$6>1,GH213*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI213,IF('NGER input 1'!$B$6>1,GI213*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ213,IF('NGER input 1'!$B$6>1,GJ213*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK213,IF('NGER input 1'!$B$6>1,GK213*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL213,IF('NGER input 1'!$B$6>1,GL213*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM213,IF('NGER input 1'!$B$6>1,GM213*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN213,IF('NGER input 1'!$B$6>1,GN213*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO213,IF('NGER input 1'!$B$6>1,GO213*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP213,IF('NGER input 1'!$B$6>1,GP213*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[210,0,0,0,0,null,{"$f":"IF(OR($F214='Common parameters'!$EQ$8,$F214=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F214='Common parameters'!$EQ$4,$F214='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F214='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F214='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F214='Common parameters'!$EQ$8,$F214=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F214='Common parameters'!$EQ$4,$F214='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F214='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F214='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW214<>\"\",AW214,'NGER input 2'!CP214+((SUM('NGER input 2'!$DH214:$DP214)*'NGER input 2'!CP214)/(SUM('NGER input 2'!$CY214:$DG214))))","v":{"$error":"#N/A"}},{"$f":"IF(AX214<>\"\",AX214,'NGER input 2'!CQ214+((SUM('NGER input 2'!$DH214:$DP214)*'NGER input 2'!CQ214)/(SUM('NGER input 2'!$CY214:$DG214))))","v":{"$error":"#N/A"}},{"$f":"IF(AY214<>\"\",AY214,'NGER input 2'!CR214+((SUM('NGER input 2'!$DH214:$DP214)*'NGER input 2'!CR214)/(SUM('NGER input 2'!$CY214:$DG214))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ214<>\"\",AZ214,'NGER input 2'!CS214+((SUM('NGER input 2'!$DH214:$DP214)*'NGER input 2'!CS214)/(SUM('NGER input 2'!$CY214:$DG214))))","v":{"$error":"#N/A"}},{"$f":"IF(BA214<>\"\",BA214,'NGER input 2'!CT214+((SUM('NGER input 2'!$DH214:$DP214)*'NGER input 2'!CT214)/(SUM('NGER input 2'!$CY214:$DG214))))","v":{"$error":"#N/A"}},{"$f":"IF(BB214<>\"\",BB214,'NGER input 2'!CU214+((SUM('NGER input 2'!$DH214:$DP214)*'NGER input 2'!CU214)/(SUM('NGER input 2'!$CY214:$DG214))))","v":{"$error":"#N/A"}},{"$f":"IF(BC214<>\"\",BC214,'NGER input 2'!CV214+((SUM('NGER input 2'!$DH214:$DP214)*'NGER input 2'!CV214)/(SUM('NGER input 2'!$CY214:$DG214))))","v":{"$error":"#N/A"}},{"$f":"IF(BD214<>\"\",BD214,'NGER input 2'!CW214+((SUM('NGER input 2'!$DH214:$DP214)*'NGER input 2'!CW214)/(SUM('NGER input 2'!$CY214:$DG214))))","v":{"$error":"#N/A"}},{"$f":"IF(BE214<>\"\",BE214,'NGER input 2'!CX214+((SUM('NGER input 2'!$DH214:$DP214)*'NGER input 2'!CX214)/(SUM('NGER input 2'!$CY214:$DG214))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G214*'NGER input 2'!J214+'NGER input 2'!$H214*'NGER input 2'!S214+'NGER input 2'!$I214*'NGER input 2'!AB214","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G214*'NGER input 2'!K214+'NGER input 2'!$H214*'NGER input 2'!T214+'NGER input 2'!$I214*'NGER input 2'!AC214","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G214*'NGER input 2'!L214+'NGER input 2'!$H214*'NGER input 2'!U214+'NGER input 2'!$I214*'NGER input 2'!AD214","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G214*'NGER input 2'!M214+'NGER input 2'!$H214*'NGER input 2'!V214+'NGER input 2'!$I214*'NGER input 2'!AE214","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G214*'NGER input 2'!N214+'NGER input 2'!$H214*'NGER input 2'!W214+'NGER input 2'!$I214*'NGER input 2'!AF214","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G214*'NGER input 2'!O214+'NGER input 2'!$H214*'NGER input 2'!X214+'NGER input 2'!$I214*'NGER input 2'!AG214","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G214*'NGER input 2'!P214+'NGER input 2'!$H214*'NGER input 2'!Y214+'NGER input 2'!$I214*'NGER input 2'!AH214","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G214*'NGER input 2'!Q214+'NGER input 2'!$H214*'NGER input 2'!Z214+'NGER input 2'!$I214*'NGER input 2'!AI214","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G214*'NGER input 2'!R214+'NGER input 2'!$H214*'NGER input 2'!AA214+'NGER input 2'!$I214*'NGER input 2'!AJ214","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW214<>\"\",\"\",'NGER input 2'!CP214)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX214<>\"\",\"\",'NGER input 2'!CQ214)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY214<>\"\",\"\",'NGER input 2'!CR214)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ214<>\"\",\"\",'NGER input 2'!CS214)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA214<>\"\",\"\",'NGER input 2'!CT214)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB214<>\"\",\"\",'NGER input 2'!CU214)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC214<>\"\",\"\",'NGER input 2'!CV214)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD214<>\"\",\"\",'NGER input 2'!CW214)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE214<>\"\",\"\",'NGER input 2'!CX214)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW214=\"\",\"\",'NGER input 2'!CP214-'NGER input 2'!AW214)","v":""},{"$f":"IF('NGER input 2'!AX214=\"\",\"\",'NGER input 2'!$G214*'NGER input 2'!K214+'NGER input 2'!$H214*'NGER input 2'!T214+'NGER input 2'!$I214*'NGER input 2'!AC214-'NGER input 2'!AX214)","v":""},{"$f":"IF('NGER input 2'!AY214=\"\",\"\",'NGER input 2'!$G214*'NGER input 2'!L214+'NGER input 2'!$H214*'NGER input 2'!U214+'NGER input 2'!$I214*'NGER input 2'!AD214-'NGER input 2'!AY214)","v":""},{"$f":"IF('NGER input 2'!AZ214=\"\",\"\",'NGER input 2'!$G214*'NGER input 2'!M214+'NGER input 2'!$H214*'NGER input 2'!V214+'NGER input 2'!$I214*'NGER input 2'!AE214-'NGER input 2'!AZ214)","v":""},{"$f":"IF('NGER input 2'!BA214=\"\",\"\",'NGER input 2'!$G214*'NGER input 2'!N214+'NGER input 2'!$H214*'NGER input 2'!W214+'NGER input 2'!$I214*'NGER input 2'!AF214-'NGER input 2'!BA214)","v":""},{"$f":"IF('NGER input 2'!BB214=\"\",\"\",'NGER input 2'!$G214*'NGER input 2'!O214+'NGER input 2'!$H214*'NGER input 2'!X214+'NGER input 2'!$I214*'NGER input 2'!AG214-'NGER input 2'!BB214)","v":""},{"$f":"IF('NGER input 2'!BC214=\"\",\"\",'NGER input 2'!$G214*'NGER input 2'!P214+'NGER input 2'!$H214*'NGER input 2'!Y214+'NGER input 2'!$I214*'NGER input 2'!AH214-'NGER input 2'!BC214)","v":""},{"$f":"IF('NGER input 2'!BD214=\"\",\"\",'NGER input 2'!$G214*'NGER input 2'!Q214+'NGER input 2'!$H214*'NGER input 2'!Z214+'NGER input 2'!$I214*'NGER input 2'!AI214-'NGER input 2'!BD214)","v":""},{"$f":"IF('NGER input 2'!BE214=\"\",\"\",'NGER input 2'!$G214*'NGER input 2'!R214+'NGER input 2'!$H214*'NGER input 2'!AA214+'NGER input 2'!$I214*'NGER input 2'!AJ214-'NGER input 2'!BE214)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG214,IF('NGER input 1'!$B$6>1,GG214*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH214,IF('NGER input 1'!$B$6>1,GH214*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI214,IF('NGER input 1'!$B$6>1,GI214*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ214,IF('NGER input 1'!$B$6>1,GJ214*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK214,IF('NGER input 1'!$B$6>1,GK214*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL214,IF('NGER input 1'!$B$6>1,GL214*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM214,IF('NGER input 1'!$B$6>1,GM214*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN214,IF('NGER input 1'!$B$6>1,GN214*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO214,IF('NGER input 1'!$B$6>1,GO214*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP214,IF('NGER input 1'!$B$6>1,GP214*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[211,0,0,0,0,null,{"$f":"IF(OR($F215='Common parameters'!$EQ$8,$F215=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F215='Common parameters'!$EQ$4,$F215='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F215='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F215='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F215='Common parameters'!$EQ$8,$F215=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F215='Common parameters'!$EQ$4,$F215='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F215='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F215='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW215<>\"\",AW215,'NGER input 2'!CP215+((SUM('NGER input 2'!$DH215:$DP215)*'NGER input 2'!CP215)/(SUM('NGER input 2'!$CY215:$DG215))))","v":{"$error":"#N/A"}},{"$f":"IF(AX215<>\"\",AX215,'NGER input 2'!CQ215+((SUM('NGER input 2'!$DH215:$DP215)*'NGER input 2'!CQ215)/(SUM('NGER input 2'!$CY215:$DG215))))","v":{"$error":"#N/A"}},{"$f":"IF(AY215<>\"\",AY215,'NGER input 2'!CR215+((SUM('NGER input 2'!$DH215:$DP215)*'NGER input 2'!CR215)/(SUM('NGER input 2'!$CY215:$DG215))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ215<>\"\",AZ215,'NGER input 2'!CS215+((SUM('NGER input 2'!$DH215:$DP215)*'NGER input 2'!CS215)/(SUM('NGER input 2'!$CY215:$DG215))))","v":{"$error":"#N/A"}},{"$f":"IF(BA215<>\"\",BA215,'NGER input 2'!CT215+((SUM('NGER input 2'!$DH215:$DP215)*'NGER input 2'!CT215)/(SUM('NGER input 2'!$CY215:$DG215))))","v":{"$error":"#N/A"}},{"$f":"IF(BB215<>\"\",BB215,'NGER input 2'!CU215+((SUM('NGER input 2'!$DH215:$DP215)*'NGER input 2'!CU215)/(SUM('NGER input 2'!$CY215:$DG215))))","v":{"$error":"#N/A"}},{"$f":"IF(BC215<>\"\",BC215,'NGER input 2'!CV215+((SUM('NGER input 2'!$DH215:$DP215)*'NGER input 2'!CV215)/(SUM('NGER input 2'!$CY215:$DG215))))","v":{"$error":"#N/A"}},{"$f":"IF(BD215<>\"\",BD215,'NGER input 2'!CW215+((SUM('NGER input 2'!$DH215:$DP215)*'NGER input 2'!CW215)/(SUM('NGER input 2'!$CY215:$DG215))))","v":{"$error":"#N/A"}},{"$f":"IF(BE215<>\"\",BE215,'NGER input 2'!CX215+((SUM('NGER input 2'!$DH215:$DP215)*'NGER input 2'!CX215)/(SUM('NGER input 2'!$CY215:$DG215))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G215*'NGER input 2'!J215+'NGER input 2'!$H215*'NGER input 2'!S215+'NGER input 2'!$I215*'NGER input 2'!AB215","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G215*'NGER input 2'!K215+'NGER input 2'!$H215*'NGER input 2'!T215+'NGER input 2'!$I215*'NGER input 2'!AC215","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G215*'NGER input 2'!L215+'NGER input 2'!$H215*'NGER input 2'!U215+'NGER input 2'!$I215*'NGER input 2'!AD215","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G215*'NGER input 2'!M215+'NGER input 2'!$H215*'NGER input 2'!V215+'NGER input 2'!$I215*'NGER input 2'!AE215","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G215*'NGER input 2'!N215+'NGER input 2'!$H215*'NGER input 2'!W215+'NGER input 2'!$I215*'NGER input 2'!AF215","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G215*'NGER input 2'!O215+'NGER input 2'!$H215*'NGER input 2'!X215+'NGER input 2'!$I215*'NGER input 2'!AG215","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G215*'NGER input 2'!P215+'NGER input 2'!$H215*'NGER input 2'!Y215+'NGER input 2'!$I215*'NGER input 2'!AH215","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G215*'NGER input 2'!Q215+'NGER input 2'!$H215*'NGER input 2'!Z215+'NGER input 2'!$I215*'NGER input 2'!AI215","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G215*'NGER input 2'!R215+'NGER input 2'!$H215*'NGER input 2'!AA215+'NGER input 2'!$I215*'NGER input 2'!AJ215","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW215<>\"\",\"\",'NGER input 2'!CP215)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX215<>\"\",\"\",'NGER input 2'!CQ215)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY215<>\"\",\"\",'NGER input 2'!CR215)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ215<>\"\",\"\",'NGER input 2'!CS215)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA215<>\"\",\"\",'NGER input 2'!CT215)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB215<>\"\",\"\",'NGER input 2'!CU215)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC215<>\"\",\"\",'NGER input 2'!CV215)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD215<>\"\",\"\",'NGER input 2'!CW215)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE215<>\"\",\"\",'NGER input 2'!CX215)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW215=\"\",\"\",'NGER input 2'!CP215-'NGER input 2'!AW215)","v":""},{"$f":"IF('NGER input 2'!AX215=\"\",\"\",'NGER input 2'!$G215*'NGER input 2'!K215+'NGER input 2'!$H215*'NGER input 2'!T215+'NGER input 2'!$I215*'NGER input 2'!AC215-'NGER input 2'!AX215)","v":""},{"$f":"IF('NGER input 2'!AY215=\"\",\"\",'NGER input 2'!$G215*'NGER input 2'!L215+'NGER input 2'!$H215*'NGER input 2'!U215+'NGER input 2'!$I215*'NGER input 2'!AD215-'NGER input 2'!AY215)","v":""},{"$f":"IF('NGER input 2'!AZ215=\"\",\"\",'NGER input 2'!$G215*'NGER input 2'!M215+'NGER input 2'!$H215*'NGER input 2'!V215+'NGER input 2'!$I215*'NGER input 2'!AE215-'NGER input 2'!AZ215)","v":""},{"$f":"IF('NGER input 2'!BA215=\"\",\"\",'NGER input 2'!$G215*'NGER input 2'!N215+'NGER input 2'!$H215*'NGER input 2'!W215+'NGER input 2'!$I215*'NGER input 2'!AF215-'NGER input 2'!BA215)","v":""},{"$f":"IF('NGER input 2'!BB215=\"\",\"\",'NGER input 2'!$G215*'NGER input 2'!O215+'NGER input 2'!$H215*'NGER input 2'!X215+'NGER input 2'!$I215*'NGER input 2'!AG215-'NGER input 2'!BB215)","v":""},{"$f":"IF('NGER input 2'!BC215=\"\",\"\",'NGER input 2'!$G215*'NGER input 2'!P215+'NGER input 2'!$H215*'NGER input 2'!Y215+'NGER input 2'!$I215*'NGER input 2'!AH215-'NGER input 2'!BC215)","v":""},{"$f":"IF('NGER input 2'!BD215=\"\",\"\",'NGER input 2'!$G215*'NGER input 2'!Q215+'NGER input 2'!$H215*'NGER input 2'!Z215+'NGER input 2'!$I215*'NGER input 2'!AI215-'NGER input 2'!BD215)","v":""},{"$f":"IF('NGER input 2'!BE215=\"\",\"\",'NGER input 2'!$G215*'NGER input 2'!R215+'NGER input 2'!$H215*'NGER input 2'!AA215+'NGER input 2'!$I215*'NGER input 2'!AJ215-'NGER input 2'!BE215)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG215,IF('NGER input 1'!$B$6>1,GG215*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH215,IF('NGER input 1'!$B$6>1,GH215*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI215,IF('NGER input 1'!$B$6>1,GI215*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ215,IF('NGER input 1'!$B$6>1,GJ215*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK215,IF('NGER input 1'!$B$6>1,GK215*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL215,IF('NGER input 1'!$B$6>1,GL215*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM215,IF('NGER input 1'!$B$6>1,GM215*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN215,IF('NGER input 1'!$B$6>1,GN215*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO215,IF('NGER input 1'!$B$6>1,GO215*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP215,IF('NGER input 1'!$B$6>1,GP215*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[212,0,0,0,0,null,{"$f":"IF(OR($F216='Common parameters'!$EQ$8,$F216=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F216='Common parameters'!$EQ$4,$F216='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F216='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F216='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F216='Common parameters'!$EQ$8,$F216=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F216='Common parameters'!$EQ$4,$F216='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F216='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F216='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW216<>\"\",AW216,'NGER input 2'!CP216+((SUM('NGER input 2'!$DH216:$DP216)*'NGER input 2'!CP216)/(SUM('NGER input 2'!$CY216:$DG216))))","v":{"$error":"#N/A"}},{"$f":"IF(AX216<>\"\",AX216,'NGER input 2'!CQ216+((SUM('NGER input 2'!$DH216:$DP216)*'NGER input 2'!CQ216)/(SUM('NGER input 2'!$CY216:$DG216))))","v":{"$error":"#N/A"}},{"$f":"IF(AY216<>\"\",AY216,'NGER input 2'!CR216+((SUM('NGER input 2'!$DH216:$DP216)*'NGER input 2'!CR216)/(SUM('NGER input 2'!$CY216:$DG216))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ216<>\"\",AZ216,'NGER input 2'!CS216+((SUM('NGER input 2'!$DH216:$DP216)*'NGER input 2'!CS216)/(SUM('NGER input 2'!$CY216:$DG216))))","v":{"$error":"#N/A"}},{"$f":"IF(BA216<>\"\",BA216,'NGER input 2'!CT216+((SUM('NGER input 2'!$DH216:$DP216)*'NGER input 2'!CT216)/(SUM('NGER input 2'!$CY216:$DG216))))","v":{"$error":"#N/A"}},{"$f":"IF(BB216<>\"\",BB216,'NGER input 2'!CU216+((SUM('NGER input 2'!$DH216:$DP216)*'NGER input 2'!CU216)/(SUM('NGER input 2'!$CY216:$DG216))))","v":{"$error":"#N/A"}},{"$f":"IF(BC216<>\"\",BC216,'NGER input 2'!CV216+((SUM('NGER input 2'!$DH216:$DP216)*'NGER input 2'!CV216)/(SUM('NGER input 2'!$CY216:$DG216))))","v":{"$error":"#N/A"}},{"$f":"IF(BD216<>\"\",BD216,'NGER input 2'!CW216+((SUM('NGER input 2'!$DH216:$DP216)*'NGER input 2'!CW216)/(SUM('NGER input 2'!$CY216:$DG216))))","v":{"$error":"#N/A"}},{"$f":"IF(BE216<>\"\",BE216,'NGER input 2'!CX216+((SUM('NGER input 2'!$DH216:$DP216)*'NGER input 2'!CX216)/(SUM('NGER input 2'!$CY216:$DG216))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G216*'NGER input 2'!J216+'NGER input 2'!$H216*'NGER input 2'!S216+'NGER input 2'!$I216*'NGER input 2'!AB216","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G216*'NGER input 2'!K216+'NGER input 2'!$H216*'NGER input 2'!T216+'NGER input 2'!$I216*'NGER input 2'!AC216","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G216*'NGER input 2'!L216+'NGER input 2'!$H216*'NGER input 2'!U216+'NGER input 2'!$I216*'NGER input 2'!AD216","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G216*'NGER input 2'!M216+'NGER input 2'!$H216*'NGER input 2'!V216+'NGER input 2'!$I216*'NGER input 2'!AE216","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G216*'NGER input 2'!N216+'NGER input 2'!$H216*'NGER input 2'!W216+'NGER input 2'!$I216*'NGER input 2'!AF216","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G216*'NGER input 2'!O216+'NGER input 2'!$H216*'NGER input 2'!X216+'NGER input 2'!$I216*'NGER input 2'!AG216","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G216*'NGER input 2'!P216+'NGER input 2'!$H216*'NGER input 2'!Y216+'NGER input 2'!$I216*'NGER input 2'!AH216","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G216*'NGER input 2'!Q216+'NGER input 2'!$H216*'NGER input 2'!Z216+'NGER input 2'!$I216*'NGER input 2'!AI216","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G216*'NGER input 2'!R216+'NGER input 2'!$H216*'NGER input 2'!AA216+'NGER input 2'!$I216*'NGER input 2'!AJ216","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW216<>\"\",\"\",'NGER input 2'!CP216)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX216<>\"\",\"\",'NGER input 2'!CQ216)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY216<>\"\",\"\",'NGER input 2'!CR216)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ216<>\"\",\"\",'NGER input 2'!CS216)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA216<>\"\",\"\",'NGER input 2'!CT216)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB216<>\"\",\"\",'NGER input 2'!CU216)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC216<>\"\",\"\",'NGER input 2'!CV216)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD216<>\"\",\"\",'NGER input 2'!CW216)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE216<>\"\",\"\",'NGER input 2'!CX216)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW216=\"\",\"\",'NGER input 2'!CP216-'NGER input 2'!AW216)","v":""},{"$f":"IF('NGER input 2'!AX216=\"\",\"\",'NGER input 2'!$G216*'NGER input 2'!K216+'NGER input 2'!$H216*'NGER input 2'!T216+'NGER input 2'!$I216*'NGER input 2'!AC216-'NGER input 2'!AX216)","v":""},{"$f":"IF('NGER input 2'!AY216=\"\",\"\",'NGER input 2'!$G216*'NGER input 2'!L216+'NGER input 2'!$H216*'NGER input 2'!U216+'NGER input 2'!$I216*'NGER input 2'!AD216-'NGER input 2'!AY216)","v":""},{"$f":"IF('NGER input 2'!AZ216=\"\",\"\",'NGER input 2'!$G216*'NGER input 2'!M216+'NGER input 2'!$H216*'NGER input 2'!V216+'NGER input 2'!$I216*'NGER input 2'!AE216-'NGER input 2'!AZ216)","v":""},{"$f":"IF('NGER input 2'!BA216=\"\",\"\",'NGER input 2'!$G216*'NGER input 2'!N216+'NGER input 2'!$H216*'NGER input 2'!W216+'NGER input 2'!$I216*'NGER input 2'!AF216-'NGER input 2'!BA216)","v":""},{"$f":"IF('NGER input 2'!BB216=\"\",\"\",'NGER input 2'!$G216*'NGER input 2'!O216+'NGER input 2'!$H216*'NGER input 2'!X216+'NGER input 2'!$I216*'NGER input 2'!AG216-'NGER input 2'!BB216)","v":""},{"$f":"IF('NGER input 2'!BC216=\"\",\"\",'NGER input 2'!$G216*'NGER input 2'!P216+'NGER input 2'!$H216*'NGER input 2'!Y216+'NGER input 2'!$I216*'NGER input 2'!AH216-'NGER input 2'!BC216)","v":""},{"$f":"IF('NGER input 2'!BD216=\"\",\"\",'NGER input 2'!$G216*'NGER input 2'!Q216+'NGER input 2'!$H216*'NGER input 2'!Z216+'NGER input 2'!$I216*'NGER input 2'!AI216-'NGER input 2'!BD216)","v":""},{"$f":"IF('NGER input 2'!BE216=\"\",\"\",'NGER input 2'!$G216*'NGER input 2'!R216+'NGER input 2'!$H216*'NGER input 2'!AA216+'NGER input 2'!$I216*'NGER input 2'!AJ216-'NGER input 2'!BE216)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG216,IF('NGER input 1'!$B$6>1,GG216*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH216,IF('NGER input 1'!$B$6>1,GH216*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI216,IF('NGER input 1'!$B$6>1,GI216*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ216,IF('NGER input 1'!$B$6>1,GJ216*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK216,IF('NGER input 1'!$B$6>1,GK216*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL216,IF('NGER input 1'!$B$6>1,GL216*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM216,IF('NGER input 1'!$B$6>1,GM216*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN216,IF('NGER input 1'!$B$6>1,GN216*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO216,IF('NGER input 1'!$B$6>1,GO216*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP216,IF('NGER input 1'!$B$6>1,GP216*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[213,0,0,0,0,null,{"$f":"IF(OR($F217='Common parameters'!$EQ$8,$F217=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F217='Common parameters'!$EQ$4,$F217='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F217='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F217='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F217='Common parameters'!$EQ$8,$F217=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F217='Common parameters'!$EQ$4,$F217='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F217='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F217='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW217<>\"\",AW217,'NGER input 2'!CP217+((SUM('NGER input 2'!$DH217:$DP217)*'NGER input 2'!CP217)/(SUM('NGER input 2'!$CY217:$DG217))))","v":{"$error":"#N/A"}},{"$f":"IF(AX217<>\"\",AX217,'NGER input 2'!CQ217+((SUM('NGER input 2'!$DH217:$DP217)*'NGER input 2'!CQ217)/(SUM('NGER input 2'!$CY217:$DG217))))","v":{"$error":"#N/A"}},{"$f":"IF(AY217<>\"\",AY217,'NGER input 2'!CR217+((SUM('NGER input 2'!$DH217:$DP217)*'NGER input 2'!CR217)/(SUM('NGER input 2'!$CY217:$DG217))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ217<>\"\",AZ217,'NGER input 2'!CS217+((SUM('NGER input 2'!$DH217:$DP217)*'NGER input 2'!CS217)/(SUM('NGER input 2'!$CY217:$DG217))))","v":{"$error":"#N/A"}},{"$f":"IF(BA217<>\"\",BA217,'NGER input 2'!CT217+((SUM('NGER input 2'!$DH217:$DP217)*'NGER input 2'!CT217)/(SUM('NGER input 2'!$CY217:$DG217))))","v":{"$error":"#N/A"}},{"$f":"IF(BB217<>\"\",BB217,'NGER input 2'!CU217+((SUM('NGER input 2'!$DH217:$DP217)*'NGER input 2'!CU217)/(SUM('NGER input 2'!$CY217:$DG217))))","v":{"$error":"#N/A"}},{"$f":"IF(BC217<>\"\",BC217,'NGER input 2'!CV217+((SUM('NGER input 2'!$DH217:$DP217)*'NGER input 2'!CV217)/(SUM('NGER input 2'!$CY217:$DG217))))","v":{"$error":"#N/A"}},{"$f":"IF(BD217<>\"\",BD217,'NGER input 2'!CW217+((SUM('NGER input 2'!$DH217:$DP217)*'NGER input 2'!CW217)/(SUM('NGER input 2'!$CY217:$DG217))))","v":{"$error":"#N/A"}},{"$f":"IF(BE217<>\"\",BE217,'NGER input 2'!CX217+((SUM('NGER input 2'!$DH217:$DP217)*'NGER input 2'!CX217)/(SUM('NGER input 2'!$CY217:$DG217))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G217*'NGER input 2'!J217+'NGER input 2'!$H217*'NGER input 2'!S217+'NGER input 2'!$I217*'NGER input 2'!AB217","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G217*'NGER input 2'!K217+'NGER input 2'!$H217*'NGER input 2'!T217+'NGER input 2'!$I217*'NGER input 2'!AC217","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G217*'NGER input 2'!L217+'NGER input 2'!$H217*'NGER input 2'!U217+'NGER input 2'!$I217*'NGER input 2'!AD217","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G217*'NGER input 2'!M217+'NGER input 2'!$H217*'NGER input 2'!V217+'NGER input 2'!$I217*'NGER input 2'!AE217","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G217*'NGER input 2'!N217+'NGER input 2'!$H217*'NGER input 2'!W217+'NGER input 2'!$I217*'NGER input 2'!AF217","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G217*'NGER input 2'!O217+'NGER input 2'!$H217*'NGER input 2'!X217+'NGER input 2'!$I217*'NGER input 2'!AG217","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G217*'NGER input 2'!P217+'NGER input 2'!$H217*'NGER input 2'!Y217+'NGER input 2'!$I217*'NGER input 2'!AH217","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G217*'NGER input 2'!Q217+'NGER input 2'!$H217*'NGER input 2'!Z217+'NGER input 2'!$I217*'NGER input 2'!AI217","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G217*'NGER input 2'!R217+'NGER input 2'!$H217*'NGER input 2'!AA217+'NGER input 2'!$I217*'NGER input 2'!AJ217","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW217<>\"\",\"\",'NGER input 2'!CP217)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX217<>\"\",\"\",'NGER input 2'!CQ217)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY217<>\"\",\"\",'NGER input 2'!CR217)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ217<>\"\",\"\",'NGER input 2'!CS217)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA217<>\"\",\"\",'NGER input 2'!CT217)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB217<>\"\",\"\",'NGER input 2'!CU217)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC217<>\"\",\"\",'NGER input 2'!CV217)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD217<>\"\",\"\",'NGER input 2'!CW217)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE217<>\"\",\"\",'NGER input 2'!CX217)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW217=\"\",\"\",'NGER input 2'!CP217-'NGER input 2'!AW217)","v":""},{"$f":"IF('NGER input 2'!AX217=\"\",\"\",'NGER input 2'!$G217*'NGER input 2'!K217+'NGER input 2'!$H217*'NGER input 2'!T217+'NGER input 2'!$I217*'NGER input 2'!AC217-'NGER input 2'!AX217)","v":""},{"$f":"IF('NGER input 2'!AY217=\"\",\"\",'NGER input 2'!$G217*'NGER input 2'!L217+'NGER input 2'!$H217*'NGER input 2'!U217+'NGER input 2'!$I217*'NGER input 2'!AD217-'NGER input 2'!AY217)","v":""},{"$f":"IF('NGER input 2'!AZ217=\"\",\"\",'NGER input 2'!$G217*'NGER input 2'!M217+'NGER input 2'!$H217*'NGER input 2'!V217+'NGER input 2'!$I217*'NGER input 2'!AE217-'NGER input 2'!AZ217)","v":""},{"$f":"IF('NGER input 2'!BA217=\"\",\"\",'NGER input 2'!$G217*'NGER input 2'!N217+'NGER input 2'!$H217*'NGER input 2'!W217+'NGER input 2'!$I217*'NGER input 2'!AF217-'NGER input 2'!BA217)","v":""},{"$f":"IF('NGER input 2'!BB217=\"\",\"\",'NGER input 2'!$G217*'NGER input 2'!O217+'NGER input 2'!$H217*'NGER input 2'!X217+'NGER input 2'!$I217*'NGER input 2'!AG217-'NGER input 2'!BB217)","v":""},{"$f":"IF('NGER input 2'!BC217=\"\",\"\",'NGER input 2'!$G217*'NGER input 2'!P217+'NGER input 2'!$H217*'NGER input 2'!Y217+'NGER input 2'!$I217*'NGER input 2'!AH217-'NGER input 2'!BC217)","v":""},{"$f":"IF('NGER input 2'!BD217=\"\",\"\",'NGER input 2'!$G217*'NGER input 2'!Q217+'NGER input 2'!$H217*'NGER input 2'!Z217+'NGER input 2'!$I217*'NGER input 2'!AI217-'NGER input 2'!BD217)","v":""},{"$f":"IF('NGER input 2'!BE217=\"\",\"\",'NGER input 2'!$G217*'NGER input 2'!R217+'NGER input 2'!$H217*'NGER input 2'!AA217+'NGER input 2'!$I217*'NGER input 2'!AJ217-'NGER input 2'!BE217)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG217,IF('NGER input 1'!$B$6>1,GG217*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH217,IF('NGER input 1'!$B$6>1,GH217*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI217,IF('NGER input 1'!$B$6>1,GI217*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ217,IF('NGER input 1'!$B$6>1,GJ217*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK217,IF('NGER input 1'!$B$6>1,GK217*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL217,IF('NGER input 1'!$B$6>1,GL217*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM217,IF('NGER input 1'!$B$6>1,GM217*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN217,IF('NGER input 1'!$B$6>1,GN217*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO217,IF('NGER input 1'!$B$6>1,GO217*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP217,IF('NGER input 1'!$B$6>1,GP217*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[214,0,0,0,0,null,{"$f":"IF(OR($F218='Common parameters'!$EQ$8,$F218=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F218='Common parameters'!$EQ$4,$F218='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F218='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F218='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F218='Common parameters'!$EQ$8,$F218=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F218='Common parameters'!$EQ$4,$F218='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F218='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F218='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW218<>\"\",AW218,'NGER input 2'!CP218+((SUM('NGER input 2'!$DH218:$DP218)*'NGER input 2'!CP218)/(SUM('NGER input 2'!$CY218:$DG218))))","v":{"$error":"#N/A"}},{"$f":"IF(AX218<>\"\",AX218,'NGER input 2'!CQ218+((SUM('NGER input 2'!$DH218:$DP218)*'NGER input 2'!CQ218)/(SUM('NGER input 2'!$CY218:$DG218))))","v":{"$error":"#N/A"}},{"$f":"IF(AY218<>\"\",AY218,'NGER input 2'!CR218+((SUM('NGER input 2'!$DH218:$DP218)*'NGER input 2'!CR218)/(SUM('NGER input 2'!$CY218:$DG218))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ218<>\"\",AZ218,'NGER input 2'!CS218+((SUM('NGER input 2'!$DH218:$DP218)*'NGER input 2'!CS218)/(SUM('NGER input 2'!$CY218:$DG218))))","v":{"$error":"#N/A"}},{"$f":"IF(BA218<>\"\",BA218,'NGER input 2'!CT218+((SUM('NGER input 2'!$DH218:$DP218)*'NGER input 2'!CT218)/(SUM('NGER input 2'!$CY218:$DG218))))","v":{"$error":"#N/A"}},{"$f":"IF(BB218<>\"\",BB218,'NGER input 2'!CU218+((SUM('NGER input 2'!$DH218:$DP218)*'NGER input 2'!CU218)/(SUM('NGER input 2'!$CY218:$DG218))))","v":{"$error":"#N/A"}},{"$f":"IF(BC218<>\"\",BC218,'NGER input 2'!CV218+((SUM('NGER input 2'!$DH218:$DP218)*'NGER input 2'!CV218)/(SUM('NGER input 2'!$CY218:$DG218))))","v":{"$error":"#N/A"}},{"$f":"IF(BD218<>\"\",BD218,'NGER input 2'!CW218+((SUM('NGER input 2'!$DH218:$DP218)*'NGER input 2'!CW218)/(SUM('NGER input 2'!$CY218:$DG218))))","v":{"$error":"#N/A"}},{"$f":"IF(BE218<>\"\",BE218,'NGER input 2'!CX218+((SUM('NGER input 2'!$DH218:$DP218)*'NGER input 2'!CX218)/(SUM('NGER input 2'!$CY218:$DG218))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G218*'NGER input 2'!J218+'NGER input 2'!$H218*'NGER input 2'!S218+'NGER input 2'!$I218*'NGER input 2'!AB218","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G218*'NGER input 2'!K218+'NGER input 2'!$H218*'NGER input 2'!T218+'NGER input 2'!$I218*'NGER input 2'!AC218","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G218*'NGER input 2'!L218+'NGER input 2'!$H218*'NGER input 2'!U218+'NGER input 2'!$I218*'NGER input 2'!AD218","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G218*'NGER input 2'!M218+'NGER input 2'!$H218*'NGER input 2'!V218+'NGER input 2'!$I218*'NGER input 2'!AE218","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G218*'NGER input 2'!N218+'NGER input 2'!$H218*'NGER input 2'!W218+'NGER input 2'!$I218*'NGER input 2'!AF218","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G218*'NGER input 2'!O218+'NGER input 2'!$H218*'NGER input 2'!X218+'NGER input 2'!$I218*'NGER input 2'!AG218","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G218*'NGER input 2'!P218+'NGER input 2'!$H218*'NGER input 2'!Y218+'NGER input 2'!$I218*'NGER input 2'!AH218","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G218*'NGER input 2'!Q218+'NGER input 2'!$H218*'NGER input 2'!Z218+'NGER input 2'!$I218*'NGER input 2'!AI218","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G218*'NGER input 2'!R218+'NGER input 2'!$H218*'NGER input 2'!AA218+'NGER input 2'!$I218*'NGER input 2'!AJ218","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW218<>\"\",\"\",'NGER input 2'!CP218)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX218<>\"\",\"\",'NGER input 2'!CQ218)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY218<>\"\",\"\",'NGER input 2'!CR218)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ218<>\"\",\"\",'NGER input 2'!CS218)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA218<>\"\",\"\",'NGER input 2'!CT218)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB218<>\"\",\"\",'NGER input 2'!CU218)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC218<>\"\",\"\",'NGER input 2'!CV218)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD218<>\"\",\"\",'NGER input 2'!CW218)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE218<>\"\",\"\",'NGER input 2'!CX218)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW218=\"\",\"\",'NGER input 2'!CP218-'NGER input 2'!AW218)","v":""},{"$f":"IF('NGER input 2'!AX218=\"\",\"\",'NGER input 2'!$G218*'NGER input 2'!K218+'NGER input 2'!$H218*'NGER input 2'!T218+'NGER input 2'!$I218*'NGER input 2'!AC218-'NGER input 2'!AX218)","v":""},{"$f":"IF('NGER input 2'!AY218=\"\",\"\",'NGER input 2'!$G218*'NGER input 2'!L218+'NGER input 2'!$H218*'NGER input 2'!U218+'NGER input 2'!$I218*'NGER input 2'!AD218-'NGER input 2'!AY218)","v":""},{"$f":"IF('NGER input 2'!AZ218=\"\",\"\",'NGER input 2'!$G218*'NGER input 2'!M218+'NGER input 2'!$H218*'NGER input 2'!V218+'NGER input 2'!$I218*'NGER input 2'!AE218-'NGER input 2'!AZ218)","v":""},{"$f":"IF('NGER input 2'!BA218=\"\",\"\",'NGER input 2'!$G218*'NGER input 2'!N218+'NGER input 2'!$H218*'NGER input 2'!W218+'NGER input 2'!$I218*'NGER input 2'!AF218-'NGER input 2'!BA218)","v":""},{"$f":"IF('NGER input 2'!BB218=\"\",\"\",'NGER input 2'!$G218*'NGER input 2'!O218+'NGER input 2'!$H218*'NGER input 2'!X218+'NGER input 2'!$I218*'NGER input 2'!AG218-'NGER input 2'!BB218)","v":""},{"$f":"IF('NGER input 2'!BC218=\"\",\"\",'NGER input 2'!$G218*'NGER input 2'!P218+'NGER input 2'!$H218*'NGER input 2'!Y218+'NGER input 2'!$I218*'NGER input 2'!AH218-'NGER input 2'!BC218)","v":""},{"$f":"IF('NGER input 2'!BD218=\"\",\"\",'NGER input 2'!$G218*'NGER input 2'!Q218+'NGER input 2'!$H218*'NGER input 2'!Z218+'NGER input 2'!$I218*'NGER input 2'!AI218-'NGER input 2'!BD218)","v":""},{"$f":"IF('NGER input 2'!BE218=\"\",\"\",'NGER input 2'!$G218*'NGER input 2'!R218+'NGER input 2'!$H218*'NGER input 2'!AA218+'NGER input 2'!$I218*'NGER input 2'!AJ218-'NGER input 2'!BE218)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG218,IF('NGER input 1'!$B$6>1,GG218*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH218,IF('NGER input 1'!$B$6>1,GH218*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI218,IF('NGER input 1'!$B$6>1,GI218*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ218,IF('NGER input 1'!$B$6>1,GJ218*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK218,IF('NGER input 1'!$B$6>1,GK218*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL218,IF('NGER input 1'!$B$6>1,GL218*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM218,IF('NGER input 1'!$B$6>1,GM218*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN218,IF('NGER input 1'!$B$6>1,GN218*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO218,IF('NGER input 1'!$B$6>1,GO218*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP218,IF('NGER input 1'!$B$6>1,GP218*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[215,0,0,0,0,null,{"$f":"IF(OR($F219='Common parameters'!$EQ$8,$F219=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F219='Common parameters'!$EQ$4,$F219='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F219='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F219='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F219='Common parameters'!$EQ$8,$F219=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F219='Common parameters'!$EQ$4,$F219='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F219='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F219='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW219<>\"\",AW219,'NGER input 2'!CP219+((SUM('NGER input 2'!$DH219:$DP219)*'NGER input 2'!CP219)/(SUM('NGER input 2'!$CY219:$DG219))))","v":{"$error":"#N/A"}},{"$f":"IF(AX219<>\"\",AX219,'NGER input 2'!CQ219+((SUM('NGER input 2'!$DH219:$DP219)*'NGER input 2'!CQ219)/(SUM('NGER input 2'!$CY219:$DG219))))","v":{"$error":"#N/A"}},{"$f":"IF(AY219<>\"\",AY219,'NGER input 2'!CR219+((SUM('NGER input 2'!$DH219:$DP219)*'NGER input 2'!CR219)/(SUM('NGER input 2'!$CY219:$DG219))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ219<>\"\",AZ219,'NGER input 2'!CS219+((SUM('NGER input 2'!$DH219:$DP219)*'NGER input 2'!CS219)/(SUM('NGER input 2'!$CY219:$DG219))))","v":{"$error":"#N/A"}},{"$f":"IF(BA219<>\"\",BA219,'NGER input 2'!CT219+((SUM('NGER input 2'!$DH219:$DP219)*'NGER input 2'!CT219)/(SUM('NGER input 2'!$CY219:$DG219))))","v":{"$error":"#N/A"}},{"$f":"IF(BB219<>\"\",BB219,'NGER input 2'!CU219+((SUM('NGER input 2'!$DH219:$DP219)*'NGER input 2'!CU219)/(SUM('NGER input 2'!$CY219:$DG219))))","v":{"$error":"#N/A"}},{"$f":"IF(BC219<>\"\",BC219,'NGER input 2'!CV219+((SUM('NGER input 2'!$DH219:$DP219)*'NGER input 2'!CV219)/(SUM('NGER input 2'!$CY219:$DG219))))","v":{"$error":"#N/A"}},{"$f":"IF(BD219<>\"\",BD219,'NGER input 2'!CW219+((SUM('NGER input 2'!$DH219:$DP219)*'NGER input 2'!CW219)/(SUM('NGER input 2'!$CY219:$DG219))))","v":{"$error":"#N/A"}},{"$f":"IF(BE219<>\"\",BE219,'NGER input 2'!CX219+((SUM('NGER input 2'!$DH219:$DP219)*'NGER input 2'!CX219)/(SUM('NGER input 2'!$CY219:$DG219))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G219*'NGER input 2'!J219+'NGER input 2'!$H219*'NGER input 2'!S219+'NGER input 2'!$I219*'NGER input 2'!AB219","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G219*'NGER input 2'!K219+'NGER input 2'!$H219*'NGER input 2'!T219+'NGER input 2'!$I219*'NGER input 2'!AC219","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G219*'NGER input 2'!L219+'NGER input 2'!$H219*'NGER input 2'!U219+'NGER input 2'!$I219*'NGER input 2'!AD219","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G219*'NGER input 2'!M219+'NGER input 2'!$H219*'NGER input 2'!V219+'NGER input 2'!$I219*'NGER input 2'!AE219","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G219*'NGER input 2'!N219+'NGER input 2'!$H219*'NGER input 2'!W219+'NGER input 2'!$I219*'NGER input 2'!AF219","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G219*'NGER input 2'!O219+'NGER input 2'!$H219*'NGER input 2'!X219+'NGER input 2'!$I219*'NGER input 2'!AG219","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G219*'NGER input 2'!P219+'NGER input 2'!$H219*'NGER input 2'!Y219+'NGER input 2'!$I219*'NGER input 2'!AH219","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G219*'NGER input 2'!Q219+'NGER input 2'!$H219*'NGER input 2'!Z219+'NGER input 2'!$I219*'NGER input 2'!AI219","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G219*'NGER input 2'!R219+'NGER input 2'!$H219*'NGER input 2'!AA219+'NGER input 2'!$I219*'NGER input 2'!AJ219","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW219<>\"\",\"\",'NGER input 2'!CP219)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX219<>\"\",\"\",'NGER input 2'!CQ219)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY219<>\"\",\"\",'NGER input 2'!CR219)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ219<>\"\",\"\",'NGER input 2'!CS219)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA219<>\"\",\"\",'NGER input 2'!CT219)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB219<>\"\",\"\",'NGER input 2'!CU219)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC219<>\"\",\"\",'NGER input 2'!CV219)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD219<>\"\",\"\",'NGER input 2'!CW219)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE219<>\"\",\"\",'NGER input 2'!CX219)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW219=\"\",\"\",'NGER input 2'!CP219-'NGER input 2'!AW219)","v":""},{"$f":"IF('NGER input 2'!AX219=\"\",\"\",'NGER input 2'!$G219*'NGER input 2'!K219+'NGER input 2'!$H219*'NGER input 2'!T219+'NGER input 2'!$I219*'NGER input 2'!AC219-'NGER input 2'!AX219)","v":""},{"$f":"IF('NGER input 2'!AY219=\"\",\"\",'NGER input 2'!$G219*'NGER input 2'!L219+'NGER input 2'!$H219*'NGER input 2'!U219+'NGER input 2'!$I219*'NGER input 2'!AD219-'NGER input 2'!AY219)","v":""},{"$f":"IF('NGER input 2'!AZ219=\"\",\"\",'NGER input 2'!$G219*'NGER input 2'!M219+'NGER input 2'!$H219*'NGER input 2'!V219+'NGER input 2'!$I219*'NGER input 2'!AE219-'NGER input 2'!AZ219)","v":""},{"$f":"IF('NGER input 2'!BA219=\"\",\"\",'NGER input 2'!$G219*'NGER input 2'!N219+'NGER input 2'!$H219*'NGER input 2'!W219+'NGER input 2'!$I219*'NGER input 2'!AF219-'NGER input 2'!BA219)","v":""},{"$f":"IF('NGER input 2'!BB219=\"\",\"\",'NGER input 2'!$G219*'NGER input 2'!O219+'NGER input 2'!$H219*'NGER input 2'!X219+'NGER input 2'!$I219*'NGER input 2'!AG219-'NGER input 2'!BB219)","v":""},{"$f":"IF('NGER input 2'!BC219=\"\",\"\",'NGER input 2'!$G219*'NGER input 2'!P219+'NGER input 2'!$H219*'NGER input 2'!Y219+'NGER input 2'!$I219*'NGER input 2'!AH219-'NGER input 2'!BC219)","v":""},{"$f":"IF('NGER input 2'!BD219=\"\",\"\",'NGER input 2'!$G219*'NGER input 2'!Q219+'NGER input 2'!$H219*'NGER input 2'!Z219+'NGER input 2'!$I219*'NGER input 2'!AI219-'NGER input 2'!BD219)","v":""},{"$f":"IF('NGER input 2'!BE219=\"\",\"\",'NGER input 2'!$G219*'NGER input 2'!R219+'NGER input 2'!$H219*'NGER input 2'!AA219+'NGER input 2'!$I219*'NGER input 2'!AJ219-'NGER input 2'!BE219)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG219,IF('NGER input 1'!$B$6>1,GG219*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH219,IF('NGER input 1'!$B$6>1,GH219*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI219,IF('NGER input 1'!$B$6>1,GI219*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ219,IF('NGER input 1'!$B$6>1,GJ219*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK219,IF('NGER input 1'!$B$6>1,GK219*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL219,IF('NGER input 1'!$B$6>1,GL219*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM219,IF('NGER input 1'!$B$6>1,GM219*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN219,IF('NGER input 1'!$B$6>1,GN219*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO219,IF('NGER input 1'!$B$6>1,GO219*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP219,IF('NGER input 1'!$B$6>1,GP219*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[216,0,0,0,0,null,{"$f":"IF(OR($F220='Common parameters'!$EQ$8,$F220=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F220='Common parameters'!$EQ$4,$F220='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F220='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F220='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F220='Common parameters'!$EQ$8,$F220=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F220='Common parameters'!$EQ$4,$F220='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F220='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F220='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW220<>\"\",AW220,'NGER input 2'!CP220+((SUM('NGER input 2'!$DH220:$DP220)*'NGER input 2'!CP220)/(SUM('NGER input 2'!$CY220:$DG220))))","v":{"$error":"#N/A"}},{"$f":"IF(AX220<>\"\",AX220,'NGER input 2'!CQ220+((SUM('NGER input 2'!$DH220:$DP220)*'NGER input 2'!CQ220)/(SUM('NGER input 2'!$CY220:$DG220))))","v":{"$error":"#N/A"}},{"$f":"IF(AY220<>\"\",AY220,'NGER input 2'!CR220+((SUM('NGER input 2'!$DH220:$DP220)*'NGER input 2'!CR220)/(SUM('NGER input 2'!$CY220:$DG220))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ220<>\"\",AZ220,'NGER input 2'!CS220+((SUM('NGER input 2'!$DH220:$DP220)*'NGER input 2'!CS220)/(SUM('NGER input 2'!$CY220:$DG220))))","v":{"$error":"#N/A"}},{"$f":"IF(BA220<>\"\",BA220,'NGER input 2'!CT220+((SUM('NGER input 2'!$DH220:$DP220)*'NGER input 2'!CT220)/(SUM('NGER input 2'!$CY220:$DG220))))","v":{"$error":"#N/A"}},{"$f":"IF(BB220<>\"\",BB220,'NGER input 2'!CU220+((SUM('NGER input 2'!$DH220:$DP220)*'NGER input 2'!CU220)/(SUM('NGER input 2'!$CY220:$DG220))))","v":{"$error":"#N/A"}},{"$f":"IF(BC220<>\"\",BC220,'NGER input 2'!CV220+((SUM('NGER input 2'!$DH220:$DP220)*'NGER input 2'!CV220)/(SUM('NGER input 2'!$CY220:$DG220))))","v":{"$error":"#N/A"}},{"$f":"IF(BD220<>\"\",BD220,'NGER input 2'!CW220+((SUM('NGER input 2'!$DH220:$DP220)*'NGER input 2'!CW220)/(SUM('NGER input 2'!$CY220:$DG220))))","v":{"$error":"#N/A"}},{"$f":"IF(BE220<>\"\",BE220,'NGER input 2'!CX220+((SUM('NGER input 2'!$DH220:$DP220)*'NGER input 2'!CX220)/(SUM('NGER input 2'!$CY220:$DG220))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G220*'NGER input 2'!J220+'NGER input 2'!$H220*'NGER input 2'!S220+'NGER input 2'!$I220*'NGER input 2'!AB220","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G220*'NGER input 2'!K220+'NGER input 2'!$H220*'NGER input 2'!T220+'NGER input 2'!$I220*'NGER input 2'!AC220","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G220*'NGER input 2'!L220+'NGER input 2'!$H220*'NGER input 2'!U220+'NGER input 2'!$I220*'NGER input 2'!AD220","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G220*'NGER input 2'!M220+'NGER input 2'!$H220*'NGER input 2'!V220+'NGER input 2'!$I220*'NGER input 2'!AE220","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G220*'NGER input 2'!N220+'NGER input 2'!$H220*'NGER input 2'!W220+'NGER input 2'!$I220*'NGER input 2'!AF220","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G220*'NGER input 2'!O220+'NGER input 2'!$H220*'NGER input 2'!X220+'NGER input 2'!$I220*'NGER input 2'!AG220","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G220*'NGER input 2'!P220+'NGER input 2'!$H220*'NGER input 2'!Y220+'NGER input 2'!$I220*'NGER input 2'!AH220","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G220*'NGER input 2'!Q220+'NGER input 2'!$H220*'NGER input 2'!Z220+'NGER input 2'!$I220*'NGER input 2'!AI220","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G220*'NGER input 2'!R220+'NGER input 2'!$H220*'NGER input 2'!AA220+'NGER input 2'!$I220*'NGER input 2'!AJ220","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW220<>\"\",\"\",'NGER input 2'!CP220)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX220<>\"\",\"\",'NGER input 2'!CQ220)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY220<>\"\",\"\",'NGER input 2'!CR220)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ220<>\"\",\"\",'NGER input 2'!CS220)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA220<>\"\",\"\",'NGER input 2'!CT220)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB220<>\"\",\"\",'NGER input 2'!CU220)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC220<>\"\",\"\",'NGER input 2'!CV220)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD220<>\"\",\"\",'NGER input 2'!CW220)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE220<>\"\",\"\",'NGER input 2'!CX220)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW220=\"\",\"\",'NGER input 2'!CP220-'NGER input 2'!AW220)","v":""},{"$f":"IF('NGER input 2'!AX220=\"\",\"\",'NGER input 2'!$G220*'NGER input 2'!K220+'NGER input 2'!$H220*'NGER input 2'!T220+'NGER input 2'!$I220*'NGER input 2'!AC220-'NGER input 2'!AX220)","v":""},{"$f":"IF('NGER input 2'!AY220=\"\",\"\",'NGER input 2'!$G220*'NGER input 2'!L220+'NGER input 2'!$H220*'NGER input 2'!U220+'NGER input 2'!$I220*'NGER input 2'!AD220-'NGER input 2'!AY220)","v":""},{"$f":"IF('NGER input 2'!AZ220=\"\",\"\",'NGER input 2'!$G220*'NGER input 2'!M220+'NGER input 2'!$H220*'NGER input 2'!V220+'NGER input 2'!$I220*'NGER input 2'!AE220-'NGER input 2'!AZ220)","v":""},{"$f":"IF('NGER input 2'!BA220=\"\",\"\",'NGER input 2'!$G220*'NGER input 2'!N220+'NGER input 2'!$H220*'NGER input 2'!W220+'NGER input 2'!$I220*'NGER input 2'!AF220-'NGER input 2'!BA220)","v":""},{"$f":"IF('NGER input 2'!BB220=\"\",\"\",'NGER input 2'!$G220*'NGER input 2'!O220+'NGER input 2'!$H220*'NGER input 2'!X220+'NGER input 2'!$I220*'NGER input 2'!AG220-'NGER input 2'!BB220)","v":""},{"$f":"IF('NGER input 2'!BC220=\"\",\"\",'NGER input 2'!$G220*'NGER input 2'!P220+'NGER input 2'!$H220*'NGER input 2'!Y220+'NGER input 2'!$I220*'NGER input 2'!AH220-'NGER input 2'!BC220)","v":""},{"$f":"IF('NGER input 2'!BD220=\"\",\"\",'NGER input 2'!$G220*'NGER input 2'!Q220+'NGER input 2'!$H220*'NGER input 2'!Z220+'NGER input 2'!$I220*'NGER input 2'!AI220-'NGER input 2'!BD220)","v":""},{"$f":"IF('NGER input 2'!BE220=\"\",\"\",'NGER input 2'!$G220*'NGER input 2'!R220+'NGER input 2'!$H220*'NGER input 2'!AA220+'NGER input 2'!$I220*'NGER input 2'!AJ220-'NGER input 2'!BE220)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG220,IF('NGER input 1'!$B$6>1,GG220*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH220,IF('NGER input 1'!$B$6>1,GH220*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI220,IF('NGER input 1'!$B$6>1,GI220*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ220,IF('NGER input 1'!$B$6>1,GJ220*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK220,IF('NGER input 1'!$B$6>1,GK220*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL220,IF('NGER input 1'!$B$6>1,GL220*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM220,IF('NGER input 1'!$B$6>1,GM220*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN220,IF('NGER input 1'!$B$6>1,GN220*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO220,IF('NGER input 1'!$B$6>1,GO220*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP220,IF('NGER input 1'!$B$6>1,GP220*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[217,0,0,0,0,null,{"$f":"IF(OR($F221='Common parameters'!$EQ$8,$F221=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F221='Common parameters'!$EQ$4,$F221='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F221='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F221='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F221='Common parameters'!$EQ$8,$F221=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F221='Common parameters'!$EQ$4,$F221='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F221='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F221='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW221<>\"\",AW221,'NGER input 2'!CP221+((SUM('NGER input 2'!$DH221:$DP221)*'NGER input 2'!CP221)/(SUM('NGER input 2'!$CY221:$DG221))))","v":{"$error":"#N/A"}},{"$f":"IF(AX221<>\"\",AX221,'NGER input 2'!CQ221+((SUM('NGER input 2'!$DH221:$DP221)*'NGER input 2'!CQ221)/(SUM('NGER input 2'!$CY221:$DG221))))","v":{"$error":"#N/A"}},{"$f":"IF(AY221<>\"\",AY221,'NGER input 2'!CR221+((SUM('NGER input 2'!$DH221:$DP221)*'NGER input 2'!CR221)/(SUM('NGER input 2'!$CY221:$DG221))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ221<>\"\",AZ221,'NGER input 2'!CS221+((SUM('NGER input 2'!$DH221:$DP221)*'NGER input 2'!CS221)/(SUM('NGER input 2'!$CY221:$DG221))))","v":{"$error":"#N/A"}},{"$f":"IF(BA221<>\"\",BA221,'NGER input 2'!CT221+((SUM('NGER input 2'!$DH221:$DP221)*'NGER input 2'!CT221)/(SUM('NGER input 2'!$CY221:$DG221))))","v":{"$error":"#N/A"}},{"$f":"IF(BB221<>\"\",BB221,'NGER input 2'!CU221+((SUM('NGER input 2'!$DH221:$DP221)*'NGER input 2'!CU221)/(SUM('NGER input 2'!$CY221:$DG221))))","v":{"$error":"#N/A"}},{"$f":"IF(BC221<>\"\",BC221,'NGER input 2'!CV221+((SUM('NGER input 2'!$DH221:$DP221)*'NGER input 2'!CV221)/(SUM('NGER input 2'!$CY221:$DG221))))","v":{"$error":"#N/A"}},{"$f":"IF(BD221<>\"\",BD221,'NGER input 2'!CW221+((SUM('NGER input 2'!$DH221:$DP221)*'NGER input 2'!CW221)/(SUM('NGER input 2'!$CY221:$DG221))))","v":{"$error":"#N/A"}},{"$f":"IF(BE221<>\"\",BE221,'NGER input 2'!CX221+((SUM('NGER input 2'!$DH221:$DP221)*'NGER input 2'!CX221)/(SUM('NGER input 2'!$CY221:$DG221))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G221*'NGER input 2'!J221+'NGER input 2'!$H221*'NGER input 2'!S221+'NGER input 2'!$I221*'NGER input 2'!AB221","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G221*'NGER input 2'!K221+'NGER input 2'!$H221*'NGER input 2'!T221+'NGER input 2'!$I221*'NGER input 2'!AC221","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G221*'NGER input 2'!L221+'NGER input 2'!$H221*'NGER input 2'!U221+'NGER input 2'!$I221*'NGER input 2'!AD221","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G221*'NGER input 2'!M221+'NGER input 2'!$H221*'NGER input 2'!V221+'NGER input 2'!$I221*'NGER input 2'!AE221","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G221*'NGER input 2'!N221+'NGER input 2'!$H221*'NGER input 2'!W221+'NGER input 2'!$I221*'NGER input 2'!AF221","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G221*'NGER input 2'!O221+'NGER input 2'!$H221*'NGER input 2'!X221+'NGER input 2'!$I221*'NGER input 2'!AG221","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G221*'NGER input 2'!P221+'NGER input 2'!$H221*'NGER input 2'!Y221+'NGER input 2'!$I221*'NGER input 2'!AH221","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G221*'NGER input 2'!Q221+'NGER input 2'!$H221*'NGER input 2'!Z221+'NGER input 2'!$I221*'NGER input 2'!AI221","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G221*'NGER input 2'!R221+'NGER input 2'!$H221*'NGER input 2'!AA221+'NGER input 2'!$I221*'NGER input 2'!AJ221","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW221<>\"\",\"\",'NGER input 2'!CP221)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX221<>\"\",\"\",'NGER input 2'!CQ221)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY221<>\"\",\"\",'NGER input 2'!CR221)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ221<>\"\",\"\",'NGER input 2'!CS221)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA221<>\"\",\"\",'NGER input 2'!CT221)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB221<>\"\",\"\",'NGER input 2'!CU221)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC221<>\"\",\"\",'NGER input 2'!CV221)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD221<>\"\",\"\",'NGER input 2'!CW221)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE221<>\"\",\"\",'NGER input 2'!CX221)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW221=\"\",\"\",'NGER input 2'!CP221-'NGER input 2'!AW221)","v":""},{"$f":"IF('NGER input 2'!AX221=\"\",\"\",'NGER input 2'!$G221*'NGER input 2'!K221+'NGER input 2'!$H221*'NGER input 2'!T221+'NGER input 2'!$I221*'NGER input 2'!AC221-'NGER input 2'!AX221)","v":""},{"$f":"IF('NGER input 2'!AY221=\"\",\"\",'NGER input 2'!$G221*'NGER input 2'!L221+'NGER input 2'!$H221*'NGER input 2'!U221+'NGER input 2'!$I221*'NGER input 2'!AD221-'NGER input 2'!AY221)","v":""},{"$f":"IF('NGER input 2'!AZ221=\"\",\"\",'NGER input 2'!$G221*'NGER input 2'!M221+'NGER input 2'!$H221*'NGER input 2'!V221+'NGER input 2'!$I221*'NGER input 2'!AE221-'NGER input 2'!AZ221)","v":""},{"$f":"IF('NGER input 2'!BA221=\"\",\"\",'NGER input 2'!$G221*'NGER input 2'!N221+'NGER input 2'!$H221*'NGER input 2'!W221+'NGER input 2'!$I221*'NGER input 2'!AF221-'NGER input 2'!BA221)","v":""},{"$f":"IF('NGER input 2'!BB221=\"\",\"\",'NGER input 2'!$G221*'NGER input 2'!O221+'NGER input 2'!$H221*'NGER input 2'!X221+'NGER input 2'!$I221*'NGER input 2'!AG221-'NGER input 2'!BB221)","v":""},{"$f":"IF('NGER input 2'!BC221=\"\",\"\",'NGER input 2'!$G221*'NGER input 2'!P221+'NGER input 2'!$H221*'NGER input 2'!Y221+'NGER input 2'!$I221*'NGER input 2'!AH221-'NGER input 2'!BC221)","v":""},{"$f":"IF('NGER input 2'!BD221=\"\",\"\",'NGER input 2'!$G221*'NGER input 2'!Q221+'NGER input 2'!$H221*'NGER input 2'!Z221+'NGER input 2'!$I221*'NGER input 2'!AI221-'NGER input 2'!BD221)","v":""},{"$f":"IF('NGER input 2'!BE221=\"\",\"\",'NGER input 2'!$G221*'NGER input 2'!R221+'NGER input 2'!$H221*'NGER input 2'!AA221+'NGER input 2'!$I221*'NGER input 2'!AJ221-'NGER input 2'!BE221)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG221,IF('NGER input 1'!$B$6>1,GG221*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH221,IF('NGER input 1'!$B$6>1,GH221*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI221,IF('NGER input 1'!$B$6>1,GI221*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ221,IF('NGER input 1'!$B$6>1,GJ221*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK221,IF('NGER input 1'!$B$6>1,GK221*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL221,IF('NGER input 1'!$B$6>1,GL221*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM221,IF('NGER input 1'!$B$6>1,GM221*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN221,IF('NGER input 1'!$B$6>1,GN221*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO221,IF('NGER input 1'!$B$6>1,GO221*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP221,IF('NGER input 1'!$B$6>1,GP221*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[218,0,0,0,0,null,{"$f":"IF(OR($F222='Common parameters'!$EQ$8,$F222=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F222='Common parameters'!$EQ$4,$F222='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F222='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F222='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F222='Common parameters'!$EQ$8,$F222=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F222='Common parameters'!$EQ$4,$F222='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F222='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F222='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW222<>\"\",AW222,'NGER input 2'!CP222+((SUM('NGER input 2'!$DH222:$DP222)*'NGER input 2'!CP222)/(SUM('NGER input 2'!$CY222:$DG222))))","v":{"$error":"#N/A"}},{"$f":"IF(AX222<>\"\",AX222,'NGER input 2'!CQ222+((SUM('NGER input 2'!$DH222:$DP222)*'NGER input 2'!CQ222)/(SUM('NGER input 2'!$CY222:$DG222))))","v":{"$error":"#N/A"}},{"$f":"IF(AY222<>\"\",AY222,'NGER input 2'!CR222+((SUM('NGER input 2'!$DH222:$DP222)*'NGER input 2'!CR222)/(SUM('NGER input 2'!$CY222:$DG222))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ222<>\"\",AZ222,'NGER input 2'!CS222+((SUM('NGER input 2'!$DH222:$DP222)*'NGER input 2'!CS222)/(SUM('NGER input 2'!$CY222:$DG222))))","v":{"$error":"#N/A"}},{"$f":"IF(BA222<>\"\",BA222,'NGER input 2'!CT222+((SUM('NGER input 2'!$DH222:$DP222)*'NGER input 2'!CT222)/(SUM('NGER input 2'!$CY222:$DG222))))","v":{"$error":"#N/A"}},{"$f":"IF(BB222<>\"\",BB222,'NGER input 2'!CU222+((SUM('NGER input 2'!$DH222:$DP222)*'NGER input 2'!CU222)/(SUM('NGER input 2'!$CY222:$DG222))))","v":{"$error":"#N/A"}},{"$f":"IF(BC222<>\"\",BC222,'NGER input 2'!CV222+((SUM('NGER input 2'!$DH222:$DP222)*'NGER input 2'!CV222)/(SUM('NGER input 2'!$CY222:$DG222))))","v":{"$error":"#N/A"}},{"$f":"IF(BD222<>\"\",BD222,'NGER input 2'!CW222+((SUM('NGER input 2'!$DH222:$DP222)*'NGER input 2'!CW222)/(SUM('NGER input 2'!$CY222:$DG222))))","v":{"$error":"#N/A"}},{"$f":"IF(BE222<>\"\",BE222,'NGER input 2'!CX222+((SUM('NGER input 2'!$DH222:$DP222)*'NGER input 2'!CX222)/(SUM('NGER input 2'!$CY222:$DG222))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G222*'NGER input 2'!J222+'NGER input 2'!$H222*'NGER input 2'!S222+'NGER input 2'!$I222*'NGER input 2'!AB222","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G222*'NGER input 2'!K222+'NGER input 2'!$H222*'NGER input 2'!T222+'NGER input 2'!$I222*'NGER input 2'!AC222","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G222*'NGER input 2'!L222+'NGER input 2'!$H222*'NGER input 2'!U222+'NGER input 2'!$I222*'NGER input 2'!AD222","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G222*'NGER input 2'!M222+'NGER input 2'!$H222*'NGER input 2'!V222+'NGER input 2'!$I222*'NGER input 2'!AE222","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G222*'NGER input 2'!N222+'NGER input 2'!$H222*'NGER input 2'!W222+'NGER input 2'!$I222*'NGER input 2'!AF222","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G222*'NGER input 2'!O222+'NGER input 2'!$H222*'NGER input 2'!X222+'NGER input 2'!$I222*'NGER input 2'!AG222","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G222*'NGER input 2'!P222+'NGER input 2'!$H222*'NGER input 2'!Y222+'NGER input 2'!$I222*'NGER input 2'!AH222","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G222*'NGER input 2'!Q222+'NGER input 2'!$H222*'NGER input 2'!Z222+'NGER input 2'!$I222*'NGER input 2'!AI222","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G222*'NGER input 2'!R222+'NGER input 2'!$H222*'NGER input 2'!AA222+'NGER input 2'!$I222*'NGER input 2'!AJ222","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW222<>\"\",\"\",'NGER input 2'!CP222)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX222<>\"\",\"\",'NGER input 2'!CQ222)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY222<>\"\",\"\",'NGER input 2'!CR222)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ222<>\"\",\"\",'NGER input 2'!CS222)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA222<>\"\",\"\",'NGER input 2'!CT222)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB222<>\"\",\"\",'NGER input 2'!CU222)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC222<>\"\",\"\",'NGER input 2'!CV222)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD222<>\"\",\"\",'NGER input 2'!CW222)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE222<>\"\",\"\",'NGER input 2'!CX222)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW222=\"\",\"\",'NGER input 2'!CP222-'NGER input 2'!AW222)","v":""},{"$f":"IF('NGER input 2'!AX222=\"\",\"\",'NGER input 2'!$G222*'NGER input 2'!K222+'NGER input 2'!$H222*'NGER input 2'!T222+'NGER input 2'!$I222*'NGER input 2'!AC222-'NGER input 2'!AX222)","v":""},{"$f":"IF('NGER input 2'!AY222=\"\",\"\",'NGER input 2'!$G222*'NGER input 2'!L222+'NGER input 2'!$H222*'NGER input 2'!U222+'NGER input 2'!$I222*'NGER input 2'!AD222-'NGER input 2'!AY222)","v":""},{"$f":"IF('NGER input 2'!AZ222=\"\",\"\",'NGER input 2'!$G222*'NGER input 2'!M222+'NGER input 2'!$H222*'NGER input 2'!V222+'NGER input 2'!$I222*'NGER input 2'!AE222-'NGER input 2'!AZ222)","v":""},{"$f":"IF('NGER input 2'!BA222=\"\",\"\",'NGER input 2'!$G222*'NGER input 2'!N222+'NGER input 2'!$H222*'NGER input 2'!W222+'NGER input 2'!$I222*'NGER input 2'!AF222-'NGER input 2'!BA222)","v":""},{"$f":"IF('NGER input 2'!BB222=\"\",\"\",'NGER input 2'!$G222*'NGER input 2'!O222+'NGER input 2'!$H222*'NGER input 2'!X222+'NGER input 2'!$I222*'NGER input 2'!AG222-'NGER input 2'!BB222)","v":""},{"$f":"IF('NGER input 2'!BC222=\"\",\"\",'NGER input 2'!$G222*'NGER input 2'!P222+'NGER input 2'!$H222*'NGER input 2'!Y222+'NGER input 2'!$I222*'NGER input 2'!AH222-'NGER input 2'!BC222)","v":""},{"$f":"IF('NGER input 2'!BD222=\"\",\"\",'NGER input 2'!$G222*'NGER input 2'!Q222+'NGER input 2'!$H222*'NGER input 2'!Z222+'NGER input 2'!$I222*'NGER input 2'!AI222-'NGER input 2'!BD222)","v":""},{"$f":"IF('NGER input 2'!BE222=\"\",\"\",'NGER input 2'!$G222*'NGER input 2'!R222+'NGER input 2'!$H222*'NGER input 2'!AA222+'NGER input 2'!$I222*'NGER input 2'!AJ222-'NGER input 2'!BE222)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG222,IF('NGER input 1'!$B$6>1,GG222*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH222,IF('NGER input 1'!$B$6>1,GH222*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI222,IF('NGER input 1'!$B$6>1,GI222*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ222,IF('NGER input 1'!$B$6>1,GJ222*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK222,IF('NGER input 1'!$B$6>1,GK222*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL222,IF('NGER input 1'!$B$6>1,GL222*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM222,IF('NGER input 1'!$B$6>1,GM222*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN222,IF('NGER input 1'!$B$6>1,GN222*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO222,IF('NGER input 1'!$B$6>1,GO222*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP222,IF('NGER input 1'!$B$6>1,GP222*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[219,0,0,0,0,null,{"$f":"IF(OR($F223='Common parameters'!$EQ$8,$F223=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F223='Common parameters'!$EQ$4,$F223='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F223='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F223='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F223='Common parameters'!$EQ$8,$F223=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F223='Common parameters'!$EQ$4,$F223='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F223='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F223='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW223<>\"\",AW223,'NGER input 2'!CP223+((SUM('NGER input 2'!$DH223:$DP223)*'NGER input 2'!CP223)/(SUM('NGER input 2'!$CY223:$DG223))))","v":{"$error":"#N/A"}},{"$f":"IF(AX223<>\"\",AX223,'NGER input 2'!CQ223+((SUM('NGER input 2'!$DH223:$DP223)*'NGER input 2'!CQ223)/(SUM('NGER input 2'!$CY223:$DG223))))","v":{"$error":"#N/A"}},{"$f":"IF(AY223<>\"\",AY223,'NGER input 2'!CR223+((SUM('NGER input 2'!$DH223:$DP223)*'NGER input 2'!CR223)/(SUM('NGER input 2'!$CY223:$DG223))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ223<>\"\",AZ223,'NGER input 2'!CS223+((SUM('NGER input 2'!$DH223:$DP223)*'NGER input 2'!CS223)/(SUM('NGER input 2'!$CY223:$DG223))))","v":{"$error":"#N/A"}},{"$f":"IF(BA223<>\"\",BA223,'NGER input 2'!CT223+((SUM('NGER input 2'!$DH223:$DP223)*'NGER input 2'!CT223)/(SUM('NGER input 2'!$CY223:$DG223))))","v":{"$error":"#N/A"}},{"$f":"IF(BB223<>\"\",BB223,'NGER input 2'!CU223+((SUM('NGER input 2'!$DH223:$DP223)*'NGER input 2'!CU223)/(SUM('NGER input 2'!$CY223:$DG223))))","v":{"$error":"#N/A"}},{"$f":"IF(BC223<>\"\",BC223,'NGER input 2'!CV223+((SUM('NGER input 2'!$DH223:$DP223)*'NGER input 2'!CV223)/(SUM('NGER input 2'!$CY223:$DG223))))","v":{"$error":"#N/A"}},{"$f":"IF(BD223<>\"\",BD223,'NGER input 2'!CW223+((SUM('NGER input 2'!$DH223:$DP223)*'NGER input 2'!CW223)/(SUM('NGER input 2'!$CY223:$DG223))))","v":{"$error":"#N/A"}},{"$f":"IF(BE223<>\"\",BE223,'NGER input 2'!CX223+((SUM('NGER input 2'!$DH223:$DP223)*'NGER input 2'!CX223)/(SUM('NGER input 2'!$CY223:$DG223))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G223*'NGER input 2'!J223+'NGER input 2'!$H223*'NGER input 2'!S223+'NGER input 2'!$I223*'NGER input 2'!AB223","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G223*'NGER input 2'!K223+'NGER input 2'!$H223*'NGER input 2'!T223+'NGER input 2'!$I223*'NGER input 2'!AC223","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G223*'NGER input 2'!L223+'NGER input 2'!$H223*'NGER input 2'!U223+'NGER input 2'!$I223*'NGER input 2'!AD223","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G223*'NGER input 2'!M223+'NGER input 2'!$H223*'NGER input 2'!V223+'NGER input 2'!$I223*'NGER input 2'!AE223","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G223*'NGER input 2'!N223+'NGER input 2'!$H223*'NGER input 2'!W223+'NGER input 2'!$I223*'NGER input 2'!AF223","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G223*'NGER input 2'!O223+'NGER input 2'!$H223*'NGER input 2'!X223+'NGER input 2'!$I223*'NGER input 2'!AG223","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G223*'NGER input 2'!P223+'NGER input 2'!$H223*'NGER input 2'!Y223+'NGER input 2'!$I223*'NGER input 2'!AH223","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G223*'NGER input 2'!Q223+'NGER input 2'!$H223*'NGER input 2'!Z223+'NGER input 2'!$I223*'NGER input 2'!AI223","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G223*'NGER input 2'!R223+'NGER input 2'!$H223*'NGER input 2'!AA223+'NGER input 2'!$I223*'NGER input 2'!AJ223","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW223<>\"\",\"\",'NGER input 2'!CP223)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX223<>\"\",\"\",'NGER input 2'!CQ223)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY223<>\"\",\"\",'NGER input 2'!CR223)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ223<>\"\",\"\",'NGER input 2'!CS223)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA223<>\"\",\"\",'NGER input 2'!CT223)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB223<>\"\",\"\",'NGER input 2'!CU223)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC223<>\"\",\"\",'NGER input 2'!CV223)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD223<>\"\",\"\",'NGER input 2'!CW223)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE223<>\"\",\"\",'NGER input 2'!CX223)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW223=\"\",\"\",'NGER input 2'!CP223-'NGER input 2'!AW223)","v":""},{"$f":"IF('NGER input 2'!AX223=\"\",\"\",'NGER input 2'!$G223*'NGER input 2'!K223+'NGER input 2'!$H223*'NGER input 2'!T223+'NGER input 2'!$I223*'NGER input 2'!AC223-'NGER input 2'!AX223)","v":""},{"$f":"IF('NGER input 2'!AY223=\"\",\"\",'NGER input 2'!$G223*'NGER input 2'!L223+'NGER input 2'!$H223*'NGER input 2'!U223+'NGER input 2'!$I223*'NGER input 2'!AD223-'NGER input 2'!AY223)","v":""},{"$f":"IF('NGER input 2'!AZ223=\"\",\"\",'NGER input 2'!$G223*'NGER input 2'!M223+'NGER input 2'!$H223*'NGER input 2'!V223+'NGER input 2'!$I223*'NGER input 2'!AE223-'NGER input 2'!AZ223)","v":""},{"$f":"IF('NGER input 2'!BA223=\"\",\"\",'NGER input 2'!$G223*'NGER input 2'!N223+'NGER input 2'!$H223*'NGER input 2'!W223+'NGER input 2'!$I223*'NGER input 2'!AF223-'NGER input 2'!BA223)","v":""},{"$f":"IF('NGER input 2'!BB223=\"\",\"\",'NGER input 2'!$G223*'NGER input 2'!O223+'NGER input 2'!$H223*'NGER input 2'!X223+'NGER input 2'!$I223*'NGER input 2'!AG223-'NGER input 2'!BB223)","v":""},{"$f":"IF('NGER input 2'!BC223=\"\",\"\",'NGER input 2'!$G223*'NGER input 2'!P223+'NGER input 2'!$H223*'NGER input 2'!Y223+'NGER input 2'!$I223*'NGER input 2'!AH223-'NGER input 2'!BC223)","v":""},{"$f":"IF('NGER input 2'!BD223=\"\",\"\",'NGER input 2'!$G223*'NGER input 2'!Q223+'NGER input 2'!$H223*'NGER input 2'!Z223+'NGER input 2'!$I223*'NGER input 2'!AI223-'NGER input 2'!BD223)","v":""},{"$f":"IF('NGER input 2'!BE223=\"\",\"\",'NGER input 2'!$G223*'NGER input 2'!R223+'NGER input 2'!$H223*'NGER input 2'!AA223+'NGER input 2'!$I223*'NGER input 2'!AJ223-'NGER input 2'!BE223)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG223,IF('NGER input 1'!$B$6>1,GG223*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH223,IF('NGER input 1'!$B$6>1,GH223*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI223,IF('NGER input 1'!$B$6>1,GI223*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ223,IF('NGER input 1'!$B$6>1,GJ223*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK223,IF('NGER input 1'!$B$6>1,GK223*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL223,IF('NGER input 1'!$B$6>1,GL223*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM223,IF('NGER input 1'!$B$6>1,GM223*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN223,IF('NGER input 1'!$B$6>1,GN223*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO223,IF('NGER input 1'!$B$6>1,GO223*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP223,IF('NGER input 1'!$B$6>1,GP223*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[220,0,0,0,0,null,{"$f":"IF(OR($F224='Common parameters'!$EQ$8,$F224=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F224='Common parameters'!$EQ$4,$F224='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F224='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F224='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F224='Common parameters'!$EQ$8,$F224=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F224='Common parameters'!$EQ$4,$F224='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F224='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F224='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW224<>\"\",AW224,'NGER input 2'!CP224+((SUM('NGER input 2'!$DH224:$DP224)*'NGER input 2'!CP224)/(SUM('NGER input 2'!$CY224:$DG224))))","v":{"$error":"#N/A"}},{"$f":"IF(AX224<>\"\",AX224,'NGER input 2'!CQ224+((SUM('NGER input 2'!$DH224:$DP224)*'NGER input 2'!CQ224)/(SUM('NGER input 2'!$CY224:$DG224))))","v":{"$error":"#N/A"}},{"$f":"IF(AY224<>\"\",AY224,'NGER input 2'!CR224+((SUM('NGER input 2'!$DH224:$DP224)*'NGER input 2'!CR224)/(SUM('NGER input 2'!$CY224:$DG224))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ224<>\"\",AZ224,'NGER input 2'!CS224+((SUM('NGER input 2'!$DH224:$DP224)*'NGER input 2'!CS224)/(SUM('NGER input 2'!$CY224:$DG224))))","v":{"$error":"#N/A"}},{"$f":"IF(BA224<>\"\",BA224,'NGER input 2'!CT224+((SUM('NGER input 2'!$DH224:$DP224)*'NGER input 2'!CT224)/(SUM('NGER input 2'!$CY224:$DG224))))","v":{"$error":"#N/A"}},{"$f":"IF(BB224<>\"\",BB224,'NGER input 2'!CU224+((SUM('NGER input 2'!$DH224:$DP224)*'NGER input 2'!CU224)/(SUM('NGER input 2'!$CY224:$DG224))))","v":{"$error":"#N/A"}},{"$f":"IF(BC224<>\"\",BC224,'NGER input 2'!CV224+((SUM('NGER input 2'!$DH224:$DP224)*'NGER input 2'!CV224)/(SUM('NGER input 2'!$CY224:$DG224))))","v":{"$error":"#N/A"}},{"$f":"IF(BD224<>\"\",BD224,'NGER input 2'!CW224+((SUM('NGER input 2'!$DH224:$DP224)*'NGER input 2'!CW224)/(SUM('NGER input 2'!$CY224:$DG224))))","v":{"$error":"#N/A"}},{"$f":"IF(BE224<>\"\",BE224,'NGER input 2'!CX224+((SUM('NGER input 2'!$DH224:$DP224)*'NGER input 2'!CX224)/(SUM('NGER input 2'!$CY224:$DG224))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G224*'NGER input 2'!J224+'NGER input 2'!$H224*'NGER input 2'!S224+'NGER input 2'!$I224*'NGER input 2'!AB224","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G224*'NGER input 2'!K224+'NGER input 2'!$H224*'NGER input 2'!T224+'NGER input 2'!$I224*'NGER input 2'!AC224","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G224*'NGER input 2'!L224+'NGER input 2'!$H224*'NGER input 2'!U224+'NGER input 2'!$I224*'NGER input 2'!AD224","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G224*'NGER input 2'!M224+'NGER input 2'!$H224*'NGER input 2'!V224+'NGER input 2'!$I224*'NGER input 2'!AE224","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G224*'NGER input 2'!N224+'NGER input 2'!$H224*'NGER input 2'!W224+'NGER input 2'!$I224*'NGER input 2'!AF224","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G224*'NGER input 2'!O224+'NGER input 2'!$H224*'NGER input 2'!X224+'NGER input 2'!$I224*'NGER input 2'!AG224","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G224*'NGER input 2'!P224+'NGER input 2'!$H224*'NGER input 2'!Y224+'NGER input 2'!$I224*'NGER input 2'!AH224","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G224*'NGER input 2'!Q224+'NGER input 2'!$H224*'NGER input 2'!Z224+'NGER input 2'!$I224*'NGER input 2'!AI224","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G224*'NGER input 2'!R224+'NGER input 2'!$H224*'NGER input 2'!AA224+'NGER input 2'!$I224*'NGER input 2'!AJ224","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW224<>\"\",\"\",'NGER input 2'!CP224)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX224<>\"\",\"\",'NGER input 2'!CQ224)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY224<>\"\",\"\",'NGER input 2'!CR224)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ224<>\"\",\"\",'NGER input 2'!CS224)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA224<>\"\",\"\",'NGER input 2'!CT224)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB224<>\"\",\"\",'NGER input 2'!CU224)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC224<>\"\",\"\",'NGER input 2'!CV224)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD224<>\"\",\"\",'NGER input 2'!CW224)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE224<>\"\",\"\",'NGER input 2'!CX224)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW224=\"\",\"\",'NGER input 2'!CP224-'NGER input 2'!AW224)","v":""},{"$f":"IF('NGER input 2'!AX224=\"\",\"\",'NGER input 2'!$G224*'NGER input 2'!K224+'NGER input 2'!$H224*'NGER input 2'!T224+'NGER input 2'!$I224*'NGER input 2'!AC224-'NGER input 2'!AX224)","v":""},{"$f":"IF('NGER input 2'!AY224=\"\",\"\",'NGER input 2'!$G224*'NGER input 2'!L224+'NGER input 2'!$H224*'NGER input 2'!U224+'NGER input 2'!$I224*'NGER input 2'!AD224-'NGER input 2'!AY224)","v":""},{"$f":"IF('NGER input 2'!AZ224=\"\",\"\",'NGER input 2'!$G224*'NGER input 2'!M224+'NGER input 2'!$H224*'NGER input 2'!V224+'NGER input 2'!$I224*'NGER input 2'!AE224-'NGER input 2'!AZ224)","v":""},{"$f":"IF('NGER input 2'!BA224=\"\",\"\",'NGER input 2'!$G224*'NGER input 2'!N224+'NGER input 2'!$H224*'NGER input 2'!W224+'NGER input 2'!$I224*'NGER input 2'!AF224-'NGER input 2'!BA224)","v":""},{"$f":"IF('NGER input 2'!BB224=\"\",\"\",'NGER input 2'!$G224*'NGER input 2'!O224+'NGER input 2'!$H224*'NGER input 2'!X224+'NGER input 2'!$I224*'NGER input 2'!AG224-'NGER input 2'!BB224)","v":""},{"$f":"IF('NGER input 2'!BC224=\"\",\"\",'NGER input 2'!$G224*'NGER input 2'!P224+'NGER input 2'!$H224*'NGER input 2'!Y224+'NGER input 2'!$I224*'NGER input 2'!AH224-'NGER input 2'!BC224)","v":""},{"$f":"IF('NGER input 2'!BD224=\"\",\"\",'NGER input 2'!$G224*'NGER input 2'!Q224+'NGER input 2'!$H224*'NGER input 2'!Z224+'NGER input 2'!$I224*'NGER input 2'!AI224-'NGER input 2'!BD224)","v":""},{"$f":"IF('NGER input 2'!BE224=\"\",\"\",'NGER input 2'!$G224*'NGER input 2'!R224+'NGER input 2'!$H224*'NGER input 2'!AA224+'NGER input 2'!$I224*'NGER input 2'!AJ224-'NGER input 2'!BE224)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG224,IF('NGER input 1'!$B$6>1,GG224*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH224,IF('NGER input 1'!$B$6>1,GH224*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI224,IF('NGER input 1'!$B$6>1,GI224*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ224,IF('NGER input 1'!$B$6>1,GJ224*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK224,IF('NGER input 1'!$B$6>1,GK224*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL224,IF('NGER input 1'!$B$6>1,GL224*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM224,IF('NGER input 1'!$B$6>1,GM224*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN224,IF('NGER input 1'!$B$6>1,GN224*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO224,IF('NGER input 1'!$B$6>1,GO224*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP224,IF('NGER input 1'!$B$6>1,GP224*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[221,0,0,0,0,null,{"$f":"IF(OR($F225='Common parameters'!$EQ$8,$F225=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F225='Common parameters'!$EQ$4,$F225='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F225='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F225='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F225='Common parameters'!$EQ$8,$F225=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F225='Common parameters'!$EQ$4,$F225='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F225='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F225='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW225<>\"\",AW225,'NGER input 2'!CP225+((SUM('NGER input 2'!$DH225:$DP225)*'NGER input 2'!CP225)/(SUM('NGER input 2'!$CY225:$DG225))))","v":{"$error":"#N/A"}},{"$f":"IF(AX225<>\"\",AX225,'NGER input 2'!CQ225+((SUM('NGER input 2'!$DH225:$DP225)*'NGER input 2'!CQ225)/(SUM('NGER input 2'!$CY225:$DG225))))","v":{"$error":"#N/A"}},{"$f":"IF(AY225<>\"\",AY225,'NGER input 2'!CR225+((SUM('NGER input 2'!$DH225:$DP225)*'NGER input 2'!CR225)/(SUM('NGER input 2'!$CY225:$DG225))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ225<>\"\",AZ225,'NGER input 2'!CS225+((SUM('NGER input 2'!$DH225:$DP225)*'NGER input 2'!CS225)/(SUM('NGER input 2'!$CY225:$DG225))))","v":{"$error":"#N/A"}},{"$f":"IF(BA225<>\"\",BA225,'NGER input 2'!CT225+((SUM('NGER input 2'!$DH225:$DP225)*'NGER input 2'!CT225)/(SUM('NGER input 2'!$CY225:$DG225))))","v":{"$error":"#N/A"}},{"$f":"IF(BB225<>\"\",BB225,'NGER input 2'!CU225+((SUM('NGER input 2'!$DH225:$DP225)*'NGER input 2'!CU225)/(SUM('NGER input 2'!$CY225:$DG225))))","v":{"$error":"#N/A"}},{"$f":"IF(BC225<>\"\",BC225,'NGER input 2'!CV225+((SUM('NGER input 2'!$DH225:$DP225)*'NGER input 2'!CV225)/(SUM('NGER input 2'!$CY225:$DG225))))","v":{"$error":"#N/A"}},{"$f":"IF(BD225<>\"\",BD225,'NGER input 2'!CW225+((SUM('NGER input 2'!$DH225:$DP225)*'NGER input 2'!CW225)/(SUM('NGER input 2'!$CY225:$DG225))))","v":{"$error":"#N/A"}},{"$f":"IF(BE225<>\"\",BE225,'NGER input 2'!CX225+((SUM('NGER input 2'!$DH225:$DP225)*'NGER input 2'!CX225)/(SUM('NGER input 2'!$CY225:$DG225))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G225*'NGER input 2'!J225+'NGER input 2'!$H225*'NGER input 2'!S225+'NGER input 2'!$I225*'NGER input 2'!AB225","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G225*'NGER input 2'!K225+'NGER input 2'!$H225*'NGER input 2'!T225+'NGER input 2'!$I225*'NGER input 2'!AC225","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G225*'NGER input 2'!L225+'NGER input 2'!$H225*'NGER input 2'!U225+'NGER input 2'!$I225*'NGER input 2'!AD225","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G225*'NGER input 2'!M225+'NGER input 2'!$H225*'NGER input 2'!V225+'NGER input 2'!$I225*'NGER input 2'!AE225","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G225*'NGER input 2'!N225+'NGER input 2'!$H225*'NGER input 2'!W225+'NGER input 2'!$I225*'NGER input 2'!AF225","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G225*'NGER input 2'!O225+'NGER input 2'!$H225*'NGER input 2'!X225+'NGER input 2'!$I225*'NGER input 2'!AG225","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G225*'NGER input 2'!P225+'NGER input 2'!$H225*'NGER input 2'!Y225+'NGER input 2'!$I225*'NGER input 2'!AH225","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G225*'NGER input 2'!Q225+'NGER input 2'!$H225*'NGER input 2'!Z225+'NGER input 2'!$I225*'NGER input 2'!AI225","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G225*'NGER input 2'!R225+'NGER input 2'!$H225*'NGER input 2'!AA225+'NGER input 2'!$I225*'NGER input 2'!AJ225","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW225<>\"\",\"\",'NGER input 2'!CP225)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX225<>\"\",\"\",'NGER input 2'!CQ225)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY225<>\"\",\"\",'NGER input 2'!CR225)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ225<>\"\",\"\",'NGER input 2'!CS225)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA225<>\"\",\"\",'NGER input 2'!CT225)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB225<>\"\",\"\",'NGER input 2'!CU225)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC225<>\"\",\"\",'NGER input 2'!CV225)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD225<>\"\",\"\",'NGER input 2'!CW225)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE225<>\"\",\"\",'NGER input 2'!CX225)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW225=\"\",\"\",'NGER input 2'!CP225-'NGER input 2'!AW225)","v":""},{"$f":"IF('NGER input 2'!AX225=\"\",\"\",'NGER input 2'!$G225*'NGER input 2'!K225+'NGER input 2'!$H225*'NGER input 2'!T225+'NGER input 2'!$I225*'NGER input 2'!AC225-'NGER input 2'!AX225)","v":""},{"$f":"IF('NGER input 2'!AY225=\"\",\"\",'NGER input 2'!$G225*'NGER input 2'!L225+'NGER input 2'!$H225*'NGER input 2'!U225+'NGER input 2'!$I225*'NGER input 2'!AD225-'NGER input 2'!AY225)","v":""},{"$f":"IF('NGER input 2'!AZ225=\"\",\"\",'NGER input 2'!$G225*'NGER input 2'!M225+'NGER input 2'!$H225*'NGER input 2'!V225+'NGER input 2'!$I225*'NGER input 2'!AE225-'NGER input 2'!AZ225)","v":""},{"$f":"IF('NGER input 2'!BA225=\"\",\"\",'NGER input 2'!$G225*'NGER input 2'!N225+'NGER input 2'!$H225*'NGER input 2'!W225+'NGER input 2'!$I225*'NGER input 2'!AF225-'NGER input 2'!BA225)","v":""},{"$f":"IF('NGER input 2'!BB225=\"\",\"\",'NGER input 2'!$G225*'NGER input 2'!O225+'NGER input 2'!$H225*'NGER input 2'!X225+'NGER input 2'!$I225*'NGER input 2'!AG225-'NGER input 2'!BB225)","v":""},{"$f":"IF('NGER input 2'!BC225=\"\",\"\",'NGER input 2'!$G225*'NGER input 2'!P225+'NGER input 2'!$H225*'NGER input 2'!Y225+'NGER input 2'!$I225*'NGER input 2'!AH225-'NGER input 2'!BC225)","v":""},{"$f":"IF('NGER input 2'!BD225=\"\",\"\",'NGER input 2'!$G225*'NGER input 2'!Q225+'NGER input 2'!$H225*'NGER input 2'!Z225+'NGER input 2'!$I225*'NGER input 2'!AI225-'NGER input 2'!BD225)","v":""},{"$f":"IF('NGER input 2'!BE225=\"\",\"\",'NGER input 2'!$G225*'NGER input 2'!R225+'NGER input 2'!$H225*'NGER input 2'!AA225+'NGER input 2'!$I225*'NGER input 2'!AJ225-'NGER input 2'!BE225)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG225,IF('NGER input 1'!$B$6>1,GG225*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH225,IF('NGER input 1'!$B$6>1,GH225*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI225,IF('NGER input 1'!$B$6>1,GI225*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ225,IF('NGER input 1'!$B$6>1,GJ225*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK225,IF('NGER input 1'!$B$6>1,GK225*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL225,IF('NGER input 1'!$B$6>1,GL225*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM225,IF('NGER input 1'!$B$6>1,GM225*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN225,IF('NGER input 1'!$B$6>1,GN225*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO225,IF('NGER input 1'!$B$6>1,GO225*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP225,IF('NGER input 1'!$B$6>1,GP225*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[222,0,0,0,0,null,{"$f":"IF(OR($F226='Common parameters'!$EQ$8,$F226=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F226='Common parameters'!$EQ$4,$F226='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F226='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F226='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F226='Common parameters'!$EQ$8,$F226=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F226='Common parameters'!$EQ$4,$F226='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F226='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F226='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW226<>\"\",AW226,'NGER input 2'!CP226+((SUM('NGER input 2'!$DH226:$DP226)*'NGER input 2'!CP226)/(SUM('NGER input 2'!$CY226:$DG226))))","v":{"$error":"#N/A"}},{"$f":"IF(AX226<>\"\",AX226,'NGER input 2'!CQ226+((SUM('NGER input 2'!$DH226:$DP226)*'NGER input 2'!CQ226)/(SUM('NGER input 2'!$CY226:$DG226))))","v":{"$error":"#N/A"}},{"$f":"IF(AY226<>\"\",AY226,'NGER input 2'!CR226+((SUM('NGER input 2'!$DH226:$DP226)*'NGER input 2'!CR226)/(SUM('NGER input 2'!$CY226:$DG226))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ226<>\"\",AZ226,'NGER input 2'!CS226+((SUM('NGER input 2'!$DH226:$DP226)*'NGER input 2'!CS226)/(SUM('NGER input 2'!$CY226:$DG226))))","v":{"$error":"#N/A"}},{"$f":"IF(BA226<>\"\",BA226,'NGER input 2'!CT226+((SUM('NGER input 2'!$DH226:$DP226)*'NGER input 2'!CT226)/(SUM('NGER input 2'!$CY226:$DG226))))","v":{"$error":"#N/A"}},{"$f":"IF(BB226<>\"\",BB226,'NGER input 2'!CU226+((SUM('NGER input 2'!$DH226:$DP226)*'NGER input 2'!CU226)/(SUM('NGER input 2'!$CY226:$DG226))))","v":{"$error":"#N/A"}},{"$f":"IF(BC226<>\"\",BC226,'NGER input 2'!CV226+((SUM('NGER input 2'!$DH226:$DP226)*'NGER input 2'!CV226)/(SUM('NGER input 2'!$CY226:$DG226))))","v":{"$error":"#N/A"}},{"$f":"IF(BD226<>\"\",BD226,'NGER input 2'!CW226+((SUM('NGER input 2'!$DH226:$DP226)*'NGER input 2'!CW226)/(SUM('NGER input 2'!$CY226:$DG226))))","v":{"$error":"#N/A"}},{"$f":"IF(BE226<>\"\",BE226,'NGER input 2'!CX226+((SUM('NGER input 2'!$DH226:$DP226)*'NGER input 2'!CX226)/(SUM('NGER input 2'!$CY226:$DG226))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G226*'NGER input 2'!J226+'NGER input 2'!$H226*'NGER input 2'!S226+'NGER input 2'!$I226*'NGER input 2'!AB226","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G226*'NGER input 2'!K226+'NGER input 2'!$H226*'NGER input 2'!T226+'NGER input 2'!$I226*'NGER input 2'!AC226","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G226*'NGER input 2'!L226+'NGER input 2'!$H226*'NGER input 2'!U226+'NGER input 2'!$I226*'NGER input 2'!AD226","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G226*'NGER input 2'!M226+'NGER input 2'!$H226*'NGER input 2'!V226+'NGER input 2'!$I226*'NGER input 2'!AE226","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G226*'NGER input 2'!N226+'NGER input 2'!$H226*'NGER input 2'!W226+'NGER input 2'!$I226*'NGER input 2'!AF226","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G226*'NGER input 2'!O226+'NGER input 2'!$H226*'NGER input 2'!X226+'NGER input 2'!$I226*'NGER input 2'!AG226","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G226*'NGER input 2'!P226+'NGER input 2'!$H226*'NGER input 2'!Y226+'NGER input 2'!$I226*'NGER input 2'!AH226","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G226*'NGER input 2'!Q226+'NGER input 2'!$H226*'NGER input 2'!Z226+'NGER input 2'!$I226*'NGER input 2'!AI226","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G226*'NGER input 2'!R226+'NGER input 2'!$H226*'NGER input 2'!AA226+'NGER input 2'!$I226*'NGER input 2'!AJ226","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW226<>\"\",\"\",'NGER input 2'!CP226)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX226<>\"\",\"\",'NGER input 2'!CQ226)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY226<>\"\",\"\",'NGER input 2'!CR226)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ226<>\"\",\"\",'NGER input 2'!CS226)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA226<>\"\",\"\",'NGER input 2'!CT226)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB226<>\"\",\"\",'NGER input 2'!CU226)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC226<>\"\",\"\",'NGER input 2'!CV226)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD226<>\"\",\"\",'NGER input 2'!CW226)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE226<>\"\",\"\",'NGER input 2'!CX226)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW226=\"\",\"\",'NGER input 2'!CP226-'NGER input 2'!AW226)","v":""},{"$f":"IF('NGER input 2'!AX226=\"\",\"\",'NGER input 2'!$G226*'NGER input 2'!K226+'NGER input 2'!$H226*'NGER input 2'!T226+'NGER input 2'!$I226*'NGER input 2'!AC226-'NGER input 2'!AX226)","v":""},{"$f":"IF('NGER input 2'!AY226=\"\",\"\",'NGER input 2'!$G226*'NGER input 2'!L226+'NGER input 2'!$H226*'NGER input 2'!U226+'NGER input 2'!$I226*'NGER input 2'!AD226-'NGER input 2'!AY226)","v":""},{"$f":"IF('NGER input 2'!AZ226=\"\",\"\",'NGER input 2'!$G226*'NGER input 2'!M226+'NGER input 2'!$H226*'NGER input 2'!V226+'NGER input 2'!$I226*'NGER input 2'!AE226-'NGER input 2'!AZ226)","v":""},{"$f":"IF('NGER input 2'!BA226=\"\",\"\",'NGER input 2'!$G226*'NGER input 2'!N226+'NGER input 2'!$H226*'NGER input 2'!W226+'NGER input 2'!$I226*'NGER input 2'!AF226-'NGER input 2'!BA226)","v":""},{"$f":"IF('NGER input 2'!BB226=\"\",\"\",'NGER input 2'!$G226*'NGER input 2'!O226+'NGER input 2'!$H226*'NGER input 2'!X226+'NGER input 2'!$I226*'NGER input 2'!AG226-'NGER input 2'!BB226)","v":""},{"$f":"IF('NGER input 2'!BC226=\"\",\"\",'NGER input 2'!$G226*'NGER input 2'!P226+'NGER input 2'!$H226*'NGER input 2'!Y226+'NGER input 2'!$I226*'NGER input 2'!AH226-'NGER input 2'!BC226)","v":""},{"$f":"IF('NGER input 2'!BD226=\"\",\"\",'NGER input 2'!$G226*'NGER input 2'!Q226+'NGER input 2'!$H226*'NGER input 2'!Z226+'NGER input 2'!$I226*'NGER input 2'!AI226-'NGER input 2'!BD226)","v":""},{"$f":"IF('NGER input 2'!BE226=\"\",\"\",'NGER input 2'!$G226*'NGER input 2'!R226+'NGER input 2'!$H226*'NGER input 2'!AA226+'NGER input 2'!$I226*'NGER input 2'!AJ226-'NGER input 2'!BE226)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG226,IF('NGER input 1'!$B$6>1,GG226*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH226,IF('NGER input 1'!$B$6>1,GH226*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI226,IF('NGER input 1'!$B$6>1,GI226*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ226,IF('NGER input 1'!$B$6>1,GJ226*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK226,IF('NGER input 1'!$B$6>1,GK226*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL226,IF('NGER input 1'!$B$6>1,GL226*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM226,IF('NGER input 1'!$B$6>1,GM226*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN226,IF('NGER input 1'!$B$6>1,GN226*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO226,IF('NGER input 1'!$B$6>1,GO226*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP226,IF('NGER input 1'!$B$6>1,GP226*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[223,0,0,0,0,null,{"$f":"IF(OR($F227='Common parameters'!$EQ$8,$F227=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F227='Common parameters'!$EQ$4,$F227='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F227='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F227='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F227='Common parameters'!$EQ$8,$F227=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F227='Common parameters'!$EQ$4,$F227='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F227='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F227='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW227<>\"\",AW227,'NGER input 2'!CP227+((SUM('NGER input 2'!$DH227:$DP227)*'NGER input 2'!CP227)/(SUM('NGER input 2'!$CY227:$DG227))))","v":{"$error":"#N/A"}},{"$f":"IF(AX227<>\"\",AX227,'NGER input 2'!CQ227+((SUM('NGER input 2'!$DH227:$DP227)*'NGER input 2'!CQ227)/(SUM('NGER input 2'!$CY227:$DG227))))","v":{"$error":"#N/A"}},{"$f":"IF(AY227<>\"\",AY227,'NGER input 2'!CR227+((SUM('NGER input 2'!$DH227:$DP227)*'NGER input 2'!CR227)/(SUM('NGER input 2'!$CY227:$DG227))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ227<>\"\",AZ227,'NGER input 2'!CS227+((SUM('NGER input 2'!$DH227:$DP227)*'NGER input 2'!CS227)/(SUM('NGER input 2'!$CY227:$DG227))))","v":{"$error":"#N/A"}},{"$f":"IF(BA227<>\"\",BA227,'NGER input 2'!CT227+((SUM('NGER input 2'!$DH227:$DP227)*'NGER input 2'!CT227)/(SUM('NGER input 2'!$CY227:$DG227))))","v":{"$error":"#N/A"}},{"$f":"IF(BB227<>\"\",BB227,'NGER input 2'!CU227+((SUM('NGER input 2'!$DH227:$DP227)*'NGER input 2'!CU227)/(SUM('NGER input 2'!$CY227:$DG227))))","v":{"$error":"#N/A"}},{"$f":"IF(BC227<>\"\",BC227,'NGER input 2'!CV227+((SUM('NGER input 2'!$DH227:$DP227)*'NGER input 2'!CV227)/(SUM('NGER input 2'!$CY227:$DG227))))","v":{"$error":"#N/A"}},{"$f":"IF(BD227<>\"\",BD227,'NGER input 2'!CW227+((SUM('NGER input 2'!$DH227:$DP227)*'NGER input 2'!CW227)/(SUM('NGER input 2'!$CY227:$DG227))))","v":{"$error":"#N/A"}},{"$f":"IF(BE227<>\"\",BE227,'NGER input 2'!CX227+((SUM('NGER input 2'!$DH227:$DP227)*'NGER input 2'!CX227)/(SUM('NGER input 2'!$CY227:$DG227))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G227*'NGER input 2'!J227+'NGER input 2'!$H227*'NGER input 2'!S227+'NGER input 2'!$I227*'NGER input 2'!AB227","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G227*'NGER input 2'!K227+'NGER input 2'!$H227*'NGER input 2'!T227+'NGER input 2'!$I227*'NGER input 2'!AC227","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G227*'NGER input 2'!L227+'NGER input 2'!$H227*'NGER input 2'!U227+'NGER input 2'!$I227*'NGER input 2'!AD227","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G227*'NGER input 2'!M227+'NGER input 2'!$H227*'NGER input 2'!V227+'NGER input 2'!$I227*'NGER input 2'!AE227","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G227*'NGER input 2'!N227+'NGER input 2'!$H227*'NGER input 2'!W227+'NGER input 2'!$I227*'NGER input 2'!AF227","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G227*'NGER input 2'!O227+'NGER input 2'!$H227*'NGER input 2'!X227+'NGER input 2'!$I227*'NGER input 2'!AG227","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G227*'NGER input 2'!P227+'NGER input 2'!$H227*'NGER input 2'!Y227+'NGER input 2'!$I227*'NGER input 2'!AH227","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G227*'NGER input 2'!Q227+'NGER input 2'!$H227*'NGER input 2'!Z227+'NGER input 2'!$I227*'NGER input 2'!AI227","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G227*'NGER input 2'!R227+'NGER input 2'!$H227*'NGER input 2'!AA227+'NGER input 2'!$I227*'NGER input 2'!AJ227","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW227<>\"\",\"\",'NGER input 2'!CP227)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX227<>\"\",\"\",'NGER input 2'!CQ227)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY227<>\"\",\"\",'NGER input 2'!CR227)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ227<>\"\",\"\",'NGER input 2'!CS227)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA227<>\"\",\"\",'NGER input 2'!CT227)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB227<>\"\",\"\",'NGER input 2'!CU227)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC227<>\"\",\"\",'NGER input 2'!CV227)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD227<>\"\",\"\",'NGER input 2'!CW227)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE227<>\"\",\"\",'NGER input 2'!CX227)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW227=\"\",\"\",'NGER input 2'!CP227-'NGER input 2'!AW227)","v":""},{"$f":"IF('NGER input 2'!AX227=\"\",\"\",'NGER input 2'!$G227*'NGER input 2'!K227+'NGER input 2'!$H227*'NGER input 2'!T227+'NGER input 2'!$I227*'NGER input 2'!AC227-'NGER input 2'!AX227)","v":""},{"$f":"IF('NGER input 2'!AY227=\"\",\"\",'NGER input 2'!$G227*'NGER input 2'!L227+'NGER input 2'!$H227*'NGER input 2'!U227+'NGER input 2'!$I227*'NGER input 2'!AD227-'NGER input 2'!AY227)","v":""},{"$f":"IF('NGER input 2'!AZ227=\"\",\"\",'NGER input 2'!$G227*'NGER input 2'!M227+'NGER input 2'!$H227*'NGER input 2'!V227+'NGER input 2'!$I227*'NGER input 2'!AE227-'NGER input 2'!AZ227)","v":""},{"$f":"IF('NGER input 2'!BA227=\"\",\"\",'NGER input 2'!$G227*'NGER input 2'!N227+'NGER input 2'!$H227*'NGER input 2'!W227+'NGER input 2'!$I227*'NGER input 2'!AF227-'NGER input 2'!BA227)","v":""},{"$f":"IF('NGER input 2'!BB227=\"\",\"\",'NGER input 2'!$G227*'NGER input 2'!O227+'NGER input 2'!$H227*'NGER input 2'!X227+'NGER input 2'!$I227*'NGER input 2'!AG227-'NGER input 2'!BB227)","v":""},{"$f":"IF('NGER input 2'!BC227=\"\",\"\",'NGER input 2'!$G227*'NGER input 2'!P227+'NGER input 2'!$H227*'NGER input 2'!Y227+'NGER input 2'!$I227*'NGER input 2'!AH227-'NGER input 2'!BC227)","v":""},{"$f":"IF('NGER input 2'!BD227=\"\",\"\",'NGER input 2'!$G227*'NGER input 2'!Q227+'NGER input 2'!$H227*'NGER input 2'!Z227+'NGER input 2'!$I227*'NGER input 2'!AI227-'NGER input 2'!BD227)","v":""},{"$f":"IF('NGER input 2'!BE227=\"\",\"\",'NGER input 2'!$G227*'NGER input 2'!R227+'NGER input 2'!$H227*'NGER input 2'!AA227+'NGER input 2'!$I227*'NGER input 2'!AJ227-'NGER input 2'!BE227)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG227,IF('NGER input 1'!$B$6>1,GG227*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH227,IF('NGER input 1'!$B$6>1,GH227*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI227,IF('NGER input 1'!$B$6>1,GI227*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ227,IF('NGER input 1'!$B$6>1,GJ227*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK227,IF('NGER input 1'!$B$6>1,GK227*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL227,IF('NGER input 1'!$B$6>1,GL227*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM227,IF('NGER input 1'!$B$6>1,GM227*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN227,IF('NGER input 1'!$B$6>1,GN227*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO227,IF('NGER input 1'!$B$6>1,GO227*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP227,IF('NGER input 1'!$B$6>1,GP227*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[224,0,0,0,0,null,{"$f":"IF(OR($F228='Common parameters'!$EQ$8,$F228=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F228='Common parameters'!$EQ$4,$F228='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F228='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F228='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F228='Common parameters'!$EQ$8,$F228=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F228='Common parameters'!$EQ$4,$F228='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F228='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F228='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW228<>\"\",AW228,'NGER input 2'!CP228+((SUM('NGER input 2'!$DH228:$DP228)*'NGER input 2'!CP228)/(SUM('NGER input 2'!$CY228:$DG228))))","v":{"$error":"#N/A"}},{"$f":"IF(AX228<>\"\",AX228,'NGER input 2'!CQ228+((SUM('NGER input 2'!$DH228:$DP228)*'NGER input 2'!CQ228)/(SUM('NGER input 2'!$CY228:$DG228))))","v":{"$error":"#N/A"}},{"$f":"IF(AY228<>\"\",AY228,'NGER input 2'!CR228+((SUM('NGER input 2'!$DH228:$DP228)*'NGER input 2'!CR228)/(SUM('NGER input 2'!$CY228:$DG228))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ228<>\"\",AZ228,'NGER input 2'!CS228+((SUM('NGER input 2'!$DH228:$DP228)*'NGER input 2'!CS228)/(SUM('NGER input 2'!$CY228:$DG228))))","v":{"$error":"#N/A"}},{"$f":"IF(BA228<>\"\",BA228,'NGER input 2'!CT228+((SUM('NGER input 2'!$DH228:$DP228)*'NGER input 2'!CT228)/(SUM('NGER input 2'!$CY228:$DG228))))","v":{"$error":"#N/A"}},{"$f":"IF(BB228<>\"\",BB228,'NGER input 2'!CU228+((SUM('NGER input 2'!$DH228:$DP228)*'NGER input 2'!CU228)/(SUM('NGER input 2'!$CY228:$DG228))))","v":{"$error":"#N/A"}},{"$f":"IF(BC228<>\"\",BC228,'NGER input 2'!CV228+((SUM('NGER input 2'!$DH228:$DP228)*'NGER input 2'!CV228)/(SUM('NGER input 2'!$CY228:$DG228))))","v":{"$error":"#N/A"}},{"$f":"IF(BD228<>\"\",BD228,'NGER input 2'!CW228+((SUM('NGER input 2'!$DH228:$DP228)*'NGER input 2'!CW228)/(SUM('NGER input 2'!$CY228:$DG228))))","v":{"$error":"#N/A"}},{"$f":"IF(BE228<>\"\",BE228,'NGER input 2'!CX228+((SUM('NGER input 2'!$DH228:$DP228)*'NGER input 2'!CX228)/(SUM('NGER input 2'!$CY228:$DG228))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G228*'NGER input 2'!J228+'NGER input 2'!$H228*'NGER input 2'!S228+'NGER input 2'!$I228*'NGER input 2'!AB228","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G228*'NGER input 2'!K228+'NGER input 2'!$H228*'NGER input 2'!T228+'NGER input 2'!$I228*'NGER input 2'!AC228","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G228*'NGER input 2'!L228+'NGER input 2'!$H228*'NGER input 2'!U228+'NGER input 2'!$I228*'NGER input 2'!AD228","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G228*'NGER input 2'!M228+'NGER input 2'!$H228*'NGER input 2'!V228+'NGER input 2'!$I228*'NGER input 2'!AE228","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G228*'NGER input 2'!N228+'NGER input 2'!$H228*'NGER input 2'!W228+'NGER input 2'!$I228*'NGER input 2'!AF228","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G228*'NGER input 2'!O228+'NGER input 2'!$H228*'NGER input 2'!X228+'NGER input 2'!$I228*'NGER input 2'!AG228","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G228*'NGER input 2'!P228+'NGER input 2'!$H228*'NGER input 2'!Y228+'NGER input 2'!$I228*'NGER input 2'!AH228","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G228*'NGER input 2'!Q228+'NGER input 2'!$H228*'NGER input 2'!Z228+'NGER input 2'!$I228*'NGER input 2'!AI228","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G228*'NGER input 2'!R228+'NGER input 2'!$H228*'NGER input 2'!AA228+'NGER input 2'!$I228*'NGER input 2'!AJ228","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW228<>\"\",\"\",'NGER input 2'!CP228)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX228<>\"\",\"\",'NGER input 2'!CQ228)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY228<>\"\",\"\",'NGER input 2'!CR228)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ228<>\"\",\"\",'NGER input 2'!CS228)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA228<>\"\",\"\",'NGER input 2'!CT228)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB228<>\"\",\"\",'NGER input 2'!CU228)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC228<>\"\",\"\",'NGER input 2'!CV228)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD228<>\"\",\"\",'NGER input 2'!CW228)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE228<>\"\",\"\",'NGER input 2'!CX228)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW228=\"\",\"\",'NGER input 2'!CP228-'NGER input 2'!AW228)","v":""},{"$f":"IF('NGER input 2'!AX228=\"\",\"\",'NGER input 2'!$G228*'NGER input 2'!K228+'NGER input 2'!$H228*'NGER input 2'!T228+'NGER input 2'!$I228*'NGER input 2'!AC228-'NGER input 2'!AX228)","v":""},{"$f":"IF('NGER input 2'!AY228=\"\",\"\",'NGER input 2'!$G228*'NGER input 2'!L228+'NGER input 2'!$H228*'NGER input 2'!U228+'NGER input 2'!$I228*'NGER input 2'!AD228-'NGER input 2'!AY228)","v":""},{"$f":"IF('NGER input 2'!AZ228=\"\",\"\",'NGER input 2'!$G228*'NGER input 2'!M228+'NGER input 2'!$H228*'NGER input 2'!V228+'NGER input 2'!$I228*'NGER input 2'!AE228-'NGER input 2'!AZ228)","v":""},{"$f":"IF('NGER input 2'!BA228=\"\",\"\",'NGER input 2'!$G228*'NGER input 2'!N228+'NGER input 2'!$H228*'NGER input 2'!W228+'NGER input 2'!$I228*'NGER input 2'!AF228-'NGER input 2'!BA228)","v":""},{"$f":"IF('NGER input 2'!BB228=\"\",\"\",'NGER input 2'!$G228*'NGER input 2'!O228+'NGER input 2'!$H228*'NGER input 2'!X228+'NGER input 2'!$I228*'NGER input 2'!AG228-'NGER input 2'!BB228)","v":""},{"$f":"IF('NGER input 2'!BC228=\"\",\"\",'NGER input 2'!$G228*'NGER input 2'!P228+'NGER input 2'!$H228*'NGER input 2'!Y228+'NGER input 2'!$I228*'NGER input 2'!AH228-'NGER input 2'!BC228)","v":""},{"$f":"IF('NGER input 2'!BD228=\"\",\"\",'NGER input 2'!$G228*'NGER input 2'!Q228+'NGER input 2'!$H228*'NGER input 2'!Z228+'NGER input 2'!$I228*'NGER input 2'!AI228-'NGER input 2'!BD228)","v":""},{"$f":"IF('NGER input 2'!BE228=\"\",\"\",'NGER input 2'!$G228*'NGER input 2'!R228+'NGER input 2'!$H228*'NGER input 2'!AA228+'NGER input 2'!$I228*'NGER input 2'!AJ228-'NGER input 2'!BE228)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG228,IF('NGER input 1'!$B$6>1,GG228*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH228,IF('NGER input 1'!$B$6>1,GH228*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI228,IF('NGER input 1'!$B$6>1,GI228*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ228,IF('NGER input 1'!$B$6>1,GJ228*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK228,IF('NGER input 1'!$B$6>1,GK228*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL228,IF('NGER input 1'!$B$6>1,GL228*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM228,IF('NGER input 1'!$B$6>1,GM228*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN228,IF('NGER input 1'!$B$6>1,GN228*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO228,IF('NGER input 1'!$B$6>1,GO228*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP228,IF('NGER input 1'!$B$6>1,GP228*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[225,0,0,0,0,null,{"$f":"IF(OR($F229='Common parameters'!$EQ$8,$F229=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F229='Common parameters'!$EQ$4,$F229='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F229='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F229='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F229='Common parameters'!$EQ$8,$F229=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F229='Common parameters'!$EQ$4,$F229='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F229='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F229='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW229<>\"\",AW229,'NGER input 2'!CP229+((SUM('NGER input 2'!$DH229:$DP229)*'NGER input 2'!CP229)/(SUM('NGER input 2'!$CY229:$DG229))))","v":{"$error":"#N/A"}},{"$f":"IF(AX229<>\"\",AX229,'NGER input 2'!CQ229+((SUM('NGER input 2'!$DH229:$DP229)*'NGER input 2'!CQ229)/(SUM('NGER input 2'!$CY229:$DG229))))","v":{"$error":"#N/A"}},{"$f":"IF(AY229<>\"\",AY229,'NGER input 2'!CR229+((SUM('NGER input 2'!$DH229:$DP229)*'NGER input 2'!CR229)/(SUM('NGER input 2'!$CY229:$DG229))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ229<>\"\",AZ229,'NGER input 2'!CS229+((SUM('NGER input 2'!$DH229:$DP229)*'NGER input 2'!CS229)/(SUM('NGER input 2'!$CY229:$DG229))))","v":{"$error":"#N/A"}},{"$f":"IF(BA229<>\"\",BA229,'NGER input 2'!CT229+((SUM('NGER input 2'!$DH229:$DP229)*'NGER input 2'!CT229)/(SUM('NGER input 2'!$CY229:$DG229))))","v":{"$error":"#N/A"}},{"$f":"IF(BB229<>\"\",BB229,'NGER input 2'!CU229+((SUM('NGER input 2'!$DH229:$DP229)*'NGER input 2'!CU229)/(SUM('NGER input 2'!$CY229:$DG229))))","v":{"$error":"#N/A"}},{"$f":"IF(BC229<>\"\",BC229,'NGER input 2'!CV229+((SUM('NGER input 2'!$DH229:$DP229)*'NGER input 2'!CV229)/(SUM('NGER input 2'!$CY229:$DG229))))","v":{"$error":"#N/A"}},{"$f":"IF(BD229<>\"\",BD229,'NGER input 2'!CW229+((SUM('NGER input 2'!$DH229:$DP229)*'NGER input 2'!CW229)/(SUM('NGER input 2'!$CY229:$DG229))))","v":{"$error":"#N/A"}},{"$f":"IF(BE229<>\"\",BE229,'NGER input 2'!CX229+((SUM('NGER input 2'!$DH229:$DP229)*'NGER input 2'!CX229)/(SUM('NGER input 2'!$CY229:$DG229))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G229*'NGER input 2'!J229+'NGER input 2'!$H229*'NGER input 2'!S229+'NGER input 2'!$I229*'NGER input 2'!AB229","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G229*'NGER input 2'!K229+'NGER input 2'!$H229*'NGER input 2'!T229+'NGER input 2'!$I229*'NGER input 2'!AC229","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G229*'NGER input 2'!L229+'NGER input 2'!$H229*'NGER input 2'!U229+'NGER input 2'!$I229*'NGER input 2'!AD229","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G229*'NGER input 2'!M229+'NGER input 2'!$H229*'NGER input 2'!V229+'NGER input 2'!$I229*'NGER input 2'!AE229","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G229*'NGER input 2'!N229+'NGER input 2'!$H229*'NGER input 2'!W229+'NGER input 2'!$I229*'NGER input 2'!AF229","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G229*'NGER input 2'!O229+'NGER input 2'!$H229*'NGER input 2'!X229+'NGER input 2'!$I229*'NGER input 2'!AG229","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G229*'NGER input 2'!P229+'NGER input 2'!$H229*'NGER input 2'!Y229+'NGER input 2'!$I229*'NGER input 2'!AH229","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G229*'NGER input 2'!Q229+'NGER input 2'!$H229*'NGER input 2'!Z229+'NGER input 2'!$I229*'NGER input 2'!AI229","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G229*'NGER input 2'!R229+'NGER input 2'!$H229*'NGER input 2'!AA229+'NGER input 2'!$I229*'NGER input 2'!AJ229","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW229<>\"\",\"\",'NGER input 2'!CP229)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX229<>\"\",\"\",'NGER input 2'!CQ229)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY229<>\"\",\"\",'NGER input 2'!CR229)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ229<>\"\",\"\",'NGER input 2'!CS229)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA229<>\"\",\"\",'NGER input 2'!CT229)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB229<>\"\",\"\",'NGER input 2'!CU229)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC229<>\"\",\"\",'NGER input 2'!CV229)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD229<>\"\",\"\",'NGER input 2'!CW229)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE229<>\"\",\"\",'NGER input 2'!CX229)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW229=\"\",\"\",'NGER input 2'!CP229-'NGER input 2'!AW229)","v":""},{"$f":"IF('NGER input 2'!AX229=\"\",\"\",'NGER input 2'!$G229*'NGER input 2'!K229+'NGER input 2'!$H229*'NGER input 2'!T229+'NGER input 2'!$I229*'NGER input 2'!AC229-'NGER input 2'!AX229)","v":""},{"$f":"IF('NGER input 2'!AY229=\"\",\"\",'NGER input 2'!$G229*'NGER input 2'!L229+'NGER input 2'!$H229*'NGER input 2'!U229+'NGER input 2'!$I229*'NGER input 2'!AD229-'NGER input 2'!AY229)","v":""},{"$f":"IF('NGER input 2'!AZ229=\"\",\"\",'NGER input 2'!$G229*'NGER input 2'!M229+'NGER input 2'!$H229*'NGER input 2'!V229+'NGER input 2'!$I229*'NGER input 2'!AE229-'NGER input 2'!AZ229)","v":""},{"$f":"IF('NGER input 2'!BA229=\"\",\"\",'NGER input 2'!$G229*'NGER input 2'!N229+'NGER input 2'!$H229*'NGER input 2'!W229+'NGER input 2'!$I229*'NGER input 2'!AF229-'NGER input 2'!BA229)","v":""},{"$f":"IF('NGER input 2'!BB229=\"\",\"\",'NGER input 2'!$G229*'NGER input 2'!O229+'NGER input 2'!$H229*'NGER input 2'!X229+'NGER input 2'!$I229*'NGER input 2'!AG229-'NGER input 2'!BB229)","v":""},{"$f":"IF('NGER input 2'!BC229=\"\",\"\",'NGER input 2'!$G229*'NGER input 2'!P229+'NGER input 2'!$H229*'NGER input 2'!Y229+'NGER input 2'!$I229*'NGER input 2'!AH229-'NGER input 2'!BC229)","v":""},{"$f":"IF('NGER input 2'!BD229=\"\",\"\",'NGER input 2'!$G229*'NGER input 2'!Q229+'NGER input 2'!$H229*'NGER input 2'!Z229+'NGER input 2'!$I229*'NGER input 2'!AI229-'NGER input 2'!BD229)","v":""},{"$f":"IF('NGER input 2'!BE229=\"\",\"\",'NGER input 2'!$G229*'NGER input 2'!R229+'NGER input 2'!$H229*'NGER input 2'!AA229+'NGER input 2'!$I229*'NGER input 2'!AJ229-'NGER input 2'!BE229)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG229,IF('NGER input 1'!$B$6>1,GG229*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH229,IF('NGER input 1'!$B$6>1,GH229*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI229,IF('NGER input 1'!$B$6>1,GI229*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ229,IF('NGER input 1'!$B$6>1,GJ229*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK229,IF('NGER input 1'!$B$6>1,GK229*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL229,IF('NGER input 1'!$B$6>1,GL229*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM229,IF('NGER input 1'!$B$6>1,GM229*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN229,IF('NGER input 1'!$B$6>1,GN229*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO229,IF('NGER input 1'!$B$6>1,GO229*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP229,IF('NGER input 1'!$B$6>1,GP229*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[226,0,0,0,0,null,{"$f":"IF(OR($F230='Common parameters'!$EQ$8,$F230=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F230='Common parameters'!$EQ$4,$F230='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F230='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F230='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F230='Common parameters'!$EQ$8,$F230=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F230='Common parameters'!$EQ$4,$F230='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F230='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F230='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW230<>\"\",AW230,'NGER input 2'!CP230+((SUM('NGER input 2'!$DH230:$DP230)*'NGER input 2'!CP230)/(SUM('NGER input 2'!$CY230:$DG230))))","v":{"$error":"#N/A"}},{"$f":"IF(AX230<>\"\",AX230,'NGER input 2'!CQ230+((SUM('NGER input 2'!$DH230:$DP230)*'NGER input 2'!CQ230)/(SUM('NGER input 2'!$CY230:$DG230))))","v":{"$error":"#N/A"}},{"$f":"IF(AY230<>\"\",AY230,'NGER input 2'!CR230+((SUM('NGER input 2'!$DH230:$DP230)*'NGER input 2'!CR230)/(SUM('NGER input 2'!$CY230:$DG230))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ230<>\"\",AZ230,'NGER input 2'!CS230+((SUM('NGER input 2'!$DH230:$DP230)*'NGER input 2'!CS230)/(SUM('NGER input 2'!$CY230:$DG230))))","v":{"$error":"#N/A"}},{"$f":"IF(BA230<>\"\",BA230,'NGER input 2'!CT230+((SUM('NGER input 2'!$DH230:$DP230)*'NGER input 2'!CT230)/(SUM('NGER input 2'!$CY230:$DG230))))","v":{"$error":"#N/A"}},{"$f":"IF(BB230<>\"\",BB230,'NGER input 2'!CU230+((SUM('NGER input 2'!$DH230:$DP230)*'NGER input 2'!CU230)/(SUM('NGER input 2'!$CY230:$DG230))))","v":{"$error":"#N/A"}},{"$f":"IF(BC230<>\"\",BC230,'NGER input 2'!CV230+((SUM('NGER input 2'!$DH230:$DP230)*'NGER input 2'!CV230)/(SUM('NGER input 2'!$CY230:$DG230))))","v":{"$error":"#N/A"}},{"$f":"IF(BD230<>\"\",BD230,'NGER input 2'!CW230+((SUM('NGER input 2'!$DH230:$DP230)*'NGER input 2'!CW230)/(SUM('NGER input 2'!$CY230:$DG230))))","v":{"$error":"#N/A"}},{"$f":"IF(BE230<>\"\",BE230,'NGER input 2'!CX230+((SUM('NGER input 2'!$DH230:$DP230)*'NGER input 2'!CX230)/(SUM('NGER input 2'!$CY230:$DG230))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G230*'NGER input 2'!J230+'NGER input 2'!$H230*'NGER input 2'!S230+'NGER input 2'!$I230*'NGER input 2'!AB230","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G230*'NGER input 2'!K230+'NGER input 2'!$H230*'NGER input 2'!T230+'NGER input 2'!$I230*'NGER input 2'!AC230","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G230*'NGER input 2'!L230+'NGER input 2'!$H230*'NGER input 2'!U230+'NGER input 2'!$I230*'NGER input 2'!AD230","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G230*'NGER input 2'!M230+'NGER input 2'!$H230*'NGER input 2'!V230+'NGER input 2'!$I230*'NGER input 2'!AE230","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G230*'NGER input 2'!N230+'NGER input 2'!$H230*'NGER input 2'!W230+'NGER input 2'!$I230*'NGER input 2'!AF230","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G230*'NGER input 2'!O230+'NGER input 2'!$H230*'NGER input 2'!X230+'NGER input 2'!$I230*'NGER input 2'!AG230","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G230*'NGER input 2'!P230+'NGER input 2'!$H230*'NGER input 2'!Y230+'NGER input 2'!$I230*'NGER input 2'!AH230","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G230*'NGER input 2'!Q230+'NGER input 2'!$H230*'NGER input 2'!Z230+'NGER input 2'!$I230*'NGER input 2'!AI230","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G230*'NGER input 2'!R230+'NGER input 2'!$H230*'NGER input 2'!AA230+'NGER input 2'!$I230*'NGER input 2'!AJ230","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW230<>\"\",\"\",'NGER input 2'!CP230)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX230<>\"\",\"\",'NGER input 2'!CQ230)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY230<>\"\",\"\",'NGER input 2'!CR230)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ230<>\"\",\"\",'NGER input 2'!CS230)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA230<>\"\",\"\",'NGER input 2'!CT230)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB230<>\"\",\"\",'NGER input 2'!CU230)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC230<>\"\",\"\",'NGER input 2'!CV230)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD230<>\"\",\"\",'NGER input 2'!CW230)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE230<>\"\",\"\",'NGER input 2'!CX230)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW230=\"\",\"\",'NGER input 2'!CP230-'NGER input 2'!AW230)","v":""},{"$f":"IF('NGER input 2'!AX230=\"\",\"\",'NGER input 2'!$G230*'NGER input 2'!K230+'NGER input 2'!$H230*'NGER input 2'!T230+'NGER input 2'!$I230*'NGER input 2'!AC230-'NGER input 2'!AX230)","v":""},{"$f":"IF('NGER input 2'!AY230=\"\",\"\",'NGER input 2'!$G230*'NGER input 2'!L230+'NGER input 2'!$H230*'NGER input 2'!U230+'NGER input 2'!$I230*'NGER input 2'!AD230-'NGER input 2'!AY230)","v":""},{"$f":"IF('NGER input 2'!AZ230=\"\",\"\",'NGER input 2'!$G230*'NGER input 2'!M230+'NGER input 2'!$H230*'NGER input 2'!V230+'NGER input 2'!$I230*'NGER input 2'!AE230-'NGER input 2'!AZ230)","v":""},{"$f":"IF('NGER input 2'!BA230=\"\",\"\",'NGER input 2'!$G230*'NGER input 2'!N230+'NGER input 2'!$H230*'NGER input 2'!W230+'NGER input 2'!$I230*'NGER input 2'!AF230-'NGER input 2'!BA230)","v":""},{"$f":"IF('NGER input 2'!BB230=\"\",\"\",'NGER input 2'!$G230*'NGER input 2'!O230+'NGER input 2'!$H230*'NGER input 2'!X230+'NGER input 2'!$I230*'NGER input 2'!AG230-'NGER input 2'!BB230)","v":""},{"$f":"IF('NGER input 2'!BC230=\"\",\"\",'NGER input 2'!$G230*'NGER input 2'!P230+'NGER input 2'!$H230*'NGER input 2'!Y230+'NGER input 2'!$I230*'NGER input 2'!AH230-'NGER input 2'!BC230)","v":""},{"$f":"IF('NGER input 2'!BD230=\"\",\"\",'NGER input 2'!$G230*'NGER input 2'!Q230+'NGER input 2'!$H230*'NGER input 2'!Z230+'NGER input 2'!$I230*'NGER input 2'!AI230-'NGER input 2'!BD230)","v":""},{"$f":"IF('NGER input 2'!BE230=\"\",\"\",'NGER input 2'!$G230*'NGER input 2'!R230+'NGER input 2'!$H230*'NGER input 2'!AA230+'NGER input 2'!$I230*'NGER input 2'!AJ230-'NGER input 2'!BE230)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG230,IF('NGER input 1'!$B$6>1,GG230*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH230,IF('NGER input 1'!$B$6>1,GH230*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI230,IF('NGER input 1'!$B$6>1,GI230*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ230,IF('NGER input 1'!$B$6>1,GJ230*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK230,IF('NGER input 1'!$B$6>1,GK230*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL230,IF('NGER input 1'!$B$6>1,GL230*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM230,IF('NGER input 1'!$B$6>1,GM230*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN230,IF('NGER input 1'!$B$6>1,GN230*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO230,IF('NGER input 1'!$B$6>1,GO230*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP230,IF('NGER input 1'!$B$6>1,GP230*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[227,0,0,0,0,null,{"$f":"IF(OR($F231='Common parameters'!$EQ$8,$F231=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F231='Common parameters'!$EQ$4,$F231='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F231='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F231='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F231='Common parameters'!$EQ$8,$F231=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F231='Common parameters'!$EQ$4,$F231='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F231='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F231='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW231<>\"\",AW231,'NGER input 2'!CP231+((SUM('NGER input 2'!$DH231:$DP231)*'NGER input 2'!CP231)/(SUM('NGER input 2'!$CY231:$DG231))))","v":{"$error":"#N/A"}},{"$f":"IF(AX231<>\"\",AX231,'NGER input 2'!CQ231+((SUM('NGER input 2'!$DH231:$DP231)*'NGER input 2'!CQ231)/(SUM('NGER input 2'!$CY231:$DG231))))","v":{"$error":"#N/A"}},{"$f":"IF(AY231<>\"\",AY231,'NGER input 2'!CR231+((SUM('NGER input 2'!$DH231:$DP231)*'NGER input 2'!CR231)/(SUM('NGER input 2'!$CY231:$DG231))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ231<>\"\",AZ231,'NGER input 2'!CS231+((SUM('NGER input 2'!$DH231:$DP231)*'NGER input 2'!CS231)/(SUM('NGER input 2'!$CY231:$DG231))))","v":{"$error":"#N/A"}},{"$f":"IF(BA231<>\"\",BA231,'NGER input 2'!CT231+((SUM('NGER input 2'!$DH231:$DP231)*'NGER input 2'!CT231)/(SUM('NGER input 2'!$CY231:$DG231))))","v":{"$error":"#N/A"}},{"$f":"IF(BB231<>\"\",BB231,'NGER input 2'!CU231+((SUM('NGER input 2'!$DH231:$DP231)*'NGER input 2'!CU231)/(SUM('NGER input 2'!$CY231:$DG231))))","v":{"$error":"#N/A"}},{"$f":"IF(BC231<>\"\",BC231,'NGER input 2'!CV231+((SUM('NGER input 2'!$DH231:$DP231)*'NGER input 2'!CV231)/(SUM('NGER input 2'!$CY231:$DG231))))","v":{"$error":"#N/A"}},{"$f":"IF(BD231<>\"\",BD231,'NGER input 2'!CW231+((SUM('NGER input 2'!$DH231:$DP231)*'NGER input 2'!CW231)/(SUM('NGER input 2'!$CY231:$DG231))))","v":{"$error":"#N/A"}},{"$f":"IF(BE231<>\"\",BE231,'NGER input 2'!CX231+((SUM('NGER input 2'!$DH231:$DP231)*'NGER input 2'!CX231)/(SUM('NGER input 2'!$CY231:$DG231))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G231*'NGER input 2'!J231+'NGER input 2'!$H231*'NGER input 2'!S231+'NGER input 2'!$I231*'NGER input 2'!AB231","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G231*'NGER input 2'!K231+'NGER input 2'!$H231*'NGER input 2'!T231+'NGER input 2'!$I231*'NGER input 2'!AC231","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G231*'NGER input 2'!L231+'NGER input 2'!$H231*'NGER input 2'!U231+'NGER input 2'!$I231*'NGER input 2'!AD231","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G231*'NGER input 2'!M231+'NGER input 2'!$H231*'NGER input 2'!V231+'NGER input 2'!$I231*'NGER input 2'!AE231","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G231*'NGER input 2'!N231+'NGER input 2'!$H231*'NGER input 2'!W231+'NGER input 2'!$I231*'NGER input 2'!AF231","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G231*'NGER input 2'!O231+'NGER input 2'!$H231*'NGER input 2'!X231+'NGER input 2'!$I231*'NGER input 2'!AG231","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G231*'NGER input 2'!P231+'NGER input 2'!$H231*'NGER input 2'!Y231+'NGER input 2'!$I231*'NGER input 2'!AH231","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G231*'NGER input 2'!Q231+'NGER input 2'!$H231*'NGER input 2'!Z231+'NGER input 2'!$I231*'NGER input 2'!AI231","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G231*'NGER input 2'!R231+'NGER input 2'!$H231*'NGER input 2'!AA231+'NGER input 2'!$I231*'NGER input 2'!AJ231","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW231<>\"\",\"\",'NGER input 2'!CP231)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX231<>\"\",\"\",'NGER input 2'!CQ231)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY231<>\"\",\"\",'NGER input 2'!CR231)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ231<>\"\",\"\",'NGER input 2'!CS231)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA231<>\"\",\"\",'NGER input 2'!CT231)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB231<>\"\",\"\",'NGER input 2'!CU231)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC231<>\"\",\"\",'NGER input 2'!CV231)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD231<>\"\",\"\",'NGER input 2'!CW231)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE231<>\"\",\"\",'NGER input 2'!CX231)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW231=\"\",\"\",'NGER input 2'!CP231-'NGER input 2'!AW231)","v":""},{"$f":"IF('NGER input 2'!AX231=\"\",\"\",'NGER input 2'!$G231*'NGER input 2'!K231+'NGER input 2'!$H231*'NGER input 2'!T231+'NGER input 2'!$I231*'NGER input 2'!AC231-'NGER input 2'!AX231)","v":""},{"$f":"IF('NGER input 2'!AY231=\"\",\"\",'NGER input 2'!$G231*'NGER input 2'!L231+'NGER input 2'!$H231*'NGER input 2'!U231+'NGER input 2'!$I231*'NGER input 2'!AD231-'NGER input 2'!AY231)","v":""},{"$f":"IF('NGER input 2'!AZ231=\"\",\"\",'NGER input 2'!$G231*'NGER input 2'!M231+'NGER input 2'!$H231*'NGER input 2'!V231+'NGER input 2'!$I231*'NGER input 2'!AE231-'NGER input 2'!AZ231)","v":""},{"$f":"IF('NGER input 2'!BA231=\"\",\"\",'NGER input 2'!$G231*'NGER input 2'!N231+'NGER input 2'!$H231*'NGER input 2'!W231+'NGER input 2'!$I231*'NGER input 2'!AF231-'NGER input 2'!BA231)","v":""},{"$f":"IF('NGER input 2'!BB231=\"\",\"\",'NGER input 2'!$G231*'NGER input 2'!O231+'NGER input 2'!$H231*'NGER input 2'!X231+'NGER input 2'!$I231*'NGER input 2'!AG231-'NGER input 2'!BB231)","v":""},{"$f":"IF('NGER input 2'!BC231=\"\",\"\",'NGER input 2'!$G231*'NGER input 2'!P231+'NGER input 2'!$H231*'NGER input 2'!Y231+'NGER input 2'!$I231*'NGER input 2'!AH231-'NGER input 2'!BC231)","v":""},{"$f":"IF('NGER input 2'!BD231=\"\",\"\",'NGER input 2'!$G231*'NGER input 2'!Q231+'NGER input 2'!$H231*'NGER input 2'!Z231+'NGER input 2'!$I231*'NGER input 2'!AI231-'NGER input 2'!BD231)","v":""},{"$f":"IF('NGER input 2'!BE231=\"\",\"\",'NGER input 2'!$G231*'NGER input 2'!R231+'NGER input 2'!$H231*'NGER input 2'!AA231+'NGER input 2'!$I231*'NGER input 2'!AJ231-'NGER input 2'!BE231)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG231,IF('NGER input 1'!$B$6>1,GG231*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH231,IF('NGER input 1'!$B$6>1,GH231*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI231,IF('NGER input 1'!$B$6>1,GI231*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ231,IF('NGER input 1'!$B$6>1,GJ231*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK231,IF('NGER input 1'!$B$6>1,GK231*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL231,IF('NGER input 1'!$B$6>1,GL231*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM231,IF('NGER input 1'!$B$6>1,GM231*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN231,IF('NGER input 1'!$B$6>1,GN231*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO231,IF('NGER input 1'!$B$6>1,GO231*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP231,IF('NGER input 1'!$B$6>1,GP231*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[228,0,0,0,0,null,{"$f":"IF(OR($F232='Common parameters'!$EQ$8,$F232=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F232='Common parameters'!$EQ$4,$F232='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F232='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F232='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F232='Common parameters'!$EQ$8,$F232=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F232='Common parameters'!$EQ$4,$F232='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F232='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F232='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW232<>\"\",AW232,'NGER input 2'!CP232+((SUM('NGER input 2'!$DH232:$DP232)*'NGER input 2'!CP232)/(SUM('NGER input 2'!$CY232:$DG232))))","v":{"$error":"#N/A"}},{"$f":"IF(AX232<>\"\",AX232,'NGER input 2'!CQ232+((SUM('NGER input 2'!$DH232:$DP232)*'NGER input 2'!CQ232)/(SUM('NGER input 2'!$CY232:$DG232))))","v":{"$error":"#N/A"}},{"$f":"IF(AY232<>\"\",AY232,'NGER input 2'!CR232+((SUM('NGER input 2'!$DH232:$DP232)*'NGER input 2'!CR232)/(SUM('NGER input 2'!$CY232:$DG232))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ232<>\"\",AZ232,'NGER input 2'!CS232+((SUM('NGER input 2'!$DH232:$DP232)*'NGER input 2'!CS232)/(SUM('NGER input 2'!$CY232:$DG232))))","v":{"$error":"#N/A"}},{"$f":"IF(BA232<>\"\",BA232,'NGER input 2'!CT232+((SUM('NGER input 2'!$DH232:$DP232)*'NGER input 2'!CT232)/(SUM('NGER input 2'!$CY232:$DG232))))","v":{"$error":"#N/A"}},{"$f":"IF(BB232<>\"\",BB232,'NGER input 2'!CU232+((SUM('NGER input 2'!$DH232:$DP232)*'NGER input 2'!CU232)/(SUM('NGER input 2'!$CY232:$DG232))))","v":{"$error":"#N/A"}},{"$f":"IF(BC232<>\"\",BC232,'NGER input 2'!CV232+((SUM('NGER input 2'!$DH232:$DP232)*'NGER input 2'!CV232)/(SUM('NGER input 2'!$CY232:$DG232))))","v":{"$error":"#N/A"}},{"$f":"IF(BD232<>\"\",BD232,'NGER input 2'!CW232+((SUM('NGER input 2'!$DH232:$DP232)*'NGER input 2'!CW232)/(SUM('NGER input 2'!$CY232:$DG232))))","v":{"$error":"#N/A"}},{"$f":"IF(BE232<>\"\",BE232,'NGER input 2'!CX232+((SUM('NGER input 2'!$DH232:$DP232)*'NGER input 2'!CX232)/(SUM('NGER input 2'!$CY232:$DG232))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G232*'NGER input 2'!J232+'NGER input 2'!$H232*'NGER input 2'!S232+'NGER input 2'!$I232*'NGER input 2'!AB232","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G232*'NGER input 2'!K232+'NGER input 2'!$H232*'NGER input 2'!T232+'NGER input 2'!$I232*'NGER input 2'!AC232","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G232*'NGER input 2'!L232+'NGER input 2'!$H232*'NGER input 2'!U232+'NGER input 2'!$I232*'NGER input 2'!AD232","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G232*'NGER input 2'!M232+'NGER input 2'!$H232*'NGER input 2'!V232+'NGER input 2'!$I232*'NGER input 2'!AE232","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G232*'NGER input 2'!N232+'NGER input 2'!$H232*'NGER input 2'!W232+'NGER input 2'!$I232*'NGER input 2'!AF232","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G232*'NGER input 2'!O232+'NGER input 2'!$H232*'NGER input 2'!X232+'NGER input 2'!$I232*'NGER input 2'!AG232","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G232*'NGER input 2'!P232+'NGER input 2'!$H232*'NGER input 2'!Y232+'NGER input 2'!$I232*'NGER input 2'!AH232","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G232*'NGER input 2'!Q232+'NGER input 2'!$H232*'NGER input 2'!Z232+'NGER input 2'!$I232*'NGER input 2'!AI232","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G232*'NGER input 2'!R232+'NGER input 2'!$H232*'NGER input 2'!AA232+'NGER input 2'!$I232*'NGER input 2'!AJ232","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW232<>\"\",\"\",'NGER input 2'!CP232)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX232<>\"\",\"\",'NGER input 2'!CQ232)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY232<>\"\",\"\",'NGER input 2'!CR232)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ232<>\"\",\"\",'NGER input 2'!CS232)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA232<>\"\",\"\",'NGER input 2'!CT232)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB232<>\"\",\"\",'NGER input 2'!CU232)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC232<>\"\",\"\",'NGER input 2'!CV232)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD232<>\"\",\"\",'NGER input 2'!CW232)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE232<>\"\",\"\",'NGER input 2'!CX232)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW232=\"\",\"\",'NGER input 2'!CP232-'NGER input 2'!AW232)","v":""},{"$f":"IF('NGER input 2'!AX232=\"\",\"\",'NGER input 2'!$G232*'NGER input 2'!K232+'NGER input 2'!$H232*'NGER input 2'!T232+'NGER input 2'!$I232*'NGER input 2'!AC232-'NGER input 2'!AX232)","v":""},{"$f":"IF('NGER input 2'!AY232=\"\",\"\",'NGER input 2'!$G232*'NGER input 2'!L232+'NGER input 2'!$H232*'NGER input 2'!U232+'NGER input 2'!$I232*'NGER input 2'!AD232-'NGER input 2'!AY232)","v":""},{"$f":"IF('NGER input 2'!AZ232=\"\",\"\",'NGER input 2'!$G232*'NGER input 2'!M232+'NGER input 2'!$H232*'NGER input 2'!V232+'NGER input 2'!$I232*'NGER input 2'!AE232-'NGER input 2'!AZ232)","v":""},{"$f":"IF('NGER input 2'!BA232=\"\",\"\",'NGER input 2'!$G232*'NGER input 2'!N232+'NGER input 2'!$H232*'NGER input 2'!W232+'NGER input 2'!$I232*'NGER input 2'!AF232-'NGER input 2'!BA232)","v":""},{"$f":"IF('NGER input 2'!BB232=\"\",\"\",'NGER input 2'!$G232*'NGER input 2'!O232+'NGER input 2'!$H232*'NGER input 2'!X232+'NGER input 2'!$I232*'NGER input 2'!AG232-'NGER input 2'!BB232)","v":""},{"$f":"IF('NGER input 2'!BC232=\"\",\"\",'NGER input 2'!$G232*'NGER input 2'!P232+'NGER input 2'!$H232*'NGER input 2'!Y232+'NGER input 2'!$I232*'NGER input 2'!AH232-'NGER input 2'!BC232)","v":""},{"$f":"IF('NGER input 2'!BD232=\"\",\"\",'NGER input 2'!$G232*'NGER input 2'!Q232+'NGER input 2'!$H232*'NGER input 2'!Z232+'NGER input 2'!$I232*'NGER input 2'!AI232-'NGER input 2'!BD232)","v":""},{"$f":"IF('NGER input 2'!BE232=\"\",\"\",'NGER input 2'!$G232*'NGER input 2'!R232+'NGER input 2'!$H232*'NGER input 2'!AA232+'NGER input 2'!$I232*'NGER input 2'!AJ232-'NGER input 2'!BE232)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG232,IF('NGER input 1'!$B$6>1,GG232*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH232,IF('NGER input 1'!$B$6>1,GH232*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI232,IF('NGER input 1'!$B$6>1,GI232*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ232,IF('NGER input 1'!$B$6>1,GJ232*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK232,IF('NGER input 1'!$B$6>1,GK232*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL232,IF('NGER input 1'!$B$6>1,GL232*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM232,IF('NGER input 1'!$B$6>1,GM232*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN232,IF('NGER input 1'!$B$6>1,GN232*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO232,IF('NGER input 1'!$B$6>1,GO232*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP232,IF('NGER input 1'!$B$6>1,GP232*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[229,0,0,0,0,null,{"$f":"IF(OR($F233='Common parameters'!$EQ$8,$F233=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F233='Common parameters'!$EQ$4,$F233='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F233='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F233='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F233='Common parameters'!$EQ$8,$F233=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F233='Common parameters'!$EQ$4,$F233='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F233='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F233='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW233<>\"\",AW233,'NGER input 2'!CP233+((SUM('NGER input 2'!$DH233:$DP233)*'NGER input 2'!CP233)/(SUM('NGER input 2'!$CY233:$DG233))))","v":{"$error":"#N/A"}},{"$f":"IF(AX233<>\"\",AX233,'NGER input 2'!CQ233+((SUM('NGER input 2'!$DH233:$DP233)*'NGER input 2'!CQ233)/(SUM('NGER input 2'!$CY233:$DG233))))","v":{"$error":"#N/A"}},{"$f":"IF(AY233<>\"\",AY233,'NGER input 2'!CR233+((SUM('NGER input 2'!$DH233:$DP233)*'NGER input 2'!CR233)/(SUM('NGER input 2'!$CY233:$DG233))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ233<>\"\",AZ233,'NGER input 2'!CS233+((SUM('NGER input 2'!$DH233:$DP233)*'NGER input 2'!CS233)/(SUM('NGER input 2'!$CY233:$DG233))))","v":{"$error":"#N/A"}},{"$f":"IF(BA233<>\"\",BA233,'NGER input 2'!CT233+((SUM('NGER input 2'!$DH233:$DP233)*'NGER input 2'!CT233)/(SUM('NGER input 2'!$CY233:$DG233))))","v":{"$error":"#N/A"}},{"$f":"IF(BB233<>\"\",BB233,'NGER input 2'!CU233+((SUM('NGER input 2'!$DH233:$DP233)*'NGER input 2'!CU233)/(SUM('NGER input 2'!$CY233:$DG233))))","v":{"$error":"#N/A"}},{"$f":"IF(BC233<>\"\",BC233,'NGER input 2'!CV233+((SUM('NGER input 2'!$DH233:$DP233)*'NGER input 2'!CV233)/(SUM('NGER input 2'!$CY233:$DG233))))","v":{"$error":"#N/A"}},{"$f":"IF(BD233<>\"\",BD233,'NGER input 2'!CW233+((SUM('NGER input 2'!$DH233:$DP233)*'NGER input 2'!CW233)/(SUM('NGER input 2'!$CY233:$DG233))))","v":{"$error":"#N/A"}},{"$f":"IF(BE233<>\"\",BE233,'NGER input 2'!CX233+((SUM('NGER input 2'!$DH233:$DP233)*'NGER input 2'!CX233)/(SUM('NGER input 2'!$CY233:$DG233))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G233*'NGER input 2'!J233+'NGER input 2'!$H233*'NGER input 2'!S233+'NGER input 2'!$I233*'NGER input 2'!AB233","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G233*'NGER input 2'!K233+'NGER input 2'!$H233*'NGER input 2'!T233+'NGER input 2'!$I233*'NGER input 2'!AC233","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G233*'NGER input 2'!L233+'NGER input 2'!$H233*'NGER input 2'!U233+'NGER input 2'!$I233*'NGER input 2'!AD233","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G233*'NGER input 2'!M233+'NGER input 2'!$H233*'NGER input 2'!V233+'NGER input 2'!$I233*'NGER input 2'!AE233","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G233*'NGER input 2'!N233+'NGER input 2'!$H233*'NGER input 2'!W233+'NGER input 2'!$I233*'NGER input 2'!AF233","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G233*'NGER input 2'!O233+'NGER input 2'!$H233*'NGER input 2'!X233+'NGER input 2'!$I233*'NGER input 2'!AG233","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G233*'NGER input 2'!P233+'NGER input 2'!$H233*'NGER input 2'!Y233+'NGER input 2'!$I233*'NGER input 2'!AH233","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G233*'NGER input 2'!Q233+'NGER input 2'!$H233*'NGER input 2'!Z233+'NGER input 2'!$I233*'NGER input 2'!AI233","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G233*'NGER input 2'!R233+'NGER input 2'!$H233*'NGER input 2'!AA233+'NGER input 2'!$I233*'NGER input 2'!AJ233","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW233<>\"\",\"\",'NGER input 2'!CP233)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX233<>\"\",\"\",'NGER input 2'!CQ233)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY233<>\"\",\"\",'NGER input 2'!CR233)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ233<>\"\",\"\",'NGER input 2'!CS233)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA233<>\"\",\"\",'NGER input 2'!CT233)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB233<>\"\",\"\",'NGER input 2'!CU233)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC233<>\"\",\"\",'NGER input 2'!CV233)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD233<>\"\",\"\",'NGER input 2'!CW233)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE233<>\"\",\"\",'NGER input 2'!CX233)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW233=\"\",\"\",'NGER input 2'!CP233-'NGER input 2'!AW233)","v":""},{"$f":"IF('NGER input 2'!AX233=\"\",\"\",'NGER input 2'!$G233*'NGER input 2'!K233+'NGER input 2'!$H233*'NGER input 2'!T233+'NGER input 2'!$I233*'NGER input 2'!AC233-'NGER input 2'!AX233)","v":""},{"$f":"IF('NGER input 2'!AY233=\"\",\"\",'NGER input 2'!$G233*'NGER input 2'!L233+'NGER input 2'!$H233*'NGER input 2'!U233+'NGER input 2'!$I233*'NGER input 2'!AD233-'NGER input 2'!AY233)","v":""},{"$f":"IF('NGER input 2'!AZ233=\"\",\"\",'NGER input 2'!$G233*'NGER input 2'!M233+'NGER input 2'!$H233*'NGER input 2'!V233+'NGER input 2'!$I233*'NGER input 2'!AE233-'NGER input 2'!AZ233)","v":""},{"$f":"IF('NGER input 2'!BA233=\"\",\"\",'NGER input 2'!$G233*'NGER input 2'!N233+'NGER input 2'!$H233*'NGER input 2'!W233+'NGER input 2'!$I233*'NGER input 2'!AF233-'NGER input 2'!BA233)","v":""},{"$f":"IF('NGER input 2'!BB233=\"\",\"\",'NGER input 2'!$G233*'NGER input 2'!O233+'NGER input 2'!$H233*'NGER input 2'!X233+'NGER input 2'!$I233*'NGER input 2'!AG233-'NGER input 2'!BB233)","v":""},{"$f":"IF('NGER input 2'!BC233=\"\",\"\",'NGER input 2'!$G233*'NGER input 2'!P233+'NGER input 2'!$H233*'NGER input 2'!Y233+'NGER input 2'!$I233*'NGER input 2'!AH233-'NGER input 2'!BC233)","v":""},{"$f":"IF('NGER input 2'!BD233=\"\",\"\",'NGER input 2'!$G233*'NGER input 2'!Q233+'NGER input 2'!$H233*'NGER input 2'!Z233+'NGER input 2'!$I233*'NGER input 2'!AI233-'NGER input 2'!BD233)","v":""},{"$f":"IF('NGER input 2'!BE233=\"\",\"\",'NGER input 2'!$G233*'NGER input 2'!R233+'NGER input 2'!$H233*'NGER input 2'!AA233+'NGER input 2'!$I233*'NGER input 2'!AJ233-'NGER input 2'!BE233)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG233,IF('NGER input 1'!$B$6>1,GG233*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH233,IF('NGER input 1'!$B$6>1,GH233*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI233,IF('NGER input 1'!$B$6>1,GI233*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ233,IF('NGER input 1'!$B$6>1,GJ233*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK233,IF('NGER input 1'!$B$6>1,GK233*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL233,IF('NGER input 1'!$B$6>1,GL233*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM233,IF('NGER input 1'!$B$6>1,GM233*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN233,IF('NGER input 1'!$B$6>1,GN233*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO233,IF('NGER input 1'!$B$6>1,GO233*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP233,IF('NGER input 1'!$B$6>1,GP233*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[230,0,0,0,0,null,{"$f":"IF(OR($F234='Common parameters'!$EQ$8,$F234=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F234='Common parameters'!$EQ$4,$F234='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F234='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F234='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F234='Common parameters'!$EQ$8,$F234=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F234='Common parameters'!$EQ$4,$F234='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F234='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F234='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW234<>\"\",AW234,'NGER input 2'!CP234+((SUM('NGER input 2'!$DH234:$DP234)*'NGER input 2'!CP234)/(SUM('NGER input 2'!$CY234:$DG234))))","v":{"$error":"#N/A"}},{"$f":"IF(AX234<>\"\",AX234,'NGER input 2'!CQ234+((SUM('NGER input 2'!$DH234:$DP234)*'NGER input 2'!CQ234)/(SUM('NGER input 2'!$CY234:$DG234))))","v":{"$error":"#N/A"}},{"$f":"IF(AY234<>\"\",AY234,'NGER input 2'!CR234+((SUM('NGER input 2'!$DH234:$DP234)*'NGER input 2'!CR234)/(SUM('NGER input 2'!$CY234:$DG234))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ234<>\"\",AZ234,'NGER input 2'!CS234+((SUM('NGER input 2'!$DH234:$DP234)*'NGER input 2'!CS234)/(SUM('NGER input 2'!$CY234:$DG234))))","v":{"$error":"#N/A"}},{"$f":"IF(BA234<>\"\",BA234,'NGER input 2'!CT234+((SUM('NGER input 2'!$DH234:$DP234)*'NGER input 2'!CT234)/(SUM('NGER input 2'!$CY234:$DG234))))","v":{"$error":"#N/A"}},{"$f":"IF(BB234<>\"\",BB234,'NGER input 2'!CU234+((SUM('NGER input 2'!$DH234:$DP234)*'NGER input 2'!CU234)/(SUM('NGER input 2'!$CY234:$DG234))))","v":{"$error":"#N/A"}},{"$f":"IF(BC234<>\"\",BC234,'NGER input 2'!CV234+((SUM('NGER input 2'!$DH234:$DP234)*'NGER input 2'!CV234)/(SUM('NGER input 2'!$CY234:$DG234))))","v":{"$error":"#N/A"}},{"$f":"IF(BD234<>\"\",BD234,'NGER input 2'!CW234+((SUM('NGER input 2'!$DH234:$DP234)*'NGER input 2'!CW234)/(SUM('NGER input 2'!$CY234:$DG234))))","v":{"$error":"#N/A"}},{"$f":"IF(BE234<>\"\",BE234,'NGER input 2'!CX234+((SUM('NGER input 2'!$DH234:$DP234)*'NGER input 2'!CX234)/(SUM('NGER input 2'!$CY234:$DG234))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G234*'NGER input 2'!J234+'NGER input 2'!$H234*'NGER input 2'!S234+'NGER input 2'!$I234*'NGER input 2'!AB234","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G234*'NGER input 2'!K234+'NGER input 2'!$H234*'NGER input 2'!T234+'NGER input 2'!$I234*'NGER input 2'!AC234","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G234*'NGER input 2'!L234+'NGER input 2'!$H234*'NGER input 2'!U234+'NGER input 2'!$I234*'NGER input 2'!AD234","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G234*'NGER input 2'!M234+'NGER input 2'!$H234*'NGER input 2'!V234+'NGER input 2'!$I234*'NGER input 2'!AE234","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G234*'NGER input 2'!N234+'NGER input 2'!$H234*'NGER input 2'!W234+'NGER input 2'!$I234*'NGER input 2'!AF234","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G234*'NGER input 2'!O234+'NGER input 2'!$H234*'NGER input 2'!X234+'NGER input 2'!$I234*'NGER input 2'!AG234","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G234*'NGER input 2'!P234+'NGER input 2'!$H234*'NGER input 2'!Y234+'NGER input 2'!$I234*'NGER input 2'!AH234","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G234*'NGER input 2'!Q234+'NGER input 2'!$H234*'NGER input 2'!Z234+'NGER input 2'!$I234*'NGER input 2'!AI234","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G234*'NGER input 2'!R234+'NGER input 2'!$H234*'NGER input 2'!AA234+'NGER input 2'!$I234*'NGER input 2'!AJ234","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW234<>\"\",\"\",'NGER input 2'!CP234)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX234<>\"\",\"\",'NGER input 2'!CQ234)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY234<>\"\",\"\",'NGER input 2'!CR234)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ234<>\"\",\"\",'NGER input 2'!CS234)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA234<>\"\",\"\",'NGER input 2'!CT234)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB234<>\"\",\"\",'NGER input 2'!CU234)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC234<>\"\",\"\",'NGER input 2'!CV234)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD234<>\"\",\"\",'NGER input 2'!CW234)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE234<>\"\",\"\",'NGER input 2'!CX234)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW234=\"\",\"\",'NGER input 2'!CP234-'NGER input 2'!AW234)","v":""},{"$f":"IF('NGER input 2'!AX234=\"\",\"\",'NGER input 2'!$G234*'NGER input 2'!K234+'NGER input 2'!$H234*'NGER input 2'!T234+'NGER input 2'!$I234*'NGER input 2'!AC234-'NGER input 2'!AX234)","v":""},{"$f":"IF('NGER input 2'!AY234=\"\",\"\",'NGER input 2'!$G234*'NGER input 2'!L234+'NGER input 2'!$H234*'NGER input 2'!U234+'NGER input 2'!$I234*'NGER input 2'!AD234-'NGER input 2'!AY234)","v":""},{"$f":"IF('NGER input 2'!AZ234=\"\",\"\",'NGER input 2'!$G234*'NGER input 2'!M234+'NGER input 2'!$H234*'NGER input 2'!V234+'NGER input 2'!$I234*'NGER input 2'!AE234-'NGER input 2'!AZ234)","v":""},{"$f":"IF('NGER input 2'!BA234=\"\",\"\",'NGER input 2'!$G234*'NGER input 2'!N234+'NGER input 2'!$H234*'NGER input 2'!W234+'NGER input 2'!$I234*'NGER input 2'!AF234-'NGER input 2'!BA234)","v":""},{"$f":"IF('NGER input 2'!BB234=\"\",\"\",'NGER input 2'!$G234*'NGER input 2'!O234+'NGER input 2'!$H234*'NGER input 2'!X234+'NGER input 2'!$I234*'NGER input 2'!AG234-'NGER input 2'!BB234)","v":""},{"$f":"IF('NGER input 2'!BC234=\"\",\"\",'NGER input 2'!$G234*'NGER input 2'!P234+'NGER input 2'!$H234*'NGER input 2'!Y234+'NGER input 2'!$I234*'NGER input 2'!AH234-'NGER input 2'!BC234)","v":""},{"$f":"IF('NGER input 2'!BD234=\"\",\"\",'NGER input 2'!$G234*'NGER input 2'!Q234+'NGER input 2'!$H234*'NGER input 2'!Z234+'NGER input 2'!$I234*'NGER input 2'!AI234-'NGER input 2'!BD234)","v":""},{"$f":"IF('NGER input 2'!BE234=\"\",\"\",'NGER input 2'!$G234*'NGER input 2'!R234+'NGER input 2'!$H234*'NGER input 2'!AA234+'NGER input 2'!$I234*'NGER input 2'!AJ234-'NGER input 2'!BE234)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG234,IF('NGER input 1'!$B$6>1,GG234*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH234,IF('NGER input 1'!$B$6>1,GH234*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI234,IF('NGER input 1'!$B$6>1,GI234*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ234,IF('NGER input 1'!$B$6>1,GJ234*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK234,IF('NGER input 1'!$B$6>1,GK234*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL234,IF('NGER input 1'!$B$6>1,GL234*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM234,IF('NGER input 1'!$B$6>1,GM234*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN234,IF('NGER input 1'!$B$6>1,GN234*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO234,IF('NGER input 1'!$B$6>1,GO234*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP234,IF('NGER input 1'!$B$6>1,GP234*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[231,0,0,0,0,null,{"$f":"IF(OR($F235='Common parameters'!$EQ$8,$F235=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F235='Common parameters'!$EQ$4,$F235='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F235='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F235='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F235='Common parameters'!$EQ$8,$F235=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F235='Common parameters'!$EQ$4,$F235='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F235='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F235='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW235<>\"\",AW235,'NGER input 2'!CP235+((SUM('NGER input 2'!$DH235:$DP235)*'NGER input 2'!CP235)/(SUM('NGER input 2'!$CY235:$DG235))))","v":{"$error":"#N/A"}},{"$f":"IF(AX235<>\"\",AX235,'NGER input 2'!CQ235+((SUM('NGER input 2'!$DH235:$DP235)*'NGER input 2'!CQ235)/(SUM('NGER input 2'!$CY235:$DG235))))","v":{"$error":"#N/A"}},{"$f":"IF(AY235<>\"\",AY235,'NGER input 2'!CR235+((SUM('NGER input 2'!$DH235:$DP235)*'NGER input 2'!CR235)/(SUM('NGER input 2'!$CY235:$DG235))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ235<>\"\",AZ235,'NGER input 2'!CS235+((SUM('NGER input 2'!$DH235:$DP235)*'NGER input 2'!CS235)/(SUM('NGER input 2'!$CY235:$DG235))))","v":{"$error":"#N/A"}},{"$f":"IF(BA235<>\"\",BA235,'NGER input 2'!CT235+((SUM('NGER input 2'!$DH235:$DP235)*'NGER input 2'!CT235)/(SUM('NGER input 2'!$CY235:$DG235))))","v":{"$error":"#N/A"}},{"$f":"IF(BB235<>\"\",BB235,'NGER input 2'!CU235+((SUM('NGER input 2'!$DH235:$DP235)*'NGER input 2'!CU235)/(SUM('NGER input 2'!$CY235:$DG235))))","v":{"$error":"#N/A"}},{"$f":"IF(BC235<>\"\",BC235,'NGER input 2'!CV235+((SUM('NGER input 2'!$DH235:$DP235)*'NGER input 2'!CV235)/(SUM('NGER input 2'!$CY235:$DG235))))","v":{"$error":"#N/A"}},{"$f":"IF(BD235<>\"\",BD235,'NGER input 2'!CW235+((SUM('NGER input 2'!$DH235:$DP235)*'NGER input 2'!CW235)/(SUM('NGER input 2'!$CY235:$DG235))))","v":{"$error":"#N/A"}},{"$f":"IF(BE235<>\"\",BE235,'NGER input 2'!CX235+((SUM('NGER input 2'!$DH235:$DP235)*'NGER input 2'!CX235)/(SUM('NGER input 2'!$CY235:$DG235))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G235*'NGER input 2'!J235+'NGER input 2'!$H235*'NGER input 2'!S235+'NGER input 2'!$I235*'NGER input 2'!AB235","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G235*'NGER input 2'!K235+'NGER input 2'!$H235*'NGER input 2'!T235+'NGER input 2'!$I235*'NGER input 2'!AC235","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G235*'NGER input 2'!L235+'NGER input 2'!$H235*'NGER input 2'!U235+'NGER input 2'!$I235*'NGER input 2'!AD235","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G235*'NGER input 2'!M235+'NGER input 2'!$H235*'NGER input 2'!V235+'NGER input 2'!$I235*'NGER input 2'!AE235","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G235*'NGER input 2'!N235+'NGER input 2'!$H235*'NGER input 2'!W235+'NGER input 2'!$I235*'NGER input 2'!AF235","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G235*'NGER input 2'!O235+'NGER input 2'!$H235*'NGER input 2'!X235+'NGER input 2'!$I235*'NGER input 2'!AG235","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G235*'NGER input 2'!P235+'NGER input 2'!$H235*'NGER input 2'!Y235+'NGER input 2'!$I235*'NGER input 2'!AH235","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G235*'NGER input 2'!Q235+'NGER input 2'!$H235*'NGER input 2'!Z235+'NGER input 2'!$I235*'NGER input 2'!AI235","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G235*'NGER input 2'!R235+'NGER input 2'!$H235*'NGER input 2'!AA235+'NGER input 2'!$I235*'NGER input 2'!AJ235","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW235<>\"\",\"\",'NGER input 2'!CP235)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX235<>\"\",\"\",'NGER input 2'!CQ235)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY235<>\"\",\"\",'NGER input 2'!CR235)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ235<>\"\",\"\",'NGER input 2'!CS235)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA235<>\"\",\"\",'NGER input 2'!CT235)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB235<>\"\",\"\",'NGER input 2'!CU235)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC235<>\"\",\"\",'NGER input 2'!CV235)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD235<>\"\",\"\",'NGER input 2'!CW235)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE235<>\"\",\"\",'NGER input 2'!CX235)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW235=\"\",\"\",'NGER input 2'!CP235-'NGER input 2'!AW235)","v":""},{"$f":"IF('NGER input 2'!AX235=\"\",\"\",'NGER input 2'!$G235*'NGER input 2'!K235+'NGER input 2'!$H235*'NGER input 2'!T235+'NGER input 2'!$I235*'NGER input 2'!AC235-'NGER input 2'!AX235)","v":""},{"$f":"IF('NGER input 2'!AY235=\"\",\"\",'NGER input 2'!$G235*'NGER input 2'!L235+'NGER input 2'!$H235*'NGER input 2'!U235+'NGER input 2'!$I235*'NGER input 2'!AD235-'NGER input 2'!AY235)","v":""},{"$f":"IF('NGER input 2'!AZ235=\"\",\"\",'NGER input 2'!$G235*'NGER input 2'!M235+'NGER input 2'!$H235*'NGER input 2'!V235+'NGER input 2'!$I235*'NGER input 2'!AE235-'NGER input 2'!AZ235)","v":""},{"$f":"IF('NGER input 2'!BA235=\"\",\"\",'NGER input 2'!$G235*'NGER input 2'!N235+'NGER input 2'!$H235*'NGER input 2'!W235+'NGER input 2'!$I235*'NGER input 2'!AF235-'NGER input 2'!BA235)","v":""},{"$f":"IF('NGER input 2'!BB235=\"\",\"\",'NGER input 2'!$G235*'NGER input 2'!O235+'NGER input 2'!$H235*'NGER input 2'!X235+'NGER input 2'!$I235*'NGER input 2'!AG235-'NGER input 2'!BB235)","v":""},{"$f":"IF('NGER input 2'!BC235=\"\",\"\",'NGER input 2'!$G235*'NGER input 2'!P235+'NGER input 2'!$H235*'NGER input 2'!Y235+'NGER input 2'!$I235*'NGER input 2'!AH235-'NGER input 2'!BC235)","v":""},{"$f":"IF('NGER input 2'!BD235=\"\",\"\",'NGER input 2'!$G235*'NGER input 2'!Q235+'NGER input 2'!$H235*'NGER input 2'!Z235+'NGER input 2'!$I235*'NGER input 2'!AI235-'NGER input 2'!BD235)","v":""},{"$f":"IF('NGER input 2'!BE235=\"\",\"\",'NGER input 2'!$G235*'NGER input 2'!R235+'NGER input 2'!$H235*'NGER input 2'!AA235+'NGER input 2'!$I235*'NGER input 2'!AJ235-'NGER input 2'!BE235)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG235,IF('NGER input 1'!$B$6>1,GG235*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH235,IF('NGER input 1'!$B$6>1,GH235*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI235,IF('NGER input 1'!$B$6>1,GI235*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ235,IF('NGER input 1'!$B$6>1,GJ235*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK235,IF('NGER input 1'!$B$6>1,GK235*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL235,IF('NGER input 1'!$B$6>1,GL235*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM235,IF('NGER input 1'!$B$6>1,GM235*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN235,IF('NGER input 1'!$B$6>1,GN235*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO235,IF('NGER input 1'!$B$6>1,GO235*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP235,IF('NGER input 1'!$B$6>1,GP235*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[232,0,0,0,0,null,{"$f":"IF(OR($F236='Common parameters'!$EQ$8,$F236=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F236='Common parameters'!$EQ$4,$F236='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F236='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F236='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F236='Common parameters'!$EQ$8,$F236=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F236='Common parameters'!$EQ$4,$F236='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F236='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F236='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW236<>\"\",AW236,'NGER input 2'!CP236+((SUM('NGER input 2'!$DH236:$DP236)*'NGER input 2'!CP236)/(SUM('NGER input 2'!$CY236:$DG236))))","v":{"$error":"#N/A"}},{"$f":"IF(AX236<>\"\",AX236,'NGER input 2'!CQ236+((SUM('NGER input 2'!$DH236:$DP236)*'NGER input 2'!CQ236)/(SUM('NGER input 2'!$CY236:$DG236))))","v":{"$error":"#N/A"}},{"$f":"IF(AY236<>\"\",AY236,'NGER input 2'!CR236+((SUM('NGER input 2'!$DH236:$DP236)*'NGER input 2'!CR236)/(SUM('NGER input 2'!$CY236:$DG236))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ236<>\"\",AZ236,'NGER input 2'!CS236+((SUM('NGER input 2'!$DH236:$DP236)*'NGER input 2'!CS236)/(SUM('NGER input 2'!$CY236:$DG236))))","v":{"$error":"#N/A"}},{"$f":"IF(BA236<>\"\",BA236,'NGER input 2'!CT236+((SUM('NGER input 2'!$DH236:$DP236)*'NGER input 2'!CT236)/(SUM('NGER input 2'!$CY236:$DG236))))","v":{"$error":"#N/A"}},{"$f":"IF(BB236<>\"\",BB236,'NGER input 2'!CU236+((SUM('NGER input 2'!$DH236:$DP236)*'NGER input 2'!CU236)/(SUM('NGER input 2'!$CY236:$DG236))))","v":{"$error":"#N/A"}},{"$f":"IF(BC236<>\"\",BC236,'NGER input 2'!CV236+((SUM('NGER input 2'!$DH236:$DP236)*'NGER input 2'!CV236)/(SUM('NGER input 2'!$CY236:$DG236))))","v":{"$error":"#N/A"}},{"$f":"IF(BD236<>\"\",BD236,'NGER input 2'!CW236+((SUM('NGER input 2'!$DH236:$DP236)*'NGER input 2'!CW236)/(SUM('NGER input 2'!$CY236:$DG236))))","v":{"$error":"#N/A"}},{"$f":"IF(BE236<>\"\",BE236,'NGER input 2'!CX236+((SUM('NGER input 2'!$DH236:$DP236)*'NGER input 2'!CX236)/(SUM('NGER input 2'!$CY236:$DG236))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G236*'NGER input 2'!J236+'NGER input 2'!$H236*'NGER input 2'!S236+'NGER input 2'!$I236*'NGER input 2'!AB236","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G236*'NGER input 2'!K236+'NGER input 2'!$H236*'NGER input 2'!T236+'NGER input 2'!$I236*'NGER input 2'!AC236","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G236*'NGER input 2'!L236+'NGER input 2'!$H236*'NGER input 2'!U236+'NGER input 2'!$I236*'NGER input 2'!AD236","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G236*'NGER input 2'!M236+'NGER input 2'!$H236*'NGER input 2'!V236+'NGER input 2'!$I236*'NGER input 2'!AE236","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G236*'NGER input 2'!N236+'NGER input 2'!$H236*'NGER input 2'!W236+'NGER input 2'!$I236*'NGER input 2'!AF236","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G236*'NGER input 2'!O236+'NGER input 2'!$H236*'NGER input 2'!X236+'NGER input 2'!$I236*'NGER input 2'!AG236","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G236*'NGER input 2'!P236+'NGER input 2'!$H236*'NGER input 2'!Y236+'NGER input 2'!$I236*'NGER input 2'!AH236","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G236*'NGER input 2'!Q236+'NGER input 2'!$H236*'NGER input 2'!Z236+'NGER input 2'!$I236*'NGER input 2'!AI236","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G236*'NGER input 2'!R236+'NGER input 2'!$H236*'NGER input 2'!AA236+'NGER input 2'!$I236*'NGER input 2'!AJ236","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW236<>\"\",\"\",'NGER input 2'!CP236)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX236<>\"\",\"\",'NGER input 2'!CQ236)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY236<>\"\",\"\",'NGER input 2'!CR236)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ236<>\"\",\"\",'NGER input 2'!CS236)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA236<>\"\",\"\",'NGER input 2'!CT236)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB236<>\"\",\"\",'NGER input 2'!CU236)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC236<>\"\",\"\",'NGER input 2'!CV236)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD236<>\"\",\"\",'NGER input 2'!CW236)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE236<>\"\",\"\",'NGER input 2'!CX236)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW236=\"\",\"\",'NGER input 2'!CP236-'NGER input 2'!AW236)","v":""},{"$f":"IF('NGER input 2'!AX236=\"\",\"\",'NGER input 2'!$G236*'NGER input 2'!K236+'NGER input 2'!$H236*'NGER input 2'!T236+'NGER input 2'!$I236*'NGER input 2'!AC236-'NGER input 2'!AX236)","v":""},{"$f":"IF('NGER input 2'!AY236=\"\",\"\",'NGER input 2'!$G236*'NGER input 2'!L236+'NGER input 2'!$H236*'NGER input 2'!U236+'NGER input 2'!$I236*'NGER input 2'!AD236-'NGER input 2'!AY236)","v":""},{"$f":"IF('NGER input 2'!AZ236=\"\",\"\",'NGER input 2'!$G236*'NGER input 2'!M236+'NGER input 2'!$H236*'NGER input 2'!V236+'NGER input 2'!$I236*'NGER input 2'!AE236-'NGER input 2'!AZ236)","v":""},{"$f":"IF('NGER input 2'!BA236=\"\",\"\",'NGER input 2'!$G236*'NGER input 2'!N236+'NGER input 2'!$H236*'NGER input 2'!W236+'NGER input 2'!$I236*'NGER input 2'!AF236-'NGER input 2'!BA236)","v":""},{"$f":"IF('NGER input 2'!BB236=\"\",\"\",'NGER input 2'!$G236*'NGER input 2'!O236+'NGER input 2'!$H236*'NGER input 2'!X236+'NGER input 2'!$I236*'NGER input 2'!AG236-'NGER input 2'!BB236)","v":""},{"$f":"IF('NGER input 2'!BC236=\"\",\"\",'NGER input 2'!$G236*'NGER input 2'!P236+'NGER input 2'!$H236*'NGER input 2'!Y236+'NGER input 2'!$I236*'NGER input 2'!AH236-'NGER input 2'!BC236)","v":""},{"$f":"IF('NGER input 2'!BD236=\"\",\"\",'NGER input 2'!$G236*'NGER input 2'!Q236+'NGER input 2'!$H236*'NGER input 2'!Z236+'NGER input 2'!$I236*'NGER input 2'!AI236-'NGER input 2'!BD236)","v":""},{"$f":"IF('NGER input 2'!BE236=\"\",\"\",'NGER input 2'!$G236*'NGER input 2'!R236+'NGER input 2'!$H236*'NGER input 2'!AA236+'NGER input 2'!$I236*'NGER input 2'!AJ236-'NGER input 2'!BE236)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG236,IF('NGER input 1'!$B$6>1,GG236*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH236,IF('NGER input 1'!$B$6>1,GH236*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI236,IF('NGER input 1'!$B$6>1,GI236*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ236,IF('NGER input 1'!$B$6>1,GJ236*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK236,IF('NGER input 1'!$B$6>1,GK236*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL236,IF('NGER input 1'!$B$6>1,GL236*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM236,IF('NGER input 1'!$B$6>1,GM236*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN236,IF('NGER input 1'!$B$6>1,GN236*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO236,IF('NGER input 1'!$B$6>1,GO236*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP236,IF('NGER input 1'!$B$6>1,GP236*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[233,0,0,0,0,null,{"$f":"IF(OR($F237='Common parameters'!$EQ$8,$F237=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F237='Common parameters'!$EQ$4,$F237='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F237='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F237='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F237='Common parameters'!$EQ$8,$F237=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F237='Common parameters'!$EQ$4,$F237='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F237='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F237='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW237<>\"\",AW237,'NGER input 2'!CP237+((SUM('NGER input 2'!$DH237:$DP237)*'NGER input 2'!CP237)/(SUM('NGER input 2'!$CY237:$DG237))))","v":{"$error":"#N/A"}},{"$f":"IF(AX237<>\"\",AX237,'NGER input 2'!CQ237+((SUM('NGER input 2'!$DH237:$DP237)*'NGER input 2'!CQ237)/(SUM('NGER input 2'!$CY237:$DG237))))","v":{"$error":"#N/A"}},{"$f":"IF(AY237<>\"\",AY237,'NGER input 2'!CR237+((SUM('NGER input 2'!$DH237:$DP237)*'NGER input 2'!CR237)/(SUM('NGER input 2'!$CY237:$DG237))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ237<>\"\",AZ237,'NGER input 2'!CS237+((SUM('NGER input 2'!$DH237:$DP237)*'NGER input 2'!CS237)/(SUM('NGER input 2'!$CY237:$DG237))))","v":{"$error":"#N/A"}},{"$f":"IF(BA237<>\"\",BA237,'NGER input 2'!CT237+((SUM('NGER input 2'!$DH237:$DP237)*'NGER input 2'!CT237)/(SUM('NGER input 2'!$CY237:$DG237))))","v":{"$error":"#N/A"}},{"$f":"IF(BB237<>\"\",BB237,'NGER input 2'!CU237+((SUM('NGER input 2'!$DH237:$DP237)*'NGER input 2'!CU237)/(SUM('NGER input 2'!$CY237:$DG237))))","v":{"$error":"#N/A"}},{"$f":"IF(BC237<>\"\",BC237,'NGER input 2'!CV237+((SUM('NGER input 2'!$DH237:$DP237)*'NGER input 2'!CV237)/(SUM('NGER input 2'!$CY237:$DG237))))","v":{"$error":"#N/A"}},{"$f":"IF(BD237<>\"\",BD237,'NGER input 2'!CW237+((SUM('NGER input 2'!$DH237:$DP237)*'NGER input 2'!CW237)/(SUM('NGER input 2'!$CY237:$DG237))))","v":{"$error":"#N/A"}},{"$f":"IF(BE237<>\"\",BE237,'NGER input 2'!CX237+((SUM('NGER input 2'!$DH237:$DP237)*'NGER input 2'!CX237)/(SUM('NGER input 2'!$CY237:$DG237))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G237*'NGER input 2'!J237+'NGER input 2'!$H237*'NGER input 2'!S237+'NGER input 2'!$I237*'NGER input 2'!AB237","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G237*'NGER input 2'!K237+'NGER input 2'!$H237*'NGER input 2'!T237+'NGER input 2'!$I237*'NGER input 2'!AC237","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G237*'NGER input 2'!L237+'NGER input 2'!$H237*'NGER input 2'!U237+'NGER input 2'!$I237*'NGER input 2'!AD237","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G237*'NGER input 2'!M237+'NGER input 2'!$H237*'NGER input 2'!V237+'NGER input 2'!$I237*'NGER input 2'!AE237","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G237*'NGER input 2'!N237+'NGER input 2'!$H237*'NGER input 2'!W237+'NGER input 2'!$I237*'NGER input 2'!AF237","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G237*'NGER input 2'!O237+'NGER input 2'!$H237*'NGER input 2'!X237+'NGER input 2'!$I237*'NGER input 2'!AG237","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G237*'NGER input 2'!P237+'NGER input 2'!$H237*'NGER input 2'!Y237+'NGER input 2'!$I237*'NGER input 2'!AH237","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G237*'NGER input 2'!Q237+'NGER input 2'!$H237*'NGER input 2'!Z237+'NGER input 2'!$I237*'NGER input 2'!AI237","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G237*'NGER input 2'!R237+'NGER input 2'!$H237*'NGER input 2'!AA237+'NGER input 2'!$I237*'NGER input 2'!AJ237","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW237<>\"\",\"\",'NGER input 2'!CP237)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX237<>\"\",\"\",'NGER input 2'!CQ237)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY237<>\"\",\"\",'NGER input 2'!CR237)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ237<>\"\",\"\",'NGER input 2'!CS237)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA237<>\"\",\"\",'NGER input 2'!CT237)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB237<>\"\",\"\",'NGER input 2'!CU237)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC237<>\"\",\"\",'NGER input 2'!CV237)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD237<>\"\",\"\",'NGER input 2'!CW237)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE237<>\"\",\"\",'NGER input 2'!CX237)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW237=\"\",\"\",'NGER input 2'!CP237-'NGER input 2'!AW237)","v":""},{"$f":"IF('NGER input 2'!AX237=\"\",\"\",'NGER input 2'!$G237*'NGER input 2'!K237+'NGER input 2'!$H237*'NGER input 2'!T237+'NGER input 2'!$I237*'NGER input 2'!AC237-'NGER input 2'!AX237)","v":""},{"$f":"IF('NGER input 2'!AY237=\"\",\"\",'NGER input 2'!$G237*'NGER input 2'!L237+'NGER input 2'!$H237*'NGER input 2'!U237+'NGER input 2'!$I237*'NGER input 2'!AD237-'NGER input 2'!AY237)","v":""},{"$f":"IF('NGER input 2'!AZ237=\"\",\"\",'NGER input 2'!$G237*'NGER input 2'!M237+'NGER input 2'!$H237*'NGER input 2'!V237+'NGER input 2'!$I237*'NGER input 2'!AE237-'NGER input 2'!AZ237)","v":""},{"$f":"IF('NGER input 2'!BA237=\"\",\"\",'NGER input 2'!$G237*'NGER input 2'!N237+'NGER input 2'!$H237*'NGER input 2'!W237+'NGER input 2'!$I237*'NGER input 2'!AF237-'NGER input 2'!BA237)","v":""},{"$f":"IF('NGER input 2'!BB237=\"\",\"\",'NGER input 2'!$G237*'NGER input 2'!O237+'NGER input 2'!$H237*'NGER input 2'!X237+'NGER input 2'!$I237*'NGER input 2'!AG237-'NGER input 2'!BB237)","v":""},{"$f":"IF('NGER input 2'!BC237=\"\",\"\",'NGER input 2'!$G237*'NGER input 2'!P237+'NGER input 2'!$H237*'NGER input 2'!Y237+'NGER input 2'!$I237*'NGER input 2'!AH237-'NGER input 2'!BC237)","v":""},{"$f":"IF('NGER input 2'!BD237=\"\",\"\",'NGER input 2'!$G237*'NGER input 2'!Q237+'NGER input 2'!$H237*'NGER input 2'!Z237+'NGER input 2'!$I237*'NGER input 2'!AI237-'NGER input 2'!BD237)","v":""},{"$f":"IF('NGER input 2'!BE237=\"\",\"\",'NGER input 2'!$G237*'NGER input 2'!R237+'NGER input 2'!$H237*'NGER input 2'!AA237+'NGER input 2'!$I237*'NGER input 2'!AJ237-'NGER input 2'!BE237)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG237,IF('NGER input 1'!$B$6>1,GG237*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH237,IF('NGER input 1'!$B$6>1,GH237*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI237,IF('NGER input 1'!$B$6>1,GI237*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ237,IF('NGER input 1'!$B$6>1,GJ237*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK237,IF('NGER input 1'!$B$6>1,GK237*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL237,IF('NGER input 1'!$B$6>1,GL237*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM237,IF('NGER input 1'!$B$6>1,GM237*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN237,IF('NGER input 1'!$B$6>1,GN237*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO237,IF('NGER input 1'!$B$6>1,GO237*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP237,IF('NGER input 1'!$B$6>1,GP237*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[234,0,0,0,0,null,{"$f":"IF(OR($F238='Common parameters'!$EQ$8,$F238=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F238='Common parameters'!$EQ$4,$F238='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F238='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F238='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F238='Common parameters'!$EQ$8,$F238=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F238='Common parameters'!$EQ$4,$F238='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F238='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F238='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW238<>\"\",AW238,'NGER input 2'!CP238+((SUM('NGER input 2'!$DH238:$DP238)*'NGER input 2'!CP238)/(SUM('NGER input 2'!$CY238:$DG238))))","v":{"$error":"#N/A"}},{"$f":"IF(AX238<>\"\",AX238,'NGER input 2'!CQ238+((SUM('NGER input 2'!$DH238:$DP238)*'NGER input 2'!CQ238)/(SUM('NGER input 2'!$CY238:$DG238))))","v":{"$error":"#N/A"}},{"$f":"IF(AY238<>\"\",AY238,'NGER input 2'!CR238+((SUM('NGER input 2'!$DH238:$DP238)*'NGER input 2'!CR238)/(SUM('NGER input 2'!$CY238:$DG238))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ238<>\"\",AZ238,'NGER input 2'!CS238+((SUM('NGER input 2'!$DH238:$DP238)*'NGER input 2'!CS238)/(SUM('NGER input 2'!$CY238:$DG238))))","v":{"$error":"#N/A"}},{"$f":"IF(BA238<>\"\",BA238,'NGER input 2'!CT238+((SUM('NGER input 2'!$DH238:$DP238)*'NGER input 2'!CT238)/(SUM('NGER input 2'!$CY238:$DG238))))","v":{"$error":"#N/A"}},{"$f":"IF(BB238<>\"\",BB238,'NGER input 2'!CU238+((SUM('NGER input 2'!$DH238:$DP238)*'NGER input 2'!CU238)/(SUM('NGER input 2'!$CY238:$DG238))))","v":{"$error":"#N/A"}},{"$f":"IF(BC238<>\"\",BC238,'NGER input 2'!CV238+((SUM('NGER input 2'!$DH238:$DP238)*'NGER input 2'!CV238)/(SUM('NGER input 2'!$CY238:$DG238))))","v":{"$error":"#N/A"}},{"$f":"IF(BD238<>\"\",BD238,'NGER input 2'!CW238+((SUM('NGER input 2'!$DH238:$DP238)*'NGER input 2'!CW238)/(SUM('NGER input 2'!$CY238:$DG238))))","v":{"$error":"#N/A"}},{"$f":"IF(BE238<>\"\",BE238,'NGER input 2'!CX238+((SUM('NGER input 2'!$DH238:$DP238)*'NGER input 2'!CX238)/(SUM('NGER input 2'!$CY238:$DG238))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G238*'NGER input 2'!J238+'NGER input 2'!$H238*'NGER input 2'!S238+'NGER input 2'!$I238*'NGER input 2'!AB238","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G238*'NGER input 2'!K238+'NGER input 2'!$H238*'NGER input 2'!T238+'NGER input 2'!$I238*'NGER input 2'!AC238","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G238*'NGER input 2'!L238+'NGER input 2'!$H238*'NGER input 2'!U238+'NGER input 2'!$I238*'NGER input 2'!AD238","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G238*'NGER input 2'!M238+'NGER input 2'!$H238*'NGER input 2'!V238+'NGER input 2'!$I238*'NGER input 2'!AE238","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G238*'NGER input 2'!N238+'NGER input 2'!$H238*'NGER input 2'!W238+'NGER input 2'!$I238*'NGER input 2'!AF238","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G238*'NGER input 2'!O238+'NGER input 2'!$H238*'NGER input 2'!X238+'NGER input 2'!$I238*'NGER input 2'!AG238","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G238*'NGER input 2'!P238+'NGER input 2'!$H238*'NGER input 2'!Y238+'NGER input 2'!$I238*'NGER input 2'!AH238","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G238*'NGER input 2'!Q238+'NGER input 2'!$H238*'NGER input 2'!Z238+'NGER input 2'!$I238*'NGER input 2'!AI238","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G238*'NGER input 2'!R238+'NGER input 2'!$H238*'NGER input 2'!AA238+'NGER input 2'!$I238*'NGER input 2'!AJ238","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW238<>\"\",\"\",'NGER input 2'!CP238)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX238<>\"\",\"\",'NGER input 2'!CQ238)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY238<>\"\",\"\",'NGER input 2'!CR238)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ238<>\"\",\"\",'NGER input 2'!CS238)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA238<>\"\",\"\",'NGER input 2'!CT238)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB238<>\"\",\"\",'NGER input 2'!CU238)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC238<>\"\",\"\",'NGER input 2'!CV238)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD238<>\"\",\"\",'NGER input 2'!CW238)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE238<>\"\",\"\",'NGER input 2'!CX238)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW238=\"\",\"\",'NGER input 2'!CP238-'NGER input 2'!AW238)","v":""},{"$f":"IF('NGER input 2'!AX238=\"\",\"\",'NGER input 2'!$G238*'NGER input 2'!K238+'NGER input 2'!$H238*'NGER input 2'!T238+'NGER input 2'!$I238*'NGER input 2'!AC238-'NGER input 2'!AX238)","v":""},{"$f":"IF('NGER input 2'!AY238=\"\",\"\",'NGER input 2'!$G238*'NGER input 2'!L238+'NGER input 2'!$H238*'NGER input 2'!U238+'NGER input 2'!$I238*'NGER input 2'!AD238-'NGER input 2'!AY238)","v":""},{"$f":"IF('NGER input 2'!AZ238=\"\",\"\",'NGER input 2'!$G238*'NGER input 2'!M238+'NGER input 2'!$H238*'NGER input 2'!V238+'NGER input 2'!$I238*'NGER input 2'!AE238-'NGER input 2'!AZ238)","v":""},{"$f":"IF('NGER input 2'!BA238=\"\",\"\",'NGER input 2'!$G238*'NGER input 2'!N238+'NGER input 2'!$H238*'NGER input 2'!W238+'NGER input 2'!$I238*'NGER input 2'!AF238-'NGER input 2'!BA238)","v":""},{"$f":"IF('NGER input 2'!BB238=\"\",\"\",'NGER input 2'!$G238*'NGER input 2'!O238+'NGER input 2'!$H238*'NGER input 2'!X238+'NGER input 2'!$I238*'NGER input 2'!AG238-'NGER input 2'!BB238)","v":""},{"$f":"IF('NGER input 2'!BC238=\"\",\"\",'NGER input 2'!$G238*'NGER input 2'!P238+'NGER input 2'!$H238*'NGER input 2'!Y238+'NGER input 2'!$I238*'NGER input 2'!AH238-'NGER input 2'!BC238)","v":""},{"$f":"IF('NGER input 2'!BD238=\"\",\"\",'NGER input 2'!$G238*'NGER input 2'!Q238+'NGER input 2'!$H238*'NGER input 2'!Z238+'NGER input 2'!$I238*'NGER input 2'!AI238-'NGER input 2'!BD238)","v":""},{"$f":"IF('NGER input 2'!BE238=\"\",\"\",'NGER input 2'!$G238*'NGER input 2'!R238+'NGER input 2'!$H238*'NGER input 2'!AA238+'NGER input 2'!$I238*'NGER input 2'!AJ238-'NGER input 2'!BE238)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG238,IF('NGER input 1'!$B$6>1,GG238*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH238,IF('NGER input 1'!$B$6>1,GH238*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI238,IF('NGER input 1'!$B$6>1,GI238*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ238,IF('NGER input 1'!$B$6>1,GJ238*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK238,IF('NGER input 1'!$B$6>1,GK238*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL238,IF('NGER input 1'!$B$6>1,GL238*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM238,IF('NGER input 1'!$B$6>1,GM238*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN238,IF('NGER input 1'!$B$6>1,GN238*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO238,IF('NGER input 1'!$B$6>1,GO238*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP238,IF('NGER input 1'!$B$6>1,GP238*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[235,0,0,0,0,null,{"$f":"IF(OR($F239='Common parameters'!$EQ$8,$F239=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F239='Common parameters'!$EQ$4,$F239='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F239='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F239='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F239='Common parameters'!$EQ$8,$F239=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F239='Common parameters'!$EQ$4,$F239='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F239='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F239='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW239<>\"\",AW239,'NGER input 2'!CP239+((SUM('NGER input 2'!$DH239:$DP239)*'NGER input 2'!CP239)/(SUM('NGER input 2'!$CY239:$DG239))))","v":{"$error":"#N/A"}},{"$f":"IF(AX239<>\"\",AX239,'NGER input 2'!CQ239+((SUM('NGER input 2'!$DH239:$DP239)*'NGER input 2'!CQ239)/(SUM('NGER input 2'!$CY239:$DG239))))","v":{"$error":"#N/A"}},{"$f":"IF(AY239<>\"\",AY239,'NGER input 2'!CR239+((SUM('NGER input 2'!$DH239:$DP239)*'NGER input 2'!CR239)/(SUM('NGER input 2'!$CY239:$DG239))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ239<>\"\",AZ239,'NGER input 2'!CS239+((SUM('NGER input 2'!$DH239:$DP239)*'NGER input 2'!CS239)/(SUM('NGER input 2'!$CY239:$DG239))))","v":{"$error":"#N/A"}},{"$f":"IF(BA239<>\"\",BA239,'NGER input 2'!CT239+((SUM('NGER input 2'!$DH239:$DP239)*'NGER input 2'!CT239)/(SUM('NGER input 2'!$CY239:$DG239))))","v":{"$error":"#N/A"}},{"$f":"IF(BB239<>\"\",BB239,'NGER input 2'!CU239+((SUM('NGER input 2'!$DH239:$DP239)*'NGER input 2'!CU239)/(SUM('NGER input 2'!$CY239:$DG239))))","v":{"$error":"#N/A"}},{"$f":"IF(BC239<>\"\",BC239,'NGER input 2'!CV239+((SUM('NGER input 2'!$DH239:$DP239)*'NGER input 2'!CV239)/(SUM('NGER input 2'!$CY239:$DG239))))","v":{"$error":"#N/A"}},{"$f":"IF(BD239<>\"\",BD239,'NGER input 2'!CW239+((SUM('NGER input 2'!$DH239:$DP239)*'NGER input 2'!CW239)/(SUM('NGER input 2'!$CY239:$DG239))))","v":{"$error":"#N/A"}},{"$f":"IF(BE239<>\"\",BE239,'NGER input 2'!CX239+((SUM('NGER input 2'!$DH239:$DP239)*'NGER input 2'!CX239)/(SUM('NGER input 2'!$CY239:$DG239))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G239*'NGER input 2'!J239+'NGER input 2'!$H239*'NGER input 2'!S239+'NGER input 2'!$I239*'NGER input 2'!AB239","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G239*'NGER input 2'!K239+'NGER input 2'!$H239*'NGER input 2'!T239+'NGER input 2'!$I239*'NGER input 2'!AC239","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G239*'NGER input 2'!L239+'NGER input 2'!$H239*'NGER input 2'!U239+'NGER input 2'!$I239*'NGER input 2'!AD239","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G239*'NGER input 2'!M239+'NGER input 2'!$H239*'NGER input 2'!V239+'NGER input 2'!$I239*'NGER input 2'!AE239","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G239*'NGER input 2'!N239+'NGER input 2'!$H239*'NGER input 2'!W239+'NGER input 2'!$I239*'NGER input 2'!AF239","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G239*'NGER input 2'!O239+'NGER input 2'!$H239*'NGER input 2'!X239+'NGER input 2'!$I239*'NGER input 2'!AG239","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G239*'NGER input 2'!P239+'NGER input 2'!$H239*'NGER input 2'!Y239+'NGER input 2'!$I239*'NGER input 2'!AH239","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G239*'NGER input 2'!Q239+'NGER input 2'!$H239*'NGER input 2'!Z239+'NGER input 2'!$I239*'NGER input 2'!AI239","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G239*'NGER input 2'!R239+'NGER input 2'!$H239*'NGER input 2'!AA239+'NGER input 2'!$I239*'NGER input 2'!AJ239","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW239<>\"\",\"\",'NGER input 2'!CP239)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX239<>\"\",\"\",'NGER input 2'!CQ239)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY239<>\"\",\"\",'NGER input 2'!CR239)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ239<>\"\",\"\",'NGER input 2'!CS239)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA239<>\"\",\"\",'NGER input 2'!CT239)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB239<>\"\",\"\",'NGER input 2'!CU239)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC239<>\"\",\"\",'NGER input 2'!CV239)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD239<>\"\",\"\",'NGER input 2'!CW239)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE239<>\"\",\"\",'NGER input 2'!CX239)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW239=\"\",\"\",'NGER input 2'!CP239-'NGER input 2'!AW239)","v":""},{"$f":"IF('NGER input 2'!AX239=\"\",\"\",'NGER input 2'!$G239*'NGER input 2'!K239+'NGER input 2'!$H239*'NGER input 2'!T239+'NGER input 2'!$I239*'NGER input 2'!AC239-'NGER input 2'!AX239)","v":""},{"$f":"IF('NGER input 2'!AY239=\"\",\"\",'NGER input 2'!$G239*'NGER input 2'!L239+'NGER input 2'!$H239*'NGER input 2'!U239+'NGER input 2'!$I239*'NGER input 2'!AD239-'NGER input 2'!AY239)","v":""},{"$f":"IF('NGER input 2'!AZ239=\"\",\"\",'NGER input 2'!$G239*'NGER input 2'!M239+'NGER input 2'!$H239*'NGER input 2'!V239+'NGER input 2'!$I239*'NGER input 2'!AE239-'NGER input 2'!AZ239)","v":""},{"$f":"IF('NGER input 2'!BA239=\"\",\"\",'NGER input 2'!$G239*'NGER input 2'!N239+'NGER input 2'!$H239*'NGER input 2'!W239+'NGER input 2'!$I239*'NGER input 2'!AF239-'NGER input 2'!BA239)","v":""},{"$f":"IF('NGER input 2'!BB239=\"\",\"\",'NGER input 2'!$G239*'NGER input 2'!O239+'NGER input 2'!$H239*'NGER input 2'!X239+'NGER input 2'!$I239*'NGER input 2'!AG239-'NGER input 2'!BB239)","v":""},{"$f":"IF('NGER input 2'!BC239=\"\",\"\",'NGER input 2'!$G239*'NGER input 2'!P239+'NGER input 2'!$H239*'NGER input 2'!Y239+'NGER input 2'!$I239*'NGER input 2'!AH239-'NGER input 2'!BC239)","v":""},{"$f":"IF('NGER input 2'!BD239=\"\",\"\",'NGER input 2'!$G239*'NGER input 2'!Q239+'NGER input 2'!$H239*'NGER input 2'!Z239+'NGER input 2'!$I239*'NGER input 2'!AI239-'NGER input 2'!BD239)","v":""},{"$f":"IF('NGER input 2'!BE239=\"\",\"\",'NGER input 2'!$G239*'NGER input 2'!R239+'NGER input 2'!$H239*'NGER input 2'!AA239+'NGER input 2'!$I239*'NGER input 2'!AJ239-'NGER input 2'!BE239)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG239,IF('NGER input 1'!$B$6>1,GG239*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH239,IF('NGER input 1'!$B$6>1,GH239*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI239,IF('NGER input 1'!$B$6>1,GI239*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ239,IF('NGER input 1'!$B$6>1,GJ239*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK239,IF('NGER input 1'!$B$6>1,GK239*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL239,IF('NGER input 1'!$B$6>1,GL239*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM239,IF('NGER input 1'!$B$6>1,GM239*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN239,IF('NGER input 1'!$B$6>1,GN239*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO239,IF('NGER input 1'!$B$6>1,GO239*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP239,IF('NGER input 1'!$B$6>1,GP239*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[236,0,0,0,0,null,{"$f":"IF(OR($F240='Common parameters'!$EQ$8,$F240=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F240='Common parameters'!$EQ$4,$F240='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F240='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F240='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F240='Common parameters'!$EQ$8,$F240=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F240='Common parameters'!$EQ$4,$F240='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F240='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F240='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW240<>\"\",AW240,'NGER input 2'!CP240+((SUM('NGER input 2'!$DH240:$DP240)*'NGER input 2'!CP240)/(SUM('NGER input 2'!$CY240:$DG240))))","v":{"$error":"#N/A"}},{"$f":"IF(AX240<>\"\",AX240,'NGER input 2'!CQ240+((SUM('NGER input 2'!$DH240:$DP240)*'NGER input 2'!CQ240)/(SUM('NGER input 2'!$CY240:$DG240))))","v":{"$error":"#N/A"}},{"$f":"IF(AY240<>\"\",AY240,'NGER input 2'!CR240+((SUM('NGER input 2'!$DH240:$DP240)*'NGER input 2'!CR240)/(SUM('NGER input 2'!$CY240:$DG240))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ240<>\"\",AZ240,'NGER input 2'!CS240+((SUM('NGER input 2'!$DH240:$DP240)*'NGER input 2'!CS240)/(SUM('NGER input 2'!$CY240:$DG240))))","v":{"$error":"#N/A"}},{"$f":"IF(BA240<>\"\",BA240,'NGER input 2'!CT240+((SUM('NGER input 2'!$DH240:$DP240)*'NGER input 2'!CT240)/(SUM('NGER input 2'!$CY240:$DG240))))","v":{"$error":"#N/A"}},{"$f":"IF(BB240<>\"\",BB240,'NGER input 2'!CU240+((SUM('NGER input 2'!$DH240:$DP240)*'NGER input 2'!CU240)/(SUM('NGER input 2'!$CY240:$DG240))))","v":{"$error":"#N/A"}},{"$f":"IF(BC240<>\"\",BC240,'NGER input 2'!CV240+((SUM('NGER input 2'!$DH240:$DP240)*'NGER input 2'!CV240)/(SUM('NGER input 2'!$CY240:$DG240))))","v":{"$error":"#N/A"}},{"$f":"IF(BD240<>\"\",BD240,'NGER input 2'!CW240+((SUM('NGER input 2'!$DH240:$DP240)*'NGER input 2'!CW240)/(SUM('NGER input 2'!$CY240:$DG240))))","v":{"$error":"#N/A"}},{"$f":"IF(BE240<>\"\",BE240,'NGER input 2'!CX240+((SUM('NGER input 2'!$DH240:$DP240)*'NGER input 2'!CX240)/(SUM('NGER input 2'!$CY240:$DG240))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G240*'NGER input 2'!J240+'NGER input 2'!$H240*'NGER input 2'!S240+'NGER input 2'!$I240*'NGER input 2'!AB240","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G240*'NGER input 2'!K240+'NGER input 2'!$H240*'NGER input 2'!T240+'NGER input 2'!$I240*'NGER input 2'!AC240","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G240*'NGER input 2'!L240+'NGER input 2'!$H240*'NGER input 2'!U240+'NGER input 2'!$I240*'NGER input 2'!AD240","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G240*'NGER input 2'!M240+'NGER input 2'!$H240*'NGER input 2'!V240+'NGER input 2'!$I240*'NGER input 2'!AE240","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G240*'NGER input 2'!N240+'NGER input 2'!$H240*'NGER input 2'!W240+'NGER input 2'!$I240*'NGER input 2'!AF240","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G240*'NGER input 2'!O240+'NGER input 2'!$H240*'NGER input 2'!X240+'NGER input 2'!$I240*'NGER input 2'!AG240","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G240*'NGER input 2'!P240+'NGER input 2'!$H240*'NGER input 2'!Y240+'NGER input 2'!$I240*'NGER input 2'!AH240","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G240*'NGER input 2'!Q240+'NGER input 2'!$H240*'NGER input 2'!Z240+'NGER input 2'!$I240*'NGER input 2'!AI240","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G240*'NGER input 2'!R240+'NGER input 2'!$H240*'NGER input 2'!AA240+'NGER input 2'!$I240*'NGER input 2'!AJ240","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW240<>\"\",\"\",'NGER input 2'!CP240)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX240<>\"\",\"\",'NGER input 2'!CQ240)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY240<>\"\",\"\",'NGER input 2'!CR240)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ240<>\"\",\"\",'NGER input 2'!CS240)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA240<>\"\",\"\",'NGER input 2'!CT240)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB240<>\"\",\"\",'NGER input 2'!CU240)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC240<>\"\",\"\",'NGER input 2'!CV240)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD240<>\"\",\"\",'NGER input 2'!CW240)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE240<>\"\",\"\",'NGER input 2'!CX240)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW240=\"\",\"\",'NGER input 2'!CP240-'NGER input 2'!AW240)","v":""},{"$f":"IF('NGER input 2'!AX240=\"\",\"\",'NGER input 2'!$G240*'NGER input 2'!K240+'NGER input 2'!$H240*'NGER input 2'!T240+'NGER input 2'!$I240*'NGER input 2'!AC240-'NGER input 2'!AX240)","v":""},{"$f":"IF('NGER input 2'!AY240=\"\",\"\",'NGER input 2'!$G240*'NGER input 2'!L240+'NGER input 2'!$H240*'NGER input 2'!U240+'NGER input 2'!$I240*'NGER input 2'!AD240-'NGER input 2'!AY240)","v":""},{"$f":"IF('NGER input 2'!AZ240=\"\",\"\",'NGER input 2'!$G240*'NGER input 2'!M240+'NGER input 2'!$H240*'NGER input 2'!V240+'NGER input 2'!$I240*'NGER input 2'!AE240-'NGER input 2'!AZ240)","v":""},{"$f":"IF('NGER input 2'!BA240=\"\",\"\",'NGER input 2'!$G240*'NGER input 2'!N240+'NGER input 2'!$H240*'NGER input 2'!W240+'NGER input 2'!$I240*'NGER input 2'!AF240-'NGER input 2'!BA240)","v":""},{"$f":"IF('NGER input 2'!BB240=\"\",\"\",'NGER input 2'!$G240*'NGER input 2'!O240+'NGER input 2'!$H240*'NGER input 2'!X240+'NGER input 2'!$I240*'NGER input 2'!AG240-'NGER input 2'!BB240)","v":""},{"$f":"IF('NGER input 2'!BC240=\"\",\"\",'NGER input 2'!$G240*'NGER input 2'!P240+'NGER input 2'!$H240*'NGER input 2'!Y240+'NGER input 2'!$I240*'NGER input 2'!AH240-'NGER input 2'!BC240)","v":""},{"$f":"IF('NGER input 2'!BD240=\"\",\"\",'NGER input 2'!$G240*'NGER input 2'!Q240+'NGER input 2'!$H240*'NGER input 2'!Z240+'NGER input 2'!$I240*'NGER input 2'!AI240-'NGER input 2'!BD240)","v":""},{"$f":"IF('NGER input 2'!BE240=\"\",\"\",'NGER input 2'!$G240*'NGER input 2'!R240+'NGER input 2'!$H240*'NGER input 2'!AA240+'NGER input 2'!$I240*'NGER input 2'!AJ240-'NGER input 2'!BE240)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG240,IF('NGER input 1'!$B$6>1,GG240*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH240,IF('NGER input 1'!$B$6>1,GH240*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI240,IF('NGER input 1'!$B$6>1,GI240*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ240,IF('NGER input 1'!$B$6>1,GJ240*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK240,IF('NGER input 1'!$B$6>1,GK240*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL240,IF('NGER input 1'!$B$6>1,GL240*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM240,IF('NGER input 1'!$B$6>1,GM240*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN240,IF('NGER input 1'!$B$6>1,GN240*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO240,IF('NGER input 1'!$B$6>1,GO240*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP240,IF('NGER input 1'!$B$6>1,GP240*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[237,0,0,0,0,null,{"$f":"IF(OR($F241='Common parameters'!$EQ$8,$F241=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F241='Common parameters'!$EQ$4,$F241='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F241='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F241='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F241='Common parameters'!$EQ$8,$F241=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F241='Common parameters'!$EQ$4,$F241='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F241='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F241='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW241<>\"\",AW241,'NGER input 2'!CP241+((SUM('NGER input 2'!$DH241:$DP241)*'NGER input 2'!CP241)/(SUM('NGER input 2'!$CY241:$DG241))))","v":{"$error":"#N/A"}},{"$f":"IF(AX241<>\"\",AX241,'NGER input 2'!CQ241+((SUM('NGER input 2'!$DH241:$DP241)*'NGER input 2'!CQ241)/(SUM('NGER input 2'!$CY241:$DG241))))","v":{"$error":"#N/A"}},{"$f":"IF(AY241<>\"\",AY241,'NGER input 2'!CR241+((SUM('NGER input 2'!$DH241:$DP241)*'NGER input 2'!CR241)/(SUM('NGER input 2'!$CY241:$DG241))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ241<>\"\",AZ241,'NGER input 2'!CS241+((SUM('NGER input 2'!$DH241:$DP241)*'NGER input 2'!CS241)/(SUM('NGER input 2'!$CY241:$DG241))))","v":{"$error":"#N/A"}},{"$f":"IF(BA241<>\"\",BA241,'NGER input 2'!CT241+((SUM('NGER input 2'!$DH241:$DP241)*'NGER input 2'!CT241)/(SUM('NGER input 2'!$CY241:$DG241))))","v":{"$error":"#N/A"}},{"$f":"IF(BB241<>\"\",BB241,'NGER input 2'!CU241+((SUM('NGER input 2'!$DH241:$DP241)*'NGER input 2'!CU241)/(SUM('NGER input 2'!$CY241:$DG241))))","v":{"$error":"#N/A"}},{"$f":"IF(BC241<>\"\",BC241,'NGER input 2'!CV241+((SUM('NGER input 2'!$DH241:$DP241)*'NGER input 2'!CV241)/(SUM('NGER input 2'!$CY241:$DG241))))","v":{"$error":"#N/A"}},{"$f":"IF(BD241<>\"\",BD241,'NGER input 2'!CW241+((SUM('NGER input 2'!$DH241:$DP241)*'NGER input 2'!CW241)/(SUM('NGER input 2'!$CY241:$DG241))))","v":{"$error":"#N/A"}},{"$f":"IF(BE241<>\"\",BE241,'NGER input 2'!CX241+((SUM('NGER input 2'!$DH241:$DP241)*'NGER input 2'!CX241)/(SUM('NGER input 2'!$CY241:$DG241))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G241*'NGER input 2'!J241+'NGER input 2'!$H241*'NGER input 2'!S241+'NGER input 2'!$I241*'NGER input 2'!AB241","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G241*'NGER input 2'!K241+'NGER input 2'!$H241*'NGER input 2'!T241+'NGER input 2'!$I241*'NGER input 2'!AC241","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G241*'NGER input 2'!L241+'NGER input 2'!$H241*'NGER input 2'!U241+'NGER input 2'!$I241*'NGER input 2'!AD241","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G241*'NGER input 2'!M241+'NGER input 2'!$H241*'NGER input 2'!V241+'NGER input 2'!$I241*'NGER input 2'!AE241","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G241*'NGER input 2'!N241+'NGER input 2'!$H241*'NGER input 2'!W241+'NGER input 2'!$I241*'NGER input 2'!AF241","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G241*'NGER input 2'!O241+'NGER input 2'!$H241*'NGER input 2'!X241+'NGER input 2'!$I241*'NGER input 2'!AG241","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G241*'NGER input 2'!P241+'NGER input 2'!$H241*'NGER input 2'!Y241+'NGER input 2'!$I241*'NGER input 2'!AH241","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G241*'NGER input 2'!Q241+'NGER input 2'!$H241*'NGER input 2'!Z241+'NGER input 2'!$I241*'NGER input 2'!AI241","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G241*'NGER input 2'!R241+'NGER input 2'!$H241*'NGER input 2'!AA241+'NGER input 2'!$I241*'NGER input 2'!AJ241","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW241<>\"\",\"\",'NGER input 2'!CP241)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX241<>\"\",\"\",'NGER input 2'!CQ241)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY241<>\"\",\"\",'NGER input 2'!CR241)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ241<>\"\",\"\",'NGER input 2'!CS241)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA241<>\"\",\"\",'NGER input 2'!CT241)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB241<>\"\",\"\",'NGER input 2'!CU241)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC241<>\"\",\"\",'NGER input 2'!CV241)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD241<>\"\",\"\",'NGER input 2'!CW241)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE241<>\"\",\"\",'NGER input 2'!CX241)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW241=\"\",\"\",'NGER input 2'!CP241-'NGER input 2'!AW241)","v":""},{"$f":"IF('NGER input 2'!AX241=\"\",\"\",'NGER input 2'!$G241*'NGER input 2'!K241+'NGER input 2'!$H241*'NGER input 2'!T241+'NGER input 2'!$I241*'NGER input 2'!AC241-'NGER input 2'!AX241)","v":""},{"$f":"IF('NGER input 2'!AY241=\"\",\"\",'NGER input 2'!$G241*'NGER input 2'!L241+'NGER input 2'!$H241*'NGER input 2'!U241+'NGER input 2'!$I241*'NGER input 2'!AD241-'NGER input 2'!AY241)","v":""},{"$f":"IF('NGER input 2'!AZ241=\"\",\"\",'NGER input 2'!$G241*'NGER input 2'!M241+'NGER input 2'!$H241*'NGER input 2'!V241+'NGER input 2'!$I241*'NGER input 2'!AE241-'NGER input 2'!AZ241)","v":""},{"$f":"IF('NGER input 2'!BA241=\"\",\"\",'NGER input 2'!$G241*'NGER input 2'!N241+'NGER input 2'!$H241*'NGER input 2'!W241+'NGER input 2'!$I241*'NGER input 2'!AF241-'NGER input 2'!BA241)","v":""},{"$f":"IF('NGER input 2'!BB241=\"\",\"\",'NGER input 2'!$G241*'NGER input 2'!O241+'NGER input 2'!$H241*'NGER input 2'!X241+'NGER input 2'!$I241*'NGER input 2'!AG241-'NGER input 2'!BB241)","v":""},{"$f":"IF('NGER input 2'!BC241=\"\",\"\",'NGER input 2'!$G241*'NGER input 2'!P241+'NGER input 2'!$H241*'NGER input 2'!Y241+'NGER input 2'!$I241*'NGER input 2'!AH241-'NGER input 2'!BC241)","v":""},{"$f":"IF('NGER input 2'!BD241=\"\",\"\",'NGER input 2'!$G241*'NGER input 2'!Q241+'NGER input 2'!$H241*'NGER input 2'!Z241+'NGER input 2'!$I241*'NGER input 2'!AI241-'NGER input 2'!BD241)","v":""},{"$f":"IF('NGER input 2'!BE241=\"\",\"\",'NGER input 2'!$G241*'NGER input 2'!R241+'NGER input 2'!$H241*'NGER input 2'!AA241+'NGER input 2'!$I241*'NGER input 2'!AJ241-'NGER input 2'!BE241)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG241,IF('NGER input 1'!$B$6>1,GG241*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH241,IF('NGER input 1'!$B$6>1,GH241*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI241,IF('NGER input 1'!$B$6>1,GI241*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ241,IF('NGER input 1'!$B$6>1,GJ241*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK241,IF('NGER input 1'!$B$6>1,GK241*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL241,IF('NGER input 1'!$B$6>1,GL241*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM241,IF('NGER input 1'!$B$6>1,GM241*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN241,IF('NGER input 1'!$B$6>1,GN241*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO241,IF('NGER input 1'!$B$6>1,GO241*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP241,IF('NGER input 1'!$B$6>1,GP241*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[238,0,0,0,0,null,{"$f":"IF(OR($F242='Common parameters'!$EQ$8,$F242=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F242='Common parameters'!$EQ$4,$F242='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F242='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F242='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F242='Common parameters'!$EQ$8,$F242=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F242='Common parameters'!$EQ$4,$F242='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F242='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F242='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW242<>\"\",AW242,'NGER input 2'!CP242+((SUM('NGER input 2'!$DH242:$DP242)*'NGER input 2'!CP242)/(SUM('NGER input 2'!$CY242:$DG242))))","v":{"$error":"#N/A"}},{"$f":"IF(AX242<>\"\",AX242,'NGER input 2'!CQ242+((SUM('NGER input 2'!$DH242:$DP242)*'NGER input 2'!CQ242)/(SUM('NGER input 2'!$CY242:$DG242))))","v":{"$error":"#N/A"}},{"$f":"IF(AY242<>\"\",AY242,'NGER input 2'!CR242+((SUM('NGER input 2'!$DH242:$DP242)*'NGER input 2'!CR242)/(SUM('NGER input 2'!$CY242:$DG242))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ242<>\"\",AZ242,'NGER input 2'!CS242+((SUM('NGER input 2'!$DH242:$DP242)*'NGER input 2'!CS242)/(SUM('NGER input 2'!$CY242:$DG242))))","v":{"$error":"#N/A"}},{"$f":"IF(BA242<>\"\",BA242,'NGER input 2'!CT242+((SUM('NGER input 2'!$DH242:$DP242)*'NGER input 2'!CT242)/(SUM('NGER input 2'!$CY242:$DG242))))","v":{"$error":"#N/A"}},{"$f":"IF(BB242<>\"\",BB242,'NGER input 2'!CU242+((SUM('NGER input 2'!$DH242:$DP242)*'NGER input 2'!CU242)/(SUM('NGER input 2'!$CY242:$DG242))))","v":{"$error":"#N/A"}},{"$f":"IF(BC242<>\"\",BC242,'NGER input 2'!CV242+((SUM('NGER input 2'!$DH242:$DP242)*'NGER input 2'!CV242)/(SUM('NGER input 2'!$CY242:$DG242))))","v":{"$error":"#N/A"}},{"$f":"IF(BD242<>\"\",BD242,'NGER input 2'!CW242+((SUM('NGER input 2'!$DH242:$DP242)*'NGER input 2'!CW242)/(SUM('NGER input 2'!$CY242:$DG242))))","v":{"$error":"#N/A"}},{"$f":"IF(BE242<>\"\",BE242,'NGER input 2'!CX242+((SUM('NGER input 2'!$DH242:$DP242)*'NGER input 2'!CX242)/(SUM('NGER input 2'!$CY242:$DG242))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G242*'NGER input 2'!J242+'NGER input 2'!$H242*'NGER input 2'!S242+'NGER input 2'!$I242*'NGER input 2'!AB242","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G242*'NGER input 2'!K242+'NGER input 2'!$H242*'NGER input 2'!T242+'NGER input 2'!$I242*'NGER input 2'!AC242","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G242*'NGER input 2'!L242+'NGER input 2'!$H242*'NGER input 2'!U242+'NGER input 2'!$I242*'NGER input 2'!AD242","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G242*'NGER input 2'!M242+'NGER input 2'!$H242*'NGER input 2'!V242+'NGER input 2'!$I242*'NGER input 2'!AE242","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G242*'NGER input 2'!N242+'NGER input 2'!$H242*'NGER input 2'!W242+'NGER input 2'!$I242*'NGER input 2'!AF242","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G242*'NGER input 2'!O242+'NGER input 2'!$H242*'NGER input 2'!X242+'NGER input 2'!$I242*'NGER input 2'!AG242","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G242*'NGER input 2'!P242+'NGER input 2'!$H242*'NGER input 2'!Y242+'NGER input 2'!$I242*'NGER input 2'!AH242","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G242*'NGER input 2'!Q242+'NGER input 2'!$H242*'NGER input 2'!Z242+'NGER input 2'!$I242*'NGER input 2'!AI242","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G242*'NGER input 2'!R242+'NGER input 2'!$H242*'NGER input 2'!AA242+'NGER input 2'!$I242*'NGER input 2'!AJ242","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW242<>\"\",\"\",'NGER input 2'!CP242)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX242<>\"\",\"\",'NGER input 2'!CQ242)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY242<>\"\",\"\",'NGER input 2'!CR242)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ242<>\"\",\"\",'NGER input 2'!CS242)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA242<>\"\",\"\",'NGER input 2'!CT242)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB242<>\"\",\"\",'NGER input 2'!CU242)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC242<>\"\",\"\",'NGER input 2'!CV242)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD242<>\"\",\"\",'NGER input 2'!CW242)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE242<>\"\",\"\",'NGER input 2'!CX242)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW242=\"\",\"\",'NGER input 2'!CP242-'NGER input 2'!AW242)","v":""},{"$f":"IF('NGER input 2'!AX242=\"\",\"\",'NGER input 2'!$G242*'NGER input 2'!K242+'NGER input 2'!$H242*'NGER input 2'!T242+'NGER input 2'!$I242*'NGER input 2'!AC242-'NGER input 2'!AX242)","v":""},{"$f":"IF('NGER input 2'!AY242=\"\",\"\",'NGER input 2'!$G242*'NGER input 2'!L242+'NGER input 2'!$H242*'NGER input 2'!U242+'NGER input 2'!$I242*'NGER input 2'!AD242-'NGER input 2'!AY242)","v":""},{"$f":"IF('NGER input 2'!AZ242=\"\",\"\",'NGER input 2'!$G242*'NGER input 2'!M242+'NGER input 2'!$H242*'NGER input 2'!V242+'NGER input 2'!$I242*'NGER input 2'!AE242-'NGER input 2'!AZ242)","v":""},{"$f":"IF('NGER input 2'!BA242=\"\",\"\",'NGER input 2'!$G242*'NGER input 2'!N242+'NGER input 2'!$H242*'NGER input 2'!W242+'NGER input 2'!$I242*'NGER input 2'!AF242-'NGER input 2'!BA242)","v":""},{"$f":"IF('NGER input 2'!BB242=\"\",\"\",'NGER input 2'!$G242*'NGER input 2'!O242+'NGER input 2'!$H242*'NGER input 2'!X242+'NGER input 2'!$I242*'NGER input 2'!AG242-'NGER input 2'!BB242)","v":""},{"$f":"IF('NGER input 2'!BC242=\"\",\"\",'NGER input 2'!$G242*'NGER input 2'!P242+'NGER input 2'!$H242*'NGER input 2'!Y242+'NGER input 2'!$I242*'NGER input 2'!AH242-'NGER input 2'!BC242)","v":""},{"$f":"IF('NGER input 2'!BD242=\"\",\"\",'NGER input 2'!$G242*'NGER input 2'!Q242+'NGER input 2'!$H242*'NGER input 2'!Z242+'NGER input 2'!$I242*'NGER input 2'!AI242-'NGER input 2'!BD242)","v":""},{"$f":"IF('NGER input 2'!BE242=\"\",\"\",'NGER input 2'!$G242*'NGER input 2'!R242+'NGER input 2'!$H242*'NGER input 2'!AA242+'NGER input 2'!$I242*'NGER input 2'!AJ242-'NGER input 2'!BE242)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG242,IF('NGER input 1'!$B$6>1,GG242*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH242,IF('NGER input 1'!$B$6>1,GH242*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI242,IF('NGER input 1'!$B$6>1,GI242*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ242,IF('NGER input 1'!$B$6>1,GJ242*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK242,IF('NGER input 1'!$B$6>1,GK242*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL242,IF('NGER input 1'!$B$6>1,GL242*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM242,IF('NGER input 1'!$B$6>1,GM242*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN242,IF('NGER input 1'!$B$6>1,GN242*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO242,IF('NGER input 1'!$B$6>1,GO242*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP242,IF('NGER input 1'!$B$6>1,GP242*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[239,0,0,0,0,null,{"$f":"IF(OR($F243='Common parameters'!$EQ$8,$F243=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F243='Common parameters'!$EQ$4,$F243='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F243='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F243='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F243='Common parameters'!$EQ$8,$F243=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F243='Common parameters'!$EQ$4,$F243='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F243='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F243='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW243<>\"\",AW243,'NGER input 2'!CP243+((SUM('NGER input 2'!$DH243:$DP243)*'NGER input 2'!CP243)/(SUM('NGER input 2'!$CY243:$DG243))))","v":{"$error":"#N/A"}},{"$f":"IF(AX243<>\"\",AX243,'NGER input 2'!CQ243+((SUM('NGER input 2'!$DH243:$DP243)*'NGER input 2'!CQ243)/(SUM('NGER input 2'!$CY243:$DG243))))","v":{"$error":"#N/A"}},{"$f":"IF(AY243<>\"\",AY243,'NGER input 2'!CR243+((SUM('NGER input 2'!$DH243:$DP243)*'NGER input 2'!CR243)/(SUM('NGER input 2'!$CY243:$DG243))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ243<>\"\",AZ243,'NGER input 2'!CS243+((SUM('NGER input 2'!$DH243:$DP243)*'NGER input 2'!CS243)/(SUM('NGER input 2'!$CY243:$DG243))))","v":{"$error":"#N/A"}},{"$f":"IF(BA243<>\"\",BA243,'NGER input 2'!CT243+((SUM('NGER input 2'!$DH243:$DP243)*'NGER input 2'!CT243)/(SUM('NGER input 2'!$CY243:$DG243))))","v":{"$error":"#N/A"}},{"$f":"IF(BB243<>\"\",BB243,'NGER input 2'!CU243+((SUM('NGER input 2'!$DH243:$DP243)*'NGER input 2'!CU243)/(SUM('NGER input 2'!$CY243:$DG243))))","v":{"$error":"#N/A"}},{"$f":"IF(BC243<>\"\",BC243,'NGER input 2'!CV243+((SUM('NGER input 2'!$DH243:$DP243)*'NGER input 2'!CV243)/(SUM('NGER input 2'!$CY243:$DG243))))","v":{"$error":"#N/A"}},{"$f":"IF(BD243<>\"\",BD243,'NGER input 2'!CW243+((SUM('NGER input 2'!$DH243:$DP243)*'NGER input 2'!CW243)/(SUM('NGER input 2'!$CY243:$DG243))))","v":{"$error":"#N/A"}},{"$f":"IF(BE243<>\"\",BE243,'NGER input 2'!CX243+((SUM('NGER input 2'!$DH243:$DP243)*'NGER input 2'!CX243)/(SUM('NGER input 2'!$CY243:$DG243))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G243*'NGER input 2'!J243+'NGER input 2'!$H243*'NGER input 2'!S243+'NGER input 2'!$I243*'NGER input 2'!AB243","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G243*'NGER input 2'!K243+'NGER input 2'!$H243*'NGER input 2'!T243+'NGER input 2'!$I243*'NGER input 2'!AC243","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G243*'NGER input 2'!L243+'NGER input 2'!$H243*'NGER input 2'!U243+'NGER input 2'!$I243*'NGER input 2'!AD243","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G243*'NGER input 2'!M243+'NGER input 2'!$H243*'NGER input 2'!V243+'NGER input 2'!$I243*'NGER input 2'!AE243","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G243*'NGER input 2'!N243+'NGER input 2'!$H243*'NGER input 2'!W243+'NGER input 2'!$I243*'NGER input 2'!AF243","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G243*'NGER input 2'!O243+'NGER input 2'!$H243*'NGER input 2'!X243+'NGER input 2'!$I243*'NGER input 2'!AG243","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G243*'NGER input 2'!P243+'NGER input 2'!$H243*'NGER input 2'!Y243+'NGER input 2'!$I243*'NGER input 2'!AH243","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G243*'NGER input 2'!Q243+'NGER input 2'!$H243*'NGER input 2'!Z243+'NGER input 2'!$I243*'NGER input 2'!AI243","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G243*'NGER input 2'!R243+'NGER input 2'!$H243*'NGER input 2'!AA243+'NGER input 2'!$I243*'NGER input 2'!AJ243","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW243<>\"\",\"\",'NGER input 2'!CP243)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX243<>\"\",\"\",'NGER input 2'!CQ243)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY243<>\"\",\"\",'NGER input 2'!CR243)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ243<>\"\",\"\",'NGER input 2'!CS243)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA243<>\"\",\"\",'NGER input 2'!CT243)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB243<>\"\",\"\",'NGER input 2'!CU243)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC243<>\"\",\"\",'NGER input 2'!CV243)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD243<>\"\",\"\",'NGER input 2'!CW243)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE243<>\"\",\"\",'NGER input 2'!CX243)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW243=\"\",\"\",'NGER input 2'!CP243-'NGER input 2'!AW243)","v":""},{"$f":"IF('NGER input 2'!AX243=\"\",\"\",'NGER input 2'!$G243*'NGER input 2'!K243+'NGER input 2'!$H243*'NGER input 2'!T243+'NGER input 2'!$I243*'NGER input 2'!AC243-'NGER input 2'!AX243)","v":""},{"$f":"IF('NGER input 2'!AY243=\"\",\"\",'NGER input 2'!$G243*'NGER input 2'!L243+'NGER input 2'!$H243*'NGER input 2'!U243+'NGER input 2'!$I243*'NGER input 2'!AD243-'NGER input 2'!AY243)","v":""},{"$f":"IF('NGER input 2'!AZ243=\"\",\"\",'NGER input 2'!$G243*'NGER input 2'!M243+'NGER input 2'!$H243*'NGER input 2'!V243+'NGER input 2'!$I243*'NGER input 2'!AE243-'NGER input 2'!AZ243)","v":""},{"$f":"IF('NGER input 2'!BA243=\"\",\"\",'NGER input 2'!$G243*'NGER input 2'!N243+'NGER input 2'!$H243*'NGER input 2'!W243+'NGER input 2'!$I243*'NGER input 2'!AF243-'NGER input 2'!BA243)","v":""},{"$f":"IF('NGER input 2'!BB243=\"\",\"\",'NGER input 2'!$G243*'NGER input 2'!O243+'NGER input 2'!$H243*'NGER input 2'!X243+'NGER input 2'!$I243*'NGER input 2'!AG243-'NGER input 2'!BB243)","v":""},{"$f":"IF('NGER input 2'!BC243=\"\",\"\",'NGER input 2'!$G243*'NGER input 2'!P243+'NGER input 2'!$H243*'NGER input 2'!Y243+'NGER input 2'!$I243*'NGER input 2'!AH243-'NGER input 2'!BC243)","v":""},{"$f":"IF('NGER input 2'!BD243=\"\",\"\",'NGER input 2'!$G243*'NGER input 2'!Q243+'NGER input 2'!$H243*'NGER input 2'!Z243+'NGER input 2'!$I243*'NGER input 2'!AI243-'NGER input 2'!BD243)","v":""},{"$f":"IF('NGER input 2'!BE243=\"\",\"\",'NGER input 2'!$G243*'NGER input 2'!R243+'NGER input 2'!$H243*'NGER input 2'!AA243+'NGER input 2'!$I243*'NGER input 2'!AJ243-'NGER input 2'!BE243)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG243,IF('NGER input 1'!$B$6>1,GG243*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH243,IF('NGER input 1'!$B$6>1,GH243*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI243,IF('NGER input 1'!$B$6>1,GI243*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ243,IF('NGER input 1'!$B$6>1,GJ243*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK243,IF('NGER input 1'!$B$6>1,GK243*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL243,IF('NGER input 1'!$B$6>1,GL243*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM243,IF('NGER input 1'!$B$6>1,GM243*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN243,IF('NGER input 1'!$B$6>1,GN243*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO243,IF('NGER input 1'!$B$6>1,GO243*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP243,IF('NGER input 1'!$B$6>1,GP243*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[240,0,0,0,0,null,{"$f":"IF(OR($F244='Common parameters'!$EQ$8,$F244=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F244='Common parameters'!$EQ$4,$F244='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F244='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F244='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F244='Common parameters'!$EQ$8,$F244=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F244='Common parameters'!$EQ$4,$F244='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F244='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F244='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW244<>\"\",AW244,'NGER input 2'!CP244+((SUM('NGER input 2'!$DH244:$DP244)*'NGER input 2'!CP244)/(SUM('NGER input 2'!$CY244:$DG244))))","v":{"$error":"#N/A"}},{"$f":"IF(AX244<>\"\",AX244,'NGER input 2'!CQ244+((SUM('NGER input 2'!$DH244:$DP244)*'NGER input 2'!CQ244)/(SUM('NGER input 2'!$CY244:$DG244))))","v":{"$error":"#N/A"}},{"$f":"IF(AY244<>\"\",AY244,'NGER input 2'!CR244+((SUM('NGER input 2'!$DH244:$DP244)*'NGER input 2'!CR244)/(SUM('NGER input 2'!$CY244:$DG244))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ244<>\"\",AZ244,'NGER input 2'!CS244+((SUM('NGER input 2'!$DH244:$DP244)*'NGER input 2'!CS244)/(SUM('NGER input 2'!$CY244:$DG244))))","v":{"$error":"#N/A"}},{"$f":"IF(BA244<>\"\",BA244,'NGER input 2'!CT244+((SUM('NGER input 2'!$DH244:$DP244)*'NGER input 2'!CT244)/(SUM('NGER input 2'!$CY244:$DG244))))","v":{"$error":"#N/A"}},{"$f":"IF(BB244<>\"\",BB244,'NGER input 2'!CU244+((SUM('NGER input 2'!$DH244:$DP244)*'NGER input 2'!CU244)/(SUM('NGER input 2'!$CY244:$DG244))))","v":{"$error":"#N/A"}},{"$f":"IF(BC244<>\"\",BC244,'NGER input 2'!CV244+((SUM('NGER input 2'!$DH244:$DP244)*'NGER input 2'!CV244)/(SUM('NGER input 2'!$CY244:$DG244))))","v":{"$error":"#N/A"}},{"$f":"IF(BD244<>\"\",BD244,'NGER input 2'!CW244+((SUM('NGER input 2'!$DH244:$DP244)*'NGER input 2'!CW244)/(SUM('NGER input 2'!$CY244:$DG244))))","v":{"$error":"#N/A"}},{"$f":"IF(BE244<>\"\",BE244,'NGER input 2'!CX244+((SUM('NGER input 2'!$DH244:$DP244)*'NGER input 2'!CX244)/(SUM('NGER input 2'!$CY244:$DG244))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G244*'NGER input 2'!J244+'NGER input 2'!$H244*'NGER input 2'!S244+'NGER input 2'!$I244*'NGER input 2'!AB244","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G244*'NGER input 2'!K244+'NGER input 2'!$H244*'NGER input 2'!T244+'NGER input 2'!$I244*'NGER input 2'!AC244","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G244*'NGER input 2'!L244+'NGER input 2'!$H244*'NGER input 2'!U244+'NGER input 2'!$I244*'NGER input 2'!AD244","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G244*'NGER input 2'!M244+'NGER input 2'!$H244*'NGER input 2'!V244+'NGER input 2'!$I244*'NGER input 2'!AE244","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G244*'NGER input 2'!N244+'NGER input 2'!$H244*'NGER input 2'!W244+'NGER input 2'!$I244*'NGER input 2'!AF244","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G244*'NGER input 2'!O244+'NGER input 2'!$H244*'NGER input 2'!X244+'NGER input 2'!$I244*'NGER input 2'!AG244","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G244*'NGER input 2'!P244+'NGER input 2'!$H244*'NGER input 2'!Y244+'NGER input 2'!$I244*'NGER input 2'!AH244","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G244*'NGER input 2'!Q244+'NGER input 2'!$H244*'NGER input 2'!Z244+'NGER input 2'!$I244*'NGER input 2'!AI244","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G244*'NGER input 2'!R244+'NGER input 2'!$H244*'NGER input 2'!AA244+'NGER input 2'!$I244*'NGER input 2'!AJ244","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW244<>\"\",\"\",'NGER input 2'!CP244)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX244<>\"\",\"\",'NGER input 2'!CQ244)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY244<>\"\",\"\",'NGER input 2'!CR244)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ244<>\"\",\"\",'NGER input 2'!CS244)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA244<>\"\",\"\",'NGER input 2'!CT244)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB244<>\"\",\"\",'NGER input 2'!CU244)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC244<>\"\",\"\",'NGER input 2'!CV244)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD244<>\"\",\"\",'NGER input 2'!CW244)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE244<>\"\",\"\",'NGER input 2'!CX244)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW244=\"\",\"\",'NGER input 2'!CP244-'NGER input 2'!AW244)","v":""},{"$f":"IF('NGER input 2'!AX244=\"\",\"\",'NGER input 2'!$G244*'NGER input 2'!K244+'NGER input 2'!$H244*'NGER input 2'!T244+'NGER input 2'!$I244*'NGER input 2'!AC244-'NGER input 2'!AX244)","v":""},{"$f":"IF('NGER input 2'!AY244=\"\",\"\",'NGER input 2'!$G244*'NGER input 2'!L244+'NGER input 2'!$H244*'NGER input 2'!U244+'NGER input 2'!$I244*'NGER input 2'!AD244-'NGER input 2'!AY244)","v":""},{"$f":"IF('NGER input 2'!AZ244=\"\",\"\",'NGER input 2'!$G244*'NGER input 2'!M244+'NGER input 2'!$H244*'NGER input 2'!V244+'NGER input 2'!$I244*'NGER input 2'!AE244-'NGER input 2'!AZ244)","v":""},{"$f":"IF('NGER input 2'!BA244=\"\",\"\",'NGER input 2'!$G244*'NGER input 2'!N244+'NGER input 2'!$H244*'NGER input 2'!W244+'NGER input 2'!$I244*'NGER input 2'!AF244-'NGER input 2'!BA244)","v":""},{"$f":"IF('NGER input 2'!BB244=\"\",\"\",'NGER input 2'!$G244*'NGER input 2'!O244+'NGER input 2'!$H244*'NGER input 2'!X244+'NGER input 2'!$I244*'NGER input 2'!AG244-'NGER input 2'!BB244)","v":""},{"$f":"IF('NGER input 2'!BC244=\"\",\"\",'NGER input 2'!$G244*'NGER input 2'!P244+'NGER input 2'!$H244*'NGER input 2'!Y244+'NGER input 2'!$I244*'NGER input 2'!AH244-'NGER input 2'!BC244)","v":""},{"$f":"IF('NGER input 2'!BD244=\"\",\"\",'NGER input 2'!$G244*'NGER input 2'!Q244+'NGER input 2'!$H244*'NGER input 2'!Z244+'NGER input 2'!$I244*'NGER input 2'!AI244-'NGER input 2'!BD244)","v":""},{"$f":"IF('NGER input 2'!BE244=\"\",\"\",'NGER input 2'!$G244*'NGER input 2'!R244+'NGER input 2'!$H244*'NGER input 2'!AA244+'NGER input 2'!$I244*'NGER input 2'!AJ244-'NGER input 2'!BE244)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG244,IF('NGER input 1'!$B$6>1,GG244*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH244,IF('NGER input 1'!$B$6>1,GH244*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI244,IF('NGER input 1'!$B$6>1,GI244*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ244,IF('NGER input 1'!$B$6>1,GJ244*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK244,IF('NGER input 1'!$B$6>1,GK244*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL244,IF('NGER input 1'!$B$6>1,GL244*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM244,IF('NGER input 1'!$B$6>1,GM244*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN244,IF('NGER input 1'!$B$6>1,GN244*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO244,IF('NGER input 1'!$B$6>1,GO244*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP244,IF('NGER input 1'!$B$6>1,GP244*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[241,0,0,0,0,null,{"$f":"IF(OR($F245='Common parameters'!$EQ$8,$F245=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F245='Common parameters'!$EQ$4,$F245='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F245='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F245='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F245='Common parameters'!$EQ$8,$F245=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F245='Common parameters'!$EQ$4,$F245='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F245='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F245='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW245<>\"\",AW245,'NGER input 2'!CP245+((SUM('NGER input 2'!$DH245:$DP245)*'NGER input 2'!CP245)/(SUM('NGER input 2'!$CY245:$DG245))))","v":{"$error":"#N/A"}},{"$f":"IF(AX245<>\"\",AX245,'NGER input 2'!CQ245+((SUM('NGER input 2'!$DH245:$DP245)*'NGER input 2'!CQ245)/(SUM('NGER input 2'!$CY245:$DG245))))","v":{"$error":"#N/A"}},{"$f":"IF(AY245<>\"\",AY245,'NGER input 2'!CR245+((SUM('NGER input 2'!$DH245:$DP245)*'NGER input 2'!CR245)/(SUM('NGER input 2'!$CY245:$DG245))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ245<>\"\",AZ245,'NGER input 2'!CS245+((SUM('NGER input 2'!$DH245:$DP245)*'NGER input 2'!CS245)/(SUM('NGER input 2'!$CY245:$DG245))))","v":{"$error":"#N/A"}},{"$f":"IF(BA245<>\"\",BA245,'NGER input 2'!CT245+((SUM('NGER input 2'!$DH245:$DP245)*'NGER input 2'!CT245)/(SUM('NGER input 2'!$CY245:$DG245))))","v":{"$error":"#N/A"}},{"$f":"IF(BB245<>\"\",BB245,'NGER input 2'!CU245+((SUM('NGER input 2'!$DH245:$DP245)*'NGER input 2'!CU245)/(SUM('NGER input 2'!$CY245:$DG245))))","v":{"$error":"#N/A"}},{"$f":"IF(BC245<>\"\",BC245,'NGER input 2'!CV245+((SUM('NGER input 2'!$DH245:$DP245)*'NGER input 2'!CV245)/(SUM('NGER input 2'!$CY245:$DG245))))","v":{"$error":"#N/A"}},{"$f":"IF(BD245<>\"\",BD245,'NGER input 2'!CW245+((SUM('NGER input 2'!$DH245:$DP245)*'NGER input 2'!CW245)/(SUM('NGER input 2'!$CY245:$DG245))))","v":{"$error":"#N/A"}},{"$f":"IF(BE245<>\"\",BE245,'NGER input 2'!CX245+((SUM('NGER input 2'!$DH245:$DP245)*'NGER input 2'!CX245)/(SUM('NGER input 2'!$CY245:$DG245))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G245*'NGER input 2'!J245+'NGER input 2'!$H245*'NGER input 2'!S245+'NGER input 2'!$I245*'NGER input 2'!AB245","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G245*'NGER input 2'!K245+'NGER input 2'!$H245*'NGER input 2'!T245+'NGER input 2'!$I245*'NGER input 2'!AC245","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G245*'NGER input 2'!L245+'NGER input 2'!$H245*'NGER input 2'!U245+'NGER input 2'!$I245*'NGER input 2'!AD245","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G245*'NGER input 2'!M245+'NGER input 2'!$H245*'NGER input 2'!V245+'NGER input 2'!$I245*'NGER input 2'!AE245","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G245*'NGER input 2'!N245+'NGER input 2'!$H245*'NGER input 2'!W245+'NGER input 2'!$I245*'NGER input 2'!AF245","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G245*'NGER input 2'!O245+'NGER input 2'!$H245*'NGER input 2'!X245+'NGER input 2'!$I245*'NGER input 2'!AG245","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G245*'NGER input 2'!P245+'NGER input 2'!$H245*'NGER input 2'!Y245+'NGER input 2'!$I245*'NGER input 2'!AH245","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G245*'NGER input 2'!Q245+'NGER input 2'!$H245*'NGER input 2'!Z245+'NGER input 2'!$I245*'NGER input 2'!AI245","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G245*'NGER input 2'!R245+'NGER input 2'!$H245*'NGER input 2'!AA245+'NGER input 2'!$I245*'NGER input 2'!AJ245","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW245<>\"\",\"\",'NGER input 2'!CP245)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX245<>\"\",\"\",'NGER input 2'!CQ245)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY245<>\"\",\"\",'NGER input 2'!CR245)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ245<>\"\",\"\",'NGER input 2'!CS245)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA245<>\"\",\"\",'NGER input 2'!CT245)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB245<>\"\",\"\",'NGER input 2'!CU245)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC245<>\"\",\"\",'NGER input 2'!CV245)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD245<>\"\",\"\",'NGER input 2'!CW245)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE245<>\"\",\"\",'NGER input 2'!CX245)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW245=\"\",\"\",'NGER input 2'!CP245-'NGER input 2'!AW245)","v":""},{"$f":"IF('NGER input 2'!AX245=\"\",\"\",'NGER input 2'!$G245*'NGER input 2'!K245+'NGER input 2'!$H245*'NGER input 2'!T245+'NGER input 2'!$I245*'NGER input 2'!AC245-'NGER input 2'!AX245)","v":""},{"$f":"IF('NGER input 2'!AY245=\"\",\"\",'NGER input 2'!$G245*'NGER input 2'!L245+'NGER input 2'!$H245*'NGER input 2'!U245+'NGER input 2'!$I245*'NGER input 2'!AD245-'NGER input 2'!AY245)","v":""},{"$f":"IF('NGER input 2'!AZ245=\"\",\"\",'NGER input 2'!$G245*'NGER input 2'!M245+'NGER input 2'!$H245*'NGER input 2'!V245+'NGER input 2'!$I245*'NGER input 2'!AE245-'NGER input 2'!AZ245)","v":""},{"$f":"IF('NGER input 2'!BA245=\"\",\"\",'NGER input 2'!$G245*'NGER input 2'!N245+'NGER input 2'!$H245*'NGER input 2'!W245+'NGER input 2'!$I245*'NGER input 2'!AF245-'NGER input 2'!BA245)","v":""},{"$f":"IF('NGER input 2'!BB245=\"\",\"\",'NGER input 2'!$G245*'NGER input 2'!O245+'NGER input 2'!$H245*'NGER input 2'!X245+'NGER input 2'!$I245*'NGER input 2'!AG245-'NGER input 2'!BB245)","v":""},{"$f":"IF('NGER input 2'!BC245=\"\",\"\",'NGER input 2'!$G245*'NGER input 2'!P245+'NGER input 2'!$H245*'NGER input 2'!Y245+'NGER input 2'!$I245*'NGER input 2'!AH245-'NGER input 2'!BC245)","v":""},{"$f":"IF('NGER input 2'!BD245=\"\",\"\",'NGER input 2'!$G245*'NGER input 2'!Q245+'NGER input 2'!$H245*'NGER input 2'!Z245+'NGER input 2'!$I245*'NGER input 2'!AI245-'NGER input 2'!BD245)","v":""},{"$f":"IF('NGER input 2'!BE245=\"\",\"\",'NGER input 2'!$G245*'NGER input 2'!R245+'NGER input 2'!$H245*'NGER input 2'!AA245+'NGER input 2'!$I245*'NGER input 2'!AJ245-'NGER input 2'!BE245)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG245,IF('NGER input 1'!$B$6>1,GG245*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH245,IF('NGER input 1'!$B$6>1,GH245*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI245,IF('NGER input 1'!$B$6>1,GI245*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ245,IF('NGER input 1'!$B$6>1,GJ245*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK245,IF('NGER input 1'!$B$6>1,GK245*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL245,IF('NGER input 1'!$B$6>1,GL245*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM245,IF('NGER input 1'!$B$6>1,GM245*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN245,IF('NGER input 1'!$B$6>1,GN245*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO245,IF('NGER input 1'!$B$6>1,GO245*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP245,IF('NGER input 1'!$B$6>1,GP245*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[242,0,0,0,0,null,{"$f":"IF(OR($F246='Common parameters'!$EQ$8,$F246=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F246='Common parameters'!$EQ$4,$F246='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F246='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F246='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F246='Common parameters'!$EQ$8,$F246=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F246='Common parameters'!$EQ$4,$F246='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F246='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F246='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW246<>\"\",AW246,'NGER input 2'!CP246+((SUM('NGER input 2'!$DH246:$DP246)*'NGER input 2'!CP246)/(SUM('NGER input 2'!$CY246:$DG246))))","v":{"$error":"#N/A"}},{"$f":"IF(AX246<>\"\",AX246,'NGER input 2'!CQ246+((SUM('NGER input 2'!$DH246:$DP246)*'NGER input 2'!CQ246)/(SUM('NGER input 2'!$CY246:$DG246))))","v":{"$error":"#N/A"}},{"$f":"IF(AY246<>\"\",AY246,'NGER input 2'!CR246+((SUM('NGER input 2'!$DH246:$DP246)*'NGER input 2'!CR246)/(SUM('NGER input 2'!$CY246:$DG246))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ246<>\"\",AZ246,'NGER input 2'!CS246+((SUM('NGER input 2'!$DH246:$DP246)*'NGER input 2'!CS246)/(SUM('NGER input 2'!$CY246:$DG246))))","v":{"$error":"#N/A"}},{"$f":"IF(BA246<>\"\",BA246,'NGER input 2'!CT246+((SUM('NGER input 2'!$DH246:$DP246)*'NGER input 2'!CT246)/(SUM('NGER input 2'!$CY246:$DG246))))","v":{"$error":"#N/A"}},{"$f":"IF(BB246<>\"\",BB246,'NGER input 2'!CU246+((SUM('NGER input 2'!$DH246:$DP246)*'NGER input 2'!CU246)/(SUM('NGER input 2'!$CY246:$DG246))))","v":{"$error":"#N/A"}},{"$f":"IF(BC246<>\"\",BC246,'NGER input 2'!CV246+((SUM('NGER input 2'!$DH246:$DP246)*'NGER input 2'!CV246)/(SUM('NGER input 2'!$CY246:$DG246))))","v":{"$error":"#N/A"}},{"$f":"IF(BD246<>\"\",BD246,'NGER input 2'!CW246+((SUM('NGER input 2'!$DH246:$DP246)*'NGER input 2'!CW246)/(SUM('NGER input 2'!$CY246:$DG246))))","v":{"$error":"#N/A"}},{"$f":"IF(BE246<>\"\",BE246,'NGER input 2'!CX246+((SUM('NGER input 2'!$DH246:$DP246)*'NGER input 2'!CX246)/(SUM('NGER input 2'!$CY246:$DG246))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G246*'NGER input 2'!J246+'NGER input 2'!$H246*'NGER input 2'!S246+'NGER input 2'!$I246*'NGER input 2'!AB246","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G246*'NGER input 2'!K246+'NGER input 2'!$H246*'NGER input 2'!T246+'NGER input 2'!$I246*'NGER input 2'!AC246","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G246*'NGER input 2'!L246+'NGER input 2'!$H246*'NGER input 2'!U246+'NGER input 2'!$I246*'NGER input 2'!AD246","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G246*'NGER input 2'!M246+'NGER input 2'!$H246*'NGER input 2'!V246+'NGER input 2'!$I246*'NGER input 2'!AE246","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G246*'NGER input 2'!N246+'NGER input 2'!$H246*'NGER input 2'!W246+'NGER input 2'!$I246*'NGER input 2'!AF246","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G246*'NGER input 2'!O246+'NGER input 2'!$H246*'NGER input 2'!X246+'NGER input 2'!$I246*'NGER input 2'!AG246","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G246*'NGER input 2'!P246+'NGER input 2'!$H246*'NGER input 2'!Y246+'NGER input 2'!$I246*'NGER input 2'!AH246","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G246*'NGER input 2'!Q246+'NGER input 2'!$H246*'NGER input 2'!Z246+'NGER input 2'!$I246*'NGER input 2'!AI246","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G246*'NGER input 2'!R246+'NGER input 2'!$H246*'NGER input 2'!AA246+'NGER input 2'!$I246*'NGER input 2'!AJ246","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW246<>\"\",\"\",'NGER input 2'!CP246)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX246<>\"\",\"\",'NGER input 2'!CQ246)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY246<>\"\",\"\",'NGER input 2'!CR246)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ246<>\"\",\"\",'NGER input 2'!CS246)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA246<>\"\",\"\",'NGER input 2'!CT246)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB246<>\"\",\"\",'NGER input 2'!CU246)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC246<>\"\",\"\",'NGER input 2'!CV246)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD246<>\"\",\"\",'NGER input 2'!CW246)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE246<>\"\",\"\",'NGER input 2'!CX246)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW246=\"\",\"\",'NGER input 2'!CP246-'NGER input 2'!AW246)","v":""},{"$f":"IF('NGER input 2'!AX246=\"\",\"\",'NGER input 2'!$G246*'NGER input 2'!K246+'NGER input 2'!$H246*'NGER input 2'!T246+'NGER input 2'!$I246*'NGER input 2'!AC246-'NGER input 2'!AX246)","v":""},{"$f":"IF('NGER input 2'!AY246=\"\",\"\",'NGER input 2'!$G246*'NGER input 2'!L246+'NGER input 2'!$H246*'NGER input 2'!U246+'NGER input 2'!$I246*'NGER input 2'!AD246-'NGER input 2'!AY246)","v":""},{"$f":"IF('NGER input 2'!AZ246=\"\",\"\",'NGER input 2'!$G246*'NGER input 2'!M246+'NGER input 2'!$H246*'NGER input 2'!V246+'NGER input 2'!$I246*'NGER input 2'!AE246-'NGER input 2'!AZ246)","v":""},{"$f":"IF('NGER input 2'!BA246=\"\",\"\",'NGER input 2'!$G246*'NGER input 2'!N246+'NGER input 2'!$H246*'NGER input 2'!W246+'NGER input 2'!$I246*'NGER input 2'!AF246-'NGER input 2'!BA246)","v":""},{"$f":"IF('NGER input 2'!BB246=\"\",\"\",'NGER input 2'!$G246*'NGER input 2'!O246+'NGER input 2'!$H246*'NGER input 2'!X246+'NGER input 2'!$I246*'NGER input 2'!AG246-'NGER input 2'!BB246)","v":""},{"$f":"IF('NGER input 2'!BC246=\"\",\"\",'NGER input 2'!$G246*'NGER input 2'!P246+'NGER input 2'!$H246*'NGER input 2'!Y246+'NGER input 2'!$I246*'NGER input 2'!AH246-'NGER input 2'!BC246)","v":""},{"$f":"IF('NGER input 2'!BD246=\"\",\"\",'NGER input 2'!$G246*'NGER input 2'!Q246+'NGER input 2'!$H246*'NGER input 2'!Z246+'NGER input 2'!$I246*'NGER input 2'!AI246-'NGER input 2'!BD246)","v":""},{"$f":"IF('NGER input 2'!BE246=\"\",\"\",'NGER input 2'!$G246*'NGER input 2'!R246+'NGER input 2'!$H246*'NGER input 2'!AA246+'NGER input 2'!$I246*'NGER input 2'!AJ246-'NGER input 2'!BE246)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG246,IF('NGER input 1'!$B$6>1,GG246*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH246,IF('NGER input 1'!$B$6>1,GH246*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI246,IF('NGER input 1'!$B$6>1,GI246*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ246,IF('NGER input 1'!$B$6>1,GJ246*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK246,IF('NGER input 1'!$B$6>1,GK246*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL246,IF('NGER input 1'!$B$6>1,GL246*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM246,IF('NGER input 1'!$B$6>1,GM246*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN246,IF('NGER input 1'!$B$6>1,GN246*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO246,IF('NGER input 1'!$B$6>1,GO246*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP246,IF('NGER input 1'!$B$6>1,GP246*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[243,0,0,0,0,null,{"$f":"IF(OR($F247='Common parameters'!$EQ$8,$F247=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F247='Common parameters'!$EQ$4,$F247='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F247='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F247='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F247='Common parameters'!$EQ$8,$F247=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F247='Common parameters'!$EQ$4,$F247='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F247='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F247='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW247<>\"\",AW247,'NGER input 2'!CP247+((SUM('NGER input 2'!$DH247:$DP247)*'NGER input 2'!CP247)/(SUM('NGER input 2'!$CY247:$DG247))))","v":{"$error":"#N/A"}},{"$f":"IF(AX247<>\"\",AX247,'NGER input 2'!CQ247+((SUM('NGER input 2'!$DH247:$DP247)*'NGER input 2'!CQ247)/(SUM('NGER input 2'!$CY247:$DG247))))","v":{"$error":"#N/A"}},{"$f":"IF(AY247<>\"\",AY247,'NGER input 2'!CR247+((SUM('NGER input 2'!$DH247:$DP247)*'NGER input 2'!CR247)/(SUM('NGER input 2'!$CY247:$DG247))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ247<>\"\",AZ247,'NGER input 2'!CS247+((SUM('NGER input 2'!$DH247:$DP247)*'NGER input 2'!CS247)/(SUM('NGER input 2'!$CY247:$DG247))))","v":{"$error":"#N/A"}},{"$f":"IF(BA247<>\"\",BA247,'NGER input 2'!CT247+((SUM('NGER input 2'!$DH247:$DP247)*'NGER input 2'!CT247)/(SUM('NGER input 2'!$CY247:$DG247))))","v":{"$error":"#N/A"}},{"$f":"IF(BB247<>\"\",BB247,'NGER input 2'!CU247+((SUM('NGER input 2'!$DH247:$DP247)*'NGER input 2'!CU247)/(SUM('NGER input 2'!$CY247:$DG247))))","v":{"$error":"#N/A"}},{"$f":"IF(BC247<>\"\",BC247,'NGER input 2'!CV247+((SUM('NGER input 2'!$DH247:$DP247)*'NGER input 2'!CV247)/(SUM('NGER input 2'!$CY247:$DG247))))","v":{"$error":"#N/A"}},{"$f":"IF(BD247<>\"\",BD247,'NGER input 2'!CW247+((SUM('NGER input 2'!$DH247:$DP247)*'NGER input 2'!CW247)/(SUM('NGER input 2'!$CY247:$DG247))))","v":{"$error":"#N/A"}},{"$f":"IF(BE247<>\"\",BE247,'NGER input 2'!CX247+((SUM('NGER input 2'!$DH247:$DP247)*'NGER input 2'!CX247)/(SUM('NGER input 2'!$CY247:$DG247))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G247*'NGER input 2'!J247+'NGER input 2'!$H247*'NGER input 2'!S247+'NGER input 2'!$I247*'NGER input 2'!AB247","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G247*'NGER input 2'!K247+'NGER input 2'!$H247*'NGER input 2'!T247+'NGER input 2'!$I247*'NGER input 2'!AC247","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G247*'NGER input 2'!L247+'NGER input 2'!$H247*'NGER input 2'!U247+'NGER input 2'!$I247*'NGER input 2'!AD247","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G247*'NGER input 2'!M247+'NGER input 2'!$H247*'NGER input 2'!V247+'NGER input 2'!$I247*'NGER input 2'!AE247","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G247*'NGER input 2'!N247+'NGER input 2'!$H247*'NGER input 2'!W247+'NGER input 2'!$I247*'NGER input 2'!AF247","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G247*'NGER input 2'!O247+'NGER input 2'!$H247*'NGER input 2'!X247+'NGER input 2'!$I247*'NGER input 2'!AG247","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G247*'NGER input 2'!P247+'NGER input 2'!$H247*'NGER input 2'!Y247+'NGER input 2'!$I247*'NGER input 2'!AH247","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G247*'NGER input 2'!Q247+'NGER input 2'!$H247*'NGER input 2'!Z247+'NGER input 2'!$I247*'NGER input 2'!AI247","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G247*'NGER input 2'!R247+'NGER input 2'!$H247*'NGER input 2'!AA247+'NGER input 2'!$I247*'NGER input 2'!AJ247","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW247<>\"\",\"\",'NGER input 2'!CP247)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX247<>\"\",\"\",'NGER input 2'!CQ247)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY247<>\"\",\"\",'NGER input 2'!CR247)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ247<>\"\",\"\",'NGER input 2'!CS247)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA247<>\"\",\"\",'NGER input 2'!CT247)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB247<>\"\",\"\",'NGER input 2'!CU247)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC247<>\"\",\"\",'NGER input 2'!CV247)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD247<>\"\",\"\",'NGER input 2'!CW247)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE247<>\"\",\"\",'NGER input 2'!CX247)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW247=\"\",\"\",'NGER input 2'!CP247-'NGER input 2'!AW247)","v":""},{"$f":"IF('NGER input 2'!AX247=\"\",\"\",'NGER input 2'!$G247*'NGER input 2'!K247+'NGER input 2'!$H247*'NGER input 2'!T247+'NGER input 2'!$I247*'NGER input 2'!AC247-'NGER input 2'!AX247)","v":""},{"$f":"IF('NGER input 2'!AY247=\"\",\"\",'NGER input 2'!$G247*'NGER input 2'!L247+'NGER input 2'!$H247*'NGER input 2'!U247+'NGER input 2'!$I247*'NGER input 2'!AD247-'NGER input 2'!AY247)","v":""},{"$f":"IF('NGER input 2'!AZ247=\"\",\"\",'NGER input 2'!$G247*'NGER input 2'!M247+'NGER input 2'!$H247*'NGER input 2'!V247+'NGER input 2'!$I247*'NGER input 2'!AE247-'NGER input 2'!AZ247)","v":""},{"$f":"IF('NGER input 2'!BA247=\"\",\"\",'NGER input 2'!$G247*'NGER input 2'!N247+'NGER input 2'!$H247*'NGER input 2'!W247+'NGER input 2'!$I247*'NGER input 2'!AF247-'NGER input 2'!BA247)","v":""},{"$f":"IF('NGER input 2'!BB247=\"\",\"\",'NGER input 2'!$G247*'NGER input 2'!O247+'NGER input 2'!$H247*'NGER input 2'!X247+'NGER input 2'!$I247*'NGER input 2'!AG247-'NGER input 2'!BB247)","v":""},{"$f":"IF('NGER input 2'!BC247=\"\",\"\",'NGER input 2'!$G247*'NGER input 2'!P247+'NGER input 2'!$H247*'NGER input 2'!Y247+'NGER input 2'!$I247*'NGER input 2'!AH247-'NGER input 2'!BC247)","v":""},{"$f":"IF('NGER input 2'!BD247=\"\",\"\",'NGER input 2'!$G247*'NGER input 2'!Q247+'NGER input 2'!$H247*'NGER input 2'!Z247+'NGER input 2'!$I247*'NGER input 2'!AI247-'NGER input 2'!BD247)","v":""},{"$f":"IF('NGER input 2'!BE247=\"\",\"\",'NGER input 2'!$G247*'NGER input 2'!R247+'NGER input 2'!$H247*'NGER input 2'!AA247+'NGER input 2'!$I247*'NGER input 2'!AJ247-'NGER input 2'!BE247)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG247,IF('NGER input 1'!$B$6>1,GG247*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH247,IF('NGER input 1'!$B$6>1,GH247*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI247,IF('NGER input 1'!$B$6>1,GI247*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ247,IF('NGER input 1'!$B$6>1,GJ247*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK247,IF('NGER input 1'!$B$6>1,GK247*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL247,IF('NGER input 1'!$B$6>1,GL247*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM247,IF('NGER input 1'!$B$6>1,GM247*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN247,IF('NGER input 1'!$B$6>1,GN247*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO247,IF('NGER input 1'!$B$6>1,GO247*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP247,IF('NGER input 1'!$B$6>1,GP247*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[244,0,0,0,0,null,{"$f":"IF(OR($F248='Common parameters'!$EQ$8,$F248=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F248='Common parameters'!$EQ$4,$F248='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F248='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F248='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F248='Common parameters'!$EQ$8,$F248=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F248='Common parameters'!$EQ$4,$F248='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F248='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F248='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW248<>\"\",AW248,'NGER input 2'!CP248+((SUM('NGER input 2'!$DH248:$DP248)*'NGER input 2'!CP248)/(SUM('NGER input 2'!$CY248:$DG248))))","v":{"$error":"#N/A"}},{"$f":"IF(AX248<>\"\",AX248,'NGER input 2'!CQ248+((SUM('NGER input 2'!$DH248:$DP248)*'NGER input 2'!CQ248)/(SUM('NGER input 2'!$CY248:$DG248))))","v":{"$error":"#N/A"}},{"$f":"IF(AY248<>\"\",AY248,'NGER input 2'!CR248+((SUM('NGER input 2'!$DH248:$DP248)*'NGER input 2'!CR248)/(SUM('NGER input 2'!$CY248:$DG248))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ248<>\"\",AZ248,'NGER input 2'!CS248+((SUM('NGER input 2'!$DH248:$DP248)*'NGER input 2'!CS248)/(SUM('NGER input 2'!$CY248:$DG248))))","v":{"$error":"#N/A"}},{"$f":"IF(BA248<>\"\",BA248,'NGER input 2'!CT248+((SUM('NGER input 2'!$DH248:$DP248)*'NGER input 2'!CT248)/(SUM('NGER input 2'!$CY248:$DG248))))","v":{"$error":"#N/A"}},{"$f":"IF(BB248<>\"\",BB248,'NGER input 2'!CU248+((SUM('NGER input 2'!$DH248:$DP248)*'NGER input 2'!CU248)/(SUM('NGER input 2'!$CY248:$DG248))))","v":{"$error":"#N/A"}},{"$f":"IF(BC248<>\"\",BC248,'NGER input 2'!CV248+((SUM('NGER input 2'!$DH248:$DP248)*'NGER input 2'!CV248)/(SUM('NGER input 2'!$CY248:$DG248))))","v":{"$error":"#N/A"}},{"$f":"IF(BD248<>\"\",BD248,'NGER input 2'!CW248+((SUM('NGER input 2'!$DH248:$DP248)*'NGER input 2'!CW248)/(SUM('NGER input 2'!$CY248:$DG248))))","v":{"$error":"#N/A"}},{"$f":"IF(BE248<>\"\",BE248,'NGER input 2'!CX248+((SUM('NGER input 2'!$DH248:$DP248)*'NGER input 2'!CX248)/(SUM('NGER input 2'!$CY248:$DG248))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G248*'NGER input 2'!J248+'NGER input 2'!$H248*'NGER input 2'!S248+'NGER input 2'!$I248*'NGER input 2'!AB248","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G248*'NGER input 2'!K248+'NGER input 2'!$H248*'NGER input 2'!T248+'NGER input 2'!$I248*'NGER input 2'!AC248","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G248*'NGER input 2'!L248+'NGER input 2'!$H248*'NGER input 2'!U248+'NGER input 2'!$I248*'NGER input 2'!AD248","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G248*'NGER input 2'!M248+'NGER input 2'!$H248*'NGER input 2'!V248+'NGER input 2'!$I248*'NGER input 2'!AE248","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G248*'NGER input 2'!N248+'NGER input 2'!$H248*'NGER input 2'!W248+'NGER input 2'!$I248*'NGER input 2'!AF248","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G248*'NGER input 2'!O248+'NGER input 2'!$H248*'NGER input 2'!X248+'NGER input 2'!$I248*'NGER input 2'!AG248","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G248*'NGER input 2'!P248+'NGER input 2'!$H248*'NGER input 2'!Y248+'NGER input 2'!$I248*'NGER input 2'!AH248","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G248*'NGER input 2'!Q248+'NGER input 2'!$H248*'NGER input 2'!Z248+'NGER input 2'!$I248*'NGER input 2'!AI248","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G248*'NGER input 2'!R248+'NGER input 2'!$H248*'NGER input 2'!AA248+'NGER input 2'!$I248*'NGER input 2'!AJ248","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW248<>\"\",\"\",'NGER input 2'!CP248)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX248<>\"\",\"\",'NGER input 2'!CQ248)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY248<>\"\",\"\",'NGER input 2'!CR248)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ248<>\"\",\"\",'NGER input 2'!CS248)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA248<>\"\",\"\",'NGER input 2'!CT248)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB248<>\"\",\"\",'NGER input 2'!CU248)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC248<>\"\",\"\",'NGER input 2'!CV248)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD248<>\"\",\"\",'NGER input 2'!CW248)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE248<>\"\",\"\",'NGER input 2'!CX248)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW248=\"\",\"\",'NGER input 2'!CP248-'NGER input 2'!AW248)","v":""},{"$f":"IF('NGER input 2'!AX248=\"\",\"\",'NGER input 2'!$G248*'NGER input 2'!K248+'NGER input 2'!$H248*'NGER input 2'!T248+'NGER input 2'!$I248*'NGER input 2'!AC248-'NGER input 2'!AX248)","v":""},{"$f":"IF('NGER input 2'!AY248=\"\",\"\",'NGER input 2'!$G248*'NGER input 2'!L248+'NGER input 2'!$H248*'NGER input 2'!U248+'NGER input 2'!$I248*'NGER input 2'!AD248-'NGER input 2'!AY248)","v":""},{"$f":"IF('NGER input 2'!AZ248=\"\",\"\",'NGER input 2'!$G248*'NGER input 2'!M248+'NGER input 2'!$H248*'NGER input 2'!V248+'NGER input 2'!$I248*'NGER input 2'!AE248-'NGER input 2'!AZ248)","v":""},{"$f":"IF('NGER input 2'!BA248=\"\",\"\",'NGER input 2'!$G248*'NGER input 2'!N248+'NGER input 2'!$H248*'NGER input 2'!W248+'NGER input 2'!$I248*'NGER input 2'!AF248-'NGER input 2'!BA248)","v":""},{"$f":"IF('NGER input 2'!BB248=\"\",\"\",'NGER input 2'!$G248*'NGER input 2'!O248+'NGER input 2'!$H248*'NGER input 2'!X248+'NGER input 2'!$I248*'NGER input 2'!AG248-'NGER input 2'!BB248)","v":""},{"$f":"IF('NGER input 2'!BC248=\"\",\"\",'NGER input 2'!$G248*'NGER input 2'!P248+'NGER input 2'!$H248*'NGER input 2'!Y248+'NGER input 2'!$I248*'NGER input 2'!AH248-'NGER input 2'!BC248)","v":""},{"$f":"IF('NGER input 2'!BD248=\"\",\"\",'NGER input 2'!$G248*'NGER input 2'!Q248+'NGER input 2'!$H248*'NGER input 2'!Z248+'NGER input 2'!$I248*'NGER input 2'!AI248-'NGER input 2'!BD248)","v":""},{"$f":"IF('NGER input 2'!BE248=\"\",\"\",'NGER input 2'!$G248*'NGER input 2'!R248+'NGER input 2'!$H248*'NGER input 2'!AA248+'NGER input 2'!$I248*'NGER input 2'!AJ248-'NGER input 2'!BE248)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG248,IF('NGER input 1'!$B$6>1,GG248*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH248,IF('NGER input 1'!$B$6>1,GH248*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI248,IF('NGER input 1'!$B$6>1,GI248*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ248,IF('NGER input 1'!$B$6>1,GJ248*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK248,IF('NGER input 1'!$B$6>1,GK248*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL248,IF('NGER input 1'!$B$6>1,GL248*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM248,IF('NGER input 1'!$B$6>1,GM248*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN248,IF('NGER input 1'!$B$6>1,GN248*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO248,IF('NGER input 1'!$B$6>1,GO248*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP248,IF('NGER input 1'!$B$6>1,GP248*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[245,0,0,0,0,null,{"$f":"IF(OR($F249='Common parameters'!$EQ$8,$F249=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F249='Common parameters'!$EQ$4,$F249='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F249='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F249='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F249='Common parameters'!$EQ$8,$F249=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F249='Common parameters'!$EQ$4,$F249='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F249='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F249='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW249<>\"\",AW249,'NGER input 2'!CP249+((SUM('NGER input 2'!$DH249:$DP249)*'NGER input 2'!CP249)/(SUM('NGER input 2'!$CY249:$DG249))))","v":{"$error":"#N/A"}},{"$f":"IF(AX249<>\"\",AX249,'NGER input 2'!CQ249+((SUM('NGER input 2'!$DH249:$DP249)*'NGER input 2'!CQ249)/(SUM('NGER input 2'!$CY249:$DG249))))","v":{"$error":"#N/A"}},{"$f":"IF(AY249<>\"\",AY249,'NGER input 2'!CR249+((SUM('NGER input 2'!$DH249:$DP249)*'NGER input 2'!CR249)/(SUM('NGER input 2'!$CY249:$DG249))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ249<>\"\",AZ249,'NGER input 2'!CS249+((SUM('NGER input 2'!$DH249:$DP249)*'NGER input 2'!CS249)/(SUM('NGER input 2'!$CY249:$DG249))))","v":{"$error":"#N/A"}},{"$f":"IF(BA249<>\"\",BA249,'NGER input 2'!CT249+((SUM('NGER input 2'!$DH249:$DP249)*'NGER input 2'!CT249)/(SUM('NGER input 2'!$CY249:$DG249))))","v":{"$error":"#N/A"}},{"$f":"IF(BB249<>\"\",BB249,'NGER input 2'!CU249+((SUM('NGER input 2'!$DH249:$DP249)*'NGER input 2'!CU249)/(SUM('NGER input 2'!$CY249:$DG249))))","v":{"$error":"#N/A"}},{"$f":"IF(BC249<>\"\",BC249,'NGER input 2'!CV249+((SUM('NGER input 2'!$DH249:$DP249)*'NGER input 2'!CV249)/(SUM('NGER input 2'!$CY249:$DG249))))","v":{"$error":"#N/A"}},{"$f":"IF(BD249<>\"\",BD249,'NGER input 2'!CW249+((SUM('NGER input 2'!$DH249:$DP249)*'NGER input 2'!CW249)/(SUM('NGER input 2'!$CY249:$DG249))))","v":{"$error":"#N/A"}},{"$f":"IF(BE249<>\"\",BE249,'NGER input 2'!CX249+((SUM('NGER input 2'!$DH249:$DP249)*'NGER input 2'!CX249)/(SUM('NGER input 2'!$CY249:$DG249))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G249*'NGER input 2'!J249+'NGER input 2'!$H249*'NGER input 2'!S249+'NGER input 2'!$I249*'NGER input 2'!AB249","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G249*'NGER input 2'!K249+'NGER input 2'!$H249*'NGER input 2'!T249+'NGER input 2'!$I249*'NGER input 2'!AC249","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G249*'NGER input 2'!L249+'NGER input 2'!$H249*'NGER input 2'!U249+'NGER input 2'!$I249*'NGER input 2'!AD249","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G249*'NGER input 2'!M249+'NGER input 2'!$H249*'NGER input 2'!V249+'NGER input 2'!$I249*'NGER input 2'!AE249","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G249*'NGER input 2'!N249+'NGER input 2'!$H249*'NGER input 2'!W249+'NGER input 2'!$I249*'NGER input 2'!AF249","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G249*'NGER input 2'!O249+'NGER input 2'!$H249*'NGER input 2'!X249+'NGER input 2'!$I249*'NGER input 2'!AG249","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G249*'NGER input 2'!P249+'NGER input 2'!$H249*'NGER input 2'!Y249+'NGER input 2'!$I249*'NGER input 2'!AH249","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G249*'NGER input 2'!Q249+'NGER input 2'!$H249*'NGER input 2'!Z249+'NGER input 2'!$I249*'NGER input 2'!AI249","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G249*'NGER input 2'!R249+'NGER input 2'!$H249*'NGER input 2'!AA249+'NGER input 2'!$I249*'NGER input 2'!AJ249","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW249<>\"\",\"\",'NGER input 2'!CP249)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX249<>\"\",\"\",'NGER input 2'!CQ249)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY249<>\"\",\"\",'NGER input 2'!CR249)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ249<>\"\",\"\",'NGER input 2'!CS249)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA249<>\"\",\"\",'NGER input 2'!CT249)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB249<>\"\",\"\",'NGER input 2'!CU249)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC249<>\"\",\"\",'NGER input 2'!CV249)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD249<>\"\",\"\",'NGER input 2'!CW249)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE249<>\"\",\"\",'NGER input 2'!CX249)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW249=\"\",\"\",'NGER input 2'!CP249-'NGER input 2'!AW249)","v":""},{"$f":"IF('NGER input 2'!AX249=\"\",\"\",'NGER input 2'!$G249*'NGER input 2'!K249+'NGER input 2'!$H249*'NGER input 2'!T249+'NGER input 2'!$I249*'NGER input 2'!AC249-'NGER input 2'!AX249)","v":""},{"$f":"IF('NGER input 2'!AY249=\"\",\"\",'NGER input 2'!$G249*'NGER input 2'!L249+'NGER input 2'!$H249*'NGER input 2'!U249+'NGER input 2'!$I249*'NGER input 2'!AD249-'NGER input 2'!AY249)","v":""},{"$f":"IF('NGER input 2'!AZ249=\"\",\"\",'NGER input 2'!$G249*'NGER input 2'!M249+'NGER input 2'!$H249*'NGER input 2'!V249+'NGER input 2'!$I249*'NGER input 2'!AE249-'NGER input 2'!AZ249)","v":""},{"$f":"IF('NGER input 2'!BA249=\"\",\"\",'NGER input 2'!$G249*'NGER input 2'!N249+'NGER input 2'!$H249*'NGER input 2'!W249+'NGER input 2'!$I249*'NGER input 2'!AF249-'NGER input 2'!BA249)","v":""},{"$f":"IF('NGER input 2'!BB249=\"\",\"\",'NGER input 2'!$G249*'NGER input 2'!O249+'NGER input 2'!$H249*'NGER input 2'!X249+'NGER input 2'!$I249*'NGER input 2'!AG249-'NGER input 2'!BB249)","v":""},{"$f":"IF('NGER input 2'!BC249=\"\",\"\",'NGER input 2'!$G249*'NGER input 2'!P249+'NGER input 2'!$H249*'NGER input 2'!Y249+'NGER input 2'!$I249*'NGER input 2'!AH249-'NGER input 2'!BC249)","v":""},{"$f":"IF('NGER input 2'!BD249=\"\",\"\",'NGER input 2'!$G249*'NGER input 2'!Q249+'NGER input 2'!$H249*'NGER input 2'!Z249+'NGER input 2'!$I249*'NGER input 2'!AI249-'NGER input 2'!BD249)","v":""},{"$f":"IF('NGER input 2'!BE249=\"\",\"\",'NGER input 2'!$G249*'NGER input 2'!R249+'NGER input 2'!$H249*'NGER input 2'!AA249+'NGER input 2'!$I249*'NGER input 2'!AJ249-'NGER input 2'!BE249)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG249,IF('NGER input 1'!$B$6>1,GG249*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH249,IF('NGER input 1'!$B$6>1,GH249*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI249,IF('NGER input 1'!$B$6>1,GI249*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ249,IF('NGER input 1'!$B$6>1,GJ249*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK249,IF('NGER input 1'!$B$6>1,GK249*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL249,IF('NGER input 1'!$B$6>1,GL249*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM249,IF('NGER input 1'!$B$6>1,GM249*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN249,IF('NGER input 1'!$B$6>1,GN249*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO249,IF('NGER input 1'!$B$6>1,GO249*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP249,IF('NGER input 1'!$B$6>1,GP249*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[246,0,0,0,0,null,{"$f":"IF(OR($F250='Common parameters'!$EQ$8,$F250=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F250='Common parameters'!$EQ$4,$F250='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F250='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F250='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F250='Common parameters'!$EQ$8,$F250=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F250='Common parameters'!$EQ$4,$F250='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F250='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F250='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW250<>\"\",AW250,'NGER input 2'!CP250+((SUM('NGER input 2'!$DH250:$DP250)*'NGER input 2'!CP250)/(SUM('NGER input 2'!$CY250:$DG250))))","v":{"$error":"#N/A"}},{"$f":"IF(AX250<>\"\",AX250,'NGER input 2'!CQ250+((SUM('NGER input 2'!$DH250:$DP250)*'NGER input 2'!CQ250)/(SUM('NGER input 2'!$CY250:$DG250))))","v":{"$error":"#N/A"}},{"$f":"IF(AY250<>\"\",AY250,'NGER input 2'!CR250+((SUM('NGER input 2'!$DH250:$DP250)*'NGER input 2'!CR250)/(SUM('NGER input 2'!$CY250:$DG250))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ250<>\"\",AZ250,'NGER input 2'!CS250+((SUM('NGER input 2'!$DH250:$DP250)*'NGER input 2'!CS250)/(SUM('NGER input 2'!$CY250:$DG250))))","v":{"$error":"#N/A"}},{"$f":"IF(BA250<>\"\",BA250,'NGER input 2'!CT250+((SUM('NGER input 2'!$DH250:$DP250)*'NGER input 2'!CT250)/(SUM('NGER input 2'!$CY250:$DG250))))","v":{"$error":"#N/A"}},{"$f":"IF(BB250<>\"\",BB250,'NGER input 2'!CU250+((SUM('NGER input 2'!$DH250:$DP250)*'NGER input 2'!CU250)/(SUM('NGER input 2'!$CY250:$DG250))))","v":{"$error":"#N/A"}},{"$f":"IF(BC250<>\"\",BC250,'NGER input 2'!CV250+((SUM('NGER input 2'!$DH250:$DP250)*'NGER input 2'!CV250)/(SUM('NGER input 2'!$CY250:$DG250))))","v":{"$error":"#N/A"}},{"$f":"IF(BD250<>\"\",BD250,'NGER input 2'!CW250+((SUM('NGER input 2'!$DH250:$DP250)*'NGER input 2'!CW250)/(SUM('NGER input 2'!$CY250:$DG250))))","v":{"$error":"#N/A"}},{"$f":"IF(BE250<>\"\",BE250,'NGER input 2'!CX250+((SUM('NGER input 2'!$DH250:$DP250)*'NGER input 2'!CX250)/(SUM('NGER input 2'!$CY250:$DG250))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G250*'NGER input 2'!J250+'NGER input 2'!$H250*'NGER input 2'!S250+'NGER input 2'!$I250*'NGER input 2'!AB250","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G250*'NGER input 2'!K250+'NGER input 2'!$H250*'NGER input 2'!T250+'NGER input 2'!$I250*'NGER input 2'!AC250","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G250*'NGER input 2'!L250+'NGER input 2'!$H250*'NGER input 2'!U250+'NGER input 2'!$I250*'NGER input 2'!AD250","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G250*'NGER input 2'!M250+'NGER input 2'!$H250*'NGER input 2'!V250+'NGER input 2'!$I250*'NGER input 2'!AE250","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G250*'NGER input 2'!N250+'NGER input 2'!$H250*'NGER input 2'!W250+'NGER input 2'!$I250*'NGER input 2'!AF250","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G250*'NGER input 2'!O250+'NGER input 2'!$H250*'NGER input 2'!X250+'NGER input 2'!$I250*'NGER input 2'!AG250","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G250*'NGER input 2'!P250+'NGER input 2'!$H250*'NGER input 2'!Y250+'NGER input 2'!$I250*'NGER input 2'!AH250","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G250*'NGER input 2'!Q250+'NGER input 2'!$H250*'NGER input 2'!Z250+'NGER input 2'!$I250*'NGER input 2'!AI250","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G250*'NGER input 2'!R250+'NGER input 2'!$H250*'NGER input 2'!AA250+'NGER input 2'!$I250*'NGER input 2'!AJ250","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW250<>\"\",\"\",'NGER input 2'!CP250)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX250<>\"\",\"\",'NGER input 2'!CQ250)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY250<>\"\",\"\",'NGER input 2'!CR250)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ250<>\"\",\"\",'NGER input 2'!CS250)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA250<>\"\",\"\",'NGER input 2'!CT250)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB250<>\"\",\"\",'NGER input 2'!CU250)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC250<>\"\",\"\",'NGER input 2'!CV250)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD250<>\"\",\"\",'NGER input 2'!CW250)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE250<>\"\",\"\",'NGER input 2'!CX250)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW250=\"\",\"\",'NGER input 2'!CP250-'NGER input 2'!AW250)","v":""},{"$f":"IF('NGER input 2'!AX250=\"\",\"\",'NGER input 2'!$G250*'NGER input 2'!K250+'NGER input 2'!$H250*'NGER input 2'!T250+'NGER input 2'!$I250*'NGER input 2'!AC250-'NGER input 2'!AX250)","v":""},{"$f":"IF('NGER input 2'!AY250=\"\",\"\",'NGER input 2'!$G250*'NGER input 2'!L250+'NGER input 2'!$H250*'NGER input 2'!U250+'NGER input 2'!$I250*'NGER input 2'!AD250-'NGER input 2'!AY250)","v":""},{"$f":"IF('NGER input 2'!AZ250=\"\",\"\",'NGER input 2'!$G250*'NGER input 2'!M250+'NGER input 2'!$H250*'NGER input 2'!V250+'NGER input 2'!$I250*'NGER input 2'!AE250-'NGER input 2'!AZ250)","v":""},{"$f":"IF('NGER input 2'!BA250=\"\",\"\",'NGER input 2'!$G250*'NGER input 2'!N250+'NGER input 2'!$H250*'NGER input 2'!W250+'NGER input 2'!$I250*'NGER input 2'!AF250-'NGER input 2'!BA250)","v":""},{"$f":"IF('NGER input 2'!BB250=\"\",\"\",'NGER input 2'!$G250*'NGER input 2'!O250+'NGER input 2'!$H250*'NGER input 2'!X250+'NGER input 2'!$I250*'NGER input 2'!AG250-'NGER input 2'!BB250)","v":""},{"$f":"IF('NGER input 2'!BC250=\"\",\"\",'NGER input 2'!$G250*'NGER input 2'!P250+'NGER input 2'!$H250*'NGER input 2'!Y250+'NGER input 2'!$I250*'NGER input 2'!AH250-'NGER input 2'!BC250)","v":""},{"$f":"IF('NGER input 2'!BD250=\"\",\"\",'NGER input 2'!$G250*'NGER input 2'!Q250+'NGER input 2'!$H250*'NGER input 2'!Z250+'NGER input 2'!$I250*'NGER input 2'!AI250-'NGER input 2'!BD250)","v":""},{"$f":"IF('NGER input 2'!BE250=\"\",\"\",'NGER input 2'!$G250*'NGER input 2'!R250+'NGER input 2'!$H250*'NGER input 2'!AA250+'NGER input 2'!$I250*'NGER input 2'!AJ250-'NGER input 2'!BE250)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG250,IF('NGER input 1'!$B$6>1,GG250*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH250,IF('NGER input 1'!$B$6>1,GH250*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI250,IF('NGER input 1'!$B$6>1,GI250*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ250,IF('NGER input 1'!$B$6>1,GJ250*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK250,IF('NGER input 1'!$B$6>1,GK250*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL250,IF('NGER input 1'!$B$6>1,GL250*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM250,IF('NGER input 1'!$B$6>1,GM250*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN250,IF('NGER input 1'!$B$6>1,GN250*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO250,IF('NGER input 1'!$B$6>1,GO250*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP250,IF('NGER input 1'!$B$6>1,GP250*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[247,0,0,0,0,null,{"$f":"IF(OR($F251='Common parameters'!$EQ$8,$F251=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F251='Common parameters'!$EQ$4,$F251='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F251='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F251='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F251='Common parameters'!$EQ$8,$F251=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F251='Common parameters'!$EQ$4,$F251='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F251='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F251='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW251<>\"\",AW251,'NGER input 2'!CP251+((SUM('NGER input 2'!$DH251:$DP251)*'NGER input 2'!CP251)/(SUM('NGER input 2'!$CY251:$DG251))))","v":{"$error":"#N/A"}},{"$f":"IF(AX251<>\"\",AX251,'NGER input 2'!CQ251+((SUM('NGER input 2'!$DH251:$DP251)*'NGER input 2'!CQ251)/(SUM('NGER input 2'!$CY251:$DG251))))","v":{"$error":"#N/A"}},{"$f":"IF(AY251<>\"\",AY251,'NGER input 2'!CR251+((SUM('NGER input 2'!$DH251:$DP251)*'NGER input 2'!CR251)/(SUM('NGER input 2'!$CY251:$DG251))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ251<>\"\",AZ251,'NGER input 2'!CS251+((SUM('NGER input 2'!$DH251:$DP251)*'NGER input 2'!CS251)/(SUM('NGER input 2'!$CY251:$DG251))))","v":{"$error":"#N/A"}},{"$f":"IF(BA251<>\"\",BA251,'NGER input 2'!CT251+((SUM('NGER input 2'!$DH251:$DP251)*'NGER input 2'!CT251)/(SUM('NGER input 2'!$CY251:$DG251))))","v":{"$error":"#N/A"}},{"$f":"IF(BB251<>\"\",BB251,'NGER input 2'!CU251+((SUM('NGER input 2'!$DH251:$DP251)*'NGER input 2'!CU251)/(SUM('NGER input 2'!$CY251:$DG251))))","v":{"$error":"#N/A"}},{"$f":"IF(BC251<>\"\",BC251,'NGER input 2'!CV251+((SUM('NGER input 2'!$DH251:$DP251)*'NGER input 2'!CV251)/(SUM('NGER input 2'!$CY251:$DG251))))","v":{"$error":"#N/A"}},{"$f":"IF(BD251<>\"\",BD251,'NGER input 2'!CW251+((SUM('NGER input 2'!$DH251:$DP251)*'NGER input 2'!CW251)/(SUM('NGER input 2'!$CY251:$DG251))))","v":{"$error":"#N/A"}},{"$f":"IF(BE251<>\"\",BE251,'NGER input 2'!CX251+((SUM('NGER input 2'!$DH251:$DP251)*'NGER input 2'!CX251)/(SUM('NGER input 2'!$CY251:$DG251))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G251*'NGER input 2'!J251+'NGER input 2'!$H251*'NGER input 2'!S251+'NGER input 2'!$I251*'NGER input 2'!AB251","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G251*'NGER input 2'!K251+'NGER input 2'!$H251*'NGER input 2'!T251+'NGER input 2'!$I251*'NGER input 2'!AC251","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G251*'NGER input 2'!L251+'NGER input 2'!$H251*'NGER input 2'!U251+'NGER input 2'!$I251*'NGER input 2'!AD251","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G251*'NGER input 2'!M251+'NGER input 2'!$H251*'NGER input 2'!V251+'NGER input 2'!$I251*'NGER input 2'!AE251","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G251*'NGER input 2'!N251+'NGER input 2'!$H251*'NGER input 2'!W251+'NGER input 2'!$I251*'NGER input 2'!AF251","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G251*'NGER input 2'!O251+'NGER input 2'!$H251*'NGER input 2'!X251+'NGER input 2'!$I251*'NGER input 2'!AG251","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G251*'NGER input 2'!P251+'NGER input 2'!$H251*'NGER input 2'!Y251+'NGER input 2'!$I251*'NGER input 2'!AH251","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G251*'NGER input 2'!Q251+'NGER input 2'!$H251*'NGER input 2'!Z251+'NGER input 2'!$I251*'NGER input 2'!AI251","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G251*'NGER input 2'!R251+'NGER input 2'!$H251*'NGER input 2'!AA251+'NGER input 2'!$I251*'NGER input 2'!AJ251","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW251<>\"\",\"\",'NGER input 2'!CP251)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX251<>\"\",\"\",'NGER input 2'!CQ251)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY251<>\"\",\"\",'NGER input 2'!CR251)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ251<>\"\",\"\",'NGER input 2'!CS251)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA251<>\"\",\"\",'NGER input 2'!CT251)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB251<>\"\",\"\",'NGER input 2'!CU251)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC251<>\"\",\"\",'NGER input 2'!CV251)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD251<>\"\",\"\",'NGER input 2'!CW251)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE251<>\"\",\"\",'NGER input 2'!CX251)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW251=\"\",\"\",'NGER input 2'!CP251-'NGER input 2'!AW251)","v":""},{"$f":"IF('NGER input 2'!AX251=\"\",\"\",'NGER input 2'!$G251*'NGER input 2'!K251+'NGER input 2'!$H251*'NGER input 2'!T251+'NGER input 2'!$I251*'NGER input 2'!AC251-'NGER input 2'!AX251)","v":""},{"$f":"IF('NGER input 2'!AY251=\"\",\"\",'NGER input 2'!$G251*'NGER input 2'!L251+'NGER input 2'!$H251*'NGER input 2'!U251+'NGER input 2'!$I251*'NGER input 2'!AD251-'NGER input 2'!AY251)","v":""},{"$f":"IF('NGER input 2'!AZ251=\"\",\"\",'NGER input 2'!$G251*'NGER input 2'!M251+'NGER input 2'!$H251*'NGER input 2'!V251+'NGER input 2'!$I251*'NGER input 2'!AE251-'NGER input 2'!AZ251)","v":""},{"$f":"IF('NGER input 2'!BA251=\"\",\"\",'NGER input 2'!$G251*'NGER input 2'!N251+'NGER input 2'!$H251*'NGER input 2'!W251+'NGER input 2'!$I251*'NGER input 2'!AF251-'NGER input 2'!BA251)","v":""},{"$f":"IF('NGER input 2'!BB251=\"\",\"\",'NGER input 2'!$G251*'NGER input 2'!O251+'NGER input 2'!$H251*'NGER input 2'!X251+'NGER input 2'!$I251*'NGER input 2'!AG251-'NGER input 2'!BB251)","v":""},{"$f":"IF('NGER input 2'!BC251=\"\",\"\",'NGER input 2'!$G251*'NGER input 2'!P251+'NGER input 2'!$H251*'NGER input 2'!Y251+'NGER input 2'!$I251*'NGER input 2'!AH251-'NGER input 2'!BC251)","v":""},{"$f":"IF('NGER input 2'!BD251=\"\",\"\",'NGER input 2'!$G251*'NGER input 2'!Q251+'NGER input 2'!$H251*'NGER input 2'!Z251+'NGER input 2'!$I251*'NGER input 2'!AI251-'NGER input 2'!BD251)","v":""},{"$f":"IF('NGER input 2'!BE251=\"\",\"\",'NGER input 2'!$G251*'NGER input 2'!R251+'NGER input 2'!$H251*'NGER input 2'!AA251+'NGER input 2'!$I251*'NGER input 2'!AJ251-'NGER input 2'!BE251)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG251,IF('NGER input 1'!$B$6>1,GG251*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH251,IF('NGER input 1'!$B$6>1,GH251*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI251,IF('NGER input 1'!$B$6>1,GI251*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ251,IF('NGER input 1'!$B$6>1,GJ251*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK251,IF('NGER input 1'!$B$6>1,GK251*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL251,IF('NGER input 1'!$B$6>1,GL251*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM251,IF('NGER input 1'!$B$6>1,GM251*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN251,IF('NGER input 1'!$B$6>1,GN251*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO251,IF('NGER input 1'!$B$6>1,GO251*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP251,IF('NGER input 1'!$B$6>1,GP251*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[248,0,0,0,0,null,{"$f":"IF(OR($F252='Common parameters'!$EQ$8,$F252=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F252='Common parameters'!$EQ$4,$F252='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F252='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F252='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F252='Common parameters'!$EQ$8,$F252=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F252='Common parameters'!$EQ$4,$F252='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F252='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F252='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW252<>\"\",AW252,'NGER input 2'!CP252+((SUM('NGER input 2'!$DH252:$DP252)*'NGER input 2'!CP252)/(SUM('NGER input 2'!$CY252:$DG252))))","v":{"$error":"#N/A"}},{"$f":"IF(AX252<>\"\",AX252,'NGER input 2'!CQ252+((SUM('NGER input 2'!$DH252:$DP252)*'NGER input 2'!CQ252)/(SUM('NGER input 2'!$CY252:$DG252))))","v":{"$error":"#N/A"}},{"$f":"IF(AY252<>\"\",AY252,'NGER input 2'!CR252+((SUM('NGER input 2'!$DH252:$DP252)*'NGER input 2'!CR252)/(SUM('NGER input 2'!$CY252:$DG252))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ252<>\"\",AZ252,'NGER input 2'!CS252+((SUM('NGER input 2'!$DH252:$DP252)*'NGER input 2'!CS252)/(SUM('NGER input 2'!$CY252:$DG252))))","v":{"$error":"#N/A"}},{"$f":"IF(BA252<>\"\",BA252,'NGER input 2'!CT252+((SUM('NGER input 2'!$DH252:$DP252)*'NGER input 2'!CT252)/(SUM('NGER input 2'!$CY252:$DG252))))","v":{"$error":"#N/A"}},{"$f":"IF(BB252<>\"\",BB252,'NGER input 2'!CU252+((SUM('NGER input 2'!$DH252:$DP252)*'NGER input 2'!CU252)/(SUM('NGER input 2'!$CY252:$DG252))))","v":{"$error":"#N/A"}},{"$f":"IF(BC252<>\"\",BC252,'NGER input 2'!CV252+((SUM('NGER input 2'!$DH252:$DP252)*'NGER input 2'!CV252)/(SUM('NGER input 2'!$CY252:$DG252))))","v":{"$error":"#N/A"}},{"$f":"IF(BD252<>\"\",BD252,'NGER input 2'!CW252+((SUM('NGER input 2'!$DH252:$DP252)*'NGER input 2'!CW252)/(SUM('NGER input 2'!$CY252:$DG252))))","v":{"$error":"#N/A"}},{"$f":"IF(BE252<>\"\",BE252,'NGER input 2'!CX252+((SUM('NGER input 2'!$DH252:$DP252)*'NGER input 2'!CX252)/(SUM('NGER input 2'!$CY252:$DG252))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G252*'NGER input 2'!J252+'NGER input 2'!$H252*'NGER input 2'!S252+'NGER input 2'!$I252*'NGER input 2'!AB252","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G252*'NGER input 2'!K252+'NGER input 2'!$H252*'NGER input 2'!T252+'NGER input 2'!$I252*'NGER input 2'!AC252","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G252*'NGER input 2'!L252+'NGER input 2'!$H252*'NGER input 2'!U252+'NGER input 2'!$I252*'NGER input 2'!AD252","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G252*'NGER input 2'!M252+'NGER input 2'!$H252*'NGER input 2'!V252+'NGER input 2'!$I252*'NGER input 2'!AE252","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G252*'NGER input 2'!N252+'NGER input 2'!$H252*'NGER input 2'!W252+'NGER input 2'!$I252*'NGER input 2'!AF252","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G252*'NGER input 2'!O252+'NGER input 2'!$H252*'NGER input 2'!X252+'NGER input 2'!$I252*'NGER input 2'!AG252","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G252*'NGER input 2'!P252+'NGER input 2'!$H252*'NGER input 2'!Y252+'NGER input 2'!$I252*'NGER input 2'!AH252","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G252*'NGER input 2'!Q252+'NGER input 2'!$H252*'NGER input 2'!Z252+'NGER input 2'!$I252*'NGER input 2'!AI252","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G252*'NGER input 2'!R252+'NGER input 2'!$H252*'NGER input 2'!AA252+'NGER input 2'!$I252*'NGER input 2'!AJ252","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW252<>\"\",\"\",'NGER input 2'!CP252)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX252<>\"\",\"\",'NGER input 2'!CQ252)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY252<>\"\",\"\",'NGER input 2'!CR252)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ252<>\"\",\"\",'NGER input 2'!CS252)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA252<>\"\",\"\",'NGER input 2'!CT252)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB252<>\"\",\"\",'NGER input 2'!CU252)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC252<>\"\",\"\",'NGER input 2'!CV252)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD252<>\"\",\"\",'NGER input 2'!CW252)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE252<>\"\",\"\",'NGER input 2'!CX252)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW252=\"\",\"\",'NGER input 2'!CP252-'NGER input 2'!AW252)","v":""},{"$f":"IF('NGER input 2'!AX252=\"\",\"\",'NGER input 2'!$G252*'NGER input 2'!K252+'NGER input 2'!$H252*'NGER input 2'!T252+'NGER input 2'!$I252*'NGER input 2'!AC252-'NGER input 2'!AX252)","v":""},{"$f":"IF('NGER input 2'!AY252=\"\",\"\",'NGER input 2'!$G252*'NGER input 2'!L252+'NGER input 2'!$H252*'NGER input 2'!U252+'NGER input 2'!$I252*'NGER input 2'!AD252-'NGER input 2'!AY252)","v":""},{"$f":"IF('NGER input 2'!AZ252=\"\",\"\",'NGER input 2'!$G252*'NGER input 2'!M252+'NGER input 2'!$H252*'NGER input 2'!V252+'NGER input 2'!$I252*'NGER input 2'!AE252-'NGER input 2'!AZ252)","v":""},{"$f":"IF('NGER input 2'!BA252=\"\",\"\",'NGER input 2'!$G252*'NGER input 2'!N252+'NGER input 2'!$H252*'NGER input 2'!W252+'NGER input 2'!$I252*'NGER input 2'!AF252-'NGER input 2'!BA252)","v":""},{"$f":"IF('NGER input 2'!BB252=\"\",\"\",'NGER input 2'!$G252*'NGER input 2'!O252+'NGER input 2'!$H252*'NGER input 2'!X252+'NGER input 2'!$I252*'NGER input 2'!AG252-'NGER input 2'!BB252)","v":""},{"$f":"IF('NGER input 2'!BC252=\"\",\"\",'NGER input 2'!$G252*'NGER input 2'!P252+'NGER input 2'!$H252*'NGER input 2'!Y252+'NGER input 2'!$I252*'NGER input 2'!AH252-'NGER input 2'!BC252)","v":""},{"$f":"IF('NGER input 2'!BD252=\"\",\"\",'NGER input 2'!$G252*'NGER input 2'!Q252+'NGER input 2'!$H252*'NGER input 2'!Z252+'NGER input 2'!$I252*'NGER input 2'!AI252-'NGER input 2'!BD252)","v":""},{"$f":"IF('NGER input 2'!BE252=\"\",\"\",'NGER input 2'!$G252*'NGER input 2'!R252+'NGER input 2'!$H252*'NGER input 2'!AA252+'NGER input 2'!$I252*'NGER input 2'!AJ252-'NGER input 2'!BE252)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG252,IF('NGER input 1'!$B$6>1,GG252*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH252,IF('NGER input 1'!$B$6>1,GH252*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI252,IF('NGER input 1'!$B$6>1,GI252*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ252,IF('NGER input 1'!$B$6>1,GJ252*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK252,IF('NGER input 1'!$B$6>1,GK252*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL252,IF('NGER input 1'!$B$6>1,GL252*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM252,IF('NGER input 1'!$B$6>1,GM252*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN252,IF('NGER input 1'!$B$6>1,GN252*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO252,IF('NGER input 1'!$B$6>1,GO252*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP252,IF('NGER input 1'!$B$6>1,GP252*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[249,0,0,0,0,null,{"$f":"IF(OR($F253='Common parameters'!$EQ$8,$F253=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F253='Common parameters'!$EQ$4,$F253='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F253='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F253='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F253='Common parameters'!$EQ$8,$F253=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F253='Common parameters'!$EQ$4,$F253='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F253='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F253='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW253<>\"\",AW253,'NGER input 2'!CP253+((SUM('NGER input 2'!$DH253:$DP253)*'NGER input 2'!CP253)/(SUM('NGER input 2'!$CY253:$DG253))))","v":{"$error":"#N/A"}},{"$f":"IF(AX253<>\"\",AX253,'NGER input 2'!CQ253+((SUM('NGER input 2'!$DH253:$DP253)*'NGER input 2'!CQ253)/(SUM('NGER input 2'!$CY253:$DG253))))","v":{"$error":"#N/A"}},{"$f":"IF(AY253<>\"\",AY253,'NGER input 2'!CR253+((SUM('NGER input 2'!$DH253:$DP253)*'NGER input 2'!CR253)/(SUM('NGER input 2'!$CY253:$DG253))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ253<>\"\",AZ253,'NGER input 2'!CS253+((SUM('NGER input 2'!$DH253:$DP253)*'NGER input 2'!CS253)/(SUM('NGER input 2'!$CY253:$DG253))))","v":{"$error":"#N/A"}},{"$f":"IF(BA253<>\"\",BA253,'NGER input 2'!CT253+((SUM('NGER input 2'!$DH253:$DP253)*'NGER input 2'!CT253)/(SUM('NGER input 2'!$CY253:$DG253))))","v":{"$error":"#N/A"}},{"$f":"IF(BB253<>\"\",BB253,'NGER input 2'!CU253+((SUM('NGER input 2'!$DH253:$DP253)*'NGER input 2'!CU253)/(SUM('NGER input 2'!$CY253:$DG253))))","v":{"$error":"#N/A"}},{"$f":"IF(BC253<>\"\",BC253,'NGER input 2'!CV253+((SUM('NGER input 2'!$DH253:$DP253)*'NGER input 2'!CV253)/(SUM('NGER input 2'!$CY253:$DG253))))","v":{"$error":"#N/A"}},{"$f":"IF(BD253<>\"\",BD253,'NGER input 2'!CW253+((SUM('NGER input 2'!$DH253:$DP253)*'NGER input 2'!CW253)/(SUM('NGER input 2'!$CY253:$DG253))))","v":{"$error":"#N/A"}},{"$f":"IF(BE253<>\"\",BE253,'NGER input 2'!CX253+((SUM('NGER input 2'!$DH253:$DP253)*'NGER input 2'!CX253)/(SUM('NGER input 2'!$CY253:$DG253))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G253*'NGER input 2'!J253+'NGER input 2'!$H253*'NGER input 2'!S253+'NGER input 2'!$I253*'NGER input 2'!AB253","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G253*'NGER input 2'!K253+'NGER input 2'!$H253*'NGER input 2'!T253+'NGER input 2'!$I253*'NGER input 2'!AC253","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G253*'NGER input 2'!L253+'NGER input 2'!$H253*'NGER input 2'!U253+'NGER input 2'!$I253*'NGER input 2'!AD253","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G253*'NGER input 2'!M253+'NGER input 2'!$H253*'NGER input 2'!V253+'NGER input 2'!$I253*'NGER input 2'!AE253","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G253*'NGER input 2'!N253+'NGER input 2'!$H253*'NGER input 2'!W253+'NGER input 2'!$I253*'NGER input 2'!AF253","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G253*'NGER input 2'!O253+'NGER input 2'!$H253*'NGER input 2'!X253+'NGER input 2'!$I253*'NGER input 2'!AG253","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G253*'NGER input 2'!P253+'NGER input 2'!$H253*'NGER input 2'!Y253+'NGER input 2'!$I253*'NGER input 2'!AH253","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G253*'NGER input 2'!Q253+'NGER input 2'!$H253*'NGER input 2'!Z253+'NGER input 2'!$I253*'NGER input 2'!AI253","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G253*'NGER input 2'!R253+'NGER input 2'!$H253*'NGER input 2'!AA253+'NGER input 2'!$I253*'NGER input 2'!AJ253","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW253<>\"\",\"\",'NGER input 2'!CP253)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX253<>\"\",\"\",'NGER input 2'!CQ253)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY253<>\"\",\"\",'NGER input 2'!CR253)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ253<>\"\",\"\",'NGER input 2'!CS253)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA253<>\"\",\"\",'NGER input 2'!CT253)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB253<>\"\",\"\",'NGER input 2'!CU253)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC253<>\"\",\"\",'NGER input 2'!CV253)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD253<>\"\",\"\",'NGER input 2'!CW253)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE253<>\"\",\"\",'NGER input 2'!CX253)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW253=\"\",\"\",'NGER input 2'!CP253-'NGER input 2'!AW253)","v":""},{"$f":"IF('NGER input 2'!AX253=\"\",\"\",'NGER input 2'!$G253*'NGER input 2'!K253+'NGER input 2'!$H253*'NGER input 2'!T253+'NGER input 2'!$I253*'NGER input 2'!AC253-'NGER input 2'!AX253)","v":""},{"$f":"IF('NGER input 2'!AY253=\"\",\"\",'NGER input 2'!$G253*'NGER input 2'!L253+'NGER input 2'!$H253*'NGER input 2'!U253+'NGER input 2'!$I253*'NGER input 2'!AD253-'NGER input 2'!AY253)","v":""},{"$f":"IF('NGER input 2'!AZ253=\"\",\"\",'NGER input 2'!$G253*'NGER input 2'!M253+'NGER input 2'!$H253*'NGER input 2'!V253+'NGER input 2'!$I253*'NGER input 2'!AE253-'NGER input 2'!AZ253)","v":""},{"$f":"IF('NGER input 2'!BA253=\"\",\"\",'NGER input 2'!$G253*'NGER input 2'!N253+'NGER input 2'!$H253*'NGER input 2'!W253+'NGER input 2'!$I253*'NGER input 2'!AF253-'NGER input 2'!BA253)","v":""},{"$f":"IF('NGER input 2'!BB253=\"\",\"\",'NGER input 2'!$G253*'NGER input 2'!O253+'NGER input 2'!$H253*'NGER input 2'!X253+'NGER input 2'!$I253*'NGER input 2'!AG253-'NGER input 2'!BB253)","v":""},{"$f":"IF('NGER input 2'!BC253=\"\",\"\",'NGER input 2'!$G253*'NGER input 2'!P253+'NGER input 2'!$H253*'NGER input 2'!Y253+'NGER input 2'!$I253*'NGER input 2'!AH253-'NGER input 2'!BC253)","v":""},{"$f":"IF('NGER input 2'!BD253=\"\",\"\",'NGER input 2'!$G253*'NGER input 2'!Q253+'NGER input 2'!$H253*'NGER input 2'!Z253+'NGER input 2'!$I253*'NGER input 2'!AI253-'NGER input 2'!BD253)","v":""},{"$f":"IF('NGER input 2'!BE253=\"\",\"\",'NGER input 2'!$G253*'NGER input 2'!R253+'NGER input 2'!$H253*'NGER input 2'!AA253+'NGER input 2'!$I253*'NGER input 2'!AJ253-'NGER input 2'!BE253)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG253,IF('NGER input 1'!$B$6>1,GG253*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH253,IF('NGER input 1'!$B$6>1,GH253*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI253,IF('NGER input 1'!$B$6>1,GI253*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ253,IF('NGER input 1'!$B$6>1,GJ253*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK253,IF('NGER input 1'!$B$6>1,GK253*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL253,IF('NGER input 1'!$B$6>1,GL253*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM253,IF('NGER input 1'!$B$6>1,GM253*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN253,IF('NGER input 1'!$B$6>1,GN253*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO253,IF('NGER input 1'!$B$6>1,GO253*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP253,IF('NGER input 1'!$B$6>1,GP253*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[250,0,0,0,0,null,{"$f":"IF(OR($F254='Common parameters'!$EQ$8,$F254=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F254='Common parameters'!$EQ$4,$F254='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F254='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F254='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F254='Common parameters'!$EQ$8,$F254=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F254='Common parameters'!$EQ$4,$F254='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F254='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F254='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW254<>\"\",AW254,'NGER input 2'!CP254+((SUM('NGER input 2'!$DH254:$DP254)*'NGER input 2'!CP254)/(SUM('NGER input 2'!$CY254:$DG254))))","v":{"$error":"#N/A"}},{"$f":"IF(AX254<>\"\",AX254,'NGER input 2'!CQ254+((SUM('NGER input 2'!$DH254:$DP254)*'NGER input 2'!CQ254)/(SUM('NGER input 2'!$CY254:$DG254))))","v":{"$error":"#N/A"}},{"$f":"IF(AY254<>\"\",AY254,'NGER input 2'!CR254+((SUM('NGER input 2'!$DH254:$DP254)*'NGER input 2'!CR254)/(SUM('NGER input 2'!$CY254:$DG254))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ254<>\"\",AZ254,'NGER input 2'!CS254+((SUM('NGER input 2'!$DH254:$DP254)*'NGER input 2'!CS254)/(SUM('NGER input 2'!$CY254:$DG254))))","v":{"$error":"#N/A"}},{"$f":"IF(BA254<>\"\",BA254,'NGER input 2'!CT254+((SUM('NGER input 2'!$DH254:$DP254)*'NGER input 2'!CT254)/(SUM('NGER input 2'!$CY254:$DG254))))","v":{"$error":"#N/A"}},{"$f":"IF(BB254<>\"\",BB254,'NGER input 2'!CU254+((SUM('NGER input 2'!$DH254:$DP254)*'NGER input 2'!CU254)/(SUM('NGER input 2'!$CY254:$DG254))))","v":{"$error":"#N/A"}},{"$f":"IF(BC254<>\"\",BC254,'NGER input 2'!CV254+((SUM('NGER input 2'!$DH254:$DP254)*'NGER input 2'!CV254)/(SUM('NGER input 2'!$CY254:$DG254))))","v":{"$error":"#N/A"}},{"$f":"IF(BD254<>\"\",BD254,'NGER input 2'!CW254+((SUM('NGER input 2'!$DH254:$DP254)*'NGER input 2'!CW254)/(SUM('NGER input 2'!$CY254:$DG254))))","v":{"$error":"#N/A"}},{"$f":"IF(BE254<>\"\",BE254,'NGER input 2'!CX254+((SUM('NGER input 2'!$DH254:$DP254)*'NGER input 2'!CX254)/(SUM('NGER input 2'!$CY254:$DG254))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G254*'NGER input 2'!J254+'NGER input 2'!$H254*'NGER input 2'!S254+'NGER input 2'!$I254*'NGER input 2'!AB254","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G254*'NGER input 2'!K254+'NGER input 2'!$H254*'NGER input 2'!T254+'NGER input 2'!$I254*'NGER input 2'!AC254","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G254*'NGER input 2'!L254+'NGER input 2'!$H254*'NGER input 2'!U254+'NGER input 2'!$I254*'NGER input 2'!AD254","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G254*'NGER input 2'!M254+'NGER input 2'!$H254*'NGER input 2'!V254+'NGER input 2'!$I254*'NGER input 2'!AE254","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G254*'NGER input 2'!N254+'NGER input 2'!$H254*'NGER input 2'!W254+'NGER input 2'!$I254*'NGER input 2'!AF254","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G254*'NGER input 2'!O254+'NGER input 2'!$H254*'NGER input 2'!X254+'NGER input 2'!$I254*'NGER input 2'!AG254","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G254*'NGER input 2'!P254+'NGER input 2'!$H254*'NGER input 2'!Y254+'NGER input 2'!$I254*'NGER input 2'!AH254","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G254*'NGER input 2'!Q254+'NGER input 2'!$H254*'NGER input 2'!Z254+'NGER input 2'!$I254*'NGER input 2'!AI254","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G254*'NGER input 2'!R254+'NGER input 2'!$H254*'NGER input 2'!AA254+'NGER input 2'!$I254*'NGER input 2'!AJ254","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW254<>\"\",\"\",'NGER input 2'!CP254)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX254<>\"\",\"\",'NGER input 2'!CQ254)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY254<>\"\",\"\",'NGER input 2'!CR254)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ254<>\"\",\"\",'NGER input 2'!CS254)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA254<>\"\",\"\",'NGER input 2'!CT254)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB254<>\"\",\"\",'NGER input 2'!CU254)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC254<>\"\",\"\",'NGER input 2'!CV254)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD254<>\"\",\"\",'NGER input 2'!CW254)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE254<>\"\",\"\",'NGER input 2'!CX254)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW254=\"\",\"\",'NGER input 2'!CP254-'NGER input 2'!AW254)","v":""},{"$f":"IF('NGER input 2'!AX254=\"\",\"\",'NGER input 2'!$G254*'NGER input 2'!K254+'NGER input 2'!$H254*'NGER input 2'!T254+'NGER input 2'!$I254*'NGER input 2'!AC254-'NGER input 2'!AX254)","v":""},{"$f":"IF('NGER input 2'!AY254=\"\",\"\",'NGER input 2'!$G254*'NGER input 2'!L254+'NGER input 2'!$H254*'NGER input 2'!U254+'NGER input 2'!$I254*'NGER input 2'!AD254-'NGER input 2'!AY254)","v":""},{"$f":"IF('NGER input 2'!AZ254=\"\",\"\",'NGER input 2'!$G254*'NGER input 2'!M254+'NGER input 2'!$H254*'NGER input 2'!V254+'NGER input 2'!$I254*'NGER input 2'!AE254-'NGER input 2'!AZ254)","v":""},{"$f":"IF('NGER input 2'!BA254=\"\",\"\",'NGER input 2'!$G254*'NGER input 2'!N254+'NGER input 2'!$H254*'NGER input 2'!W254+'NGER input 2'!$I254*'NGER input 2'!AF254-'NGER input 2'!BA254)","v":""},{"$f":"IF('NGER input 2'!BB254=\"\",\"\",'NGER input 2'!$G254*'NGER input 2'!O254+'NGER input 2'!$H254*'NGER input 2'!X254+'NGER input 2'!$I254*'NGER input 2'!AG254-'NGER input 2'!BB254)","v":""},{"$f":"IF('NGER input 2'!BC254=\"\",\"\",'NGER input 2'!$G254*'NGER input 2'!P254+'NGER input 2'!$H254*'NGER input 2'!Y254+'NGER input 2'!$I254*'NGER input 2'!AH254-'NGER input 2'!BC254)","v":""},{"$f":"IF('NGER input 2'!BD254=\"\",\"\",'NGER input 2'!$G254*'NGER input 2'!Q254+'NGER input 2'!$H254*'NGER input 2'!Z254+'NGER input 2'!$I254*'NGER input 2'!AI254-'NGER input 2'!BD254)","v":""},{"$f":"IF('NGER input 2'!BE254=\"\",\"\",'NGER input 2'!$G254*'NGER input 2'!R254+'NGER input 2'!$H254*'NGER input 2'!AA254+'NGER input 2'!$I254*'NGER input 2'!AJ254-'NGER input 2'!BE254)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG254,IF('NGER input 1'!$B$6>1,GG254*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH254,IF('NGER input 1'!$B$6>1,GH254*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI254,IF('NGER input 1'!$B$6>1,GI254*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ254,IF('NGER input 1'!$B$6>1,GJ254*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK254,IF('NGER input 1'!$B$6>1,GK254*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL254,IF('NGER input 1'!$B$6>1,GL254*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM254,IF('NGER input 1'!$B$6>1,GM254*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN254,IF('NGER input 1'!$B$6>1,GN254*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO254,IF('NGER input 1'!$B$6>1,GO254*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP254,IF('NGER input 1'!$B$6>1,GP254*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[251,0,0,0,0,null,{"$f":"IF(OR($F255='Common parameters'!$EQ$8,$F255=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F255='Common parameters'!$EQ$4,$F255='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F255='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F255='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F255='Common parameters'!$EQ$8,$F255=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F255='Common parameters'!$EQ$4,$F255='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F255='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F255='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW255<>\"\",AW255,'NGER input 2'!CP255+((SUM('NGER input 2'!$DH255:$DP255)*'NGER input 2'!CP255)/(SUM('NGER input 2'!$CY255:$DG255))))","v":{"$error":"#N/A"}},{"$f":"IF(AX255<>\"\",AX255,'NGER input 2'!CQ255+((SUM('NGER input 2'!$DH255:$DP255)*'NGER input 2'!CQ255)/(SUM('NGER input 2'!$CY255:$DG255))))","v":{"$error":"#N/A"}},{"$f":"IF(AY255<>\"\",AY255,'NGER input 2'!CR255+((SUM('NGER input 2'!$DH255:$DP255)*'NGER input 2'!CR255)/(SUM('NGER input 2'!$CY255:$DG255))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ255<>\"\",AZ255,'NGER input 2'!CS255+((SUM('NGER input 2'!$DH255:$DP255)*'NGER input 2'!CS255)/(SUM('NGER input 2'!$CY255:$DG255))))","v":{"$error":"#N/A"}},{"$f":"IF(BA255<>\"\",BA255,'NGER input 2'!CT255+((SUM('NGER input 2'!$DH255:$DP255)*'NGER input 2'!CT255)/(SUM('NGER input 2'!$CY255:$DG255))))","v":{"$error":"#N/A"}},{"$f":"IF(BB255<>\"\",BB255,'NGER input 2'!CU255+((SUM('NGER input 2'!$DH255:$DP255)*'NGER input 2'!CU255)/(SUM('NGER input 2'!$CY255:$DG255))))","v":{"$error":"#N/A"}},{"$f":"IF(BC255<>\"\",BC255,'NGER input 2'!CV255+((SUM('NGER input 2'!$DH255:$DP255)*'NGER input 2'!CV255)/(SUM('NGER input 2'!$CY255:$DG255))))","v":{"$error":"#N/A"}},{"$f":"IF(BD255<>\"\",BD255,'NGER input 2'!CW255+((SUM('NGER input 2'!$DH255:$DP255)*'NGER input 2'!CW255)/(SUM('NGER input 2'!$CY255:$DG255))))","v":{"$error":"#N/A"}},{"$f":"IF(BE255<>\"\",BE255,'NGER input 2'!CX255+((SUM('NGER input 2'!$DH255:$DP255)*'NGER input 2'!CX255)/(SUM('NGER input 2'!$CY255:$DG255))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G255*'NGER input 2'!J255+'NGER input 2'!$H255*'NGER input 2'!S255+'NGER input 2'!$I255*'NGER input 2'!AB255","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G255*'NGER input 2'!K255+'NGER input 2'!$H255*'NGER input 2'!T255+'NGER input 2'!$I255*'NGER input 2'!AC255","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G255*'NGER input 2'!L255+'NGER input 2'!$H255*'NGER input 2'!U255+'NGER input 2'!$I255*'NGER input 2'!AD255","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G255*'NGER input 2'!M255+'NGER input 2'!$H255*'NGER input 2'!V255+'NGER input 2'!$I255*'NGER input 2'!AE255","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G255*'NGER input 2'!N255+'NGER input 2'!$H255*'NGER input 2'!W255+'NGER input 2'!$I255*'NGER input 2'!AF255","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G255*'NGER input 2'!O255+'NGER input 2'!$H255*'NGER input 2'!X255+'NGER input 2'!$I255*'NGER input 2'!AG255","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G255*'NGER input 2'!P255+'NGER input 2'!$H255*'NGER input 2'!Y255+'NGER input 2'!$I255*'NGER input 2'!AH255","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G255*'NGER input 2'!Q255+'NGER input 2'!$H255*'NGER input 2'!Z255+'NGER input 2'!$I255*'NGER input 2'!AI255","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G255*'NGER input 2'!R255+'NGER input 2'!$H255*'NGER input 2'!AA255+'NGER input 2'!$I255*'NGER input 2'!AJ255","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW255<>\"\",\"\",'NGER input 2'!CP255)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX255<>\"\",\"\",'NGER input 2'!CQ255)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY255<>\"\",\"\",'NGER input 2'!CR255)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ255<>\"\",\"\",'NGER input 2'!CS255)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA255<>\"\",\"\",'NGER input 2'!CT255)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB255<>\"\",\"\",'NGER input 2'!CU255)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC255<>\"\",\"\",'NGER input 2'!CV255)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD255<>\"\",\"\",'NGER input 2'!CW255)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE255<>\"\",\"\",'NGER input 2'!CX255)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW255=\"\",\"\",'NGER input 2'!CP255-'NGER input 2'!AW255)","v":""},{"$f":"IF('NGER input 2'!AX255=\"\",\"\",'NGER input 2'!$G255*'NGER input 2'!K255+'NGER input 2'!$H255*'NGER input 2'!T255+'NGER input 2'!$I255*'NGER input 2'!AC255-'NGER input 2'!AX255)","v":""},{"$f":"IF('NGER input 2'!AY255=\"\",\"\",'NGER input 2'!$G255*'NGER input 2'!L255+'NGER input 2'!$H255*'NGER input 2'!U255+'NGER input 2'!$I255*'NGER input 2'!AD255-'NGER input 2'!AY255)","v":""},{"$f":"IF('NGER input 2'!AZ255=\"\",\"\",'NGER input 2'!$G255*'NGER input 2'!M255+'NGER input 2'!$H255*'NGER input 2'!V255+'NGER input 2'!$I255*'NGER input 2'!AE255-'NGER input 2'!AZ255)","v":""},{"$f":"IF('NGER input 2'!BA255=\"\",\"\",'NGER input 2'!$G255*'NGER input 2'!N255+'NGER input 2'!$H255*'NGER input 2'!W255+'NGER input 2'!$I255*'NGER input 2'!AF255-'NGER input 2'!BA255)","v":""},{"$f":"IF('NGER input 2'!BB255=\"\",\"\",'NGER input 2'!$G255*'NGER input 2'!O255+'NGER input 2'!$H255*'NGER input 2'!X255+'NGER input 2'!$I255*'NGER input 2'!AG255-'NGER input 2'!BB255)","v":""},{"$f":"IF('NGER input 2'!BC255=\"\",\"\",'NGER input 2'!$G255*'NGER input 2'!P255+'NGER input 2'!$H255*'NGER input 2'!Y255+'NGER input 2'!$I255*'NGER input 2'!AH255-'NGER input 2'!BC255)","v":""},{"$f":"IF('NGER input 2'!BD255=\"\",\"\",'NGER input 2'!$G255*'NGER input 2'!Q255+'NGER input 2'!$H255*'NGER input 2'!Z255+'NGER input 2'!$I255*'NGER input 2'!AI255-'NGER input 2'!BD255)","v":""},{"$f":"IF('NGER input 2'!BE255=\"\",\"\",'NGER input 2'!$G255*'NGER input 2'!R255+'NGER input 2'!$H255*'NGER input 2'!AA255+'NGER input 2'!$I255*'NGER input 2'!AJ255-'NGER input 2'!BE255)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG255,IF('NGER input 1'!$B$6>1,GG255*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH255,IF('NGER input 1'!$B$6>1,GH255*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI255,IF('NGER input 1'!$B$6>1,GI255*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ255,IF('NGER input 1'!$B$6>1,GJ255*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK255,IF('NGER input 1'!$B$6>1,GK255*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL255,IF('NGER input 1'!$B$6>1,GL255*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM255,IF('NGER input 1'!$B$6>1,GM255*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN255,IF('NGER input 1'!$B$6>1,GN255*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO255,IF('NGER input 1'!$B$6>1,GO255*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP255,IF('NGER input 1'!$B$6>1,GP255*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[252,0,0,0,0,null,{"$f":"IF(OR($F256='Common parameters'!$EQ$8,$F256=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F256='Common parameters'!$EQ$4,$F256='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F256='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F256='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F256='Common parameters'!$EQ$8,$F256=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F256='Common parameters'!$EQ$4,$F256='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F256='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F256='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW256<>\"\",AW256,'NGER input 2'!CP256+((SUM('NGER input 2'!$DH256:$DP256)*'NGER input 2'!CP256)/(SUM('NGER input 2'!$CY256:$DG256))))","v":{"$error":"#N/A"}},{"$f":"IF(AX256<>\"\",AX256,'NGER input 2'!CQ256+((SUM('NGER input 2'!$DH256:$DP256)*'NGER input 2'!CQ256)/(SUM('NGER input 2'!$CY256:$DG256))))","v":{"$error":"#N/A"}},{"$f":"IF(AY256<>\"\",AY256,'NGER input 2'!CR256+((SUM('NGER input 2'!$DH256:$DP256)*'NGER input 2'!CR256)/(SUM('NGER input 2'!$CY256:$DG256))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ256<>\"\",AZ256,'NGER input 2'!CS256+((SUM('NGER input 2'!$DH256:$DP256)*'NGER input 2'!CS256)/(SUM('NGER input 2'!$CY256:$DG256))))","v":{"$error":"#N/A"}},{"$f":"IF(BA256<>\"\",BA256,'NGER input 2'!CT256+((SUM('NGER input 2'!$DH256:$DP256)*'NGER input 2'!CT256)/(SUM('NGER input 2'!$CY256:$DG256))))","v":{"$error":"#N/A"}},{"$f":"IF(BB256<>\"\",BB256,'NGER input 2'!CU256+((SUM('NGER input 2'!$DH256:$DP256)*'NGER input 2'!CU256)/(SUM('NGER input 2'!$CY256:$DG256))))","v":{"$error":"#N/A"}},{"$f":"IF(BC256<>\"\",BC256,'NGER input 2'!CV256+((SUM('NGER input 2'!$DH256:$DP256)*'NGER input 2'!CV256)/(SUM('NGER input 2'!$CY256:$DG256))))","v":{"$error":"#N/A"}},{"$f":"IF(BD256<>\"\",BD256,'NGER input 2'!CW256+((SUM('NGER input 2'!$DH256:$DP256)*'NGER input 2'!CW256)/(SUM('NGER input 2'!$CY256:$DG256))))","v":{"$error":"#N/A"}},{"$f":"IF(BE256<>\"\",BE256,'NGER input 2'!CX256+((SUM('NGER input 2'!$DH256:$DP256)*'NGER input 2'!CX256)/(SUM('NGER input 2'!$CY256:$DG256))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G256*'NGER input 2'!J256+'NGER input 2'!$H256*'NGER input 2'!S256+'NGER input 2'!$I256*'NGER input 2'!AB256","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G256*'NGER input 2'!K256+'NGER input 2'!$H256*'NGER input 2'!T256+'NGER input 2'!$I256*'NGER input 2'!AC256","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G256*'NGER input 2'!L256+'NGER input 2'!$H256*'NGER input 2'!U256+'NGER input 2'!$I256*'NGER input 2'!AD256","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G256*'NGER input 2'!M256+'NGER input 2'!$H256*'NGER input 2'!V256+'NGER input 2'!$I256*'NGER input 2'!AE256","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G256*'NGER input 2'!N256+'NGER input 2'!$H256*'NGER input 2'!W256+'NGER input 2'!$I256*'NGER input 2'!AF256","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G256*'NGER input 2'!O256+'NGER input 2'!$H256*'NGER input 2'!X256+'NGER input 2'!$I256*'NGER input 2'!AG256","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G256*'NGER input 2'!P256+'NGER input 2'!$H256*'NGER input 2'!Y256+'NGER input 2'!$I256*'NGER input 2'!AH256","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G256*'NGER input 2'!Q256+'NGER input 2'!$H256*'NGER input 2'!Z256+'NGER input 2'!$I256*'NGER input 2'!AI256","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G256*'NGER input 2'!R256+'NGER input 2'!$H256*'NGER input 2'!AA256+'NGER input 2'!$I256*'NGER input 2'!AJ256","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW256<>\"\",\"\",'NGER input 2'!CP256)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX256<>\"\",\"\",'NGER input 2'!CQ256)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY256<>\"\",\"\",'NGER input 2'!CR256)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ256<>\"\",\"\",'NGER input 2'!CS256)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA256<>\"\",\"\",'NGER input 2'!CT256)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB256<>\"\",\"\",'NGER input 2'!CU256)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC256<>\"\",\"\",'NGER input 2'!CV256)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD256<>\"\",\"\",'NGER input 2'!CW256)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE256<>\"\",\"\",'NGER input 2'!CX256)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW256=\"\",\"\",'NGER input 2'!CP256-'NGER input 2'!AW256)","v":""},{"$f":"IF('NGER input 2'!AX256=\"\",\"\",'NGER input 2'!$G256*'NGER input 2'!K256+'NGER input 2'!$H256*'NGER input 2'!T256+'NGER input 2'!$I256*'NGER input 2'!AC256-'NGER input 2'!AX256)","v":""},{"$f":"IF('NGER input 2'!AY256=\"\",\"\",'NGER input 2'!$G256*'NGER input 2'!L256+'NGER input 2'!$H256*'NGER input 2'!U256+'NGER input 2'!$I256*'NGER input 2'!AD256-'NGER input 2'!AY256)","v":""},{"$f":"IF('NGER input 2'!AZ256=\"\",\"\",'NGER input 2'!$G256*'NGER input 2'!M256+'NGER input 2'!$H256*'NGER input 2'!V256+'NGER input 2'!$I256*'NGER input 2'!AE256-'NGER input 2'!AZ256)","v":""},{"$f":"IF('NGER input 2'!BA256=\"\",\"\",'NGER input 2'!$G256*'NGER input 2'!N256+'NGER input 2'!$H256*'NGER input 2'!W256+'NGER input 2'!$I256*'NGER input 2'!AF256-'NGER input 2'!BA256)","v":""},{"$f":"IF('NGER input 2'!BB256=\"\",\"\",'NGER input 2'!$G256*'NGER input 2'!O256+'NGER input 2'!$H256*'NGER input 2'!X256+'NGER input 2'!$I256*'NGER input 2'!AG256-'NGER input 2'!BB256)","v":""},{"$f":"IF('NGER input 2'!BC256=\"\",\"\",'NGER input 2'!$G256*'NGER input 2'!P256+'NGER input 2'!$H256*'NGER input 2'!Y256+'NGER input 2'!$I256*'NGER input 2'!AH256-'NGER input 2'!BC256)","v":""},{"$f":"IF('NGER input 2'!BD256=\"\",\"\",'NGER input 2'!$G256*'NGER input 2'!Q256+'NGER input 2'!$H256*'NGER input 2'!Z256+'NGER input 2'!$I256*'NGER input 2'!AI256-'NGER input 2'!BD256)","v":""},{"$f":"IF('NGER input 2'!BE256=\"\",\"\",'NGER input 2'!$G256*'NGER input 2'!R256+'NGER input 2'!$H256*'NGER input 2'!AA256+'NGER input 2'!$I256*'NGER input 2'!AJ256-'NGER input 2'!BE256)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG256,IF('NGER input 1'!$B$6>1,GG256*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH256,IF('NGER input 1'!$B$6>1,GH256*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI256,IF('NGER input 1'!$B$6>1,GI256*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ256,IF('NGER input 1'!$B$6>1,GJ256*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK256,IF('NGER input 1'!$B$6>1,GK256*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL256,IF('NGER input 1'!$B$6>1,GL256*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM256,IF('NGER input 1'!$B$6>1,GM256*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN256,IF('NGER input 1'!$B$6>1,GN256*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO256,IF('NGER input 1'!$B$6>1,GO256*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP256,IF('NGER input 1'!$B$6>1,GP256*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[253,0,0,0,0,null,{"$f":"IF(OR($F257='Common parameters'!$EQ$8,$F257=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F257='Common parameters'!$EQ$4,$F257='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F257='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F257='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F257='Common parameters'!$EQ$8,$F257=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F257='Common parameters'!$EQ$4,$F257='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F257='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F257='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW257<>\"\",AW257,'NGER input 2'!CP257+((SUM('NGER input 2'!$DH257:$DP257)*'NGER input 2'!CP257)/(SUM('NGER input 2'!$CY257:$DG257))))","v":{"$error":"#N/A"}},{"$f":"IF(AX257<>\"\",AX257,'NGER input 2'!CQ257+((SUM('NGER input 2'!$DH257:$DP257)*'NGER input 2'!CQ257)/(SUM('NGER input 2'!$CY257:$DG257))))","v":{"$error":"#N/A"}},{"$f":"IF(AY257<>\"\",AY257,'NGER input 2'!CR257+((SUM('NGER input 2'!$DH257:$DP257)*'NGER input 2'!CR257)/(SUM('NGER input 2'!$CY257:$DG257))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ257<>\"\",AZ257,'NGER input 2'!CS257+((SUM('NGER input 2'!$DH257:$DP257)*'NGER input 2'!CS257)/(SUM('NGER input 2'!$CY257:$DG257))))","v":{"$error":"#N/A"}},{"$f":"IF(BA257<>\"\",BA257,'NGER input 2'!CT257+((SUM('NGER input 2'!$DH257:$DP257)*'NGER input 2'!CT257)/(SUM('NGER input 2'!$CY257:$DG257))))","v":{"$error":"#N/A"}},{"$f":"IF(BB257<>\"\",BB257,'NGER input 2'!CU257+((SUM('NGER input 2'!$DH257:$DP257)*'NGER input 2'!CU257)/(SUM('NGER input 2'!$CY257:$DG257))))","v":{"$error":"#N/A"}},{"$f":"IF(BC257<>\"\",BC257,'NGER input 2'!CV257+((SUM('NGER input 2'!$DH257:$DP257)*'NGER input 2'!CV257)/(SUM('NGER input 2'!$CY257:$DG257))))","v":{"$error":"#N/A"}},{"$f":"IF(BD257<>\"\",BD257,'NGER input 2'!CW257+((SUM('NGER input 2'!$DH257:$DP257)*'NGER input 2'!CW257)/(SUM('NGER input 2'!$CY257:$DG257))))","v":{"$error":"#N/A"}},{"$f":"IF(BE257<>\"\",BE257,'NGER input 2'!CX257+((SUM('NGER input 2'!$DH257:$DP257)*'NGER input 2'!CX257)/(SUM('NGER input 2'!$CY257:$DG257))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G257*'NGER input 2'!J257+'NGER input 2'!$H257*'NGER input 2'!S257+'NGER input 2'!$I257*'NGER input 2'!AB257","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G257*'NGER input 2'!K257+'NGER input 2'!$H257*'NGER input 2'!T257+'NGER input 2'!$I257*'NGER input 2'!AC257","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G257*'NGER input 2'!L257+'NGER input 2'!$H257*'NGER input 2'!U257+'NGER input 2'!$I257*'NGER input 2'!AD257","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G257*'NGER input 2'!M257+'NGER input 2'!$H257*'NGER input 2'!V257+'NGER input 2'!$I257*'NGER input 2'!AE257","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G257*'NGER input 2'!N257+'NGER input 2'!$H257*'NGER input 2'!W257+'NGER input 2'!$I257*'NGER input 2'!AF257","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G257*'NGER input 2'!O257+'NGER input 2'!$H257*'NGER input 2'!X257+'NGER input 2'!$I257*'NGER input 2'!AG257","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G257*'NGER input 2'!P257+'NGER input 2'!$H257*'NGER input 2'!Y257+'NGER input 2'!$I257*'NGER input 2'!AH257","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G257*'NGER input 2'!Q257+'NGER input 2'!$H257*'NGER input 2'!Z257+'NGER input 2'!$I257*'NGER input 2'!AI257","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G257*'NGER input 2'!R257+'NGER input 2'!$H257*'NGER input 2'!AA257+'NGER input 2'!$I257*'NGER input 2'!AJ257","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW257<>\"\",\"\",'NGER input 2'!CP257)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX257<>\"\",\"\",'NGER input 2'!CQ257)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY257<>\"\",\"\",'NGER input 2'!CR257)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ257<>\"\",\"\",'NGER input 2'!CS257)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA257<>\"\",\"\",'NGER input 2'!CT257)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB257<>\"\",\"\",'NGER input 2'!CU257)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC257<>\"\",\"\",'NGER input 2'!CV257)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD257<>\"\",\"\",'NGER input 2'!CW257)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE257<>\"\",\"\",'NGER input 2'!CX257)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW257=\"\",\"\",'NGER input 2'!CP257-'NGER input 2'!AW257)","v":""},{"$f":"IF('NGER input 2'!AX257=\"\",\"\",'NGER input 2'!$G257*'NGER input 2'!K257+'NGER input 2'!$H257*'NGER input 2'!T257+'NGER input 2'!$I257*'NGER input 2'!AC257-'NGER input 2'!AX257)","v":""},{"$f":"IF('NGER input 2'!AY257=\"\",\"\",'NGER input 2'!$G257*'NGER input 2'!L257+'NGER input 2'!$H257*'NGER input 2'!U257+'NGER input 2'!$I257*'NGER input 2'!AD257-'NGER input 2'!AY257)","v":""},{"$f":"IF('NGER input 2'!AZ257=\"\",\"\",'NGER input 2'!$G257*'NGER input 2'!M257+'NGER input 2'!$H257*'NGER input 2'!V257+'NGER input 2'!$I257*'NGER input 2'!AE257-'NGER input 2'!AZ257)","v":""},{"$f":"IF('NGER input 2'!BA257=\"\",\"\",'NGER input 2'!$G257*'NGER input 2'!N257+'NGER input 2'!$H257*'NGER input 2'!W257+'NGER input 2'!$I257*'NGER input 2'!AF257-'NGER input 2'!BA257)","v":""},{"$f":"IF('NGER input 2'!BB257=\"\",\"\",'NGER input 2'!$G257*'NGER input 2'!O257+'NGER input 2'!$H257*'NGER input 2'!X257+'NGER input 2'!$I257*'NGER input 2'!AG257-'NGER input 2'!BB257)","v":""},{"$f":"IF('NGER input 2'!BC257=\"\",\"\",'NGER input 2'!$G257*'NGER input 2'!P257+'NGER input 2'!$H257*'NGER input 2'!Y257+'NGER input 2'!$I257*'NGER input 2'!AH257-'NGER input 2'!BC257)","v":""},{"$f":"IF('NGER input 2'!BD257=\"\",\"\",'NGER input 2'!$G257*'NGER input 2'!Q257+'NGER input 2'!$H257*'NGER input 2'!Z257+'NGER input 2'!$I257*'NGER input 2'!AI257-'NGER input 2'!BD257)","v":""},{"$f":"IF('NGER input 2'!BE257=\"\",\"\",'NGER input 2'!$G257*'NGER input 2'!R257+'NGER input 2'!$H257*'NGER input 2'!AA257+'NGER input 2'!$I257*'NGER input 2'!AJ257-'NGER input 2'!BE257)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG257,IF('NGER input 1'!$B$6>1,GG257*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH257,IF('NGER input 1'!$B$6>1,GH257*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI257,IF('NGER input 1'!$B$6>1,GI257*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ257,IF('NGER input 1'!$B$6>1,GJ257*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK257,IF('NGER input 1'!$B$6>1,GK257*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL257,IF('NGER input 1'!$B$6>1,GL257*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM257,IF('NGER input 1'!$B$6>1,GM257*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN257,IF('NGER input 1'!$B$6>1,GN257*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO257,IF('NGER input 1'!$B$6>1,GO257*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP257,IF('NGER input 1'!$B$6>1,GP257*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[254,0,0,0,0,null,{"$f":"IF(OR($F258='Common parameters'!$EQ$8,$F258=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F258='Common parameters'!$EQ$4,$F258='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F258='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F258='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F258='Common parameters'!$EQ$8,$F258=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F258='Common parameters'!$EQ$4,$F258='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F258='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F258='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW258<>\"\",AW258,'NGER input 2'!CP258+((SUM('NGER input 2'!$DH258:$DP258)*'NGER input 2'!CP258)/(SUM('NGER input 2'!$CY258:$DG258))))","v":{"$error":"#N/A"}},{"$f":"IF(AX258<>\"\",AX258,'NGER input 2'!CQ258+((SUM('NGER input 2'!$DH258:$DP258)*'NGER input 2'!CQ258)/(SUM('NGER input 2'!$CY258:$DG258))))","v":{"$error":"#N/A"}},{"$f":"IF(AY258<>\"\",AY258,'NGER input 2'!CR258+((SUM('NGER input 2'!$DH258:$DP258)*'NGER input 2'!CR258)/(SUM('NGER input 2'!$CY258:$DG258))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ258<>\"\",AZ258,'NGER input 2'!CS258+((SUM('NGER input 2'!$DH258:$DP258)*'NGER input 2'!CS258)/(SUM('NGER input 2'!$CY258:$DG258))))","v":{"$error":"#N/A"}},{"$f":"IF(BA258<>\"\",BA258,'NGER input 2'!CT258+((SUM('NGER input 2'!$DH258:$DP258)*'NGER input 2'!CT258)/(SUM('NGER input 2'!$CY258:$DG258))))","v":{"$error":"#N/A"}},{"$f":"IF(BB258<>\"\",BB258,'NGER input 2'!CU258+((SUM('NGER input 2'!$DH258:$DP258)*'NGER input 2'!CU258)/(SUM('NGER input 2'!$CY258:$DG258))))","v":{"$error":"#N/A"}},{"$f":"IF(BC258<>\"\",BC258,'NGER input 2'!CV258+((SUM('NGER input 2'!$DH258:$DP258)*'NGER input 2'!CV258)/(SUM('NGER input 2'!$CY258:$DG258))))","v":{"$error":"#N/A"}},{"$f":"IF(BD258<>\"\",BD258,'NGER input 2'!CW258+((SUM('NGER input 2'!$DH258:$DP258)*'NGER input 2'!CW258)/(SUM('NGER input 2'!$CY258:$DG258))))","v":{"$error":"#N/A"}},{"$f":"IF(BE258<>\"\",BE258,'NGER input 2'!CX258+((SUM('NGER input 2'!$DH258:$DP258)*'NGER input 2'!CX258)/(SUM('NGER input 2'!$CY258:$DG258))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G258*'NGER input 2'!J258+'NGER input 2'!$H258*'NGER input 2'!S258+'NGER input 2'!$I258*'NGER input 2'!AB258","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G258*'NGER input 2'!K258+'NGER input 2'!$H258*'NGER input 2'!T258+'NGER input 2'!$I258*'NGER input 2'!AC258","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G258*'NGER input 2'!L258+'NGER input 2'!$H258*'NGER input 2'!U258+'NGER input 2'!$I258*'NGER input 2'!AD258","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G258*'NGER input 2'!M258+'NGER input 2'!$H258*'NGER input 2'!V258+'NGER input 2'!$I258*'NGER input 2'!AE258","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G258*'NGER input 2'!N258+'NGER input 2'!$H258*'NGER input 2'!W258+'NGER input 2'!$I258*'NGER input 2'!AF258","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G258*'NGER input 2'!O258+'NGER input 2'!$H258*'NGER input 2'!X258+'NGER input 2'!$I258*'NGER input 2'!AG258","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G258*'NGER input 2'!P258+'NGER input 2'!$H258*'NGER input 2'!Y258+'NGER input 2'!$I258*'NGER input 2'!AH258","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G258*'NGER input 2'!Q258+'NGER input 2'!$H258*'NGER input 2'!Z258+'NGER input 2'!$I258*'NGER input 2'!AI258","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G258*'NGER input 2'!R258+'NGER input 2'!$H258*'NGER input 2'!AA258+'NGER input 2'!$I258*'NGER input 2'!AJ258","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW258<>\"\",\"\",'NGER input 2'!CP258)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX258<>\"\",\"\",'NGER input 2'!CQ258)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY258<>\"\",\"\",'NGER input 2'!CR258)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ258<>\"\",\"\",'NGER input 2'!CS258)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA258<>\"\",\"\",'NGER input 2'!CT258)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB258<>\"\",\"\",'NGER input 2'!CU258)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC258<>\"\",\"\",'NGER input 2'!CV258)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD258<>\"\",\"\",'NGER input 2'!CW258)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE258<>\"\",\"\",'NGER input 2'!CX258)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW258=\"\",\"\",'NGER input 2'!CP258-'NGER input 2'!AW258)","v":""},{"$f":"IF('NGER input 2'!AX258=\"\",\"\",'NGER input 2'!$G258*'NGER input 2'!K258+'NGER input 2'!$H258*'NGER input 2'!T258+'NGER input 2'!$I258*'NGER input 2'!AC258-'NGER input 2'!AX258)","v":""},{"$f":"IF('NGER input 2'!AY258=\"\",\"\",'NGER input 2'!$G258*'NGER input 2'!L258+'NGER input 2'!$H258*'NGER input 2'!U258+'NGER input 2'!$I258*'NGER input 2'!AD258-'NGER input 2'!AY258)","v":""},{"$f":"IF('NGER input 2'!AZ258=\"\",\"\",'NGER input 2'!$G258*'NGER input 2'!M258+'NGER input 2'!$H258*'NGER input 2'!V258+'NGER input 2'!$I258*'NGER input 2'!AE258-'NGER input 2'!AZ258)","v":""},{"$f":"IF('NGER input 2'!BA258=\"\",\"\",'NGER input 2'!$G258*'NGER input 2'!N258+'NGER input 2'!$H258*'NGER input 2'!W258+'NGER input 2'!$I258*'NGER input 2'!AF258-'NGER input 2'!BA258)","v":""},{"$f":"IF('NGER input 2'!BB258=\"\",\"\",'NGER input 2'!$G258*'NGER input 2'!O258+'NGER input 2'!$H258*'NGER input 2'!X258+'NGER input 2'!$I258*'NGER input 2'!AG258-'NGER input 2'!BB258)","v":""},{"$f":"IF('NGER input 2'!BC258=\"\",\"\",'NGER input 2'!$G258*'NGER input 2'!P258+'NGER input 2'!$H258*'NGER input 2'!Y258+'NGER input 2'!$I258*'NGER input 2'!AH258-'NGER input 2'!BC258)","v":""},{"$f":"IF('NGER input 2'!BD258=\"\",\"\",'NGER input 2'!$G258*'NGER input 2'!Q258+'NGER input 2'!$H258*'NGER input 2'!Z258+'NGER input 2'!$I258*'NGER input 2'!AI258-'NGER input 2'!BD258)","v":""},{"$f":"IF('NGER input 2'!BE258=\"\",\"\",'NGER input 2'!$G258*'NGER input 2'!R258+'NGER input 2'!$H258*'NGER input 2'!AA258+'NGER input 2'!$I258*'NGER input 2'!AJ258-'NGER input 2'!BE258)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG258,IF('NGER input 1'!$B$6>1,GG258*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH258,IF('NGER input 1'!$B$6>1,GH258*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI258,IF('NGER input 1'!$B$6>1,GI258*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ258,IF('NGER input 1'!$B$6>1,GJ258*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK258,IF('NGER input 1'!$B$6>1,GK258*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL258,IF('NGER input 1'!$B$6>1,GL258*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM258,IF('NGER input 1'!$B$6>1,GM258*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN258,IF('NGER input 1'!$B$6>1,GN258*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO258,IF('NGER input 1'!$B$6>1,GO258*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP258,IF('NGER input 1'!$B$6>1,GP258*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[255,0,0,0,0,null,{"$f":"IF(OR($F259='Common parameters'!$EQ$8,$F259=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F259='Common parameters'!$EQ$4,$F259='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F259='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F259='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F259='Common parameters'!$EQ$8,$F259=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F259='Common parameters'!$EQ$4,$F259='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F259='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F259='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW259<>\"\",AW259,'NGER input 2'!CP259+((SUM('NGER input 2'!$DH259:$DP259)*'NGER input 2'!CP259)/(SUM('NGER input 2'!$CY259:$DG259))))","v":{"$error":"#N/A"}},{"$f":"IF(AX259<>\"\",AX259,'NGER input 2'!CQ259+((SUM('NGER input 2'!$DH259:$DP259)*'NGER input 2'!CQ259)/(SUM('NGER input 2'!$CY259:$DG259))))","v":{"$error":"#N/A"}},{"$f":"IF(AY259<>\"\",AY259,'NGER input 2'!CR259+((SUM('NGER input 2'!$DH259:$DP259)*'NGER input 2'!CR259)/(SUM('NGER input 2'!$CY259:$DG259))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ259<>\"\",AZ259,'NGER input 2'!CS259+((SUM('NGER input 2'!$DH259:$DP259)*'NGER input 2'!CS259)/(SUM('NGER input 2'!$CY259:$DG259))))","v":{"$error":"#N/A"}},{"$f":"IF(BA259<>\"\",BA259,'NGER input 2'!CT259+((SUM('NGER input 2'!$DH259:$DP259)*'NGER input 2'!CT259)/(SUM('NGER input 2'!$CY259:$DG259))))","v":{"$error":"#N/A"}},{"$f":"IF(BB259<>\"\",BB259,'NGER input 2'!CU259+((SUM('NGER input 2'!$DH259:$DP259)*'NGER input 2'!CU259)/(SUM('NGER input 2'!$CY259:$DG259))))","v":{"$error":"#N/A"}},{"$f":"IF(BC259<>\"\",BC259,'NGER input 2'!CV259+((SUM('NGER input 2'!$DH259:$DP259)*'NGER input 2'!CV259)/(SUM('NGER input 2'!$CY259:$DG259))))","v":{"$error":"#N/A"}},{"$f":"IF(BD259<>\"\",BD259,'NGER input 2'!CW259+((SUM('NGER input 2'!$DH259:$DP259)*'NGER input 2'!CW259)/(SUM('NGER input 2'!$CY259:$DG259))))","v":{"$error":"#N/A"}},{"$f":"IF(BE259<>\"\",BE259,'NGER input 2'!CX259+((SUM('NGER input 2'!$DH259:$DP259)*'NGER input 2'!CX259)/(SUM('NGER input 2'!$CY259:$DG259))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G259*'NGER input 2'!J259+'NGER input 2'!$H259*'NGER input 2'!S259+'NGER input 2'!$I259*'NGER input 2'!AB259","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G259*'NGER input 2'!K259+'NGER input 2'!$H259*'NGER input 2'!T259+'NGER input 2'!$I259*'NGER input 2'!AC259","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G259*'NGER input 2'!L259+'NGER input 2'!$H259*'NGER input 2'!U259+'NGER input 2'!$I259*'NGER input 2'!AD259","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G259*'NGER input 2'!M259+'NGER input 2'!$H259*'NGER input 2'!V259+'NGER input 2'!$I259*'NGER input 2'!AE259","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G259*'NGER input 2'!N259+'NGER input 2'!$H259*'NGER input 2'!W259+'NGER input 2'!$I259*'NGER input 2'!AF259","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G259*'NGER input 2'!O259+'NGER input 2'!$H259*'NGER input 2'!X259+'NGER input 2'!$I259*'NGER input 2'!AG259","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G259*'NGER input 2'!P259+'NGER input 2'!$H259*'NGER input 2'!Y259+'NGER input 2'!$I259*'NGER input 2'!AH259","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G259*'NGER input 2'!Q259+'NGER input 2'!$H259*'NGER input 2'!Z259+'NGER input 2'!$I259*'NGER input 2'!AI259","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G259*'NGER input 2'!R259+'NGER input 2'!$H259*'NGER input 2'!AA259+'NGER input 2'!$I259*'NGER input 2'!AJ259","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW259<>\"\",\"\",'NGER input 2'!CP259)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX259<>\"\",\"\",'NGER input 2'!CQ259)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY259<>\"\",\"\",'NGER input 2'!CR259)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ259<>\"\",\"\",'NGER input 2'!CS259)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA259<>\"\",\"\",'NGER input 2'!CT259)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB259<>\"\",\"\",'NGER input 2'!CU259)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC259<>\"\",\"\",'NGER input 2'!CV259)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD259<>\"\",\"\",'NGER input 2'!CW259)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE259<>\"\",\"\",'NGER input 2'!CX259)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW259=\"\",\"\",'NGER input 2'!CP259-'NGER input 2'!AW259)","v":""},{"$f":"IF('NGER input 2'!AX259=\"\",\"\",'NGER input 2'!$G259*'NGER input 2'!K259+'NGER input 2'!$H259*'NGER input 2'!T259+'NGER input 2'!$I259*'NGER input 2'!AC259-'NGER input 2'!AX259)","v":""},{"$f":"IF('NGER input 2'!AY259=\"\",\"\",'NGER input 2'!$G259*'NGER input 2'!L259+'NGER input 2'!$H259*'NGER input 2'!U259+'NGER input 2'!$I259*'NGER input 2'!AD259-'NGER input 2'!AY259)","v":""},{"$f":"IF('NGER input 2'!AZ259=\"\",\"\",'NGER input 2'!$G259*'NGER input 2'!M259+'NGER input 2'!$H259*'NGER input 2'!V259+'NGER input 2'!$I259*'NGER input 2'!AE259-'NGER input 2'!AZ259)","v":""},{"$f":"IF('NGER input 2'!BA259=\"\",\"\",'NGER input 2'!$G259*'NGER input 2'!N259+'NGER input 2'!$H259*'NGER input 2'!W259+'NGER input 2'!$I259*'NGER input 2'!AF259-'NGER input 2'!BA259)","v":""},{"$f":"IF('NGER input 2'!BB259=\"\",\"\",'NGER input 2'!$G259*'NGER input 2'!O259+'NGER input 2'!$H259*'NGER input 2'!X259+'NGER input 2'!$I259*'NGER input 2'!AG259-'NGER input 2'!BB259)","v":""},{"$f":"IF('NGER input 2'!BC259=\"\",\"\",'NGER input 2'!$G259*'NGER input 2'!P259+'NGER input 2'!$H259*'NGER input 2'!Y259+'NGER input 2'!$I259*'NGER input 2'!AH259-'NGER input 2'!BC259)","v":""},{"$f":"IF('NGER input 2'!BD259=\"\",\"\",'NGER input 2'!$G259*'NGER input 2'!Q259+'NGER input 2'!$H259*'NGER input 2'!Z259+'NGER input 2'!$I259*'NGER input 2'!AI259-'NGER input 2'!BD259)","v":""},{"$f":"IF('NGER input 2'!BE259=\"\",\"\",'NGER input 2'!$G259*'NGER input 2'!R259+'NGER input 2'!$H259*'NGER input 2'!AA259+'NGER input 2'!$I259*'NGER input 2'!AJ259-'NGER input 2'!BE259)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG259,IF('NGER input 1'!$B$6>1,GG259*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH259,IF('NGER input 1'!$B$6>1,GH259*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI259,IF('NGER input 1'!$B$6>1,GI259*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ259,IF('NGER input 1'!$B$6>1,GJ259*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK259,IF('NGER input 1'!$B$6>1,GK259*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL259,IF('NGER input 1'!$B$6>1,GL259*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM259,IF('NGER input 1'!$B$6>1,GM259*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN259,IF('NGER input 1'!$B$6>1,GN259*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO259,IF('NGER input 1'!$B$6>1,GO259*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP259,IF('NGER input 1'!$B$6>1,GP259*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[256,{"$f":"IF(A260=\"\",\"\",0)","v":0},{"$f":"IF($B260=\"\",\"\",0)","v":0},0,0,null,{"$f":"IF(OR($F260='Common parameters'!$EQ$8,$F260=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F260='Common parameters'!$EQ$4,$F260='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F260='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F260='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F260='Common parameters'!$EQ$8,$F260=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F260='Common parameters'!$EQ$4,$F260='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F260='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F260='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"1-G260-H260","v":{"$error":"#N/A"}},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},{"$f":"1-SUM(J260:Q260)","v":0.27999999999999992},{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},{"$f":"1-SUM(S260:Z260)","v":0.375},{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},{"$f":"1-SUM(AB260:AI260)","v":0.89},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW260<>\"\",AW260,'NGER input 2'!CP260+((SUM('NGER input 2'!$DH260:$DP260)*'NGER input 2'!CP260)/(SUM('NGER input 2'!$CY260:$DG260))))","v":{"$error":"#N/A"}},{"$f":"IF(AX260<>\"\",AX260,'NGER input 2'!CQ260+((SUM('NGER input 2'!$DH260:$DP260)*'NGER input 2'!CQ260)/(SUM('NGER input 2'!$CY260:$DG260))))","v":{"$error":"#N/A"}},{"$f":"IF(AY260<>\"\",AY260,'NGER input 2'!CR260+((SUM('NGER input 2'!$DH260:$DP260)*'NGER input 2'!CR260)/(SUM('NGER input 2'!$CY260:$DG260))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ260<>\"\",AZ260,'NGER input 2'!CS260+((SUM('NGER input 2'!$DH260:$DP260)*'NGER input 2'!CS260)/(SUM('NGER input 2'!$CY260:$DG260))))","v":{"$error":"#N/A"}},{"$f":"IF(BA260<>\"\",BA260,'NGER input 2'!CT260+((SUM('NGER input 2'!$DH260:$DP260)*'NGER input 2'!CT260)/(SUM('NGER input 2'!$CY260:$DG260))))","v":{"$error":"#N/A"}},{"$f":"IF(BB260<>\"\",BB260,'NGER input 2'!CU260+((SUM('NGER input 2'!$DH260:$DP260)*'NGER input 2'!CU260)/(SUM('NGER input 2'!$CY260:$DG260))))","v":{"$error":"#N/A"}},{"$f":"IF(BC260<>\"\",BC260,'NGER input 2'!CV260+((SUM('NGER input 2'!$DH260:$DP260)*'NGER input 2'!CV260)/(SUM('NGER input 2'!$CY260:$DG260))))","v":{"$error":"#N/A"}},{"$f":"IF(BD260<>\"\",BD260,'NGER input 2'!CW260+((SUM('NGER input 2'!$DH260:$DP260)*'NGER input 2'!CW260)/(SUM('NGER input 2'!$CY260:$DG260))))","v":{"$error":"#N/A"}},{"$f":"IF(BE260<>\"\",BE260,'NGER input 2'!CX260+((SUM('NGER input 2'!$DH260:$DP260)*'NGER input 2'!CX260)/(SUM('NGER input 2'!$CY260:$DG260))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B260+CI260","v":0},{"$f":"SUM(AK260:AM260)","v":0},{"$f":"G260*$B260/$CH260","v":{"$error":"#N/A"}},{"$f":"H260*$B260/$CH260","v":{"$error":"#N/A"}},{"$f":"I260*$B260/$CH260","v":{"$error":"#N/A"}},{"$f":"AM260/$CH260","v":{"$error":"#DIV/0!"}},{"$f":"AK260/$CH260","v":{"$error":"#DIV/0!"}},{"$f":"AL260/$CH260","v":{"$error":"#DIV/0!"}},{"$f":"'NGER input 2'!$G260*'NGER input 2'!J260+'NGER input 2'!$H260*'NGER input 2'!S260+'NGER input 2'!$I260*'NGER input 2'!AB260","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G260*'NGER input 2'!K260+'NGER input 2'!$H260*'NGER input 2'!T260+'NGER input 2'!$I260*'NGER input 2'!AC260","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G260*'NGER input 2'!L260+'NGER input 2'!$H260*'NGER input 2'!U260+'NGER input 2'!$I260*'NGER input 2'!AD260","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G260*'NGER input 2'!M260+'NGER input 2'!$H260*'NGER input 2'!V260+'NGER input 2'!$I260*'NGER input 2'!AE260","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G260*'NGER input 2'!N260+'NGER input 2'!$H260*'NGER input 2'!W260+'NGER input 2'!$I260*'NGER input 2'!AF260","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G260*'NGER input 2'!O260+'NGER input 2'!$H260*'NGER input 2'!X260+'NGER input 2'!$I260*'NGER input 2'!AG260","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G260*'NGER input 2'!P260+'NGER input 2'!$H260*'NGER input 2'!Y260+'NGER input 2'!$I260*'NGER input 2'!AH260","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G260*'NGER input 2'!Q260+'NGER input 2'!$H260*'NGER input 2'!Z260+'NGER input 2'!$I260*'NGER input 2'!AI260","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G260*'NGER input 2'!R260+'NGER input 2'!$H260*'NGER input 2'!AA260+'NGER input 2'!$I260*'NGER input 2'!AJ260","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW260<>\"\",\"\",'NGER input 2'!CP260)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX260<>\"\",\"\",'NGER input 2'!CQ260)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY260<>\"\",\"\",'NGER input 2'!CR260)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ260<>\"\",\"\",'NGER input 2'!CS260)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA260<>\"\",\"\",'NGER input 2'!CT260)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB260<>\"\",\"\",'NGER input 2'!CU260)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC260<>\"\",\"\",'NGER input 2'!CV260)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD260<>\"\",\"\",'NGER input 2'!CW260)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE260<>\"\",\"\",'NGER input 2'!CX260)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW260=\"\",\"\",'NGER input 2'!CP260-'NGER input 2'!AW260)","v":""},{"$f":"IF('NGER input 2'!AX260=\"\",\"\",'NGER input 2'!$G260*'NGER input 2'!K260+'NGER input 2'!$H260*'NGER input 2'!T260+'NGER input 2'!$I260*'NGER input 2'!AC260-'NGER input 2'!AX260)","v":""},{"$f":"IF('NGER input 2'!AY260=\"\",\"\",'NGER input 2'!$G260*'NGER input 2'!L260+'NGER input 2'!$H260*'NGER input 2'!U260+'NGER input 2'!$I260*'NGER input 2'!AD260-'NGER input 2'!AY260)","v":""},{"$f":"IF('NGER input 2'!AZ260=\"\",\"\",'NGER input 2'!$G260*'NGER input 2'!M260+'NGER input 2'!$H260*'NGER input 2'!V260+'NGER input 2'!$I260*'NGER input 2'!AE260-'NGER input 2'!AZ260)","v":""},{"$f":"IF('NGER input 2'!BA260=\"\",\"\",'NGER input 2'!$G260*'NGER input 2'!N260+'NGER input 2'!$H260*'NGER input 2'!W260+'NGER input 2'!$I260*'NGER input 2'!AF260-'NGER input 2'!BA260)","v":""},{"$f":"IF('NGER input 2'!BB260=\"\",\"\",'NGER input 2'!$G260*'NGER input 2'!O260+'NGER input 2'!$H260*'NGER input 2'!X260+'NGER input 2'!$I260*'NGER input 2'!AG260-'NGER input 2'!BB260)","v":""},{"$f":"IF('NGER input 2'!BC260=\"\",\"\",'NGER input 2'!$G260*'NGER input 2'!P260+'NGER input 2'!$H260*'NGER input 2'!Y260+'NGER input 2'!$I260*'NGER input 2'!AH260-'NGER input 2'!BC260)","v":""},{"$f":"IF('NGER input 2'!BD260=\"\",\"\",'NGER input 2'!$G260*'NGER input 2'!Q260+'NGER input 2'!$H260*'NGER input 2'!Z260+'NGER input 2'!$I260*'NGER input 2'!AI260-'NGER input 2'!BD260)","v":""},{"$f":"IF('NGER input 2'!BE260=\"\",\"\",'NGER input 2'!$G260*'NGER input 2'!R260+'NGER input 2'!$H260*'NGER input 2'!AA260+'NGER input 2'!$I260*'NGER input 2'!AJ260-'NGER input 2'!BE260)","v":""},{"$f":"$B260*BF260","v":{"$error":"#N/A"}},{"$f":"$B260*BG260","v":{"$error":"#N/A"}},{"$f":"$B260*BH260","v":{"$error":"#N/A"}},{"$f":"$B260*BI260","v":{"$error":"#N/A"}},{"$f":"$B260*BJ260","v":{"$error":"#N/A"}},{"$f":"$B260*BK260","v":{"$error":"#N/A"}},{"$f":"$B260*BL260","v":{"$error":"#N/A"}},{"$f":"$B260*BM260","v":{"$error":"#N/A"}},{"$f":"$B260*BN260","v":{"$error":"#N/A"}},{"$f":"DQ260-BO260-BX260","v":{"$error":"#N/A"}},{"$f":"DR260-BP260-BY260","v":{"$error":"#N/A"}},{"$f":"DS260-BQ260-BZ260","v":{"$error":"#N/A"}},{"$f":"DT260-BR260-CA260","v":{"$error":"#N/A"}},{"$f":"DU260-BS260-CB260","v":{"$error":"#N/A"}},{"$f":"DV260-BT260-CC260","v":{"$error":"#N/A"}},{"$f":"DW260-BU260-CD260","v":{"$error":"#N/A"}},{"$f":"DX260-BV260-CE260","v":{"$error":"#N/A"}},{"$f":"DY260-CG260","v":{"$error":"#N/A"}},{"$f":"$AM260*AN260","v":0},{"$f":"$AM260*AO260","v":0},{"$f":"$AM260*AP260","v":0},{"$f":"$AM260*AQ260","v":0},{"$f":"$AM260*AR260","v":0},{"$f":"$AM260*AS260","v":0},{"$f":"$AM260*AT260","v":0},{"$f":"$AM260*AU260","v":0},{"$f":"$AM260*AV260","v":0},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG260,IF('NGER input 1'!$B$6>1,GG260*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH260,IF('NGER input 1'!$B$6>1,GH260*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI260,IF('NGER input 1'!$B$6>1,GI260*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ260,IF('NGER input 1'!$B$6>1,GJ260*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK260,IF('NGER input 1'!$B$6>1,GK260*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL260,IF('NGER input 1'!$B$6>1,GL260*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM260,IF('NGER input 1'!$B$6>1,GM260*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN260,IF('NGER input 1'!$B$6>1,GN260*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO260,IF('NGER input 1'!$B$6>1,GO260*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP260,IF('NGER input 1'!$B$6>1,GP260*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[257,0,0,0,0,null,{"$f":"IF(OR($F261='Common parameters'!$EQ$8,$F261=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F261='Common parameters'!$EQ$4,$F261='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F261='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F261='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F261='Common parameters'!$EQ$8,$F261=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F261='Common parameters'!$EQ$4,$F261='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F261='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F261='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW261<>\"\",AW261,'NGER input 2'!CP261+((SUM('NGER input 2'!$DH261:$DP261)*'NGER input 2'!CP261)/(SUM('NGER input 2'!$CY261:$DG261))))","v":{"$error":"#N/A"}},{"$f":"IF(AX261<>\"\",AX261,'NGER input 2'!CQ261+((SUM('NGER input 2'!$DH261:$DP261)*'NGER input 2'!CQ261)/(SUM('NGER input 2'!$CY261:$DG261))))","v":{"$error":"#N/A"}},{"$f":"IF(AY261<>\"\",AY261,'NGER input 2'!CR261+((SUM('NGER input 2'!$DH261:$DP261)*'NGER input 2'!CR261)/(SUM('NGER input 2'!$CY261:$DG261))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ261<>\"\",AZ261,'NGER input 2'!CS261+((SUM('NGER input 2'!$DH261:$DP261)*'NGER input 2'!CS261)/(SUM('NGER input 2'!$CY261:$DG261))))","v":{"$error":"#N/A"}},{"$f":"IF(BA261<>\"\",BA261,'NGER input 2'!CT261+((SUM('NGER input 2'!$DH261:$DP261)*'NGER input 2'!CT261)/(SUM('NGER input 2'!$CY261:$DG261))))","v":{"$error":"#N/A"}},{"$f":"IF(BB261<>\"\",BB261,'NGER input 2'!CU261+((SUM('NGER input 2'!$DH261:$DP261)*'NGER input 2'!CU261)/(SUM('NGER input 2'!$CY261:$DG261))))","v":{"$error":"#N/A"}},{"$f":"IF(BC261<>\"\",BC261,'NGER input 2'!CV261+((SUM('NGER input 2'!$DH261:$DP261)*'NGER input 2'!CV261)/(SUM('NGER input 2'!$CY261:$DG261))))","v":{"$error":"#N/A"}},{"$f":"IF(BD261<>\"\",BD261,'NGER input 2'!CW261+((SUM('NGER input 2'!$DH261:$DP261)*'NGER input 2'!CW261)/(SUM('NGER input 2'!$CY261:$DG261))))","v":{"$error":"#N/A"}},{"$f":"IF(BE261<>\"\",BE261,'NGER input 2'!CX261+((SUM('NGER input 2'!$DH261:$DP261)*'NGER input 2'!CX261)/(SUM('NGER input 2'!$CY261:$DG261))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G261*'NGER input 2'!J261+'NGER input 2'!$H261*'NGER input 2'!S261+'NGER input 2'!$I261*'NGER input 2'!AB261","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G261*'NGER input 2'!K261+'NGER input 2'!$H261*'NGER input 2'!T261+'NGER input 2'!$I261*'NGER input 2'!AC261","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G261*'NGER input 2'!L261+'NGER input 2'!$H261*'NGER input 2'!U261+'NGER input 2'!$I261*'NGER input 2'!AD261","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G261*'NGER input 2'!M261+'NGER input 2'!$H261*'NGER input 2'!V261+'NGER input 2'!$I261*'NGER input 2'!AE261","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G261*'NGER input 2'!N261+'NGER input 2'!$H261*'NGER input 2'!W261+'NGER input 2'!$I261*'NGER input 2'!AF261","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G261*'NGER input 2'!O261+'NGER input 2'!$H261*'NGER input 2'!X261+'NGER input 2'!$I261*'NGER input 2'!AG261","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G261*'NGER input 2'!P261+'NGER input 2'!$H261*'NGER input 2'!Y261+'NGER input 2'!$I261*'NGER input 2'!AH261","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G261*'NGER input 2'!Q261+'NGER input 2'!$H261*'NGER input 2'!Z261+'NGER input 2'!$I261*'NGER input 2'!AI261","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G261*'NGER input 2'!R261+'NGER input 2'!$H261*'NGER input 2'!AA261+'NGER input 2'!$I261*'NGER input 2'!AJ261","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW261<>\"\",\"\",'NGER input 2'!CP261)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX261<>\"\",\"\",'NGER input 2'!CQ261)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY261<>\"\",\"\",'NGER input 2'!CR261)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ261<>\"\",\"\",'NGER input 2'!CS261)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA261<>\"\",\"\",'NGER input 2'!CT261)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB261<>\"\",\"\",'NGER input 2'!CU261)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC261<>\"\",\"\",'NGER input 2'!CV261)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD261<>\"\",\"\",'NGER input 2'!CW261)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE261<>\"\",\"\",'NGER input 2'!CX261)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW261=\"\",\"\",'NGER input 2'!CP261-'NGER input 2'!AW261)","v":""},{"$f":"IF('NGER input 2'!AX261=\"\",\"\",'NGER input 2'!$G261*'NGER input 2'!K261+'NGER input 2'!$H261*'NGER input 2'!T261+'NGER input 2'!$I261*'NGER input 2'!AC261-'NGER input 2'!AX261)","v":""},{"$f":"IF('NGER input 2'!AY261=\"\",\"\",'NGER input 2'!$G261*'NGER input 2'!L261+'NGER input 2'!$H261*'NGER input 2'!U261+'NGER input 2'!$I261*'NGER input 2'!AD261-'NGER input 2'!AY261)","v":""},{"$f":"IF('NGER input 2'!AZ261=\"\",\"\",'NGER input 2'!$G261*'NGER input 2'!M261+'NGER input 2'!$H261*'NGER input 2'!V261+'NGER input 2'!$I261*'NGER input 2'!AE261-'NGER input 2'!AZ261)","v":""},{"$f":"IF('NGER input 2'!BA261=\"\",\"\",'NGER input 2'!$G261*'NGER input 2'!N261+'NGER input 2'!$H261*'NGER input 2'!W261+'NGER input 2'!$I261*'NGER input 2'!AF261-'NGER input 2'!BA261)","v":""},{"$f":"IF('NGER input 2'!BB261=\"\",\"\",'NGER input 2'!$G261*'NGER input 2'!O261+'NGER input 2'!$H261*'NGER input 2'!X261+'NGER input 2'!$I261*'NGER input 2'!AG261-'NGER input 2'!BB261)","v":""},{"$f":"IF('NGER input 2'!BC261=\"\",\"\",'NGER input 2'!$G261*'NGER input 2'!P261+'NGER input 2'!$H261*'NGER input 2'!Y261+'NGER input 2'!$I261*'NGER input 2'!AH261-'NGER input 2'!BC261)","v":""},{"$f":"IF('NGER input 2'!BD261=\"\",\"\",'NGER input 2'!$G261*'NGER input 2'!Q261+'NGER input 2'!$H261*'NGER input 2'!Z261+'NGER input 2'!$I261*'NGER input 2'!AI261-'NGER input 2'!BD261)","v":""},{"$f":"IF('NGER input 2'!BE261=\"\",\"\",'NGER input 2'!$G261*'NGER input 2'!R261+'NGER input 2'!$H261*'NGER input 2'!AA261+'NGER input 2'!$I261*'NGER input 2'!AJ261-'NGER input 2'!BE261)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,{"$f":"$AK261","v":0},{"$f":"DZ261+EI261","v":{"$error":"#N/A"}},{"$f":"EA261+EJ261","v":{"$error":"#N/A"}},{"$f":"EB261+EK261","v":{"$error":"#N/A"}},{"$f":"EC261+EL261","v":{"$error":"#N/A"}},{"$f":"ED261+EM261","v":{"$error":"#N/A"}},{"$f":"EE261+EN261","v":{"$error":"#N/A"}},{"$f":"EF261+EO261","v":{"$error":"#N/A"}},{"$f":"EG261+EP261","v":{"$error":"#N/A"}},{"$f":"EH261+EQ261","v":{"$error":"#N/A"}},{"$f":"ER261","v":0},{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG261,IF('NGER input 1'!$B$6>1,GG261*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH261,IF('NGER input 1'!$B$6>1,GH261*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI261,IF('NGER input 1'!$B$6>1,GI261*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ261,IF('NGER input 1'!$B$6>1,GJ261*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK261,IF('NGER input 1'!$B$6>1,GK261*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL261,IF('NGER input 1'!$B$6>1,GL261*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM261,IF('NGER input 1'!$B$6>1,GM261*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN261,IF('NGER input 1'!$B$6>1,GN261*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO261,IF('NGER input 1'!$B$6>1,GO261*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP261,IF('NGER input 1'!$B$6>1,GP261*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[{"$f":"A261+1","v":258},0,0,0,0,null,{"$f":"IF(OR($F262='Common parameters'!$EQ$8,$F262=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F262='Common parameters'!$EQ$4,$F262='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F262='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F262='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F262='Common parameters'!$EQ$8,$F262=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F262='Common parameters'!$EQ$4,$F262='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F262='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F262='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW262<>\"\",AW262,'NGER input 2'!CP262+((SUM('NGER input 2'!$DH262:$DP262)*'NGER input 2'!CP262)/(SUM('NGER input 2'!$CY262:$DG262))))","v":{"$error":"#N/A"}},{"$f":"IF(AX262<>\"\",AX262,'NGER input 2'!CQ262+((SUM('NGER input 2'!$DH262:$DP262)*'NGER input 2'!CQ262)/(SUM('NGER input 2'!$CY262:$DG262))))","v":{"$error":"#N/A"}},{"$f":"IF(AY262<>\"\",AY262,'NGER input 2'!CR262+((SUM('NGER input 2'!$DH262:$DP262)*'NGER input 2'!CR262)/(SUM('NGER input 2'!$CY262:$DG262))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ262<>\"\",AZ262,'NGER input 2'!CS262+((SUM('NGER input 2'!$DH262:$DP262)*'NGER input 2'!CS262)/(SUM('NGER input 2'!$CY262:$DG262))))","v":{"$error":"#N/A"}},{"$f":"IF(BA262<>\"\",BA262,'NGER input 2'!CT262+((SUM('NGER input 2'!$DH262:$DP262)*'NGER input 2'!CT262)/(SUM('NGER input 2'!$CY262:$DG262))))","v":{"$error":"#N/A"}},{"$f":"IF(BB262<>\"\",BB262,'NGER input 2'!CU262+((SUM('NGER input 2'!$DH262:$DP262)*'NGER input 2'!CU262)/(SUM('NGER input 2'!$CY262:$DG262))))","v":{"$error":"#N/A"}},{"$f":"IF(BC262<>\"\",BC262,'NGER input 2'!CV262+((SUM('NGER input 2'!$DH262:$DP262)*'NGER input 2'!CV262)/(SUM('NGER input 2'!$CY262:$DG262))))","v":{"$error":"#N/A"}},{"$f":"IF(BD262<>\"\",BD262,'NGER input 2'!CW262+((SUM('NGER input 2'!$DH262:$DP262)*'NGER input 2'!CW262)/(SUM('NGER input 2'!$CY262:$DG262))))","v":{"$error":"#N/A"}},{"$f":"IF(BE262<>\"\",BE262,'NGER input 2'!CX262+((SUM('NGER input 2'!$DH262:$DP262)*'NGER input 2'!CX262)/(SUM('NGER input 2'!$CY262:$DG262))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G262*'NGER input 2'!J262+'NGER input 2'!$H262*'NGER input 2'!S262+'NGER input 2'!$I262*'NGER input 2'!AB262","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G262*'NGER input 2'!K262+'NGER input 2'!$H262*'NGER input 2'!T262+'NGER input 2'!$I262*'NGER input 2'!AC262","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G262*'NGER input 2'!L262+'NGER input 2'!$H262*'NGER input 2'!U262+'NGER input 2'!$I262*'NGER input 2'!AD262","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G262*'NGER input 2'!M262+'NGER input 2'!$H262*'NGER input 2'!V262+'NGER input 2'!$I262*'NGER input 2'!AE262","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G262*'NGER input 2'!N262+'NGER input 2'!$H262*'NGER input 2'!W262+'NGER input 2'!$I262*'NGER input 2'!AF262","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G262*'NGER input 2'!O262+'NGER input 2'!$H262*'NGER input 2'!X262+'NGER input 2'!$I262*'NGER input 2'!AG262","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G262*'NGER input 2'!P262+'NGER input 2'!$H262*'NGER input 2'!Y262+'NGER input 2'!$I262*'NGER input 2'!AH262","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G262*'NGER input 2'!Q262+'NGER input 2'!$H262*'NGER input 2'!Z262+'NGER input 2'!$I262*'NGER input 2'!AI262","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G262*'NGER input 2'!R262+'NGER input 2'!$H262*'NGER input 2'!AA262+'NGER input 2'!$I262*'NGER input 2'!AJ262","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW262<>\"\",\"\",'NGER input 2'!CP262)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX262<>\"\",\"\",'NGER input 2'!CQ262)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY262<>\"\",\"\",'NGER input 2'!CR262)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ262<>\"\",\"\",'NGER input 2'!CS262)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA262<>\"\",\"\",'NGER input 2'!CT262)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB262<>\"\",\"\",'NGER input 2'!CU262)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC262<>\"\",\"\",'NGER input 2'!CV262)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD262<>\"\",\"\",'NGER input 2'!CW262)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE262<>\"\",\"\",'NGER input 2'!CX262)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW262=\"\",\"\",'NGER input 2'!CP262-'NGER input 2'!AW262)","v":""},{"$f":"IF('NGER input 2'!AX262=\"\",\"\",'NGER input 2'!$G262*'NGER input 2'!K262+'NGER input 2'!$H262*'NGER input 2'!T262+'NGER input 2'!$I262*'NGER input 2'!AC262-'NGER input 2'!AX262)","v":""},{"$f":"IF('NGER input 2'!AY262=\"\",\"\",'NGER input 2'!$G262*'NGER input 2'!L262+'NGER input 2'!$H262*'NGER input 2'!U262+'NGER input 2'!$I262*'NGER input 2'!AD262-'NGER input 2'!AY262)","v":""},{"$f":"IF('NGER input 2'!AZ262=\"\",\"\",'NGER input 2'!$G262*'NGER input 2'!M262+'NGER input 2'!$H262*'NGER input 2'!V262+'NGER input 2'!$I262*'NGER input 2'!AE262-'NGER input 2'!AZ262)","v":""},{"$f":"IF('NGER input 2'!BA262=\"\",\"\",'NGER input 2'!$G262*'NGER input 2'!N262+'NGER input 2'!$H262*'NGER input 2'!W262+'NGER input 2'!$I262*'NGER input 2'!AF262-'NGER input 2'!BA262)","v":""},{"$f":"IF('NGER input 2'!BB262=\"\",\"\",'NGER input 2'!$G262*'NGER input 2'!O262+'NGER input 2'!$H262*'NGER input 2'!X262+'NGER input 2'!$I262*'NGER input 2'!AG262-'NGER input 2'!BB262)","v":""},{"$f":"IF('NGER input 2'!BC262=\"\",\"\",'NGER input 2'!$G262*'NGER input 2'!P262+'NGER input 2'!$H262*'NGER input 2'!Y262+'NGER input 2'!$I262*'NGER input 2'!AH262-'NGER input 2'!BC262)","v":""},{"$f":"IF('NGER input 2'!BD262=\"\",\"\",'NGER input 2'!$G262*'NGER input 2'!Q262+'NGER input 2'!$H262*'NGER input 2'!Z262+'NGER input 2'!$I262*'NGER input 2'!AI262-'NGER input 2'!BD262)","v":""},{"$f":"IF('NGER input 2'!BE262=\"\",\"\",'NGER input 2'!$G262*'NGER input 2'!R262+'NGER input 2'!$H262*'NGER input 2'!AA262+'NGER input 2'!$I262*'NGER input 2'!AJ262-'NGER input 2'!BE262)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG262,IF('NGER input 1'!$B$6>1,GG262*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH262,IF('NGER input 1'!$B$6>1,GH262*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI262,IF('NGER input 1'!$B$6>1,GI262*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ262,IF('NGER input 1'!$B$6>1,GJ262*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK262,IF('NGER input 1'!$B$6>1,GK262*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL262,IF('NGER input 1'!$B$6>1,GL262*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM262,IF('NGER input 1'!$B$6>1,GM262*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN262,IF('NGER input 1'!$B$6>1,GN262*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO262,IF('NGER input 1'!$B$6>1,GO262*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP262,IF('NGER input 1'!$B$6>1,GP262*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[259,0,0,0,0,null,{"$f":"IF(OR($F263='Common parameters'!$EQ$8,$F263=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F263='Common parameters'!$EQ$4,$F263='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F263='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F263='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F263='Common parameters'!$EQ$8,$F263=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F263='Common parameters'!$EQ$4,$F263='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F263='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F263='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW263<>\"\",AW263,'NGER input 2'!CP263+((SUM('NGER input 2'!$DH263:$DP263)*'NGER input 2'!CP263)/(SUM('NGER input 2'!$CY263:$DG263))))","v":{"$error":"#N/A"}},{"$f":"IF(AX263<>\"\",AX263,'NGER input 2'!CQ263+((SUM('NGER input 2'!$DH263:$DP263)*'NGER input 2'!CQ263)/(SUM('NGER input 2'!$CY263:$DG263))))","v":{"$error":"#N/A"}},{"$f":"IF(AY263<>\"\",AY263,'NGER input 2'!CR263+((SUM('NGER input 2'!$DH263:$DP263)*'NGER input 2'!CR263)/(SUM('NGER input 2'!$CY263:$DG263))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ263<>\"\",AZ263,'NGER input 2'!CS263+((SUM('NGER input 2'!$DH263:$DP263)*'NGER input 2'!CS263)/(SUM('NGER input 2'!$CY263:$DG263))))","v":{"$error":"#N/A"}},{"$f":"IF(BA263<>\"\",BA263,'NGER input 2'!CT263+((SUM('NGER input 2'!$DH263:$DP263)*'NGER input 2'!CT263)/(SUM('NGER input 2'!$CY263:$DG263))))","v":{"$error":"#N/A"}},{"$f":"IF(BB263<>\"\",BB263,'NGER input 2'!CU263+((SUM('NGER input 2'!$DH263:$DP263)*'NGER input 2'!CU263)/(SUM('NGER input 2'!$CY263:$DG263))))","v":{"$error":"#N/A"}},{"$f":"IF(BC263<>\"\",BC263,'NGER input 2'!CV263+((SUM('NGER input 2'!$DH263:$DP263)*'NGER input 2'!CV263)/(SUM('NGER input 2'!$CY263:$DG263))))","v":{"$error":"#N/A"}},{"$f":"IF(BD263<>\"\",BD263,'NGER input 2'!CW263+((SUM('NGER input 2'!$DH263:$DP263)*'NGER input 2'!CW263)/(SUM('NGER input 2'!$CY263:$DG263))))","v":{"$error":"#N/A"}},{"$f":"IF(BE263<>\"\",BE263,'NGER input 2'!CX263+((SUM('NGER input 2'!$DH263:$DP263)*'NGER input 2'!CX263)/(SUM('NGER input 2'!$CY263:$DG263))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G263*'NGER input 2'!J263+'NGER input 2'!$H263*'NGER input 2'!S263+'NGER input 2'!$I263*'NGER input 2'!AB263","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G263*'NGER input 2'!K263+'NGER input 2'!$H263*'NGER input 2'!T263+'NGER input 2'!$I263*'NGER input 2'!AC263","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G263*'NGER input 2'!L263+'NGER input 2'!$H263*'NGER input 2'!U263+'NGER input 2'!$I263*'NGER input 2'!AD263","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G263*'NGER input 2'!M263+'NGER input 2'!$H263*'NGER input 2'!V263+'NGER input 2'!$I263*'NGER input 2'!AE263","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G263*'NGER input 2'!N263+'NGER input 2'!$H263*'NGER input 2'!W263+'NGER input 2'!$I263*'NGER input 2'!AF263","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G263*'NGER input 2'!O263+'NGER input 2'!$H263*'NGER input 2'!X263+'NGER input 2'!$I263*'NGER input 2'!AG263","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G263*'NGER input 2'!P263+'NGER input 2'!$H263*'NGER input 2'!Y263+'NGER input 2'!$I263*'NGER input 2'!AH263","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G263*'NGER input 2'!Q263+'NGER input 2'!$H263*'NGER input 2'!Z263+'NGER input 2'!$I263*'NGER input 2'!AI263","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G263*'NGER input 2'!R263+'NGER input 2'!$H263*'NGER input 2'!AA263+'NGER input 2'!$I263*'NGER input 2'!AJ263","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW263<>\"\",\"\",'NGER input 2'!CP263)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX263<>\"\",\"\",'NGER input 2'!CQ263)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY263<>\"\",\"\",'NGER input 2'!CR263)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ263<>\"\",\"\",'NGER input 2'!CS263)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA263<>\"\",\"\",'NGER input 2'!CT263)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB263<>\"\",\"\",'NGER input 2'!CU263)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC263<>\"\",\"\",'NGER input 2'!CV263)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD263<>\"\",\"\",'NGER input 2'!CW263)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE263<>\"\",\"\",'NGER input 2'!CX263)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW263=\"\",\"\",'NGER input 2'!CP263-'NGER input 2'!AW263)","v":""},{"$f":"IF('NGER input 2'!AX263=\"\",\"\",'NGER input 2'!$G263*'NGER input 2'!K263+'NGER input 2'!$H263*'NGER input 2'!T263+'NGER input 2'!$I263*'NGER input 2'!AC263-'NGER input 2'!AX263)","v":""},{"$f":"IF('NGER input 2'!AY263=\"\",\"\",'NGER input 2'!$G263*'NGER input 2'!L263+'NGER input 2'!$H263*'NGER input 2'!U263+'NGER input 2'!$I263*'NGER input 2'!AD263-'NGER input 2'!AY263)","v":""},{"$f":"IF('NGER input 2'!AZ263=\"\",\"\",'NGER input 2'!$G263*'NGER input 2'!M263+'NGER input 2'!$H263*'NGER input 2'!V263+'NGER input 2'!$I263*'NGER input 2'!AE263-'NGER input 2'!AZ263)","v":""},{"$f":"IF('NGER input 2'!BA263=\"\",\"\",'NGER input 2'!$G263*'NGER input 2'!N263+'NGER input 2'!$H263*'NGER input 2'!W263+'NGER input 2'!$I263*'NGER input 2'!AF263-'NGER input 2'!BA263)","v":""},{"$f":"IF('NGER input 2'!BB263=\"\",\"\",'NGER input 2'!$G263*'NGER input 2'!O263+'NGER input 2'!$H263*'NGER input 2'!X263+'NGER input 2'!$I263*'NGER input 2'!AG263-'NGER input 2'!BB263)","v":""},{"$f":"IF('NGER input 2'!BC263=\"\",\"\",'NGER input 2'!$G263*'NGER input 2'!P263+'NGER input 2'!$H263*'NGER input 2'!Y263+'NGER input 2'!$I263*'NGER input 2'!AH263-'NGER input 2'!BC263)","v":""},{"$f":"IF('NGER input 2'!BD263=\"\",\"\",'NGER input 2'!$G263*'NGER input 2'!Q263+'NGER input 2'!$H263*'NGER input 2'!Z263+'NGER input 2'!$I263*'NGER input 2'!AI263-'NGER input 2'!BD263)","v":""},{"$f":"IF('NGER input 2'!BE263=\"\",\"\",'NGER input 2'!$G263*'NGER input 2'!R263+'NGER input 2'!$H263*'NGER input 2'!AA263+'NGER input 2'!$I263*'NGER input 2'!AJ263-'NGER input 2'!BE263)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG263,IF('NGER input 1'!$B$6>1,GG263*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH263,IF('NGER input 1'!$B$6>1,GH263*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI263,IF('NGER input 1'!$B$6>1,GI263*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ263,IF('NGER input 1'!$B$6>1,GJ263*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK263,IF('NGER input 1'!$B$6>1,GK263*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL263,IF('NGER input 1'!$B$6>1,GL263*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM263,IF('NGER input 1'!$B$6>1,GM263*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN263,IF('NGER input 1'!$B$6>1,GN263*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO263,IF('NGER input 1'!$B$6>1,GO263*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP263,IF('NGER input 1'!$B$6>1,GP263*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[260,0,0,0,0,null,{"$f":"IF(OR($F264='Common parameters'!$EQ$8,$F264=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F264='Common parameters'!$EQ$4,$F264='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F264='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F264='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F264='Common parameters'!$EQ$8,$F264=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F264='Common parameters'!$EQ$4,$F264='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F264='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F264='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW264<>\"\",AW264,'NGER input 2'!CP264+((SUM('NGER input 2'!$DH264:$DP264)*'NGER input 2'!CP264)/(SUM('NGER input 2'!$CY264:$DG264))))","v":{"$error":"#N/A"}},{"$f":"IF(AX264<>\"\",AX264,'NGER input 2'!CQ264+((SUM('NGER input 2'!$DH264:$DP264)*'NGER input 2'!CQ264)/(SUM('NGER input 2'!$CY264:$DG264))))","v":{"$error":"#N/A"}},{"$f":"IF(AY264<>\"\",AY264,'NGER input 2'!CR264+((SUM('NGER input 2'!$DH264:$DP264)*'NGER input 2'!CR264)/(SUM('NGER input 2'!$CY264:$DG264))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ264<>\"\",AZ264,'NGER input 2'!CS264+((SUM('NGER input 2'!$DH264:$DP264)*'NGER input 2'!CS264)/(SUM('NGER input 2'!$CY264:$DG264))))","v":{"$error":"#N/A"}},{"$f":"IF(BA264<>\"\",BA264,'NGER input 2'!CT264+((SUM('NGER input 2'!$DH264:$DP264)*'NGER input 2'!CT264)/(SUM('NGER input 2'!$CY264:$DG264))))","v":{"$error":"#N/A"}},{"$f":"IF(BB264<>\"\",BB264,'NGER input 2'!CU264+((SUM('NGER input 2'!$DH264:$DP264)*'NGER input 2'!CU264)/(SUM('NGER input 2'!$CY264:$DG264))))","v":{"$error":"#N/A"}},{"$f":"IF(BC264<>\"\",BC264,'NGER input 2'!CV264+((SUM('NGER input 2'!$DH264:$DP264)*'NGER input 2'!CV264)/(SUM('NGER input 2'!$CY264:$DG264))))","v":{"$error":"#N/A"}},{"$f":"IF(BD264<>\"\",BD264,'NGER input 2'!CW264+((SUM('NGER input 2'!$DH264:$DP264)*'NGER input 2'!CW264)/(SUM('NGER input 2'!$CY264:$DG264))))","v":{"$error":"#N/A"}},{"$f":"IF(BE264<>\"\",BE264,'NGER input 2'!CX264+((SUM('NGER input 2'!$DH264:$DP264)*'NGER input 2'!CX264)/(SUM('NGER input 2'!$CY264:$DG264))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G264*'NGER input 2'!J264+'NGER input 2'!$H264*'NGER input 2'!S264+'NGER input 2'!$I264*'NGER input 2'!AB264","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G264*'NGER input 2'!K264+'NGER input 2'!$H264*'NGER input 2'!T264+'NGER input 2'!$I264*'NGER input 2'!AC264","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G264*'NGER input 2'!L264+'NGER input 2'!$H264*'NGER input 2'!U264+'NGER input 2'!$I264*'NGER input 2'!AD264","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G264*'NGER input 2'!M264+'NGER input 2'!$H264*'NGER input 2'!V264+'NGER input 2'!$I264*'NGER input 2'!AE264","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G264*'NGER input 2'!N264+'NGER input 2'!$H264*'NGER input 2'!W264+'NGER input 2'!$I264*'NGER input 2'!AF264","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G264*'NGER input 2'!O264+'NGER input 2'!$H264*'NGER input 2'!X264+'NGER input 2'!$I264*'NGER input 2'!AG264","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G264*'NGER input 2'!P264+'NGER input 2'!$H264*'NGER input 2'!Y264+'NGER input 2'!$I264*'NGER input 2'!AH264","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G264*'NGER input 2'!Q264+'NGER input 2'!$H264*'NGER input 2'!Z264+'NGER input 2'!$I264*'NGER input 2'!AI264","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G264*'NGER input 2'!R264+'NGER input 2'!$H264*'NGER input 2'!AA264+'NGER input 2'!$I264*'NGER input 2'!AJ264","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW264<>\"\",\"\",'NGER input 2'!CP264)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX264<>\"\",\"\",'NGER input 2'!CQ264)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY264<>\"\",\"\",'NGER input 2'!CR264)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ264<>\"\",\"\",'NGER input 2'!CS264)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA264<>\"\",\"\",'NGER input 2'!CT264)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB264<>\"\",\"\",'NGER input 2'!CU264)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC264<>\"\",\"\",'NGER input 2'!CV264)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD264<>\"\",\"\",'NGER input 2'!CW264)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE264<>\"\",\"\",'NGER input 2'!CX264)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW264=\"\",\"\",'NGER input 2'!CP264-'NGER input 2'!AW264)","v":""},{"$f":"IF('NGER input 2'!AX264=\"\",\"\",'NGER input 2'!$G264*'NGER input 2'!K264+'NGER input 2'!$H264*'NGER input 2'!T264+'NGER input 2'!$I264*'NGER input 2'!AC264-'NGER input 2'!AX264)","v":""},{"$f":"IF('NGER input 2'!AY264=\"\",\"\",'NGER input 2'!$G264*'NGER input 2'!L264+'NGER input 2'!$H264*'NGER input 2'!U264+'NGER input 2'!$I264*'NGER input 2'!AD264-'NGER input 2'!AY264)","v":""},{"$f":"IF('NGER input 2'!AZ264=\"\",\"\",'NGER input 2'!$G264*'NGER input 2'!M264+'NGER input 2'!$H264*'NGER input 2'!V264+'NGER input 2'!$I264*'NGER input 2'!AE264-'NGER input 2'!AZ264)","v":""},{"$f":"IF('NGER input 2'!BA264=\"\",\"\",'NGER input 2'!$G264*'NGER input 2'!N264+'NGER input 2'!$H264*'NGER input 2'!W264+'NGER input 2'!$I264*'NGER input 2'!AF264-'NGER input 2'!BA264)","v":""},{"$f":"IF('NGER input 2'!BB264=\"\",\"\",'NGER input 2'!$G264*'NGER input 2'!O264+'NGER input 2'!$H264*'NGER input 2'!X264+'NGER input 2'!$I264*'NGER input 2'!AG264-'NGER input 2'!BB264)","v":""},{"$f":"IF('NGER input 2'!BC264=\"\",\"\",'NGER input 2'!$G264*'NGER input 2'!P264+'NGER input 2'!$H264*'NGER input 2'!Y264+'NGER input 2'!$I264*'NGER input 2'!AH264-'NGER input 2'!BC264)","v":""},{"$f":"IF('NGER input 2'!BD264=\"\",\"\",'NGER input 2'!$G264*'NGER input 2'!Q264+'NGER input 2'!$H264*'NGER input 2'!Z264+'NGER input 2'!$I264*'NGER input 2'!AI264-'NGER input 2'!BD264)","v":""},{"$f":"IF('NGER input 2'!BE264=\"\",\"\",'NGER input 2'!$G264*'NGER input 2'!R264+'NGER input 2'!$H264*'NGER input 2'!AA264+'NGER input 2'!$I264*'NGER input 2'!AJ264-'NGER input 2'!BE264)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG264,IF('NGER input 1'!$B$6>1,GG264*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH264,IF('NGER input 1'!$B$6>1,GH264*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI264,IF('NGER input 1'!$B$6>1,GI264*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ264,IF('NGER input 1'!$B$6>1,GJ264*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK264,IF('NGER input 1'!$B$6>1,GK264*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL264,IF('NGER input 1'!$B$6>1,GL264*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM264,IF('NGER input 1'!$B$6>1,GM264*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN264,IF('NGER input 1'!$B$6>1,GN264*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO264,IF('NGER input 1'!$B$6>1,GO264*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP264,IF('NGER input 1'!$B$6>1,GP264*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[261,0,0,0,0,null,{"$f":"IF(OR($F265='Common parameters'!$EQ$8,$F265=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F265='Common parameters'!$EQ$4,$F265='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F265='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F265='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F265='Common parameters'!$EQ$8,$F265=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F265='Common parameters'!$EQ$4,$F265='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F265='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F265='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW265<>\"\",AW265,'NGER input 2'!CP265+((SUM('NGER input 2'!$DH265:$DP265)*'NGER input 2'!CP265)/(SUM('NGER input 2'!$CY265:$DG265))))","v":{"$error":"#N/A"}},{"$f":"IF(AX265<>\"\",AX265,'NGER input 2'!CQ265+((SUM('NGER input 2'!$DH265:$DP265)*'NGER input 2'!CQ265)/(SUM('NGER input 2'!$CY265:$DG265))))","v":{"$error":"#N/A"}},{"$f":"IF(AY265<>\"\",AY265,'NGER input 2'!CR265+((SUM('NGER input 2'!$DH265:$DP265)*'NGER input 2'!CR265)/(SUM('NGER input 2'!$CY265:$DG265))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ265<>\"\",AZ265,'NGER input 2'!CS265+((SUM('NGER input 2'!$DH265:$DP265)*'NGER input 2'!CS265)/(SUM('NGER input 2'!$CY265:$DG265))))","v":{"$error":"#N/A"}},{"$f":"IF(BA265<>\"\",BA265,'NGER input 2'!CT265+((SUM('NGER input 2'!$DH265:$DP265)*'NGER input 2'!CT265)/(SUM('NGER input 2'!$CY265:$DG265))))","v":{"$error":"#N/A"}},{"$f":"IF(BB265<>\"\",BB265,'NGER input 2'!CU265+((SUM('NGER input 2'!$DH265:$DP265)*'NGER input 2'!CU265)/(SUM('NGER input 2'!$CY265:$DG265))))","v":{"$error":"#N/A"}},{"$f":"IF(BC265<>\"\",BC265,'NGER input 2'!CV265+((SUM('NGER input 2'!$DH265:$DP265)*'NGER input 2'!CV265)/(SUM('NGER input 2'!$CY265:$DG265))))","v":{"$error":"#N/A"}},{"$f":"IF(BD265<>\"\",BD265,'NGER input 2'!CW265+((SUM('NGER input 2'!$DH265:$DP265)*'NGER input 2'!CW265)/(SUM('NGER input 2'!$CY265:$DG265))))","v":{"$error":"#N/A"}},{"$f":"IF(BE265<>\"\",BE265,'NGER input 2'!CX265+((SUM('NGER input 2'!$DH265:$DP265)*'NGER input 2'!CX265)/(SUM('NGER input 2'!$CY265:$DG265))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G265*'NGER input 2'!J265+'NGER input 2'!$H265*'NGER input 2'!S265+'NGER input 2'!$I265*'NGER input 2'!AB265","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G265*'NGER input 2'!K265+'NGER input 2'!$H265*'NGER input 2'!T265+'NGER input 2'!$I265*'NGER input 2'!AC265","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G265*'NGER input 2'!L265+'NGER input 2'!$H265*'NGER input 2'!U265+'NGER input 2'!$I265*'NGER input 2'!AD265","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G265*'NGER input 2'!M265+'NGER input 2'!$H265*'NGER input 2'!V265+'NGER input 2'!$I265*'NGER input 2'!AE265","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G265*'NGER input 2'!N265+'NGER input 2'!$H265*'NGER input 2'!W265+'NGER input 2'!$I265*'NGER input 2'!AF265","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G265*'NGER input 2'!O265+'NGER input 2'!$H265*'NGER input 2'!X265+'NGER input 2'!$I265*'NGER input 2'!AG265","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G265*'NGER input 2'!P265+'NGER input 2'!$H265*'NGER input 2'!Y265+'NGER input 2'!$I265*'NGER input 2'!AH265","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G265*'NGER input 2'!Q265+'NGER input 2'!$H265*'NGER input 2'!Z265+'NGER input 2'!$I265*'NGER input 2'!AI265","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G265*'NGER input 2'!R265+'NGER input 2'!$H265*'NGER input 2'!AA265+'NGER input 2'!$I265*'NGER input 2'!AJ265","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW265<>\"\",\"\",'NGER input 2'!CP265)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX265<>\"\",\"\",'NGER input 2'!CQ265)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY265<>\"\",\"\",'NGER input 2'!CR265)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ265<>\"\",\"\",'NGER input 2'!CS265)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA265<>\"\",\"\",'NGER input 2'!CT265)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB265<>\"\",\"\",'NGER input 2'!CU265)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC265<>\"\",\"\",'NGER input 2'!CV265)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD265<>\"\",\"\",'NGER input 2'!CW265)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE265<>\"\",\"\",'NGER input 2'!CX265)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW265=\"\",\"\",'NGER input 2'!CP265-'NGER input 2'!AW265)","v":""},{"$f":"IF('NGER input 2'!AX265=\"\",\"\",'NGER input 2'!$G265*'NGER input 2'!K265+'NGER input 2'!$H265*'NGER input 2'!T265+'NGER input 2'!$I265*'NGER input 2'!AC265-'NGER input 2'!AX265)","v":""},{"$f":"IF('NGER input 2'!AY265=\"\",\"\",'NGER input 2'!$G265*'NGER input 2'!L265+'NGER input 2'!$H265*'NGER input 2'!U265+'NGER input 2'!$I265*'NGER input 2'!AD265-'NGER input 2'!AY265)","v":""},{"$f":"IF('NGER input 2'!AZ265=\"\",\"\",'NGER input 2'!$G265*'NGER input 2'!M265+'NGER input 2'!$H265*'NGER input 2'!V265+'NGER input 2'!$I265*'NGER input 2'!AE265-'NGER input 2'!AZ265)","v":""},{"$f":"IF('NGER input 2'!BA265=\"\",\"\",'NGER input 2'!$G265*'NGER input 2'!N265+'NGER input 2'!$H265*'NGER input 2'!W265+'NGER input 2'!$I265*'NGER input 2'!AF265-'NGER input 2'!BA265)","v":""},{"$f":"IF('NGER input 2'!BB265=\"\",\"\",'NGER input 2'!$G265*'NGER input 2'!O265+'NGER input 2'!$H265*'NGER input 2'!X265+'NGER input 2'!$I265*'NGER input 2'!AG265-'NGER input 2'!BB265)","v":""},{"$f":"IF('NGER input 2'!BC265=\"\",\"\",'NGER input 2'!$G265*'NGER input 2'!P265+'NGER input 2'!$H265*'NGER input 2'!Y265+'NGER input 2'!$I265*'NGER input 2'!AH265-'NGER input 2'!BC265)","v":""},{"$f":"IF('NGER input 2'!BD265=\"\",\"\",'NGER input 2'!$G265*'NGER input 2'!Q265+'NGER input 2'!$H265*'NGER input 2'!Z265+'NGER input 2'!$I265*'NGER input 2'!AI265-'NGER input 2'!BD265)","v":""},{"$f":"IF('NGER input 2'!BE265=\"\",\"\",'NGER input 2'!$G265*'NGER input 2'!R265+'NGER input 2'!$H265*'NGER input 2'!AA265+'NGER input 2'!$I265*'NGER input 2'!AJ265-'NGER input 2'!BE265)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG265,IF('NGER input 1'!$B$6>1,GG265*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH265,IF('NGER input 1'!$B$6>1,GH265*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI265,IF('NGER input 1'!$B$6>1,GI265*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ265,IF('NGER input 1'!$B$6>1,GJ265*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK265,IF('NGER input 1'!$B$6>1,GK265*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL265,IF('NGER input 1'!$B$6>1,GL265*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM265,IF('NGER input 1'!$B$6>1,GM265*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN265,IF('NGER input 1'!$B$6>1,GN265*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO265,IF('NGER input 1'!$B$6>1,GO265*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP265,IF('NGER input 1'!$B$6>1,GP265*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[262,0,0,0,0,null,{"$f":"IF(OR($F266='Common parameters'!$EQ$8,$F266=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F266='Common parameters'!$EQ$4,$F266='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F266='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F266='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F266='Common parameters'!$EQ$8,$F266=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F266='Common parameters'!$EQ$4,$F266='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F266='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F266='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW266<>\"\",AW266,'NGER input 2'!CP266+((SUM('NGER input 2'!$DH266:$DP266)*'NGER input 2'!CP266)/(SUM('NGER input 2'!$CY266:$DG266))))","v":{"$error":"#N/A"}},{"$f":"IF(AX266<>\"\",AX266,'NGER input 2'!CQ266+((SUM('NGER input 2'!$DH266:$DP266)*'NGER input 2'!CQ266)/(SUM('NGER input 2'!$CY266:$DG266))))","v":{"$error":"#N/A"}},{"$f":"IF(AY266<>\"\",AY266,'NGER input 2'!CR266+((SUM('NGER input 2'!$DH266:$DP266)*'NGER input 2'!CR266)/(SUM('NGER input 2'!$CY266:$DG266))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ266<>\"\",AZ266,'NGER input 2'!CS266+((SUM('NGER input 2'!$DH266:$DP266)*'NGER input 2'!CS266)/(SUM('NGER input 2'!$CY266:$DG266))))","v":{"$error":"#N/A"}},{"$f":"IF(BA266<>\"\",BA266,'NGER input 2'!CT266+((SUM('NGER input 2'!$DH266:$DP266)*'NGER input 2'!CT266)/(SUM('NGER input 2'!$CY266:$DG266))))","v":{"$error":"#N/A"}},{"$f":"IF(BB266<>\"\",BB266,'NGER input 2'!CU266+((SUM('NGER input 2'!$DH266:$DP266)*'NGER input 2'!CU266)/(SUM('NGER input 2'!$CY266:$DG266))))","v":{"$error":"#N/A"}},{"$f":"IF(BC266<>\"\",BC266,'NGER input 2'!CV266+((SUM('NGER input 2'!$DH266:$DP266)*'NGER input 2'!CV266)/(SUM('NGER input 2'!$CY266:$DG266))))","v":{"$error":"#N/A"}},{"$f":"IF(BD266<>\"\",BD266,'NGER input 2'!CW266+((SUM('NGER input 2'!$DH266:$DP266)*'NGER input 2'!CW266)/(SUM('NGER input 2'!$CY266:$DG266))))","v":{"$error":"#N/A"}},{"$f":"IF(BE266<>\"\",BE266,'NGER input 2'!CX266+((SUM('NGER input 2'!$DH266:$DP266)*'NGER input 2'!CX266)/(SUM('NGER input 2'!$CY266:$DG266))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G266*'NGER input 2'!J266+'NGER input 2'!$H266*'NGER input 2'!S266+'NGER input 2'!$I266*'NGER input 2'!AB266","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G266*'NGER input 2'!K266+'NGER input 2'!$H266*'NGER input 2'!T266+'NGER input 2'!$I266*'NGER input 2'!AC266","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G266*'NGER input 2'!L266+'NGER input 2'!$H266*'NGER input 2'!U266+'NGER input 2'!$I266*'NGER input 2'!AD266","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G266*'NGER input 2'!M266+'NGER input 2'!$H266*'NGER input 2'!V266+'NGER input 2'!$I266*'NGER input 2'!AE266","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G266*'NGER input 2'!N266+'NGER input 2'!$H266*'NGER input 2'!W266+'NGER input 2'!$I266*'NGER input 2'!AF266","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G266*'NGER input 2'!O266+'NGER input 2'!$H266*'NGER input 2'!X266+'NGER input 2'!$I266*'NGER input 2'!AG266","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G266*'NGER input 2'!P266+'NGER input 2'!$H266*'NGER input 2'!Y266+'NGER input 2'!$I266*'NGER input 2'!AH266","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G266*'NGER input 2'!Q266+'NGER input 2'!$H266*'NGER input 2'!Z266+'NGER input 2'!$I266*'NGER input 2'!AI266","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G266*'NGER input 2'!R266+'NGER input 2'!$H266*'NGER input 2'!AA266+'NGER input 2'!$I266*'NGER input 2'!AJ266","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW266<>\"\",\"\",'NGER input 2'!CP266)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX266<>\"\",\"\",'NGER input 2'!CQ266)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY266<>\"\",\"\",'NGER input 2'!CR266)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ266<>\"\",\"\",'NGER input 2'!CS266)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA266<>\"\",\"\",'NGER input 2'!CT266)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB266<>\"\",\"\",'NGER input 2'!CU266)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC266<>\"\",\"\",'NGER input 2'!CV266)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD266<>\"\",\"\",'NGER input 2'!CW266)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE266<>\"\",\"\",'NGER input 2'!CX266)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW266=\"\",\"\",'NGER input 2'!CP266-'NGER input 2'!AW266)","v":""},{"$f":"IF('NGER input 2'!AX266=\"\",\"\",'NGER input 2'!$G266*'NGER input 2'!K266+'NGER input 2'!$H266*'NGER input 2'!T266+'NGER input 2'!$I266*'NGER input 2'!AC266-'NGER input 2'!AX266)","v":""},{"$f":"IF('NGER input 2'!AY266=\"\",\"\",'NGER input 2'!$G266*'NGER input 2'!L266+'NGER input 2'!$H266*'NGER input 2'!U266+'NGER input 2'!$I266*'NGER input 2'!AD266-'NGER input 2'!AY266)","v":""},{"$f":"IF('NGER input 2'!AZ266=\"\",\"\",'NGER input 2'!$G266*'NGER input 2'!M266+'NGER input 2'!$H266*'NGER input 2'!V266+'NGER input 2'!$I266*'NGER input 2'!AE266-'NGER input 2'!AZ266)","v":""},{"$f":"IF('NGER input 2'!BA266=\"\",\"\",'NGER input 2'!$G266*'NGER input 2'!N266+'NGER input 2'!$H266*'NGER input 2'!W266+'NGER input 2'!$I266*'NGER input 2'!AF266-'NGER input 2'!BA266)","v":""},{"$f":"IF('NGER input 2'!BB266=\"\",\"\",'NGER input 2'!$G266*'NGER input 2'!O266+'NGER input 2'!$H266*'NGER input 2'!X266+'NGER input 2'!$I266*'NGER input 2'!AG266-'NGER input 2'!BB266)","v":""},{"$f":"IF('NGER input 2'!BC266=\"\",\"\",'NGER input 2'!$G266*'NGER input 2'!P266+'NGER input 2'!$H266*'NGER input 2'!Y266+'NGER input 2'!$I266*'NGER input 2'!AH266-'NGER input 2'!BC266)","v":""},{"$f":"IF('NGER input 2'!BD266=\"\",\"\",'NGER input 2'!$G266*'NGER input 2'!Q266+'NGER input 2'!$H266*'NGER input 2'!Z266+'NGER input 2'!$I266*'NGER input 2'!AI266-'NGER input 2'!BD266)","v":""},{"$f":"IF('NGER input 2'!BE266=\"\",\"\",'NGER input 2'!$G266*'NGER input 2'!R266+'NGER input 2'!$H266*'NGER input 2'!AA266+'NGER input 2'!$I266*'NGER input 2'!AJ266-'NGER input 2'!BE266)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG266,IF('NGER input 1'!$B$6>1,GG266*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH266,IF('NGER input 1'!$B$6>1,GH266*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI266,IF('NGER input 1'!$B$6>1,GI266*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ266,IF('NGER input 1'!$B$6>1,GJ266*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK266,IF('NGER input 1'!$B$6>1,GK266*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL266,IF('NGER input 1'!$B$6>1,GL266*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM266,IF('NGER input 1'!$B$6>1,GM266*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN266,IF('NGER input 1'!$B$6>1,GN266*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO266,IF('NGER input 1'!$B$6>1,GO266*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP266,IF('NGER input 1'!$B$6>1,GP266*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[263,0,0,0,0,null,{"$f":"IF(OR($F267='Common parameters'!$EQ$8,$F267=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F267='Common parameters'!$EQ$4,$F267='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F267='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F267='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F267='Common parameters'!$EQ$8,$F267=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F267='Common parameters'!$EQ$4,$F267='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F267='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F267='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW267<>\"\",AW267,'NGER input 2'!CP267+((SUM('NGER input 2'!$DH267:$DP267)*'NGER input 2'!CP267)/(SUM('NGER input 2'!$CY267:$DG267))))","v":{"$error":"#N/A"}},{"$f":"IF(AX267<>\"\",AX267,'NGER input 2'!CQ267+((SUM('NGER input 2'!$DH267:$DP267)*'NGER input 2'!CQ267)/(SUM('NGER input 2'!$CY267:$DG267))))","v":{"$error":"#N/A"}},{"$f":"IF(AY267<>\"\",AY267,'NGER input 2'!CR267+((SUM('NGER input 2'!$DH267:$DP267)*'NGER input 2'!CR267)/(SUM('NGER input 2'!$CY267:$DG267))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ267<>\"\",AZ267,'NGER input 2'!CS267+((SUM('NGER input 2'!$DH267:$DP267)*'NGER input 2'!CS267)/(SUM('NGER input 2'!$CY267:$DG267))))","v":{"$error":"#N/A"}},{"$f":"IF(BA267<>\"\",BA267,'NGER input 2'!CT267+((SUM('NGER input 2'!$DH267:$DP267)*'NGER input 2'!CT267)/(SUM('NGER input 2'!$CY267:$DG267))))","v":{"$error":"#N/A"}},{"$f":"IF(BB267<>\"\",BB267,'NGER input 2'!CU267+((SUM('NGER input 2'!$DH267:$DP267)*'NGER input 2'!CU267)/(SUM('NGER input 2'!$CY267:$DG267))))","v":{"$error":"#N/A"}},{"$f":"IF(BC267<>\"\",BC267,'NGER input 2'!CV267+((SUM('NGER input 2'!$DH267:$DP267)*'NGER input 2'!CV267)/(SUM('NGER input 2'!$CY267:$DG267))))","v":{"$error":"#N/A"}},{"$f":"IF(BD267<>\"\",BD267,'NGER input 2'!CW267+((SUM('NGER input 2'!$DH267:$DP267)*'NGER input 2'!CW267)/(SUM('NGER input 2'!$CY267:$DG267))))","v":{"$error":"#N/A"}},{"$f":"IF(BE267<>\"\",BE267,'NGER input 2'!CX267+((SUM('NGER input 2'!$DH267:$DP267)*'NGER input 2'!CX267)/(SUM('NGER input 2'!$CY267:$DG267))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G267*'NGER input 2'!J267+'NGER input 2'!$H267*'NGER input 2'!S267+'NGER input 2'!$I267*'NGER input 2'!AB267","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G267*'NGER input 2'!K267+'NGER input 2'!$H267*'NGER input 2'!T267+'NGER input 2'!$I267*'NGER input 2'!AC267","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G267*'NGER input 2'!L267+'NGER input 2'!$H267*'NGER input 2'!U267+'NGER input 2'!$I267*'NGER input 2'!AD267","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G267*'NGER input 2'!M267+'NGER input 2'!$H267*'NGER input 2'!V267+'NGER input 2'!$I267*'NGER input 2'!AE267","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G267*'NGER input 2'!N267+'NGER input 2'!$H267*'NGER input 2'!W267+'NGER input 2'!$I267*'NGER input 2'!AF267","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G267*'NGER input 2'!O267+'NGER input 2'!$H267*'NGER input 2'!X267+'NGER input 2'!$I267*'NGER input 2'!AG267","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G267*'NGER input 2'!P267+'NGER input 2'!$H267*'NGER input 2'!Y267+'NGER input 2'!$I267*'NGER input 2'!AH267","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G267*'NGER input 2'!Q267+'NGER input 2'!$H267*'NGER input 2'!Z267+'NGER input 2'!$I267*'NGER input 2'!AI267","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G267*'NGER input 2'!R267+'NGER input 2'!$H267*'NGER input 2'!AA267+'NGER input 2'!$I267*'NGER input 2'!AJ267","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW267<>\"\",\"\",'NGER input 2'!CP267)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX267<>\"\",\"\",'NGER input 2'!CQ267)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY267<>\"\",\"\",'NGER input 2'!CR267)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ267<>\"\",\"\",'NGER input 2'!CS267)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA267<>\"\",\"\",'NGER input 2'!CT267)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB267<>\"\",\"\",'NGER input 2'!CU267)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC267<>\"\",\"\",'NGER input 2'!CV267)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD267<>\"\",\"\",'NGER input 2'!CW267)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE267<>\"\",\"\",'NGER input 2'!CX267)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW267=\"\",\"\",'NGER input 2'!CP267-'NGER input 2'!AW267)","v":""},{"$f":"IF('NGER input 2'!AX267=\"\",\"\",'NGER input 2'!$G267*'NGER input 2'!K267+'NGER input 2'!$H267*'NGER input 2'!T267+'NGER input 2'!$I267*'NGER input 2'!AC267-'NGER input 2'!AX267)","v":""},{"$f":"IF('NGER input 2'!AY267=\"\",\"\",'NGER input 2'!$G267*'NGER input 2'!L267+'NGER input 2'!$H267*'NGER input 2'!U267+'NGER input 2'!$I267*'NGER input 2'!AD267-'NGER input 2'!AY267)","v":""},{"$f":"IF('NGER input 2'!AZ267=\"\",\"\",'NGER input 2'!$G267*'NGER input 2'!M267+'NGER input 2'!$H267*'NGER input 2'!V267+'NGER input 2'!$I267*'NGER input 2'!AE267-'NGER input 2'!AZ267)","v":""},{"$f":"IF('NGER input 2'!BA267=\"\",\"\",'NGER input 2'!$G267*'NGER input 2'!N267+'NGER input 2'!$H267*'NGER input 2'!W267+'NGER input 2'!$I267*'NGER input 2'!AF267-'NGER input 2'!BA267)","v":""},{"$f":"IF('NGER input 2'!BB267=\"\",\"\",'NGER input 2'!$G267*'NGER input 2'!O267+'NGER input 2'!$H267*'NGER input 2'!X267+'NGER input 2'!$I267*'NGER input 2'!AG267-'NGER input 2'!BB267)","v":""},{"$f":"IF('NGER input 2'!BC267=\"\",\"\",'NGER input 2'!$G267*'NGER input 2'!P267+'NGER input 2'!$H267*'NGER input 2'!Y267+'NGER input 2'!$I267*'NGER input 2'!AH267-'NGER input 2'!BC267)","v":""},{"$f":"IF('NGER input 2'!BD267=\"\",\"\",'NGER input 2'!$G267*'NGER input 2'!Q267+'NGER input 2'!$H267*'NGER input 2'!Z267+'NGER input 2'!$I267*'NGER input 2'!AI267-'NGER input 2'!BD267)","v":""},{"$f":"IF('NGER input 2'!BE267=\"\",\"\",'NGER input 2'!$G267*'NGER input 2'!R267+'NGER input 2'!$H267*'NGER input 2'!AA267+'NGER input 2'!$I267*'NGER input 2'!AJ267-'NGER input 2'!BE267)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG267,IF('NGER input 1'!$B$6>1,GG267*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH267,IF('NGER input 1'!$B$6>1,GH267*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI267,IF('NGER input 1'!$B$6>1,GI267*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ267,IF('NGER input 1'!$B$6>1,GJ267*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK267,IF('NGER input 1'!$B$6>1,GK267*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL267,IF('NGER input 1'!$B$6>1,GL267*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM267,IF('NGER input 1'!$B$6>1,GM267*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN267,IF('NGER input 1'!$B$6>1,GN267*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO267,IF('NGER input 1'!$B$6>1,GO267*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP267,IF('NGER input 1'!$B$6>1,GP267*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[264,0,0,0,0,null,{"$f":"IF(OR($F268='Common parameters'!$EQ$8,$F268=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F268='Common parameters'!$EQ$4,$F268='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F268='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F268='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F268='Common parameters'!$EQ$8,$F268=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F268='Common parameters'!$EQ$4,$F268='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F268='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F268='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW268<>\"\",AW268,'NGER input 2'!CP268+((SUM('NGER input 2'!$DH268:$DP268)*'NGER input 2'!CP268)/(SUM('NGER input 2'!$CY268:$DG268))))","v":{"$error":"#N/A"}},{"$f":"IF(AX268<>\"\",AX268,'NGER input 2'!CQ268+((SUM('NGER input 2'!$DH268:$DP268)*'NGER input 2'!CQ268)/(SUM('NGER input 2'!$CY268:$DG268))))","v":{"$error":"#N/A"}},{"$f":"IF(AY268<>\"\",AY268,'NGER input 2'!CR268+((SUM('NGER input 2'!$DH268:$DP268)*'NGER input 2'!CR268)/(SUM('NGER input 2'!$CY268:$DG268))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ268<>\"\",AZ268,'NGER input 2'!CS268+((SUM('NGER input 2'!$DH268:$DP268)*'NGER input 2'!CS268)/(SUM('NGER input 2'!$CY268:$DG268))))","v":{"$error":"#N/A"}},{"$f":"IF(BA268<>\"\",BA268,'NGER input 2'!CT268+((SUM('NGER input 2'!$DH268:$DP268)*'NGER input 2'!CT268)/(SUM('NGER input 2'!$CY268:$DG268))))","v":{"$error":"#N/A"}},{"$f":"IF(BB268<>\"\",BB268,'NGER input 2'!CU268+((SUM('NGER input 2'!$DH268:$DP268)*'NGER input 2'!CU268)/(SUM('NGER input 2'!$CY268:$DG268))))","v":{"$error":"#N/A"}},{"$f":"IF(BC268<>\"\",BC268,'NGER input 2'!CV268+((SUM('NGER input 2'!$DH268:$DP268)*'NGER input 2'!CV268)/(SUM('NGER input 2'!$CY268:$DG268))))","v":{"$error":"#N/A"}},{"$f":"IF(BD268<>\"\",BD268,'NGER input 2'!CW268+((SUM('NGER input 2'!$DH268:$DP268)*'NGER input 2'!CW268)/(SUM('NGER input 2'!$CY268:$DG268))))","v":{"$error":"#N/A"}},{"$f":"IF(BE268<>\"\",BE268,'NGER input 2'!CX268+((SUM('NGER input 2'!$DH268:$DP268)*'NGER input 2'!CX268)/(SUM('NGER input 2'!$CY268:$DG268))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G268*'NGER input 2'!J268+'NGER input 2'!$H268*'NGER input 2'!S268+'NGER input 2'!$I268*'NGER input 2'!AB268","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G268*'NGER input 2'!K268+'NGER input 2'!$H268*'NGER input 2'!T268+'NGER input 2'!$I268*'NGER input 2'!AC268","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G268*'NGER input 2'!L268+'NGER input 2'!$H268*'NGER input 2'!U268+'NGER input 2'!$I268*'NGER input 2'!AD268","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G268*'NGER input 2'!M268+'NGER input 2'!$H268*'NGER input 2'!V268+'NGER input 2'!$I268*'NGER input 2'!AE268","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G268*'NGER input 2'!N268+'NGER input 2'!$H268*'NGER input 2'!W268+'NGER input 2'!$I268*'NGER input 2'!AF268","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G268*'NGER input 2'!O268+'NGER input 2'!$H268*'NGER input 2'!X268+'NGER input 2'!$I268*'NGER input 2'!AG268","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G268*'NGER input 2'!P268+'NGER input 2'!$H268*'NGER input 2'!Y268+'NGER input 2'!$I268*'NGER input 2'!AH268","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G268*'NGER input 2'!Q268+'NGER input 2'!$H268*'NGER input 2'!Z268+'NGER input 2'!$I268*'NGER input 2'!AI268","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G268*'NGER input 2'!R268+'NGER input 2'!$H268*'NGER input 2'!AA268+'NGER input 2'!$I268*'NGER input 2'!AJ268","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW268<>\"\",\"\",'NGER input 2'!CP268)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX268<>\"\",\"\",'NGER input 2'!CQ268)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY268<>\"\",\"\",'NGER input 2'!CR268)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ268<>\"\",\"\",'NGER input 2'!CS268)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA268<>\"\",\"\",'NGER input 2'!CT268)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB268<>\"\",\"\",'NGER input 2'!CU268)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC268<>\"\",\"\",'NGER input 2'!CV268)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD268<>\"\",\"\",'NGER input 2'!CW268)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE268<>\"\",\"\",'NGER input 2'!CX268)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW268=\"\",\"\",'NGER input 2'!CP268-'NGER input 2'!AW268)","v":""},{"$f":"IF('NGER input 2'!AX268=\"\",\"\",'NGER input 2'!$G268*'NGER input 2'!K268+'NGER input 2'!$H268*'NGER input 2'!T268+'NGER input 2'!$I268*'NGER input 2'!AC268-'NGER input 2'!AX268)","v":""},{"$f":"IF('NGER input 2'!AY268=\"\",\"\",'NGER input 2'!$G268*'NGER input 2'!L268+'NGER input 2'!$H268*'NGER input 2'!U268+'NGER input 2'!$I268*'NGER input 2'!AD268-'NGER input 2'!AY268)","v":""},{"$f":"IF('NGER input 2'!AZ268=\"\",\"\",'NGER input 2'!$G268*'NGER input 2'!M268+'NGER input 2'!$H268*'NGER input 2'!V268+'NGER input 2'!$I268*'NGER input 2'!AE268-'NGER input 2'!AZ268)","v":""},{"$f":"IF('NGER input 2'!BA268=\"\",\"\",'NGER input 2'!$G268*'NGER input 2'!N268+'NGER input 2'!$H268*'NGER input 2'!W268+'NGER input 2'!$I268*'NGER input 2'!AF268-'NGER input 2'!BA268)","v":""},{"$f":"IF('NGER input 2'!BB268=\"\",\"\",'NGER input 2'!$G268*'NGER input 2'!O268+'NGER input 2'!$H268*'NGER input 2'!X268+'NGER input 2'!$I268*'NGER input 2'!AG268-'NGER input 2'!BB268)","v":""},{"$f":"IF('NGER input 2'!BC268=\"\",\"\",'NGER input 2'!$G268*'NGER input 2'!P268+'NGER input 2'!$H268*'NGER input 2'!Y268+'NGER input 2'!$I268*'NGER input 2'!AH268-'NGER input 2'!BC268)","v":""},{"$f":"IF('NGER input 2'!BD268=\"\",\"\",'NGER input 2'!$G268*'NGER input 2'!Q268+'NGER input 2'!$H268*'NGER input 2'!Z268+'NGER input 2'!$I268*'NGER input 2'!AI268-'NGER input 2'!BD268)","v":""},{"$f":"IF('NGER input 2'!BE268=\"\",\"\",'NGER input 2'!$G268*'NGER input 2'!R268+'NGER input 2'!$H268*'NGER input 2'!AA268+'NGER input 2'!$I268*'NGER input 2'!AJ268-'NGER input 2'!BE268)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG268,IF('NGER input 1'!$B$6>1,GG268*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH268,IF('NGER input 1'!$B$6>1,GH268*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI268,IF('NGER input 1'!$B$6>1,GI268*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ268,IF('NGER input 1'!$B$6>1,GJ268*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK268,IF('NGER input 1'!$B$6>1,GK268*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL268,IF('NGER input 1'!$B$6>1,GL268*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM268,IF('NGER input 1'!$B$6>1,GM268*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN268,IF('NGER input 1'!$B$6>1,GN268*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO268,IF('NGER input 1'!$B$6>1,GO268*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP268,IF('NGER input 1'!$B$6>1,GP268*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[265,0,0,0,0,null,{"$f":"IF(OR($F269='Common parameters'!$EQ$8,$F269=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F269='Common parameters'!$EQ$4,$F269='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F269='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F269='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F269='Common parameters'!$EQ$8,$F269=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F269='Common parameters'!$EQ$4,$F269='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F269='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F269='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW269<>\"\",AW269,'NGER input 2'!CP269+((SUM('NGER input 2'!$DH269:$DP269)*'NGER input 2'!CP269)/(SUM('NGER input 2'!$CY269:$DG269))))","v":{"$error":"#N/A"}},{"$f":"IF(AX269<>\"\",AX269,'NGER input 2'!CQ269+((SUM('NGER input 2'!$DH269:$DP269)*'NGER input 2'!CQ269)/(SUM('NGER input 2'!$CY269:$DG269))))","v":{"$error":"#N/A"}},{"$f":"IF(AY269<>\"\",AY269,'NGER input 2'!CR269+((SUM('NGER input 2'!$DH269:$DP269)*'NGER input 2'!CR269)/(SUM('NGER input 2'!$CY269:$DG269))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ269<>\"\",AZ269,'NGER input 2'!CS269+((SUM('NGER input 2'!$DH269:$DP269)*'NGER input 2'!CS269)/(SUM('NGER input 2'!$CY269:$DG269))))","v":{"$error":"#N/A"}},{"$f":"IF(BA269<>\"\",BA269,'NGER input 2'!CT269+((SUM('NGER input 2'!$DH269:$DP269)*'NGER input 2'!CT269)/(SUM('NGER input 2'!$CY269:$DG269))))","v":{"$error":"#N/A"}},{"$f":"IF(BB269<>\"\",BB269,'NGER input 2'!CU269+((SUM('NGER input 2'!$DH269:$DP269)*'NGER input 2'!CU269)/(SUM('NGER input 2'!$CY269:$DG269))))","v":{"$error":"#N/A"}},{"$f":"IF(BC269<>\"\",BC269,'NGER input 2'!CV269+((SUM('NGER input 2'!$DH269:$DP269)*'NGER input 2'!CV269)/(SUM('NGER input 2'!$CY269:$DG269))))","v":{"$error":"#N/A"}},{"$f":"IF(BD269<>\"\",BD269,'NGER input 2'!CW269+((SUM('NGER input 2'!$DH269:$DP269)*'NGER input 2'!CW269)/(SUM('NGER input 2'!$CY269:$DG269))))","v":{"$error":"#N/A"}},{"$f":"IF(BE269<>\"\",BE269,'NGER input 2'!CX269+((SUM('NGER input 2'!$DH269:$DP269)*'NGER input 2'!CX269)/(SUM('NGER input 2'!$CY269:$DG269))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G269*'NGER input 2'!J269+'NGER input 2'!$H269*'NGER input 2'!S269+'NGER input 2'!$I269*'NGER input 2'!AB269","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G269*'NGER input 2'!K269+'NGER input 2'!$H269*'NGER input 2'!T269+'NGER input 2'!$I269*'NGER input 2'!AC269","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G269*'NGER input 2'!L269+'NGER input 2'!$H269*'NGER input 2'!U269+'NGER input 2'!$I269*'NGER input 2'!AD269","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G269*'NGER input 2'!M269+'NGER input 2'!$H269*'NGER input 2'!V269+'NGER input 2'!$I269*'NGER input 2'!AE269","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G269*'NGER input 2'!N269+'NGER input 2'!$H269*'NGER input 2'!W269+'NGER input 2'!$I269*'NGER input 2'!AF269","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G269*'NGER input 2'!O269+'NGER input 2'!$H269*'NGER input 2'!X269+'NGER input 2'!$I269*'NGER input 2'!AG269","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G269*'NGER input 2'!P269+'NGER input 2'!$H269*'NGER input 2'!Y269+'NGER input 2'!$I269*'NGER input 2'!AH269","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G269*'NGER input 2'!Q269+'NGER input 2'!$H269*'NGER input 2'!Z269+'NGER input 2'!$I269*'NGER input 2'!AI269","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G269*'NGER input 2'!R269+'NGER input 2'!$H269*'NGER input 2'!AA269+'NGER input 2'!$I269*'NGER input 2'!AJ269","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW269<>\"\",\"\",'NGER input 2'!CP269)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX269<>\"\",\"\",'NGER input 2'!CQ269)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY269<>\"\",\"\",'NGER input 2'!CR269)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ269<>\"\",\"\",'NGER input 2'!CS269)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA269<>\"\",\"\",'NGER input 2'!CT269)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB269<>\"\",\"\",'NGER input 2'!CU269)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC269<>\"\",\"\",'NGER input 2'!CV269)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD269<>\"\",\"\",'NGER input 2'!CW269)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE269<>\"\",\"\",'NGER input 2'!CX269)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW269=\"\",\"\",'NGER input 2'!CP269-'NGER input 2'!AW269)","v":""},{"$f":"IF('NGER input 2'!AX269=\"\",\"\",'NGER input 2'!$G269*'NGER input 2'!K269+'NGER input 2'!$H269*'NGER input 2'!T269+'NGER input 2'!$I269*'NGER input 2'!AC269-'NGER input 2'!AX269)","v":""},{"$f":"IF('NGER input 2'!AY269=\"\",\"\",'NGER input 2'!$G269*'NGER input 2'!L269+'NGER input 2'!$H269*'NGER input 2'!U269+'NGER input 2'!$I269*'NGER input 2'!AD269-'NGER input 2'!AY269)","v":""},{"$f":"IF('NGER input 2'!AZ269=\"\",\"\",'NGER input 2'!$G269*'NGER input 2'!M269+'NGER input 2'!$H269*'NGER input 2'!V269+'NGER input 2'!$I269*'NGER input 2'!AE269-'NGER input 2'!AZ269)","v":""},{"$f":"IF('NGER input 2'!BA269=\"\",\"\",'NGER input 2'!$G269*'NGER input 2'!N269+'NGER input 2'!$H269*'NGER input 2'!W269+'NGER input 2'!$I269*'NGER input 2'!AF269-'NGER input 2'!BA269)","v":""},{"$f":"IF('NGER input 2'!BB269=\"\",\"\",'NGER input 2'!$G269*'NGER input 2'!O269+'NGER input 2'!$H269*'NGER input 2'!X269+'NGER input 2'!$I269*'NGER input 2'!AG269-'NGER input 2'!BB269)","v":""},{"$f":"IF('NGER input 2'!BC269=\"\",\"\",'NGER input 2'!$G269*'NGER input 2'!P269+'NGER input 2'!$H269*'NGER input 2'!Y269+'NGER input 2'!$I269*'NGER input 2'!AH269-'NGER input 2'!BC269)","v":""},{"$f":"IF('NGER input 2'!BD269=\"\",\"\",'NGER input 2'!$G269*'NGER input 2'!Q269+'NGER input 2'!$H269*'NGER input 2'!Z269+'NGER input 2'!$I269*'NGER input 2'!AI269-'NGER input 2'!BD269)","v":""},{"$f":"IF('NGER input 2'!BE269=\"\",\"\",'NGER input 2'!$G269*'NGER input 2'!R269+'NGER input 2'!$H269*'NGER input 2'!AA269+'NGER input 2'!$I269*'NGER input 2'!AJ269-'NGER input 2'!BE269)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG269,IF('NGER input 1'!$B$6>1,GG269*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH269,IF('NGER input 1'!$B$6>1,GH269*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI269,IF('NGER input 1'!$B$6>1,GI269*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ269,IF('NGER input 1'!$B$6>1,GJ269*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK269,IF('NGER input 1'!$B$6>1,GK269*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL269,IF('NGER input 1'!$B$6>1,GL269*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM269,IF('NGER input 1'!$B$6>1,GM269*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN269,IF('NGER input 1'!$B$6>1,GN269*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO269,IF('NGER input 1'!$B$6>1,GO269*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP269,IF('NGER input 1'!$B$6>1,GP269*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[266,0,0,0,0,null,{"$f":"IF(OR($F270='Common parameters'!$EQ$8,$F270=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F270='Common parameters'!$EQ$4,$F270='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F270='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F270='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F270='Common parameters'!$EQ$8,$F270=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F270='Common parameters'!$EQ$4,$F270='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F270='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F270='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW270<>\"\",AW270,'NGER input 2'!CP270+((SUM('NGER input 2'!$DH270:$DP270)*'NGER input 2'!CP270)/(SUM('NGER input 2'!$CY270:$DG270))))","v":{"$error":"#N/A"}},{"$f":"IF(AX270<>\"\",AX270,'NGER input 2'!CQ270+((SUM('NGER input 2'!$DH270:$DP270)*'NGER input 2'!CQ270)/(SUM('NGER input 2'!$CY270:$DG270))))","v":{"$error":"#N/A"}},{"$f":"IF(AY270<>\"\",AY270,'NGER input 2'!CR270+((SUM('NGER input 2'!$DH270:$DP270)*'NGER input 2'!CR270)/(SUM('NGER input 2'!$CY270:$DG270))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ270<>\"\",AZ270,'NGER input 2'!CS270+((SUM('NGER input 2'!$DH270:$DP270)*'NGER input 2'!CS270)/(SUM('NGER input 2'!$CY270:$DG270))))","v":{"$error":"#N/A"}},{"$f":"IF(BA270<>\"\",BA270,'NGER input 2'!CT270+((SUM('NGER input 2'!$DH270:$DP270)*'NGER input 2'!CT270)/(SUM('NGER input 2'!$CY270:$DG270))))","v":{"$error":"#N/A"}},{"$f":"IF(BB270<>\"\",BB270,'NGER input 2'!CU270+((SUM('NGER input 2'!$DH270:$DP270)*'NGER input 2'!CU270)/(SUM('NGER input 2'!$CY270:$DG270))))","v":{"$error":"#N/A"}},{"$f":"IF(BC270<>\"\",BC270,'NGER input 2'!CV270+((SUM('NGER input 2'!$DH270:$DP270)*'NGER input 2'!CV270)/(SUM('NGER input 2'!$CY270:$DG270))))","v":{"$error":"#N/A"}},{"$f":"IF(BD270<>\"\",BD270,'NGER input 2'!CW270+((SUM('NGER input 2'!$DH270:$DP270)*'NGER input 2'!CW270)/(SUM('NGER input 2'!$CY270:$DG270))))","v":{"$error":"#N/A"}},{"$f":"IF(BE270<>\"\",BE270,'NGER input 2'!CX270+((SUM('NGER input 2'!$DH270:$DP270)*'NGER input 2'!CX270)/(SUM('NGER input 2'!$CY270:$DG270))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G270*'NGER input 2'!J270+'NGER input 2'!$H270*'NGER input 2'!S270+'NGER input 2'!$I270*'NGER input 2'!AB270","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G270*'NGER input 2'!K270+'NGER input 2'!$H270*'NGER input 2'!T270+'NGER input 2'!$I270*'NGER input 2'!AC270","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G270*'NGER input 2'!L270+'NGER input 2'!$H270*'NGER input 2'!U270+'NGER input 2'!$I270*'NGER input 2'!AD270","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G270*'NGER input 2'!M270+'NGER input 2'!$H270*'NGER input 2'!V270+'NGER input 2'!$I270*'NGER input 2'!AE270","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G270*'NGER input 2'!N270+'NGER input 2'!$H270*'NGER input 2'!W270+'NGER input 2'!$I270*'NGER input 2'!AF270","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G270*'NGER input 2'!O270+'NGER input 2'!$H270*'NGER input 2'!X270+'NGER input 2'!$I270*'NGER input 2'!AG270","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G270*'NGER input 2'!P270+'NGER input 2'!$H270*'NGER input 2'!Y270+'NGER input 2'!$I270*'NGER input 2'!AH270","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G270*'NGER input 2'!Q270+'NGER input 2'!$H270*'NGER input 2'!Z270+'NGER input 2'!$I270*'NGER input 2'!AI270","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G270*'NGER input 2'!R270+'NGER input 2'!$H270*'NGER input 2'!AA270+'NGER input 2'!$I270*'NGER input 2'!AJ270","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW270<>\"\",\"\",'NGER input 2'!CP270)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX270<>\"\",\"\",'NGER input 2'!CQ270)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY270<>\"\",\"\",'NGER input 2'!CR270)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ270<>\"\",\"\",'NGER input 2'!CS270)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA270<>\"\",\"\",'NGER input 2'!CT270)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB270<>\"\",\"\",'NGER input 2'!CU270)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC270<>\"\",\"\",'NGER input 2'!CV270)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD270<>\"\",\"\",'NGER input 2'!CW270)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE270<>\"\",\"\",'NGER input 2'!CX270)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW270=\"\",\"\",'NGER input 2'!CP270-'NGER input 2'!AW270)","v":""},{"$f":"IF('NGER input 2'!AX270=\"\",\"\",'NGER input 2'!$G270*'NGER input 2'!K270+'NGER input 2'!$H270*'NGER input 2'!T270+'NGER input 2'!$I270*'NGER input 2'!AC270-'NGER input 2'!AX270)","v":""},{"$f":"IF('NGER input 2'!AY270=\"\",\"\",'NGER input 2'!$G270*'NGER input 2'!L270+'NGER input 2'!$H270*'NGER input 2'!U270+'NGER input 2'!$I270*'NGER input 2'!AD270-'NGER input 2'!AY270)","v":""},{"$f":"IF('NGER input 2'!AZ270=\"\",\"\",'NGER input 2'!$G270*'NGER input 2'!M270+'NGER input 2'!$H270*'NGER input 2'!V270+'NGER input 2'!$I270*'NGER input 2'!AE270-'NGER input 2'!AZ270)","v":""},{"$f":"IF('NGER input 2'!BA270=\"\",\"\",'NGER input 2'!$G270*'NGER input 2'!N270+'NGER input 2'!$H270*'NGER input 2'!W270+'NGER input 2'!$I270*'NGER input 2'!AF270-'NGER input 2'!BA270)","v":""},{"$f":"IF('NGER input 2'!BB270=\"\",\"\",'NGER input 2'!$G270*'NGER input 2'!O270+'NGER input 2'!$H270*'NGER input 2'!X270+'NGER input 2'!$I270*'NGER input 2'!AG270-'NGER input 2'!BB270)","v":""},{"$f":"IF('NGER input 2'!BC270=\"\",\"\",'NGER input 2'!$G270*'NGER input 2'!P270+'NGER input 2'!$H270*'NGER input 2'!Y270+'NGER input 2'!$I270*'NGER input 2'!AH270-'NGER input 2'!BC270)","v":""},{"$f":"IF('NGER input 2'!BD270=\"\",\"\",'NGER input 2'!$G270*'NGER input 2'!Q270+'NGER input 2'!$H270*'NGER input 2'!Z270+'NGER input 2'!$I270*'NGER input 2'!AI270-'NGER input 2'!BD270)","v":""},{"$f":"IF('NGER input 2'!BE270=\"\",\"\",'NGER input 2'!$G270*'NGER input 2'!R270+'NGER input 2'!$H270*'NGER input 2'!AA270+'NGER input 2'!$I270*'NGER input 2'!AJ270-'NGER input 2'!BE270)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG270,IF('NGER input 1'!$B$6>1,GG270*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH270,IF('NGER input 1'!$B$6>1,GH270*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI270,IF('NGER input 1'!$B$6>1,GI270*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ270,IF('NGER input 1'!$B$6>1,GJ270*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK270,IF('NGER input 1'!$B$6>1,GK270*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL270,IF('NGER input 1'!$B$6>1,GL270*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM270,IF('NGER input 1'!$B$6>1,GM270*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN270,IF('NGER input 1'!$B$6>1,GN270*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO270,IF('NGER input 1'!$B$6>1,GO270*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP270,IF('NGER input 1'!$B$6>1,GP270*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[267,0,0,0,0,null,{"$f":"IF(OR($F271='Common parameters'!$EQ$8,$F271=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F271='Common parameters'!$EQ$4,$F271='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F271='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F271='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F271='Common parameters'!$EQ$8,$F271=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F271='Common parameters'!$EQ$4,$F271='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F271='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F271='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW271<>\"\",AW271,'NGER input 2'!CP271+((SUM('NGER input 2'!$DH271:$DP271)*'NGER input 2'!CP271)/(SUM('NGER input 2'!$CY271:$DG271))))","v":{"$error":"#N/A"}},{"$f":"IF(AX271<>\"\",AX271,'NGER input 2'!CQ271+((SUM('NGER input 2'!$DH271:$DP271)*'NGER input 2'!CQ271)/(SUM('NGER input 2'!$CY271:$DG271))))","v":{"$error":"#N/A"}},{"$f":"IF(AY271<>\"\",AY271,'NGER input 2'!CR271+((SUM('NGER input 2'!$DH271:$DP271)*'NGER input 2'!CR271)/(SUM('NGER input 2'!$CY271:$DG271))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ271<>\"\",AZ271,'NGER input 2'!CS271+((SUM('NGER input 2'!$DH271:$DP271)*'NGER input 2'!CS271)/(SUM('NGER input 2'!$CY271:$DG271))))","v":{"$error":"#N/A"}},{"$f":"IF(BA271<>\"\",BA271,'NGER input 2'!CT271+((SUM('NGER input 2'!$DH271:$DP271)*'NGER input 2'!CT271)/(SUM('NGER input 2'!$CY271:$DG271))))","v":{"$error":"#N/A"}},{"$f":"IF(BB271<>\"\",BB271,'NGER input 2'!CU271+((SUM('NGER input 2'!$DH271:$DP271)*'NGER input 2'!CU271)/(SUM('NGER input 2'!$CY271:$DG271))))","v":{"$error":"#N/A"}},{"$f":"IF(BC271<>\"\",BC271,'NGER input 2'!CV271+((SUM('NGER input 2'!$DH271:$DP271)*'NGER input 2'!CV271)/(SUM('NGER input 2'!$CY271:$DG271))))","v":{"$error":"#N/A"}},{"$f":"IF(BD271<>\"\",BD271,'NGER input 2'!CW271+((SUM('NGER input 2'!$DH271:$DP271)*'NGER input 2'!CW271)/(SUM('NGER input 2'!$CY271:$DG271))))","v":{"$error":"#N/A"}},{"$f":"IF(BE271<>\"\",BE271,'NGER input 2'!CX271+((SUM('NGER input 2'!$DH271:$DP271)*'NGER input 2'!CX271)/(SUM('NGER input 2'!$CY271:$DG271))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G271*'NGER input 2'!J271+'NGER input 2'!$H271*'NGER input 2'!S271+'NGER input 2'!$I271*'NGER input 2'!AB271","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G271*'NGER input 2'!K271+'NGER input 2'!$H271*'NGER input 2'!T271+'NGER input 2'!$I271*'NGER input 2'!AC271","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G271*'NGER input 2'!L271+'NGER input 2'!$H271*'NGER input 2'!U271+'NGER input 2'!$I271*'NGER input 2'!AD271","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G271*'NGER input 2'!M271+'NGER input 2'!$H271*'NGER input 2'!V271+'NGER input 2'!$I271*'NGER input 2'!AE271","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G271*'NGER input 2'!N271+'NGER input 2'!$H271*'NGER input 2'!W271+'NGER input 2'!$I271*'NGER input 2'!AF271","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G271*'NGER input 2'!O271+'NGER input 2'!$H271*'NGER input 2'!X271+'NGER input 2'!$I271*'NGER input 2'!AG271","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G271*'NGER input 2'!P271+'NGER input 2'!$H271*'NGER input 2'!Y271+'NGER input 2'!$I271*'NGER input 2'!AH271","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G271*'NGER input 2'!Q271+'NGER input 2'!$H271*'NGER input 2'!Z271+'NGER input 2'!$I271*'NGER input 2'!AI271","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G271*'NGER input 2'!R271+'NGER input 2'!$H271*'NGER input 2'!AA271+'NGER input 2'!$I271*'NGER input 2'!AJ271","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW271<>\"\",\"\",'NGER input 2'!CP271)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX271<>\"\",\"\",'NGER input 2'!CQ271)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY271<>\"\",\"\",'NGER input 2'!CR271)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ271<>\"\",\"\",'NGER input 2'!CS271)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA271<>\"\",\"\",'NGER input 2'!CT271)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB271<>\"\",\"\",'NGER input 2'!CU271)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC271<>\"\",\"\",'NGER input 2'!CV271)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD271<>\"\",\"\",'NGER input 2'!CW271)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE271<>\"\",\"\",'NGER input 2'!CX271)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW271=\"\",\"\",'NGER input 2'!CP271-'NGER input 2'!AW271)","v":""},{"$f":"IF('NGER input 2'!AX271=\"\",\"\",'NGER input 2'!$G271*'NGER input 2'!K271+'NGER input 2'!$H271*'NGER input 2'!T271+'NGER input 2'!$I271*'NGER input 2'!AC271-'NGER input 2'!AX271)","v":""},{"$f":"IF('NGER input 2'!AY271=\"\",\"\",'NGER input 2'!$G271*'NGER input 2'!L271+'NGER input 2'!$H271*'NGER input 2'!U271+'NGER input 2'!$I271*'NGER input 2'!AD271-'NGER input 2'!AY271)","v":""},{"$f":"IF('NGER input 2'!AZ271=\"\",\"\",'NGER input 2'!$G271*'NGER input 2'!M271+'NGER input 2'!$H271*'NGER input 2'!V271+'NGER input 2'!$I271*'NGER input 2'!AE271-'NGER input 2'!AZ271)","v":""},{"$f":"IF('NGER input 2'!BA271=\"\",\"\",'NGER input 2'!$G271*'NGER input 2'!N271+'NGER input 2'!$H271*'NGER input 2'!W271+'NGER input 2'!$I271*'NGER input 2'!AF271-'NGER input 2'!BA271)","v":""},{"$f":"IF('NGER input 2'!BB271=\"\",\"\",'NGER input 2'!$G271*'NGER input 2'!O271+'NGER input 2'!$H271*'NGER input 2'!X271+'NGER input 2'!$I271*'NGER input 2'!AG271-'NGER input 2'!BB271)","v":""},{"$f":"IF('NGER input 2'!BC271=\"\",\"\",'NGER input 2'!$G271*'NGER input 2'!P271+'NGER input 2'!$H271*'NGER input 2'!Y271+'NGER input 2'!$I271*'NGER input 2'!AH271-'NGER input 2'!BC271)","v":""},{"$f":"IF('NGER input 2'!BD271=\"\",\"\",'NGER input 2'!$G271*'NGER input 2'!Q271+'NGER input 2'!$H271*'NGER input 2'!Z271+'NGER input 2'!$I271*'NGER input 2'!AI271-'NGER input 2'!BD271)","v":""},{"$f":"IF('NGER input 2'!BE271=\"\",\"\",'NGER input 2'!$G271*'NGER input 2'!R271+'NGER input 2'!$H271*'NGER input 2'!AA271+'NGER input 2'!$I271*'NGER input 2'!AJ271-'NGER input 2'!BE271)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG271,IF('NGER input 1'!$B$6>1,GG271*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH271,IF('NGER input 1'!$B$6>1,GH271*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI271,IF('NGER input 1'!$B$6>1,GI271*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ271,IF('NGER input 1'!$B$6>1,GJ271*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK271,IF('NGER input 1'!$B$6>1,GK271*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL271,IF('NGER input 1'!$B$6>1,GL271*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM271,IF('NGER input 1'!$B$6>1,GM271*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN271,IF('NGER input 1'!$B$6>1,GN271*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO271,IF('NGER input 1'!$B$6>1,GO271*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP271,IF('NGER input 1'!$B$6>1,GP271*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]
[268,0,0,0,0,null,{"$f":"IF(OR($F272='Common parameters'!$EQ$8,$F272=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,2,FALSE),IF(OR($F272='Common parameters'!$EQ$4,$F272='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,2,FALSE),IF($F272='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,2,FALSE),IF($F272='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,2,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$f":"IF(OR($F272='Common parameters'!$EQ$8,$F272=\"\"),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$3:$K$6,3,FALSE),IF(OR($F272='Common parameters'!$EQ$4,$F272='Common parameters'!$EQ$5),HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$7:$K$10,3,FALSE),IF($F272='Common parameters'!$EQ$6,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$11:$K$14,3,FALSE),IF($F272='Common parameters'!$EQ$7,HLOOKUP('NGER input 1'!$B$7,'Common parameters'!$D$15:$K$18,3,FALSE),\"n\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Common parameters'!AN$5","v":0.35},{"$f":"'Common parameters'!AO$5","v":0.13},{"$f":"'Common parameters'!AP$5","v":0.16500000000000001},{"$f":"'Common parameters'!AQ$5","v":0.01},{"$f":"'Common parameters'!AR$5","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AS$5","v":0},{"$f":"'Common parameters'!AT$5","v":0.04},{"$f":"'Common parameters'!AU$5","v":0.01},0.27999999999999992,{"$f":"'Common parameters'!AN$6","v":0.215},{"$f":"'Common parameters'!AO$6","v":0.155},{"$f":"'Common parameters'!AP$6","v":0.04},{"$f":"'Common parameters'!AQ$6","v":0.125},{"$f":"'Common parameters'!AR$6","v":0.04},{"$f":"'Common parameters'!AS$6","v":1.4999999999999999E-2},{"$f":"'Common parameters'!AT$6","v":0},{"$f":"'Common parameters'!AU$6","v":3.5000000000000003E-2},0.375,{"$f":"'Common parameters'!AN$7","v":0},{"$f":"'Common parameters'!AO$7","v":0.03},{"$f":"'Common parameters'!AP$7","v":0.02},{"$f":"'Common parameters'!AQ$7","v":0.06},{"$f":"'Common parameters'!AR$7","v":0},{"$f":"'Common parameters'!AS$7","v":0},{"$f":"'Common parameters'!AT$7","v":0},{"$f":"'Common parameters'!AU$7","v":0},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW272<>\"\",AW272,'NGER input 2'!CP272+((SUM('NGER input 2'!$DH272:$DP272)*'NGER input 2'!CP272)/(SUM('NGER input 2'!$CY272:$DG272))))","v":{"$error":"#N/A"}},{"$f":"IF(AX272<>\"\",AX272,'NGER input 2'!CQ272+((SUM('NGER input 2'!$DH272:$DP272)*'NGER input 2'!CQ272)/(SUM('NGER input 2'!$CY272:$DG272))))","v":{"$error":"#N/A"}},{"$f":"IF(AY272<>\"\",AY272,'NGER input 2'!CR272+((SUM('NGER input 2'!$DH272:$DP272)*'NGER input 2'!CR272)/(SUM('NGER input 2'!$CY272:$DG272))))","v":{"$error":"#N/A"}},{"$f":"IF(AZ272<>\"\",AZ272,'NGER input 2'!CS272+((SUM('NGER input 2'!$DH272:$DP272)*'NGER input 2'!CS272)/(SUM('NGER input 2'!$CY272:$DG272))))","v":{"$error":"#N/A"}},{"$f":"IF(BA272<>\"\",BA272,'NGER input 2'!CT272+((SUM('NGER input 2'!$DH272:$DP272)*'NGER input 2'!CT272)/(SUM('NGER input 2'!$CY272:$DG272))))","v":{"$error":"#N/A"}},{"$f":"IF(BB272<>\"\",BB272,'NGER input 2'!CU272+((SUM('NGER input 2'!$DH272:$DP272)*'NGER input 2'!CU272)/(SUM('NGER input 2'!$CY272:$DG272))))","v":{"$error":"#N/A"}},{"$f":"IF(BC272<>\"\",BC272,'NGER input 2'!CV272+((SUM('NGER input 2'!$DH272:$DP272)*'NGER input 2'!CV272)/(SUM('NGER input 2'!$CY272:$DG272))))","v":{"$error":"#N/A"}},{"$f":"IF(BD272<>\"\",BD272,'NGER input 2'!CW272+((SUM('NGER input 2'!$DH272:$DP272)*'NGER input 2'!CW272)/(SUM('NGER input 2'!$CY272:$DG272))))","v":{"$error":"#N/A"}},{"$f":"IF(BE272<>\"\",BE272,'NGER input 2'!CX272+((SUM('NGER input 2'!$DH272:$DP272)*'NGER input 2'!CX272)/(SUM('NGER input 2'!$CY272:$DG272))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'NGER input 2'!$G272*'NGER input 2'!J272+'NGER input 2'!$H272*'NGER input 2'!S272+'NGER input 2'!$I272*'NGER input 2'!AB272","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G272*'NGER input 2'!K272+'NGER input 2'!$H272*'NGER input 2'!T272+'NGER input 2'!$I272*'NGER input 2'!AC272","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G272*'NGER input 2'!L272+'NGER input 2'!$H272*'NGER input 2'!U272+'NGER input 2'!$I272*'NGER input 2'!AD272","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G272*'NGER input 2'!M272+'NGER input 2'!$H272*'NGER input 2'!V272+'NGER input 2'!$I272*'NGER input 2'!AE272","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G272*'NGER input 2'!N272+'NGER input 2'!$H272*'NGER input 2'!W272+'NGER input 2'!$I272*'NGER input 2'!AF272","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G272*'NGER input 2'!O272+'NGER input 2'!$H272*'NGER input 2'!X272+'NGER input 2'!$I272*'NGER input 2'!AG272","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G272*'NGER input 2'!P272+'NGER input 2'!$H272*'NGER input 2'!Y272+'NGER input 2'!$I272*'NGER input 2'!AH272","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G272*'NGER input 2'!Q272+'NGER input 2'!$H272*'NGER input 2'!Z272+'NGER input 2'!$I272*'NGER input 2'!AI272","v":{"$error":"#N/A"}},{"$f":"'NGER input 2'!$G272*'NGER input 2'!R272+'NGER input 2'!$H272*'NGER input 2'!AA272+'NGER input 2'!$I272*'NGER input 2'!AJ272","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW272<>\"\",\"\",'NGER input 2'!CP272)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AX272<>\"\",\"\",'NGER input 2'!CQ272)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AY272<>\"\",\"\",'NGER input 2'!CR272)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AZ272<>\"\",\"\",'NGER input 2'!CS272)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BA272<>\"\",\"\",'NGER input 2'!CT272)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BB272<>\"\",\"\",'NGER input 2'!CU272)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BC272<>\"\",\"\",'NGER input 2'!CV272)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BD272<>\"\",\"\",'NGER input 2'!CW272)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!BE272<>\"\",\"\",'NGER input 2'!CX272)","v":{"$error":"#N/A"}},{"$f":"IF('NGER input 2'!AW272=\"\",\"\",'NGER input 2'!CP272-'NGER input 2'!AW272)","v":""},{"$f":"IF('NGER input 2'!AX272=\"\",\"\",'NGER input 2'!$G272*'NGER input 2'!K272+'NGER input 2'!$H272*'NGER input 2'!T272+'NGER input 2'!$I272*'NGER input 2'!AC272-'NGER input 2'!AX272)","v":""},{"$f":"IF('NGER input 2'!AY272=\"\",\"\",'NGER input 2'!$G272*'NGER input 2'!L272+'NGER input 2'!$H272*'NGER input 2'!U272+'NGER input 2'!$I272*'NGER input 2'!AD272-'NGER input 2'!AY272)","v":""},{"$f":"IF('NGER input 2'!AZ272=\"\",\"\",'NGER input 2'!$G272*'NGER input 2'!M272+'NGER input 2'!$H272*'NGER input 2'!V272+'NGER input 2'!$I272*'NGER input 2'!AE272-'NGER input 2'!AZ272)","v":""},{"$f":"IF('NGER input 2'!BA272=\"\",\"\",'NGER input 2'!$G272*'NGER input 2'!N272+'NGER input 2'!$H272*'NGER input 2'!W272+'NGER input 2'!$I272*'NGER input 2'!AF272-'NGER input 2'!BA272)","v":""},{"$f":"IF('NGER input 2'!BB272=\"\",\"\",'NGER input 2'!$G272*'NGER input 2'!O272+'NGER input 2'!$H272*'NGER input 2'!X272+'NGER input 2'!$I272*'NGER input 2'!AG272-'NGER input 2'!BB272)","v":""},{"$f":"IF('NGER input 2'!BC272=\"\",\"\",'NGER input 2'!$G272*'NGER input 2'!P272+'NGER input 2'!$H272*'NGER input 2'!Y272+'NGER input 2'!$I272*'NGER input 2'!AH272-'NGER input 2'!BC272)","v":""},{"$f":"IF('NGER input 2'!BD272=\"\",\"\",'NGER input 2'!$G272*'NGER input 2'!Q272+'NGER input 2'!$H272*'NGER input 2'!Z272+'NGER input 2'!$I272*'NGER input 2'!AI272-'NGER input 2'!BD272)","v":""},{"$f":"IF('NGER input 2'!BE272=\"\",\"\",'NGER input 2'!$G272*'NGER input 2'!R272+'NGER input 2'!$H272*'NGER input 2'!AA272+'NGER input 2'!$I272*'NGER input 2'!AJ272-'NGER input 2'!BE272)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"'Common parameters'!BA$4","v":0.15},{"$f":"'Common parameters'!BB$4","v":0.4},{"$f":"'Common parameters'!BC$4","v":0.2},{"$f":"'Common parameters'!BD$4","v":0.43},{"$f":"'Common parameters'!BE$4","v":0.24},{"$f":"'Common parameters'!BF$4","v":0.05},{"$f":"'Common parameters'!BG$4","v":0.24},{"$f":"'Common parameters'!BH$4","v":0.39},{"$f":"'Common parameters'!BI$4","v":0},{"$f":"'Common parameters'!BJ$4","v":0.08},{"$f":"'Common parameters'!GL$4","v":0.84},{"$f":"'Common parameters'!GM$4","v":0.49},{"$f":"'Common parameters'!GN$4","v":0.47},{"$f":"'Common parameters'!GO$4","v":0.23},{"$f":"'Common parameters'!GP$4","v":0.5},{"$f":"'Common parameters'!GQ$4","v":0.5},{"$f":"'Common parameters'!GR$4","v":0.5},{"$f":"'Common parameters'!GS$4","v":0.5},{"$f":"'Common parameters'!GT$4","v":0},{"$f":"'Common parameters'!GU$4","v":0.5},{"$f":"IF('NGER input 1'!$B$6=1,GG272,IF('NGER input 1'!$B$6>1,GG272*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GH272,IF('NGER input 1'!$B$6>1,GH272*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GI272,IF('NGER input 1'!$B$6>1,GI272*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GJ272,IF('NGER input 1'!$B$6>1,GJ272*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GK272,IF('NGER input 1'!$B$6>1,GK272*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GL272,IF('NGER input 1'!$B$6>1,GL272*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GM272,IF('NGER input 1'!$B$6>1,GM272*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GN272,IF('NGER input 1'!$B$6>1,GN272*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GO272,IF('NGER input 1'!$B$6>1,GO272*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"IF('NGER input 1'!$B$6=1,GP272,IF('NGER input 1'!$B$6>1,GP272*(1+'NGER input 1'!$B$9/100)))","v":false},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GG$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GH$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GI$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GJ$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GK$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GL$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GM$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GN$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GO$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(VLOOKUP('NGER input 1'!$B$8,'Common parameters'!$BL$2:$BM$13,2,FALSE)&GP$3,'Common parameters'!$BS$6:$EJ$7,2,FALSE)","v":{"$error":"#N/A"}},1,6,0.5]

{"sheet":"NGER input 1","index":8,"n_rows":44,"n_cols":4,"rows_kept":44,"cut":false,"hidden":false,"merged":[]}
["This worksheet is the location for entering landfill information for NGER calculations. Please see the worksheet \"Instructions\" to determine if/how you need to use this worksheet.\nInformation can be manually inputted or automatically transferred data from NGER Solid waste calculator 2013-14 using the transfer button.\nNote: if you use the button you MUST ensure only 2 spreadsheets are open in the same session of Microsoft Excel - this Workbook (ERF landfill gas calculator 1.0) and the NGER Solid waste calculator 2013-14."]
[]
["Please respond to the following:",null,"Was"]
[]
["Enter landfill opening year (financial year ending)",null,{"$f":"'Common parameters'!$J$60","v":"Error - must contain a value"},{"$f":"IF('Common parameters'!$J$60='Common parameters'!$O$42,\"\",'Common parameters'!$J$60)","v":"Error - must contain a value"}]
["Select NGER method from drop-down menu",null,{"$f":"'Common parameters'!$M$60","v":"Error - must contain a value"},{"$f":"IF('Common parameters'!$M$60='Common parameters'!$O$42,\"\",'Common parameters'!$M$60)","v":"Error - must contain a value"}]
["Input state/territory (select from drop-down menu)",null,{"$f":"'Common parameters'!$P$60","v":"Error - must contain a value"},{"$f":"IF('Common parameters'!$P$60='Common parameters'!$O$42,\"\",'Common parameters'!$P$60)","v":"Error - must contain a value"}]
[{"$f":"IF(OR(ISERR(SEARCH('Common parameters'!$O$42,'Common parameters'!$M$54)),ISERR(SEARCH('Common parameters'!$O$42,'Common parameters'!$G$57)),AND('NGER input 1'!$B$24<2013,$B$6>1)),'Common parameters'!$N$42,IF(AND('NGER input 1'!$B$24<2013,$B$6=1),'Common parameters'!$Q$42,IF(AND('NGER input 1'!$B$24>=2013,$B$6=1),'Common parameters'!$Q$43,IF(AND('NGER input 1'!$B$24>=2013,$B$6>1),'Common parameters'!$Q$44,\"\"))))","v":"Leave blank"},null,{"$f":"'Common parameters'!$S$60","v":"Okay"},{"$f":"IF('Common parameters'!$S$60='Common parameters'!$O$42,\"\",'Common parameters'!$S$60)","v":""}]
[{"$f":"IF(AND('NGER input 1'!$B$24>=2013,$B$6>1),'Common parameters'!$W$42,'Common parameters'!$N$42)","v":"Leave blank"},null,{"$f":"'Common parameters'!$Y$60","v":"Okay"},{"$f":"IF('Common parameters'!$Y$60='Common parameters'!$O$42,\"\",'Common parameters'!$Y$60)","v":""}]
[{"$f":"IF(AND(ISNUMBER(SEARCH('Common parameters'!M$60,'Common parameters'!$O$42)),'NGER input 1'!B6>1),'Common parameters'!$AC$42,'Common parameters'!$N$42)","v":"Leave blank"},null,{"$f":"'Common parameters'!$AE$60","v":"Okay"},{"$f":"IF('Common parameters'!$AE$60='Common parameters'!$O$42,\"\",'Common parameters'!$AE$60)","v":""}]
[{"$f":"IF(AND(ISNUMBER(SEARCH('Common parameters'!M$60,'Common parameters'!$O$42)),'NGER input 1'!B6>1),'Common parameters'!$AF$42,'Common parameters'!$N$42)","v":"Leave blank"},null,{"$f":"'Common parameters'!$AH$60","v":"Okay"},{"$f":"IF('Common parameters'!$AH$60='Common parameters'!$O$42,\"\",'Common parameters'!$AH$60)","v":""}]
[{"$f":"IF(AND(ISNUMBER(SEARCH('Common parameters'!AH$60,'Common parameters'!$O$42)),'NGER input 1'!B11=\"y\"),'Common parameters'!$AI$42,'Common parameters'!$N$42)","v":"Leave blank"},null,{"$f":"'Common parameters'!$AK$60","v":"Okay"},{"$f":"IF('Common parameters'!$AK$60='Common parameters'!$O$42,\"\",'Common parameters'!$AK$60)","v":""}]
[{"$f":"IF(AND(ISNUMBER(SEARCH('Common parameters'!AH$60,'Common parameters'!$O$42)),'NGER input 1'!B11=\"y\"),'Common parameters'!$AL$42,'Common parameters'!$N$42)","v":"Leave blank"},null,{"$f":"'Common parameters'!$AN$60","v":"Okay"},{"$f":"IF('Common parameters'!$AN$60='Common parameters'!$O$42,\"\",'Common parameters'!$AN$60)","v":""}]
[{"$f":"IF(AND(ISNUMBER(SEARCH('Common parameters'!AH$60,'Common parameters'!$O$42)),'NGER input 1'!B11=\"y\"),'Common parameters'!$AO$42,'Common parameters'!$N$42)","v":"Leave blank"},null,{"$f":"'Common parameters'!$AQ$60","v":"Okay"},{"$f":"IF('Common parameters'!$AQ$60='Common parameters'!$O$42,\"\",'Common parameters'!$AQ$60)","v":""}]
[{"$f":"IF(AND(ISNUMBER(SEARCH('Common parameters'!AH$60,'Common parameters'!$O$42)),'NGER input 1'!B11=\"y\"),'Common parameters'!$AR$42,'Common parameters'!$N$42)","v":"Leave blank"},null,{"$f":"'Common parameters'!$AT$60","v":"Okay"},{"$f":"IF('Common parameters'!$AT$60='Common parameters'!$O$42,\"\",'Common parameters'!$AT$60)","v":""}]
["Select technique (from table below) used to estimate opening stock of degradable organic carbon",null,{"$f":"'Common parameters'!$AW$60","v":"Error - must contain a value"},{"$f":"IF('Common parameters'!$AW$60='Common parameters'!$O$42,\"\",'Common parameters'!$AW$60)","v":"Error - must contain a value"}]
[]
["Input error check"]
[{"$f":"IF(COUNTIF(C5:C16,\"*\"&'Common parameters'!$O$42&\"*\")<COUNTIF(C5:C16,\"*\"),'Common parameters'!M42,'Common parameters'!$O$42)","v":"Please fix input errors as indicated above, starting at the top of the list"}]
[]
["Maximum capture rate"]
[{"$f":"IF(B11=\"y\",(B13*0.6+B14*0.75+B15*0.95)/SUM(B12:B15),0.75)","v":0.75}]
[{"$f":"IF(AND(ISNUMBER(SEARCH('Common parameters'!$O$42,'Common parameters'!G60)),'NGER input 1'!B24>=2013),'Common parameters'!$Z$42,'Common parameters'!$N$42)","v":"GWP (21 or 25) for waste deposited =/> 2018 (for reporting year 2013 & onwards)"},21,{"$f":"'Common parameters'!$AB$60","v":"Okay"}]
["Enter reporting year (financial year ending)",2100,{"$f":"'Common parameters'!$G$60","v":"Okay"}]
["ACT"]
["NSW"]
["VIC"]
["QLD"]
["WA"]
["SA"]
["TAS"]
["NT"]
["Temperate dry"]
["Temperate wet"]
["Tropical dry"]
["Tropical wet"]
[]
["Techniques for calculating opening stock of degradable organic carbon for the first reporting period in accordance with S5.13 of the NGER Determination."]
["1) The annual amount of solid waste disposed of in landfill for all years prior to the first reporting period was evidenced by invoices; or"]
["2) The annual amount of solid waste disposed of in landfill for all years prior to the first reporting period was measured according to State or Territory legislation applying to the landfill; or"]
["3) The annual amount of solid waste disposed of in landfill for all years prior to the first reporting period was directly measured using equipment calibrated to a measurement requirement; or "]
["4) The annual amount of solid waste disposed of in landfill for all years prior to the first reporting period was estimated in accordance with industry estimation practices in line with the NGER principles of a) transparency, b) comparability, c) accuracy and d) completeness; or"]
["5) The estimated average annual tonnage of solid waste disposed of in the landfill was estimated from the years for which data was available, and this average was applied to all years prior to first reporting; or"]
["6) The estimated average annual tonnage of solid waste disposed of in the landfill was estimated by dividing the product of the landfills volume and density factor by the number of years the landfill was running prior to the first year of reporting; and this figure was applied to all years prior to first reporting."]

{"sheet":"NGER NCTW calcs","index":9,"n_rows":274,"n_cols":112,"rows_kept":274,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ccsit = Cosit – ∆Cosit + Cait – ∆Cait",null,null,null,null,null,null,null,null,null,"CH4gen = (∆Cost + ∆Cat) ´ F ´ 1.336 ´ 21"]
[null,null,"Cait = (Qit ´ DOCi ´ DOCfi ´ MCF)",null,null,null,null,null,null,null,null,null,"∆Cat = ∑i Cait ´ [1−e –ki ´ (13 – M) /12]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cosit = Ccsit‑1",null,null,null,null,null,null,null,null,null,"∆Cost = ∑i Cosit ´ (1−e−ki)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Closing stock"]
[null,null,"DDOC",null,null,null,null,null,null,null,null,null,"Decomposed in year of disposal",null,null,null,null,null,null,null,null,null,"Decomposed in year of disposal",null,null,null,null,null,null,null,null,null,"Not decomposed in year of disposal",null,null,null,null,null,null,null,null,null,"Opening stock",null,null,null,null,null,null,null,null,null,"Opening stock decomposed",null,null,null,null,null,null,null,null,null,"Opening stock decomposed",null,null,null,null,null,null,null,null,null,"Opening stock not decomposed",null,null,null,null,null,null,null,null,null,"Total decomposed",null,null,null,null,null,null,null,null,null,"Total not decomposed",null,null,null,null,null,null,null,null,null,"NCTW CH4gen"]
["Year",null,{"$f":"'Common parameters'!BS5","v":"Food"},{"$f":"'Common parameters'!BT5","v":"Paper and cardboard"},{"$f":"'Common parameters'!BU5","v":"Garden and green"},{"$f":"'Common parameters'!BV5","v":"Wood"},{"$f":"'Common parameters'!BW5","v":"Textiles"},{"$f":"'Common parameters'!BX5","v":"Sludge"},{"$f":"'Common parameters'!BY5","v":"Nappies"},{"$f":"'Common parameters'!BZ5","v":"Rubber and Leather"},{"$f":"'Common parameters'!CA5","v":"Inert waste"},{"$f":"'Common parameters'!CB5","v":"Alternative waste treatment residues"},{"$f":"'Common parameters'!BS5","v":"Food"},{"$f":"'Common parameters'!BT5","v":"Paper and cardboard"},{"$f":"'Common parameters'!BU5","v":"Garden and green"},{"$f":"'Common parameters'!BV5","v":"Wood"},{"$f":"'Common parameters'!BW5","v":"Textiles"},{"$f":"'Common parameters'!BX5","v":"Sludge"},{"$f":"'Common parameters'!BY5","v":"Nappies"},{"$f":"'Common parameters'!BZ5","v":"Rubber and Leather"},{"$f":"'Common parameters'!CA5","v":"Inert waste"},{"$f":"'Common parameters'!CB5","v":"Alternative waste treatment residues"},{"$f":"'Common parameters'!BS5","v":"Food"},{"$f":"'Common parameters'!BT5","v":"Paper and cardboard"},{"$f":"'Common parameters'!BU5","v":"Garden and green"},{"$f":"'Common parameters'!BV5","v":"Wood"},{"$f":"'Common parameters'!BW5","v":"Textiles"},{"$f":"'Common parameters'!BX5","v":"Sludge"},{"$f":"'Common parameters'!BY5","v":"Nappies"},{"$f":"'Common parameters'!BZ5","v":"Rubber and Leather"},{"$f":"'Common parameters'!CA5","v":"Inert waste"},{"$f":"'Common parameters'!CB5","v":"Alternative waste treatment residues"},{"$f":"'Common parameters'!BS5","v":"Food"},{"$f":"'Common parameters'!BT5","v":"Paper and cardboard"},{"$f":"'Common parameters'!BU5","v":"Garden and green"},{"$f":"'Common parameters'!BV5","v":"Wood"},{"$f":"'Common parameters'!BW5","v":"Textiles"},{"$f":"'Common parameters'!BX5","v":"Sludge"},{"$f":"'Common parameters'!BY5","v":"Nappies"},{"$f":"'Common parameters'!BZ5","v":"Rubber and Leather"},{"$f":"'Common parameters'!CA5","v":"Inert waste"},{"$f":"'Common parameters'!CB5","v":"Alternative waste treatment residues"},{"$f":"'Common parameters'!BS5","v":"Food"},{"$f":"'Common parameters'!BT5","v":"Paper and cardboard"},{"$f":"'Common parameters'!BU5","v":"Garden and green"},{"$f":"'Common parameters'!BV5","v":"Wood"},{"$f":"'Common parameters'!BW5","v":"Textiles"},{"$f":"'Common parameters'!BX5","v":"Sludge"},{"$f":"'Common parameters'!BY5","v":"Nappies"},{"$f":"'Common parameters'!BZ5","v":"Rubber and Leather"},{"$f":"'Common parameters'!CA5","v":"Inert waste"},{"$f":"'Common parameters'!CB5","v":"Alternative waste treatment residues"},{"$f":"'Common parameters'!BS5","v":"Food"},{"$f":"'Common parameters'!BT5","v":"Paper and cardboard"},{"$f":"'Common parameters'!BU5","v":"Garden and green"},{"$f":"'Common parameters'!BV5","v":"Wood"},{"$f":"'Common parameters'!BW5","v":"Textiles"},{"$f":"'Common parameters'!BX5","v":"Sludge"},{"$f":"'Common parameters'!BY5","v":"Nappies"},{"$f":"'Common parameters'!BZ5","v":"Rubber and Leather"},{"$f":"'Common parameters'!CA5","v":"Inert waste"},{"$f":"'Common parameters'!CB5","v":"Alternative waste treatment residues"},{"$f":"'Common parameters'!BS5","v":"Food"},{"$f":"'Common parameters'!BT5","v":"Paper and cardboard"},{"$f":"'Common parameters'!BU5","v":"Garden and green"},{"$f":"'Common parameters'!BV5","v":"Wood"},{"$f":"'Common parameters'!BW5","v":"Textiles"},{"$f":"'Common parameters'!BX5","v":"Sludge"},{"$f":"'Common parameters'!BY5","v":"Nappies"},{"$f":"'Common parameters'!BZ5","v":"Rubber and Leather"},{"$f":"'Common parameters'!CA5","v":"Inert waste"},{"$f":"'Common parameters'!CB5","v":"Alternative waste treatment residues"},{"$f":"'Common parameters'!BS5","v":"Food"},{"$f":"'Common parameters'!BT5","v":"Paper and cardboard"},{"$f":"'Common parameters'!BU5","v":"Garden and green"},{"$f":"'Common parameters'!BV5","v":"Wood"},{"$f":"'Common parameters'!BW5","v":"Textiles"},{"$f":"'Common parameters'!BX5","v":"Sludge"},{"$f":"'Common parameters'!BY5","v":"Nappies"},{"$f":"'Common parameters'!BZ5","v":"Rubber and Leather"},{"$f":"'Common parameters'!CA5","v":"Inert waste"},{"$f":"'Common parameters'!CB5","v":"Alternative waste treatment residues"},{"$f":"'Common parameters'!BS5","v":"Food"},{"$f":"'Common parameters'!BT5","v":"Paper and cardboard"},{"$f":"'Common parameters'!BU5","v":"Garden and green"},{"$f":"'Common parameters'!BV5","v":"Wood"},{"$f":"'Common parameters'!BW5","v":"Textiles"},{"$f":"'Common parameters'!BX5","v":"Sludge"},{"$f":"'Common parameters'!BY5","v":"Nappies"},{"$f":"'Common parameters'!BZ5","v":"Rubber and Leather"},{"$f":"'Common parameters'!CA5","v":"Inert waste"},{"$f":"'Common parameters'!CB5","v":"Alternative waste treatment residues"},{"$f":"'Common parameters'!BS5","v":"Food"},{"$f":"'Common parameters'!BT5","v":"Paper and cardboard"},{"$f":"'Common parameters'!BU5","v":"Garden and green"},{"$f":"'Common parameters'!BV5","v":"Wood"},{"$f":"'Common parameters'!BW5","v":"Textiles"},{"$f":"'Common parameters'!BX5","v":"Sludge"},{"$f":"'Common parameters'!BY5","v":"Nappies"},{"$f":"'Common parameters'!BZ5","v":"Rubber and Leather"},{"$f":"'Common parameters'!CA5","v":"Inert waste"},{"$f":"'Common parameters'!CB5","v":"Alternative waste treatment residues"},{"$f":"'Common parameters'!BS5","v":"Food"},{"$f":"'Common parameters'!BT5","v":"Paper and cardboard"},{"$f":"'Common parameters'!BU5","v":"Garden and green"},{"$f":"'Common parameters'!BV5","v":"Wood"},{"$f":"'Common parameters'!BW5","v":"Textiles"},{"$f":"'Common parameters'!BX5","v":"Sludge"},{"$f":"'Common parameters'!BY5","v":"Nappies"},{"$f":"'Common parameters'!BZ5","v":"Rubber and Leather"},{"$f":"'Common parameters'!CA5","v":"Inert waste"},{"$f":"'Common parameters'!CB5","v":"Alternative waste treatment residues"}]
[{"$f":"'NGER input 2'!A4","v":0},null,{"$f":"IF(OR('NGER input 2'!$A4=2013,'NGER input 2'!$A4=2014),0,'NGER input 2'!ES4*'NGER input 2'!FC4*'NGER input 2'!FM4*'NGER input 2'!$GQ4)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A4=2013,'NGER input 2'!$A4=2014),0,'NGER input 2'!ET4*'NGER input 2'!FD4*'NGER input 2'!FN4*'NGER input 2'!$GQ4)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A4=2013,'NGER input 2'!$A4=2014),0,'NGER input 2'!EU4*'NGER input 2'!FE4*'NGER input 2'!FO4*'NGER input 2'!$GQ4)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A4=2013,'NGER input 2'!$A4=2014),0,'NGER input 2'!EV4*'NGER input 2'!FF4*'NGER input 2'!FP4*'NGER input 2'!$GQ4)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A4=2013,'NGER input 2'!$A4=2014),0,'NGER input 2'!EW4*'NGER input 2'!FG4*'NGER input 2'!FQ4*'NGER input 2'!$GQ4)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A4=2013,'NGER input 2'!$A4=2014),0,'NGER input 2'!EX4*'NGER input 2'!FH4*'NGER input 2'!FR4*'NGER input 2'!$GQ4)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A4=2013,'NGER input 2'!$A4=2014),0,'NGER input 2'!EY4*'NGER input 2'!FI4*'NGER input 2'!FS4*'NGER input 2'!$GQ4)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A4=2013,'NGER input 2'!$A4=2014),0,'NGER input 2'!EZ4*'NGER input 2'!FJ4*'NGER input 2'!FT4*'NGER input 2'!$GQ4)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A4=2013,'NGER input 2'!$A4=2014),0,'NGER input 2'!FA4*'NGER input 2'!FK4*'NGER input 2'!FU4*'NGER input 2'!$GQ4)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A4=2013,'NGER input 2'!$A4=2014),0,'NGER input 2'!FB4*'NGER input 2'!FL4*'NGER input 2'!FV4*'NGER input 2'!$GQ4)","v":0},{"$f":"C6*(1-EXP(-'NGER input 2'!FW4*(13-'NGER input 2'!$GR4-7)/12))","v":{"$error":"#N/A"}},{"$f":"D6*(1-EXP(-'NGER input 2'!FX4*(13-'NGER input 2'!$GR4-7)/12))","v":{"$error":"#N/A"}},{"$f":"E6*(1-EXP(-'NGER input 2'!FY4*(13-'NGER input 2'!$GR4-7)/12))","v":{"$error":"#N/A"}},{"$f":"F6*(1-EXP(-'NGER input 2'!FZ4*(13-'NGER input 2'!$GR4-7)/12))","v":{"$error":"#N/A"}},{"$f":"G6*(1-EXP(-'NGER input 2'!GA4*(13-'NGER input 2'!$GR4-7)/12))","v":{"$error":"#N/A"}},{"$f":"H6*(1-EXP(-'NGER input 2'!GB4*(13-'NGER input 2'!$GR4-7)/12))","v":{"$error":"#N/A"}},{"$f":"I6*(1-EXP(-'NGER input 2'!GC4*(13-'NGER input 2'!$GR4-7)/12))","v":{"$error":"#N/A"}},{"$f":"J6*(1-EXP(-'NGER input 2'!GD4*(13-'NGER input 2'!$GR4-7)/12))","v":{"$error":"#N/A"}},{"$f":"K6*(1-EXP(-'NGER input 2'!GE4*(13-'NGER input 2'!$GR4-7)/12))","v":{"$error":"#N/A"}},{"$f":"L6*(1-EXP(-'NGER input 2'!GF4*(13-'NGER input 2'!$GR4-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K5/'NGER results'!$H5)*M6),0,('NGER results'!$K5/'NGER results'!$H5)*M6)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K5/'NGER results'!$H5)*N6),0,('NGER results'!$K5/'NGER results'!$H5)*N6)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K5/'NGER results'!$H5)*O6),0,('NGER results'!$K5/'NGER results'!$H5)*O6)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K5/'NGER results'!$H5)*P6),0,('NGER results'!$K5/'NGER results'!$H5)*P6)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K5/'NGER results'!$H5)*Q6),0,('NGER results'!$K5/'NGER results'!$H5)*Q6)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K5/'NGER results'!$H5)*R6),0,('NGER results'!$K5/'NGER results'!$H5)*R6)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K5/'NGER results'!$H5)*S6),0,('NGER results'!$K5/'NGER results'!$H5)*S6)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K5/'NGER results'!$H5)*T6),0,('NGER results'!$K5/'NGER results'!$H5)*T6)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K5/'NGER results'!$H5)*U6),0,('NGER results'!$K5/'NGER results'!$H5)*U6)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K5/'NGER results'!$H5)*V6),0,('NGER results'!$K5/'NGER results'!$H5)*V6)","v":0},{"$f":"C6-M6","v":{"$error":"#N/A"}},{"$f":"D6-N6","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF(ISNUMBER(CO5),CO5,0)","v":0},{"$f":"IF(ISNUMBER(CP5),CP5,0)","v":0},0,0,0,0,0,0,0,0,{"$f":"AQ6*(1-EXP(-'NGER input 2'!FW4))","v":0},{"$f":"AR6*(1-EXP(-'NGER input 2'!FX4))","v":0},{"$f":"AS6*(1-EXP(-'NGER input 2'!FY4))","v":0},{"$f":"AT6*(1-EXP(-'NGER input 2'!FZ4))","v":0},{"$f":"AU6*(1-EXP(-'NGER input 2'!GA4))","v":0},{"$f":"AV6*(1-EXP(-'NGER input 2'!GB4))","v":0},{"$f":"AW6*(1-EXP(-'NGER input 2'!GC4))","v":0},{"$f":"AX6*(1-EXP(-'NGER input 2'!GD4))","v":0},{"$f":"AY6*(1-EXP(-'NGER input 2'!GE4))","v":0},{"$f":"AZ6*(1-EXP(-'NGER input 2'!GF4))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K5/'NGER results'!$H5)*BA6),0,('NGER results'!$K5/'NGER results'!$H5)*BA6)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K5/'NGER results'!$H5)*BB6),0,('NGER results'!$K5/'NGER results'!$H5)*BB6)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K5/'NGER results'!$H5)*BC6),0,('NGER results'!$K5/'NGER results'!$H5)*BC6)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K5/'NGER results'!$H5)*BD6),0,('NGER results'!$K5/'NGER results'!$H5)*BD6)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K5/'NGER results'!$H5)*BE6),0,('NGER results'!$K5/'NGER results'!$H5)*BE6)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K5/'NGER results'!$H5)*BF6),0,('NGER results'!$K5/'NGER results'!$H5)*BF6)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K5/'NGER results'!$H5)*BG6),0,('NGER results'!$K5/'NGER results'!$H5)*BG6)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K5/'NGER results'!$H5)*BH6),0,('NGER results'!$K5/'NGER results'!$H5)*BH6)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K5/'NGER results'!$H5)*BI6),0,('NGER results'!$K5/'NGER results'!$H5)*BI6)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K5/'NGER results'!$H5)*BJ6),0,('NGER results'!$K5/'NGER results'!$H5)*BJ6)","v":0},{"$f":"AQ6-BA6","v":0},{"$f":"AR6-BB6","v":0},0,0,0,0,0,0,0,0,{"$f":"M6+BA6","v":{"$error":"#N/A"}},{"$f":"N6+BB6","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"C6-W6+AQ6-BK6","v":{"$error":"#N/A"}},{"$f":"D6-X6+AR6-BL6","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A6>=2016,(BA6+M6)*'NGER input 2'!$GS4*1.336*25,(BA6+M6)*'NGER input 2'!$GS4*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A6>=2016,(BB6+N6)*'NGER input 2'!$GS4*1.336*25,(BB6+N6)*'NGER input 2'!$GS4*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A6>=2016,(BC6+O6)*'NGER input 2'!$GS4*1.336*25,(BC6+O6)*'NGER input 2'!$GS4*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A6>=2016,(BD6+P6)*'NGER input 2'!$GS4*1.336*25,(BD6+P6)*'NGER input 2'!$GS4*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A6>=2016,(BE6+Q6)*'NGER input 2'!$GS4*1.336*25,(BE6+Q6)*'NGER input 2'!$GS4*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A6>=2016,(BF6+R6)*'NGER input 2'!$GS4*1.336*25,(BF6+R6)*'NGER input 2'!$GS4*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A6>=2016,(BG6+S6)*'NGER input 2'!$GS4*1.336*25,(BG6+S6)*'NGER input 2'!$GS4*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A6>=2016,(BH6+T6)*'NGER input 2'!$GS4*1.336*25,(BH6+T6)*'NGER input 2'!$GS4*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A6>=2016,(BI6+U6)*'NGER input 2'!$GS4*1.336*25,(BI6+U6)*'NGER input 2'!$GS4*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A6>=2016,(BJ6+V6)*'NGER input 2'!$GS4*1.336*25,(BJ6+V6)*'NGER input 2'!$GS4*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A5","v":1},null,{"$f":"IF(OR('NGER input 2'!$A5=2013,'NGER input 2'!$A5=2014),0,'NGER input 2'!ES5*'NGER input 2'!FC5*'NGER input 2'!FM5*'NGER input 2'!$GQ5)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A5=2013,'NGER input 2'!$A5=2014),0,'NGER input 2'!ET5*'NGER input 2'!FD5*'NGER input 2'!FN5*'NGER input 2'!$GQ5)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A5=2013,'NGER input 2'!$A5=2014),0,'NGER input 2'!EU5*'NGER input 2'!FE5*'NGER input 2'!FO5*'NGER input 2'!$GQ5)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A5=2013,'NGER input 2'!$A5=2014),0,'NGER input 2'!EV5*'NGER input 2'!FF5*'NGER input 2'!FP5*'NGER input 2'!$GQ5)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A5=2013,'NGER input 2'!$A5=2014),0,'NGER input 2'!EW5*'NGER input 2'!FG5*'NGER input 2'!FQ5*'NGER input 2'!$GQ5)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A5=2013,'NGER input 2'!$A5=2014),0,'NGER input 2'!EX5*'NGER input 2'!FH5*'NGER input 2'!FR5*'NGER input 2'!$GQ5)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A5=2013,'NGER input 2'!$A5=2014),0,'NGER input 2'!EY5*'NGER input 2'!FI5*'NGER input 2'!FS5*'NGER input 2'!$GQ5)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A5=2013,'NGER input 2'!$A5=2014),0,'NGER input 2'!EZ5*'NGER input 2'!FJ5*'NGER input 2'!FT5*'NGER input 2'!$GQ5)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A5=2013,'NGER input 2'!$A5=2014),0,'NGER input 2'!FA5*'NGER input 2'!FK5*'NGER input 2'!FU5*'NGER input 2'!$GQ5)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A5=2013,'NGER input 2'!$A5=2014),0,'NGER input 2'!FB5*'NGER input 2'!FL5*'NGER input 2'!FV5*'NGER input 2'!$GQ5)","v":0},{"$f":"C7*(1-EXP(-'NGER input 2'!FW5*(13-'NGER input 2'!$GR5-7)/12))","v":{"$error":"#N/A"}},{"$f":"D7*(1-EXP(-'NGER input 2'!FX5*(13-'NGER input 2'!$GR5-7)/12))","v":{"$error":"#N/A"}},{"$f":"E7*(1-EXP(-'NGER input 2'!FY5*(13-'NGER input 2'!$GR5-7)/12))","v":{"$error":"#N/A"}},{"$f":"F7*(1-EXP(-'NGER input 2'!FZ5*(13-'NGER input 2'!$GR5-7)/12))","v":{"$error":"#N/A"}},{"$f":"G7*(1-EXP(-'NGER input 2'!GA5*(13-'NGER input 2'!$GR5-7)/12))","v":{"$error":"#N/A"}},{"$f":"H7*(1-EXP(-'NGER input 2'!GB5*(13-'NGER input 2'!$GR5-7)/12))","v":{"$error":"#N/A"}},{"$f":"I7*(1-EXP(-'NGER input 2'!GC5*(13-'NGER input 2'!$GR5-7)/12))","v":{"$error":"#N/A"}},{"$f":"J7*(1-EXP(-'NGER input 2'!GD5*(13-'NGER input 2'!$GR5-7)/12))","v":{"$error":"#N/A"}},{"$f":"K7*(1-EXP(-'NGER input 2'!GE5*(13-'NGER input 2'!$GR5-7)/12))","v":{"$error":"#N/A"}},{"$f":"L7*(1-EXP(-'NGER input 2'!GF5*(13-'NGER input 2'!$GR5-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K6/'NGER results'!$H6)*M7),0,('NGER results'!$K6/'NGER results'!$H6)*M7)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K6/'NGER results'!$H6)*N7),0,('NGER results'!$K6/'NGER results'!$H6)*N7)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K6/'NGER results'!$H6)*O7),0,('NGER results'!$K6/'NGER results'!$H6)*O7)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K6/'NGER results'!$H6)*P7),0,('NGER results'!$K6/'NGER results'!$H6)*P7)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K6/'NGER results'!$H6)*Q7),0,('NGER results'!$K6/'NGER results'!$H6)*Q7)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K6/'NGER results'!$H6)*R7),0,('NGER results'!$K6/'NGER results'!$H6)*R7)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K6/'NGER results'!$H6)*S7),0,('NGER results'!$K6/'NGER results'!$H6)*S7)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K6/'NGER results'!$H6)*T7),0,('NGER results'!$K6/'NGER results'!$H6)*T7)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K6/'NGER results'!$H6)*U7),0,('NGER results'!$K6/'NGER results'!$H6)*U7)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K6/'NGER results'!$H6)*V7),0,('NGER results'!$K6/'NGER results'!$H6)*V7)","v":0},{"$f":"C7-M7","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF(ISNUMBER(CO6),CO6,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AQ7*(1-EXP(-'NGER input 2'!FW5))","v":0},{"$f":"AR7*(1-EXP(-'NGER input 2'!FX5))","v":0},{"$f":"AS7*(1-EXP(-'NGER input 2'!FY5))","v":0},{"$f":"AT7*(1-EXP(-'NGER input 2'!FZ5))","v":0},{"$f":"AU7*(1-EXP(-'NGER input 2'!GA5))","v":0},{"$f":"AV7*(1-EXP(-'NGER input 2'!GB5))","v":0},{"$f":"AW7*(1-EXP(-'NGER input 2'!GC5))","v":0},{"$f":"AX7*(1-EXP(-'NGER input 2'!GD5))","v":0},{"$f":"AY7*(1-EXP(-'NGER input 2'!GE5))","v":0},{"$f":"AZ7*(1-EXP(-'NGER input 2'!GF5))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K6/'NGER results'!$H6)*BA7),0,('NGER results'!$K6/'NGER results'!$H6)*BA7)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K6/'NGER results'!$H6)*BB7),0,('NGER results'!$K6/'NGER results'!$H6)*BB7)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K6/'NGER results'!$H6)*BC7),0,('NGER results'!$K6/'NGER results'!$H6)*BC7)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K6/'NGER results'!$H6)*BD7),0,('NGER results'!$K6/'NGER results'!$H6)*BD7)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K6/'NGER results'!$H6)*BE7),0,('NGER results'!$K6/'NGER results'!$H6)*BE7)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K6/'NGER results'!$H6)*BF7),0,('NGER results'!$K6/'NGER results'!$H6)*BF7)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K6/'NGER results'!$H6)*BG7),0,('NGER results'!$K6/'NGER results'!$H6)*BG7)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K6/'NGER results'!$H6)*BH7),0,('NGER results'!$K6/'NGER results'!$H6)*BH7)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K6/'NGER results'!$H6)*BI7),0,('NGER results'!$K6/'NGER results'!$H6)*BI7)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K6/'NGER results'!$H6)*BJ7),0,('NGER results'!$K6/'NGER results'!$H6)*BJ7)","v":0},{"$f":"AQ7-BA7","v":0},0,0,0,0,0,0,0,0,0,{"$f":"M7+BA7","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"C7-W7+AQ7-BK7","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A7>=2016,(BA7+M7)*'NGER input 2'!$GS5*1.336*25,(BA7+M7)*'NGER input 2'!$GS5*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A7>=2016,(BB7+N7)*'NGER input 2'!$GS5*1.336*25,(BB7+N7)*'NGER input 2'!$GS5*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A7>=2016,(BC7+O7)*'NGER input 2'!$GS5*1.336*25,(BC7+O7)*'NGER input 2'!$GS5*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A7>=2016,(BD7+P7)*'NGER input 2'!$GS5*1.336*25,(BD7+P7)*'NGER input 2'!$GS5*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A7>=2016,(BE7+Q7)*'NGER input 2'!$GS5*1.336*25,(BE7+Q7)*'NGER input 2'!$GS5*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A7>=2016,(BF7+R7)*'NGER input 2'!$GS5*1.336*25,(BF7+R7)*'NGER input 2'!$GS5*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A7>=2016,(BG7+S7)*'NGER input 2'!$GS5*1.336*25,(BG7+S7)*'NGER input 2'!$GS5*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A7>=2016,(BH7+T7)*'NGER input 2'!$GS5*1.336*25,(BH7+T7)*'NGER input 2'!$GS5*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A7>=2016,(BI7+U7)*'NGER input 2'!$GS5*1.336*25,(BI7+U7)*'NGER input 2'!$GS5*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A7>=2016,(BJ7+V7)*'NGER input 2'!$GS5*1.336*25,(BJ7+V7)*'NGER input 2'!$GS5*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A6","v":2},null,{"$f":"IF(OR('NGER input 2'!$A6=2013,'NGER input 2'!$A6=2014),0,'NGER input 2'!ES6*'NGER input 2'!FC6*'NGER input 2'!FM6*'NGER input 2'!$GQ6)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A6=2013,'NGER input 2'!$A6=2014),0,'NGER input 2'!ET6*'NGER input 2'!FD6*'NGER input 2'!FN6*'NGER input 2'!$GQ6)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A6=2013,'NGER input 2'!$A6=2014),0,'NGER input 2'!EU6*'NGER input 2'!FE6*'NGER input 2'!FO6*'NGER input 2'!$GQ6)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A6=2013,'NGER input 2'!$A6=2014),0,'NGER input 2'!EV6*'NGER input 2'!FF6*'NGER input 2'!FP6*'NGER input 2'!$GQ6)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A6=2013,'NGER input 2'!$A6=2014),0,'NGER input 2'!EW6*'NGER input 2'!FG6*'NGER input 2'!FQ6*'NGER input 2'!$GQ6)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A6=2013,'NGER input 2'!$A6=2014),0,'NGER input 2'!EX6*'NGER input 2'!FH6*'NGER input 2'!FR6*'NGER input 2'!$GQ6)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A6=2013,'NGER input 2'!$A6=2014),0,'NGER input 2'!EY6*'NGER input 2'!FI6*'NGER input 2'!FS6*'NGER input 2'!$GQ6)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A6=2013,'NGER input 2'!$A6=2014),0,'NGER input 2'!EZ6*'NGER input 2'!FJ6*'NGER input 2'!FT6*'NGER input 2'!$GQ6)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A6=2013,'NGER input 2'!$A6=2014),0,'NGER input 2'!FA6*'NGER input 2'!FK6*'NGER input 2'!FU6*'NGER input 2'!$GQ6)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A6=2013,'NGER input 2'!$A6=2014),0,'NGER input 2'!FB6*'NGER input 2'!FL6*'NGER input 2'!FV6*'NGER input 2'!$GQ6)","v":0},{"$f":"C8*(1-EXP(-'NGER input 2'!FW6*(13-'NGER input 2'!$GR6-7)/12))","v":{"$error":"#N/A"}},{"$f":"D8*(1-EXP(-'NGER input 2'!FX6*(13-'NGER input 2'!$GR6-7)/12))","v":{"$error":"#N/A"}},{"$f":"E8*(1-EXP(-'NGER input 2'!FY6*(13-'NGER input 2'!$GR6-7)/12))","v":{"$error":"#N/A"}},{"$f":"F8*(1-EXP(-'NGER input 2'!FZ6*(13-'NGER input 2'!$GR6-7)/12))","v":{"$error":"#N/A"}},{"$f":"G8*(1-EXP(-'NGER input 2'!GA6*(13-'NGER input 2'!$GR6-7)/12))","v":{"$error":"#N/A"}},{"$f":"H8*(1-EXP(-'NGER input 2'!GB6*(13-'NGER input 2'!$GR6-7)/12))","v":{"$error":"#N/A"}},{"$f":"I8*(1-EXP(-'NGER input 2'!GC6*(13-'NGER input 2'!$GR6-7)/12))","v":{"$error":"#N/A"}},{"$f":"J8*(1-EXP(-'NGER input 2'!GD6*(13-'NGER input 2'!$GR6-7)/12))","v":{"$error":"#N/A"}},{"$f":"K8*(1-EXP(-'NGER input 2'!GE6*(13-'NGER input 2'!$GR6-7)/12))","v":{"$error":"#N/A"}},{"$f":"L8*(1-EXP(-'NGER input 2'!GF6*(13-'NGER input 2'!$GR6-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K7/'NGER results'!$H7)*M8),0,('NGER results'!$K7/'NGER results'!$H7)*M8)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K7/'NGER results'!$H7)*N8),0,('NGER results'!$K7/'NGER results'!$H7)*N8)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K7/'NGER results'!$H7)*O8),0,('NGER results'!$K7/'NGER results'!$H7)*O8)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K7/'NGER results'!$H7)*P8),0,('NGER results'!$K7/'NGER results'!$H7)*P8)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K7/'NGER results'!$H7)*Q8),0,('NGER results'!$K7/'NGER results'!$H7)*Q8)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K7/'NGER results'!$H7)*R8),0,('NGER results'!$K7/'NGER results'!$H7)*R8)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K7/'NGER results'!$H7)*S8),0,('NGER results'!$K7/'NGER results'!$H7)*S8)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K7/'NGER results'!$H7)*T8),0,('NGER results'!$K7/'NGER results'!$H7)*T8)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K7/'NGER results'!$H7)*U8),0,('NGER results'!$K7/'NGER results'!$H7)*U8)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K7/'NGER results'!$H7)*V8),0,('NGER results'!$K7/'NGER results'!$H7)*V8)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ8*(1-EXP(-'NGER input 2'!FW6))","v":0},{"$f":"AR8*(1-EXP(-'NGER input 2'!FX6))","v":0},{"$f":"AS8*(1-EXP(-'NGER input 2'!FY6))","v":0},{"$f":"AT8*(1-EXP(-'NGER input 2'!FZ6))","v":0},{"$f":"AU8*(1-EXP(-'NGER input 2'!GA6))","v":0},{"$f":"AV8*(1-EXP(-'NGER input 2'!GB6))","v":0},{"$f":"AW8*(1-EXP(-'NGER input 2'!GC6))","v":0},{"$f":"AX8*(1-EXP(-'NGER input 2'!GD6))","v":0},{"$f":"AY8*(1-EXP(-'NGER input 2'!GE6))","v":0},{"$f":"AZ8*(1-EXP(-'NGER input 2'!GF6))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K7/'NGER results'!$H7)*BA8),0,('NGER results'!$K7/'NGER results'!$H7)*BA8)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K7/'NGER results'!$H7)*BB8),0,('NGER results'!$K7/'NGER results'!$H7)*BB8)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K7/'NGER results'!$H7)*BC8),0,('NGER results'!$K7/'NGER results'!$H7)*BC8)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K7/'NGER results'!$H7)*BD8),0,('NGER results'!$K7/'NGER results'!$H7)*BD8)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K7/'NGER results'!$H7)*BE8),0,('NGER results'!$K7/'NGER results'!$H7)*BE8)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K7/'NGER results'!$H7)*BF8),0,('NGER results'!$K7/'NGER results'!$H7)*BF8)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K7/'NGER results'!$H7)*BG8),0,('NGER results'!$K7/'NGER results'!$H7)*BG8)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K7/'NGER results'!$H7)*BH8),0,('NGER results'!$K7/'NGER results'!$H7)*BH8)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K7/'NGER results'!$H7)*BI8),0,('NGER results'!$K7/'NGER results'!$H7)*BI8)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K7/'NGER results'!$H7)*BJ8),0,('NGER results'!$K7/'NGER results'!$H7)*BJ8)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A8>=2016,(BA8+M8)*'NGER input 2'!$GS6*1.336*25,(BA8+M8)*'NGER input 2'!$GS6*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A8>=2016,(BB8+N8)*'NGER input 2'!$GS6*1.336*25,(BB8+N8)*'NGER input 2'!$GS6*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A8>=2016,(BC8+O8)*'NGER input 2'!$GS6*1.336*25,(BC8+O8)*'NGER input 2'!$GS6*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A8>=2016,(BD8+P8)*'NGER input 2'!$GS6*1.336*25,(BD8+P8)*'NGER input 2'!$GS6*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A8>=2016,(BE8+Q8)*'NGER input 2'!$GS6*1.336*25,(BE8+Q8)*'NGER input 2'!$GS6*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A8>=2016,(BF8+R8)*'NGER input 2'!$GS6*1.336*25,(BF8+R8)*'NGER input 2'!$GS6*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A8>=2016,(BG8+S8)*'NGER input 2'!$GS6*1.336*25,(BG8+S8)*'NGER input 2'!$GS6*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A8>=2016,(BH8+T8)*'NGER input 2'!$GS6*1.336*25,(BH8+T8)*'NGER input 2'!$GS6*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A8>=2016,(BI8+U8)*'NGER input 2'!$GS6*1.336*25,(BI8+U8)*'NGER input 2'!$GS6*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A8>=2016,(BJ8+V8)*'NGER input 2'!$GS6*1.336*25,(BJ8+V8)*'NGER input 2'!$GS6*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A7","v":3},null,{"$f":"IF(OR('NGER input 2'!$A7=2013,'NGER input 2'!$A7=2014),0,'NGER input 2'!ES7*'NGER input 2'!FC7*'NGER input 2'!FM7*'NGER input 2'!$GQ7)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A7=2013,'NGER input 2'!$A7=2014),0,'NGER input 2'!ET7*'NGER input 2'!FD7*'NGER input 2'!FN7*'NGER input 2'!$GQ7)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A7=2013,'NGER input 2'!$A7=2014),0,'NGER input 2'!EU7*'NGER input 2'!FE7*'NGER input 2'!FO7*'NGER input 2'!$GQ7)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A7=2013,'NGER input 2'!$A7=2014),0,'NGER input 2'!EV7*'NGER input 2'!FF7*'NGER input 2'!FP7*'NGER input 2'!$GQ7)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A7=2013,'NGER input 2'!$A7=2014),0,'NGER input 2'!EW7*'NGER input 2'!FG7*'NGER input 2'!FQ7*'NGER input 2'!$GQ7)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A7=2013,'NGER input 2'!$A7=2014),0,'NGER input 2'!EX7*'NGER input 2'!FH7*'NGER input 2'!FR7*'NGER input 2'!$GQ7)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A7=2013,'NGER input 2'!$A7=2014),0,'NGER input 2'!EY7*'NGER input 2'!FI7*'NGER input 2'!FS7*'NGER input 2'!$GQ7)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A7=2013,'NGER input 2'!$A7=2014),0,'NGER input 2'!EZ7*'NGER input 2'!FJ7*'NGER input 2'!FT7*'NGER input 2'!$GQ7)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A7=2013,'NGER input 2'!$A7=2014),0,'NGER input 2'!FA7*'NGER input 2'!FK7*'NGER input 2'!FU7*'NGER input 2'!$GQ7)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A7=2013,'NGER input 2'!$A7=2014),0,'NGER input 2'!FB7*'NGER input 2'!FL7*'NGER input 2'!FV7*'NGER input 2'!$GQ7)","v":0},{"$f":"C9*(1-EXP(-'NGER input 2'!FW7*(13-'NGER input 2'!$GR7-7)/12))","v":{"$error":"#N/A"}},{"$f":"D9*(1-EXP(-'NGER input 2'!FX7*(13-'NGER input 2'!$GR7-7)/12))","v":{"$error":"#N/A"}},{"$f":"E9*(1-EXP(-'NGER input 2'!FY7*(13-'NGER input 2'!$GR7-7)/12))","v":{"$error":"#N/A"}},{"$f":"F9*(1-EXP(-'NGER input 2'!FZ7*(13-'NGER input 2'!$GR7-7)/12))","v":{"$error":"#N/A"}},{"$f":"G9*(1-EXP(-'NGER input 2'!GA7*(13-'NGER input 2'!$GR7-7)/12))","v":{"$error":"#N/A"}},{"$f":"H9*(1-EXP(-'NGER input 2'!GB7*(13-'NGER input 2'!$GR7-7)/12))","v":{"$error":"#N/A"}},{"$f":"I9*(1-EXP(-'NGER input 2'!GC7*(13-'NGER input 2'!$GR7-7)/12))","v":{"$error":"#N/A"}},{"$f":"J9*(1-EXP(-'NGER input 2'!GD7*(13-'NGER input 2'!$GR7-7)/12))","v":{"$error":"#N/A"}},{"$f":"K9*(1-EXP(-'NGER input 2'!GE7*(13-'NGER input 2'!$GR7-7)/12))","v":{"$error":"#N/A"}},{"$f":"L9*(1-EXP(-'NGER input 2'!GF7*(13-'NGER input 2'!$GR7-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K8/'NGER results'!$H8)*M9),0,('NGER results'!$K8/'NGER results'!$H8)*M9)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K8/'NGER results'!$H8)*N9),0,('NGER results'!$K8/'NGER results'!$H8)*N9)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K8/'NGER results'!$H8)*O9),0,('NGER results'!$K8/'NGER results'!$H8)*O9)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K8/'NGER results'!$H8)*P9),0,('NGER results'!$K8/'NGER results'!$H8)*P9)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K8/'NGER results'!$H8)*Q9),0,('NGER results'!$K8/'NGER results'!$H8)*Q9)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K8/'NGER results'!$H8)*R9),0,('NGER results'!$K8/'NGER results'!$H8)*R9)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K8/'NGER results'!$H8)*S9),0,('NGER results'!$K8/'NGER results'!$H8)*S9)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K8/'NGER results'!$H8)*T9),0,('NGER results'!$K8/'NGER results'!$H8)*T9)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K8/'NGER results'!$H8)*U9),0,('NGER results'!$K8/'NGER results'!$H8)*U9)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K8/'NGER results'!$H8)*V9),0,('NGER results'!$K8/'NGER results'!$H8)*V9)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ9*(1-EXP(-'NGER input 2'!FW7))","v":0},{"$f":"AR9*(1-EXP(-'NGER input 2'!FX7))","v":0},{"$f":"AS9*(1-EXP(-'NGER input 2'!FY7))","v":0},{"$f":"AT9*(1-EXP(-'NGER input 2'!FZ7))","v":0},{"$f":"AU9*(1-EXP(-'NGER input 2'!GA7))","v":0},{"$f":"AV9*(1-EXP(-'NGER input 2'!GB7))","v":0},{"$f":"AW9*(1-EXP(-'NGER input 2'!GC7))","v":0},{"$f":"AX9*(1-EXP(-'NGER input 2'!GD7))","v":0},{"$f":"AY9*(1-EXP(-'NGER input 2'!GE7))","v":0},{"$f":"AZ9*(1-EXP(-'NGER input 2'!GF7))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K8/'NGER results'!$H8)*BA9),0,('NGER results'!$K8/'NGER results'!$H8)*BA9)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K8/'NGER results'!$H8)*BB9),0,('NGER results'!$K8/'NGER results'!$H8)*BB9)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K8/'NGER results'!$H8)*BC9),0,('NGER results'!$K8/'NGER results'!$H8)*BC9)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K8/'NGER results'!$H8)*BD9),0,('NGER results'!$K8/'NGER results'!$H8)*BD9)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K8/'NGER results'!$H8)*BE9),0,('NGER results'!$K8/'NGER results'!$H8)*BE9)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K8/'NGER results'!$H8)*BF9),0,('NGER results'!$K8/'NGER results'!$H8)*BF9)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K8/'NGER results'!$H8)*BG9),0,('NGER results'!$K8/'NGER results'!$H8)*BG9)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K8/'NGER results'!$H8)*BH9),0,('NGER results'!$K8/'NGER results'!$H8)*BH9)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K8/'NGER results'!$H8)*BI9),0,('NGER results'!$K8/'NGER results'!$H8)*BI9)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K8/'NGER results'!$H8)*BJ9),0,('NGER results'!$K8/'NGER results'!$H8)*BJ9)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A9>=2016,(BA9+M9)*'NGER input 2'!$GS7*1.336*25,(BA9+M9)*'NGER input 2'!$GS7*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A9>=2016,(BB9+N9)*'NGER input 2'!$GS7*1.336*25,(BB9+N9)*'NGER input 2'!$GS7*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A9>=2016,(BC9+O9)*'NGER input 2'!$GS7*1.336*25,(BC9+O9)*'NGER input 2'!$GS7*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A9>=2016,(BD9+P9)*'NGER input 2'!$GS7*1.336*25,(BD9+P9)*'NGER input 2'!$GS7*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A9>=2016,(BE9+Q9)*'NGER input 2'!$GS7*1.336*25,(BE9+Q9)*'NGER input 2'!$GS7*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A9>=2016,(BF9+R9)*'NGER input 2'!$GS7*1.336*25,(BF9+R9)*'NGER input 2'!$GS7*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A9>=2016,(BG9+S9)*'NGER input 2'!$GS7*1.336*25,(BG9+S9)*'NGER input 2'!$GS7*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A9>=2016,(BH9+T9)*'NGER input 2'!$GS7*1.336*25,(BH9+T9)*'NGER input 2'!$GS7*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A9>=2016,(BI9+U9)*'NGER input 2'!$GS7*1.336*25,(BI9+U9)*'NGER input 2'!$GS7*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A9>=2016,(BJ9+V9)*'NGER input 2'!$GS7*1.336*25,(BJ9+V9)*'NGER input 2'!$GS7*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A8","v":4},null,{"$f":"IF(OR('NGER input 2'!$A8=2013,'NGER input 2'!$A8=2014),0,'NGER input 2'!ES8*'NGER input 2'!FC8*'NGER input 2'!FM8*'NGER input 2'!$GQ8)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A8=2013,'NGER input 2'!$A8=2014),0,'NGER input 2'!ET8*'NGER input 2'!FD8*'NGER input 2'!FN8*'NGER input 2'!$GQ8)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A8=2013,'NGER input 2'!$A8=2014),0,'NGER input 2'!EU8*'NGER input 2'!FE8*'NGER input 2'!FO8*'NGER input 2'!$GQ8)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A8=2013,'NGER input 2'!$A8=2014),0,'NGER input 2'!EV8*'NGER input 2'!FF8*'NGER input 2'!FP8*'NGER input 2'!$GQ8)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A8=2013,'NGER input 2'!$A8=2014),0,'NGER input 2'!EW8*'NGER input 2'!FG8*'NGER input 2'!FQ8*'NGER input 2'!$GQ8)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A8=2013,'NGER input 2'!$A8=2014),0,'NGER input 2'!EX8*'NGER input 2'!FH8*'NGER input 2'!FR8*'NGER input 2'!$GQ8)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A8=2013,'NGER input 2'!$A8=2014),0,'NGER input 2'!EY8*'NGER input 2'!FI8*'NGER input 2'!FS8*'NGER input 2'!$GQ8)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A8=2013,'NGER input 2'!$A8=2014),0,'NGER input 2'!EZ8*'NGER input 2'!FJ8*'NGER input 2'!FT8*'NGER input 2'!$GQ8)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A8=2013,'NGER input 2'!$A8=2014),0,'NGER input 2'!FA8*'NGER input 2'!FK8*'NGER input 2'!FU8*'NGER input 2'!$GQ8)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A8=2013,'NGER input 2'!$A8=2014),0,'NGER input 2'!FB8*'NGER input 2'!FL8*'NGER input 2'!FV8*'NGER input 2'!$GQ8)","v":0},{"$f":"C10*(1-EXP(-'NGER input 2'!FW8*(13-'NGER input 2'!$GR8-7)/12))","v":{"$error":"#N/A"}},{"$f":"D10*(1-EXP(-'NGER input 2'!FX8*(13-'NGER input 2'!$GR8-7)/12))","v":{"$error":"#N/A"}},{"$f":"E10*(1-EXP(-'NGER input 2'!FY8*(13-'NGER input 2'!$GR8-7)/12))","v":{"$error":"#N/A"}},{"$f":"F10*(1-EXP(-'NGER input 2'!FZ8*(13-'NGER input 2'!$GR8-7)/12))","v":{"$error":"#N/A"}},{"$f":"G10*(1-EXP(-'NGER input 2'!GA8*(13-'NGER input 2'!$GR8-7)/12))","v":{"$error":"#N/A"}},{"$f":"H10*(1-EXP(-'NGER input 2'!GB8*(13-'NGER input 2'!$GR8-7)/12))","v":{"$error":"#N/A"}},{"$f":"I10*(1-EXP(-'NGER input 2'!GC8*(13-'NGER input 2'!$GR8-7)/12))","v":{"$error":"#N/A"}},{"$f":"J10*(1-EXP(-'NGER input 2'!GD8*(13-'NGER input 2'!$GR8-7)/12))","v":{"$error":"#N/A"}},{"$f":"K10*(1-EXP(-'NGER input 2'!GE8*(13-'NGER input 2'!$GR8-7)/12))","v":{"$error":"#N/A"}},{"$f":"L10*(1-EXP(-'NGER input 2'!GF8*(13-'NGER input 2'!$GR8-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K9/'NGER results'!$H9)*M10),0,('NGER results'!$K9/'NGER results'!$H9)*M10)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K9/'NGER results'!$H9)*N10),0,('NGER results'!$K9/'NGER results'!$H9)*N10)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K9/'NGER results'!$H9)*O10),0,('NGER results'!$K9/'NGER results'!$H9)*O10)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K9/'NGER results'!$H9)*P10),0,('NGER results'!$K9/'NGER results'!$H9)*P10)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K9/'NGER results'!$H9)*Q10),0,('NGER results'!$K9/'NGER results'!$H9)*Q10)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K9/'NGER results'!$H9)*R10),0,('NGER results'!$K9/'NGER results'!$H9)*R10)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K9/'NGER results'!$H9)*S10),0,('NGER results'!$K9/'NGER results'!$H9)*S10)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K9/'NGER results'!$H9)*T10),0,('NGER results'!$K9/'NGER results'!$H9)*T10)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K9/'NGER results'!$H9)*U10),0,('NGER results'!$K9/'NGER results'!$H9)*U10)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K9/'NGER results'!$H9)*V10),0,('NGER results'!$K9/'NGER results'!$H9)*V10)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ10*(1-EXP(-'NGER input 2'!FW8))","v":0},{"$f":"AR10*(1-EXP(-'NGER input 2'!FX8))","v":0},{"$f":"AS10*(1-EXP(-'NGER input 2'!FY8))","v":0},{"$f":"AT10*(1-EXP(-'NGER input 2'!FZ8))","v":0},{"$f":"AU10*(1-EXP(-'NGER input 2'!GA8))","v":0},{"$f":"AV10*(1-EXP(-'NGER input 2'!GB8))","v":0},{"$f":"AW10*(1-EXP(-'NGER input 2'!GC8))","v":0},{"$f":"AX10*(1-EXP(-'NGER input 2'!GD8))","v":0},{"$f":"AY10*(1-EXP(-'NGER input 2'!GE8))","v":0},{"$f":"AZ10*(1-EXP(-'NGER input 2'!GF8))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K9/'NGER results'!$H9)*BA10),0,('NGER results'!$K9/'NGER results'!$H9)*BA10)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K9/'NGER results'!$H9)*BB10),0,('NGER results'!$K9/'NGER results'!$H9)*BB10)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K9/'NGER results'!$H9)*BC10),0,('NGER results'!$K9/'NGER results'!$H9)*BC10)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K9/'NGER results'!$H9)*BD10),0,('NGER results'!$K9/'NGER results'!$H9)*BD10)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K9/'NGER results'!$H9)*BE10),0,('NGER results'!$K9/'NGER results'!$H9)*BE10)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K9/'NGER results'!$H9)*BF10),0,('NGER results'!$K9/'NGER results'!$H9)*BF10)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K9/'NGER results'!$H9)*BG10),0,('NGER results'!$K9/'NGER results'!$H9)*BG10)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K9/'NGER results'!$H9)*BH10),0,('NGER results'!$K9/'NGER results'!$H9)*BH10)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K9/'NGER results'!$H9)*BI10),0,('NGER results'!$K9/'NGER results'!$H9)*BI10)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K9/'NGER results'!$H9)*BJ10),0,('NGER results'!$K9/'NGER results'!$H9)*BJ10)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A10>=2016,(BA10+M10)*'NGER input 2'!$GS8*1.336*25,(BA10+M10)*'NGER input 2'!$GS8*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A10>=2016,(BB10+N10)*'NGER input 2'!$GS8*1.336*25,(BB10+N10)*'NGER input 2'!$GS8*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A10>=2016,(BC10+O10)*'NGER input 2'!$GS8*1.336*25,(BC10+O10)*'NGER input 2'!$GS8*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A10>=2016,(BD10+P10)*'NGER input 2'!$GS8*1.336*25,(BD10+P10)*'NGER input 2'!$GS8*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A10>=2016,(BE10+Q10)*'NGER input 2'!$GS8*1.336*25,(BE10+Q10)*'NGER input 2'!$GS8*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A10>=2016,(BF10+R10)*'NGER input 2'!$GS8*1.336*25,(BF10+R10)*'NGER input 2'!$GS8*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A10>=2016,(BG10+S10)*'NGER input 2'!$GS8*1.336*25,(BG10+S10)*'NGER input 2'!$GS8*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A10>=2016,(BH10+T10)*'NGER input 2'!$GS8*1.336*25,(BH10+T10)*'NGER input 2'!$GS8*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A10>=2016,(BI10+U10)*'NGER input 2'!$GS8*1.336*25,(BI10+U10)*'NGER input 2'!$GS8*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A10>=2016,(BJ10+V10)*'NGER input 2'!$GS8*1.336*25,(BJ10+V10)*'NGER input 2'!$GS8*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A9","v":5},null,{"$f":"IF(OR('NGER input 2'!$A9=2013,'NGER input 2'!$A9=2014),0,'NGER input 2'!ES9*'NGER input 2'!FC9*'NGER input 2'!FM9*'NGER input 2'!$GQ9)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A9=2013,'NGER input 2'!$A9=2014),0,'NGER input 2'!ET9*'NGER input 2'!FD9*'NGER input 2'!FN9*'NGER input 2'!$GQ9)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A9=2013,'NGER input 2'!$A9=2014),0,'NGER input 2'!EU9*'NGER input 2'!FE9*'NGER input 2'!FO9*'NGER input 2'!$GQ9)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A9=2013,'NGER input 2'!$A9=2014),0,'NGER input 2'!EV9*'NGER input 2'!FF9*'NGER input 2'!FP9*'NGER input 2'!$GQ9)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A9=2013,'NGER input 2'!$A9=2014),0,'NGER input 2'!EW9*'NGER input 2'!FG9*'NGER input 2'!FQ9*'NGER input 2'!$GQ9)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A9=2013,'NGER input 2'!$A9=2014),0,'NGER input 2'!EX9*'NGER input 2'!FH9*'NGER input 2'!FR9*'NGER input 2'!$GQ9)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A9=2013,'NGER input 2'!$A9=2014),0,'NGER input 2'!EY9*'NGER input 2'!FI9*'NGER input 2'!FS9*'NGER input 2'!$GQ9)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A9=2013,'NGER input 2'!$A9=2014),0,'NGER input 2'!EZ9*'NGER input 2'!FJ9*'NGER input 2'!FT9*'NGER input 2'!$GQ9)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A9=2013,'NGER input 2'!$A9=2014),0,'NGER input 2'!FA9*'NGER input 2'!FK9*'NGER input 2'!FU9*'NGER input 2'!$GQ9)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A9=2013,'NGER input 2'!$A9=2014),0,'NGER input 2'!FB9*'NGER input 2'!FL9*'NGER input 2'!FV9*'NGER input 2'!$GQ9)","v":0},{"$f":"C11*(1-EXP(-'NGER input 2'!FW9*(13-'NGER input 2'!$GR9-7)/12))","v":{"$error":"#N/A"}},{"$f":"D11*(1-EXP(-'NGER input 2'!FX9*(13-'NGER input 2'!$GR9-7)/12))","v":{"$error":"#N/A"}},{"$f":"E11*(1-EXP(-'NGER input 2'!FY9*(13-'NGER input 2'!$GR9-7)/12))","v":{"$error":"#N/A"}},{"$f":"F11*(1-EXP(-'NGER input 2'!FZ9*(13-'NGER input 2'!$GR9-7)/12))","v":{"$error":"#N/A"}},{"$f":"G11*(1-EXP(-'NGER input 2'!GA9*(13-'NGER input 2'!$GR9-7)/12))","v":{"$error":"#N/A"}},{"$f":"H11*(1-EXP(-'NGER input 2'!GB9*(13-'NGER input 2'!$GR9-7)/12))","v":{"$error":"#N/A"}},{"$f":"I11*(1-EXP(-'NGER input 2'!GC9*(13-'NGER input 2'!$GR9-7)/12))","v":{"$error":"#N/A"}},{"$f":"J11*(1-EXP(-'NGER input 2'!GD9*(13-'NGER input 2'!$GR9-7)/12))","v":{"$error":"#N/A"}},{"$f":"K11*(1-EXP(-'NGER input 2'!GE9*(13-'NGER input 2'!$GR9-7)/12))","v":{"$error":"#N/A"}},{"$f":"L11*(1-EXP(-'NGER input 2'!GF9*(13-'NGER input 2'!$GR9-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K10/'NGER results'!$H10)*M11),0,('NGER results'!$K10/'NGER results'!$H10)*M11)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K10/'NGER results'!$H10)*N11),0,('NGER results'!$K10/'NGER results'!$H10)*N11)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K10/'NGER results'!$H10)*O11),0,('NGER results'!$K10/'NGER results'!$H10)*O11)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K10/'NGER results'!$H10)*P11),0,('NGER results'!$K10/'NGER results'!$H10)*P11)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K10/'NGER results'!$H10)*Q11),0,('NGER results'!$K10/'NGER results'!$H10)*Q11)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K10/'NGER results'!$H10)*R11),0,('NGER results'!$K10/'NGER results'!$H10)*R11)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K10/'NGER results'!$H10)*S11),0,('NGER results'!$K10/'NGER results'!$H10)*S11)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K10/'NGER results'!$H10)*T11),0,('NGER results'!$K10/'NGER results'!$H10)*T11)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K10/'NGER results'!$H10)*U11),0,('NGER results'!$K10/'NGER results'!$H10)*U11)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K10/'NGER results'!$H10)*V11),0,('NGER results'!$K10/'NGER results'!$H10)*V11)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ11*(1-EXP(-'NGER input 2'!FW9))","v":0},{"$f":"AR11*(1-EXP(-'NGER input 2'!FX9))","v":0},{"$f":"AS11*(1-EXP(-'NGER input 2'!FY9))","v":0},{"$f":"AT11*(1-EXP(-'NGER input 2'!FZ9))","v":0},{"$f":"AU11*(1-EXP(-'NGER input 2'!GA9))","v":0},{"$f":"AV11*(1-EXP(-'NGER input 2'!GB9))","v":0},{"$f":"AW11*(1-EXP(-'NGER input 2'!GC9))","v":0},{"$f":"AX11*(1-EXP(-'NGER input 2'!GD9))","v":0},{"$f":"AY11*(1-EXP(-'NGER input 2'!GE9))","v":0},{"$f":"AZ11*(1-EXP(-'NGER input 2'!GF9))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K10/'NGER results'!$H10)*BA11),0,('NGER results'!$K10/'NGER results'!$H10)*BA11)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K10/'NGER results'!$H10)*BB11),0,('NGER results'!$K10/'NGER results'!$H10)*BB11)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K10/'NGER results'!$H10)*BC11),0,('NGER results'!$K10/'NGER results'!$H10)*BC11)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K10/'NGER results'!$H10)*BD11),0,('NGER results'!$K10/'NGER results'!$H10)*BD11)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K10/'NGER results'!$H10)*BE11),0,('NGER results'!$K10/'NGER results'!$H10)*BE11)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K10/'NGER results'!$H10)*BF11),0,('NGER results'!$K10/'NGER results'!$H10)*BF11)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K10/'NGER results'!$H10)*BG11),0,('NGER results'!$K10/'NGER results'!$H10)*BG11)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K10/'NGER results'!$H10)*BH11),0,('NGER results'!$K10/'NGER results'!$H10)*BH11)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K10/'NGER results'!$H10)*BI11),0,('NGER results'!$K10/'NGER results'!$H10)*BI11)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K10/'NGER results'!$H10)*BJ11),0,('NGER results'!$K10/'NGER results'!$H10)*BJ11)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A11>=2016,(BA11+M11)*'NGER input 2'!$GS9*1.336*25,(BA11+M11)*'NGER input 2'!$GS9*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A11>=2016,(BB11+N11)*'NGER input 2'!$GS9*1.336*25,(BB11+N11)*'NGER input 2'!$GS9*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A11>=2016,(BC11+O11)*'NGER input 2'!$GS9*1.336*25,(BC11+O11)*'NGER input 2'!$GS9*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A11>=2016,(BD11+P11)*'NGER input 2'!$GS9*1.336*25,(BD11+P11)*'NGER input 2'!$GS9*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A11>=2016,(BE11+Q11)*'NGER input 2'!$GS9*1.336*25,(BE11+Q11)*'NGER input 2'!$GS9*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A11>=2016,(BF11+R11)*'NGER input 2'!$GS9*1.336*25,(BF11+R11)*'NGER input 2'!$GS9*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A11>=2016,(BG11+S11)*'NGER input 2'!$GS9*1.336*25,(BG11+S11)*'NGER input 2'!$GS9*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A11>=2016,(BH11+T11)*'NGER input 2'!$GS9*1.336*25,(BH11+T11)*'NGER input 2'!$GS9*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A11>=2016,(BI11+U11)*'NGER input 2'!$GS9*1.336*25,(BI11+U11)*'NGER input 2'!$GS9*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A11>=2016,(BJ11+V11)*'NGER input 2'!$GS9*1.336*25,(BJ11+V11)*'NGER input 2'!$GS9*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A10","v":6},null,{"$f":"IF(OR('NGER input 2'!$A10=2013,'NGER input 2'!$A10=2014),0,'NGER input 2'!ES10*'NGER input 2'!FC10*'NGER input 2'!FM10*'NGER input 2'!$GQ10)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A10=2013,'NGER input 2'!$A10=2014),0,'NGER input 2'!ET10*'NGER input 2'!FD10*'NGER input 2'!FN10*'NGER input 2'!$GQ10)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A10=2013,'NGER input 2'!$A10=2014),0,'NGER input 2'!EU10*'NGER input 2'!FE10*'NGER input 2'!FO10*'NGER input 2'!$GQ10)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A10=2013,'NGER input 2'!$A10=2014),0,'NGER input 2'!EV10*'NGER input 2'!FF10*'NGER input 2'!FP10*'NGER input 2'!$GQ10)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A10=2013,'NGER input 2'!$A10=2014),0,'NGER input 2'!EW10*'NGER input 2'!FG10*'NGER input 2'!FQ10*'NGER input 2'!$GQ10)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A10=2013,'NGER input 2'!$A10=2014),0,'NGER input 2'!EX10*'NGER input 2'!FH10*'NGER input 2'!FR10*'NGER input 2'!$GQ10)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A10=2013,'NGER input 2'!$A10=2014),0,'NGER input 2'!EY10*'NGER input 2'!FI10*'NGER input 2'!FS10*'NGER input 2'!$GQ10)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A10=2013,'NGER input 2'!$A10=2014),0,'NGER input 2'!EZ10*'NGER input 2'!FJ10*'NGER input 2'!FT10*'NGER input 2'!$GQ10)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A10=2013,'NGER input 2'!$A10=2014),0,'NGER input 2'!FA10*'NGER input 2'!FK10*'NGER input 2'!FU10*'NGER input 2'!$GQ10)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A10=2013,'NGER input 2'!$A10=2014),0,'NGER input 2'!FB10*'NGER input 2'!FL10*'NGER input 2'!FV10*'NGER input 2'!$GQ10)","v":0},{"$f":"C12*(1-EXP(-'NGER input 2'!FW10*(13-'NGER input 2'!$GR10-7)/12))","v":{"$error":"#N/A"}},{"$f":"D12*(1-EXP(-'NGER input 2'!FX10*(13-'NGER input 2'!$GR10-7)/12))","v":{"$error":"#N/A"}},{"$f":"E12*(1-EXP(-'NGER input 2'!FY10*(13-'NGER input 2'!$GR10-7)/12))","v":{"$error":"#N/A"}},{"$f":"F12*(1-EXP(-'NGER input 2'!FZ10*(13-'NGER input 2'!$GR10-7)/12))","v":{"$error":"#N/A"}},{"$f":"G12*(1-EXP(-'NGER input 2'!GA10*(13-'NGER input 2'!$GR10-7)/12))","v":{"$error":"#N/A"}},{"$f":"H12*(1-EXP(-'NGER input 2'!GB10*(13-'NGER input 2'!$GR10-7)/12))","v":{"$error":"#N/A"}},{"$f":"I12*(1-EXP(-'NGER input 2'!GC10*(13-'NGER input 2'!$GR10-7)/12))","v":{"$error":"#N/A"}},{"$f":"J12*(1-EXP(-'NGER input 2'!GD10*(13-'NGER input 2'!$GR10-7)/12))","v":{"$error":"#N/A"}},{"$f":"K12*(1-EXP(-'NGER input 2'!GE10*(13-'NGER input 2'!$GR10-7)/12))","v":{"$error":"#N/A"}},{"$f":"L12*(1-EXP(-'NGER input 2'!GF10*(13-'NGER input 2'!$GR10-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K11/'NGER results'!$H11)*M12),0,('NGER results'!$K11/'NGER results'!$H11)*M12)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K11/'NGER results'!$H11)*N12),0,('NGER results'!$K11/'NGER results'!$H11)*N12)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K11/'NGER results'!$H11)*O12),0,('NGER results'!$K11/'NGER results'!$H11)*O12)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K11/'NGER results'!$H11)*P12),0,('NGER results'!$K11/'NGER results'!$H11)*P12)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K11/'NGER results'!$H11)*Q12),0,('NGER results'!$K11/'NGER results'!$H11)*Q12)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K11/'NGER results'!$H11)*R12),0,('NGER results'!$K11/'NGER results'!$H11)*R12)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K11/'NGER results'!$H11)*S12),0,('NGER results'!$K11/'NGER results'!$H11)*S12)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K11/'NGER results'!$H11)*T12),0,('NGER results'!$K11/'NGER results'!$H11)*T12)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K11/'NGER results'!$H11)*U12),0,('NGER results'!$K11/'NGER results'!$H11)*U12)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K11/'NGER results'!$H11)*V12),0,('NGER results'!$K11/'NGER results'!$H11)*V12)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ12*(1-EXP(-'NGER input 2'!FW10))","v":0},{"$f":"AR12*(1-EXP(-'NGER input 2'!FX10))","v":0},{"$f":"AS12*(1-EXP(-'NGER input 2'!FY10))","v":0},{"$f":"AT12*(1-EXP(-'NGER input 2'!FZ10))","v":0},{"$f":"AU12*(1-EXP(-'NGER input 2'!GA10))","v":0},{"$f":"AV12*(1-EXP(-'NGER input 2'!GB10))","v":0},{"$f":"AW12*(1-EXP(-'NGER input 2'!GC10))","v":0},{"$f":"AX12*(1-EXP(-'NGER input 2'!GD10))","v":0},{"$f":"AY12*(1-EXP(-'NGER input 2'!GE10))","v":0},{"$f":"AZ12*(1-EXP(-'NGER input 2'!GF10))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K11/'NGER results'!$H11)*BA12),0,('NGER results'!$K11/'NGER results'!$H11)*BA12)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K11/'NGER results'!$H11)*BB12),0,('NGER results'!$K11/'NGER results'!$H11)*BB12)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K11/'NGER results'!$H11)*BC12),0,('NGER results'!$K11/'NGER results'!$H11)*BC12)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K11/'NGER results'!$H11)*BD12),0,('NGER results'!$K11/'NGER results'!$H11)*BD12)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K11/'NGER results'!$H11)*BE12),0,('NGER results'!$K11/'NGER results'!$H11)*BE12)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K11/'NGER results'!$H11)*BF12),0,('NGER results'!$K11/'NGER results'!$H11)*BF12)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K11/'NGER results'!$H11)*BG12),0,('NGER results'!$K11/'NGER results'!$H11)*BG12)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K11/'NGER results'!$H11)*BH12),0,('NGER results'!$K11/'NGER results'!$H11)*BH12)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K11/'NGER results'!$H11)*BI12),0,('NGER results'!$K11/'NGER results'!$H11)*BI12)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K11/'NGER results'!$H11)*BJ12),0,('NGER results'!$K11/'NGER results'!$H11)*BJ12)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A12>=2016,(BA12+M12)*'NGER input 2'!$GS10*1.336*25,(BA12+M12)*'NGER input 2'!$GS10*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A12>=2016,(BB12+N12)*'NGER input 2'!$GS10*1.336*25,(BB12+N12)*'NGER input 2'!$GS10*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A12>=2016,(BC12+O12)*'NGER input 2'!$GS10*1.336*25,(BC12+O12)*'NGER input 2'!$GS10*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A12>=2016,(BD12+P12)*'NGER input 2'!$GS10*1.336*25,(BD12+P12)*'NGER input 2'!$GS10*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A12>=2016,(BE12+Q12)*'NGER input 2'!$GS10*1.336*25,(BE12+Q12)*'NGER input 2'!$GS10*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A12>=2016,(BF12+R12)*'NGER input 2'!$GS10*1.336*25,(BF12+R12)*'NGER input 2'!$GS10*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A12>=2016,(BG12+S12)*'NGER input 2'!$GS10*1.336*25,(BG12+S12)*'NGER input 2'!$GS10*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A12>=2016,(BH12+T12)*'NGER input 2'!$GS10*1.336*25,(BH12+T12)*'NGER input 2'!$GS10*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A12>=2016,(BI12+U12)*'NGER input 2'!$GS10*1.336*25,(BI12+U12)*'NGER input 2'!$GS10*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A12>=2016,(BJ12+V12)*'NGER input 2'!$GS10*1.336*25,(BJ12+V12)*'NGER input 2'!$GS10*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A11","v":7},null,{"$f":"IF(OR('NGER input 2'!$A11=2013,'NGER input 2'!$A11=2014),0,'NGER input 2'!ES11*'NGER input 2'!FC11*'NGER input 2'!FM11*'NGER input 2'!$GQ11)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A11=2013,'NGER input 2'!$A11=2014),0,'NGER input 2'!ET11*'NGER input 2'!FD11*'NGER input 2'!FN11*'NGER input 2'!$GQ11)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A11=2013,'NGER input 2'!$A11=2014),0,'NGER input 2'!EU11*'NGER input 2'!FE11*'NGER input 2'!FO11*'NGER input 2'!$GQ11)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A11=2013,'NGER input 2'!$A11=2014),0,'NGER input 2'!EV11*'NGER input 2'!FF11*'NGER input 2'!FP11*'NGER input 2'!$GQ11)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A11=2013,'NGER input 2'!$A11=2014),0,'NGER input 2'!EW11*'NGER input 2'!FG11*'NGER input 2'!FQ11*'NGER input 2'!$GQ11)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A11=2013,'NGER input 2'!$A11=2014),0,'NGER input 2'!EX11*'NGER input 2'!FH11*'NGER input 2'!FR11*'NGER input 2'!$GQ11)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A11=2013,'NGER input 2'!$A11=2014),0,'NGER input 2'!EY11*'NGER input 2'!FI11*'NGER input 2'!FS11*'NGER input 2'!$GQ11)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A11=2013,'NGER input 2'!$A11=2014),0,'NGER input 2'!EZ11*'NGER input 2'!FJ11*'NGER input 2'!FT11*'NGER input 2'!$GQ11)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A11=2013,'NGER input 2'!$A11=2014),0,'NGER input 2'!FA11*'NGER input 2'!FK11*'NGER input 2'!FU11*'NGER input 2'!$GQ11)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A11=2013,'NGER input 2'!$A11=2014),0,'NGER input 2'!FB11*'NGER input 2'!FL11*'NGER input 2'!FV11*'NGER input 2'!$GQ11)","v":0},{"$f":"C13*(1-EXP(-'NGER input 2'!FW11*(13-'NGER input 2'!$GR11-7)/12))","v":{"$error":"#N/A"}},{"$f":"D13*(1-EXP(-'NGER input 2'!FX11*(13-'NGER input 2'!$GR11-7)/12))","v":{"$error":"#N/A"}},{"$f":"E13*(1-EXP(-'NGER input 2'!FY11*(13-'NGER input 2'!$GR11-7)/12))","v":{"$error":"#N/A"}},{"$f":"F13*(1-EXP(-'NGER input 2'!FZ11*(13-'NGER input 2'!$GR11-7)/12))","v":{"$error":"#N/A"}},{"$f":"G13*(1-EXP(-'NGER input 2'!GA11*(13-'NGER input 2'!$GR11-7)/12))","v":{"$error":"#N/A"}},{"$f":"H13*(1-EXP(-'NGER input 2'!GB11*(13-'NGER input 2'!$GR11-7)/12))","v":{"$error":"#N/A"}},{"$f":"I13*(1-EXP(-'NGER input 2'!GC11*(13-'NGER input 2'!$GR11-7)/12))","v":{"$error":"#N/A"}},{"$f":"J13*(1-EXP(-'NGER input 2'!GD11*(13-'NGER input 2'!$GR11-7)/12))","v":{"$error":"#N/A"}},{"$f":"K13*(1-EXP(-'NGER input 2'!GE11*(13-'NGER input 2'!$GR11-7)/12))","v":{"$error":"#N/A"}},{"$f":"L13*(1-EXP(-'NGER input 2'!GF11*(13-'NGER input 2'!$GR11-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K12/'NGER results'!$H12)*M13),0,('NGER results'!$K12/'NGER results'!$H12)*M13)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K12/'NGER results'!$H12)*N13),0,('NGER results'!$K12/'NGER results'!$H12)*N13)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K12/'NGER results'!$H12)*O13),0,('NGER results'!$K12/'NGER results'!$H12)*O13)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K12/'NGER results'!$H12)*P13),0,('NGER results'!$K12/'NGER results'!$H12)*P13)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K12/'NGER results'!$H12)*Q13),0,('NGER results'!$K12/'NGER results'!$H12)*Q13)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K12/'NGER results'!$H12)*R13),0,('NGER results'!$K12/'NGER results'!$H12)*R13)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K12/'NGER results'!$H12)*S13),0,('NGER results'!$K12/'NGER results'!$H12)*S13)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K12/'NGER results'!$H12)*T13),0,('NGER results'!$K12/'NGER results'!$H12)*T13)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K12/'NGER results'!$H12)*U13),0,('NGER results'!$K12/'NGER results'!$H12)*U13)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K12/'NGER results'!$H12)*V13),0,('NGER results'!$K12/'NGER results'!$H12)*V13)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ13*(1-EXP(-'NGER input 2'!FW11))","v":0},{"$f":"AR13*(1-EXP(-'NGER input 2'!FX11))","v":0},{"$f":"AS13*(1-EXP(-'NGER input 2'!FY11))","v":0},{"$f":"AT13*(1-EXP(-'NGER input 2'!FZ11))","v":0},{"$f":"AU13*(1-EXP(-'NGER input 2'!GA11))","v":0},{"$f":"AV13*(1-EXP(-'NGER input 2'!GB11))","v":0},{"$f":"AW13*(1-EXP(-'NGER input 2'!GC11))","v":0},{"$f":"AX13*(1-EXP(-'NGER input 2'!GD11))","v":0},{"$f":"AY13*(1-EXP(-'NGER input 2'!GE11))","v":0},{"$f":"AZ13*(1-EXP(-'NGER input 2'!GF11))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K12/'NGER results'!$H12)*BA13),0,('NGER results'!$K12/'NGER results'!$H12)*BA13)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K12/'NGER results'!$H12)*BB13),0,('NGER results'!$K12/'NGER results'!$H12)*BB13)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K12/'NGER results'!$H12)*BC13),0,('NGER results'!$K12/'NGER results'!$H12)*BC13)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K12/'NGER results'!$H12)*BD13),0,('NGER results'!$K12/'NGER results'!$H12)*BD13)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K12/'NGER results'!$H12)*BE13),0,('NGER results'!$K12/'NGER results'!$H12)*BE13)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K12/'NGER results'!$H12)*BF13),0,('NGER results'!$K12/'NGER results'!$H12)*BF13)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K12/'NGER results'!$H12)*BG13),0,('NGER results'!$K12/'NGER results'!$H12)*BG13)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K12/'NGER results'!$H12)*BH13),0,('NGER results'!$K12/'NGER results'!$H12)*BH13)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K12/'NGER results'!$H12)*BI13),0,('NGER results'!$K12/'NGER results'!$H12)*BI13)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K12/'NGER results'!$H12)*BJ13),0,('NGER results'!$K12/'NGER results'!$H12)*BJ13)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A13>=2016,(BA13+M13)*'NGER input 2'!$GS11*1.336*25,(BA13+M13)*'NGER input 2'!$GS11*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A13>=2016,(BB13+N13)*'NGER input 2'!$GS11*1.336*25,(BB13+N13)*'NGER input 2'!$GS11*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A13>=2016,(BC13+O13)*'NGER input 2'!$GS11*1.336*25,(BC13+O13)*'NGER input 2'!$GS11*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A13>=2016,(BD13+P13)*'NGER input 2'!$GS11*1.336*25,(BD13+P13)*'NGER input 2'!$GS11*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A13>=2016,(BE13+Q13)*'NGER input 2'!$GS11*1.336*25,(BE13+Q13)*'NGER input 2'!$GS11*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A13>=2016,(BF13+R13)*'NGER input 2'!$GS11*1.336*25,(BF13+R13)*'NGER input 2'!$GS11*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A13>=2016,(BG13+S13)*'NGER input 2'!$GS11*1.336*25,(BG13+S13)*'NGER input 2'!$GS11*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A13>=2016,(BH13+T13)*'NGER input 2'!$GS11*1.336*25,(BH13+T13)*'NGER input 2'!$GS11*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A13>=2016,(BI13+U13)*'NGER input 2'!$GS11*1.336*25,(BI13+U13)*'NGER input 2'!$GS11*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A13>=2016,(BJ13+V13)*'NGER input 2'!$GS11*1.336*25,(BJ13+V13)*'NGER input 2'!$GS11*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A12","v":8},null,{"$f":"IF(OR('NGER input 2'!$A12=2013,'NGER input 2'!$A12=2014),0,'NGER input 2'!ES12*'NGER input 2'!FC12*'NGER input 2'!FM12*'NGER input 2'!$GQ12)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A12=2013,'NGER input 2'!$A12=2014),0,'NGER input 2'!ET12*'NGER input 2'!FD12*'NGER input 2'!FN12*'NGER input 2'!$GQ12)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A12=2013,'NGER input 2'!$A12=2014),0,'NGER input 2'!EU12*'NGER input 2'!FE12*'NGER input 2'!FO12*'NGER input 2'!$GQ12)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A12=2013,'NGER input 2'!$A12=2014),0,'NGER input 2'!EV12*'NGER input 2'!FF12*'NGER input 2'!FP12*'NGER input 2'!$GQ12)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A12=2013,'NGER input 2'!$A12=2014),0,'NGER input 2'!EW12*'NGER input 2'!FG12*'NGER input 2'!FQ12*'NGER input 2'!$GQ12)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A12=2013,'NGER input 2'!$A12=2014),0,'NGER input 2'!EX12*'NGER input 2'!FH12*'NGER input 2'!FR12*'NGER input 2'!$GQ12)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A12=2013,'NGER input 2'!$A12=2014),0,'NGER input 2'!EY12*'NGER input 2'!FI12*'NGER input 2'!FS12*'NGER input 2'!$GQ12)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A12=2013,'NGER input 2'!$A12=2014),0,'NGER input 2'!EZ12*'NGER input 2'!FJ12*'NGER input 2'!FT12*'NGER input 2'!$GQ12)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A12=2013,'NGER input 2'!$A12=2014),0,'NGER input 2'!FA12*'NGER input 2'!FK12*'NGER input 2'!FU12*'NGER input 2'!$GQ12)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A12=2013,'NGER input 2'!$A12=2014),0,'NGER input 2'!FB12*'NGER input 2'!FL12*'NGER input 2'!FV12*'NGER input 2'!$GQ12)","v":0},{"$f":"C14*(1-EXP(-'NGER input 2'!FW12*(13-'NGER input 2'!$GR12-7)/12))","v":{"$error":"#N/A"}},{"$f":"D14*(1-EXP(-'NGER input 2'!FX12*(13-'NGER input 2'!$GR12-7)/12))","v":{"$error":"#N/A"}},{"$f":"E14*(1-EXP(-'NGER input 2'!FY12*(13-'NGER input 2'!$GR12-7)/12))","v":{"$error":"#N/A"}},{"$f":"F14*(1-EXP(-'NGER input 2'!FZ12*(13-'NGER input 2'!$GR12-7)/12))","v":{"$error":"#N/A"}},{"$f":"G14*(1-EXP(-'NGER input 2'!GA12*(13-'NGER input 2'!$GR12-7)/12))","v":{"$error":"#N/A"}},{"$f":"H14*(1-EXP(-'NGER input 2'!GB12*(13-'NGER input 2'!$GR12-7)/12))","v":{"$error":"#N/A"}},{"$f":"I14*(1-EXP(-'NGER input 2'!GC12*(13-'NGER input 2'!$GR12-7)/12))","v":{"$error":"#N/A"}},{"$f":"J14*(1-EXP(-'NGER input 2'!GD12*(13-'NGER input 2'!$GR12-7)/12))","v":{"$error":"#N/A"}},{"$f":"K14*(1-EXP(-'NGER input 2'!GE12*(13-'NGER input 2'!$GR12-7)/12))","v":{"$error":"#N/A"}},{"$f":"L14*(1-EXP(-'NGER input 2'!GF12*(13-'NGER input 2'!$GR12-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K13/'NGER results'!$H13)*M14),0,('NGER results'!$K13/'NGER results'!$H13)*M14)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K13/'NGER results'!$H13)*N14),0,('NGER results'!$K13/'NGER results'!$H13)*N14)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K13/'NGER results'!$H13)*O14),0,('NGER results'!$K13/'NGER results'!$H13)*O14)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K13/'NGER results'!$H13)*P14),0,('NGER results'!$K13/'NGER results'!$H13)*P14)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K13/'NGER results'!$H13)*Q14),0,('NGER results'!$K13/'NGER results'!$H13)*Q14)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K13/'NGER results'!$H13)*R14),0,('NGER results'!$K13/'NGER results'!$H13)*R14)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K13/'NGER results'!$H13)*S14),0,('NGER results'!$K13/'NGER results'!$H13)*S14)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K13/'NGER results'!$H13)*T14),0,('NGER results'!$K13/'NGER results'!$H13)*T14)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K13/'NGER results'!$H13)*U14),0,('NGER results'!$K13/'NGER results'!$H13)*U14)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K13/'NGER results'!$H13)*V14),0,('NGER results'!$K13/'NGER results'!$H13)*V14)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ14*(1-EXP(-'NGER input 2'!FW12))","v":0},{"$f":"AR14*(1-EXP(-'NGER input 2'!FX12))","v":0},{"$f":"AS14*(1-EXP(-'NGER input 2'!FY12))","v":0},{"$f":"AT14*(1-EXP(-'NGER input 2'!FZ12))","v":0},{"$f":"AU14*(1-EXP(-'NGER input 2'!GA12))","v":0},{"$f":"AV14*(1-EXP(-'NGER input 2'!GB12))","v":0},{"$f":"AW14*(1-EXP(-'NGER input 2'!GC12))","v":0},{"$f":"AX14*(1-EXP(-'NGER input 2'!GD12))","v":0},{"$f":"AY14*(1-EXP(-'NGER input 2'!GE12))","v":0},{"$f":"AZ14*(1-EXP(-'NGER input 2'!GF12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K13/'NGER results'!$H13)*BA14),0,('NGER results'!$K13/'NGER results'!$H13)*BA14)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K13/'NGER results'!$H13)*BB14),0,('NGER results'!$K13/'NGER results'!$H13)*BB14)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K13/'NGER results'!$H13)*BC14),0,('NGER results'!$K13/'NGER results'!$H13)*BC14)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K13/'NGER results'!$H13)*BD14),0,('NGER results'!$K13/'NGER results'!$H13)*BD14)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K13/'NGER results'!$H13)*BE14),0,('NGER results'!$K13/'NGER results'!$H13)*BE14)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K13/'NGER results'!$H13)*BF14),0,('NGER results'!$K13/'NGER results'!$H13)*BF14)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K13/'NGER results'!$H13)*BG14),0,('NGER results'!$K13/'NGER results'!$H13)*BG14)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K13/'NGER results'!$H13)*BH14),0,('NGER results'!$K13/'NGER results'!$H13)*BH14)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K13/'NGER results'!$H13)*BI14),0,('NGER results'!$K13/'NGER results'!$H13)*BI14)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K13/'NGER results'!$H13)*BJ14),0,('NGER results'!$K13/'NGER results'!$H13)*BJ14)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A14>=2016,(BA14+M14)*'NGER input 2'!$GS12*1.336*25,(BA14+M14)*'NGER input 2'!$GS12*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A14>=2016,(BB14+N14)*'NGER input 2'!$GS12*1.336*25,(BB14+N14)*'NGER input 2'!$GS12*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A14>=2016,(BC14+O14)*'NGER input 2'!$GS12*1.336*25,(BC14+O14)*'NGER input 2'!$GS12*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A14>=2016,(BD14+P14)*'NGER input 2'!$GS12*1.336*25,(BD14+P14)*'NGER input 2'!$GS12*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A14>=2016,(BE14+Q14)*'NGER input 2'!$GS12*1.336*25,(BE14+Q14)*'NGER input 2'!$GS12*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A14>=2016,(BF14+R14)*'NGER input 2'!$GS12*1.336*25,(BF14+R14)*'NGER input 2'!$GS12*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A14>=2016,(BG14+S14)*'NGER input 2'!$GS12*1.336*25,(BG14+S14)*'NGER input 2'!$GS12*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A14>=2016,(BH14+T14)*'NGER input 2'!$GS12*1.336*25,(BH14+T14)*'NGER input 2'!$GS12*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A14>=2016,(BI14+U14)*'NGER input 2'!$GS12*1.336*25,(BI14+U14)*'NGER input 2'!$GS12*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A14>=2016,(BJ14+V14)*'NGER input 2'!$GS12*1.336*25,(BJ14+V14)*'NGER input 2'!$GS12*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A13","v":9},null,{"$f":"IF(OR('NGER input 2'!$A13=2013,'NGER input 2'!$A13=2014),0,'NGER input 2'!ES13*'NGER input 2'!FC13*'NGER input 2'!FM13*'NGER input 2'!$GQ13)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A13=2013,'NGER input 2'!$A13=2014),0,'NGER input 2'!ET13*'NGER input 2'!FD13*'NGER input 2'!FN13*'NGER input 2'!$GQ13)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A13=2013,'NGER input 2'!$A13=2014),0,'NGER input 2'!EU13*'NGER input 2'!FE13*'NGER input 2'!FO13*'NGER input 2'!$GQ13)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A13=2013,'NGER input 2'!$A13=2014),0,'NGER input 2'!EV13*'NGER input 2'!FF13*'NGER input 2'!FP13*'NGER input 2'!$GQ13)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A13=2013,'NGER input 2'!$A13=2014),0,'NGER input 2'!EW13*'NGER input 2'!FG13*'NGER input 2'!FQ13*'NGER input 2'!$GQ13)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A13=2013,'NGER input 2'!$A13=2014),0,'NGER input 2'!EX13*'NGER input 2'!FH13*'NGER input 2'!FR13*'NGER input 2'!$GQ13)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A13=2013,'NGER input 2'!$A13=2014),0,'NGER input 2'!EY13*'NGER input 2'!FI13*'NGER input 2'!FS13*'NGER input 2'!$GQ13)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A13=2013,'NGER input 2'!$A13=2014),0,'NGER input 2'!EZ13*'NGER input 2'!FJ13*'NGER input 2'!FT13*'NGER input 2'!$GQ13)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A13=2013,'NGER input 2'!$A13=2014),0,'NGER input 2'!FA13*'NGER input 2'!FK13*'NGER input 2'!FU13*'NGER input 2'!$GQ13)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A13=2013,'NGER input 2'!$A13=2014),0,'NGER input 2'!FB13*'NGER input 2'!FL13*'NGER input 2'!FV13*'NGER input 2'!$GQ13)","v":0},{"$f":"C15*(1-EXP(-'NGER input 2'!FW13*(13-'NGER input 2'!$GR13-7)/12))","v":{"$error":"#N/A"}},{"$f":"D15*(1-EXP(-'NGER input 2'!FX13*(13-'NGER input 2'!$GR13-7)/12))","v":{"$error":"#N/A"}},{"$f":"E15*(1-EXP(-'NGER input 2'!FY13*(13-'NGER input 2'!$GR13-7)/12))","v":{"$error":"#N/A"}},{"$f":"F15*(1-EXP(-'NGER input 2'!FZ13*(13-'NGER input 2'!$GR13-7)/12))","v":{"$error":"#N/A"}},{"$f":"G15*(1-EXP(-'NGER input 2'!GA13*(13-'NGER input 2'!$GR13-7)/12))","v":{"$error":"#N/A"}},{"$f":"H15*(1-EXP(-'NGER input 2'!GB13*(13-'NGER input 2'!$GR13-7)/12))","v":{"$error":"#N/A"}},{"$f":"I15*(1-EXP(-'NGER input 2'!GC13*(13-'NGER input 2'!$GR13-7)/12))","v":{"$error":"#N/A"}},{"$f":"J15*(1-EXP(-'NGER input 2'!GD13*(13-'NGER input 2'!$GR13-7)/12))","v":{"$error":"#N/A"}},{"$f":"K15*(1-EXP(-'NGER input 2'!GE13*(13-'NGER input 2'!$GR13-7)/12))","v":{"$error":"#N/A"}},{"$f":"L15*(1-EXP(-'NGER input 2'!GF13*(13-'NGER input 2'!$GR13-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K14/'NGER results'!$H14)*M15),0,('NGER results'!$K14/'NGER results'!$H14)*M15)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K14/'NGER results'!$H14)*N15),0,('NGER results'!$K14/'NGER results'!$H14)*N15)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K14/'NGER results'!$H14)*O15),0,('NGER results'!$K14/'NGER results'!$H14)*O15)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K14/'NGER results'!$H14)*P15),0,('NGER results'!$K14/'NGER results'!$H14)*P15)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K14/'NGER results'!$H14)*Q15),0,('NGER results'!$K14/'NGER results'!$H14)*Q15)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K14/'NGER results'!$H14)*R15),0,('NGER results'!$K14/'NGER results'!$H14)*R15)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K14/'NGER results'!$H14)*S15),0,('NGER results'!$K14/'NGER results'!$H14)*S15)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K14/'NGER results'!$H14)*T15),0,('NGER results'!$K14/'NGER results'!$H14)*T15)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K14/'NGER results'!$H14)*U15),0,('NGER results'!$K14/'NGER results'!$H14)*U15)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K14/'NGER results'!$H14)*V15),0,('NGER results'!$K14/'NGER results'!$H14)*V15)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ15*(1-EXP(-'NGER input 2'!FW13))","v":0},{"$f":"AR15*(1-EXP(-'NGER input 2'!FX13))","v":0},{"$f":"AS15*(1-EXP(-'NGER input 2'!FY13))","v":0},{"$f":"AT15*(1-EXP(-'NGER input 2'!FZ13))","v":0},{"$f":"AU15*(1-EXP(-'NGER input 2'!GA13))","v":0},{"$f":"AV15*(1-EXP(-'NGER input 2'!GB13))","v":0},{"$f":"AW15*(1-EXP(-'NGER input 2'!GC13))","v":0},{"$f":"AX15*(1-EXP(-'NGER input 2'!GD13))","v":0},{"$f":"AY15*(1-EXP(-'NGER input 2'!GE13))","v":0},{"$f":"AZ15*(1-EXP(-'NGER input 2'!GF13))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K14/'NGER results'!$H14)*BA15),0,('NGER results'!$K14/'NGER results'!$H14)*BA15)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K14/'NGER results'!$H14)*BB15),0,('NGER results'!$K14/'NGER results'!$H14)*BB15)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K14/'NGER results'!$H14)*BC15),0,('NGER results'!$K14/'NGER results'!$H14)*BC15)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K14/'NGER results'!$H14)*BD15),0,('NGER results'!$K14/'NGER results'!$H14)*BD15)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K14/'NGER results'!$H14)*BE15),0,('NGER results'!$K14/'NGER results'!$H14)*BE15)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K14/'NGER results'!$H14)*BF15),0,('NGER results'!$K14/'NGER results'!$H14)*BF15)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K14/'NGER results'!$H14)*BG15),0,('NGER results'!$K14/'NGER results'!$H14)*BG15)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K14/'NGER results'!$H14)*BH15),0,('NGER results'!$K14/'NGER results'!$H14)*BH15)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K14/'NGER results'!$H14)*BI15),0,('NGER results'!$K14/'NGER results'!$H14)*BI15)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K14/'NGER results'!$H14)*BJ15),0,('NGER results'!$K14/'NGER results'!$H14)*BJ15)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A15>=2016,(BA15+M15)*'NGER input 2'!$GS13*1.336*25,(BA15+M15)*'NGER input 2'!$GS13*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A15>=2016,(BB15+N15)*'NGER input 2'!$GS13*1.336*25,(BB15+N15)*'NGER input 2'!$GS13*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A15>=2016,(BC15+O15)*'NGER input 2'!$GS13*1.336*25,(BC15+O15)*'NGER input 2'!$GS13*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A15>=2016,(BD15+P15)*'NGER input 2'!$GS13*1.336*25,(BD15+P15)*'NGER input 2'!$GS13*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A15>=2016,(BE15+Q15)*'NGER input 2'!$GS13*1.336*25,(BE15+Q15)*'NGER input 2'!$GS13*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A15>=2016,(BF15+R15)*'NGER input 2'!$GS13*1.336*25,(BF15+R15)*'NGER input 2'!$GS13*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A15>=2016,(BG15+S15)*'NGER input 2'!$GS13*1.336*25,(BG15+S15)*'NGER input 2'!$GS13*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A15>=2016,(BH15+T15)*'NGER input 2'!$GS13*1.336*25,(BH15+T15)*'NGER input 2'!$GS13*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A15>=2016,(BI15+U15)*'NGER input 2'!$GS13*1.336*25,(BI15+U15)*'NGER input 2'!$GS13*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A15>=2016,(BJ15+V15)*'NGER input 2'!$GS13*1.336*25,(BJ15+V15)*'NGER input 2'!$GS13*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A14","v":10},null,{"$f":"IF(OR('NGER input 2'!$A14=2013,'NGER input 2'!$A14=2014),0,'NGER input 2'!ES14*'NGER input 2'!FC14*'NGER input 2'!FM14*'NGER input 2'!$GQ14)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A14=2013,'NGER input 2'!$A14=2014),0,'NGER input 2'!ET14*'NGER input 2'!FD14*'NGER input 2'!FN14*'NGER input 2'!$GQ14)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A14=2013,'NGER input 2'!$A14=2014),0,'NGER input 2'!EU14*'NGER input 2'!FE14*'NGER input 2'!FO14*'NGER input 2'!$GQ14)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A14=2013,'NGER input 2'!$A14=2014),0,'NGER input 2'!EV14*'NGER input 2'!FF14*'NGER input 2'!FP14*'NGER input 2'!$GQ14)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A14=2013,'NGER input 2'!$A14=2014),0,'NGER input 2'!EW14*'NGER input 2'!FG14*'NGER input 2'!FQ14*'NGER input 2'!$GQ14)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A14=2013,'NGER input 2'!$A14=2014),0,'NGER input 2'!EX14*'NGER input 2'!FH14*'NGER input 2'!FR14*'NGER input 2'!$GQ14)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A14=2013,'NGER input 2'!$A14=2014),0,'NGER input 2'!EY14*'NGER input 2'!FI14*'NGER input 2'!FS14*'NGER input 2'!$GQ14)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A14=2013,'NGER input 2'!$A14=2014),0,'NGER input 2'!EZ14*'NGER input 2'!FJ14*'NGER input 2'!FT14*'NGER input 2'!$GQ14)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A14=2013,'NGER input 2'!$A14=2014),0,'NGER input 2'!FA14*'NGER input 2'!FK14*'NGER input 2'!FU14*'NGER input 2'!$GQ14)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A14=2013,'NGER input 2'!$A14=2014),0,'NGER input 2'!FB14*'NGER input 2'!FL14*'NGER input 2'!FV14*'NGER input 2'!$GQ14)","v":0},{"$f":"C16*(1-EXP(-'NGER input 2'!FW14*(13-'NGER input 2'!$GR14-7)/12))","v":{"$error":"#N/A"}},{"$f":"D16*(1-EXP(-'NGER input 2'!FX14*(13-'NGER input 2'!$GR14-7)/12))","v":{"$error":"#N/A"}},{"$f":"E16*(1-EXP(-'NGER input 2'!FY14*(13-'NGER input 2'!$GR14-7)/12))","v":{"$error":"#N/A"}},{"$f":"F16*(1-EXP(-'NGER input 2'!FZ14*(13-'NGER input 2'!$GR14-7)/12))","v":{"$error":"#N/A"}},{"$f":"G16*(1-EXP(-'NGER input 2'!GA14*(13-'NGER input 2'!$GR14-7)/12))","v":{"$error":"#N/A"}},{"$f":"H16*(1-EXP(-'NGER input 2'!GB14*(13-'NGER input 2'!$GR14-7)/12))","v":{"$error":"#N/A"}},{"$f":"I16*(1-EXP(-'NGER input 2'!GC14*(13-'NGER input 2'!$GR14-7)/12))","v":{"$error":"#N/A"}},{"$f":"J16*(1-EXP(-'NGER input 2'!GD14*(13-'NGER input 2'!$GR14-7)/12))","v":{"$error":"#N/A"}},{"$f":"K16*(1-EXP(-'NGER input 2'!GE14*(13-'NGER input 2'!$GR14-7)/12))","v":{"$error":"#N/A"}},{"$f":"L16*(1-EXP(-'NGER input 2'!GF14*(13-'NGER input 2'!$GR14-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K15/'NGER results'!$H15)*M16),0,('NGER results'!$K15/'NGER results'!$H15)*M16)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K15/'NGER results'!$H15)*N16),0,('NGER results'!$K15/'NGER results'!$H15)*N16)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K15/'NGER results'!$H15)*O16),0,('NGER results'!$K15/'NGER results'!$H15)*O16)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K15/'NGER results'!$H15)*P16),0,('NGER results'!$K15/'NGER results'!$H15)*P16)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K15/'NGER results'!$H15)*Q16),0,('NGER results'!$K15/'NGER results'!$H15)*Q16)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K15/'NGER results'!$H15)*R16),0,('NGER results'!$K15/'NGER results'!$H15)*R16)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K15/'NGER results'!$H15)*S16),0,('NGER results'!$K15/'NGER results'!$H15)*S16)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K15/'NGER results'!$H15)*T16),0,('NGER results'!$K15/'NGER results'!$H15)*T16)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K15/'NGER results'!$H15)*U16),0,('NGER results'!$K15/'NGER results'!$H15)*U16)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K15/'NGER results'!$H15)*V16),0,('NGER results'!$K15/'NGER results'!$H15)*V16)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ16*(1-EXP(-'NGER input 2'!FW14))","v":0},{"$f":"AR16*(1-EXP(-'NGER input 2'!FX14))","v":0},{"$f":"AS16*(1-EXP(-'NGER input 2'!FY14))","v":0},{"$f":"AT16*(1-EXP(-'NGER input 2'!FZ14))","v":0},{"$f":"AU16*(1-EXP(-'NGER input 2'!GA14))","v":0},{"$f":"AV16*(1-EXP(-'NGER input 2'!GB14))","v":0},{"$f":"AW16*(1-EXP(-'NGER input 2'!GC14))","v":0},{"$f":"AX16*(1-EXP(-'NGER input 2'!GD14))","v":0},{"$f":"AY16*(1-EXP(-'NGER input 2'!GE14))","v":0},{"$f":"AZ16*(1-EXP(-'NGER input 2'!GF14))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K15/'NGER results'!$H15)*BA16),0,('NGER results'!$K15/'NGER results'!$H15)*BA16)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K15/'NGER results'!$H15)*BB16),0,('NGER results'!$K15/'NGER results'!$H15)*BB16)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K15/'NGER results'!$H15)*BC16),0,('NGER results'!$K15/'NGER results'!$H15)*BC16)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K15/'NGER results'!$H15)*BD16),0,('NGER results'!$K15/'NGER results'!$H15)*BD16)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K15/'NGER results'!$H15)*BE16),0,('NGER results'!$K15/'NGER results'!$H15)*BE16)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K15/'NGER results'!$H15)*BF16),0,('NGER results'!$K15/'NGER results'!$H15)*BF16)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K15/'NGER results'!$H15)*BG16),0,('NGER results'!$K15/'NGER results'!$H15)*BG16)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K15/'NGER results'!$H15)*BH16),0,('NGER results'!$K15/'NGER results'!$H15)*BH16)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K15/'NGER results'!$H15)*BI16),0,('NGER results'!$K15/'NGER results'!$H15)*BI16)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K15/'NGER results'!$H15)*BJ16),0,('NGER results'!$K15/'NGER results'!$H15)*BJ16)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A16>=2016,(BA16+M16)*'NGER input 2'!$GS14*1.336*25,(BA16+M16)*'NGER input 2'!$GS14*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A16>=2016,(BB16+N16)*'NGER input 2'!$GS14*1.336*25,(BB16+N16)*'NGER input 2'!$GS14*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A16>=2016,(BC16+O16)*'NGER input 2'!$GS14*1.336*25,(BC16+O16)*'NGER input 2'!$GS14*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A16>=2016,(BD16+P16)*'NGER input 2'!$GS14*1.336*25,(BD16+P16)*'NGER input 2'!$GS14*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A16>=2016,(BE16+Q16)*'NGER input 2'!$GS14*1.336*25,(BE16+Q16)*'NGER input 2'!$GS14*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A16>=2016,(BF16+R16)*'NGER input 2'!$GS14*1.336*25,(BF16+R16)*'NGER input 2'!$GS14*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A16>=2016,(BG16+S16)*'NGER input 2'!$GS14*1.336*25,(BG16+S16)*'NGER input 2'!$GS14*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A16>=2016,(BH16+T16)*'NGER input 2'!$GS14*1.336*25,(BH16+T16)*'NGER input 2'!$GS14*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A16>=2016,(BI16+U16)*'NGER input 2'!$GS14*1.336*25,(BI16+U16)*'NGER input 2'!$GS14*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A16>=2016,(BJ16+V16)*'NGER input 2'!$GS14*1.336*25,(BJ16+V16)*'NGER input 2'!$GS14*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A15","v":11},null,{"$f":"IF(OR('NGER input 2'!$A15=2013,'NGER input 2'!$A15=2014),0,'NGER input 2'!ES15*'NGER input 2'!FC15*'NGER input 2'!FM15*'NGER input 2'!$GQ15)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A15=2013,'NGER input 2'!$A15=2014),0,'NGER input 2'!ET15*'NGER input 2'!FD15*'NGER input 2'!FN15*'NGER input 2'!$GQ15)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A15=2013,'NGER input 2'!$A15=2014),0,'NGER input 2'!EU15*'NGER input 2'!FE15*'NGER input 2'!FO15*'NGER input 2'!$GQ15)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A15=2013,'NGER input 2'!$A15=2014),0,'NGER input 2'!EV15*'NGER input 2'!FF15*'NGER input 2'!FP15*'NGER input 2'!$GQ15)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A15=2013,'NGER input 2'!$A15=2014),0,'NGER input 2'!EW15*'NGER input 2'!FG15*'NGER input 2'!FQ15*'NGER input 2'!$GQ15)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A15=2013,'NGER input 2'!$A15=2014),0,'NGER input 2'!EX15*'NGER input 2'!FH15*'NGER input 2'!FR15*'NGER input 2'!$GQ15)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A15=2013,'NGER input 2'!$A15=2014),0,'NGER input 2'!EY15*'NGER input 2'!FI15*'NGER input 2'!FS15*'NGER input 2'!$GQ15)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A15=2013,'NGER input 2'!$A15=2014),0,'NGER input 2'!EZ15*'NGER input 2'!FJ15*'NGER input 2'!FT15*'NGER input 2'!$GQ15)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A15=2013,'NGER input 2'!$A15=2014),0,'NGER input 2'!FA15*'NGER input 2'!FK15*'NGER input 2'!FU15*'NGER input 2'!$GQ15)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A15=2013,'NGER input 2'!$A15=2014),0,'NGER input 2'!FB15*'NGER input 2'!FL15*'NGER input 2'!FV15*'NGER input 2'!$GQ15)","v":0},{"$f":"C17*(1-EXP(-'NGER input 2'!FW15*(13-'NGER input 2'!$GR15-7)/12))","v":{"$error":"#N/A"}},{"$f":"D17*(1-EXP(-'NGER input 2'!FX15*(13-'NGER input 2'!$GR15-7)/12))","v":{"$error":"#N/A"}},{"$f":"E17*(1-EXP(-'NGER input 2'!FY15*(13-'NGER input 2'!$GR15-7)/12))","v":{"$error":"#N/A"}},{"$f":"F17*(1-EXP(-'NGER input 2'!FZ15*(13-'NGER input 2'!$GR15-7)/12))","v":{"$error":"#N/A"}},{"$f":"G17*(1-EXP(-'NGER input 2'!GA15*(13-'NGER input 2'!$GR15-7)/12))","v":{"$error":"#N/A"}},{"$f":"H17*(1-EXP(-'NGER input 2'!GB15*(13-'NGER input 2'!$GR15-7)/12))","v":{"$error":"#N/A"}},{"$f":"I17*(1-EXP(-'NGER input 2'!GC15*(13-'NGER input 2'!$GR15-7)/12))","v":{"$error":"#N/A"}},{"$f":"J17*(1-EXP(-'NGER input 2'!GD15*(13-'NGER input 2'!$GR15-7)/12))","v":{"$error":"#N/A"}},{"$f":"K17*(1-EXP(-'NGER input 2'!GE15*(13-'NGER input 2'!$GR15-7)/12))","v":{"$error":"#N/A"}},{"$f":"L17*(1-EXP(-'NGER input 2'!GF15*(13-'NGER input 2'!$GR15-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K16/'NGER results'!$H16)*M17),0,('NGER results'!$K16/'NGER results'!$H16)*M17)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K16/'NGER results'!$H16)*N17),0,('NGER results'!$K16/'NGER results'!$H16)*N17)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K16/'NGER results'!$H16)*O17),0,('NGER results'!$K16/'NGER results'!$H16)*O17)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K16/'NGER results'!$H16)*P17),0,('NGER results'!$K16/'NGER results'!$H16)*P17)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K16/'NGER results'!$H16)*Q17),0,('NGER results'!$K16/'NGER results'!$H16)*Q17)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K16/'NGER results'!$H16)*R17),0,('NGER results'!$K16/'NGER results'!$H16)*R17)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K16/'NGER results'!$H16)*S17),0,('NGER results'!$K16/'NGER results'!$H16)*S17)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K16/'NGER results'!$H16)*T17),0,('NGER results'!$K16/'NGER results'!$H16)*T17)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K16/'NGER results'!$H16)*U17),0,('NGER results'!$K16/'NGER results'!$H16)*U17)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K16/'NGER results'!$H16)*V17),0,('NGER results'!$K16/'NGER results'!$H16)*V17)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ17*(1-EXP(-'NGER input 2'!FW15))","v":0},{"$f":"AR17*(1-EXP(-'NGER input 2'!FX15))","v":0},{"$f":"AS17*(1-EXP(-'NGER input 2'!FY15))","v":0},{"$f":"AT17*(1-EXP(-'NGER input 2'!FZ15))","v":0},{"$f":"AU17*(1-EXP(-'NGER input 2'!GA15))","v":0},{"$f":"AV17*(1-EXP(-'NGER input 2'!GB15))","v":0},{"$f":"AW17*(1-EXP(-'NGER input 2'!GC15))","v":0},{"$f":"AX17*(1-EXP(-'NGER input 2'!GD15))","v":0},{"$f":"AY17*(1-EXP(-'NGER input 2'!GE15))","v":0},{"$f":"AZ17*(1-EXP(-'NGER input 2'!GF15))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K16/'NGER results'!$H16)*BA17),0,('NGER results'!$K16/'NGER results'!$H16)*BA17)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K16/'NGER results'!$H16)*BB17),0,('NGER results'!$K16/'NGER results'!$H16)*BB17)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K16/'NGER results'!$H16)*BC17),0,('NGER results'!$K16/'NGER results'!$H16)*BC17)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K16/'NGER results'!$H16)*BD17),0,('NGER results'!$K16/'NGER results'!$H16)*BD17)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K16/'NGER results'!$H16)*BE17),0,('NGER results'!$K16/'NGER results'!$H16)*BE17)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K16/'NGER results'!$H16)*BF17),0,('NGER results'!$K16/'NGER results'!$H16)*BF17)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K16/'NGER results'!$H16)*BG17),0,('NGER results'!$K16/'NGER results'!$H16)*BG17)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K16/'NGER results'!$H16)*BH17),0,('NGER results'!$K16/'NGER results'!$H16)*BH17)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K16/'NGER results'!$H16)*BI17),0,('NGER results'!$K16/'NGER results'!$H16)*BI17)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K16/'NGER results'!$H16)*BJ17),0,('NGER results'!$K16/'NGER results'!$H16)*BJ17)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A17>=2016,(BA17+M17)*'NGER input 2'!$GS15*1.336*25,(BA17+M17)*'NGER input 2'!$GS15*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A17>=2016,(BB17+N17)*'NGER input 2'!$GS15*1.336*25,(BB17+N17)*'NGER input 2'!$GS15*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A17>=2016,(BC17+O17)*'NGER input 2'!$GS15*1.336*25,(BC17+O17)*'NGER input 2'!$GS15*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A17>=2016,(BD17+P17)*'NGER input 2'!$GS15*1.336*25,(BD17+P17)*'NGER input 2'!$GS15*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A17>=2016,(BE17+Q17)*'NGER input 2'!$GS15*1.336*25,(BE17+Q17)*'NGER input 2'!$GS15*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A17>=2016,(BF17+R17)*'NGER input 2'!$GS15*1.336*25,(BF17+R17)*'NGER input 2'!$GS15*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A17>=2016,(BG17+S17)*'NGER input 2'!$GS15*1.336*25,(BG17+S17)*'NGER input 2'!$GS15*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A17>=2016,(BH17+T17)*'NGER input 2'!$GS15*1.336*25,(BH17+T17)*'NGER input 2'!$GS15*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A17>=2016,(BI17+U17)*'NGER input 2'!$GS15*1.336*25,(BI17+U17)*'NGER input 2'!$GS15*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A17>=2016,(BJ17+V17)*'NGER input 2'!$GS15*1.336*25,(BJ17+V17)*'NGER input 2'!$GS15*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A16","v":12},null,{"$f":"IF(OR('NGER input 2'!$A16=2013,'NGER input 2'!$A16=2014),0,'NGER input 2'!ES16*'NGER input 2'!FC16*'NGER input 2'!FM16*'NGER input 2'!$GQ16)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A16=2013,'NGER input 2'!$A16=2014),0,'NGER input 2'!ET16*'NGER input 2'!FD16*'NGER input 2'!FN16*'NGER input 2'!$GQ16)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A16=2013,'NGER input 2'!$A16=2014),0,'NGER input 2'!EU16*'NGER input 2'!FE16*'NGER input 2'!FO16*'NGER input 2'!$GQ16)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A16=2013,'NGER input 2'!$A16=2014),0,'NGER input 2'!EV16*'NGER input 2'!FF16*'NGER input 2'!FP16*'NGER input 2'!$GQ16)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A16=2013,'NGER input 2'!$A16=2014),0,'NGER input 2'!EW16*'NGER input 2'!FG16*'NGER input 2'!FQ16*'NGER input 2'!$GQ16)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A16=2013,'NGER input 2'!$A16=2014),0,'NGER input 2'!EX16*'NGER input 2'!FH16*'NGER input 2'!FR16*'NGER input 2'!$GQ16)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A16=2013,'NGER input 2'!$A16=2014),0,'NGER input 2'!EY16*'NGER input 2'!FI16*'NGER input 2'!FS16*'NGER input 2'!$GQ16)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A16=2013,'NGER input 2'!$A16=2014),0,'NGER input 2'!EZ16*'NGER input 2'!FJ16*'NGER input 2'!FT16*'NGER input 2'!$GQ16)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A16=2013,'NGER input 2'!$A16=2014),0,'NGER input 2'!FA16*'NGER input 2'!FK16*'NGER input 2'!FU16*'NGER input 2'!$GQ16)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A16=2013,'NGER input 2'!$A16=2014),0,'NGER input 2'!FB16*'NGER input 2'!FL16*'NGER input 2'!FV16*'NGER input 2'!$GQ16)","v":0},{"$f":"C18*(1-EXP(-'NGER input 2'!FW16*(13-'NGER input 2'!$GR16-7)/12))","v":{"$error":"#N/A"}},{"$f":"D18*(1-EXP(-'NGER input 2'!FX16*(13-'NGER input 2'!$GR16-7)/12))","v":{"$error":"#N/A"}},{"$f":"E18*(1-EXP(-'NGER input 2'!FY16*(13-'NGER input 2'!$GR16-7)/12))","v":{"$error":"#N/A"}},{"$f":"F18*(1-EXP(-'NGER input 2'!FZ16*(13-'NGER input 2'!$GR16-7)/12))","v":{"$error":"#N/A"}},{"$f":"G18*(1-EXP(-'NGER input 2'!GA16*(13-'NGER input 2'!$GR16-7)/12))","v":{"$error":"#N/A"}},{"$f":"H18*(1-EXP(-'NGER input 2'!GB16*(13-'NGER input 2'!$GR16-7)/12))","v":{"$error":"#N/A"}},{"$f":"I18*(1-EXP(-'NGER input 2'!GC16*(13-'NGER input 2'!$GR16-7)/12))","v":{"$error":"#N/A"}},{"$f":"J18*(1-EXP(-'NGER input 2'!GD16*(13-'NGER input 2'!$GR16-7)/12))","v":{"$error":"#N/A"}},{"$f":"K18*(1-EXP(-'NGER input 2'!GE16*(13-'NGER input 2'!$GR16-7)/12))","v":{"$error":"#N/A"}},{"$f":"L18*(1-EXP(-'NGER input 2'!GF16*(13-'NGER input 2'!$GR16-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K17/'NGER results'!$H17)*M18),0,('NGER results'!$K17/'NGER results'!$H17)*M18)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K17/'NGER results'!$H17)*N18),0,('NGER results'!$K17/'NGER results'!$H17)*N18)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K17/'NGER results'!$H17)*O18),0,('NGER results'!$K17/'NGER results'!$H17)*O18)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K17/'NGER results'!$H17)*P18),0,('NGER results'!$K17/'NGER results'!$H17)*P18)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K17/'NGER results'!$H17)*Q18),0,('NGER results'!$K17/'NGER results'!$H17)*Q18)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K17/'NGER results'!$H17)*R18),0,('NGER results'!$K17/'NGER results'!$H17)*R18)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K17/'NGER results'!$H17)*S18),0,('NGER results'!$K17/'NGER results'!$H17)*S18)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K17/'NGER results'!$H17)*T18),0,('NGER results'!$K17/'NGER results'!$H17)*T18)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K17/'NGER results'!$H17)*U18),0,('NGER results'!$K17/'NGER results'!$H17)*U18)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K17/'NGER results'!$H17)*V18),0,('NGER results'!$K17/'NGER results'!$H17)*V18)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ18*(1-EXP(-'NGER input 2'!FW16))","v":0},{"$f":"AR18*(1-EXP(-'NGER input 2'!FX16))","v":0},{"$f":"AS18*(1-EXP(-'NGER input 2'!FY16))","v":0},{"$f":"AT18*(1-EXP(-'NGER input 2'!FZ16))","v":0},{"$f":"AU18*(1-EXP(-'NGER input 2'!GA16))","v":0},{"$f":"AV18*(1-EXP(-'NGER input 2'!GB16))","v":0},{"$f":"AW18*(1-EXP(-'NGER input 2'!GC16))","v":0},{"$f":"AX18*(1-EXP(-'NGER input 2'!GD16))","v":0},{"$f":"AY18*(1-EXP(-'NGER input 2'!GE16))","v":0},{"$f":"AZ18*(1-EXP(-'NGER input 2'!GF16))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K17/'NGER results'!$H17)*BA18),0,('NGER results'!$K17/'NGER results'!$H17)*BA18)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K17/'NGER results'!$H17)*BB18),0,('NGER results'!$K17/'NGER results'!$H17)*BB18)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K17/'NGER results'!$H17)*BC18),0,('NGER results'!$K17/'NGER results'!$H17)*BC18)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K17/'NGER results'!$H17)*BD18),0,('NGER results'!$K17/'NGER results'!$H17)*BD18)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K17/'NGER results'!$H17)*BE18),0,('NGER results'!$K17/'NGER results'!$H17)*BE18)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K17/'NGER results'!$H17)*BF18),0,('NGER results'!$K17/'NGER results'!$H17)*BF18)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K17/'NGER results'!$H17)*BG18),0,('NGER results'!$K17/'NGER results'!$H17)*BG18)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K17/'NGER results'!$H17)*BH18),0,('NGER results'!$K17/'NGER results'!$H17)*BH18)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K17/'NGER results'!$H17)*BI18),0,('NGER results'!$K17/'NGER results'!$H17)*BI18)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K17/'NGER results'!$H17)*BJ18),0,('NGER results'!$K17/'NGER results'!$H17)*BJ18)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A18>=2016,(BA18+M18)*'NGER input 2'!$GS16*1.336*25,(BA18+M18)*'NGER input 2'!$GS16*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A18>=2016,(BB18+N18)*'NGER input 2'!$GS16*1.336*25,(BB18+N18)*'NGER input 2'!$GS16*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A18>=2016,(BC18+O18)*'NGER input 2'!$GS16*1.336*25,(BC18+O18)*'NGER input 2'!$GS16*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A18>=2016,(BD18+P18)*'NGER input 2'!$GS16*1.336*25,(BD18+P18)*'NGER input 2'!$GS16*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A18>=2016,(BE18+Q18)*'NGER input 2'!$GS16*1.336*25,(BE18+Q18)*'NGER input 2'!$GS16*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A18>=2016,(BF18+R18)*'NGER input 2'!$GS16*1.336*25,(BF18+R18)*'NGER input 2'!$GS16*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A18>=2016,(BG18+S18)*'NGER input 2'!$GS16*1.336*25,(BG18+S18)*'NGER input 2'!$GS16*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A18>=2016,(BH18+T18)*'NGER input 2'!$GS16*1.336*25,(BH18+T18)*'NGER input 2'!$GS16*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A18>=2016,(BI18+U18)*'NGER input 2'!$GS16*1.336*25,(BI18+U18)*'NGER input 2'!$GS16*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A18>=2016,(BJ18+V18)*'NGER input 2'!$GS16*1.336*25,(BJ18+V18)*'NGER input 2'!$GS16*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A17","v":13},null,{"$f":"IF(OR('NGER input 2'!$A17=2013,'NGER input 2'!$A17=2014),0,'NGER input 2'!ES17*'NGER input 2'!FC17*'NGER input 2'!FM17*'NGER input 2'!$GQ17)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A17=2013,'NGER input 2'!$A17=2014),0,'NGER input 2'!ET17*'NGER input 2'!FD17*'NGER input 2'!FN17*'NGER input 2'!$GQ17)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A17=2013,'NGER input 2'!$A17=2014),0,'NGER input 2'!EU17*'NGER input 2'!FE17*'NGER input 2'!FO17*'NGER input 2'!$GQ17)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A17=2013,'NGER input 2'!$A17=2014),0,'NGER input 2'!EV17*'NGER input 2'!FF17*'NGER input 2'!FP17*'NGER input 2'!$GQ17)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A17=2013,'NGER input 2'!$A17=2014),0,'NGER input 2'!EW17*'NGER input 2'!FG17*'NGER input 2'!FQ17*'NGER input 2'!$GQ17)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A17=2013,'NGER input 2'!$A17=2014),0,'NGER input 2'!EX17*'NGER input 2'!FH17*'NGER input 2'!FR17*'NGER input 2'!$GQ17)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A17=2013,'NGER input 2'!$A17=2014),0,'NGER input 2'!EY17*'NGER input 2'!FI17*'NGER input 2'!FS17*'NGER input 2'!$GQ17)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A17=2013,'NGER input 2'!$A17=2014),0,'NGER input 2'!EZ17*'NGER input 2'!FJ17*'NGER input 2'!FT17*'NGER input 2'!$GQ17)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A17=2013,'NGER input 2'!$A17=2014),0,'NGER input 2'!FA17*'NGER input 2'!FK17*'NGER input 2'!FU17*'NGER input 2'!$GQ17)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A17=2013,'NGER input 2'!$A17=2014),0,'NGER input 2'!FB17*'NGER input 2'!FL17*'NGER input 2'!FV17*'NGER input 2'!$GQ17)","v":0},{"$f":"C19*(1-EXP(-'NGER input 2'!FW17*(13-'NGER input 2'!$GR17-7)/12))","v":{"$error":"#N/A"}},{"$f":"D19*(1-EXP(-'NGER input 2'!FX17*(13-'NGER input 2'!$GR17-7)/12))","v":{"$error":"#N/A"}},{"$f":"E19*(1-EXP(-'NGER input 2'!FY17*(13-'NGER input 2'!$GR17-7)/12))","v":{"$error":"#N/A"}},{"$f":"F19*(1-EXP(-'NGER input 2'!FZ17*(13-'NGER input 2'!$GR17-7)/12))","v":{"$error":"#N/A"}},{"$f":"G19*(1-EXP(-'NGER input 2'!GA17*(13-'NGER input 2'!$GR17-7)/12))","v":{"$error":"#N/A"}},{"$f":"H19*(1-EXP(-'NGER input 2'!GB17*(13-'NGER input 2'!$GR17-7)/12))","v":{"$error":"#N/A"}},{"$f":"I19*(1-EXP(-'NGER input 2'!GC17*(13-'NGER input 2'!$GR17-7)/12))","v":{"$error":"#N/A"}},{"$f":"J19*(1-EXP(-'NGER input 2'!GD17*(13-'NGER input 2'!$GR17-7)/12))","v":{"$error":"#N/A"}},{"$f":"K19*(1-EXP(-'NGER input 2'!GE17*(13-'NGER input 2'!$GR17-7)/12))","v":{"$error":"#N/A"}},{"$f":"L19*(1-EXP(-'NGER input 2'!GF17*(13-'NGER input 2'!$GR17-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K18/'NGER results'!$H18)*M19),0,('NGER results'!$K18/'NGER results'!$H18)*M19)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K18/'NGER results'!$H18)*N19),0,('NGER results'!$K18/'NGER results'!$H18)*N19)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K18/'NGER results'!$H18)*O19),0,('NGER results'!$K18/'NGER results'!$H18)*O19)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K18/'NGER results'!$H18)*P19),0,('NGER results'!$K18/'NGER results'!$H18)*P19)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K18/'NGER results'!$H18)*Q19),0,('NGER results'!$K18/'NGER results'!$H18)*Q19)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K18/'NGER results'!$H18)*R19),0,('NGER results'!$K18/'NGER results'!$H18)*R19)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K18/'NGER results'!$H18)*S19),0,('NGER results'!$K18/'NGER results'!$H18)*S19)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K18/'NGER results'!$H18)*T19),0,('NGER results'!$K18/'NGER results'!$H18)*T19)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K18/'NGER results'!$H18)*U19),0,('NGER results'!$K18/'NGER results'!$H18)*U19)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K18/'NGER results'!$H18)*V19),0,('NGER results'!$K18/'NGER results'!$H18)*V19)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ19*(1-EXP(-'NGER input 2'!FW17))","v":0},{"$f":"AR19*(1-EXP(-'NGER input 2'!FX17))","v":0},{"$f":"AS19*(1-EXP(-'NGER input 2'!FY17))","v":0},{"$f":"AT19*(1-EXP(-'NGER input 2'!FZ17))","v":0},{"$f":"AU19*(1-EXP(-'NGER input 2'!GA17))","v":0},{"$f":"AV19*(1-EXP(-'NGER input 2'!GB17))","v":0},{"$f":"AW19*(1-EXP(-'NGER input 2'!GC17))","v":0},{"$f":"AX19*(1-EXP(-'NGER input 2'!GD17))","v":0},{"$f":"AY19*(1-EXP(-'NGER input 2'!GE17))","v":0},{"$f":"AZ19*(1-EXP(-'NGER input 2'!GF17))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K18/'NGER results'!$H18)*BA19),0,('NGER results'!$K18/'NGER results'!$H18)*BA19)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K18/'NGER results'!$H18)*BB19),0,('NGER results'!$K18/'NGER results'!$H18)*BB19)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K18/'NGER results'!$H18)*BC19),0,('NGER results'!$K18/'NGER results'!$H18)*BC19)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K18/'NGER results'!$H18)*BD19),0,('NGER results'!$K18/'NGER results'!$H18)*BD19)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K18/'NGER results'!$H18)*BE19),0,('NGER results'!$K18/'NGER results'!$H18)*BE19)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K18/'NGER results'!$H18)*BF19),0,('NGER results'!$K18/'NGER results'!$H18)*BF19)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K18/'NGER results'!$H18)*BG19),0,('NGER results'!$K18/'NGER results'!$H18)*BG19)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K18/'NGER results'!$H18)*BH19),0,('NGER results'!$K18/'NGER results'!$H18)*BH19)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K18/'NGER results'!$H18)*BI19),0,('NGER results'!$K18/'NGER results'!$H18)*BI19)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K18/'NGER results'!$H18)*BJ19),0,('NGER results'!$K18/'NGER results'!$H18)*BJ19)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A19>=2016,(BA19+M19)*'NGER input 2'!$GS17*1.336*25,(BA19+M19)*'NGER input 2'!$GS17*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A19>=2016,(BB19+N19)*'NGER input 2'!$GS17*1.336*25,(BB19+N19)*'NGER input 2'!$GS17*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A19>=2016,(BC19+O19)*'NGER input 2'!$GS17*1.336*25,(BC19+O19)*'NGER input 2'!$GS17*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A19>=2016,(BD19+P19)*'NGER input 2'!$GS17*1.336*25,(BD19+P19)*'NGER input 2'!$GS17*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A19>=2016,(BE19+Q19)*'NGER input 2'!$GS17*1.336*25,(BE19+Q19)*'NGER input 2'!$GS17*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A19>=2016,(BF19+R19)*'NGER input 2'!$GS17*1.336*25,(BF19+R19)*'NGER input 2'!$GS17*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A19>=2016,(BG19+S19)*'NGER input 2'!$GS17*1.336*25,(BG19+S19)*'NGER input 2'!$GS17*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A19>=2016,(BH19+T19)*'NGER input 2'!$GS17*1.336*25,(BH19+T19)*'NGER input 2'!$GS17*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A19>=2016,(BI19+U19)*'NGER input 2'!$GS17*1.336*25,(BI19+U19)*'NGER input 2'!$GS17*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A19>=2016,(BJ19+V19)*'NGER input 2'!$GS17*1.336*25,(BJ19+V19)*'NGER input 2'!$GS17*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A18","v":14},null,{"$f":"IF(OR('NGER input 2'!$A18=2013,'NGER input 2'!$A18=2014),0,'NGER input 2'!ES18*'NGER input 2'!FC18*'NGER input 2'!FM18*'NGER input 2'!$GQ18)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A18=2013,'NGER input 2'!$A18=2014),0,'NGER input 2'!ET18*'NGER input 2'!FD18*'NGER input 2'!FN18*'NGER input 2'!$GQ18)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A18=2013,'NGER input 2'!$A18=2014),0,'NGER input 2'!EU18*'NGER input 2'!FE18*'NGER input 2'!FO18*'NGER input 2'!$GQ18)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A18=2013,'NGER input 2'!$A18=2014),0,'NGER input 2'!EV18*'NGER input 2'!FF18*'NGER input 2'!FP18*'NGER input 2'!$GQ18)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A18=2013,'NGER input 2'!$A18=2014),0,'NGER input 2'!EW18*'NGER input 2'!FG18*'NGER input 2'!FQ18*'NGER input 2'!$GQ18)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A18=2013,'NGER input 2'!$A18=2014),0,'NGER input 2'!EX18*'NGER input 2'!FH18*'NGER input 2'!FR18*'NGER input 2'!$GQ18)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A18=2013,'NGER input 2'!$A18=2014),0,'NGER input 2'!EY18*'NGER input 2'!FI18*'NGER input 2'!FS18*'NGER input 2'!$GQ18)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A18=2013,'NGER input 2'!$A18=2014),0,'NGER input 2'!EZ18*'NGER input 2'!FJ18*'NGER input 2'!FT18*'NGER input 2'!$GQ18)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A18=2013,'NGER input 2'!$A18=2014),0,'NGER input 2'!FA18*'NGER input 2'!FK18*'NGER input 2'!FU18*'NGER input 2'!$GQ18)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A18=2013,'NGER input 2'!$A18=2014),0,'NGER input 2'!FB18*'NGER input 2'!FL18*'NGER input 2'!FV18*'NGER input 2'!$GQ18)","v":0},{"$f":"C20*(1-EXP(-'NGER input 2'!FW18*(13-'NGER input 2'!$GR18-7)/12))","v":{"$error":"#N/A"}},{"$f":"D20*(1-EXP(-'NGER input 2'!FX18*(13-'NGER input 2'!$GR18-7)/12))","v":{"$error":"#N/A"}},{"$f":"E20*(1-EXP(-'NGER input 2'!FY18*(13-'NGER input 2'!$GR18-7)/12))","v":{"$error":"#N/A"}},{"$f":"F20*(1-EXP(-'NGER input 2'!FZ18*(13-'NGER input 2'!$GR18-7)/12))","v":{"$error":"#N/A"}},{"$f":"G20*(1-EXP(-'NGER input 2'!GA18*(13-'NGER input 2'!$GR18-7)/12))","v":{"$error":"#N/A"}},{"$f":"H20*(1-EXP(-'NGER input 2'!GB18*(13-'NGER input 2'!$GR18-7)/12))","v":{"$error":"#N/A"}},{"$f":"I20*(1-EXP(-'NGER input 2'!GC18*(13-'NGER input 2'!$GR18-7)/12))","v":{"$error":"#N/A"}},{"$f":"J20*(1-EXP(-'NGER input 2'!GD18*(13-'NGER input 2'!$GR18-7)/12))","v":{"$error":"#N/A"}},{"$f":"K20*(1-EXP(-'NGER input 2'!GE18*(13-'NGER input 2'!$GR18-7)/12))","v":{"$error":"#N/A"}},{"$f":"L20*(1-EXP(-'NGER input 2'!GF18*(13-'NGER input 2'!$GR18-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K19/'NGER results'!$H19)*M20),0,('NGER results'!$K19/'NGER results'!$H19)*M20)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K19/'NGER results'!$H19)*N20),0,('NGER results'!$K19/'NGER results'!$H19)*N20)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K19/'NGER results'!$H19)*O20),0,('NGER results'!$K19/'NGER results'!$H19)*O20)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K19/'NGER results'!$H19)*P20),0,('NGER results'!$K19/'NGER results'!$H19)*P20)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K19/'NGER results'!$H19)*Q20),0,('NGER results'!$K19/'NGER results'!$H19)*Q20)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K19/'NGER results'!$H19)*R20),0,('NGER results'!$K19/'NGER results'!$H19)*R20)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K19/'NGER results'!$H19)*S20),0,('NGER results'!$K19/'NGER results'!$H19)*S20)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K19/'NGER results'!$H19)*T20),0,('NGER results'!$K19/'NGER results'!$H19)*T20)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K19/'NGER results'!$H19)*U20),0,('NGER results'!$K19/'NGER results'!$H19)*U20)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K19/'NGER results'!$H19)*V20),0,('NGER results'!$K19/'NGER results'!$H19)*V20)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ20*(1-EXP(-'NGER input 2'!FW18))","v":0},{"$f":"AR20*(1-EXP(-'NGER input 2'!FX18))","v":0},{"$f":"AS20*(1-EXP(-'NGER input 2'!FY18))","v":0},{"$f":"AT20*(1-EXP(-'NGER input 2'!FZ18))","v":0},{"$f":"AU20*(1-EXP(-'NGER input 2'!GA18))","v":0},{"$f":"AV20*(1-EXP(-'NGER input 2'!GB18))","v":0},{"$f":"AW20*(1-EXP(-'NGER input 2'!GC18))","v":0},{"$f":"AX20*(1-EXP(-'NGER input 2'!GD18))","v":0},{"$f":"AY20*(1-EXP(-'NGER input 2'!GE18))","v":0},{"$f":"AZ20*(1-EXP(-'NGER input 2'!GF18))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K19/'NGER results'!$H19)*BA20),0,('NGER results'!$K19/'NGER results'!$H19)*BA20)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K19/'NGER results'!$H19)*BB20),0,('NGER results'!$K19/'NGER results'!$H19)*BB20)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K19/'NGER results'!$H19)*BC20),0,('NGER results'!$K19/'NGER results'!$H19)*BC20)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K19/'NGER results'!$H19)*BD20),0,('NGER results'!$K19/'NGER results'!$H19)*BD20)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K19/'NGER results'!$H19)*BE20),0,('NGER results'!$K19/'NGER results'!$H19)*BE20)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K19/'NGER results'!$H19)*BF20),0,('NGER results'!$K19/'NGER results'!$H19)*BF20)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K19/'NGER results'!$H19)*BG20),0,('NGER results'!$K19/'NGER results'!$H19)*BG20)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K19/'NGER results'!$H19)*BH20),0,('NGER results'!$K19/'NGER results'!$H19)*BH20)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K19/'NGER results'!$H19)*BI20),0,('NGER results'!$K19/'NGER results'!$H19)*BI20)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K19/'NGER results'!$H19)*BJ20),0,('NGER results'!$K19/'NGER results'!$H19)*BJ20)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A20>=2016,(BA20+M20)*'NGER input 2'!$GS18*1.336*25,(BA20+M20)*'NGER input 2'!$GS18*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A20>=2016,(BB20+N20)*'NGER input 2'!$GS18*1.336*25,(BB20+N20)*'NGER input 2'!$GS18*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A20>=2016,(BC20+O20)*'NGER input 2'!$GS18*1.336*25,(BC20+O20)*'NGER input 2'!$GS18*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A20>=2016,(BD20+P20)*'NGER input 2'!$GS18*1.336*25,(BD20+P20)*'NGER input 2'!$GS18*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A20>=2016,(BE20+Q20)*'NGER input 2'!$GS18*1.336*25,(BE20+Q20)*'NGER input 2'!$GS18*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A20>=2016,(BF20+R20)*'NGER input 2'!$GS18*1.336*25,(BF20+R20)*'NGER input 2'!$GS18*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A20>=2016,(BG20+S20)*'NGER input 2'!$GS18*1.336*25,(BG20+S20)*'NGER input 2'!$GS18*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A20>=2016,(BH20+T20)*'NGER input 2'!$GS18*1.336*25,(BH20+T20)*'NGER input 2'!$GS18*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A20>=2016,(BI20+U20)*'NGER input 2'!$GS18*1.336*25,(BI20+U20)*'NGER input 2'!$GS18*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A20>=2016,(BJ20+V20)*'NGER input 2'!$GS18*1.336*25,(BJ20+V20)*'NGER input 2'!$GS18*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A19","v":15},null,{"$f":"IF(OR('NGER input 2'!$A19=2013,'NGER input 2'!$A19=2014),0,'NGER input 2'!ES19*'NGER input 2'!FC19*'NGER input 2'!FM19*'NGER input 2'!$GQ19)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A19=2013,'NGER input 2'!$A19=2014),0,'NGER input 2'!ET19*'NGER input 2'!FD19*'NGER input 2'!FN19*'NGER input 2'!$GQ19)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A19=2013,'NGER input 2'!$A19=2014),0,'NGER input 2'!EU19*'NGER input 2'!FE19*'NGER input 2'!FO19*'NGER input 2'!$GQ19)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A19=2013,'NGER input 2'!$A19=2014),0,'NGER input 2'!EV19*'NGER input 2'!FF19*'NGER input 2'!FP19*'NGER input 2'!$GQ19)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A19=2013,'NGER input 2'!$A19=2014),0,'NGER input 2'!EW19*'NGER input 2'!FG19*'NGER input 2'!FQ19*'NGER input 2'!$GQ19)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A19=2013,'NGER input 2'!$A19=2014),0,'NGER input 2'!EX19*'NGER input 2'!FH19*'NGER input 2'!FR19*'NGER input 2'!$GQ19)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A19=2013,'NGER input 2'!$A19=2014),0,'NGER input 2'!EY19*'NGER input 2'!FI19*'NGER input 2'!FS19*'NGER input 2'!$GQ19)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A19=2013,'NGER input 2'!$A19=2014),0,'NGER input 2'!EZ19*'NGER input 2'!FJ19*'NGER input 2'!FT19*'NGER input 2'!$GQ19)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A19=2013,'NGER input 2'!$A19=2014),0,'NGER input 2'!FA19*'NGER input 2'!FK19*'NGER input 2'!FU19*'NGER input 2'!$GQ19)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A19=2013,'NGER input 2'!$A19=2014),0,'NGER input 2'!FB19*'NGER input 2'!FL19*'NGER input 2'!FV19*'NGER input 2'!$GQ19)","v":0},{"$f":"C21*(1-EXP(-'NGER input 2'!FW19*(13-'NGER input 2'!$GR19-7)/12))","v":{"$error":"#N/A"}},{"$f":"D21*(1-EXP(-'NGER input 2'!FX19*(13-'NGER input 2'!$GR19-7)/12))","v":{"$error":"#N/A"}},{"$f":"E21*(1-EXP(-'NGER input 2'!FY19*(13-'NGER input 2'!$GR19-7)/12))","v":{"$error":"#N/A"}},{"$f":"F21*(1-EXP(-'NGER input 2'!FZ19*(13-'NGER input 2'!$GR19-7)/12))","v":{"$error":"#N/A"}},{"$f":"G21*(1-EXP(-'NGER input 2'!GA19*(13-'NGER input 2'!$GR19-7)/12))","v":{"$error":"#N/A"}},{"$f":"H21*(1-EXP(-'NGER input 2'!GB19*(13-'NGER input 2'!$GR19-7)/12))","v":{"$error":"#N/A"}},{"$f":"I21*(1-EXP(-'NGER input 2'!GC19*(13-'NGER input 2'!$GR19-7)/12))","v":{"$error":"#N/A"}},{"$f":"J21*(1-EXP(-'NGER input 2'!GD19*(13-'NGER input 2'!$GR19-7)/12))","v":{"$error":"#N/A"}},{"$f":"K21*(1-EXP(-'NGER input 2'!GE19*(13-'NGER input 2'!$GR19-7)/12))","v":{"$error":"#N/A"}},{"$f":"L21*(1-EXP(-'NGER input 2'!GF19*(13-'NGER input 2'!$GR19-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K20/'NGER results'!$H20)*M21),0,('NGER results'!$K20/'NGER results'!$H20)*M21)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K20/'NGER results'!$H20)*N21),0,('NGER results'!$K20/'NGER results'!$H20)*N21)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K20/'NGER results'!$H20)*O21),0,('NGER results'!$K20/'NGER results'!$H20)*O21)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K20/'NGER results'!$H20)*P21),0,('NGER results'!$K20/'NGER results'!$H20)*P21)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K20/'NGER results'!$H20)*Q21),0,('NGER results'!$K20/'NGER results'!$H20)*Q21)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K20/'NGER results'!$H20)*R21),0,('NGER results'!$K20/'NGER results'!$H20)*R21)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K20/'NGER results'!$H20)*S21),0,('NGER results'!$K20/'NGER results'!$H20)*S21)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K20/'NGER results'!$H20)*T21),0,('NGER results'!$K20/'NGER results'!$H20)*T21)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K20/'NGER results'!$H20)*U21),0,('NGER results'!$K20/'NGER results'!$H20)*U21)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K20/'NGER results'!$H20)*V21),0,('NGER results'!$K20/'NGER results'!$H20)*V21)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ21*(1-EXP(-'NGER input 2'!FW19))","v":0},{"$f":"AR21*(1-EXP(-'NGER input 2'!FX19))","v":0},{"$f":"AS21*(1-EXP(-'NGER input 2'!FY19))","v":0},{"$f":"AT21*(1-EXP(-'NGER input 2'!FZ19))","v":0},{"$f":"AU21*(1-EXP(-'NGER input 2'!GA19))","v":0},{"$f":"AV21*(1-EXP(-'NGER input 2'!GB19))","v":0},{"$f":"AW21*(1-EXP(-'NGER input 2'!GC19))","v":0},{"$f":"AX21*(1-EXP(-'NGER input 2'!GD19))","v":0},{"$f":"AY21*(1-EXP(-'NGER input 2'!GE19))","v":0},{"$f":"AZ21*(1-EXP(-'NGER input 2'!GF19))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K20/'NGER results'!$H20)*BA21),0,('NGER results'!$K20/'NGER results'!$H20)*BA21)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K20/'NGER results'!$H20)*BB21),0,('NGER results'!$K20/'NGER results'!$H20)*BB21)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K20/'NGER results'!$H20)*BC21),0,('NGER results'!$K20/'NGER results'!$H20)*BC21)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K20/'NGER results'!$H20)*BD21),0,('NGER results'!$K20/'NGER results'!$H20)*BD21)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K20/'NGER results'!$H20)*BE21),0,('NGER results'!$K20/'NGER results'!$H20)*BE21)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K20/'NGER results'!$H20)*BF21),0,('NGER results'!$K20/'NGER results'!$H20)*BF21)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K20/'NGER results'!$H20)*BG21),0,('NGER results'!$K20/'NGER results'!$H20)*BG21)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K20/'NGER results'!$H20)*BH21),0,('NGER results'!$K20/'NGER results'!$H20)*BH21)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K20/'NGER results'!$H20)*BI21),0,('NGER results'!$K20/'NGER results'!$H20)*BI21)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K20/'NGER results'!$H20)*BJ21),0,('NGER results'!$K20/'NGER results'!$H20)*BJ21)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A21>=2016,(BA21+M21)*'NGER input 2'!$GS19*1.336*25,(BA21+M21)*'NGER input 2'!$GS19*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A21>=2016,(BB21+N21)*'NGER input 2'!$GS19*1.336*25,(BB21+N21)*'NGER input 2'!$GS19*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A21>=2016,(BC21+O21)*'NGER input 2'!$GS19*1.336*25,(BC21+O21)*'NGER input 2'!$GS19*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A21>=2016,(BD21+P21)*'NGER input 2'!$GS19*1.336*25,(BD21+P21)*'NGER input 2'!$GS19*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A21>=2016,(BE21+Q21)*'NGER input 2'!$GS19*1.336*25,(BE21+Q21)*'NGER input 2'!$GS19*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A21>=2016,(BF21+R21)*'NGER input 2'!$GS19*1.336*25,(BF21+R21)*'NGER input 2'!$GS19*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A21>=2016,(BG21+S21)*'NGER input 2'!$GS19*1.336*25,(BG21+S21)*'NGER input 2'!$GS19*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A21>=2016,(BH21+T21)*'NGER input 2'!$GS19*1.336*25,(BH21+T21)*'NGER input 2'!$GS19*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A21>=2016,(BI21+U21)*'NGER input 2'!$GS19*1.336*25,(BI21+U21)*'NGER input 2'!$GS19*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A21>=2016,(BJ21+V21)*'NGER input 2'!$GS19*1.336*25,(BJ21+V21)*'NGER input 2'!$GS19*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A20","v":16},null,{"$f":"IF(OR('NGER input 2'!$A20=2013,'NGER input 2'!$A20=2014),0,'NGER input 2'!ES20*'NGER input 2'!FC20*'NGER input 2'!FM20*'NGER input 2'!$GQ20)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A20=2013,'NGER input 2'!$A20=2014),0,'NGER input 2'!ET20*'NGER input 2'!FD20*'NGER input 2'!FN20*'NGER input 2'!$GQ20)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A20=2013,'NGER input 2'!$A20=2014),0,'NGER input 2'!EU20*'NGER input 2'!FE20*'NGER input 2'!FO20*'NGER input 2'!$GQ20)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A20=2013,'NGER input 2'!$A20=2014),0,'NGER input 2'!EV20*'NGER input 2'!FF20*'NGER input 2'!FP20*'NGER input 2'!$GQ20)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A20=2013,'NGER input 2'!$A20=2014),0,'NGER input 2'!EW20*'NGER input 2'!FG20*'NGER input 2'!FQ20*'NGER input 2'!$GQ20)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A20=2013,'NGER input 2'!$A20=2014),0,'NGER input 2'!EX20*'NGER input 2'!FH20*'NGER input 2'!FR20*'NGER input 2'!$GQ20)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A20=2013,'NGER input 2'!$A20=2014),0,'NGER input 2'!EY20*'NGER input 2'!FI20*'NGER input 2'!FS20*'NGER input 2'!$GQ20)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A20=2013,'NGER input 2'!$A20=2014),0,'NGER input 2'!EZ20*'NGER input 2'!FJ20*'NGER input 2'!FT20*'NGER input 2'!$GQ20)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A20=2013,'NGER input 2'!$A20=2014),0,'NGER input 2'!FA20*'NGER input 2'!FK20*'NGER input 2'!FU20*'NGER input 2'!$GQ20)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A20=2013,'NGER input 2'!$A20=2014),0,'NGER input 2'!FB20*'NGER input 2'!FL20*'NGER input 2'!FV20*'NGER input 2'!$GQ20)","v":0},{"$f":"C22*(1-EXP(-'NGER input 2'!FW20*(13-'NGER input 2'!$GR20-7)/12))","v":{"$error":"#N/A"}},{"$f":"D22*(1-EXP(-'NGER input 2'!FX20*(13-'NGER input 2'!$GR20-7)/12))","v":{"$error":"#N/A"}},{"$f":"E22*(1-EXP(-'NGER input 2'!FY20*(13-'NGER input 2'!$GR20-7)/12))","v":{"$error":"#N/A"}},{"$f":"F22*(1-EXP(-'NGER input 2'!FZ20*(13-'NGER input 2'!$GR20-7)/12))","v":{"$error":"#N/A"}},{"$f":"G22*(1-EXP(-'NGER input 2'!GA20*(13-'NGER input 2'!$GR20-7)/12))","v":{"$error":"#N/A"}},{"$f":"H22*(1-EXP(-'NGER input 2'!GB20*(13-'NGER input 2'!$GR20-7)/12))","v":{"$error":"#N/A"}},{"$f":"I22*(1-EXP(-'NGER input 2'!GC20*(13-'NGER input 2'!$GR20-7)/12))","v":{"$error":"#N/A"}},{"$f":"J22*(1-EXP(-'NGER input 2'!GD20*(13-'NGER input 2'!$GR20-7)/12))","v":{"$error":"#N/A"}},{"$f":"K22*(1-EXP(-'NGER input 2'!GE20*(13-'NGER input 2'!$GR20-7)/12))","v":{"$error":"#N/A"}},{"$f":"L22*(1-EXP(-'NGER input 2'!GF20*(13-'NGER input 2'!$GR20-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K21/'NGER results'!$H21)*M22),0,('NGER results'!$K21/'NGER results'!$H21)*M22)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K21/'NGER results'!$H21)*N22),0,('NGER results'!$K21/'NGER results'!$H21)*N22)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K21/'NGER results'!$H21)*O22),0,('NGER results'!$K21/'NGER results'!$H21)*O22)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K21/'NGER results'!$H21)*P22),0,('NGER results'!$K21/'NGER results'!$H21)*P22)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K21/'NGER results'!$H21)*Q22),0,('NGER results'!$K21/'NGER results'!$H21)*Q22)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K21/'NGER results'!$H21)*R22),0,('NGER results'!$K21/'NGER results'!$H21)*R22)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K21/'NGER results'!$H21)*S22),0,('NGER results'!$K21/'NGER results'!$H21)*S22)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K21/'NGER results'!$H21)*T22),0,('NGER results'!$K21/'NGER results'!$H21)*T22)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K21/'NGER results'!$H21)*U22),0,('NGER results'!$K21/'NGER results'!$H21)*U22)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K21/'NGER results'!$H21)*V22),0,('NGER results'!$K21/'NGER results'!$H21)*V22)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ22*(1-EXP(-'NGER input 2'!FW20))","v":0},{"$f":"AR22*(1-EXP(-'NGER input 2'!FX20))","v":0},{"$f":"AS22*(1-EXP(-'NGER input 2'!FY20))","v":0},{"$f":"AT22*(1-EXP(-'NGER input 2'!FZ20))","v":0},{"$f":"AU22*(1-EXP(-'NGER input 2'!GA20))","v":0},{"$f":"AV22*(1-EXP(-'NGER input 2'!GB20))","v":0},{"$f":"AW22*(1-EXP(-'NGER input 2'!GC20))","v":0},{"$f":"AX22*(1-EXP(-'NGER input 2'!GD20))","v":0},{"$f":"AY22*(1-EXP(-'NGER input 2'!GE20))","v":0},{"$f":"AZ22*(1-EXP(-'NGER input 2'!GF20))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K21/'NGER results'!$H21)*BA22),0,('NGER results'!$K21/'NGER results'!$H21)*BA22)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K21/'NGER results'!$H21)*BB22),0,('NGER results'!$K21/'NGER results'!$H21)*BB22)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K21/'NGER results'!$H21)*BC22),0,('NGER results'!$K21/'NGER results'!$H21)*BC22)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K21/'NGER results'!$H21)*BD22),0,('NGER results'!$K21/'NGER results'!$H21)*BD22)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K21/'NGER results'!$H21)*BE22),0,('NGER results'!$K21/'NGER results'!$H21)*BE22)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K21/'NGER results'!$H21)*BF22),0,('NGER results'!$K21/'NGER results'!$H21)*BF22)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K21/'NGER results'!$H21)*BG22),0,('NGER results'!$K21/'NGER results'!$H21)*BG22)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K21/'NGER results'!$H21)*BH22),0,('NGER results'!$K21/'NGER results'!$H21)*BH22)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K21/'NGER results'!$H21)*BI22),0,('NGER results'!$K21/'NGER results'!$H21)*BI22)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K21/'NGER results'!$H21)*BJ22),0,('NGER results'!$K21/'NGER results'!$H21)*BJ22)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A22>=2016,(BA22+M22)*'NGER input 2'!$GS20*1.336*25,(BA22+M22)*'NGER input 2'!$GS20*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A22>=2016,(BB22+N22)*'NGER input 2'!$GS20*1.336*25,(BB22+N22)*'NGER input 2'!$GS20*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A22>=2016,(BC22+O22)*'NGER input 2'!$GS20*1.336*25,(BC22+O22)*'NGER input 2'!$GS20*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A22>=2016,(BD22+P22)*'NGER input 2'!$GS20*1.336*25,(BD22+P22)*'NGER input 2'!$GS20*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A22>=2016,(BE22+Q22)*'NGER input 2'!$GS20*1.336*25,(BE22+Q22)*'NGER input 2'!$GS20*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A22>=2016,(BF22+R22)*'NGER input 2'!$GS20*1.336*25,(BF22+R22)*'NGER input 2'!$GS20*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A22>=2016,(BG22+S22)*'NGER input 2'!$GS20*1.336*25,(BG22+S22)*'NGER input 2'!$GS20*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A22>=2016,(BH22+T22)*'NGER input 2'!$GS20*1.336*25,(BH22+T22)*'NGER input 2'!$GS20*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A22>=2016,(BI22+U22)*'NGER input 2'!$GS20*1.336*25,(BI22+U22)*'NGER input 2'!$GS20*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A22>=2016,(BJ22+V22)*'NGER input 2'!$GS20*1.336*25,(BJ22+V22)*'NGER input 2'!$GS20*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A21","v":17},null,{"$f":"IF(OR('NGER input 2'!$A21=2013,'NGER input 2'!$A21=2014),0,'NGER input 2'!ES21*'NGER input 2'!FC21*'NGER input 2'!FM21*'NGER input 2'!$GQ21)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A21=2013,'NGER input 2'!$A21=2014),0,'NGER input 2'!ET21*'NGER input 2'!FD21*'NGER input 2'!FN21*'NGER input 2'!$GQ21)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A21=2013,'NGER input 2'!$A21=2014),0,'NGER input 2'!EU21*'NGER input 2'!FE21*'NGER input 2'!FO21*'NGER input 2'!$GQ21)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A21=2013,'NGER input 2'!$A21=2014),0,'NGER input 2'!EV21*'NGER input 2'!FF21*'NGER input 2'!FP21*'NGER input 2'!$GQ21)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A21=2013,'NGER input 2'!$A21=2014),0,'NGER input 2'!EW21*'NGER input 2'!FG21*'NGER input 2'!FQ21*'NGER input 2'!$GQ21)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A21=2013,'NGER input 2'!$A21=2014),0,'NGER input 2'!EX21*'NGER input 2'!FH21*'NGER input 2'!FR21*'NGER input 2'!$GQ21)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A21=2013,'NGER input 2'!$A21=2014),0,'NGER input 2'!EY21*'NGER input 2'!FI21*'NGER input 2'!FS21*'NGER input 2'!$GQ21)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A21=2013,'NGER input 2'!$A21=2014),0,'NGER input 2'!EZ21*'NGER input 2'!FJ21*'NGER input 2'!FT21*'NGER input 2'!$GQ21)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A21=2013,'NGER input 2'!$A21=2014),0,'NGER input 2'!FA21*'NGER input 2'!FK21*'NGER input 2'!FU21*'NGER input 2'!$GQ21)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A21=2013,'NGER input 2'!$A21=2014),0,'NGER input 2'!FB21*'NGER input 2'!FL21*'NGER input 2'!FV21*'NGER input 2'!$GQ21)","v":0},{"$f":"C23*(1-EXP(-'NGER input 2'!FW21*(13-'NGER input 2'!$GR21-7)/12))","v":{"$error":"#N/A"}},{"$f":"D23*(1-EXP(-'NGER input 2'!FX21*(13-'NGER input 2'!$GR21-7)/12))","v":{"$error":"#N/A"}},{"$f":"E23*(1-EXP(-'NGER input 2'!FY21*(13-'NGER input 2'!$GR21-7)/12))","v":{"$error":"#N/A"}},{"$f":"F23*(1-EXP(-'NGER input 2'!FZ21*(13-'NGER input 2'!$GR21-7)/12))","v":{"$error":"#N/A"}},{"$f":"G23*(1-EXP(-'NGER input 2'!GA21*(13-'NGER input 2'!$GR21-7)/12))","v":{"$error":"#N/A"}},{"$f":"H23*(1-EXP(-'NGER input 2'!GB21*(13-'NGER input 2'!$GR21-7)/12))","v":{"$error":"#N/A"}},{"$f":"I23*(1-EXP(-'NGER input 2'!GC21*(13-'NGER input 2'!$GR21-7)/12))","v":{"$error":"#N/A"}},{"$f":"J23*(1-EXP(-'NGER input 2'!GD21*(13-'NGER input 2'!$GR21-7)/12))","v":{"$error":"#N/A"}},{"$f":"K23*(1-EXP(-'NGER input 2'!GE21*(13-'NGER input 2'!$GR21-7)/12))","v":{"$error":"#N/A"}},{"$f":"L23*(1-EXP(-'NGER input 2'!GF21*(13-'NGER input 2'!$GR21-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K22/'NGER results'!$H22)*M23),0,('NGER results'!$K22/'NGER results'!$H22)*M23)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K22/'NGER results'!$H22)*N23),0,('NGER results'!$K22/'NGER results'!$H22)*N23)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K22/'NGER results'!$H22)*O23),0,('NGER results'!$K22/'NGER results'!$H22)*O23)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K22/'NGER results'!$H22)*P23),0,('NGER results'!$K22/'NGER results'!$H22)*P23)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K22/'NGER results'!$H22)*Q23),0,('NGER results'!$K22/'NGER results'!$H22)*Q23)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K22/'NGER results'!$H22)*R23),0,('NGER results'!$K22/'NGER results'!$H22)*R23)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K22/'NGER results'!$H22)*S23),0,('NGER results'!$K22/'NGER results'!$H22)*S23)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K22/'NGER results'!$H22)*T23),0,('NGER results'!$K22/'NGER results'!$H22)*T23)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K22/'NGER results'!$H22)*U23),0,('NGER results'!$K22/'NGER results'!$H22)*U23)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K22/'NGER results'!$H22)*V23),0,('NGER results'!$K22/'NGER results'!$H22)*V23)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ23*(1-EXP(-'NGER input 2'!FW21))","v":0},{"$f":"AR23*(1-EXP(-'NGER input 2'!FX21))","v":0},{"$f":"AS23*(1-EXP(-'NGER input 2'!FY21))","v":0},{"$f":"AT23*(1-EXP(-'NGER input 2'!FZ21))","v":0},{"$f":"AU23*(1-EXP(-'NGER input 2'!GA21))","v":0},{"$f":"AV23*(1-EXP(-'NGER input 2'!GB21))","v":0},{"$f":"AW23*(1-EXP(-'NGER input 2'!GC21))","v":0},{"$f":"AX23*(1-EXP(-'NGER input 2'!GD21))","v":0},{"$f":"AY23*(1-EXP(-'NGER input 2'!GE21))","v":0},{"$f":"AZ23*(1-EXP(-'NGER input 2'!GF21))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K22/'NGER results'!$H22)*BA23),0,('NGER results'!$K22/'NGER results'!$H22)*BA23)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K22/'NGER results'!$H22)*BB23),0,('NGER results'!$K22/'NGER results'!$H22)*BB23)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K22/'NGER results'!$H22)*BC23),0,('NGER results'!$K22/'NGER results'!$H22)*BC23)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K22/'NGER results'!$H22)*BD23),0,('NGER results'!$K22/'NGER results'!$H22)*BD23)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K22/'NGER results'!$H22)*BE23),0,('NGER results'!$K22/'NGER results'!$H22)*BE23)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K22/'NGER results'!$H22)*BF23),0,('NGER results'!$K22/'NGER results'!$H22)*BF23)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K22/'NGER results'!$H22)*BG23),0,('NGER results'!$K22/'NGER results'!$H22)*BG23)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K22/'NGER results'!$H22)*BH23),0,('NGER results'!$K22/'NGER results'!$H22)*BH23)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K22/'NGER results'!$H22)*BI23),0,('NGER results'!$K22/'NGER results'!$H22)*BI23)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K22/'NGER results'!$H22)*BJ23),0,('NGER results'!$K22/'NGER results'!$H22)*BJ23)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A23>=2016,(BA23+M23)*'NGER input 2'!$GS21*1.336*25,(BA23+M23)*'NGER input 2'!$GS21*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A23>=2016,(BB23+N23)*'NGER input 2'!$GS21*1.336*25,(BB23+N23)*'NGER input 2'!$GS21*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A23>=2016,(BC23+O23)*'NGER input 2'!$GS21*1.336*25,(BC23+O23)*'NGER input 2'!$GS21*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A23>=2016,(BD23+P23)*'NGER input 2'!$GS21*1.336*25,(BD23+P23)*'NGER input 2'!$GS21*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A23>=2016,(BE23+Q23)*'NGER input 2'!$GS21*1.336*25,(BE23+Q23)*'NGER input 2'!$GS21*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A23>=2016,(BF23+R23)*'NGER input 2'!$GS21*1.336*25,(BF23+R23)*'NGER input 2'!$GS21*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A23>=2016,(BG23+S23)*'NGER input 2'!$GS21*1.336*25,(BG23+S23)*'NGER input 2'!$GS21*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A23>=2016,(BH23+T23)*'NGER input 2'!$GS21*1.336*25,(BH23+T23)*'NGER input 2'!$GS21*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A23>=2016,(BI23+U23)*'NGER input 2'!$GS21*1.336*25,(BI23+U23)*'NGER input 2'!$GS21*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A23>=2016,(BJ23+V23)*'NGER input 2'!$GS21*1.336*25,(BJ23+V23)*'NGER input 2'!$GS21*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A22","v":18},null,{"$f":"IF(OR('NGER input 2'!$A22=2013,'NGER input 2'!$A22=2014),0,'NGER input 2'!ES22*'NGER input 2'!FC22*'NGER input 2'!FM22*'NGER input 2'!$GQ22)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A22=2013,'NGER input 2'!$A22=2014),0,'NGER input 2'!ET22*'NGER input 2'!FD22*'NGER input 2'!FN22*'NGER input 2'!$GQ22)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A22=2013,'NGER input 2'!$A22=2014),0,'NGER input 2'!EU22*'NGER input 2'!FE22*'NGER input 2'!FO22*'NGER input 2'!$GQ22)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A22=2013,'NGER input 2'!$A22=2014),0,'NGER input 2'!EV22*'NGER input 2'!FF22*'NGER input 2'!FP22*'NGER input 2'!$GQ22)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A22=2013,'NGER input 2'!$A22=2014),0,'NGER input 2'!EW22*'NGER input 2'!FG22*'NGER input 2'!FQ22*'NGER input 2'!$GQ22)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A22=2013,'NGER input 2'!$A22=2014),0,'NGER input 2'!EX22*'NGER input 2'!FH22*'NGER input 2'!FR22*'NGER input 2'!$GQ22)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A22=2013,'NGER input 2'!$A22=2014),0,'NGER input 2'!EY22*'NGER input 2'!FI22*'NGER input 2'!FS22*'NGER input 2'!$GQ22)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A22=2013,'NGER input 2'!$A22=2014),0,'NGER input 2'!EZ22*'NGER input 2'!FJ22*'NGER input 2'!FT22*'NGER input 2'!$GQ22)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A22=2013,'NGER input 2'!$A22=2014),0,'NGER input 2'!FA22*'NGER input 2'!FK22*'NGER input 2'!FU22*'NGER input 2'!$GQ22)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A22=2013,'NGER input 2'!$A22=2014),0,'NGER input 2'!FB22*'NGER input 2'!FL22*'NGER input 2'!FV22*'NGER input 2'!$GQ22)","v":0},{"$f":"C24*(1-EXP(-'NGER input 2'!FW22*(13-'NGER input 2'!$GR22-7)/12))","v":{"$error":"#N/A"}},{"$f":"D24*(1-EXP(-'NGER input 2'!FX22*(13-'NGER input 2'!$GR22-7)/12))","v":{"$error":"#N/A"}},{"$f":"E24*(1-EXP(-'NGER input 2'!FY22*(13-'NGER input 2'!$GR22-7)/12))","v":{"$error":"#N/A"}},{"$f":"F24*(1-EXP(-'NGER input 2'!FZ22*(13-'NGER input 2'!$GR22-7)/12))","v":{"$error":"#N/A"}},{"$f":"G24*(1-EXP(-'NGER input 2'!GA22*(13-'NGER input 2'!$GR22-7)/12))","v":{"$error":"#N/A"}},{"$f":"H24*(1-EXP(-'NGER input 2'!GB22*(13-'NGER input 2'!$GR22-7)/12))","v":{"$error":"#N/A"}},{"$f":"I24*(1-EXP(-'NGER input 2'!GC22*(13-'NGER input 2'!$GR22-7)/12))","v":{"$error":"#N/A"}},{"$f":"J24*(1-EXP(-'NGER input 2'!GD22*(13-'NGER input 2'!$GR22-7)/12))","v":{"$error":"#N/A"}},{"$f":"K24*(1-EXP(-'NGER input 2'!GE22*(13-'NGER input 2'!$GR22-7)/12))","v":{"$error":"#N/A"}},{"$f":"L24*(1-EXP(-'NGER input 2'!GF22*(13-'NGER input 2'!$GR22-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K23/'NGER results'!$H23)*M24),0,('NGER results'!$K23/'NGER results'!$H23)*M24)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K23/'NGER results'!$H23)*N24),0,('NGER results'!$K23/'NGER results'!$H23)*N24)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K23/'NGER results'!$H23)*O24),0,('NGER results'!$K23/'NGER results'!$H23)*O24)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K23/'NGER results'!$H23)*P24),0,('NGER results'!$K23/'NGER results'!$H23)*P24)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K23/'NGER results'!$H23)*Q24),0,('NGER results'!$K23/'NGER results'!$H23)*Q24)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K23/'NGER results'!$H23)*R24),0,('NGER results'!$K23/'NGER results'!$H23)*R24)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K23/'NGER results'!$H23)*S24),0,('NGER results'!$K23/'NGER results'!$H23)*S24)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K23/'NGER results'!$H23)*T24),0,('NGER results'!$K23/'NGER results'!$H23)*T24)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K23/'NGER results'!$H23)*U24),0,('NGER results'!$K23/'NGER results'!$H23)*U24)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K23/'NGER results'!$H23)*V24),0,('NGER results'!$K23/'NGER results'!$H23)*V24)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ24*(1-EXP(-'NGER input 2'!FW22))","v":0},{"$f":"AR24*(1-EXP(-'NGER input 2'!FX22))","v":0},{"$f":"AS24*(1-EXP(-'NGER input 2'!FY22))","v":0},{"$f":"AT24*(1-EXP(-'NGER input 2'!FZ22))","v":0},{"$f":"AU24*(1-EXP(-'NGER input 2'!GA22))","v":0},{"$f":"AV24*(1-EXP(-'NGER input 2'!GB22))","v":0},{"$f":"AW24*(1-EXP(-'NGER input 2'!GC22))","v":0},{"$f":"AX24*(1-EXP(-'NGER input 2'!GD22))","v":0},{"$f":"AY24*(1-EXP(-'NGER input 2'!GE22))","v":0},{"$f":"AZ24*(1-EXP(-'NGER input 2'!GF22))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K23/'NGER results'!$H23)*BA24),0,('NGER results'!$K23/'NGER results'!$H23)*BA24)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K23/'NGER results'!$H23)*BB24),0,('NGER results'!$K23/'NGER results'!$H23)*BB24)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K23/'NGER results'!$H23)*BC24),0,('NGER results'!$K23/'NGER results'!$H23)*BC24)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K23/'NGER results'!$H23)*BD24),0,('NGER results'!$K23/'NGER results'!$H23)*BD24)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K23/'NGER results'!$H23)*BE24),0,('NGER results'!$K23/'NGER results'!$H23)*BE24)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K23/'NGER results'!$H23)*BF24),0,('NGER results'!$K23/'NGER results'!$H23)*BF24)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K23/'NGER results'!$H23)*BG24),0,('NGER results'!$K23/'NGER results'!$H23)*BG24)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K23/'NGER results'!$H23)*BH24),0,('NGER results'!$K23/'NGER results'!$H23)*BH24)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K23/'NGER results'!$H23)*BI24),0,('NGER results'!$K23/'NGER results'!$H23)*BI24)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K23/'NGER results'!$H23)*BJ24),0,('NGER results'!$K23/'NGER results'!$H23)*BJ24)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A24>=2016,(BA24+M24)*'NGER input 2'!$GS22*1.336*25,(BA24+M24)*'NGER input 2'!$GS22*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A24>=2016,(BB24+N24)*'NGER input 2'!$GS22*1.336*25,(BB24+N24)*'NGER input 2'!$GS22*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A24>=2016,(BC24+O24)*'NGER input 2'!$GS22*1.336*25,(BC24+O24)*'NGER input 2'!$GS22*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A24>=2016,(BD24+P24)*'NGER input 2'!$GS22*1.336*25,(BD24+P24)*'NGER input 2'!$GS22*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A24>=2016,(BE24+Q24)*'NGER input 2'!$GS22*1.336*25,(BE24+Q24)*'NGER input 2'!$GS22*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A24>=2016,(BF24+R24)*'NGER input 2'!$GS22*1.336*25,(BF24+R24)*'NGER input 2'!$GS22*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A24>=2016,(BG24+S24)*'NGER input 2'!$GS22*1.336*25,(BG24+S24)*'NGER input 2'!$GS22*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A24>=2016,(BH24+T24)*'NGER input 2'!$GS22*1.336*25,(BH24+T24)*'NGER input 2'!$GS22*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A24>=2016,(BI24+U24)*'NGER input 2'!$GS22*1.336*25,(BI24+U24)*'NGER input 2'!$GS22*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A24>=2016,(BJ24+V24)*'NGER input 2'!$GS22*1.336*25,(BJ24+V24)*'NGER input 2'!$GS22*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A23","v":19},null,{"$f":"IF(OR('NGER input 2'!$A23=2013,'NGER input 2'!$A23=2014),0,'NGER input 2'!ES23*'NGER input 2'!FC23*'NGER input 2'!FM23*'NGER input 2'!$GQ23)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A23=2013,'NGER input 2'!$A23=2014),0,'NGER input 2'!ET23*'NGER input 2'!FD23*'NGER input 2'!FN23*'NGER input 2'!$GQ23)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A23=2013,'NGER input 2'!$A23=2014),0,'NGER input 2'!EU23*'NGER input 2'!FE23*'NGER input 2'!FO23*'NGER input 2'!$GQ23)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A23=2013,'NGER input 2'!$A23=2014),0,'NGER input 2'!EV23*'NGER input 2'!FF23*'NGER input 2'!FP23*'NGER input 2'!$GQ23)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A23=2013,'NGER input 2'!$A23=2014),0,'NGER input 2'!EW23*'NGER input 2'!FG23*'NGER input 2'!FQ23*'NGER input 2'!$GQ23)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A23=2013,'NGER input 2'!$A23=2014),0,'NGER input 2'!EX23*'NGER input 2'!FH23*'NGER input 2'!FR23*'NGER input 2'!$GQ23)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A23=2013,'NGER input 2'!$A23=2014),0,'NGER input 2'!EY23*'NGER input 2'!FI23*'NGER input 2'!FS23*'NGER input 2'!$GQ23)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A23=2013,'NGER input 2'!$A23=2014),0,'NGER input 2'!EZ23*'NGER input 2'!FJ23*'NGER input 2'!FT23*'NGER input 2'!$GQ23)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A23=2013,'NGER input 2'!$A23=2014),0,'NGER input 2'!FA23*'NGER input 2'!FK23*'NGER input 2'!FU23*'NGER input 2'!$GQ23)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A23=2013,'NGER input 2'!$A23=2014),0,'NGER input 2'!FB23*'NGER input 2'!FL23*'NGER input 2'!FV23*'NGER input 2'!$GQ23)","v":0},{"$f":"C25*(1-EXP(-'NGER input 2'!FW23*(13-'NGER input 2'!$GR23-7)/12))","v":{"$error":"#N/A"}},{"$f":"D25*(1-EXP(-'NGER input 2'!FX23*(13-'NGER input 2'!$GR23-7)/12))","v":{"$error":"#N/A"}},{"$f":"E25*(1-EXP(-'NGER input 2'!FY23*(13-'NGER input 2'!$GR23-7)/12))","v":{"$error":"#N/A"}},{"$f":"F25*(1-EXP(-'NGER input 2'!FZ23*(13-'NGER input 2'!$GR23-7)/12))","v":{"$error":"#N/A"}},{"$f":"G25*(1-EXP(-'NGER input 2'!GA23*(13-'NGER input 2'!$GR23-7)/12))","v":{"$error":"#N/A"}},{"$f":"H25*(1-EXP(-'NGER input 2'!GB23*(13-'NGER input 2'!$GR23-7)/12))","v":{"$error":"#N/A"}},{"$f":"I25*(1-EXP(-'NGER input 2'!GC23*(13-'NGER input 2'!$GR23-7)/12))","v":{"$error":"#N/A"}},{"$f":"J25*(1-EXP(-'NGER input 2'!GD23*(13-'NGER input 2'!$GR23-7)/12))","v":{"$error":"#N/A"}},{"$f":"K25*(1-EXP(-'NGER input 2'!GE23*(13-'NGER input 2'!$GR23-7)/12))","v":{"$error":"#N/A"}},{"$f":"L25*(1-EXP(-'NGER input 2'!GF23*(13-'NGER input 2'!$GR23-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K24/'NGER results'!$H24)*M25),0,('NGER results'!$K24/'NGER results'!$H24)*M25)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K24/'NGER results'!$H24)*N25),0,('NGER results'!$K24/'NGER results'!$H24)*N25)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K24/'NGER results'!$H24)*O25),0,('NGER results'!$K24/'NGER results'!$H24)*O25)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K24/'NGER results'!$H24)*P25),0,('NGER results'!$K24/'NGER results'!$H24)*P25)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K24/'NGER results'!$H24)*Q25),0,('NGER results'!$K24/'NGER results'!$H24)*Q25)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K24/'NGER results'!$H24)*R25),0,('NGER results'!$K24/'NGER results'!$H24)*R25)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K24/'NGER results'!$H24)*S25),0,('NGER results'!$K24/'NGER results'!$H24)*S25)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K24/'NGER results'!$H24)*T25),0,('NGER results'!$K24/'NGER results'!$H24)*T25)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K24/'NGER results'!$H24)*U25),0,('NGER results'!$K24/'NGER results'!$H24)*U25)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K24/'NGER results'!$H24)*V25),0,('NGER results'!$K24/'NGER results'!$H24)*V25)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ25*(1-EXP(-'NGER input 2'!FW23))","v":0},{"$f":"AR25*(1-EXP(-'NGER input 2'!FX23))","v":0},{"$f":"AS25*(1-EXP(-'NGER input 2'!FY23))","v":0},{"$f":"AT25*(1-EXP(-'NGER input 2'!FZ23))","v":0},{"$f":"AU25*(1-EXP(-'NGER input 2'!GA23))","v":0},{"$f":"AV25*(1-EXP(-'NGER input 2'!GB23))","v":0},{"$f":"AW25*(1-EXP(-'NGER input 2'!GC23))","v":0},{"$f":"AX25*(1-EXP(-'NGER input 2'!GD23))","v":0},{"$f":"AY25*(1-EXP(-'NGER input 2'!GE23))","v":0},{"$f":"AZ25*(1-EXP(-'NGER input 2'!GF23))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K24/'NGER results'!$H24)*BA25),0,('NGER results'!$K24/'NGER results'!$H24)*BA25)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K24/'NGER results'!$H24)*BB25),0,('NGER results'!$K24/'NGER results'!$H24)*BB25)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K24/'NGER results'!$H24)*BC25),0,('NGER results'!$K24/'NGER results'!$H24)*BC25)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K24/'NGER results'!$H24)*BD25),0,('NGER results'!$K24/'NGER results'!$H24)*BD25)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K24/'NGER results'!$H24)*BE25),0,('NGER results'!$K24/'NGER results'!$H24)*BE25)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K24/'NGER results'!$H24)*BF25),0,('NGER results'!$K24/'NGER results'!$H24)*BF25)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K24/'NGER results'!$H24)*BG25),0,('NGER results'!$K24/'NGER results'!$H24)*BG25)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K24/'NGER results'!$H24)*BH25),0,('NGER results'!$K24/'NGER results'!$H24)*BH25)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K24/'NGER results'!$H24)*BI25),0,('NGER results'!$K24/'NGER results'!$H24)*BI25)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K24/'NGER results'!$H24)*BJ25),0,('NGER results'!$K24/'NGER results'!$H24)*BJ25)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A25>=2016,(BA25+M25)*'NGER input 2'!$GS23*1.336*25,(BA25+M25)*'NGER input 2'!$GS23*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A25>=2016,(BB25+N25)*'NGER input 2'!$GS23*1.336*25,(BB25+N25)*'NGER input 2'!$GS23*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A25>=2016,(BC25+O25)*'NGER input 2'!$GS23*1.336*25,(BC25+O25)*'NGER input 2'!$GS23*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A25>=2016,(BD25+P25)*'NGER input 2'!$GS23*1.336*25,(BD25+P25)*'NGER input 2'!$GS23*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A25>=2016,(BE25+Q25)*'NGER input 2'!$GS23*1.336*25,(BE25+Q25)*'NGER input 2'!$GS23*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A25>=2016,(BF25+R25)*'NGER input 2'!$GS23*1.336*25,(BF25+R25)*'NGER input 2'!$GS23*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A25>=2016,(BG25+S25)*'NGER input 2'!$GS23*1.336*25,(BG25+S25)*'NGER input 2'!$GS23*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A25>=2016,(BH25+T25)*'NGER input 2'!$GS23*1.336*25,(BH25+T25)*'NGER input 2'!$GS23*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A25>=2016,(BI25+U25)*'NGER input 2'!$GS23*1.336*25,(BI25+U25)*'NGER input 2'!$GS23*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A25>=2016,(BJ25+V25)*'NGER input 2'!$GS23*1.336*25,(BJ25+V25)*'NGER input 2'!$GS23*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A24","v":20},null,{"$f":"IF(OR('NGER input 2'!$A24=2013,'NGER input 2'!$A24=2014),0,'NGER input 2'!ES24*'NGER input 2'!FC24*'NGER input 2'!FM24*'NGER input 2'!$GQ24)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A24=2013,'NGER input 2'!$A24=2014),0,'NGER input 2'!ET24*'NGER input 2'!FD24*'NGER input 2'!FN24*'NGER input 2'!$GQ24)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A24=2013,'NGER input 2'!$A24=2014),0,'NGER input 2'!EU24*'NGER input 2'!FE24*'NGER input 2'!FO24*'NGER input 2'!$GQ24)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A24=2013,'NGER input 2'!$A24=2014),0,'NGER input 2'!EV24*'NGER input 2'!FF24*'NGER input 2'!FP24*'NGER input 2'!$GQ24)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A24=2013,'NGER input 2'!$A24=2014),0,'NGER input 2'!EW24*'NGER input 2'!FG24*'NGER input 2'!FQ24*'NGER input 2'!$GQ24)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A24=2013,'NGER input 2'!$A24=2014),0,'NGER input 2'!EX24*'NGER input 2'!FH24*'NGER input 2'!FR24*'NGER input 2'!$GQ24)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A24=2013,'NGER input 2'!$A24=2014),0,'NGER input 2'!EY24*'NGER input 2'!FI24*'NGER input 2'!FS24*'NGER input 2'!$GQ24)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A24=2013,'NGER input 2'!$A24=2014),0,'NGER input 2'!EZ24*'NGER input 2'!FJ24*'NGER input 2'!FT24*'NGER input 2'!$GQ24)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A24=2013,'NGER input 2'!$A24=2014),0,'NGER input 2'!FA24*'NGER input 2'!FK24*'NGER input 2'!FU24*'NGER input 2'!$GQ24)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A24=2013,'NGER input 2'!$A24=2014),0,'NGER input 2'!FB24*'NGER input 2'!FL24*'NGER input 2'!FV24*'NGER input 2'!$GQ24)","v":0},{"$f":"C26*(1-EXP(-'NGER input 2'!FW24*(13-'NGER input 2'!$GR24-7)/12))","v":{"$error":"#N/A"}},{"$f":"D26*(1-EXP(-'NGER input 2'!FX24*(13-'NGER input 2'!$GR24-7)/12))","v":{"$error":"#N/A"}},{"$f":"E26*(1-EXP(-'NGER input 2'!FY24*(13-'NGER input 2'!$GR24-7)/12))","v":{"$error":"#N/A"}},{"$f":"F26*(1-EXP(-'NGER input 2'!FZ24*(13-'NGER input 2'!$GR24-7)/12))","v":{"$error":"#N/A"}},{"$f":"G26*(1-EXP(-'NGER input 2'!GA24*(13-'NGER input 2'!$GR24-7)/12))","v":{"$error":"#N/A"}},{"$f":"H26*(1-EXP(-'NGER input 2'!GB24*(13-'NGER input 2'!$GR24-7)/12))","v":{"$error":"#N/A"}},{"$f":"I26*(1-EXP(-'NGER input 2'!GC24*(13-'NGER input 2'!$GR24-7)/12))","v":{"$error":"#N/A"}},{"$f":"J26*(1-EXP(-'NGER input 2'!GD24*(13-'NGER input 2'!$GR24-7)/12))","v":{"$error":"#N/A"}},{"$f":"K26*(1-EXP(-'NGER input 2'!GE24*(13-'NGER input 2'!$GR24-7)/12))","v":{"$error":"#N/A"}},{"$f":"L26*(1-EXP(-'NGER input 2'!GF24*(13-'NGER input 2'!$GR24-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K25/'NGER results'!$H25)*M26),0,('NGER results'!$K25/'NGER results'!$H25)*M26)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K25/'NGER results'!$H25)*N26),0,('NGER results'!$K25/'NGER results'!$H25)*N26)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K25/'NGER results'!$H25)*O26),0,('NGER results'!$K25/'NGER results'!$H25)*O26)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K25/'NGER results'!$H25)*P26),0,('NGER results'!$K25/'NGER results'!$H25)*P26)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K25/'NGER results'!$H25)*Q26),0,('NGER results'!$K25/'NGER results'!$H25)*Q26)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K25/'NGER results'!$H25)*R26),0,('NGER results'!$K25/'NGER results'!$H25)*R26)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K25/'NGER results'!$H25)*S26),0,('NGER results'!$K25/'NGER results'!$H25)*S26)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K25/'NGER results'!$H25)*T26),0,('NGER results'!$K25/'NGER results'!$H25)*T26)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K25/'NGER results'!$H25)*U26),0,('NGER results'!$K25/'NGER results'!$H25)*U26)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K25/'NGER results'!$H25)*V26),0,('NGER results'!$K25/'NGER results'!$H25)*V26)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ26*(1-EXP(-'NGER input 2'!FW24))","v":0},{"$f":"AR26*(1-EXP(-'NGER input 2'!FX24))","v":0},{"$f":"AS26*(1-EXP(-'NGER input 2'!FY24))","v":0},{"$f":"AT26*(1-EXP(-'NGER input 2'!FZ24))","v":0},{"$f":"AU26*(1-EXP(-'NGER input 2'!GA24))","v":0},{"$f":"AV26*(1-EXP(-'NGER input 2'!GB24))","v":0},{"$f":"AW26*(1-EXP(-'NGER input 2'!GC24))","v":0},{"$f":"AX26*(1-EXP(-'NGER input 2'!GD24))","v":0},{"$f":"AY26*(1-EXP(-'NGER input 2'!GE24))","v":0},{"$f":"AZ26*(1-EXP(-'NGER input 2'!GF24))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K25/'NGER results'!$H25)*BA26),0,('NGER results'!$K25/'NGER results'!$H25)*BA26)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K25/'NGER results'!$H25)*BB26),0,('NGER results'!$K25/'NGER results'!$H25)*BB26)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K25/'NGER results'!$H25)*BC26),0,('NGER results'!$K25/'NGER results'!$H25)*BC26)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K25/'NGER results'!$H25)*BD26),0,('NGER results'!$K25/'NGER results'!$H25)*BD26)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K25/'NGER results'!$H25)*BE26),0,('NGER results'!$K25/'NGER results'!$H25)*BE26)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K25/'NGER results'!$H25)*BF26),0,('NGER results'!$K25/'NGER results'!$H25)*BF26)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K25/'NGER results'!$H25)*BG26),0,('NGER results'!$K25/'NGER results'!$H25)*BG26)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K25/'NGER results'!$H25)*BH26),0,('NGER results'!$K25/'NGER results'!$H25)*BH26)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K25/'NGER results'!$H25)*BI26),0,('NGER results'!$K25/'NGER results'!$H25)*BI26)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K25/'NGER results'!$H25)*BJ26),0,('NGER results'!$K25/'NGER results'!$H25)*BJ26)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A26>=2016,(BA26+M26)*'NGER input 2'!$GS24*1.336*25,(BA26+M26)*'NGER input 2'!$GS24*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A26>=2016,(BB26+N26)*'NGER input 2'!$GS24*1.336*25,(BB26+N26)*'NGER input 2'!$GS24*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A26>=2016,(BC26+O26)*'NGER input 2'!$GS24*1.336*25,(BC26+O26)*'NGER input 2'!$GS24*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A26>=2016,(BD26+P26)*'NGER input 2'!$GS24*1.336*25,(BD26+P26)*'NGER input 2'!$GS24*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A26>=2016,(BE26+Q26)*'NGER input 2'!$GS24*1.336*25,(BE26+Q26)*'NGER input 2'!$GS24*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A26>=2016,(BF26+R26)*'NGER input 2'!$GS24*1.336*25,(BF26+R26)*'NGER input 2'!$GS24*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A26>=2016,(BG26+S26)*'NGER input 2'!$GS24*1.336*25,(BG26+S26)*'NGER input 2'!$GS24*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A26>=2016,(BH26+T26)*'NGER input 2'!$GS24*1.336*25,(BH26+T26)*'NGER input 2'!$GS24*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A26>=2016,(BI26+U26)*'NGER input 2'!$GS24*1.336*25,(BI26+U26)*'NGER input 2'!$GS24*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A26>=2016,(BJ26+V26)*'NGER input 2'!$GS24*1.336*25,(BJ26+V26)*'NGER input 2'!$GS24*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A25","v":21},null,{"$f":"IF(OR('NGER input 2'!$A25=2013,'NGER input 2'!$A25=2014),0,'NGER input 2'!ES25*'NGER input 2'!FC25*'NGER input 2'!FM25*'NGER input 2'!$GQ25)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A25=2013,'NGER input 2'!$A25=2014),0,'NGER input 2'!ET25*'NGER input 2'!FD25*'NGER input 2'!FN25*'NGER input 2'!$GQ25)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A25=2013,'NGER input 2'!$A25=2014),0,'NGER input 2'!EU25*'NGER input 2'!FE25*'NGER input 2'!FO25*'NGER input 2'!$GQ25)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A25=2013,'NGER input 2'!$A25=2014),0,'NGER input 2'!EV25*'NGER input 2'!FF25*'NGER input 2'!FP25*'NGER input 2'!$GQ25)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A25=2013,'NGER input 2'!$A25=2014),0,'NGER input 2'!EW25*'NGER input 2'!FG25*'NGER input 2'!FQ25*'NGER input 2'!$GQ25)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A25=2013,'NGER input 2'!$A25=2014),0,'NGER input 2'!EX25*'NGER input 2'!FH25*'NGER input 2'!FR25*'NGER input 2'!$GQ25)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A25=2013,'NGER input 2'!$A25=2014),0,'NGER input 2'!EY25*'NGER input 2'!FI25*'NGER input 2'!FS25*'NGER input 2'!$GQ25)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A25=2013,'NGER input 2'!$A25=2014),0,'NGER input 2'!EZ25*'NGER input 2'!FJ25*'NGER input 2'!FT25*'NGER input 2'!$GQ25)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A25=2013,'NGER input 2'!$A25=2014),0,'NGER input 2'!FA25*'NGER input 2'!FK25*'NGER input 2'!FU25*'NGER input 2'!$GQ25)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A25=2013,'NGER input 2'!$A25=2014),0,'NGER input 2'!FB25*'NGER input 2'!FL25*'NGER input 2'!FV25*'NGER input 2'!$GQ25)","v":0},{"$f":"C27*(1-EXP(-'NGER input 2'!FW25*(13-'NGER input 2'!$GR25-7)/12))","v":{"$error":"#N/A"}},{"$f":"D27*(1-EXP(-'NGER input 2'!FX25*(13-'NGER input 2'!$GR25-7)/12))","v":{"$error":"#N/A"}},{"$f":"E27*(1-EXP(-'NGER input 2'!FY25*(13-'NGER input 2'!$GR25-7)/12))","v":{"$error":"#N/A"}},{"$f":"F27*(1-EXP(-'NGER input 2'!FZ25*(13-'NGER input 2'!$GR25-7)/12))","v":{"$error":"#N/A"}},{"$f":"G27*(1-EXP(-'NGER input 2'!GA25*(13-'NGER input 2'!$GR25-7)/12))","v":{"$error":"#N/A"}},{"$f":"H27*(1-EXP(-'NGER input 2'!GB25*(13-'NGER input 2'!$GR25-7)/12))","v":{"$error":"#N/A"}},{"$f":"I27*(1-EXP(-'NGER input 2'!GC25*(13-'NGER input 2'!$GR25-7)/12))","v":{"$error":"#N/A"}},{"$f":"J27*(1-EXP(-'NGER input 2'!GD25*(13-'NGER input 2'!$GR25-7)/12))","v":{"$error":"#N/A"}},{"$f":"K27*(1-EXP(-'NGER input 2'!GE25*(13-'NGER input 2'!$GR25-7)/12))","v":{"$error":"#N/A"}},{"$f":"L27*(1-EXP(-'NGER input 2'!GF25*(13-'NGER input 2'!$GR25-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K26/'NGER results'!$H26)*M27),0,('NGER results'!$K26/'NGER results'!$H26)*M27)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K26/'NGER results'!$H26)*N27),0,('NGER results'!$K26/'NGER results'!$H26)*N27)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K26/'NGER results'!$H26)*O27),0,('NGER results'!$K26/'NGER results'!$H26)*O27)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K26/'NGER results'!$H26)*P27),0,('NGER results'!$K26/'NGER results'!$H26)*P27)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K26/'NGER results'!$H26)*Q27),0,('NGER results'!$K26/'NGER results'!$H26)*Q27)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K26/'NGER results'!$H26)*R27),0,('NGER results'!$K26/'NGER results'!$H26)*R27)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K26/'NGER results'!$H26)*S27),0,('NGER results'!$K26/'NGER results'!$H26)*S27)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K26/'NGER results'!$H26)*T27),0,('NGER results'!$K26/'NGER results'!$H26)*T27)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K26/'NGER results'!$H26)*U27),0,('NGER results'!$K26/'NGER results'!$H26)*U27)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K26/'NGER results'!$H26)*V27),0,('NGER results'!$K26/'NGER results'!$H26)*V27)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ27*(1-EXP(-'NGER input 2'!FW25))","v":0},{"$f":"AR27*(1-EXP(-'NGER input 2'!FX25))","v":0},{"$f":"AS27*(1-EXP(-'NGER input 2'!FY25))","v":0},{"$f":"AT27*(1-EXP(-'NGER input 2'!FZ25))","v":0},{"$f":"AU27*(1-EXP(-'NGER input 2'!GA25))","v":0},{"$f":"AV27*(1-EXP(-'NGER input 2'!GB25))","v":0},{"$f":"AW27*(1-EXP(-'NGER input 2'!GC25))","v":0},{"$f":"AX27*(1-EXP(-'NGER input 2'!GD25))","v":0},{"$f":"AY27*(1-EXP(-'NGER input 2'!GE25))","v":0},{"$f":"AZ27*(1-EXP(-'NGER input 2'!GF25))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K26/'NGER results'!$H26)*BA27),0,('NGER results'!$K26/'NGER results'!$H26)*BA27)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K26/'NGER results'!$H26)*BB27),0,('NGER results'!$K26/'NGER results'!$H26)*BB27)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K26/'NGER results'!$H26)*BC27),0,('NGER results'!$K26/'NGER results'!$H26)*BC27)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K26/'NGER results'!$H26)*BD27),0,('NGER results'!$K26/'NGER results'!$H26)*BD27)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K26/'NGER results'!$H26)*BE27),0,('NGER results'!$K26/'NGER results'!$H26)*BE27)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K26/'NGER results'!$H26)*BF27),0,('NGER results'!$K26/'NGER results'!$H26)*BF27)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K26/'NGER results'!$H26)*BG27),0,('NGER results'!$K26/'NGER results'!$H26)*BG27)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K26/'NGER results'!$H26)*BH27),0,('NGER results'!$K26/'NGER results'!$H26)*BH27)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K26/'NGER results'!$H26)*BI27),0,('NGER results'!$K26/'NGER results'!$H26)*BI27)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K26/'NGER results'!$H26)*BJ27),0,('NGER results'!$K26/'NGER results'!$H26)*BJ27)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A27>=2016,(BA27+M27)*'NGER input 2'!$GS25*1.336*25,(BA27+M27)*'NGER input 2'!$GS25*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A27>=2016,(BB27+N27)*'NGER input 2'!$GS25*1.336*25,(BB27+N27)*'NGER input 2'!$GS25*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A27>=2016,(BC27+O27)*'NGER input 2'!$GS25*1.336*25,(BC27+O27)*'NGER input 2'!$GS25*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A27>=2016,(BD27+P27)*'NGER input 2'!$GS25*1.336*25,(BD27+P27)*'NGER input 2'!$GS25*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A27>=2016,(BE27+Q27)*'NGER input 2'!$GS25*1.336*25,(BE27+Q27)*'NGER input 2'!$GS25*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A27>=2016,(BF27+R27)*'NGER input 2'!$GS25*1.336*25,(BF27+R27)*'NGER input 2'!$GS25*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A27>=2016,(BG27+S27)*'NGER input 2'!$GS25*1.336*25,(BG27+S27)*'NGER input 2'!$GS25*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A27>=2016,(BH27+T27)*'NGER input 2'!$GS25*1.336*25,(BH27+T27)*'NGER input 2'!$GS25*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A27>=2016,(BI27+U27)*'NGER input 2'!$GS25*1.336*25,(BI27+U27)*'NGER input 2'!$GS25*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A27>=2016,(BJ27+V27)*'NGER input 2'!$GS25*1.336*25,(BJ27+V27)*'NGER input 2'!$GS25*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A26","v":22},null,{"$f":"IF(OR('NGER input 2'!$A26=2013,'NGER input 2'!$A26=2014),0,'NGER input 2'!ES26*'NGER input 2'!FC26*'NGER input 2'!FM26*'NGER input 2'!$GQ26)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A26=2013,'NGER input 2'!$A26=2014),0,'NGER input 2'!ET26*'NGER input 2'!FD26*'NGER input 2'!FN26*'NGER input 2'!$GQ26)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A26=2013,'NGER input 2'!$A26=2014),0,'NGER input 2'!EU26*'NGER input 2'!FE26*'NGER input 2'!FO26*'NGER input 2'!$GQ26)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A26=2013,'NGER input 2'!$A26=2014),0,'NGER input 2'!EV26*'NGER input 2'!FF26*'NGER input 2'!FP26*'NGER input 2'!$GQ26)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A26=2013,'NGER input 2'!$A26=2014),0,'NGER input 2'!EW26*'NGER input 2'!FG26*'NGER input 2'!FQ26*'NGER input 2'!$GQ26)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A26=2013,'NGER input 2'!$A26=2014),0,'NGER input 2'!EX26*'NGER input 2'!FH26*'NGER input 2'!FR26*'NGER input 2'!$GQ26)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A26=2013,'NGER input 2'!$A26=2014),0,'NGER input 2'!EY26*'NGER input 2'!FI26*'NGER input 2'!FS26*'NGER input 2'!$GQ26)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A26=2013,'NGER input 2'!$A26=2014),0,'NGER input 2'!EZ26*'NGER input 2'!FJ26*'NGER input 2'!FT26*'NGER input 2'!$GQ26)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A26=2013,'NGER input 2'!$A26=2014),0,'NGER input 2'!FA26*'NGER input 2'!FK26*'NGER input 2'!FU26*'NGER input 2'!$GQ26)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A26=2013,'NGER input 2'!$A26=2014),0,'NGER input 2'!FB26*'NGER input 2'!FL26*'NGER input 2'!FV26*'NGER input 2'!$GQ26)","v":0},{"$f":"C28*(1-EXP(-'NGER input 2'!FW26*(13-'NGER input 2'!$GR26-7)/12))","v":{"$error":"#N/A"}},{"$f":"D28*(1-EXP(-'NGER input 2'!FX26*(13-'NGER input 2'!$GR26-7)/12))","v":{"$error":"#N/A"}},{"$f":"E28*(1-EXP(-'NGER input 2'!FY26*(13-'NGER input 2'!$GR26-7)/12))","v":{"$error":"#N/A"}},{"$f":"F28*(1-EXP(-'NGER input 2'!FZ26*(13-'NGER input 2'!$GR26-7)/12))","v":{"$error":"#N/A"}},{"$f":"G28*(1-EXP(-'NGER input 2'!GA26*(13-'NGER input 2'!$GR26-7)/12))","v":{"$error":"#N/A"}},{"$f":"H28*(1-EXP(-'NGER input 2'!GB26*(13-'NGER input 2'!$GR26-7)/12))","v":{"$error":"#N/A"}},{"$f":"I28*(1-EXP(-'NGER input 2'!GC26*(13-'NGER input 2'!$GR26-7)/12))","v":{"$error":"#N/A"}},{"$f":"J28*(1-EXP(-'NGER input 2'!GD26*(13-'NGER input 2'!$GR26-7)/12))","v":{"$error":"#N/A"}},{"$f":"K28*(1-EXP(-'NGER input 2'!GE26*(13-'NGER input 2'!$GR26-7)/12))","v":{"$error":"#N/A"}},{"$f":"L28*(1-EXP(-'NGER input 2'!GF26*(13-'NGER input 2'!$GR26-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K27/'NGER results'!$H27)*M28),0,('NGER results'!$K27/'NGER results'!$H27)*M28)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K27/'NGER results'!$H27)*N28),0,('NGER results'!$K27/'NGER results'!$H27)*N28)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K27/'NGER results'!$H27)*O28),0,('NGER results'!$K27/'NGER results'!$H27)*O28)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K27/'NGER results'!$H27)*P28),0,('NGER results'!$K27/'NGER results'!$H27)*P28)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K27/'NGER results'!$H27)*Q28),0,('NGER results'!$K27/'NGER results'!$H27)*Q28)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K27/'NGER results'!$H27)*R28),0,('NGER results'!$K27/'NGER results'!$H27)*R28)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K27/'NGER results'!$H27)*S28),0,('NGER results'!$K27/'NGER results'!$H27)*S28)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K27/'NGER results'!$H27)*T28),0,('NGER results'!$K27/'NGER results'!$H27)*T28)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K27/'NGER results'!$H27)*U28),0,('NGER results'!$K27/'NGER results'!$H27)*U28)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K27/'NGER results'!$H27)*V28),0,('NGER results'!$K27/'NGER results'!$H27)*V28)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ28*(1-EXP(-'NGER input 2'!FW26))","v":0},{"$f":"AR28*(1-EXP(-'NGER input 2'!FX26))","v":0},{"$f":"AS28*(1-EXP(-'NGER input 2'!FY26))","v":0},{"$f":"AT28*(1-EXP(-'NGER input 2'!FZ26))","v":0},{"$f":"AU28*(1-EXP(-'NGER input 2'!GA26))","v":0},{"$f":"AV28*(1-EXP(-'NGER input 2'!GB26))","v":0},{"$f":"AW28*(1-EXP(-'NGER input 2'!GC26))","v":0},{"$f":"AX28*(1-EXP(-'NGER input 2'!GD26))","v":0},{"$f":"AY28*(1-EXP(-'NGER input 2'!GE26))","v":0},{"$f":"AZ28*(1-EXP(-'NGER input 2'!GF26))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K27/'NGER results'!$H27)*BA28),0,('NGER results'!$K27/'NGER results'!$H27)*BA28)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K27/'NGER results'!$H27)*BB28),0,('NGER results'!$K27/'NGER results'!$H27)*BB28)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K27/'NGER results'!$H27)*BC28),0,('NGER results'!$K27/'NGER results'!$H27)*BC28)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K27/'NGER results'!$H27)*BD28),0,('NGER results'!$K27/'NGER results'!$H27)*BD28)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K27/'NGER results'!$H27)*BE28),0,('NGER results'!$K27/'NGER results'!$H27)*BE28)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K27/'NGER results'!$H27)*BF28),0,('NGER results'!$K27/'NGER results'!$H27)*BF28)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K27/'NGER results'!$H27)*BG28),0,('NGER results'!$K27/'NGER results'!$H27)*BG28)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K27/'NGER results'!$H27)*BH28),0,('NGER results'!$K27/'NGER results'!$H27)*BH28)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K27/'NGER results'!$H27)*BI28),0,('NGER results'!$K27/'NGER results'!$H27)*BI28)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K27/'NGER results'!$H27)*BJ28),0,('NGER results'!$K27/'NGER results'!$H27)*BJ28)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A28>=2016,(BA28+M28)*'NGER input 2'!$GS26*1.336*25,(BA28+M28)*'NGER input 2'!$GS26*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A28>=2016,(BB28+N28)*'NGER input 2'!$GS26*1.336*25,(BB28+N28)*'NGER input 2'!$GS26*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A28>=2016,(BC28+O28)*'NGER input 2'!$GS26*1.336*25,(BC28+O28)*'NGER input 2'!$GS26*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A28>=2016,(BD28+P28)*'NGER input 2'!$GS26*1.336*25,(BD28+P28)*'NGER input 2'!$GS26*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A28>=2016,(BE28+Q28)*'NGER input 2'!$GS26*1.336*25,(BE28+Q28)*'NGER input 2'!$GS26*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A28>=2016,(BF28+R28)*'NGER input 2'!$GS26*1.336*25,(BF28+R28)*'NGER input 2'!$GS26*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A28>=2016,(BG28+S28)*'NGER input 2'!$GS26*1.336*25,(BG28+S28)*'NGER input 2'!$GS26*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A28>=2016,(BH28+T28)*'NGER input 2'!$GS26*1.336*25,(BH28+T28)*'NGER input 2'!$GS26*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A28>=2016,(BI28+U28)*'NGER input 2'!$GS26*1.336*25,(BI28+U28)*'NGER input 2'!$GS26*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A28>=2016,(BJ28+V28)*'NGER input 2'!$GS26*1.336*25,(BJ28+V28)*'NGER input 2'!$GS26*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A27","v":23},null,{"$f":"IF(OR('NGER input 2'!$A27=2013,'NGER input 2'!$A27=2014),0,'NGER input 2'!ES27*'NGER input 2'!FC27*'NGER input 2'!FM27*'NGER input 2'!$GQ27)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A27=2013,'NGER input 2'!$A27=2014),0,'NGER input 2'!ET27*'NGER input 2'!FD27*'NGER input 2'!FN27*'NGER input 2'!$GQ27)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A27=2013,'NGER input 2'!$A27=2014),0,'NGER input 2'!EU27*'NGER input 2'!FE27*'NGER input 2'!FO27*'NGER input 2'!$GQ27)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A27=2013,'NGER input 2'!$A27=2014),0,'NGER input 2'!EV27*'NGER input 2'!FF27*'NGER input 2'!FP27*'NGER input 2'!$GQ27)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A27=2013,'NGER input 2'!$A27=2014),0,'NGER input 2'!EW27*'NGER input 2'!FG27*'NGER input 2'!FQ27*'NGER input 2'!$GQ27)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A27=2013,'NGER input 2'!$A27=2014),0,'NGER input 2'!EX27*'NGER input 2'!FH27*'NGER input 2'!FR27*'NGER input 2'!$GQ27)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A27=2013,'NGER input 2'!$A27=2014),0,'NGER input 2'!EY27*'NGER input 2'!FI27*'NGER input 2'!FS27*'NGER input 2'!$GQ27)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A27=2013,'NGER input 2'!$A27=2014),0,'NGER input 2'!EZ27*'NGER input 2'!FJ27*'NGER input 2'!FT27*'NGER input 2'!$GQ27)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A27=2013,'NGER input 2'!$A27=2014),0,'NGER input 2'!FA27*'NGER input 2'!FK27*'NGER input 2'!FU27*'NGER input 2'!$GQ27)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A27=2013,'NGER input 2'!$A27=2014),0,'NGER input 2'!FB27*'NGER input 2'!FL27*'NGER input 2'!FV27*'NGER input 2'!$GQ27)","v":0},{"$f":"C29*(1-EXP(-'NGER input 2'!FW27*(13-'NGER input 2'!$GR27-7)/12))","v":{"$error":"#N/A"}},{"$f":"D29*(1-EXP(-'NGER input 2'!FX27*(13-'NGER input 2'!$GR27-7)/12))","v":{"$error":"#N/A"}},{"$f":"E29*(1-EXP(-'NGER input 2'!FY27*(13-'NGER input 2'!$GR27-7)/12))","v":{"$error":"#N/A"}},{"$f":"F29*(1-EXP(-'NGER input 2'!FZ27*(13-'NGER input 2'!$GR27-7)/12))","v":{"$error":"#N/A"}},{"$f":"G29*(1-EXP(-'NGER input 2'!GA27*(13-'NGER input 2'!$GR27-7)/12))","v":{"$error":"#N/A"}},{"$f":"H29*(1-EXP(-'NGER input 2'!GB27*(13-'NGER input 2'!$GR27-7)/12))","v":{"$error":"#N/A"}},{"$f":"I29*(1-EXP(-'NGER input 2'!GC27*(13-'NGER input 2'!$GR27-7)/12))","v":{"$error":"#N/A"}},{"$f":"J29*(1-EXP(-'NGER input 2'!GD27*(13-'NGER input 2'!$GR27-7)/12))","v":{"$error":"#N/A"}},{"$f":"K29*(1-EXP(-'NGER input 2'!GE27*(13-'NGER input 2'!$GR27-7)/12))","v":{"$error":"#N/A"}},{"$f":"L29*(1-EXP(-'NGER input 2'!GF27*(13-'NGER input 2'!$GR27-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K28/'NGER results'!$H28)*M29),0,('NGER results'!$K28/'NGER results'!$H28)*M29)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K28/'NGER results'!$H28)*N29),0,('NGER results'!$K28/'NGER results'!$H28)*N29)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K28/'NGER results'!$H28)*O29),0,('NGER results'!$K28/'NGER results'!$H28)*O29)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K28/'NGER results'!$H28)*P29),0,('NGER results'!$K28/'NGER results'!$H28)*P29)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K28/'NGER results'!$H28)*Q29),0,('NGER results'!$K28/'NGER results'!$H28)*Q29)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K28/'NGER results'!$H28)*R29),0,('NGER results'!$K28/'NGER results'!$H28)*R29)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K28/'NGER results'!$H28)*S29),0,('NGER results'!$K28/'NGER results'!$H28)*S29)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K28/'NGER results'!$H28)*T29),0,('NGER results'!$K28/'NGER results'!$H28)*T29)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K28/'NGER results'!$H28)*U29),0,('NGER results'!$K28/'NGER results'!$H28)*U29)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K28/'NGER results'!$H28)*V29),0,('NGER results'!$K28/'NGER results'!$H28)*V29)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ29*(1-EXP(-'NGER input 2'!FW27))","v":0},{"$f":"AR29*(1-EXP(-'NGER input 2'!FX27))","v":0},{"$f":"AS29*(1-EXP(-'NGER input 2'!FY27))","v":0},{"$f":"AT29*(1-EXP(-'NGER input 2'!FZ27))","v":0},{"$f":"AU29*(1-EXP(-'NGER input 2'!GA27))","v":0},{"$f":"AV29*(1-EXP(-'NGER input 2'!GB27))","v":0},{"$f":"AW29*(1-EXP(-'NGER input 2'!GC27))","v":0},{"$f":"AX29*(1-EXP(-'NGER input 2'!GD27))","v":0},{"$f":"AY29*(1-EXP(-'NGER input 2'!GE27))","v":0},{"$f":"AZ29*(1-EXP(-'NGER input 2'!GF27))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K28/'NGER results'!$H28)*BA29),0,('NGER results'!$K28/'NGER results'!$H28)*BA29)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K28/'NGER results'!$H28)*BB29),0,('NGER results'!$K28/'NGER results'!$H28)*BB29)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K28/'NGER results'!$H28)*BC29),0,('NGER results'!$K28/'NGER results'!$H28)*BC29)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K28/'NGER results'!$H28)*BD29),0,('NGER results'!$K28/'NGER results'!$H28)*BD29)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K28/'NGER results'!$H28)*BE29),0,('NGER results'!$K28/'NGER results'!$H28)*BE29)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K28/'NGER results'!$H28)*BF29),0,('NGER results'!$K28/'NGER results'!$H28)*BF29)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K28/'NGER results'!$H28)*BG29),0,('NGER results'!$K28/'NGER results'!$H28)*BG29)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K28/'NGER results'!$H28)*BH29),0,('NGER results'!$K28/'NGER results'!$H28)*BH29)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K28/'NGER results'!$H28)*BI29),0,('NGER results'!$K28/'NGER results'!$H28)*BI29)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K28/'NGER results'!$H28)*BJ29),0,('NGER results'!$K28/'NGER results'!$H28)*BJ29)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A29>=2016,(BA29+M29)*'NGER input 2'!$GS27*1.336*25,(BA29+M29)*'NGER input 2'!$GS27*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A29>=2016,(BB29+N29)*'NGER input 2'!$GS27*1.336*25,(BB29+N29)*'NGER input 2'!$GS27*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A29>=2016,(BC29+O29)*'NGER input 2'!$GS27*1.336*25,(BC29+O29)*'NGER input 2'!$GS27*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A29>=2016,(BD29+P29)*'NGER input 2'!$GS27*1.336*25,(BD29+P29)*'NGER input 2'!$GS27*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A29>=2016,(BE29+Q29)*'NGER input 2'!$GS27*1.336*25,(BE29+Q29)*'NGER input 2'!$GS27*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A29>=2016,(BF29+R29)*'NGER input 2'!$GS27*1.336*25,(BF29+R29)*'NGER input 2'!$GS27*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A29>=2016,(BG29+S29)*'NGER input 2'!$GS27*1.336*25,(BG29+S29)*'NGER input 2'!$GS27*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A29>=2016,(BH29+T29)*'NGER input 2'!$GS27*1.336*25,(BH29+T29)*'NGER input 2'!$GS27*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A29>=2016,(BI29+U29)*'NGER input 2'!$GS27*1.336*25,(BI29+U29)*'NGER input 2'!$GS27*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A29>=2016,(BJ29+V29)*'NGER input 2'!$GS27*1.336*25,(BJ29+V29)*'NGER input 2'!$GS27*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A28","v":24},null,{"$f":"IF(OR('NGER input 2'!$A28=2013,'NGER input 2'!$A28=2014),0,'NGER input 2'!ES28*'NGER input 2'!FC28*'NGER input 2'!FM28*'NGER input 2'!$GQ28)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A28=2013,'NGER input 2'!$A28=2014),0,'NGER input 2'!ET28*'NGER input 2'!FD28*'NGER input 2'!FN28*'NGER input 2'!$GQ28)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A28=2013,'NGER input 2'!$A28=2014),0,'NGER input 2'!EU28*'NGER input 2'!FE28*'NGER input 2'!FO28*'NGER input 2'!$GQ28)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A28=2013,'NGER input 2'!$A28=2014),0,'NGER input 2'!EV28*'NGER input 2'!FF28*'NGER input 2'!FP28*'NGER input 2'!$GQ28)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A28=2013,'NGER input 2'!$A28=2014),0,'NGER input 2'!EW28*'NGER input 2'!FG28*'NGER input 2'!FQ28*'NGER input 2'!$GQ28)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A28=2013,'NGER input 2'!$A28=2014),0,'NGER input 2'!EX28*'NGER input 2'!FH28*'NGER input 2'!FR28*'NGER input 2'!$GQ28)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A28=2013,'NGER input 2'!$A28=2014),0,'NGER input 2'!EY28*'NGER input 2'!FI28*'NGER input 2'!FS28*'NGER input 2'!$GQ28)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A28=2013,'NGER input 2'!$A28=2014),0,'NGER input 2'!EZ28*'NGER input 2'!FJ28*'NGER input 2'!FT28*'NGER input 2'!$GQ28)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A28=2013,'NGER input 2'!$A28=2014),0,'NGER input 2'!FA28*'NGER input 2'!FK28*'NGER input 2'!FU28*'NGER input 2'!$GQ28)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A28=2013,'NGER input 2'!$A28=2014),0,'NGER input 2'!FB28*'NGER input 2'!FL28*'NGER input 2'!FV28*'NGER input 2'!$GQ28)","v":0},{"$f":"C30*(1-EXP(-'NGER input 2'!FW28*(13-'NGER input 2'!$GR28-7)/12))","v":{"$error":"#N/A"}},{"$f":"D30*(1-EXP(-'NGER input 2'!FX28*(13-'NGER input 2'!$GR28-7)/12))","v":{"$error":"#N/A"}},{"$f":"E30*(1-EXP(-'NGER input 2'!FY28*(13-'NGER input 2'!$GR28-7)/12))","v":{"$error":"#N/A"}},{"$f":"F30*(1-EXP(-'NGER input 2'!FZ28*(13-'NGER input 2'!$GR28-7)/12))","v":{"$error":"#N/A"}},{"$f":"G30*(1-EXP(-'NGER input 2'!GA28*(13-'NGER input 2'!$GR28-7)/12))","v":{"$error":"#N/A"}},{"$f":"H30*(1-EXP(-'NGER input 2'!GB28*(13-'NGER input 2'!$GR28-7)/12))","v":{"$error":"#N/A"}},{"$f":"I30*(1-EXP(-'NGER input 2'!GC28*(13-'NGER input 2'!$GR28-7)/12))","v":{"$error":"#N/A"}},{"$f":"J30*(1-EXP(-'NGER input 2'!GD28*(13-'NGER input 2'!$GR28-7)/12))","v":{"$error":"#N/A"}},{"$f":"K30*(1-EXP(-'NGER input 2'!GE28*(13-'NGER input 2'!$GR28-7)/12))","v":{"$error":"#N/A"}},{"$f":"L30*(1-EXP(-'NGER input 2'!GF28*(13-'NGER input 2'!$GR28-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K29/'NGER results'!$H29)*M30),0,('NGER results'!$K29/'NGER results'!$H29)*M30)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K29/'NGER results'!$H29)*N30),0,('NGER results'!$K29/'NGER results'!$H29)*N30)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K29/'NGER results'!$H29)*O30),0,('NGER results'!$K29/'NGER results'!$H29)*O30)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K29/'NGER results'!$H29)*P30),0,('NGER results'!$K29/'NGER results'!$H29)*P30)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K29/'NGER results'!$H29)*Q30),0,('NGER results'!$K29/'NGER results'!$H29)*Q30)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K29/'NGER results'!$H29)*R30),0,('NGER results'!$K29/'NGER results'!$H29)*R30)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K29/'NGER results'!$H29)*S30),0,('NGER results'!$K29/'NGER results'!$H29)*S30)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K29/'NGER results'!$H29)*T30),0,('NGER results'!$K29/'NGER results'!$H29)*T30)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K29/'NGER results'!$H29)*U30),0,('NGER results'!$K29/'NGER results'!$H29)*U30)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K29/'NGER results'!$H29)*V30),0,('NGER results'!$K29/'NGER results'!$H29)*V30)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ30*(1-EXP(-'NGER input 2'!FW28))","v":0},{"$f":"AR30*(1-EXP(-'NGER input 2'!FX28))","v":0},{"$f":"AS30*(1-EXP(-'NGER input 2'!FY28))","v":0},{"$f":"AT30*(1-EXP(-'NGER input 2'!FZ28))","v":0},{"$f":"AU30*(1-EXP(-'NGER input 2'!GA28))","v":0},{"$f":"AV30*(1-EXP(-'NGER input 2'!GB28))","v":0},{"$f":"AW30*(1-EXP(-'NGER input 2'!GC28))","v":0},{"$f":"AX30*(1-EXP(-'NGER input 2'!GD28))","v":0},{"$f":"AY30*(1-EXP(-'NGER input 2'!GE28))","v":0},{"$f":"AZ30*(1-EXP(-'NGER input 2'!GF28))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K29/'NGER results'!$H29)*BA30),0,('NGER results'!$K29/'NGER results'!$H29)*BA30)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K29/'NGER results'!$H29)*BB30),0,('NGER results'!$K29/'NGER results'!$H29)*BB30)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K29/'NGER results'!$H29)*BC30),0,('NGER results'!$K29/'NGER results'!$H29)*BC30)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K29/'NGER results'!$H29)*BD30),0,('NGER results'!$K29/'NGER results'!$H29)*BD30)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K29/'NGER results'!$H29)*BE30),0,('NGER results'!$K29/'NGER results'!$H29)*BE30)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K29/'NGER results'!$H29)*BF30),0,('NGER results'!$K29/'NGER results'!$H29)*BF30)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K29/'NGER results'!$H29)*BG30),0,('NGER results'!$K29/'NGER results'!$H29)*BG30)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K29/'NGER results'!$H29)*BH30),0,('NGER results'!$K29/'NGER results'!$H29)*BH30)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K29/'NGER results'!$H29)*BI30),0,('NGER results'!$K29/'NGER results'!$H29)*BI30)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K29/'NGER results'!$H29)*BJ30),0,('NGER results'!$K29/'NGER results'!$H29)*BJ30)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A30>=2016,(BA30+M30)*'NGER input 2'!$GS28*1.336*25,(BA30+M30)*'NGER input 2'!$GS28*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A30>=2016,(BB30+N30)*'NGER input 2'!$GS28*1.336*25,(BB30+N30)*'NGER input 2'!$GS28*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A30>=2016,(BC30+O30)*'NGER input 2'!$GS28*1.336*25,(BC30+O30)*'NGER input 2'!$GS28*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A30>=2016,(BD30+P30)*'NGER input 2'!$GS28*1.336*25,(BD30+P30)*'NGER input 2'!$GS28*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A30>=2016,(BE30+Q30)*'NGER input 2'!$GS28*1.336*25,(BE30+Q30)*'NGER input 2'!$GS28*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A30>=2016,(BF30+R30)*'NGER input 2'!$GS28*1.336*25,(BF30+R30)*'NGER input 2'!$GS28*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A30>=2016,(BG30+S30)*'NGER input 2'!$GS28*1.336*25,(BG30+S30)*'NGER input 2'!$GS28*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A30>=2016,(BH30+T30)*'NGER input 2'!$GS28*1.336*25,(BH30+T30)*'NGER input 2'!$GS28*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A30>=2016,(BI30+U30)*'NGER input 2'!$GS28*1.336*25,(BI30+U30)*'NGER input 2'!$GS28*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A30>=2016,(BJ30+V30)*'NGER input 2'!$GS28*1.336*25,(BJ30+V30)*'NGER input 2'!$GS28*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A29","v":25},null,{"$f":"IF(OR('NGER input 2'!$A29=2013,'NGER input 2'!$A29=2014),0,'NGER input 2'!ES29*'NGER input 2'!FC29*'NGER input 2'!FM29*'NGER input 2'!$GQ29)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A29=2013,'NGER input 2'!$A29=2014),0,'NGER input 2'!ET29*'NGER input 2'!FD29*'NGER input 2'!FN29*'NGER input 2'!$GQ29)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A29=2013,'NGER input 2'!$A29=2014),0,'NGER input 2'!EU29*'NGER input 2'!FE29*'NGER input 2'!FO29*'NGER input 2'!$GQ29)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A29=2013,'NGER input 2'!$A29=2014),0,'NGER input 2'!EV29*'NGER input 2'!FF29*'NGER input 2'!FP29*'NGER input 2'!$GQ29)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A29=2013,'NGER input 2'!$A29=2014),0,'NGER input 2'!EW29*'NGER input 2'!FG29*'NGER input 2'!FQ29*'NGER input 2'!$GQ29)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A29=2013,'NGER input 2'!$A29=2014),0,'NGER input 2'!EX29*'NGER input 2'!FH29*'NGER input 2'!FR29*'NGER input 2'!$GQ29)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A29=2013,'NGER input 2'!$A29=2014),0,'NGER input 2'!EY29*'NGER input 2'!FI29*'NGER input 2'!FS29*'NGER input 2'!$GQ29)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A29=2013,'NGER input 2'!$A29=2014),0,'NGER input 2'!EZ29*'NGER input 2'!FJ29*'NGER input 2'!FT29*'NGER input 2'!$GQ29)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A29=2013,'NGER input 2'!$A29=2014),0,'NGER input 2'!FA29*'NGER input 2'!FK29*'NGER input 2'!FU29*'NGER input 2'!$GQ29)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A29=2013,'NGER input 2'!$A29=2014),0,'NGER input 2'!FB29*'NGER input 2'!FL29*'NGER input 2'!FV29*'NGER input 2'!$GQ29)","v":0},{"$f":"C31*(1-EXP(-'NGER input 2'!FW29*(13-'NGER input 2'!$GR29-7)/12))","v":{"$error":"#N/A"}},{"$f":"D31*(1-EXP(-'NGER input 2'!FX29*(13-'NGER input 2'!$GR29-7)/12))","v":{"$error":"#N/A"}},{"$f":"E31*(1-EXP(-'NGER input 2'!FY29*(13-'NGER input 2'!$GR29-7)/12))","v":{"$error":"#N/A"}},{"$f":"F31*(1-EXP(-'NGER input 2'!FZ29*(13-'NGER input 2'!$GR29-7)/12))","v":{"$error":"#N/A"}},{"$f":"G31*(1-EXP(-'NGER input 2'!GA29*(13-'NGER input 2'!$GR29-7)/12))","v":{"$error":"#N/A"}},{"$f":"H31*(1-EXP(-'NGER input 2'!GB29*(13-'NGER input 2'!$GR29-7)/12))","v":{"$error":"#N/A"}},{"$f":"I31*(1-EXP(-'NGER input 2'!GC29*(13-'NGER input 2'!$GR29-7)/12))","v":{"$error":"#N/A"}},{"$f":"J31*(1-EXP(-'NGER input 2'!GD29*(13-'NGER input 2'!$GR29-7)/12))","v":{"$error":"#N/A"}},{"$f":"K31*(1-EXP(-'NGER input 2'!GE29*(13-'NGER input 2'!$GR29-7)/12))","v":{"$error":"#N/A"}},{"$f":"L31*(1-EXP(-'NGER input 2'!GF29*(13-'NGER input 2'!$GR29-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K30/'NGER results'!$H30)*M31),0,('NGER results'!$K30/'NGER results'!$H30)*M31)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K30/'NGER results'!$H30)*N31),0,('NGER results'!$K30/'NGER results'!$H30)*N31)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K30/'NGER results'!$H30)*O31),0,('NGER results'!$K30/'NGER results'!$H30)*O31)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K30/'NGER results'!$H30)*P31),0,('NGER results'!$K30/'NGER results'!$H30)*P31)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K30/'NGER results'!$H30)*Q31),0,('NGER results'!$K30/'NGER results'!$H30)*Q31)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K30/'NGER results'!$H30)*R31),0,('NGER results'!$K30/'NGER results'!$H30)*R31)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K30/'NGER results'!$H30)*S31),0,('NGER results'!$K30/'NGER results'!$H30)*S31)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K30/'NGER results'!$H30)*T31),0,('NGER results'!$K30/'NGER results'!$H30)*T31)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K30/'NGER results'!$H30)*U31),0,('NGER results'!$K30/'NGER results'!$H30)*U31)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K30/'NGER results'!$H30)*V31),0,('NGER results'!$K30/'NGER results'!$H30)*V31)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ31*(1-EXP(-'NGER input 2'!FW29))","v":0},{"$f":"AR31*(1-EXP(-'NGER input 2'!FX29))","v":0},{"$f":"AS31*(1-EXP(-'NGER input 2'!FY29))","v":0},{"$f":"AT31*(1-EXP(-'NGER input 2'!FZ29))","v":0},{"$f":"AU31*(1-EXP(-'NGER input 2'!GA29))","v":0},{"$f":"AV31*(1-EXP(-'NGER input 2'!GB29))","v":0},{"$f":"AW31*(1-EXP(-'NGER input 2'!GC29))","v":0},{"$f":"AX31*(1-EXP(-'NGER input 2'!GD29))","v":0},{"$f":"AY31*(1-EXP(-'NGER input 2'!GE29))","v":0},{"$f":"AZ31*(1-EXP(-'NGER input 2'!GF29))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K30/'NGER results'!$H30)*BA31),0,('NGER results'!$K30/'NGER results'!$H30)*BA31)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K30/'NGER results'!$H30)*BB31),0,('NGER results'!$K30/'NGER results'!$H30)*BB31)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K30/'NGER results'!$H30)*BC31),0,('NGER results'!$K30/'NGER results'!$H30)*BC31)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K30/'NGER results'!$H30)*BD31),0,('NGER results'!$K30/'NGER results'!$H30)*BD31)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K30/'NGER results'!$H30)*BE31),0,('NGER results'!$K30/'NGER results'!$H30)*BE31)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K30/'NGER results'!$H30)*BF31),0,('NGER results'!$K30/'NGER results'!$H30)*BF31)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K30/'NGER results'!$H30)*BG31),0,('NGER results'!$K30/'NGER results'!$H30)*BG31)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K30/'NGER results'!$H30)*BH31),0,('NGER results'!$K30/'NGER results'!$H30)*BH31)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K30/'NGER results'!$H30)*BI31),0,('NGER results'!$K30/'NGER results'!$H30)*BI31)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K30/'NGER results'!$H30)*BJ31),0,('NGER results'!$K30/'NGER results'!$H30)*BJ31)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A31>=2016,(BA31+M31)*'NGER input 2'!$GS29*1.336*25,(BA31+M31)*'NGER input 2'!$GS29*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A31>=2016,(BB31+N31)*'NGER input 2'!$GS29*1.336*25,(BB31+N31)*'NGER input 2'!$GS29*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A31>=2016,(BC31+O31)*'NGER input 2'!$GS29*1.336*25,(BC31+O31)*'NGER input 2'!$GS29*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A31>=2016,(BD31+P31)*'NGER input 2'!$GS29*1.336*25,(BD31+P31)*'NGER input 2'!$GS29*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A31>=2016,(BE31+Q31)*'NGER input 2'!$GS29*1.336*25,(BE31+Q31)*'NGER input 2'!$GS29*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A31>=2016,(BF31+R31)*'NGER input 2'!$GS29*1.336*25,(BF31+R31)*'NGER input 2'!$GS29*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A31>=2016,(BG31+S31)*'NGER input 2'!$GS29*1.336*25,(BG31+S31)*'NGER input 2'!$GS29*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A31>=2016,(BH31+T31)*'NGER input 2'!$GS29*1.336*25,(BH31+T31)*'NGER input 2'!$GS29*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A31>=2016,(BI31+U31)*'NGER input 2'!$GS29*1.336*25,(BI31+U31)*'NGER input 2'!$GS29*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A31>=2016,(BJ31+V31)*'NGER input 2'!$GS29*1.336*25,(BJ31+V31)*'NGER input 2'!$GS29*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A30","v":26},null,{"$f":"IF(OR('NGER input 2'!$A30=2013,'NGER input 2'!$A30=2014),0,'NGER input 2'!ES30*'NGER input 2'!FC30*'NGER input 2'!FM30*'NGER input 2'!$GQ30)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A30=2013,'NGER input 2'!$A30=2014),0,'NGER input 2'!ET30*'NGER input 2'!FD30*'NGER input 2'!FN30*'NGER input 2'!$GQ30)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A30=2013,'NGER input 2'!$A30=2014),0,'NGER input 2'!EU30*'NGER input 2'!FE30*'NGER input 2'!FO30*'NGER input 2'!$GQ30)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A30=2013,'NGER input 2'!$A30=2014),0,'NGER input 2'!EV30*'NGER input 2'!FF30*'NGER input 2'!FP30*'NGER input 2'!$GQ30)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A30=2013,'NGER input 2'!$A30=2014),0,'NGER input 2'!EW30*'NGER input 2'!FG30*'NGER input 2'!FQ30*'NGER input 2'!$GQ30)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A30=2013,'NGER input 2'!$A30=2014),0,'NGER input 2'!EX30*'NGER input 2'!FH30*'NGER input 2'!FR30*'NGER input 2'!$GQ30)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A30=2013,'NGER input 2'!$A30=2014),0,'NGER input 2'!EY30*'NGER input 2'!FI30*'NGER input 2'!FS30*'NGER input 2'!$GQ30)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A30=2013,'NGER input 2'!$A30=2014),0,'NGER input 2'!EZ30*'NGER input 2'!FJ30*'NGER input 2'!FT30*'NGER input 2'!$GQ30)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A30=2013,'NGER input 2'!$A30=2014),0,'NGER input 2'!FA30*'NGER input 2'!FK30*'NGER input 2'!FU30*'NGER input 2'!$GQ30)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A30=2013,'NGER input 2'!$A30=2014),0,'NGER input 2'!FB30*'NGER input 2'!FL30*'NGER input 2'!FV30*'NGER input 2'!$GQ30)","v":0},{"$f":"C32*(1-EXP(-'NGER input 2'!FW30*(13-'NGER input 2'!$GR30-7)/12))","v":{"$error":"#N/A"}},{"$f":"D32*(1-EXP(-'NGER input 2'!FX30*(13-'NGER input 2'!$GR30-7)/12))","v":{"$error":"#N/A"}},{"$f":"E32*(1-EXP(-'NGER input 2'!FY30*(13-'NGER input 2'!$GR30-7)/12))","v":{"$error":"#N/A"}},{"$f":"F32*(1-EXP(-'NGER input 2'!FZ30*(13-'NGER input 2'!$GR30-7)/12))","v":{"$error":"#N/A"}},{"$f":"G32*(1-EXP(-'NGER input 2'!GA30*(13-'NGER input 2'!$GR30-7)/12))","v":{"$error":"#N/A"}},{"$f":"H32*(1-EXP(-'NGER input 2'!GB30*(13-'NGER input 2'!$GR30-7)/12))","v":{"$error":"#N/A"}},{"$f":"I32*(1-EXP(-'NGER input 2'!GC30*(13-'NGER input 2'!$GR30-7)/12))","v":{"$error":"#N/A"}},{"$f":"J32*(1-EXP(-'NGER input 2'!GD30*(13-'NGER input 2'!$GR30-7)/12))","v":{"$error":"#N/A"}},{"$f":"K32*(1-EXP(-'NGER input 2'!GE30*(13-'NGER input 2'!$GR30-7)/12))","v":{"$error":"#N/A"}},{"$f":"L32*(1-EXP(-'NGER input 2'!GF30*(13-'NGER input 2'!$GR30-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K31/'NGER results'!$H31)*M32),0,('NGER results'!$K31/'NGER results'!$H31)*M32)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K31/'NGER results'!$H31)*N32),0,('NGER results'!$K31/'NGER results'!$H31)*N32)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K31/'NGER results'!$H31)*O32),0,('NGER results'!$K31/'NGER results'!$H31)*O32)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K31/'NGER results'!$H31)*P32),0,('NGER results'!$K31/'NGER results'!$H31)*P32)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K31/'NGER results'!$H31)*Q32),0,('NGER results'!$K31/'NGER results'!$H31)*Q32)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K31/'NGER results'!$H31)*R32),0,('NGER results'!$K31/'NGER results'!$H31)*R32)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K31/'NGER results'!$H31)*S32),0,('NGER results'!$K31/'NGER results'!$H31)*S32)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K31/'NGER results'!$H31)*T32),0,('NGER results'!$K31/'NGER results'!$H31)*T32)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K31/'NGER results'!$H31)*U32),0,('NGER results'!$K31/'NGER results'!$H31)*U32)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K31/'NGER results'!$H31)*V32),0,('NGER results'!$K31/'NGER results'!$H31)*V32)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ32*(1-EXP(-'NGER input 2'!FW30))","v":0},{"$f":"AR32*(1-EXP(-'NGER input 2'!FX30))","v":0},{"$f":"AS32*(1-EXP(-'NGER input 2'!FY30))","v":0},{"$f":"AT32*(1-EXP(-'NGER input 2'!FZ30))","v":0},{"$f":"AU32*(1-EXP(-'NGER input 2'!GA30))","v":0},{"$f":"AV32*(1-EXP(-'NGER input 2'!GB30))","v":0},{"$f":"AW32*(1-EXP(-'NGER input 2'!GC30))","v":0},{"$f":"AX32*(1-EXP(-'NGER input 2'!GD30))","v":0},{"$f":"AY32*(1-EXP(-'NGER input 2'!GE30))","v":0},{"$f":"AZ32*(1-EXP(-'NGER input 2'!GF30))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K31/'NGER results'!$H31)*BA32),0,('NGER results'!$K31/'NGER results'!$H31)*BA32)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K31/'NGER results'!$H31)*BB32),0,('NGER results'!$K31/'NGER results'!$H31)*BB32)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K31/'NGER results'!$H31)*BC32),0,('NGER results'!$K31/'NGER results'!$H31)*BC32)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K31/'NGER results'!$H31)*BD32),0,('NGER results'!$K31/'NGER results'!$H31)*BD32)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K31/'NGER results'!$H31)*BE32),0,('NGER results'!$K31/'NGER results'!$H31)*BE32)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K31/'NGER results'!$H31)*BF32),0,('NGER results'!$K31/'NGER results'!$H31)*BF32)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K31/'NGER results'!$H31)*BG32),0,('NGER results'!$K31/'NGER results'!$H31)*BG32)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K31/'NGER results'!$H31)*BH32),0,('NGER results'!$K31/'NGER results'!$H31)*BH32)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K31/'NGER results'!$H31)*BI32),0,('NGER results'!$K31/'NGER results'!$H31)*BI32)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K31/'NGER results'!$H31)*BJ32),0,('NGER results'!$K31/'NGER results'!$H31)*BJ32)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A32>=2016,(BA32+M32)*'NGER input 2'!$GS30*1.336*25,(BA32+M32)*'NGER input 2'!$GS30*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A32>=2016,(BB32+N32)*'NGER input 2'!$GS30*1.336*25,(BB32+N32)*'NGER input 2'!$GS30*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A32>=2016,(BC32+O32)*'NGER input 2'!$GS30*1.336*25,(BC32+O32)*'NGER input 2'!$GS30*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A32>=2016,(BD32+P32)*'NGER input 2'!$GS30*1.336*25,(BD32+P32)*'NGER input 2'!$GS30*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A32>=2016,(BE32+Q32)*'NGER input 2'!$GS30*1.336*25,(BE32+Q32)*'NGER input 2'!$GS30*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A32>=2016,(BF32+R32)*'NGER input 2'!$GS30*1.336*25,(BF32+R32)*'NGER input 2'!$GS30*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A32>=2016,(BG32+S32)*'NGER input 2'!$GS30*1.336*25,(BG32+S32)*'NGER input 2'!$GS30*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A32>=2016,(BH32+T32)*'NGER input 2'!$GS30*1.336*25,(BH32+T32)*'NGER input 2'!$GS30*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A32>=2016,(BI32+U32)*'NGER input 2'!$GS30*1.336*25,(BI32+U32)*'NGER input 2'!$GS30*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A32>=2016,(BJ32+V32)*'NGER input 2'!$GS30*1.336*25,(BJ32+V32)*'NGER input 2'!$GS30*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A31","v":27},null,{"$f":"IF(OR('NGER input 2'!$A31=2013,'NGER input 2'!$A31=2014),0,'NGER input 2'!ES31*'NGER input 2'!FC31*'NGER input 2'!FM31*'NGER input 2'!$GQ31)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A31=2013,'NGER input 2'!$A31=2014),0,'NGER input 2'!ET31*'NGER input 2'!FD31*'NGER input 2'!FN31*'NGER input 2'!$GQ31)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A31=2013,'NGER input 2'!$A31=2014),0,'NGER input 2'!EU31*'NGER input 2'!FE31*'NGER input 2'!FO31*'NGER input 2'!$GQ31)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A31=2013,'NGER input 2'!$A31=2014),0,'NGER input 2'!EV31*'NGER input 2'!FF31*'NGER input 2'!FP31*'NGER input 2'!$GQ31)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A31=2013,'NGER input 2'!$A31=2014),0,'NGER input 2'!EW31*'NGER input 2'!FG31*'NGER input 2'!FQ31*'NGER input 2'!$GQ31)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A31=2013,'NGER input 2'!$A31=2014),0,'NGER input 2'!EX31*'NGER input 2'!FH31*'NGER input 2'!FR31*'NGER input 2'!$GQ31)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A31=2013,'NGER input 2'!$A31=2014),0,'NGER input 2'!EY31*'NGER input 2'!FI31*'NGER input 2'!FS31*'NGER input 2'!$GQ31)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A31=2013,'NGER input 2'!$A31=2014),0,'NGER input 2'!EZ31*'NGER input 2'!FJ31*'NGER input 2'!FT31*'NGER input 2'!$GQ31)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A31=2013,'NGER input 2'!$A31=2014),0,'NGER input 2'!FA31*'NGER input 2'!FK31*'NGER input 2'!FU31*'NGER input 2'!$GQ31)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A31=2013,'NGER input 2'!$A31=2014),0,'NGER input 2'!FB31*'NGER input 2'!FL31*'NGER input 2'!FV31*'NGER input 2'!$GQ31)","v":0},{"$f":"C33*(1-EXP(-'NGER input 2'!FW31*(13-'NGER input 2'!$GR31-7)/12))","v":{"$error":"#N/A"}},{"$f":"D33*(1-EXP(-'NGER input 2'!FX31*(13-'NGER input 2'!$GR31-7)/12))","v":{"$error":"#N/A"}},{"$f":"E33*(1-EXP(-'NGER input 2'!FY31*(13-'NGER input 2'!$GR31-7)/12))","v":{"$error":"#N/A"}},{"$f":"F33*(1-EXP(-'NGER input 2'!FZ31*(13-'NGER input 2'!$GR31-7)/12))","v":{"$error":"#N/A"}},{"$f":"G33*(1-EXP(-'NGER input 2'!GA31*(13-'NGER input 2'!$GR31-7)/12))","v":{"$error":"#N/A"}},{"$f":"H33*(1-EXP(-'NGER input 2'!GB31*(13-'NGER input 2'!$GR31-7)/12))","v":{"$error":"#N/A"}},{"$f":"I33*(1-EXP(-'NGER input 2'!GC31*(13-'NGER input 2'!$GR31-7)/12))","v":{"$error":"#N/A"}},{"$f":"J33*(1-EXP(-'NGER input 2'!GD31*(13-'NGER input 2'!$GR31-7)/12))","v":{"$error":"#N/A"}},{"$f":"K33*(1-EXP(-'NGER input 2'!GE31*(13-'NGER input 2'!$GR31-7)/12))","v":{"$error":"#N/A"}},{"$f":"L33*(1-EXP(-'NGER input 2'!GF31*(13-'NGER input 2'!$GR31-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K32/'NGER results'!$H32)*M33),0,('NGER results'!$K32/'NGER results'!$H32)*M33)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K32/'NGER results'!$H32)*N33),0,('NGER results'!$K32/'NGER results'!$H32)*N33)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K32/'NGER results'!$H32)*O33),0,('NGER results'!$K32/'NGER results'!$H32)*O33)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K32/'NGER results'!$H32)*P33),0,('NGER results'!$K32/'NGER results'!$H32)*P33)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K32/'NGER results'!$H32)*Q33),0,('NGER results'!$K32/'NGER results'!$H32)*Q33)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K32/'NGER results'!$H32)*R33),0,('NGER results'!$K32/'NGER results'!$H32)*R33)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K32/'NGER results'!$H32)*S33),0,('NGER results'!$K32/'NGER results'!$H32)*S33)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K32/'NGER results'!$H32)*T33),0,('NGER results'!$K32/'NGER results'!$H32)*T33)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K32/'NGER results'!$H32)*U33),0,('NGER results'!$K32/'NGER results'!$H32)*U33)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K32/'NGER results'!$H32)*V33),0,('NGER results'!$K32/'NGER results'!$H32)*V33)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ33*(1-EXP(-'NGER input 2'!FW31))","v":0},{"$f":"AR33*(1-EXP(-'NGER input 2'!FX31))","v":0},{"$f":"AS33*(1-EXP(-'NGER input 2'!FY31))","v":0},{"$f":"AT33*(1-EXP(-'NGER input 2'!FZ31))","v":0},{"$f":"AU33*(1-EXP(-'NGER input 2'!GA31))","v":0},{"$f":"AV33*(1-EXP(-'NGER input 2'!GB31))","v":0},{"$f":"AW33*(1-EXP(-'NGER input 2'!GC31))","v":0},{"$f":"AX33*(1-EXP(-'NGER input 2'!GD31))","v":0},{"$f":"AY33*(1-EXP(-'NGER input 2'!GE31))","v":0},{"$f":"AZ33*(1-EXP(-'NGER input 2'!GF31))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K32/'NGER results'!$H32)*BA33),0,('NGER results'!$K32/'NGER results'!$H32)*BA33)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K32/'NGER results'!$H32)*BB33),0,('NGER results'!$K32/'NGER results'!$H32)*BB33)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K32/'NGER results'!$H32)*BC33),0,('NGER results'!$K32/'NGER results'!$H32)*BC33)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K32/'NGER results'!$H32)*BD33),0,('NGER results'!$K32/'NGER results'!$H32)*BD33)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K32/'NGER results'!$H32)*BE33),0,('NGER results'!$K32/'NGER results'!$H32)*BE33)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K32/'NGER results'!$H32)*BF33),0,('NGER results'!$K32/'NGER results'!$H32)*BF33)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K32/'NGER results'!$H32)*BG33),0,('NGER results'!$K32/'NGER results'!$H32)*BG33)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K32/'NGER results'!$H32)*BH33),0,('NGER results'!$K32/'NGER results'!$H32)*BH33)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K32/'NGER results'!$H32)*BI33),0,('NGER results'!$K32/'NGER results'!$H32)*BI33)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K32/'NGER results'!$H32)*BJ33),0,('NGER results'!$K32/'NGER results'!$H32)*BJ33)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A33>=2016,(BA33+M33)*'NGER input 2'!$GS31*1.336*25,(BA33+M33)*'NGER input 2'!$GS31*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A33>=2016,(BB33+N33)*'NGER input 2'!$GS31*1.336*25,(BB33+N33)*'NGER input 2'!$GS31*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A33>=2016,(BC33+O33)*'NGER input 2'!$GS31*1.336*25,(BC33+O33)*'NGER input 2'!$GS31*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A33>=2016,(BD33+P33)*'NGER input 2'!$GS31*1.336*25,(BD33+P33)*'NGER input 2'!$GS31*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A33>=2016,(BE33+Q33)*'NGER input 2'!$GS31*1.336*25,(BE33+Q33)*'NGER input 2'!$GS31*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A33>=2016,(BF33+R33)*'NGER input 2'!$GS31*1.336*25,(BF33+R33)*'NGER input 2'!$GS31*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A33>=2016,(BG33+S33)*'NGER input 2'!$GS31*1.336*25,(BG33+S33)*'NGER input 2'!$GS31*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A33>=2016,(BH33+T33)*'NGER input 2'!$GS31*1.336*25,(BH33+T33)*'NGER input 2'!$GS31*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A33>=2016,(BI33+U33)*'NGER input 2'!$GS31*1.336*25,(BI33+U33)*'NGER input 2'!$GS31*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A33>=2016,(BJ33+V33)*'NGER input 2'!$GS31*1.336*25,(BJ33+V33)*'NGER input 2'!$GS31*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A32","v":28},null,{"$f":"IF(OR('NGER input 2'!$A32=2013,'NGER input 2'!$A32=2014),0,'NGER input 2'!ES32*'NGER input 2'!FC32*'NGER input 2'!FM32*'NGER input 2'!$GQ32)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A32=2013,'NGER input 2'!$A32=2014),0,'NGER input 2'!ET32*'NGER input 2'!FD32*'NGER input 2'!FN32*'NGER input 2'!$GQ32)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A32=2013,'NGER input 2'!$A32=2014),0,'NGER input 2'!EU32*'NGER input 2'!FE32*'NGER input 2'!FO32*'NGER input 2'!$GQ32)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A32=2013,'NGER input 2'!$A32=2014),0,'NGER input 2'!EV32*'NGER input 2'!FF32*'NGER input 2'!FP32*'NGER input 2'!$GQ32)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A32=2013,'NGER input 2'!$A32=2014),0,'NGER input 2'!EW32*'NGER input 2'!FG32*'NGER input 2'!FQ32*'NGER input 2'!$GQ32)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A32=2013,'NGER input 2'!$A32=2014),0,'NGER input 2'!EX32*'NGER input 2'!FH32*'NGER input 2'!FR32*'NGER input 2'!$GQ32)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A32=2013,'NGER input 2'!$A32=2014),0,'NGER input 2'!EY32*'NGER input 2'!FI32*'NGER input 2'!FS32*'NGER input 2'!$GQ32)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A32=2013,'NGER input 2'!$A32=2014),0,'NGER input 2'!EZ32*'NGER input 2'!FJ32*'NGER input 2'!FT32*'NGER input 2'!$GQ32)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A32=2013,'NGER input 2'!$A32=2014),0,'NGER input 2'!FA32*'NGER input 2'!FK32*'NGER input 2'!FU32*'NGER input 2'!$GQ32)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A32=2013,'NGER input 2'!$A32=2014),0,'NGER input 2'!FB32*'NGER input 2'!FL32*'NGER input 2'!FV32*'NGER input 2'!$GQ32)","v":0},{"$f":"C34*(1-EXP(-'NGER input 2'!FW32*(13-'NGER input 2'!$GR32-7)/12))","v":{"$error":"#N/A"}},{"$f":"D34*(1-EXP(-'NGER input 2'!FX32*(13-'NGER input 2'!$GR32-7)/12))","v":{"$error":"#N/A"}},{"$f":"E34*(1-EXP(-'NGER input 2'!FY32*(13-'NGER input 2'!$GR32-7)/12))","v":{"$error":"#N/A"}},{"$f":"F34*(1-EXP(-'NGER input 2'!FZ32*(13-'NGER input 2'!$GR32-7)/12))","v":{"$error":"#N/A"}},{"$f":"G34*(1-EXP(-'NGER input 2'!GA32*(13-'NGER input 2'!$GR32-7)/12))","v":{"$error":"#N/A"}},{"$f":"H34*(1-EXP(-'NGER input 2'!GB32*(13-'NGER input 2'!$GR32-7)/12))","v":{"$error":"#N/A"}},{"$f":"I34*(1-EXP(-'NGER input 2'!GC32*(13-'NGER input 2'!$GR32-7)/12))","v":{"$error":"#N/A"}},{"$f":"J34*(1-EXP(-'NGER input 2'!GD32*(13-'NGER input 2'!$GR32-7)/12))","v":{"$error":"#N/A"}},{"$f":"K34*(1-EXP(-'NGER input 2'!GE32*(13-'NGER input 2'!$GR32-7)/12))","v":{"$error":"#N/A"}},{"$f":"L34*(1-EXP(-'NGER input 2'!GF32*(13-'NGER input 2'!$GR32-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K33/'NGER results'!$H33)*M34),0,('NGER results'!$K33/'NGER results'!$H33)*M34)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K33/'NGER results'!$H33)*N34),0,('NGER results'!$K33/'NGER results'!$H33)*N34)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K33/'NGER results'!$H33)*O34),0,('NGER results'!$K33/'NGER results'!$H33)*O34)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K33/'NGER results'!$H33)*P34),0,('NGER results'!$K33/'NGER results'!$H33)*P34)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K33/'NGER results'!$H33)*Q34),0,('NGER results'!$K33/'NGER results'!$H33)*Q34)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K33/'NGER results'!$H33)*R34),0,('NGER results'!$K33/'NGER results'!$H33)*R34)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K33/'NGER results'!$H33)*S34),0,('NGER results'!$K33/'NGER results'!$H33)*S34)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K33/'NGER results'!$H33)*T34),0,('NGER results'!$K33/'NGER results'!$H33)*T34)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K33/'NGER results'!$H33)*U34),0,('NGER results'!$K33/'NGER results'!$H33)*U34)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K33/'NGER results'!$H33)*V34),0,('NGER results'!$K33/'NGER results'!$H33)*V34)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ34*(1-EXP(-'NGER input 2'!FW32))","v":0},{"$f":"AR34*(1-EXP(-'NGER input 2'!FX32))","v":0},{"$f":"AS34*(1-EXP(-'NGER input 2'!FY32))","v":0},{"$f":"AT34*(1-EXP(-'NGER input 2'!FZ32))","v":0},{"$f":"AU34*(1-EXP(-'NGER input 2'!GA32))","v":0},{"$f":"AV34*(1-EXP(-'NGER input 2'!GB32))","v":0},{"$f":"AW34*(1-EXP(-'NGER input 2'!GC32))","v":0},{"$f":"AX34*(1-EXP(-'NGER input 2'!GD32))","v":0},{"$f":"AY34*(1-EXP(-'NGER input 2'!GE32))","v":0},{"$f":"AZ34*(1-EXP(-'NGER input 2'!GF32))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K33/'NGER results'!$H33)*BA34),0,('NGER results'!$K33/'NGER results'!$H33)*BA34)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K33/'NGER results'!$H33)*BB34),0,('NGER results'!$K33/'NGER results'!$H33)*BB34)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K33/'NGER results'!$H33)*BC34),0,('NGER results'!$K33/'NGER results'!$H33)*BC34)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K33/'NGER results'!$H33)*BD34),0,('NGER results'!$K33/'NGER results'!$H33)*BD34)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K33/'NGER results'!$H33)*BE34),0,('NGER results'!$K33/'NGER results'!$H33)*BE34)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K33/'NGER results'!$H33)*BF34),0,('NGER results'!$K33/'NGER results'!$H33)*BF34)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K33/'NGER results'!$H33)*BG34),0,('NGER results'!$K33/'NGER results'!$H33)*BG34)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K33/'NGER results'!$H33)*BH34),0,('NGER results'!$K33/'NGER results'!$H33)*BH34)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K33/'NGER results'!$H33)*BI34),0,('NGER results'!$K33/'NGER results'!$H33)*BI34)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K33/'NGER results'!$H33)*BJ34),0,('NGER results'!$K33/'NGER results'!$H33)*BJ34)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A34>=2016,(BA34+M34)*'NGER input 2'!$GS32*1.336*25,(BA34+M34)*'NGER input 2'!$GS32*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A34>=2016,(BB34+N34)*'NGER input 2'!$GS32*1.336*25,(BB34+N34)*'NGER input 2'!$GS32*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A34>=2016,(BC34+O34)*'NGER input 2'!$GS32*1.336*25,(BC34+O34)*'NGER input 2'!$GS32*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A34>=2016,(BD34+P34)*'NGER input 2'!$GS32*1.336*25,(BD34+P34)*'NGER input 2'!$GS32*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A34>=2016,(BE34+Q34)*'NGER input 2'!$GS32*1.336*25,(BE34+Q34)*'NGER input 2'!$GS32*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A34>=2016,(BF34+R34)*'NGER input 2'!$GS32*1.336*25,(BF34+R34)*'NGER input 2'!$GS32*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A34>=2016,(BG34+S34)*'NGER input 2'!$GS32*1.336*25,(BG34+S34)*'NGER input 2'!$GS32*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A34>=2016,(BH34+T34)*'NGER input 2'!$GS32*1.336*25,(BH34+T34)*'NGER input 2'!$GS32*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A34>=2016,(BI34+U34)*'NGER input 2'!$GS32*1.336*25,(BI34+U34)*'NGER input 2'!$GS32*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A34>=2016,(BJ34+V34)*'NGER input 2'!$GS32*1.336*25,(BJ34+V34)*'NGER input 2'!$GS32*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A33","v":29},null,{"$f":"IF(OR('NGER input 2'!$A33=2013,'NGER input 2'!$A33=2014),0,'NGER input 2'!ES33*'NGER input 2'!FC33*'NGER input 2'!FM33*'NGER input 2'!$GQ33)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A33=2013,'NGER input 2'!$A33=2014),0,'NGER input 2'!ET33*'NGER input 2'!FD33*'NGER input 2'!FN33*'NGER input 2'!$GQ33)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A33=2013,'NGER input 2'!$A33=2014),0,'NGER input 2'!EU33*'NGER input 2'!FE33*'NGER input 2'!FO33*'NGER input 2'!$GQ33)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A33=2013,'NGER input 2'!$A33=2014),0,'NGER input 2'!EV33*'NGER input 2'!FF33*'NGER input 2'!FP33*'NGER input 2'!$GQ33)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A33=2013,'NGER input 2'!$A33=2014),0,'NGER input 2'!EW33*'NGER input 2'!FG33*'NGER input 2'!FQ33*'NGER input 2'!$GQ33)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A33=2013,'NGER input 2'!$A33=2014),0,'NGER input 2'!EX33*'NGER input 2'!FH33*'NGER input 2'!FR33*'NGER input 2'!$GQ33)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A33=2013,'NGER input 2'!$A33=2014),0,'NGER input 2'!EY33*'NGER input 2'!FI33*'NGER input 2'!FS33*'NGER input 2'!$GQ33)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A33=2013,'NGER input 2'!$A33=2014),0,'NGER input 2'!EZ33*'NGER input 2'!FJ33*'NGER input 2'!FT33*'NGER input 2'!$GQ33)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A33=2013,'NGER input 2'!$A33=2014),0,'NGER input 2'!FA33*'NGER input 2'!FK33*'NGER input 2'!FU33*'NGER input 2'!$GQ33)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A33=2013,'NGER input 2'!$A33=2014),0,'NGER input 2'!FB33*'NGER input 2'!FL33*'NGER input 2'!FV33*'NGER input 2'!$GQ33)","v":0},{"$f":"C35*(1-EXP(-'NGER input 2'!FW33*(13-'NGER input 2'!$GR33-7)/12))","v":{"$error":"#N/A"}},{"$f":"D35*(1-EXP(-'NGER input 2'!FX33*(13-'NGER input 2'!$GR33-7)/12))","v":{"$error":"#N/A"}},{"$f":"E35*(1-EXP(-'NGER input 2'!FY33*(13-'NGER input 2'!$GR33-7)/12))","v":{"$error":"#N/A"}},{"$f":"F35*(1-EXP(-'NGER input 2'!FZ33*(13-'NGER input 2'!$GR33-7)/12))","v":{"$error":"#N/A"}},{"$f":"G35*(1-EXP(-'NGER input 2'!GA33*(13-'NGER input 2'!$GR33-7)/12))","v":{"$error":"#N/A"}},{"$f":"H35*(1-EXP(-'NGER input 2'!GB33*(13-'NGER input 2'!$GR33-7)/12))","v":{"$error":"#N/A"}},{"$f":"I35*(1-EXP(-'NGER input 2'!GC33*(13-'NGER input 2'!$GR33-7)/12))","v":{"$error":"#N/A"}},{"$f":"J35*(1-EXP(-'NGER input 2'!GD33*(13-'NGER input 2'!$GR33-7)/12))","v":{"$error":"#N/A"}},{"$f":"K35*(1-EXP(-'NGER input 2'!GE33*(13-'NGER input 2'!$GR33-7)/12))","v":{"$error":"#N/A"}},{"$f":"L35*(1-EXP(-'NGER input 2'!GF33*(13-'NGER input 2'!$GR33-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K34/'NGER results'!$H34)*M35),0,('NGER results'!$K34/'NGER results'!$H34)*M35)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K34/'NGER results'!$H34)*N35),0,('NGER results'!$K34/'NGER results'!$H34)*N35)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K34/'NGER results'!$H34)*O35),0,('NGER results'!$K34/'NGER results'!$H34)*O35)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K34/'NGER results'!$H34)*P35),0,('NGER results'!$K34/'NGER results'!$H34)*P35)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K34/'NGER results'!$H34)*Q35),0,('NGER results'!$K34/'NGER results'!$H34)*Q35)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K34/'NGER results'!$H34)*R35),0,('NGER results'!$K34/'NGER results'!$H34)*R35)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K34/'NGER results'!$H34)*S35),0,('NGER results'!$K34/'NGER results'!$H34)*S35)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K34/'NGER results'!$H34)*T35),0,('NGER results'!$K34/'NGER results'!$H34)*T35)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K34/'NGER results'!$H34)*U35),0,('NGER results'!$K34/'NGER results'!$H34)*U35)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K34/'NGER results'!$H34)*V35),0,('NGER results'!$K34/'NGER results'!$H34)*V35)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ35*(1-EXP(-'NGER input 2'!FW33))","v":0},{"$f":"AR35*(1-EXP(-'NGER input 2'!FX33))","v":0},{"$f":"AS35*(1-EXP(-'NGER input 2'!FY33))","v":0},{"$f":"AT35*(1-EXP(-'NGER input 2'!FZ33))","v":0},{"$f":"AU35*(1-EXP(-'NGER input 2'!GA33))","v":0},{"$f":"AV35*(1-EXP(-'NGER input 2'!GB33))","v":0},{"$f":"AW35*(1-EXP(-'NGER input 2'!GC33))","v":0},{"$f":"AX35*(1-EXP(-'NGER input 2'!GD33))","v":0},{"$f":"AY35*(1-EXP(-'NGER input 2'!GE33))","v":0},{"$f":"AZ35*(1-EXP(-'NGER input 2'!GF33))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K34/'NGER results'!$H34)*BA35),0,('NGER results'!$K34/'NGER results'!$H34)*BA35)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K34/'NGER results'!$H34)*BB35),0,('NGER results'!$K34/'NGER results'!$H34)*BB35)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K34/'NGER results'!$H34)*BC35),0,('NGER results'!$K34/'NGER results'!$H34)*BC35)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K34/'NGER results'!$H34)*BD35),0,('NGER results'!$K34/'NGER results'!$H34)*BD35)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K34/'NGER results'!$H34)*BE35),0,('NGER results'!$K34/'NGER results'!$H34)*BE35)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K34/'NGER results'!$H34)*BF35),0,('NGER results'!$K34/'NGER results'!$H34)*BF35)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K34/'NGER results'!$H34)*BG35),0,('NGER results'!$K34/'NGER results'!$H34)*BG35)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K34/'NGER results'!$H34)*BH35),0,('NGER results'!$K34/'NGER results'!$H34)*BH35)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K34/'NGER results'!$H34)*BI35),0,('NGER results'!$K34/'NGER results'!$H34)*BI35)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K34/'NGER results'!$H34)*BJ35),0,('NGER results'!$K34/'NGER results'!$H34)*BJ35)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A35>=2016,(BA35+M35)*'NGER input 2'!$GS33*1.336*25,(BA35+M35)*'NGER input 2'!$GS33*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A35>=2016,(BB35+N35)*'NGER input 2'!$GS33*1.336*25,(BB35+N35)*'NGER input 2'!$GS33*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A35>=2016,(BC35+O35)*'NGER input 2'!$GS33*1.336*25,(BC35+O35)*'NGER input 2'!$GS33*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A35>=2016,(BD35+P35)*'NGER input 2'!$GS33*1.336*25,(BD35+P35)*'NGER input 2'!$GS33*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A35>=2016,(BE35+Q35)*'NGER input 2'!$GS33*1.336*25,(BE35+Q35)*'NGER input 2'!$GS33*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A35>=2016,(BF35+R35)*'NGER input 2'!$GS33*1.336*25,(BF35+R35)*'NGER input 2'!$GS33*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A35>=2016,(BG35+S35)*'NGER input 2'!$GS33*1.336*25,(BG35+S35)*'NGER input 2'!$GS33*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A35>=2016,(BH35+T35)*'NGER input 2'!$GS33*1.336*25,(BH35+T35)*'NGER input 2'!$GS33*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A35>=2016,(BI35+U35)*'NGER input 2'!$GS33*1.336*25,(BI35+U35)*'NGER input 2'!$GS33*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A35>=2016,(BJ35+V35)*'NGER input 2'!$GS33*1.336*25,(BJ35+V35)*'NGER input 2'!$GS33*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A34","v":30},null,{"$f":"IF(OR('NGER input 2'!$A34=2013,'NGER input 2'!$A34=2014),0,'NGER input 2'!ES34*'NGER input 2'!FC34*'NGER input 2'!FM34*'NGER input 2'!$GQ34)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A34=2013,'NGER input 2'!$A34=2014),0,'NGER input 2'!ET34*'NGER input 2'!FD34*'NGER input 2'!FN34*'NGER input 2'!$GQ34)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A34=2013,'NGER input 2'!$A34=2014),0,'NGER input 2'!EU34*'NGER input 2'!FE34*'NGER input 2'!FO34*'NGER input 2'!$GQ34)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A34=2013,'NGER input 2'!$A34=2014),0,'NGER input 2'!EV34*'NGER input 2'!FF34*'NGER input 2'!FP34*'NGER input 2'!$GQ34)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A34=2013,'NGER input 2'!$A34=2014),0,'NGER input 2'!EW34*'NGER input 2'!FG34*'NGER input 2'!FQ34*'NGER input 2'!$GQ34)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A34=2013,'NGER input 2'!$A34=2014),0,'NGER input 2'!EX34*'NGER input 2'!FH34*'NGER input 2'!FR34*'NGER input 2'!$GQ34)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A34=2013,'NGER input 2'!$A34=2014),0,'NGER input 2'!EY34*'NGER input 2'!FI34*'NGER input 2'!FS34*'NGER input 2'!$GQ34)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A34=2013,'NGER input 2'!$A34=2014),0,'NGER input 2'!EZ34*'NGER input 2'!FJ34*'NGER input 2'!FT34*'NGER input 2'!$GQ34)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A34=2013,'NGER input 2'!$A34=2014),0,'NGER input 2'!FA34*'NGER input 2'!FK34*'NGER input 2'!FU34*'NGER input 2'!$GQ34)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A34=2013,'NGER input 2'!$A34=2014),0,'NGER input 2'!FB34*'NGER input 2'!FL34*'NGER input 2'!FV34*'NGER input 2'!$GQ34)","v":0},{"$f":"C36*(1-EXP(-'NGER input 2'!FW34*(13-'NGER input 2'!$GR34-7)/12))","v":{"$error":"#N/A"}},{"$f":"D36*(1-EXP(-'NGER input 2'!FX34*(13-'NGER input 2'!$GR34-7)/12))","v":{"$error":"#N/A"}},{"$f":"E36*(1-EXP(-'NGER input 2'!FY34*(13-'NGER input 2'!$GR34-7)/12))","v":{"$error":"#N/A"}},{"$f":"F36*(1-EXP(-'NGER input 2'!FZ34*(13-'NGER input 2'!$GR34-7)/12))","v":{"$error":"#N/A"}},{"$f":"G36*(1-EXP(-'NGER input 2'!GA34*(13-'NGER input 2'!$GR34-7)/12))","v":{"$error":"#N/A"}},{"$f":"H36*(1-EXP(-'NGER input 2'!GB34*(13-'NGER input 2'!$GR34-7)/12))","v":{"$error":"#N/A"}},{"$f":"I36*(1-EXP(-'NGER input 2'!GC34*(13-'NGER input 2'!$GR34-7)/12))","v":{"$error":"#N/A"}},{"$f":"J36*(1-EXP(-'NGER input 2'!GD34*(13-'NGER input 2'!$GR34-7)/12))","v":{"$error":"#N/A"}},{"$f":"K36*(1-EXP(-'NGER input 2'!GE34*(13-'NGER input 2'!$GR34-7)/12))","v":{"$error":"#N/A"}},{"$f":"L36*(1-EXP(-'NGER input 2'!GF34*(13-'NGER input 2'!$GR34-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K35/'NGER results'!$H35)*M36),0,('NGER results'!$K35/'NGER results'!$H35)*M36)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K35/'NGER results'!$H35)*N36),0,('NGER results'!$K35/'NGER results'!$H35)*N36)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K35/'NGER results'!$H35)*O36),0,('NGER results'!$K35/'NGER results'!$H35)*O36)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K35/'NGER results'!$H35)*P36),0,('NGER results'!$K35/'NGER results'!$H35)*P36)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K35/'NGER results'!$H35)*Q36),0,('NGER results'!$K35/'NGER results'!$H35)*Q36)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K35/'NGER results'!$H35)*R36),0,('NGER results'!$K35/'NGER results'!$H35)*R36)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K35/'NGER results'!$H35)*S36),0,('NGER results'!$K35/'NGER results'!$H35)*S36)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K35/'NGER results'!$H35)*T36),0,('NGER results'!$K35/'NGER results'!$H35)*T36)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K35/'NGER results'!$H35)*U36),0,('NGER results'!$K35/'NGER results'!$H35)*U36)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K35/'NGER results'!$H35)*V36),0,('NGER results'!$K35/'NGER results'!$H35)*V36)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ36*(1-EXP(-'NGER input 2'!FW34))","v":0},{"$f":"AR36*(1-EXP(-'NGER input 2'!FX34))","v":0},{"$f":"AS36*(1-EXP(-'NGER input 2'!FY34))","v":0},{"$f":"AT36*(1-EXP(-'NGER input 2'!FZ34))","v":0},{"$f":"AU36*(1-EXP(-'NGER input 2'!GA34))","v":0},{"$f":"AV36*(1-EXP(-'NGER input 2'!GB34))","v":0},{"$f":"AW36*(1-EXP(-'NGER input 2'!GC34))","v":0},{"$f":"AX36*(1-EXP(-'NGER input 2'!GD34))","v":0},{"$f":"AY36*(1-EXP(-'NGER input 2'!GE34))","v":0},{"$f":"AZ36*(1-EXP(-'NGER input 2'!GF34))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K35/'NGER results'!$H35)*BA36),0,('NGER results'!$K35/'NGER results'!$H35)*BA36)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K35/'NGER results'!$H35)*BB36),0,('NGER results'!$K35/'NGER results'!$H35)*BB36)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K35/'NGER results'!$H35)*BC36),0,('NGER results'!$K35/'NGER results'!$H35)*BC36)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K35/'NGER results'!$H35)*BD36),0,('NGER results'!$K35/'NGER results'!$H35)*BD36)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K35/'NGER results'!$H35)*BE36),0,('NGER results'!$K35/'NGER results'!$H35)*BE36)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K35/'NGER results'!$H35)*BF36),0,('NGER results'!$K35/'NGER results'!$H35)*BF36)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K35/'NGER results'!$H35)*BG36),0,('NGER results'!$K35/'NGER results'!$H35)*BG36)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K35/'NGER results'!$H35)*BH36),0,('NGER results'!$K35/'NGER results'!$H35)*BH36)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K35/'NGER results'!$H35)*BI36),0,('NGER results'!$K35/'NGER results'!$H35)*BI36)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K35/'NGER results'!$H35)*BJ36),0,('NGER results'!$K35/'NGER results'!$H35)*BJ36)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A36>=2016,(BA36+M36)*'NGER input 2'!$GS34*1.336*25,(BA36+M36)*'NGER input 2'!$GS34*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A36>=2016,(BB36+N36)*'NGER input 2'!$GS34*1.336*25,(BB36+N36)*'NGER input 2'!$GS34*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A36>=2016,(BC36+O36)*'NGER input 2'!$GS34*1.336*25,(BC36+O36)*'NGER input 2'!$GS34*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A36>=2016,(BD36+P36)*'NGER input 2'!$GS34*1.336*25,(BD36+P36)*'NGER input 2'!$GS34*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A36>=2016,(BE36+Q36)*'NGER input 2'!$GS34*1.336*25,(BE36+Q36)*'NGER input 2'!$GS34*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A36>=2016,(BF36+R36)*'NGER input 2'!$GS34*1.336*25,(BF36+R36)*'NGER input 2'!$GS34*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A36>=2016,(BG36+S36)*'NGER input 2'!$GS34*1.336*25,(BG36+S36)*'NGER input 2'!$GS34*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A36>=2016,(BH36+T36)*'NGER input 2'!$GS34*1.336*25,(BH36+T36)*'NGER input 2'!$GS34*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A36>=2016,(BI36+U36)*'NGER input 2'!$GS34*1.336*25,(BI36+U36)*'NGER input 2'!$GS34*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A36>=2016,(BJ36+V36)*'NGER input 2'!$GS34*1.336*25,(BJ36+V36)*'NGER input 2'!$GS34*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A35","v":31},null,{"$f":"IF(OR('NGER input 2'!$A35=2013,'NGER input 2'!$A35=2014),0,'NGER input 2'!ES35*'NGER input 2'!FC35*'NGER input 2'!FM35*'NGER input 2'!$GQ35)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A35=2013,'NGER input 2'!$A35=2014),0,'NGER input 2'!ET35*'NGER input 2'!FD35*'NGER input 2'!FN35*'NGER input 2'!$GQ35)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A35=2013,'NGER input 2'!$A35=2014),0,'NGER input 2'!EU35*'NGER input 2'!FE35*'NGER input 2'!FO35*'NGER input 2'!$GQ35)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A35=2013,'NGER input 2'!$A35=2014),0,'NGER input 2'!EV35*'NGER input 2'!FF35*'NGER input 2'!FP35*'NGER input 2'!$GQ35)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A35=2013,'NGER input 2'!$A35=2014),0,'NGER input 2'!EW35*'NGER input 2'!FG35*'NGER input 2'!FQ35*'NGER input 2'!$GQ35)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A35=2013,'NGER input 2'!$A35=2014),0,'NGER input 2'!EX35*'NGER input 2'!FH35*'NGER input 2'!FR35*'NGER input 2'!$GQ35)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A35=2013,'NGER input 2'!$A35=2014),0,'NGER input 2'!EY35*'NGER input 2'!FI35*'NGER input 2'!FS35*'NGER input 2'!$GQ35)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A35=2013,'NGER input 2'!$A35=2014),0,'NGER input 2'!EZ35*'NGER input 2'!FJ35*'NGER input 2'!FT35*'NGER input 2'!$GQ35)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A35=2013,'NGER input 2'!$A35=2014),0,'NGER input 2'!FA35*'NGER input 2'!FK35*'NGER input 2'!FU35*'NGER input 2'!$GQ35)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A35=2013,'NGER input 2'!$A35=2014),0,'NGER input 2'!FB35*'NGER input 2'!FL35*'NGER input 2'!FV35*'NGER input 2'!$GQ35)","v":0},{"$f":"C37*(1-EXP(-'NGER input 2'!FW35*(13-'NGER input 2'!$GR35-7)/12))","v":{"$error":"#N/A"}},{"$f":"D37*(1-EXP(-'NGER input 2'!FX35*(13-'NGER input 2'!$GR35-7)/12))","v":{"$error":"#N/A"}},{"$f":"E37*(1-EXP(-'NGER input 2'!FY35*(13-'NGER input 2'!$GR35-7)/12))","v":{"$error":"#N/A"}},{"$f":"F37*(1-EXP(-'NGER input 2'!FZ35*(13-'NGER input 2'!$GR35-7)/12))","v":{"$error":"#N/A"}},{"$f":"G37*(1-EXP(-'NGER input 2'!GA35*(13-'NGER input 2'!$GR35-7)/12))","v":{"$error":"#N/A"}},{"$f":"H37*(1-EXP(-'NGER input 2'!GB35*(13-'NGER input 2'!$GR35-7)/12))","v":{"$error":"#N/A"}},{"$f":"I37*(1-EXP(-'NGER input 2'!GC35*(13-'NGER input 2'!$GR35-7)/12))","v":{"$error":"#N/A"}},{"$f":"J37*(1-EXP(-'NGER input 2'!GD35*(13-'NGER input 2'!$GR35-7)/12))","v":{"$error":"#N/A"}},{"$f":"K37*(1-EXP(-'NGER input 2'!GE35*(13-'NGER input 2'!$GR35-7)/12))","v":{"$error":"#N/A"}},{"$f":"L37*(1-EXP(-'NGER input 2'!GF35*(13-'NGER input 2'!$GR35-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K36/'NGER results'!$H36)*M37),0,('NGER results'!$K36/'NGER results'!$H36)*M37)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K36/'NGER results'!$H36)*N37),0,('NGER results'!$K36/'NGER results'!$H36)*N37)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K36/'NGER results'!$H36)*O37),0,('NGER results'!$K36/'NGER results'!$H36)*O37)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K36/'NGER results'!$H36)*P37),0,('NGER results'!$K36/'NGER results'!$H36)*P37)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K36/'NGER results'!$H36)*Q37),0,('NGER results'!$K36/'NGER results'!$H36)*Q37)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K36/'NGER results'!$H36)*R37),0,('NGER results'!$K36/'NGER results'!$H36)*R37)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K36/'NGER results'!$H36)*S37),0,('NGER results'!$K36/'NGER results'!$H36)*S37)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K36/'NGER results'!$H36)*T37),0,('NGER results'!$K36/'NGER results'!$H36)*T37)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K36/'NGER results'!$H36)*U37),0,('NGER results'!$K36/'NGER results'!$H36)*U37)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K36/'NGER results'!$H36)*V37),0,('NGER results'!$K36/'NGER results'!$H36)*V37)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ37*(1-EXP(-'NGER input 2'!FW35))","v":0},{"$f":"AR37*(1-EXP(-'NGER input 2'!FX35))","v":0},{"$f":"AS37*(1-EXP(-'NGER input 2'!FY35))","v":0},{"$f":"AT37*(1-EXP(-'NGER input 2'!FZ35))","v":0},{"$f":"AU37*(1-EXP(-'NGER input 2'!GA35))","v":0},{"$f":"AV37*(1-EXP(-'NGER input 2'!GB35))","v":0},{"$f":"AW37*(1-EXP(-'NGER input 2'!GC35))","v":0},{"$f":"AX37*(1-EXP(-'NGER input 2'!GD35))","v":0},{"$f":"AY37*(1-EXP(-'NGER input 2'!GE35))","v":0},{"$f":"AZ37*(1-EXP(-'NGER input 2'!GF35))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K36/'NGER results'!$H36)*BA37),0,('NGER results'!$K36/'NGER results'!$H36)*BA37)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K36/'NGER results'!$H36)*BB37),0,('NGER results'!$K36/'NGER results'!$H36)*BB37)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K36/'NGER results'!$H36)*BC37),0,('NGER results'!$K36/'NGER results'!$H36)*BC37)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K36/'NGER results'!$H36)*BD37),0,('NGER results'!$K36/'NGER results'!$H36)*BD37)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K36/'NGER results'!$H36)*BE37),0,('NGER results'!$K36/'NGER results'!$H36)*BE37)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K36/'NGER results'!$H36)*BF37),0,('NGER results'!$K36/'NGER results'!$H36)*BF37)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K36/'NGER results'!$H36)*BG37),0,('NGER results'!$K36/'NGER results'!$H36)*BG37)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K36/'NGER results'!$H36)*BH37),0,('NGER results'!$K36/'NGER results'!$H36)*BH37)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K36/'NGER results'!$H36)*BI37),0,('NGER results'!$K36/'NGER results'!$H36)*BI37)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K36/'NGER results'!$H36)*BJ37),0,('NGER results'!$K36/'NGER results'!$H36)*BJ37)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A37>=2016,(BA37+M37)*'NGER input 2'!$GS35*1.336*25,(BA37+M37)*'NGER input 2'!$GS35*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A37>=2016,(BB37+N37)*'NGER input 2'!$GS35*1.336*25,(BB37+N37)*'NGER input 2'!$GS35*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A37>=2016,(BC37+O37)*'NGER input 2'!$GS35*1.336*25,(BC37+O37)*'NGER input 2'!$GS35*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A37>=2016,(BD37+P37)*'NGER input 2'!$GS35*1.336*25,(BD37+P37)*'NGER input 2'!$GS35*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A37>=2016,(BE37+Q37)*'NGER input 2'!$GS35*1.336*25,(BE37+Q37)*'NGER input 2'!$GS35*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A37>=2016,(BF37+R37)*'NGER input 2'!$GS35*1.336*25,(BF37+R37)*'NGER input 2'!$GS35*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A37>=2016,(BG37+S37)*'NGER input 2'!$GS35*1.336*25,(BG37+S37)*'NGER input 2'!$GS35*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A37>=2016,(BH37+T37)*'NGER input 2'!$GS35*1.336*25,(BH37+T37)*'NGER input 2'!$GS35*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A37>=2016,(BI37+U37)*'NGER input 2'!$GS35*1.336*25,(BI37+U37)*'NGER input 2'!$GS35*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A37>=2016,(BJ37+V37)*'NGER input 2'!$GS35*1.336*25,(BJ37+V37)*'NGER input 2'!$GS35*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A36","v":32},null,{"$f":"IF(OR('NGER input 2'!$A36=2013,'NGER input 2'!$A36=2014),0,'NGER input 2'!ES36*'NGER input 2'!FC36*'NGER input 2'!FM36*'NGER input 2'!$GQ36)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A36=2013,'NGER input 2'!$A36=2014),0,'NGER input 2'!ET36*'NGER input 2'!FD36*'NGER input 2'!FN36*'NGER input 2'!$GQ36)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A36=2013,'NGER input 2'!$A36=2014),0,'NGER input 2'!EU36*'NGER input 2'!FE36*'NGER input 2'!FO36*'NGER input 2'!$GQ36)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A36=2013,'NGER input 2'!$A36=2014),0,'NGER input 2'!EV36*'NGER input 2'!FF36*'NGER input 2'!FP36*'NGER input 2'!$GQ36)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A36=2013,'NGER input 2'!$A36=2014),0,'NGER input 2'!EW36*'NGER input 2'!FG36*'NGER input 2'!FQ36*'NGER input 2'!$GQ36)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A36=2013,'NGER input 2'!$A36=2014),0,'NGER input 2'!EX36*'NGER input 2'!FH36*'NGER input 2'!FR36*'NGER input 2'!$GQ36)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A36=2013,'NGER input 2'!$A36=2014),0,'NGER input 2'!EY36*'NGER input 2'!FI36*'NGER input 2'!FS36*'NGER input 2'!$GQ36)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A36=2013,'NGER input 2'!$A36=2014),0,'NGER input 2'!EZ36*'NGER input 2'!FJ36*'NGER input 2'!FT36*'NGER input 2'!$GQ36)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A36=2013,'NGER input 2'!$A36=2014),0,'NGER input 2'!FA36*'NGER input 2'!FK36*'NGER input 2'!FU36*'NGER input 2'!$GQ36)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A36=2013,'NGER input 2'!$A36=2014),0,'NGER input 2'!FB36*'NGER input 2'!FL36*'NGER input 2'!FV36*'NGER input 2'!$GQ36)","v":0},{"$f":"C38*(1-EXP(-'NGER input 2'!FW36*(13-'NGER input 2'!$GR36-7)/12))","v":{"$error":"#N/A"}},{"$f":"D38*(1-EXP(-'NGER input 2'!FX36*(13-'NGER input 2'!$GR36-7)/12))","v":{"$error":"#N/A"}},{"$f":"E38*(1-EXP(-'NGER input 2'!FY36*(13-'NGER input 2'!$GR36-7)/12))","v":{"$error":"#N/A"}},{"$f":"F38*(1-EXP(-'NGER input 2'!FZ36*(13-'NGER input 2'!$GR36-7)/12))","v":{"$error":"#N/A"}},{"$f":"G38*(1-EXP(-'NGER input 2'!GA36*(13-'NGER input 2'!$GR36-7)/12))","v":{"$error":"#N/A"}},{"$f":"H38*(1-EXP(-'NGER input 2'!GB36*(13-'NGER input 2'!$GR36-7)/12))","v":{"$error":"#N/A"}},{"$f":"I38*(1-EXP(-'NGER input 2'!GC36*(13-'NGER input 2'!$GR36-7)/12))","v":{"$error":"#N/A"}},{"$f":"J38*(1-EXP(-'NGER input 2'!GD36*(13-'NGER input 2'!$GR36-7)/12))","v":{"$error":"#N/A"}},{"$f":"K38*(1-EXP(-'NGER input 2'!GE36*(13-'NGER input 2'!$GR36-7)/12))","v":{"$error":"#N/A"}},{"$f":"L38*(1-EXP(-'NGER input 2'!GF36*(13-'NGER input 2'!$GR36-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K37/'NGER results'!$H37)*M38),0,('NGER results'!$K37/'NGER results'!$H37)*M38)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K37/'NGER results'!$H37)*N38),0,('NGER results'!$K37/'NGER results'!$H37)*N38)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K37/'NGER results'!$H37)*O38),0,('NGER results'!$K37/'NGER results'!$H37)*O38)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K37/'NGER results'!$H37)*P38),0,('NGER results'!$K37/'NGER results'!$H37)*P38)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K37/'NGER results'!$H37)*Q38),0,('NGER results'!$K37/'NGER results'!$H37)*Q38)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K37/'NGER results'!$H37)*R38),0,('NGER results'!$K37/'NGER results'!$H37)*R38)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K37/'NGER results'!$H37)*S38),0,('NGER results'!$K37/'NGER results'!$H37)*S38)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K37/'NGER results'!$H37)*T38),0,('NGER results'!$K37/'NGER results'!$H37)*T38)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K37/'NGER results'!$H37)*U38),0,('NGER results'!$K37/'NGER results'!$H37)*U38)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K37/'NGER results'!$H37)*V38),0,('NGER results'!$K37/'NGER results'!$H37)*V38)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ38*(1-EXP(-'NGER input 2'!FW36))","v":0},{"$f":"AR38*(1-EXP(-'NGER input 2'!FX36))","v":0},{"$f":"AS38*(1-EXP(-'NGER input 2'!FY36))","v":0},{"$f":"AT38*(1-EXP(-'NGER input 2'!FZ36))","v":0},{"$f":"AU38*(1-EXP(-'NGER input 2'!GA36))","v":0},{"$f":"AV38*(1-EXP(-'NGER input 2'!GB36))","v":0},{"$f":"AW38*(1-EXP(-'NGER input 2'!GC36))","v":0},{"$f":"AX38*(1-EXP(-'NGER input 2'!GD36))","v":0},{"$f":"AY38*(1-EXP(-'NGER input 2'!GE36))","v":0},{"$f":"AZ38*(1-EXP(-'NGER input 2'!GF36))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K37/'NGER results'!$H37)*BA38),0,('NGER results'!$K37/'NGER results'!$H37)*BA38)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K37/'NGER results'!$H37)*BB38),0,('NGER results'!$K37/'NGER results'!$H37)*BB38)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K37/'NGER results'!$H37)*BC38),0,('NGER results'!$K37/'NGER results'!$H37)*BC38)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K37/'NGER results'!$H37)*BD38),0,('NGER results'!$K37/'NGER results'!$H37)*BD38)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K37/'NGER results'!$H37)*BE38),0,('NGER results'!$K37/'NGER results'!$H37)*BE38)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K37/'NGER results'!$H37)*BF38),0,('NGER results'!$K37/'NGER results'!$H37)*BF38)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K37/'NGER results'!$H37)*BG38),0,('NGER results'!$K37/'NGER results'!$H37)*BG38)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K37/'NGER results'!$H37)*BH38),0,('NGER results'!$K37/'NGER results'!$H37)*BH38)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K37/'NGER results'!$H37)*BI38),0,('NGER results'!$K37/'NGER results'!$H37)*BI38)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K37/'NGER results'!$H37)*BJ38),0,('NGER results'!$K37/'NGER results'!$H37)*BJ38)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A38>=2016,(BA38+M38)*'NGER input 2'!$GS36*1.336*25,(BA38+M38)*'NGER input 2'!$GS36*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A38>=2016,(BB38+N38)*'NGER input 2'!$GS36*1.336*25,(BB38+N38)*'NGER input 2'!$GS36*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A38>=2016,(BC38+O38)*'NGER input 2'!$GS36*1.336*25,(BC38+O38)*'NGER input 2'!$GS36*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A38>=2016,(BD38+P38)*'NGER input 2'!$GS36*1.336*25,(BD38+P38)*'NGER input 2'!$GS36*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A38>=2016,(BE38+Q38)*'NGER input 2'!$GS36*1.336*25,(BE38+Q38)*'NGER input 2'!$GS36*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A38>=2016,(BF38+R38)*'NGER input 2'!$GS36*1.336*25,(BF38+R38)*'NGER input 2'!$GS36*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A38>=2016,(BG38+S38)*'NGER input 2'!$GS36*1.336*25,(BG38+S38)*'NGER input 2'!$GS36*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A38>=2016,(BH38+T38)*'NGER input 2'!$GS36*1.336*25,(BH38+T38)*'NGER input 2'!$GS36*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A38>=2016,(BI38+U38)*'NGER input 2'!$GS36*1.336*25,(BI38+U38)*'NGER input 2'!$GS36*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A38>=2016,(BJ38+V38)*'NGER input 2'!$GS36*1.336*25,(BJ38+V38)*'NGER input 2'!$GS36*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A37","v":33},null,{"$f":"IF(OR('NGER input 2'!$A37=2013,'NGER input 2'!$A37=2014),0,'NGER input 2'!ES37*'NGER input 2'!FC37*'NGER input 2'!FM37*'NGER input 2'!$GQ37)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A37=2013,'NGER input 2'!$A37=2014),0,'NGER input 2'!ET37*'NGER input 2'!FD37*'NGER input 2'!FN37*'NGER input 2'!$GQ37)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A37=2013,'NGER input 2'!$A37=2014),0,'NGER input 2'!EU37*'NGER input 2'!FE37*'NGER input 2'!FO37*'NGER input 2'!$GQ37)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A37=2013,'NGER input 2'!$A37=2014),0,'NGER input 2'!EV37*'NGER input 2'!FF37*'NGER input 2'!FP37*'NGER input 2'!$GQ37)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A37=2013,'NGER input 2'!$A37=2014),0,'NGER input 2'!EW37*'NGER input 2'!FG37*'NGER input 2'!FQ37*'NGER input 2'!$GQ37)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A37=2013,'NGER input 2'!$A37=2014),0,'NGER input 2'!EX37*'NGER input 2'!FH37*'NGER input 2'!FR37*'NGER input 2'!$GQ37)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A37=2013,'NGER input 2'!$A37=2014),0,'NGER input 2'!EY37*'NGER input 2'!FI37*'NGER input 2'!FS37*'NGER input 2'!$GQ37)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A37=2013,'NGER input 2'!$A37=2014),0,'NGER input 2'!EZ37*'NGER input 2'!FJ37*'NGER input 2'!FT37*'NGER input 2'!$GQ37)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A37=2013,'NGER input 2'!$A37=2014),0,'NGER input 2'!FA37*'NGER input 2'!FK37*'NGER input 2'!FU37*'NGER input 2'!$GQ37)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A37=2013,'NGER input 2'!$A37=2014),0,'NGER input 2'!FB37*'NGER input 2'!FL37*'NGER input 2'!FV37*'NGER input 2'!$GQ37)","v":0},{"$f":"C39*(1-EXP(-'NGER input 2'!FW37*(13-'NGER input 2'!$GR37-7)/12))","v":{"$error":"#N/A"}},{"$f":"D39*(1-EXP(-'NGER input 2'!FX37*(13-'NGER input 2'!$GR37-7)/12))","v":{"$error":"#N/A"}},{"$f":"E39*(1-EXP(-'NGER input 2'!FY37*(13-'NGER input 2'!$GR37-7)/12))","v":{"$error":"#N/A"}},{"$f":"F39*(1-EXP(-'NGER input 2'!FZ37*(13-'NGER input 2'!$GR37-7)/12))","v":{"$error":"#N/A"}},{"$f":"G39*(1-EXP(-'NGER input 2'!GA37*(13-'NGER input 2'!$GR37-7)/12))","v":{"$error":"#N/A"}},{"$f":"H39*(1-EXP(-'NGER input 2'!GB37*(13-'NGER input 2'!$GR37-7)/12))","v":{"$error":"#N/A"}},{"$f":"I39*(1-EXP(-'NGER input 2'!GC37*(13-'NGER input 2'!$GR37-7)/12))","v":{"$error":"#N/A"}},{"$f":"J39*(1-EXP(-'NGER input 2'!GD37*(13-'NGER input 2'!$GR37-7)/12))","v":{"$error":"#N/A"}},{"$f":"K39*(1-EXP(-'NGER input 2'!GE37*(13-'NGER input 2'!$GR37-7)/12))","v":{"$error":"#N/A"}},{"$f":"L39*(1-EXP(-'NGER input 2'!GF37*(13-'NGER input 2'!$GR37-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K38/'NGER results'!$H38)*M39),0,('NGER results'!$K38/'NGER results'!$H38)*M39)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K38/'NGER results'!$H38)*N39),0,('NGER results'!$K38/'NGER results'!$H38)*N39)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K38/'NGER results'!$H38)*O39),0,('NGER results'!$K38/'NGER results'!$H38)*O39)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K38/'NGER results'!$H38)*P39),0,('NGER results'!$K38/'NGER results'!$H38)*P39)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K38/'NGER results'!$H38)*Q39),0,('NGER results'!$K38/'NGER results'!$H38)*Q39)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K38/'NGER results'!$H38)*R39),0,('NGER results'!$K38/'NGER results'!$H38)*R39)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K38/'NGER results'!$H38)*S39),0,('NGER results'!$K38/'NGER results'!$H38)*S39)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K38/'NGER results'!$H38)*T39),0,('NGER results'!$K38/'NGER results'!$H38)*T39)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K38/'NGER results'!$H38)*U39),0,('NGER results'!$K38/'NGER results'!$H38)*U39)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K38/'NGER results'!$H38)*V39),0,('NGER results'!$K38/'NGER results'!$H38)*V39)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ39*(1-EXP(-'NGER input 2'!FW37))","v":0},{"$f":"AR39*(1-EXP(-'NGER input 2'!FX37))","v":0},{"$f":"AS39*(1-EXP(-'NGER input 2'!FY37))","v":0},{"$f":"AT39*(1-EXP(-'NGER input 2'!FZ37))","v":0},{"$f":"AU39*(1-EXP(-'NGER input 2'!GA37))","v":0},{"$f":"AV39*(1-EXP(-'NGER input 2'!GB37))","v":0},{"$f":"AW39*(1-EXP(-'NGER input 2'!GC37))","v":0},{"$f":"AX39*(1-EXP(-'NGER input 2'!GD37))","v":0},{"$f":"AY39*(1-EXP(-'NGER input 2'!GE37))","v":0},{"$f":"AZ39*(1-EXP(-'NGER input 2'!GF37))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K38/'NGER results'!$H38)*BA39),0,('NGER results'!$K38/'NGER results'!$H38)*BA39)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K38/'NGER results'!$H38)*BB39),0,('NGER results'!$K38/'NGER results'!$H38)*BB39)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K38/'NGER results'!$H38)*BC39),0,('NGER results'!$K38/'NGER results'!$H38)*BC39)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K38/'NGER results'!$H38)*BD39),0,('NGER results'!$K38/'NGER results'!$H38)*BD39)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K38/'NGER results'!$H38)*BE39),0,('NGER results'!$K38/'NGER results'!$H38)*BE39)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K38/'NGER results'!$H38)*BF39),0,('NGER results'!$K38/'NGER results'!$H38)*BF39)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K38/'NGER results'!$H38)*BG39),0,('NGER results'!$K38/'NGER results'!$H38)*BG39)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K38/'NGER results'!$H38)*BH39),0,('NGER results'!$K38/'NGER results'!$H38)*BH39)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K38/'NGER results'!$H38)*BI39),0,('NGER results'!$K38/'NGER results'!$H38)*BI39)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K38/'NGER results'!$H38)*BJ39),0,('NGER results'!$K38/'NGER results'!$H38)*BJ39)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A39>=2016,(BA39+M39)*'NGER input 2'!$GS37*1.336*25,(BA39+M39)*'NGER input 2'!$GS37*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A39>=2016,(BB39+N39)*'NGER input 2'!$GS37*1.336*25,(BB39+N39)*'NGER input 2'!$GS37*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A39>=2016,(BC39+O39)*'NGER input 2'!$GS37*1.336*25,(BC39+O39)*'NGER input 2'!$GS37*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A39>=2016,(BD39+P39)*'NGER input 2'!$GS37*1.336*25,(BD39+P39)*'NGER input 2'!$GS37*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A39>=2016,(BE39+Q39)*'NGER input 2'!$GS37*1.336*25,(BE39+Q39)*'NGER input 2'!$GS37*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A39>=2016,(BF39+R39)*'NGER input 2'!$GS37*1.336*25,(BF39+R39)*'NGER input 2'!$GS37*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A39>=2016,(BG39+S39)*'NGER input 2'!$GS37*1.336*25,(BG39+S39)*'NGER input 2'!$GS37*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A39>=2016,(BH39+T39)*'NGER input 2'!$GS37*1.336*25,(BH39+T39)*'NGER input 2'!$GS37*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A39>=2016,(BI39+U39)*'NGER input 2'!$GS37*1.336*25,(BI39+U39)*'NGER input 2'!$GS37*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A39>=2016,(BJ39+V39)*'NGER input 2'!$GS37*1.336*25,(BJ39+V39)*'NGER input 2'!$GS37*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A38","v":34},null,{"$f":"IF(OR('NGER input 2'!$A38=2013,'NGER input 2'!$A38=2014),0,'NGER input 2'!ES38*'NGER input 2'!FC38*'NGER input 2'!FM38*'NGER input 2'!$GQ38)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A38=2013,'NGER input 2'!$A38=2014),0,'NGER input 2'!ET38*'NGER input 2'!FD38*'NGER input 2'!FN38*'NGER input 2'!$GQ38)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A38=2013,'NGER input 2'!$A38=2014),0,'NGER input 2'!EU38*'NGER input 2'!FE38*'NGER input 2'!FO38*'NGER input 2'!$GQ38)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A38=2013,'NGER input 2'!$A38=2014),0,'NGER input 2'!EV38*'NGER input 2'!FF38*'NGER input 2'!FP38*'NGER input 2'!$GQ38)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A38=2013,'NGER input 2'!$A38=2014),0,'NGER input 2'!EW38*'NGER input 2'!FG38*'NGER input 2'!FQ38*'NGER input 2'!$GQ38)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A38=2013,'NGER input 2'!$A38=2014),0,'NGER input 2'!EX38*'NGER input 2'!FH38*'NGER input 2'!FR38*'NGER input 2'!$GQ38)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A38=2013,'NGER input 2'!$A38=2014),0,'NGER input 2'!EY38*'NGER input 2'!FI38*'NGER input 2'!FS38*'NGER input 2'!$GQ38)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A38=2013,'NGER input 2'!$A38=2014),0,'NGER input 2'!EZ38*'NGER input 2'!FJ38*'NGER input 2'!FT38*'NGER input 2'!$GQ38)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A38=2013,'NGER input 2'!$A38=2014),0,'NGER input 2'!FA38*'NGER input 2'!FK38*'NGER input 2'!FU38*'NGER input 2'!$GQ38)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A38=2013,'NGER input 2'!$A38=2014),0,'NGER input 2'!FB38*'NGER input 2'!FL38*'NGER input 2'!FV38*'NGER input 2'!$GQ38)","v":0},{"$f":"C40*(1-EXP(-'NGER input 2'!FW38*(13-'NGER input 2'!$GR38-7)/12))","v":{"$error":"#N/A"}},{"$f":"D40*(1-EXP(-'NGER input 2'!FX38*(13-'NGER input 2'!$GR38-7)/12))","v":{"$error":"#N/A"}},{"$f":"E40*(1-EXP(-'NGER input 2'!FY38*(13-'NGER input 2'!$GR38-7)/12))","v":{"$error":"#N/A"}},{"$f":"F40*(1-EXP(-'NGER input 2'!FZ38*(13-'NGER input 2'!$GR38-7)/12))","v":{"$error":"#N/A"}},{"$f":"G40*(1-EXP(-'NGER input 2'!GA38*(13-'NGER input 2'!$GR38-7)/12))","v":{"$error":"#N/A"}},{"$f":"H40*(1-EXP(-'NGER input 2'!GB38*(13-'NGER input 2'!$GR38-7)/12))","v":{"$error":"#N/A"}},{"$f":"I40*(1-EXP(-'NGER input 2'!GC38*(13-'NGER input 2'!$GR38-7)/12))","v":{"$error":"#N/A"}},{"$f":"J40*(1-EXP(-'NGER input 2'!GD38*(13-'NGER input 2'!$GR38-7)/12))","v":{"$error":"#N/A"}},{"$f":"K40*(1-EXP(-'NGER input 2'!GE38*(13-'NGER input 2'!$GR38-7)/12))","v":{"$error":"#N/A"}},{"$f":"L40*(1-EXP(-'NGER input 2'!GF38*(13-'NGER input 2'!$GR38-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K39/'NGER results'!$H39)*M40),0,('NGER results'!$K39/'NGER results'!$H39)*M40)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K39/'NGER results'!$H39)*N40),0,('NGER results'!$K39/'NGER results'!$H39)*N40)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K39/'NGER results'!$H39)*O40),0,('NGER results'!$K39/'NGER results'!$H39)*O40)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K39/'NGER results'!$H39)*P40),0,('NGER results'!$K39/'NGER results'!$H39)*P40)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K39/'NGER results'!$H39)*Q40),0,('NGER results'!$K39/'NGER results'!$H39)*Q40)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K39/'NGER results'!$H39)*R40),0,('NGER results'!$K39/'NGER results'!$H39)*R40)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K39/'NGER results'!$H39)*S40),0,('NGER results'!$K39/'NGER results'!$H39)*S40)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K39/'NGER results'!$H39)*T40),0,('NGER results'!$K39/'NGER results'!$H39)*T40)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K39/'NGER results'!$H39)*U40),0,('NGER results'!$K39/'NGER results'!$H39)*U40)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K39/'NGER results'!$H39)*V40),0,('NGER results'!$K39/'NGER results'!$H39)*V40)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ40*(1-EXP(-'NGER input 2'!FW38))","v":0},{"$f":"AR40*(1-EXP(-'NGER input 2'!FX38))","v":0},{"$f":"AS40*(1-EXP(-'NGER input 2'!FY38))","v":0},{"$f":"AT40*(1-EXP(-'NGER input 2'!FZ38))","v":0},{"$f":"AU40*(1-EXP(-'NGER input 2'!GA38))","v":0},{"$f":"AV40*(1-EXP(-'NGER input 2'!GB38))","v":0},{"$f":"AW40*(1-EXP(-'NGER input 2'!GC38))","v":0},{"$f":"AX40*(1-EXP(-'NGER input 2'!GD38))","v":0},{"$f":"AY40*(1-EXP(-'NGER input 2'!GE38))","v":0},{"$f":"AZ40*(1-EXP(-'NGER input 2'!GF38))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K39/'NGER results'!$H39)*BA40),0,('NGER results'!$K39/'NGER results'!$H39)*BA40)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K39/'NGER results'!$H39)*BB40),0,('NGER results'!$K39/'NGER results'!$H39)*BB40)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K39/'NGER results'!$H39)*BC40),0,('NGER results'!$K39/'NGER results'!$H39)*BC40)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K39/'NGER results'!$H39)*BD40),0,('NGER results'!$K39/'NGER results'!$H39)*BD40)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K39/'NGER results'!$H39)*BE40),0,('NGER results'!$K39/'NGER results'!$H39)*BE40)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K39/'NGER results'!$H39)*BF40),0,('NGER results'!$K39/'NGER results'!$H39)*BF40)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K39/'NGER results'!$H39)*BG40),0,('NGER results'!$K39/'NGER results'!$H39)*BG40)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K39/'NGER results'!$H39)*BH40),0,('NGER results'!$K39/'NGER results'!$H39)*BH40)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K39/'NGER results'!$H39)*BI40),0,('NGER results'!$K39/'NGER results'!$H39)*BI40)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K39/'NGER results'!$H39)*BJ40),0,('NGER results'!$K39/'NGER results'!$H39)*BJ40)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A40>=2016,(BA40+M40)*'NGER input 2'!$GS38*1.336*25,(BA40+M40)*'NGER input 2'!$GS38*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A40>=2016,(BB40+N40)*'NGER input 2'!$GS38*1.336*25,(BB40+N40)*'NGER input 2'!$GS38*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A40>=2016,(BC40+O40)*'NGER input 2'!$GS38*1.336*25,(BC40+O40)*'NGER input 2'!$GS38*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A40>=2016,(BD40+P40)*'NGER input 2'!$GS38*1.336*25,(BD40+P40)*'NGER input 2'!$GS38*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A40>=2016,(BE40+Q40)*'NGER input 2'!$GS38*1.336*25,(BE40+Q40)*'NGER input 2'!$GS38*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A40>=2016,(BF40+R40)*'NGER input 2'!$GS38*1.336*25,(BF40+R40)*'NGER input 2'!$GS38*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A40>=2016,(BG40+S40)*'NGER input 2'!$GS38*1.336*25,(BG40+S40)*'NGER input 2'!$GS38*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A40>=2016,(BH40+T40)*'NGER input 2'!$GS38*1.336*25,(BH40+T40)*'NGER input 2'!$GS38*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A40>=2016,(BI40+U40)*'NGER input 2'!$GS38*1.336*25,(BI40+U40)*'NGER input 2'!$GS38*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A40>=2016,(BJ40+V40)*'NGER input 2'!$GS38*1.336*25,(BJ40+V40)*'NGER input 2'!$GS38*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A39","v":35},null,{"$f":"IF(OR('NGER input 2'!$A39=2013,'NGER input 2'!$A39=2014),0,'NGER input 2'!ES39*'NGER input 2'!FC39*'NGER input 2'!FM39*'NGER input 2'!$GQ39)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A39=2013,'NGER input 2'!$A39=2014),0,'NGER input 2'!ET39*'NGER input 2'!FD39*'NGER input 2'!FN39*'NGER input 2'!$GQ39)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A39=2013,'NGER input 2'!$A39=2014),0,'NGER input 2'!EU39*'NGER input 2'!FE39*'NGER input 2'!FO39*'NGER input 2'!$GQ39)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A39=2013,'NGER input 2'!$A39=2014),0,'NGER input 2'!EV39*'NGER input 2'!FF39*'NGER input 2'!FP39*'NGER input 2'!$GQ39)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A39=2013,'NGER input 2'!$A39=2014),0,'NGER input 2'!EW39*'NGER input 2'!FG39*'NGER input 2'!FQ39*'NGER input 2'!$GQ39)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A39=2013,'NGER input 2'!$A39=2014),0,'NGER input 2'!EX39*'NGER input 2'!FH39*'NGER input 2'!FR39*'NGER input 2'!$GQ39)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A39=2013,'NGER input 2'!$A39=2014),0,'NGER input 2'!EY39*'NGER input 2'!FI39*'NGER input 2'!FS39*'NGER input 2'!$GQ39)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A39=2013,'NGER input 2'!$A39=2014),0,'NGER input 2'!EZ39*'NGER input 2'!FJ39*'NGER input 2'!FT39*'NGER input 2'!$GQ39)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A39=2013,'NGER input 2'!$A39=2014),0,'NGER input 2'!FA39*'NGER input 2'!FK39*'NGER input 2'!FU39*'NGER input 2'!$GQ39)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A39=2013,'NGER input 2'!$A39=2014),0,'NGER input 2'!FB39*'NGER input 2'!FL39*'NGER input 2'!FV39*'NGER input 2'!$GQ39)","v":0},{"$f":"C41*(1-EXP(-'NGER input 2'!FW39*(13-'NGER input 2'!$GR39-7)/12))","v":{"$error":"#N/A"}},{"$f":"D41*(1-EXP(-'NGER input 2'!FX39*(13-'NGER input 2'!$GR39-7)/12))","v":{"$error":"#N/A"}},{"$f":"E41*(1-EXP(-'NGER input 2'!FY39*(13-'NGER input 2'!$GR39-7)/12))","v":{"$error":"#N/A"}},{"$f":"F41*(1-EXP(-'NGER input 2'!FZ39*(13-'NGER input 2'!$GR39-7)/12))","v":{"$error":"#N/A"}},{"$f":"G41*(1-EXP(-'NGER input 2'!GA39*(13-'NGER input 2'!$GR39-7)/12))","v":{"$error":"#N/A"}},{"$f":"H41*(1-EXP(-'NGER input 2'!GB39*(13-'NGER input 2'!$GR39-7)/12))","v":{"$error":"#N/A"}},{"$f":"I41*(1-EXP(-'NGER input 2'!GC39*(13-'NGER input 2'!$GR39-7)/12))","v":{"$error":"#N/A"}},{"$f":"J41*(1-EXP(-'NGER input 2'!GD39*(13-'NGER input 2'!$GR39-7)/12))","v":{"$error":"#N/A"}},{"$f":"K41*(1-EXP(-'NGER input 2'!GE39*(13-'NGER input 2'!$GR39-7)/12))","v":{"$error":"#N/A"}},{"$f":"L41*(1-EXP(-'NGER input 2'!GF39*(13-'NGER input 2'!$GR39-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K40/'NGER results'!$H40)*M41),0,('NGER results'!$K40/'NGER results'!$H40)*M41)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K40/'NGER results'!$H40)*N41),0,('NGER results'!$K40/'NGER results'!$H40)*N41)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K40/'NGER results'!$H40)*O41),0,('NGER results'!$K40/'NGER results'!$H40)*O41)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K40/'NGER results'!$H40)*P41),0,('NGER results'!$K40/'NGER results'!$H40)*P41)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K40/'NGER results'!$H40)*Q41),0,('NGER results'!$K40/'NGER results'!$H40)*Q41)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K40/'NGER results'!$H40)*R41),0,('NGER results'!$K40/'NGER results'!$H40)*R41)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K40/'NGER results'!$H40)*S41),0,('NGER results'!$K40/'NGER results'!$H40)*S41)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K40/'NGER results'!$H40)*T41),0,('NGER results'!$K40/'NGER results'!$H40)*T41)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K40/'NGER results'!$H40)*U41),0,('NGER results'!$K40/'NGER results'!$H40)*U41)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K40/'NGER results'!$H40)*V41),0,('NGER results'!$K40/'NGER results'!$H40)*V41)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ41*(1-EXP(-'NGER input 2'!FW39))","v":0},{"$f":"AR41*(1-EXP(-'NGER input 2'!FX39))","v":0},{"$f":"AS41*(1-EXP(-'NGER input 2'!FY39))","v":0},{"$f":"AT41*(1-EXP(-'NGER input 2'!FZ39))","v":0},{"$f":"AU41*(1-EXP(-'NGER input 2'!GA39))","v":0},{"$f":"AV41*(1-EXP(-'NGER input 2'!GB39))","v":0},{"$f":"AW41*(1-EXP(-'NGER input 2'!GC39))","v":0},{"$f":"AX41*(1-EXP(-'NGER input 2'!GD39))","v":0},{"$f":"AY41*(1-EXP(-'NGER input 2'!GE39))","v":0},{"$f":"AZ41*(1-EXP(-'NGER input 2'!GF39))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K40/'NGER results'!$H40)*BA41),0,('NGER results'!$K40/'NGER results'!$H40)*BA41)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K40/'NGER results'!$H40)*BB41),0,('NGER results'!$K40/'NGER results'!$H40)*BB41)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K40/'NGER results'!$H40)*BC41),0,('NGER results'!$K40/'NGER results'!$H40)*BC41)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K40/'NGER results'!$H40)*BD41),0,('NGER results'!$K40/'NGER results'!$H40)*BD41)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K40/'NGER results'!$H40)*BE41),0,('NGER results'!$K40/'NGER results'!$H40)*BE41)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K40/'NGER results'!$H40)*BF41),0,('NGER results'!$K40/'NGER results'!$H40)*BF41)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K40/'NGER results'!$H40)*BG41),0,('NGER results'!$K40/'NGER results'!$H40)*BG41)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K40/'NGER results'!$H40)*BH41),0,('NGER results'!$K40/'NGER results'!$H40)*BH41)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K40/'NGER results'!$H40)*BI41),0,('NGER results'!$K40/'NGER results'!$H40)*BI41)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K40/'NGER results'!$H40)*BJ41),0,('NGER results'!$K40/'NGER results'!$H40)*BJ41)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A41>=2016,(BA41+M41)*'NGER input 2'!$GS39*1.336*25,(BA41+M41)*'NGER input 2'!$GS39*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A41>=2016,(BB41+N41)*'NGER input 2'!$GS39*1.336*25,(BB41+N41)*'NGER input 2'!$GS39*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A41>=2016,(BC41+O41)*'NGER input 2'!$GS39*1.336*25,(BC41+O41)*'NGER input 2'!$GS39*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A41>=2016,(BD41+P41)*'NGER input 2'!$GS39*1.336*25,(BD41+P41)*'NGER input 2'!$GS39*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A41>=2016,(BE41+Q41)*'NGER input 2'!$GS39*1.336*25,(BE41+Q41)*'NGER input 2'!$GS39*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A41>=2016,(BF41+R41)*'NGER input 2'!$GS39*1.336*25,(BF41+R41)*'NGER input 2'!$GS39*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A41>=2016,(BG41+S41)*'NGER input 2'!$GS39*1.336*25,(BG41+S41)*'NGER input 2'!$GS39*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A41>=2016,(BH41+T41)*'NGER input 2'!$GS39*1.336*25,(BH41+T41)*'NGER input 2'!$GS39*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A41>=2016,(BI41+U41)*'NGER input 2'!$GS39*1.336*25,(BI41+U41)*'NGER input 2'!$GS39*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A41>=2016,(BJ41+V41)*'NGER input 2'!$GS39*1.336*25,(BJ41+V41)*'NGER input 2'!$GS39*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A40","v":36},null,{"$f":"IF(OR('NGER input 2'!$A40=2013,'NGER input 2'!$A40=2014),0,'NGER input 2'!ES40*'NGER input 2'!FC40*'NGER input 2'!FM40*'NGER input 2'!$GQ40)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A40=2013,'NGER input 2'!$A40=2014),0,'NGER input 2'!ET40*'NGER input 2'!FD40*'NGER input 2'!FN40*'NGER input 2'!$GQ40)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A40=2013,'NGER input 2'!$A40=2014),0,'NGER input 2'!EU40*'NGER input 2'!FE40*'NGER input 2'!FO40*'NGER input 2'!$GQ40)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A40=2013,'NGER input 2'!$A40=2014),0,'NGER input 2'!EV40*'NGER input 2'!FF40*'NGER input 2'!FP40*'NGER input 2'!$GQ40)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A40=2013,'NGER input 2'!$A40=2014),0,'NGER input 2'!EW40*'NGER input 2'!FG40*'NGER input 2'!FQ40*'NGER input 2'!$GQ40)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A40=2013,'NGER input 2'!$A40=2014),0,'NGER input 2'!EX40*'NGER input 2'!FH40*'NGER input 2'!FR40*'NGER input 2'!$GQ40)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A40=2013,'NGER input 2'!$A40=2014),0,'NGER input 2'!EY40*'NGER input 2'!FI40*'NGER input 2'!FS40*'NGER input 2'!$GQ40)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A40=2013,'NGER input 2'!$A40=2014),0,'NGER input 2'!EZ40*'NGER input 2'!FJ40*'NGER input 2'!FT40*'NGER input 2'!$GQ40)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A40=2013,'NGER input 2'!$A40=2014),0,'NGER input 2'!FA40*'NGER input 2'!FK40*'NGER input 2'!FU40*'NGER input 2'!$GQ40)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A40=2013,'NGER input 2'!$A40=2014),0,'NGER input 2'!FB40*'NGER input 2'!FL40*'NGER input 2'!FV40*'NGER input 2'!$GQ40)","v":0},{"$f":"C42*(1-EXP(-'NGER input 2'!FW40*(13-'NGER input 2'!$GR40-7)/12))","v":{"$error":"#N/A"}},{"$f":"D42*(1-EXP(-'NGER input 2'!FX40*(13-'NGER input 2'!$GR40-7)/12))","v":{"$error":"#N/A"}},{"$f":"E42*(1-EXP(-'NGER input 2'!FY40*(13-'NGER input 2'!$GR40-7)/12))","v":{"$error":"#N/A"}},{"$f":"F42*(1-EXP(-'NGER input 2'!FZ40*(13-'NGER input 2'!$GR40-7)/12))","v":{"$error":"#N/A"}},{"$f":"G42*(1-EXP(-'NGER input 2'!GA40*(13-'NGER input 2'!$GR40-7)/12))","v":{"$error":"#N/A"}},{"$f":"H42*(1-EXP(-'NGER input 2'!GB40*(13-'NGER input 2'!$GR40-7)/12))","v":{"$error":"#N/A"}},{"$f":"I42*(1-EXP(-'NGER input 2'!GC40*(13-'NGER input 2'!$GR40-7)/12))","v":{"$error":"#N/A"}},{"$f":"J42*(1-EXP(-'NGER input 2'!GD40*(13-'NGER input 2'!$GR40-7)/12))","v":{"$error":"#N/A"}},{"$f":"K42*(1-EXP(-'NGER input 2'!GE40*(13-'NGER input 2'!$GR40-7)/12))","v":{"$error":"#N/A"}},{"$f":"L42*(1-EXP(-'NGER input 2'!GF40*(13-'NGER input 2'!$GR40-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K41/'NGER results'!$H41)*M42),0,('NGER results'!$K41/'NGER results'!$H41)*M42)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K41/'NGER results'!$H41)*N42),0,('NGER results'!$K41/'NGER results'!$H41)*N42)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K41/'NGER results'!$H41)*O42),0,('NGER results'!$K41/'NGER results'!$H41)*O42)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K41/'NGER results'!$H41)*P42),0,('NGER results'!$K41/'NGER results'!$H41)*P42)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K41/'NGER results'!$H41)*Q42),0,('NGER results'!$K41/'NGER results'!$H41)*Q42)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K41/'NGER results'!$H41)*R42),0,('NGER results'!$K41/'NGER results'!$H41)*R42)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K41/'NGER results'!$H41)*S42),0,('NGER results'!$K41/'NGER results'!$H41)*S42)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K41/'NGER results'!$H41)*T42),0,('NGER results'!$K41/'NGER results'!$H41)*T42)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K41/'NGER results'!$H41)*U42),0,('NGER results'!$K41/'NGER results'!$H41)*U42)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K41/'NGER results'!$H41)*V42),0,('NGER results'!$K41/'NGER results'!$H41)*V42)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ42*(1-EXP(-'NGER input 2'!FW40))","v":0},{"$f":"AR42*(1-EXP(-'NGER input 2'!FX40))","v":0},{"$f":"AS42*(1-EXP(-'NGER input 2'!FY40))","v":0},{"$f":"AT42*(1-EXP(-'NGER input 2'!FZ40))","v":0},{"$f":"AU42*(1-EXP(-'NGER input 2'!GA40))","v":0},{"$f":"AV42*(1-EXP(-'NGER input 2'!GB40))","v":0},{"$f":"AW42*(1-EXP(-'NGER input 2'!GC40))","v":0},{"$f":"AX42*(1-EXP(-'NGER input 2'!GD40))","v":0},{"$f":"AY42*(1-EXP(-'NGER input 2'!GE40))","v":0},{"$f":"AZ42*(1-EXP(-'NGER input 2'!GF40))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K41/'NGER results'!$H41)*BA42),0,('NGER results'!$K41/'NGER results'!$H41)*BA42)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K41/'NGER results'!$H41)*BB42),0,('NGER results'!$K41/'NGER results'!$H41)*BB42)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K41/'NGER results'!$H41)*BC42),0,('NGER results'!$K41/'NGER results'!$H41)*BC42)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K41/'NGER results'!$H41)*BD42),0,('NGER results'!$K41/'NGER results'!$H41)*BD42)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K41/'NGER results'!$H41)*BE42),0,('NGER results'!$K41/'NGER results'!$H41)*BE42)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K41/'NGER results'!$H41)*BF42),0,('NGER results'!$K41/'NGER results'!$H41)*BF42)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K41/'NGER results'!$H41)*BG42),0,('NGER results'!$K41/'NGER results'!$H41)*BG42)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K41/'NGER results'!$H41)*BH42),0,('NGER results'!$K41/'NGER results'!$H41)*BH42)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K41/'NGER results'!$H41)*BI42),0,('NGER results'!$K41/'NGER results'!$H41)*BI42)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K41/'NGER results'!$H41)*BJ42),0,('NGER results'!$K41/'NGER results'!$H41)*BJ42)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A42>=2016,(BA42+M42)*'NGER input 2'!$GS40*1.336*25,(BA42+M42)*'NGER input 2'!$GS40*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A42>=2016,(BB42+N42)*'NGER input 2'!$GS40*1.336*25,(BB42+N42)*'NGER input 2'!$GS40*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A42>=2016,(BC42+O42)*'NGER input 2'!$GS40*1.336*25,(BC42+O42)*'NGER input 2'!$GS40*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A42>=2016,(BD42+P42)*'NGER input 2'!$GS40*1.336*25,(BD42+P42)*'NGER input 2'!$GS40*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A42>=2016,(BE42+Q42)*'NGER input 2'!$GS40*1.336*25,(BE42+Q42)*'NGER input 2'!$GS40*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A42>=2016,(BF42+R42)*'NGER input 2'!$GS40*1.336*25,(BF42+R42)*'NGER input 2'!$GS40*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A42>=2016,(BG42+S42)*'NGER input 2'!$GS40*1.336*25,(BG42+S42)*'NGER input 2'!$GS40*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A42>=2016,(BH42+T42)*'NGER input 2'!$GS40*1.336*25,(BH42+T42)*'NGER input 2'!$GS40*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A42>=2016,(BI42+U42)*'NGER input 2'!$GS40*1.336*25,(BI42+U42)*'NGER input 2'!$GS40*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A42>=2016,(BJ42+V42)*'NGER input 2'!$GS40*1.336*25,(BJ42+V42)*'NGER input 2'!$GS40*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A41","v":37},null,{"$f":"IF(OR('NGER input 2'!$A41=2013,'NGER input 2'!$A41=2014),0,'NGER input 2'!ES41*'NGER input 2'!FC41*'NGER input 2'!FM41*'NGER input 2'!$GQ41)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A41=2013,'NGER input 2'!$A41=2014),0,'NGER input 2'!ET41*'NGER input 2'!FD41*'NGER input 2'!FN41*'NGER input 2'!$GQ41)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A41=2013,'NGER input 2'!$A41=2014),0,'NGER input 2'!EU41*'NGER input 2'!FE41*'NGER input 2'!FO41*'NGER input 2'!$GQ41)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A41=2013,'NGER input 2'!$A41=2014),0,'NGER input 2'!EV41*'NGER input 2'!FF41*'NGER input 2'!FP41*'NGER input 2'!$GQ41)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A41=2013,'NGER input 2'!$A41=2014),0,'NGER input 2'!EW41*'NGER input 2'!FG41*'NGER input 2'!FQ41*'NGER input 2'!$GQ41)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A41=2013,'NGER input 2'!$A41=2014),0,'NGER input 2'!EX41*'NGER input 2'!FH41*'NGER input 2'!FR41*'NGER input 2'!$GQ41)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A41=2013,'NGER input 2'!$A41=2014),0,'NGER input 2'!EY41*'NGER input 2'!FI41*'NGER input 2'!FS41*'NGER input 2'!$GQ41)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A41=2013,'NGER input 2'!$A41=2014),0,'NGER input 2'!EZ41*'NGER input 2'!FJ41*'NGER input 2'!FT41*'NGER input 2'!$GQ41)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A41=2013,'NGER input 2'!$A41=2014),0,'NGER input 2'!FA41*'NGER input 2'!FK41*'NGER input 2'!FU41*'NGER input 2'!$GQ41)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A41=2013,'NGER input 2'!$A41=2014),0,'NGER input 2'!FB41*'NGER input 2'!FL41*'NGER input 2'!FV41*'NGER input 2'!$GQ41)","v":0},{"$f":"C43*(1-EXP(-'NGER input 2'!FW41*(13-'NGER input 2'!$GR41-7)/12))","v":{"$error":"#N/A"}},{"$f":"D43*(1-EXP(-'NGER input 2'!FX41*(13-'NGER input 2'!$GR41-7)/12))","v":{"$error":"#N/A"}},{"$f":"E43*(1-EXP(-'NGER input 2'!FY41*(13-'NGER input 2'!$GR41-7)/12))","v":{"$error":"#N/A"}},{"$f":"F43*(1-EXP(-'NGER input 2'!FZ41*(13-'NGER input 2'!$GR41-7)/12))","v":{"$error":"#N/A"}},{"$f":"G43*(1-EXP(-'NGER input 2'!GA41*(13-'NGER input 2'!$GR41-7)/12))","v":{"$error":"#N/A"}},{"$f":"H43*(1-EXP(-'NGER input 2'!GB41*(13-'NGER input 2'!$GR41-7)/12))","v":{"$error":"#N/A"}},{"$f":"I43*(1-EXP(-'NGER input 2'!GC41*(13-'NGER input 2'!$GR41-7)/12))","v":{"$error":"#N/A"}},{"$f":"J43*(1-EXP(-'NGER input 2'!GD41*(13-'NGER input 2'!$GR41-7)/12))","v":{"$error":"#N/A"}},{"$f":"K43*(1-EXP(-'NGER input 2'!GE41*(13-'NGER input 2'!$GR41-7)/12))","v":{"$error":"#N/A"}},{"$f":"L43*(1-EXP(-'NGER input 2'!GF41*(13-'NGER input 2'!$GR41-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K42/'NGER results'!$H42)*M43),0,('NGER results'!$K42/'NGER results'!$H42)*M43)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K42/'NGER results'!$H42)*N43),0,('NGER results'!$K42/'NGER results'!$H42)*N43)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K42/'NGER results'!$H42)*O43),0,('NGER results'!$K42/'NGER results'!$H42)*O43)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K42/'NGER results'!$H42)*P43),0,('NGER results'!$K42/'NGER results'!$H42)*P43)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K42/'NGER results'!$H42)*Q43),0,('NGER results'!$K42/'NGER results'!$H42)*Q43)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K42/'NGER results'!$H42)*R43),0,('NGER results'!$K42/'NGER results'!$H42)*R43)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K42/'NGER results'!$H42)*S43),0,('NGER results'!$K42/'NGER results'!$H42)*S43)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K42/'NGER results'!$H42)*T43),0,('NGER results'!$K42/'NGER results'!$H42)*T43)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K42/'NGER results'!$H42)*U43),0,('NGER results'!$K42/'NGER results'!$H42)*U43)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K42/'NGER results'!$H42)*V43),0,('NGER results'!$K42/'NGER results'!$H42)*V43)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ43*(1-EXP(-'NGER input 2'!FW41))","v":0},{"$f":"AR43*(1-EXP(-'NGER input 2'!FX41))","v":0},{"$f":"AS43*(1-EXP(-'NGER input 2'!FY41))","v":0},{"$f":"AT43*(1-EXP(-'NGER input 2'!FZ41))","v":0},{"$f":"AU43*(1-EXP(-'NGER input 2'!GA41))","v":0},{"$f":"AV43*(1-EXP(-'NGER input 2'!GB41))","v":0},{"$f":"AW43*(1-EXP(-'NGER input 2'!GC41))","v":0},{"$f":"AX43*(1-EXP(-'NGER input 2'!GD41))","v":0},{"$f":"AY43*(1-EXP(-'NGER input 2'!GE41))","v":0},{"$f":"AZ43*(1-EXP(-'NGER input 2'!GF41))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K42/'NGER results'!$H42)*BA43),0,('NGER results'!$K42/'NGER results'!$H42)*BA43)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K42/'NGER results'!$H42)*BB43),0,('NGER results'!$K42/'NGER results'!$H42)*BB43)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K42/'NGER results'!$H42)*BC43),0,('NGER results'!$K42/'NGER results'!$H42)*BC43)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K42/'NGER results'!$H42)*BD43),0,('NGER results'!$K42/'NGER results'!$H42)*BD43)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K42/'NGER results'!$H42)*BE43),0,('NGER results'!$K42/'NGER results'!$H42)*BE43)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K42/'NGER results'!$H42)*BF43),0,('NGER results'!$K42/'NGER results'!$H42)*BF43)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K42/'NGER results'!$H42)*BG43),0,('NGER results'!$K42/'NGER results'!$H42)*BG43)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K42/'NGER results'!$H42)*BH43),0,('NGER results'!$K42/'NGER results'!$H42)*BH43)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K42/'NGER results'!$H42)*BI43),0,('NGER results'!$K42/'NGER results'!$H42)*BI43)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K42/'NGER results'!$H42)*BJ43),0,('NGER results'!$K42/'NGER results'!$H42)*BJ43)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A43>=2016,(BA43+M43)*'NGER input 2'!$GS41*1.336*25,(BA43+M43)*'NGER input 2'!$GS41*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A43>=2016,(BB43+N43)*'NGER input 2'!$GS41*1.336*25,(BB43+N43)*'NGER input 2'!$GS41*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A43>=2016,(BC43+O43)*'NGER input 2'!$GS41*1.336*25,(BC43+O43)*'NGER input 2'!$GS41*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A43>=2016,(BD43+P43)*'NGER input 2'!$GS41*1.336*25,(BD43+P43)*'NGER input 2'!$GS41*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A43>=2016,(BE43+Q43)*'NGER input 2'!$GS41*1.336*25,(BE43+Q43)*'NGER input 2'!$GS41*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A43>=2016,(BF43+R43)*'NGER input 2'!$GS41*1.336*25,(BF43+R43)*'NGER input 2'!$GS41*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A43>=2016,(BG43+S43)*'NGER input 2'!$GS41*1.336*25,(BG43+S43)*'NGER input 2'!$GS41*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A43>=2016,(BH43+T43)*'NGER input 2'!$GS41*1.336*25,(BH43+T43)*'NGER input 2'!$GS41*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A43>=2016,(BI43+U43)*'NGER input 2'!$GS41*1.336*25,(BI43+U43)*'NGER input 2'!$GS41*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A43>=2016,(BJ43+V43)*'NGER input 2'!$GS41*1.336*25,(BJ43+V43)*'NGER input 2'!$GS41*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A42","v":38},null,{"$f":"IF(OR('NGER input 2'!$A42=2013,'NGER input 2'!$A42=2014),0,'NGER input 2'!ES42*'NGER input 2'!FC42*'NGER input 2'!FM42*'NGER input 2'!$GQ42)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A42=2013,'NGER input 2'!$A42=2014),0,'NGER input 2'!ET42*'NGER input 2'!FD42*'NGER input 2'!FN42*'NGER input 2'!$GQ42)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A42=2013,'NGER input 2'!$A42=2014),0,'NGER input 2'!EU42*'NGER input 2'!FE42*'NGER input 2'!FO42*'NGER input 2'!$GQ42)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A42=2013,'NGER input 2'!$A42=2014),0,'NGER input 2'!EV42*'NGER input 2'!FF42*'NGER input 2'!FP42*'NGER input 2'!$GQ42)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A42=2013,'NGER input 2'!$A42=2014),0,'NGER input 2'!EW42*'NGER input 2'!FG42*'NGER input 2'!FQ42*'NGER input 2'!$GQ42)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A42=2013,'NGER input 2'!$A42=2014),0,'NGER input 2'!EX42*'NGER input 2'!FH42*'NGER input 2'!FR42*'NGER input 2'!$GQ42)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A42=2013,'NGER input 2'!$A42=2014),0,'NGER input 2'!EY42*'NGER input 2'!FI42*'NGER input 2'!FS42*'NGER input 2'!$GQ42)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A42=2013,'NGER input 2'!$A42=2014),0,'NGER input 2'!EZ42*'NGER input 2'!FJ42*'NGER input 2'!FT42*'NGER input 2'!$GQ42)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A42=2013,'NGER input 2'!$A42=2014),0,'NGER input 2'!FA42*'NGER input 2'!FK42*'NGER input 2'!FU42*'NGER input 2'!$GQ42)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A42=2013,'NGER input 2'!$A42=2014),0,'NGER input 2'!FB42*'NGER input 2'!FL42*'NGER input 2'!FV42*'NGER input 2'!$GQ42)","v":0},{"$f":"C44*(1-EXP(-'NGER input 2'!FW42*(13-'NGER input 2'!$GR42-7)/12))","v":{"$error":"#N/A"}},{"$f":"D44*(1-EXP(-'NGER input 2'!FX42*(13-'NGER input 2'!$GR42-7)/12))","v":{"$error":"#N/A"}},{"$f":"E44*(1-EXP(-'NGER input 2'!FY42*(13-'NGER input 2'!$GR42-7)/12))","v":{"$error":"#N/A"}},{"$f":"F44*(1-EXP(-'NGER input 2'!FZ42*(13-'NGER input 2'!$GR42-7)/12))","v":{"$error":"#N/A"}},{"$f":"G44*(1-EXP(-'NGER input 2'!GA42*(13-'NGER input 2'!$GR42-7)/12))","v":{"$error":"#N/A"}},{"$f":"H44*(1-EXP(-'NGER input 2'!GB42*(13-'NGER input 2'!$GR42-7)/12))","v":{"$error":"#N/A"}},{"$f":"I44*(1-EXP(-'NGER input 2'!GC42*(13-'NGER input 2'!$GR42-7)/12))","v":{"$error":"#N/A"}},{"$f":"J44*(1-EXP(-'NGER input 2'!GD42*(13-'NGER input 2'!$GR42-7)/12))","v":{"$error":"#N/A"}},{"$f":"K44*(1-EXP(-'NGER input 2'!GE42*(13-'NGER input 2'!$GR42-7)/12))","v":{"$error":"#N/A"}},{"$f":"L44*(1-EXP(-'NGER input 2'!GF42*(13-'NGER input 2'!$GR42-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K43/'NGER results'!$H43)*M44),0,('NGER results'!$K43/'NGER results'!$H43)*M44)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K43/'NGER results'!$H43)*N44),0,('NGER results'!$K43/'NGER results'!$H43)*N44)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K43/'NGER results'!$H43)*O44),0,('NGER results'!$K43/'NGER results'!$H43)*O44)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K43/'NGER results'!$H43)*P44),0,('NGER results'!$K43/'NGER results'!$H43)*P44)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K43/'NGER results'!$H43)*Q44),0,('NGER results'!$K43/'NGER results'!$H43)*Q44)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K43/'NGER results'!$H43)*R44),0,('NGER results'!$K43/'NGER results'!$H43)*R44)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K43/'NGER results'!$H43)*S44),0,('NGER results'!$K43/'NGER results'!$H43)*S44)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K43/'NGER results'!$H43)*T44),0,('NGER results'!$K43/'NGER results'!$H43)*T44)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K43/'NGER results'!$H43)*U44),0,('NGER results'!$K43/'NGER results'!$H43)*U44)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K43/'NGER results'!$H43)*V44),0,('NGER results'!$K43/'NGER results'!$H43)*V44)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ44*(1-EXP(-'NGER input 2'!FW42))","v":0},{"$f":"AR44*(1-EXP(-'NGER input 2'!FX42))","v":0},{"$f":"AS44*(1-EXP(-'NGER input 2'!FY42))","v":0},{"$f":"AT44*(1-EXP(-'NGER input 2'!FZ42))","v":0},{"$f":"AU44*(1-EXP(-'NGER input 2'!GA42))","v":0},{"$f":"AV44*(1-EXP(-'NGER input 2'!GB42))","v":0},{"$f":"AW44*(1-EXP(-'NGER input 2'!GC42))","v":0},{"$f":"AX44*(1-EXP(-'NGER input 2'!GD42))","v":0},{"$f":"AY44*(1-EXP(-'NGER input 2'!GE42))","v":0},{"$f":"AZ44*(1-EXP(-'NGER input 2'!GF42))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K43/'NGER results'!$H43)*BA44),0,('NGER results'!$K43/'NGER results'!$H43)*BA44)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K43/'NGER results'!$H43)*BB44),0,('NGER results'!$K43/'NGER results'!$H43)*BB44)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K43/'NGER results'!$H43)*BC44),0,('NGER results'!$K43/'NGER results'!$H43)*BC44)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K43/'NGER results'!$H43)*BD44),0,('NGER results'!$K43/'NGER results'!$H43)*BD44)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K43/'NGER results'!$H43)*BE44),0,('NGER results'!$K43/'NGER results'!$H43)*BE44)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K43/'NGER results'!$H43)*BF44),0,('NGER results'!$K43/'NGER results'!$H43)*BF44)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K43/'NGER results'!$H43)*BG44),0,('NGER results'!$K43/'NGER results'!$H43)*BG44)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K43/'NGER results'!$H43)*BH44),0,('NGER results'!$K43/'NGER results'!$H43)*BH44)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K43/'NGER results'!$H43)*BI44),0,('NGER results'!$K43/'NGER results'!$H43)*BI44)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K43/'NGER results'!$H43)*BJ44),0,('NGER results'!$K43/'NGER results'!$H43)*BJ44)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A44>=2016,(BA44+M44)*'NGER input 2'!$GS42*1.336*25,(BA44+M44)*'NGER input 2'!$GS42*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A44>=2016,(BB44+N44)*'NGER input 2'!$GS42*1.336*25,(BB44+N44)*'NGER input 2'!$GS42*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A44>=2016,(BC44+O44)*'NGER input 2'!$GS42*1.336*25,(BC44+O44)*'NGER input 2'!$GS42*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A44>=2016,(BD44+P44)*'NGER input 2'!$GS42*1.336*25,(BD44+P44)*'NGER input 2'!$GS42*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A44>=2016,(BE44+Q44)*'NGER input 2'!$GS42*1.336*25,(BE44+Q44)*'NGER input 2'!$GS42*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A44>=2016,(BF44+R44)*'NGER input 2'!$GS42*1.336*25,(BF44+R44)*'NGER input 2'!$GS42*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A44>=2016,(BG44+S44)*'NGER input 2'!$GS42*1.336*25,(BG44+S44)*'NGER input 2'!$GS42*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A44>=2016,(BH44+T44)*'NGER input 2'!$GS42*1.336*25,(BH44+T44)*'NGER input 2'!$GS42*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A44>=2016,(BI44+U44)*'NGER input 2'!$GS42*1.336*25,(BI44+U44)*'NGER input 2'!$GS42*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A44>=2016,(BJ44+V44)*'NGER input 2'!$GS42*1.336*25,(BJ44+V44)*'NGER input 2'!$GS42*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A43","v":39},null,{"$f":"IF(OR('NGER input 2'!$A43=2013,'NGER input 2'!$A43=2014),0,'NGER input 2'!ES43*'NGER input 2'!FC43*'NGER input 2'!FM43*'NGER input 2'!$GQ43)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A43=2013,'NGER input 2'!$A43=2014),0,'NGER input 2'!ET43*'NGER input 2'!FD43*'NGER input 2'!FN43*'NGER input 2'!$GQ43)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A43=2013,'NGER input 2'!$A43=2014),0,'NGER input 2'!EU43*'NGER input 2'!FE43*'NGER input 2'!FO43*'NGER input 2'!$GQ43)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A43=2013,'NGER input 2'!$A43=2014),0,'NGER input 2'!EV43*'NGER input 2'!FF43*'NGER input 2'!FP43*'NGER input 2'!$GQ43)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A43=2013,'NGER input 2'!$A43=2014),0,'NGER input 2'!EW43*'NGER input 2'!FG43*'NGER input 2'!FQ43*'NGER input 2'!$GQ43)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A43=2013,'NGER input 2'!$A43=2014),0,'NGER input 2'!EX43*'NGER input 2'!FH43*'NGER input 2'!FR43*'NGER input 2'!$GQ43)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A43=2013,'NGER input 2'!$A43=2014),0,'NGER input 2'!EY43*'NGER input 2'!FI43*'NGER input 2'!FS43*'NGER input 2'!$GQ43)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A43=2013,'NGER input 2'!$A43=2014),0,'NGER input 2'!EZ43*'NGER input 2'!FJ43*'NGER input 2'!FT43*'NGER input 2'!$GQ43)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A43=2013,'NGER input 2'!$A43=2014),0,'NGER input 2'!FA43*'NGER input 2'!FK43*'NGER input 2'!FU43*'NGER input 2'!$GQ43)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A43=2013,'NGER input 2'!$A43=2014),0,'NGER input 2'!FB43*'NGER input 2'!FL43*'NGER input 2'!FV43*'NGER input 2'!$GQ43)","v":0},{"$f":"C45*(1-EXP(-'NGER input 2'!FW43*(13-'NGER input 2'!$GR43-7)/12))","v":{"$error":"#N/A"}},{"$f":"D45*(1-EXP(-'NGER input 2'!FX43*(13-'NGER input 2'!$GR43-7)/12))","v":{"$error":"#N/A"}},{"$f":"E45*(1-EXP(-'NGER input 2'!FY43*(13-'NGER input 2'!$GR43-7)/12))","v":{"$error":"#N/A"}},{"$f":"F45*(1-EXP(-'NGER input 2'!FZ43*(13-'NGER input 2'!$GR43-7)/12))","v":{"$error":"#N/A"}},{"$f":"G45*(1-EXP(-'NGER input 2'!GA43*(13-'NGER input 2'!$GR43-7)/12))","v":{"$error":"#N/A"}},{"$f":"H45*(1-EXP(-'NGER input 2'!GB43*(13-'NGER input 2'!$GR43-7)/12))","v":{"$error":"#N/A"}},{"$f":"I45*(1-EXP(-'NGER input 2'!GC43*(13-'NGER input 2'!$GR43-7)/12))","v":{"$error":"#N/A"}},{"$f":"J45*(1-EXP(-'NGER input 2'!GD43*(13-'NGER input 2'!$GR43-7)/12))","v":{"$error":"#N/A"}},{"$f":"K45*(1-EXP(-'NGER input 2'!GE43*(13-'NGER input 2'!$GR43-7)/12))","v":{"$error":"#N/A"}},{"$f":"L45*(1-EXP(-'NGER input 2'!GF43*(13-'NGER input 2'!$GR43-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K44/'NGER results'!$H44)*M45),0,('NGER results'!$K44/'NGER results'!$H44)*M45)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K44/'NGER results'!$H44)*N45),0,('NGER results'!$K44/'NGER results'!$H44)*N45)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K44/'NGER results'!$H44)*O45),0,('NGER results'!$K44/'NGER results'!$H44)*O45)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K44/'NGER results'!$H44)*P45),0,('NGER results'!$K44/'NGER results'!$H44)*P45)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K44/'NGER results'!$H44)*Q45),0,('NGER results'!$K44/'NGER results'!$H44)*Q45)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K44/'NGER results'!$H44)*R45),0,('NGER results'!$K44/'NGER results'!$H44)*R45)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K44/'NGER results'!$H44)*S45),0,('NGER results'!$K44/'NGER results'!$H44)*S45)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K44/'NGER results'!$H44)*T45),0,('NGER results'!$K44/'NGER results'!$H44)*T45)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K44/'NGER results'!$H44)*U45),0,('NGER results'!$K44/'NGER results'!$H44)*U45)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K44/'NGER results'!$H44)*V45),0,('NGER results'!$K44/'NGER results'!$H44)*V45)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ45*(1-EXP(-'NGER input 2'!FW43))","v":0},{"$f":"AR45*(1-EXP(-'NGER input 2'!FX43))","v":0},{"$f":"AS45*(1-EXP(-'NGER input 2'!FY43))","v":0},{"$f":"AT45*(1-EXP(-'NGER input 2'!FZ43))","v":0},{"$f":"AU45*(1-EXP(-'NGER input 2'!GA43))","v":0},{"$f":"AV45*(1-EXP(-'NGER input 2'!GB43))","v":0},{"$f":"AW45*(1-EXP(-'NGER input 2'!GC43))","v":0},{"$f":"AX45*(1-EXP(-'NGER input 2'!GD43))","v":0},{"$f":"AY45*(1-EXP(-'NGER input 2'!GE43))","v":0},{"$f":"AZ45*(1-EXP(-'NGER input 2'!GF43))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K44/'NGER results'!$H44)*BA45),0,('NGER results'!$K44/'NGER results'!$H44)*BA45)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K44/'NGER results'!$H44)*BB45),0,('NGER results'!$K44/'NGER results'!$H44)*BB45)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K44/'NGER results'!$H44)*BC45),0,('NGER results'!$K44/'NGER results'!$H44)*BC45)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K44/'NGER results'!$H44)*BD45),0,('NGER results'!$K44/'NGER results'!$H44)*BD45)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K44/'NGER results'!$H44)*BE45),0,('NGER results'!$K44/'NGER results'!$H44)*BE45)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K44/'NGER results'!$H44)*BF45),0,('NGER results'!$K44/'NGER results'!$H44)*BF45)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K44/'NGER results'!$H44)*BG45),0,('NGER results'!$K44/'NGER results'!$H44)*BG45)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K44/'NGER results'!$H44)*BH45),0,('NGER results'!$K44/'NGER results'!$H44)*BH45)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K44/'NGER results'!$H44)*BI45),0,('NGER results'!$K44/'NGER results'!$H44)*BI45)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K44/'NGER results'!$H44)*BJ45),0,('NGER results'!$K44/'NGER results'!$H44)*BJ45)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A45>=2016,(BA45+M45)*'NGER input 2'!$GS43*1.336*25,(BA45+M45)*'NGER input 2'!$GS43*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A45>=2016,(BB45+N45)*'NGER input 2'!$GS43*1.336*25,(BB45+N45)*'NGER input 2'!$GS43*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A45>=2016,(BC45+O45)*'NGER input 2'!$GS43*1.336*25,(BC45+O45)*'NGER input 2'!$GS43*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A45>=2016,(BD45+P45)*'NGER input 2'!$GS43*1.336*25,(BD45+P45)*'NGER input 2'!$GS43*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A45>=2016,(BE45+Q45)*'NGER input 2'!$GS43*1.336*25,(BE45+Q45)*'NGER input 2'!$GS43*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A45>=2016,(BF45+R45)*'NGER input 2'!$GS43*1.336*25,(BF45+R45)*'NGER input 2'!$GS43*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A45>=2016,(BG45+S45)*'NGER input 2'!$GS43*1.336*25,(BG45+S45)*'NGER input 2'!$GS43*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A45>=2016,(BH45+T45)*'NGER input 2'!$GS43*1.336*25,(BH45+T45)*'NGER input 2'!$GS43*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A45>=2016,(BI45+U45)*'NGER input 2'!$GS43*1.336*25,(BI45+U45)*'NGER input 2'!$GS43*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A45>=2016,(BJ45+V45)*'NGER input 2'!$GS43*1.336*25,(BJ45+V45)*'NGER input 2'!$GS43*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A44","v":40},null,{"$f":"IF(OR('NGER input 2'!$A44=2013,'NGER input 2'!$A44=2014),0,'NGER input 2'!ES44*'NGER input 2'!FC44*'NGER input 2'!FM44*'NGER input 2'!$GQ44)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A44=2013,'NGER input 2'!$A44=2014),0,'NGER input 2'!ET44*'NGER input 2'!FD44*'NGER input 2'!FN44*'NGER input 2'!$GQ44)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A44=2013,'NGER input 2'!$A44=2014),0,'NGER input 2'!EU44*'NGER input 2'!FE44*'NGER input 2'!FO44*'NGER input 2'!$GQ44)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A44=2013,'NGER input 2'!$A44=2014),0,'NGER input 2'!EV44*'NGER input 2'!FF44*'NGER input 2'!FP44*'NGER input 2'!$GQ44)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A44=2013,'NGER input 2'!$A44=2014),0,'NGER input 2'!EW44*'NGER input 2'!FG44*'NGER input 2'!FQ44*'NGER input 2'!$GQ44)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A44=2013,'NGER input 2'!$A44=2014),0,'NGER input 2'!EX44*'NGER input 2'!FH44*'NGER input 2'!FR44*'NGER input 2'!$GQ44)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A44=2013,'NGER input 2'!$A44=2014),0,'NGER input 2'!EY44*'NGER input 2'!FI44*'NGER input 2'!FS44*'NGER input 2'!$GQ44)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A44=2013,'NGER input 2'!$A44=2014),0,'NGER input 2'!EZ44*'NGER input 2'!FJ44*'NGER input 2'!FT44*'NGER input 2'!$GQ44)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A44=2013,'NGER input 2'!$A44=2014),0,'NGER input 2'!FA44*'NGER input 2'!FK44*'NGER input 2'!FU44*'NGER input 2'!$GQ44)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A44=2013,'NGER input 2'!$A44=2014),0,'NGER input 2'!FB44*'NGER input 2'!FL44*'NGER input 2'!FV44*'NGER input 2'!$GQ44)","v":0},{"$f":"C46*(1-EXP(-'NGER input 2'!FW44*(13-'NGER input 2'!$GR44-7)/12))","v":{"$error":"#N/A"}},{"$f":"D46*(1-EXP(-'NGER input 2'!FX44*(13-'NGER input 2'!$GR44-7)/12))","v":{"$error":"#N/A"}},{"$f":"E46*(1-EXP(-'NGER input 2'!FY44*(13-'NGER input 2'!$GR44-7)/12))","v":{"$error":"#N/A"}},{"$f":"F46*(1-EXP(-'NGER input 2'!FZ44*(13-'NGER input 2'!$GR44-7)/12))","v":{"$error":"#N/A"}},{"$f":"G46*(1-EXP(-'NGER input 2'!GA44*(13-'NGER input 2'!$GR44-7)/12))","v":{"$error":"#N/A"}},{"$f":"H46*(1-EXP(-'NGER input 2'!GB44*(13-'NGER input 2'!$GR44-7)/12))","v":{"$error":"#N/A"}},{"$f":"I46*(1-EXP(-'NGER input 2'!GC44*(13-'NGER input 2'!$GR44-7)/12))","v":{"$error":"#N/A"}},{"$f":"J46*(1-EXP(-'NGER input 2'!GD44*(13-'NGER input 2'!$GR44-7)/12))","v":{"$error":"#N/A"}},{"$f":"K46*(1-EXP(-'NGER input 2'!GE44*(13-'NGER input 2'!$GR44-7)/12))","v":{"$error":"#N/A"}},{"$f":"L46*(1-EXP(-'NGER input 2'!GF44*(13-'NGER input 2'!$GR44-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K45/'NGER results'!$H45)*M46),0,('NGER results'!$K45/'NGER results'!$H45)*M46)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K45/'NGER results'!$H45)*N46),0,('NGER results'!$K45/'NGER results'!$H45)*N46)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K45/'NGER results'!$H45)*O46),0,('NGER results'!$K45/'NGER results'!$H45)*O46)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K45/'NGER results'!$H45)*P46),0,('NGER results'!$K45/'NGER results'!$H45)*P46)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K45/'NGER results'!$H45)*Q46),0,('NGER results'!$K45/'NGER results'!$H45)*Q46)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K45/'NGER results'!$H45)*R46),0,('NGER results'!$K45/'NGER results'!$H45)*R46)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K45/'NGER results'!$H45)*S46),0,('NGER results'!$K45/'NGER results'!$H45)*S46)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K45/'NGER results'!$H45)*T46),0,('NGER results'!$K45/'NGER results'!$H45)*T46)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K45/'NGER results'!$H45)*U46),0,('NGER results'!$K45/'NGER results'!$H45)*U46)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K45/'NGER results'!$H45)*V46),0,('NGER results'!$K45/'NGER results'!$H45)*V46)","v":0},{"$f":"C46-M46","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF(ISNUMBER(CO45),CO45,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AQ46*(1-EXP(-'NGER input 2'!FW44))","v":0},{"$f":"AR46*(1-EXP(-'NGER input 2'!FX44))","v":0},{"$f":"AS46*(1-EXP(-'NGER input 2'!FY44))","v":0},{"$f":"AT46*(1-EXP(-'NGER input 2'!FZ44))","v":0},{"$f":"AU46*(1-EXP(-'NGER input 2'!GA44))","v":0},{"$f":"AV46*(1-EXP(-'NGER input 2'!GB44))","v":0},{"$f":"AW46*(1-EXP(-'NGER input 2'!GC44))","v":0},{"$f":"AX46*(1-EXP(-'NGER input 2'!GD44))","v":0},{"$f":"AY46*(1-EXP(-'NGER input 2'!GE44))","v":0},{"$f":"AZ46*(1-EXP(-'NGER input 2'!GF44))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K45/'NGER results'!$H45)*BA46),0,('NGER results'!$K45/'NGER results'!$H45)*BA46)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K45/'NGER results'!$H45)*BB46),0,('NGER results'!$K45/'NGER results'!$H45)*BB46)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K45/'NGER results'!$H45)*BC46),0,('NGER results'!$K45/'NGER results'!$H45)*BC46)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K45/'NGER results'!$H45)*BD46),0,('NGER results'!$K45/'NGER results'!$H45)*BD46)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K45/'NGER results'!$H45)*BE46),0,('NGER results'!$K45/'NGER results'!$H45)*BE46)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K45/'NGER results'!$H45)*BF46),0,('NGER results'!$K45/'NGER results'!$H45)*BF46)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K45/'NGER results'!$H45)*BG46),0,('NGER results'!$K45/'NGER results'!$H45)*BG46)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K45/'NGER results'!$H45)*BH46),0,('NGER results'!$K45/'NGER results'!$H45)*BH46)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K45/'NGER results'!$H45)*BI46),0,('NGER results'!$K45/'NGER results'!$H45)*BI46)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K45/'NGER results'!$H45)*BJ46),0,('NGER results'!$K45/'NGER results'!$H45)*BJ46)","v":0},{"$f":"AQ46-BA46","v":0},0,0,0,0,0,0,0,0,0,{"$f":"M46+BA46","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"C46-W46+AQ46-BK46","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A46>=2016,(BA46+M46)*'NGER input 2'!$GS44*1.336*25,(BA46+M46)*'NGER input 2'!$GS44*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A46>=2016,(BB46+N46)*'NGER input 2'!$GS44*1.336*25,(BB46+N46)*'NGER input 2'!$GS44*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A46>=2016,(BC46+O46)*'NGER input 2'!$GS44*1.336*25,(BC46+O46)*'NGER input 2'!$GS44*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A46>=2016,(BD46+P46)*'NGER input 2'!$GS44*1.336*25,(BD46+P46)*'NGER input 2'!$GS44*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A46>=2016,(BE46+Q46)*'NGER input 2'!$GS44*1.336*25,(BE46+Q46)*'NGER input 2'!$GS44*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A46>=2016,(BF46+R46)*'NGER input 2'!$GS44*1.336*25,(BF46+R46)*'NGER input 2'!$GS44*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A46>=2016,(BG46+S46)*'NGER input 2'!$GS44*1.336*25,(BG46+S46)*'NGER input 2'!$GS44*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A46>=2016,(BH46+T46)*'NGER input 2'!$GS44*1.336*25,(BH46+T46)*'NGER input 2'!$GS44*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A46>=2016,(BI46+U46)*'NGER input 2'!$GS44*1.336*25,(BI46+U46)*'NGER input 2'!$GS44*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A46>=2016,(BJ46+V46)*'NGER input 2'!$GS44*1.336*25,(BJ46+V46)*'NGER input 2'!$GS44*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A45","v":41},null,{"$f":"IF(OR('NGER input 2'!$A45=2013,'NGER input 2'!$A45=2014),0,'NGER input 2'!ES45*'NGER input 2'!FC45*'NGER input 2'!FM45*'NGER input 2'!$GQ45)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A45=2013,'NGER input 2'!$A45=2014),0,'NGER input 2'!ET45*'NGER input 2'!FD45*'NGER input 2'!FN45*'NGER input 2'!$GQ45)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A45=2013,'NGER input 2'!$A45=2014),0,'NGER input 2'!EU45*'NGER input 2'!FE45*'NGER input 2'!FO45*'NGER input 2'!$GQ45)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A45=2013,'NGER input 2'!$A45=2014),0,'NGER input 2'!EV45*'NGER input 2'!FF45*'NGER input 2'!FP45*'NGER input 2'!$GQ45)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A45=2013,'NGER input 2'!$A45=2014),0,'NGER input 2'!EW45*'NGER input 2'!FG45*'NGER input 2'!FQ45*'NGER input 2'!$GQ45)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A45=2013,'NGER input 2'!$A45=2014),0,'NGER input 2'!EX45*'NGER input 2'!FH45*'NGER input 2'!FR45*'NGER input 2'!$GQ45)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A45=2013,'NGER input 2'!$A45=2014),0,'NGER input 2'!EY45*'NGER input 2'!FI45*'NGER input 2'!FS45*'NGER input 2'!$GQ45)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A45=2013,'NGER input 2'!$A45=2014),0,'NGER input 2'!EZ45*'NGER input 2'!FJ45*'NGER input 2'!FT45*'NGER input 2'!$GQ45)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A45=2013,'NGER input 2'!$A45=2014),0,'NGER input 2'!FA45*'NGER input 2'!FK45*'NGER input 2'!FU45*'NGER input 2'!$GQ45)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A45=2013,'NGER input 2'!$A45=2014),0,'NGER input 2'!FB45*'NGER input 2'!FL45*'NGER input 2'!FV45*'NGER input 2'!$GQ45)","v":0},{"$f":"C47*(1-EXP(-'NGER input 2'!FW45*(13-'NGER input 2'!$GR45-7)/12))","v":{"$error":"#N/A"}},{"$f":"D47*(1-EXP(-'NGER input 2'!FX45*(13-'NGER input 2'!$GR45-7)/12))","v":{"$error":"#N/A"}},{"$f":"E47*(1-EXP(-'NGER input 2'!FY45*(13-'NGER input 2'!$GR45-7)/12))","v":{"$error":"#N/A"}},{"$f":"F47*(1-EXP(-'NGER input 2'!FZ45*(13-'NGER input 2'!$GR45-7)/12))","v":{"$error":"#N/A"}},{"$f":"G47*(1-EXP(-'NGER input 2'!GA45*(13-'NGER input 2'!$GR45-7)/12))","v":{"$error":"#N/A"}},{"$f":"H47*(1-EXP(-'NGER input 2'!GB45*(13-'NGER input 2'!$GR45-7)/12))","v":{"$error":"#N/A"}},{"$f":"I47*(1-EXP(-'NGER input 2'!GC45*(13-'NGER input 2'!$GR45-7)/12))","v":{"$error":"#N/A"}},{"$f":"J47*(1-EXP(-'NGER input 2'!GD45*(13-'NGER input 2'!$GR45-7)/12))","v":{"$error":"#N/A"}},{"$f":"K47*(1-EXP(-'NGER input 2'!GE45*(13-'NGER input 2'!$GR45-7)/12))","v":{"$error":"#N/A"}},{"$f":"L47*(1-EXP(-'NGER input 2'!GF45*(13-'NGER input 2'!$GR45-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K46/'NGER results'!$H46)*M47),0,('NGER results'!$K46/'NGER results'!$H46)*M47)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K46/'NGER results'!$H46)*N47),0,('NGER results'!$K46/'NGER results'!$H46)*N47)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K46/'NGER results'!$H46)*O47),0,('NGER results'!$K46/'NGER results'!$H46)*O47)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K46/'NGER results'!$H46)*P47),0,('NGER results'!$K46/'NGER results'!$H46)*P47)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K46/'NGER results'!$H46)*Q47),0,('NGER results'!$K46/'NGER results'!$H46)*Q47)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K46/'NGER results'!$H46)*R47),0,('NGER results'!$K46/'NGER results'!$H46)*R47)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K46/'NGER results'!$H46)*S47),0,('NGER results'!$K46/'NGER results'!$H46)*S47)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K46/'NGER results'!$H46)*T47),0,('NGER results'!$K46/'NGER results'!$H46)*T47)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K46/'NGER results'!$H46)*U47),0,('NGER results'!$K46/'NGER results'!$H46)*U47)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K46/'NGER results'!$H46)*V47),0,('NGER results'!$K46/'NGER results'!$H46)*V47)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ47*(1-EXP(-'NGER input 2'!FW45))","v":0},{"$f":"AR47*(1-EXP(-'NGER input 2'!FX45))","v":0},{"$f":"AS47*(1-EXP(-'NGER input 2'!FY45))","v":0},{"$f":"AT47*(1-EXP(-'NGER input 2'!FZ45))","v":0},{"$f":"AU47*(1-EXP(-'NGER input 2'!GA45))","v":0},{"$f":"AV47*(1-EXP(-'NGER input 2'!GB45))","v":0},{"$f":"AW47*(1-EXP(-'NGER input 2'!GC45))","v":0},{"$f":"AX47*(1-EXP(-'NGER input 2'!GD45))","v":0},{"$f":"AY47*(1-EXP(-'NGER input 2'!GE45))","v":0},{"$f":"AZ47*(1-EXP(-'NGER input 2'!GF45))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K46/'NGER results'!$H46)*BA47),0,('NGER results'!$K46/'NGER results'!$H46)*BA47)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K46/'NGER results'!$H46)*BB47),0,('NGER results'!$K46/'NGER results'!$H46)*BB47)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K46/'NGER results'!$H46)*BC47),0,('NGER results'!$K46/'NGER results'!$H46)*BC47)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K46/'NGER results'!$H46)*BD47),0,('NGER results'!$K46/'NGER results'!$H46)*BD47)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K46/'NGER results'!$H46)*BE47),0,('NGER results'!$K46/'NGER results'!$H46)*BE47)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K46/'NGER results'!$H46)*BF47),0,('NGER results'!$K46/'NGER results'!$H46)*BF47)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K46/'NGER results'!$H46)*BG47),0,('NGER results'!$K46/'NGER results'!$H46)*BG47)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K46/'NGER results'!$H46)*BH47),0,('NGER results'!$K46/'NGER results'!$H46)*BH47)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K46/'NGER results'!$H46)*BI47),0,('NGER results'!$K46/'NGER results'!$H46)*BI47)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K46/'NGER results'!$H46)*BJ47),0,('NGER results'!$K46/'NGER results'!$H46)*BJ47)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A47>=2016,(BA47+M47)*'NGER input 2'!$GS45*1.336*25,(BA47+M47)*'NGER input 2'!$GS45*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A47>=2016,(BB47+N47)*'NGER input 2'!$GS45*1.336*25,(BB47+N47)*'NGER input 2'!$GS45*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A47>=2016,(BC47+O47)*'NGER input 2'!$GS45*1.336*25,(BC47+O47)*'NGER input 2'!$GS45*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A47>=2016,(BD47+P47)*'NGER input 2'!$GS45*1.336*25,(BD47+P47)*'NGER input 2'!$GS45*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A47>=2016,(BE47+Q47)*'NGER input 2'!$GS45*1.336*25,(BE47+Q47)*'NGER input 2'!$GS45*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A47>=2016,(BF47+R47)*'NGER input 2'!$GS45*1.336*25,(BF47+R47)*'NGER input 2'!$GS45*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A47>=2016,(BG47+S47)*'NGER input 2'!$GS45*1.336*25,(BG47+S47)*'NGER input 2'!$GS45*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A47>=2016,(BH47+T47)*'NGER input 2'!$GS45*1.336*25,(BH47+T47)*'NGER input 2'!$GS45*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A47>=2016,(BI47+U47)*'NGER input 2'!$GS45*1.336*25,(BI47+U47)*'NGER input 2'!$GS45*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A47>=2016,(BJ47+V47)*'NGER input 2'!$GS45*1.336*25,(BJ47+V47)*'NGER input 2'!$GS45*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A46","v":42},null,{"$f":"IF(OR('NGER input 2'!$A46=2013,'NGER input 2'!$A46=2014),0,'NGER input 2'!ES46*'NGER input 2'!FC46*'NGER input 2'!FM46*'NGER input 2'!$GQ46)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A46=2013,'NGER input 2'!$A46=2014),0,'NGER input 2'!ET46*'NGER input 2'!FD46*'NGER input 2'!FN46*'NGER input 2'!$GQ46)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A46=2013,'NGER input 2'!$A46=2014),0,'NGER input 2'!EU46*'NGER input 2'!FE46*'NGER input 2'!FO46*'NGER input 2'!$GQ46)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A46=2013,'NGER input 2'!$A46=2014),0,'NGER input 2'!EV46*'NGER input 2'!FF46*'NGER input 2'!FP46*'NGER input 2'!$GQ46)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A46=2013,'NGER input 2'!$A46=2014),0,'NGER input 2'!EW46*'NGER input 2'!FG46*'NGER input 2'!FQ46*'NGER input 2'!$GQ46)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A46=2013,'NGER input 2'!$A46=2014),0,'NGER input 2'!EX46*'NGER input 2'!FH46*'NGER input 2'!FR46*'NGER input 2'!$GQ46)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A46=2013,'NGER input 2'!$A46=2014),0,'NGER input 2'!EY46*'NGER input 2'!FI46*'NGER input 2'!FS46*'NGER input 2'!$GQ46)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A46=2013,'NGER input 2'!$A46=2014),0,'NGER input 2'!EZ46*'NGER input 2'!FJ46*'NGER input 2'!FT46*'NGER input 2'!$GQ46)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A46=2013,'NGER input 2'!$A46=2014),0,'NGER input 2'!FA46*'NGER input 2'!FK46*'NGER input 2'!FU46*'NGER input 2'!$GQ46)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A46=2013,'NGER input 2'!$A46=2014),0,'NGER input 2'!FB46*'NGER input 2'!FL46*'NGER input 2'!FV46*'NGER input 2'!$GQ46)","v":0},{"$f":"C48*(1-EXP(-'NGER input 2'!FW46*(13-'NGER input 2'!$GR46-7)/12))","v":{"$error":"#N/A"}},{"$f":"D48*(1-EXP(-'NGER input 2'!FX46*(13-'NGER input 2'!$GR46-7)/12))","v":{"$error":"#N/A"}},{"$f":"E48*(1-EXP(-'NGER input 2'!FY46*(13-'NGER input 2'!$GR46-7)/12))","v":{"$error":"#N/A"}},{"$f":"F48*(1-EXP(-'NGER input 2'!FZ46*(13-'NGER input 2'!$GR46-7)/12))","v":{"$error":"#N/A"}},{"$f":"G48*(1-EXP(-'NGER input 2'!GA46*(13-'NGER input 2'!$GR46-7)/12))","v":{"$error":"#N/A"}},{"$f":"H48*(1-EXP(-'NGER input 2'!GB46*(13-'NGER input 2'!$GR46-7)/12))","v":{"$error":"#N/A"}},{"$f":"I48*(1-EXP(-'NGER input 2'!GC46*(13-'NGER input 2'!$GR46-7)/12))","v":{"$error":"#N/A"}},{"$f":"J48*(1-EXP(-'NGER input 2'!GD46*(13-'NGER input 2'!$GR46-7)/12))","v":{"$error":"#N/A"}},{"$f":"K48*(1-EXP(-'NGER input 2'!GE46*(13-'NGER input 2'!$GR46-7)/12))","v":{"$error":"#N/A"}},{"$f":"L48*(1-EXP(-'NGER input 2'!GF46*(13-'NGER input 2'!$GR46-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K47/'NGER results'!$H47)*M48),0,('NGER results'!$K47/'NGER results'!$H47)*M48)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K47/'NGER results'!$H47)*N48),0,('NGER results'!$K47/'NGER results'!$H47)*N48)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K47/'NGER results'!$H47)*O48),0,('NGER results'!$K47/'NGER results'!$H47)*O48)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K47/'NGER results'!$H47)*P48),0,('NGER results'!$K47/'NGER results'!$H47)*P48)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K47/'NGER results'!$H47)*Q48),0,('NGER results'!$K47/'NGER results'!$H47)*Q48)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K47/'NGER results'!$H47)*R48),0,('NGER results'!$K47/'NGER results'!$H47)*R48)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K47/'NGER results'!$H47)*S48),0,('NGER results'!$K47/'NGER results'!$H47)*S48)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K47/'NGER results'!$H47)*T48),0,('NGER results'!$K47/'NGER results'!$H47)*T48)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K47/'NGER results'!$H47)*U48),0,('NGER results'!$K47/'NGER results'!$H47)*U48)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K47/'NGER results'!$H47)*V48),0,('NGER results'!$K47/'NGER results'!$H47)*V48)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ48*(1-EXP(-'NGER input 2'!FW46))","v":0},{"$f":"AR48*(1-EXP(-'NGER input 2'!FX46))","v":0},{"$f":"AS48*(1-EXP(-'NGER input 2'!FY46))","v":0},{"$f":"AT48*(1-EXP(-'NGER input 2'!FZ46))","v":0},{"$f":"AU48*(1-EXP(-'NGER input 2'!GA46))","v":0},{"$f":"AV48*(1-EXP(-'NGER input 2'!GB46))","v":0},{"$f":"AW48*(1-EXP(-'NGER input 2'!GC46))","v":0},{"$f":"AX48*(1-EXP(-'NGER input 2'!GD46))","v":0},{"$f":"AY48*(1-EXP(-'NGER input 2'!GE46))","v":0},{"$f":"AZ48*(1-EXP(-'NGER input 2'!GF46))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K47/'NGER results'!$H47)*BA48),0,('NGER results'!$K47/'NGER results'!$H47)*BA48)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K47/'NGER results'!$H47)*BB48),0,('NGER results'!$K47/'NGER results'!$H47)*BB48)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K47/'NGER results'!$H47)*BC48),0,('NGER results'!$K47/'NGER results'!$H47)*BC48)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K47/'NGER results'!$H47)*BD48),0,('NGER results'!$K47/'NGER results'!$H47)*BD48)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K47/'NGER results'!$H47)*BE48),0,('NGER results'!$K47/'NGER results'!$H47)*BE48)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K47/'NGER results'!$H47)*BF48),0,('NGER results'!$K47/'NGER results'!$H47)*BF48)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K47/'NGER results'!$H47)*BG48),0,('NGER results'!$K47/'NGER results'!$H47)*BG48)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K47/'NGER results'!$H47)*BH48),0,('NGER results'!$K47/'NGER results'!$H47)*BH48)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K47/'NGER results'!$H47)*BI48),0,('NGER results'!$K47/'NGER results'!$H47)*BI48)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K47/'NGER results'!$H47)*BJ48),0,('NGER results'!$K47/'NGER results'!$H47)*BJ48)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A48>=2016,(BA48+M48)*'NGER input 2'!$GS46*1.336*25,(BA48+M48)*'NGER input 2'!$GS46*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A48>=2016,(BB48+N48)*'NGER input 2'!$GS46*1.336*25,(BB48+N48)*'NGER input 2'!$GS46*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A48>=2016,(BC48+O48)*'NGER input 2'!$GS46*1.336*25,(BC48+O48)*'NGER input 2'!$GS46*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A48>=2016,(BD48+P48)*'NGER input 2'!$GS46*1.336*25,(BD48+P48)*'NGER input 2'!$GS46*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A48>=2016,(BE48+Q48)*'NGER input 2'!$GS46*1.336*25,(BE48+Q48)*'NGER input 2'!$GS46*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A48>=2016,(BF48+R48)*'NGER input 2'!$GS46*1.336*25,(BF48+R48)*'NGER input 2'!$GS46*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A48>=2016,(BG48+S48)*'NGER input 2'!$GS46*1.336*25,(BG48+S48)*'NGER input 2'!$GS46*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A48>=2016,(BH48+T48)*'NGER input 2'!$GS46*1.336*25,(BH48+T48)*'NGER input 2'!$GS46*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A48>=2016,(BI48+U48)*'NGER input 2'!$GS46*1.336*25,(BI48+U48)*'NGER input 2'!$GS46*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A48>=2016,(BJ48+V48)*'NGER input 2'!$GS46*1.336*25,(BJ48+V48)*'NGER input 2'!$GS46*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A47","v":43},null,{"$f":"IF(OR('NGER input 2'!$A47=2013,'NGER input 2'!$A47=2014),0,'NGER input 2'!ES47*'NGER input 2'!FC47*'NGER input 2'!FM47*'NGER input 2'!$GQ47)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A47=2013,'NGER input 2'!$A47=2014),0,'NGER input 2'!ET47*'NGER input 2'!FD47*'NGER input 2'!FN47*'NGER input 2'!$GQ47)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A47=2013,'NGER input 2'!$A47=2014),0,'NGER input 2'!EU47*'NGER input 2'!FE47*'NGER input 2'!FO47*'NGER input 2'!$GQ47)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A47=2013,'NGER input 2'!$A47=2014),0,'NGER input 2'!EV47*'NGER input 2'!FF47*'NGER input 2'!FP47*'NGER input 2'!$GQ47)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A47=2013,'NGER input 2'!$A47=2014),0,'NGER input 2'!EW47*'NGER input 2'!FG47*'NGER input 2'!FQ47*'NGER input 2'!$GQ47)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A47=2013,'NGER input 2'!$A47=2014),0,'NGER input 2'!EX47*'NGER input 2'!FH47*'NGER input 2'!FR47*'NGER input 2'!$GQ47)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A47=2013,'NGER input 2'!$A47=2014),0,'NGER input 2'!EY47*'NGER input 2'!FI47*'NGER input 2'!FS47*'NGER input 2'!$GQ47)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A47=2013,'NGER input 2'!$A47=2014),0,'NGER input 2'!EZ47*'NGER input 2'!FJ47*'NGER input 2'!FT47*'NGER input 2'!$GQ47)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A47=2013,'NGER input 2'!$A47=2014),0,'NGER input 2'!FA47*'NGER input 2'!FK47*'NGER input 2'!FU47*'NGER input 2'!$GQ47)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A47=2013,'NGER input 2'!$A47=2014),0,'NGER input 2'!FB47*'NGER input 2'!FL47*'NGER input 2'!FV47*'NGER input 2'!$GQ47)","v":0},{"$f":"C49*(1-EXP(-'NGER input 2'!FW47*(13-'NGER input 2'!$GR47-7)/12))","v":{"$error":"#N/A"}},{"$f":"D49*(1-EXP(-'NGER input 2'!FX47*(13-'NGER input 2'!$GR47-7)/12))","v":{"$error":"#N/A"}},{"$f":"E49*(1-EXP(-'NGER input 2'!FY47*(13-'NGER input 2'!$GR47-7)/12))","v":{"$error":"#N/A"}},{"$f":"F49*(1-EXP(-'NGER input 2'!FZ47*(13-'NGER input 2'!$GR47-7)/12))","v":{"$error":"#N/A"}},{"$f":"G49*(1-EXP(-'NGER input 2'!GA47*(13-'NGER input 2'!$GR47-7)/12))","v":{"$error":"#N/A"}},{"$f":"H49*(1-EXP(-'NGER input 2'!GB47*(13-'NGER input 2'!$GR47-7)/12))","v":{"$error":"#N/A"}},{"$f":"I49*(1-EXP(-'NGER input 2'!GC47*(13-'NGER input 2'!$GR47-7)/12))","v":{"$error":"#N/A"}},{"$f":"J49*(1-EXP(-'NGER input 2'!GD47*(13-'NGER input 2'!$GR47-7)/12))","v":{"$error":"#N/A"}},{"$f":"K49*(1-EXP(-'NGER input 2'!GE47*(13-'NGER input 2'!$GR47-7)/12))","v":{"$error":"#N/A"}},{"$f":"L49*(1-EXP(-'NGER input 2'!GF47*(13-'NGER input 2'!$GR47-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K48/'NGER results'!$H48)*M49),0,('NGER results'!$K48/'NGER results'!$H48)*M49)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K48/'NGER results'!$H48)*N49),0,('NGER results'!$K48/'NGER results'!$H48)*N49)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K48/'NGER results'!$H48)*O49),0,('NGER results'!$K48/'NGER results'!$H48)*O49)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K48/'NGER results'!$H48)*P49),0,('NGER results'!$K48/'NGER results'!$H48)*P49)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K48/'NGER results'!$H48)*Q49),0,('NGER results'!$K48/'NGER results'!$H48)*Q49)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K48/'NGER results'!$H48)*R49),0,('NGER results'!$K48/'NGER results'!$H48)*R49)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K48/'NGER results'!$H48)*S49),0,('NGER results'!$K48/'NGER results'!$H48)*S49)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K48/'NGER results'!$H48)*T49),0,('NGER results'!$K48/'NGER results'!$H48)*T49)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K48/'NGER results'!$H48)*U49),0,('NGER results'!$K48/'NGER results'!$H48)*U49)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K48/'NGER results'!$H48)*V49),0,('NGER results'!$K48/'NGER results'!$H48)*V49)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ49*(1-EXP(-'NGER input 2'!FW47))","v":0},{"$f":"AR49*(1-EXP(-'NGER input 2'!FX47))","v":0},{"$f":"AS49*(1-EXP(-'NGER input 2'!FY47))","v":0},{"$f":"AT49*(1-EXP(-'NGER input 2'!FZ47))","v":0},{"$f":"AU49*(1-EXP(-'NGER input 2'!GA47))","v":0},{"$f":"AV49*(1-EXP(-'NGER input 2'!GB47))","v":0},{"$f":"AW49*(1-EXP(-'NGER input 2'!GC47))","v":0},{"$f":"AX49*(1-EXP(-'NGER input 2'!GD47))","v":0},{"$f":"AY49*(1-EXP(-'NGER input 2'!GE47))","v":0},{"$f":"AZ49*(1-EXP(-'NGER input 2'!GF47))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K48/'NGER results'!$H48)*BA49),0,('NGER results'!$K48/'NGER results'!$H48)*BA49)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K48/'NGER results'!$H48)*BB49),0,('NGER results'!$K48/'NGER results'!$H48)*BB49)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K48/'NGER results'!$H48)*BC49),0,('NGER results'!$K48/'NGER results'!$H48)*BC49)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K48/'NGER results'!$H48)*BD49),0,('NGER results'!$K48/'NGER results'!$H48)*BD49)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K48/'NGER results'!$H48)*BE49),0,('NGER results'!$K48/'NGER results'!$H48)*BE49)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K48/'NGER results'!$H48)*BF49),0,('NGER results'!$K48/'NGER results'!$H48)*BF49)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K48/'NGER results'!$H48)*BG49),0,('NGER results'!$K48/'NGER results'!$H48)*BG49)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K48/'NGER results'!$H48)*BH49),0,('NGER results'!$K48/'NGER results'!$H48)*BH49)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K48/'NGER results'!$H48)*BI49),0,('NGER results'!$K48/'NGER results'!$H48)*BI49)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K48/'NGER results'!$H48)*BJ49),0,('NGER results'!$K48/'NGER results'!$H48)*BJ49)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A49>=2016,(BA49+M49)*'NGER input 2'!$GS47*1.336*25,(BA49+M49)*'NGER input 2'!$GS47*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A49>=2016,(BB49+N49)*'NGER input 2'!$GS47*1.336*25,(BB49+N49)*'NGER input 2'!$GS47*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A49>=2016,(BC49+O49)*'NGER input 2'!$GS47*1.336*25,(BC49+O49)*'NGER input 2'!$GS47*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A49>=2016,(BD49+P49)*'NGER input 2'!$GS47*1.336*25,(BD49+P49)*'NGER input 2'!$GS47*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A49>=2016,(BE49+Q49)*'NGER input 2'!$GS47*1.336*25,(BE49+Q49)*'NGER input 2'!$GS47*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A49>=2016,(BF49+R49)*'NGER input 2'!$GS47*1.336*25,(BF49+R49)*'NGER input 2'!$GS47*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A49>=2016,(BG49+S49)*'NGER input 2'!$GS47*1.336*25,(BG49+S49)*'NGER input 2'!$GS47*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A49>=2016,(BH49+T49)*'NGER input 2'!$GS47*1.336*25,(BH49+T49)*'NGER input 2'!$GS47*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A49>=2016,(BI49+U49)*'NGER input 2'!$GS47*1.336*25,(BI49+U49)*'NGER input 2'!$GS47*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A49>=2016,(BJ49+V49)*'NGER input 2'!$GS47*1.336*25,(BJ49+V49)*'NGER input 2'!$GS47*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A48","v":44},null,{"$f":"IF(OR('NGER input 2'!$A48=2013,'NGER input 2'!$A48=2014),0,'NGER input 2'!ES48*'NGER input 2'!FC48*'NGER input 2'!FM48*'NGER input 2'!$GQ48)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A48=2013,'NGER input 2'!$A48=2014),0,'NGER input 2'!ET48*'NGER input 2'!FD48*'NGER input 2'!FN48*'NGER input 2'!$GQ48)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A48=2013,'NGER input 2'!$A48=2014),0,'NGER input 2'!EU48*'NGER input 2'!FE48*'NGER input 2'!FO48*'NGER input 2'!$GQ48)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A48=2013,'NGER input 2'!$A48=2014),0,'NGER input 2'!EV48*'NGER input 2'!FF48*'NGER input 2'!FP48*'NGER input 2'!$GQ48)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A48=2013,'NGER input 2'!$A48=2014),0,'NGER input 2'!EW48*'NGER input 2'!FG48*'NGER input 2'!FQ48*'NGER input 2'!$GQ48)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A48=2013,'NGER input 2'!$A48=2014),0,'NGER input 2'!EX48*'NGER input 2'!FH48*'NGER input 2'!FR48*'NGER input 2'!$GQ48)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A48=2013,'NGER input 2'!$A48=2014),0,'NGER input 2'!EY48*'NGER input 2'!FI48*'NGER input 2'!FS48*'NGER input 2'!$GQ48)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A48=2013,'NGER input 2'!$A48=2014),0,'NGER input 2'!EZ48*'NGER input 2'!FJ48*'NGER input 2'!FT48*'NGER input 2'!$GQ48)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A48=2013,'NGER input 2'!$A48=2014),0,'NGER input 2'!FA48*'NGER input 2'!FK48*'NGER input 2'!FU48*'NGER input 2'!$GQ48)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A48=2013,'NGER input 2'!$A48=2014),0,'NGER input 2'!FB48*'NGER input 2'!FL48*'NGER input 2'!FV48*'NGER input 2'!$GQ48)","v":0},{"$f":"C50*(1-EXP(-'NGER input 2'!FW48*(13-'NGER input 2'!$GR48-7)/12))","v":{"$error":"#N/A"}},{"$f":"D50*(1-EXP(-'NGER input 2'!FX48*(13-'NGER input 2'!$GR48-7)/12))","v":{"$error":"#N/A"}},{"$f":"E50*(1-EXP(-'NGER input 2'!FY48*(13-'NGER input 2'!$GR48-7)/12))","v":{"$error":"#N/A"}},{"$f":"F50*(1-EXP(-'NGER input 2'!FZ48*(13-'NGER input 2'!$GR48-7)/12))","v":{"$error":"#N/A"}},{"$f":"G50*(1-EXP(-'NGER input 2'!GA48*(13-'NGER input 2'!$GR48-7)/12))","v":{"$error":"#N/A"}},{"$f":"H50*(1-EXP(-'NGER input 2'!GB48*(13-'NGER input 2'!$GR48-7)/12))","v":{"$error":"#N/A"}},{"$f":"I50*(1-EXP(-'NGER input 2'!GC48*(13-'NGER input 2'!$GR48-7)/12))","v":{"$error":"#N/A"}},{"$f":"J50*(1-EXP(-'NGER input 2'!GD48*(13-'NGER input 2'!$GR48-7)/12))","v":{"$error":"#N/A"}},{"$f":"K50*(1-EXP(-'NGER input 2'!GE48*(13-'NGER input 2'!$GR48-7)/12))","v":{"$error":"#N/A"}},{"$f":"L50*(1-EXP(-'NGER input 2'!GF48*(13-'NGER input 2'!$GR48-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K49/'NGER results'!$H49)*M50),0,('NGER results'!$K49/'NGER results'!$H49)*M50)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K49/'NGER results'!$H49)*N50),0,('NGER results'!$K49/'NGER results'!$H49)*N50)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K49/'NGER results'!$H49)*O50),0,('NGER results'!$K49/'NGER results'!$H49)*O50)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K49/'NGER results'!$H49)*P50),0,('NGER results'!$K49/'NGER results'!$H49)*P50)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K49/'NGER results'!$H49)*Q50),0,('NGER results'!$K49/'NGER results'!$H49)*Q50)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K49/'NGER results'!$H49)*R50),0,('NGER results'!$K49/'NGER results'!$H49)*R50)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K49/'NGER results'!$H49)*S50),0,('NGER results'!$K49/'NGER results'!$H49)*S50)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K49/'NGER results'!$H49)*T50),0,('NGER results'!$K49/'NGER results'!$H49)*T50)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K49/'NGER results'!$H49)*U50),0,('NGER results'!$K49/'NGER results'!$H49)*U50)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K49/'NGER results'!$H49)*V50),0,('NGER results'!$K49/'NGER results'!$H49)*V50)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ50*(1-EXP(-'NGER input 2'!FW48))","v":0},{"$f":"AR50*(1-EXP(-'NGER input 2'!FX48))","v":0},{"$f":"AS50*(1-EXP(-'NGER input 2'!FY48))","v":0},{"$f":"AT50*(1-EXP(-'NGER input 2'!FZ48))","v":0},{"$f":"AU50*(1-EXP(-'NGER input 2'!GA48))","v":0},{"$f":"AV50*(1-EXP(-'NGER input 2'!GB48))","v":0},{"$f":"AW50*(1-EXP(-'NGER input 2'!GC48))","v":0},{"$f":"AX50*(1-EXP(-'NGER input 2'!GD48))","v":0},{"$f":"AY50*(1-EXP(-'NGER input 2'!GE48))","v":0},{"$f":"AZ50*(1-EXP(-'NGER input 2'!GF48))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K49/'NGER results'!$H49)*BA50),0,('NGER results'!$K49/'NGER results'!$H49)*BA50)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K49/'NGER results'!$H49)*BB50),0,('NGER results'!$K49/'NGER results'!$H49)*BB50)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K49/'NGER results'!$H49)*BC50),0,('NGER results'!$K49/'NGER results'!$H49)*BC50)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K49/'NGER results'!$H49)*BD50),0,('NGER results'!$K49/'NGER results'!$H49)*BD50)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K49/'NGER results'!$H49)*BE50),0,('NGER results'!$K49/'NGER results'!$H49)*BE50)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K49/'NGER results'!$H49)*BF50),0,('NGER results'!$K49/'NGER results'!$H49)*BF50)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K49/'NGER results'!$H49)*BG50),0,('NGER results'!$K49/'NGER results'!$H49)*BG50)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K49/'NGER results'!$H49)*BH50),0,('NGER results'!$K49/'NGER results'!$H49)*BH50)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K49/'NGER results'!$H49)*BI50),0,('NGER results'!$K49/'NGER results'!$H49)*BI50)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K49/'NGER results'!$H49)*BJ50),0,('NGER results'!$K49/'NGER results'!$H49)*BJ50)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A50>=2016,(BA50+M50)*'NGER input 2'!$GS48*1.336*25,(BA50+M50)*'NGER input 2'!$GS48*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A50>=2016,(BB50+N50)*'NGER input 2'!$GS48*1.336*25,(BB50+N50)*'NGER input 2'!$GS48*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A50>=2016,(BC50+O50)*'NGER input 2'!$GS48*1.336*25,(BC50+O50)*'NGER input 2'!$GS48*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A50>=2016,(BD50+P50)*'NGER input 2'!$GS48*1.336*25,(BD50+P50)*'NGER input 2'!$GS48*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A50>=2016,(BE50+Q50)*'NGER input 2'!$GS48*1.336*25,(BE50+Q50)*'NGER input 2'!$GS48*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A50>=2016,(BF50+R50)*'NGER input 2'!$GS48*1.336*25,(BF50+R50)*'NGER input 2'!$GS48*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A50>=2016,(BG50+S50)*'NGER input 2'!$GS48*1.336*25,(BG50+S50)*'NGER input 2'!$GS48*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A50>=2016,(BH50+T50)*'NGER input 2'!$GS48*1.336*25,(BH50+T50)*'NGER input 2'!$GS48*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A50>=2016,(BI50+U50)*'NGER input 2'!$GS48*1.336*25,(BI50+U50)*'NGER input 2'!$GS48*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A50>=2016,(BJ50+V50)*'NGER input 2'!$GS48*1.336*25,(BJ50+V50)*'NGER input 2'!$GS48*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A49","v":45},null,{"$f":"IF(OR('NGER input 2'!$A49=2013,'NGER input 2'!$A49=2014),0,'NGER input 2'!ES49*'NGER input 2'!FC49*'NGER input 2'!FM49*'NGER input 2'!$GQ49)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A49=2013,'NGER input 2'!$A49=2014),0,'NGER input 2'!ET49*'NGER input 2'!FD49*'NGER input 2'!FN49*'NGER input 2'!$GQ49)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A49=2013,'NGER input 2'!$A49=2014),0,'NGER input 2'!EU49*'NGER input 2'!FE49*'NGER input 2'!FO49*'NGER input 2'!$GQ49)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A49=2013,'NGER input 2'!$A49=2014),0,'NGER input 2'!EV49*'NGER input 2'!FF49*'NGER input 2'!FP49*'NGER input 2'!$GQ49)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A49=2013,'NGER input 2'!$A49=2014),0,'NGER input 2'!EW49*'NGER input 2'!FG49*'NGER input 2'!FQ49*'NGER input 2'!$GQ49)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A49=2013,'NGER input 2'!$A49=2014),0,'NGER input 2'!EX49*'NGER input 2'!FH49*'NGER input 2'!FR49*'NGER input 2'!$GQ49)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A49=2013,'NGER input 2'!$A49=2014),0,'NGER input 2'!EY49*'NGER input 2'!FI49*'NGER input 2'!FS49*'NGER input 2'!$GQ49)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A49=2013,'NGER input 2'!$A49=2014),0,'NGER input 2'!EZ49*'NGER input 2'!FJ49*'NGER input 2'!FT49*'NGER input 2'!$GQ49)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A49=2013,'NGER input 2'!$A49=2014),0,'NGER input 2'!FA49*'NGER input 2'!FK49*'NGER input 2'!FU49*'NGER input 2'!$GQ49)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A49=2013,'NGER input 2'!$A49=2014),0,'NGER input 2'!FB49*'NGER input 2'!FL49*'NGER input 2'!FV49*'NGER input 2'!$GQ49)","v":0},{"$f":"C51*(1-EXP(-'NGER input 2'!FW49*(13-'NGER input 2'!$GR49-7)/12))","v":{"$error":"#N/A"}},{"$f":"D51*(1-EXP(-'NGER input 2'!FX49*(13-'NGER input 2'!$GR49-7)/12))","v":{"$error":"#N/A"}},{"$f":"E51*(1-EXP(-'NGER input 2'!FY49*(13-'NGER input 2'!$GR49-7)/12))","v":{"$error":"#N/A"}},{"$f":"F51*(1-EXP(-'NGER input 2'!FZ49*(13-'NGER input 2'!$GR49-7)/12))","v":{"$error":"#N/A"}},{"$f":"G51*(1-EXP(-'NGER input 2'!GA49*(13-'NGER input 2'!$GR49-7)/12))","v":{"$error":"#N/A"}},{"$f":"H51*(1-EXP(-'NGER input 2'!GB49*(13-'NGER input 2'!$GR49-7)/12))","v":{"$error":"#N/A"}},{"$f":"I51*(1-EXP(-'NGER input 2'!GC49*(13-'NGER input 2'!$GR49-7)/12))","v":{"$error":"#N/A"}},{"$f":"J51*(1-EXP(-'NGER input 2'!GD49*(13-'NGER input 2'!$GR49-7)/12))","v":{"$error":"#N/A"}},{"$f":"K51*(1-EXP(-'NGER input 2'!GE49*(13-'NGER input 2'!$GR49-7)/12))","v":{"$error":"#N/A"}},{"$f":"L51*(1-EXP(-'NGER input 2'!GF49*(13-'NGER input 2'!$GR49-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K50/'NGER results'!$H50)*M51),0,('NGER results'!$K50/'NGER results'!$H50)*M51)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K50/'NGER results'!$H50)*N51),0,('NGER results'!$K50/'NGER results'!$H50)*N51)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K50/'NGER results'!$H50)*O51),0,('NGER results'!$K50/'NGER results'!$H50)*O51)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K50/'NGER results'!$H50)*P51),0,('NGER results'!$K50/'NGER results'!$H50)*P51)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K50/'NGER results'!$H50)*Q51),0,('NGER results'!$K50/'NGER results'!$H50)*Q51)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K50/'NGER results'!$H50)*R51),0,('NGER results'!$K50/'NGER results'!$H50)*R51)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K50/'NGER results'!$H50)*S51),0,('NGER results'!$K50/'NGER results'!$H50)*S51)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K50/'NGER results'!$H50)*T51),0,('NGER results'!$K50/'NGER results'!$H50)*T51)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K50/'NGER results'!$H50)*U51),0,('NGER results'!$K50/'NGER results'!$H50)*U51)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K50/'NGER results'!$H50)*V51),0,('NGER results'!$K50/'NGER results'!$H50)*V51)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ51*(1-EXP(-'NGER input 2'!FW49))","v":0},{"$f":"AR51*(1-EXP(-'NGER input 2'!FX49))","v":0},{"$f":"AS51*(1-EXP(-'NGER input 2'!FY49))","v":0},{"$f":"AT51*(1-EXP(-'NGER input 2'!FZ49))","v":0},{"$f":"AU51*(1-EXP(-'NGER input 2'!GA49))","v":0},{"$f":"AV51*(1-EXP(-'NGER input 2'!GB49))","v":0},{"$f":"AW51*(1-EXP(-'NGER input 2'!GC49))","v":0},{"$f":"AX51*(1-EXP(-'NGER input 2'!GD49))","v":0},{"$f":"AY51*(1-EXP(-'NGER input 2'!GE49))","v":0},{"$f":"AZ51*(1-EXP(-'NGER input 2'!GF49))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K50/'NGER results'!$H50)*BA51),0,('NGER results'!$K50/'NGER results'!$H50)*BA51)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K50/'NGER results'!$H50)*BB51),0,('NGER results'!$K50/'NGER results'!$H50)*BB51)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K50/'NGER results'!$H50)*BC51),0,('NGER results'!$K50/'NGER results'!$H50)*BC51)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K50/'NGER results'!$H50)*BD51),0,('NGER results'!$K50/'NGER results'!$H50)*BD51)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K50/'NGER results'!$H50)*BE51),0,('NGER results'!$K50/'NGER results'!$H50)*BE51)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K50/'NGER results'!$H50)*BF51),0,('NGER results'!$K50/'NGER results'!$H50)*BF51)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K50/'NGER results'!$H50)*BG51),0,('NGER results'!$K50/'NGER results'!$H50)*BG51)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K50/'NGER results'!$H50)*BH51),0,('NGER results'!$K50/'NGER results'!$H50)*BH51)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K50/'NGER results'!$H50)*BI51),0,('NGER results'!$K50/'NGER results'!$H50)*BI51)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K50/'NGER results'!$H50)*BJ51),0,('NGER results'!$K50/'NGER results'!$H50)*BJ51)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A51>=2016,(BA51+M51)*'NGER input 2'!$GS49*1.336*25,(BA51+M51)*'NGER input 2'!$GS49*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A51>=2016,(BB51+N51)*'NGER input 2'!$GS49*1.336*25,(BB51+N51)*'NGER input 2'!$GS49*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A51>=2016,(BC51+O51)*'NGER input 2'!$GS49*1.336*25,(BC51+O51)*'NGER input 2'!$GS49*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A51>=2016,(BD51+P51)*'NGER input 2'!$GS49*1.336*25,(BD51+P51)*'NGER input 2'!$GS49*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A51>=2016,(BE51+Q51)*'NGER input 2'!$GS49*1.336*25,(BE51+Q51)*'NGER input 2'!$GS49*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A51>=2016,(BF51+R51)*'NGER input 2'!$GS49*1.336*25,(BF51+R51)*'NGER input 2'!$GS49*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A51>=2016,(BG51+S51)*'NGER input 2'!$GS49*1.336*25,(BG51+S51)*'NGER input 2'!$GS49*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A51>=2016,(BH51+T51)*'NGER input 2'!$GS49*1.336*25,(BH51+T51)*'NGER input 2'!$GS49*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A51>=2016,(BI51+U51)*'NGER input 2'!$GS49*1.336*25,(BI51+U51)*'NGER input 2'!$GS49*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A51>=2016,(BJ51+V51)*'NGER input 2'!$GS49*1.336*25,(BJ51+V51)*'NGER input 2'!$GS49*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A50","v":46},null,{"$f":"IF(OR('NGER input 2'!$A50=2013,'NGER input 2'!$A50=2014),0,'NGER input 2'!ES50*'NGER input 2'!FC50*'NGER input 2'!FM50*'NGER input 2'!$GQ50)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A50=2013,'NGER input 2'!$A50=2014),0,'NGER input 2'!ET50*'NGER input 2'!FD50*'NGER input 2'!FN50*'NGER input 2'!$GQ50)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A50=2013,'NGER input 2'!$A50=2014),0,'NGER input 2'!EU50*'NGER input 2'!FE50*'NGER input 2'!FO50*'NGER input 2'!$GQ50)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A50=2013,'NGER input 2'!$A50=2014),0,'NGER input 2'!EV50*'NGER input 2'!FF50*'NGER input 2'!FP50*'NGER input 2'!$GQ50)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A50=2013,'NGER input 2'!$A50=2014),0,'NGER input 2'!EW50*'NGER input 2'!FG50*'NGER input 2'!FQ50*'NGER input 2'!$GQ50)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A50=2013,'NGER input 2'!$A50=2014),0,'NGER input 2'!EX50*'NGER input 2'!FH50*'NGER input 2'!FR50*'NGER input 2'!$GQ50)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A50=2013,'NGER input 2'!$A50=2014),0,'NGER input 2'!EY50*'NGER input 2'!FI50*'NGER input 2'!FS50*'NGER input 2'!$GQ50)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A50=2013,'NGER input 2'!$A50=2014),0,'NGER input 2'!EZ50*'NGER input 2'!FJ50*'NGER input 2'!FT50*'NGER input 2'!$GQ50)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A50=2013,'NGER input 2'!$A50=2014),0,'NGER input 2'!FA50*'NGER input 2'!FK50*'NGER input 2'!FU50*'NGER input 2'!$GQ50)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A50=2013,'NGER input 2'!$A50=2014),0,'NGER input 2'!FB50*'NGER input 2'!FL50*'NGER input 2'!FV50*'NGER input 2'!$GQ50)","v":0},{"$f":"C52*(1-EXP(-'NGER input 2'!FW50*(13-'NGER input 2'!$GR50-7)/12))","v":{"$error":"#N/A"}},{"$f":"D52*(1-EXP(-'NGER input 2'!FX50*(13-'NGER input 2'!$GR50-7)/12))","v":{"$error":"#N/A"}},{"$f":"E52*(1-EXP(-'NGER input 2'!FY50*(13-'NGER input 2'!$GR50-7)/12))","v":{"$error":"#N/A"}},{"$f":"F52*(1-EXP(-'NGER input 2'!FZ50*(13-'NGER input 2'!$GR50-7)/12))","v":{"$error":"#N/A"}},{"$f":"G52*(1-EXP(-'NGER input 2'!GA50*(13-'NGER input 2'!$GR50-7)/12))","v":{"$error":"#N/A"}},{"$f":"H52*(1-EXP(-'NGER input 2'!GB50*(13-'NGER input 2'!$GR50-7)/12))","v":{"$error":"#N/A"}},{"$f":"I52*(1-EXP(-'NGER input 2'!GC50*(13-'NGER input 2'!$GR50-7)/12))","v":{"$error":"#N/A"}},{"$f":"J52*(1-EXP(-'NGER input 2'!GD50*(13-'NGER input 2'!$GR50-7)/12))","v":{"$error":"#N/A"}},{"$f":"K52*(1-EXP(-'NGER input 2'!GE50*(13-'NGER input 2'!$GR50-7)/12))","v":{"$error":"#N/A"}},{"$f":"L52*(1-EXP(-'NGER input 2'!GF50*(13-'NGER input 2'!$GR50-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K51/'NGER results'!$H51)*M52),0,('NGER results'!$K51/'NGER results'!$H51)*M52)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K51/'NGER results'!$H51)*N52),0,('NGER results'!$K51/'NGER results'!$H51)*N52)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K51/'NGER results'!$H51)*O52),0,('NGER results'!$K51/'NGER results'!$H51)*O52)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K51/'NGER results'!$H51)*P52),0,('NGER results'!$K51/'NGER results'!$H51)*P52)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K51/'NGER results'!$H51)*Q52),0,('NGER results'!$K51/'NGER results'!$H51)*Q52)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K51/'NGER results'!$H51)*R52),0,('NGER results'!$K51/'NGER results'!$H51)*R52)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K51/'NGER results'!$H51)*S52),0,('NGER results'!$K51/'NGER results'!$H51)*S52)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K51/'NGER results'!$H51)*T52),0,('NGER results'!$K51/'NGER results'!$H51)*T52)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K51/'NGER results'!$H51)*U52),0,('NGER results'!$K51/'NGER results'!$H51)*U52)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K51/'NGER results'!$H51)*V52),0,('NGER results'!$K51/'NGER results'!$H51)*V52)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ52*(1-EXP(-'NGER input 2'!FW50))","v":0},{"$f":"AR52*(1-EXP(-'NGER input 2'!FX50))","v":0},{"$f":"AS52*(1-EXP(-'NGER input 2'!FY50))","v":0},{"$f":"AT52*(1-EXP(-'NGER input 2'!FZ50))","v":0},{"$f":"AU52*(1-EXP(-'NGER input 2'!GA50))","v":0},{"$f":"AV52*(1-EXP(-'NGER input 2'!GB50))","v":0},{"$f":"AW52*(1-EXP(-'NGER input 2'!GC50))","v":0},{"$f":"AX52*(1-EXP(-'NGER input 2'!GD50))","v":0},{"$f":"AY52*(1-EXP(-'NGER input 2'!GE50))","v":0},{"$f":"AZ52*(1-EXP(-'NGER input 2'!GF50))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K51/'NGER results'!$H51)*BA52),0,('NGER results'!$K51/'NGER results'!$H51)*BA52)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K51/'NGER results'!$H51)*BB52),0,('NGER results'!$K51/'NGER results'!$H51)*BB52)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K51/'NGER results'!$H51)*BC52),0,('NGER results'!$K51/'NGER results'!$H51)*BC52)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K51/'NGER results'!$H51)*BD52),0,('NGER results'!$K51/'NGER results'!$H51)*BD52)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K51/'NGER results'!$H51)*BE52),0,('NGER results'!$K51/'NGER results'!$H51)*BE52)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K51/'NGER results'!$H51)*BF52),0,('NGER results'!$K51/'NGER results'!$H51)*BF52)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K51/'NGER results'!$H51)*BG52),0,('NGER results'!$K51/'NGER results'!$H51)*BG52)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K51/'NGER results'!$H51)*BH52),0,('NGER results'!$K51/'NGER results'!$H51)*BH52)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K51/'NGER results'!$H51)*BI52),0,('NGER results'!$K51/'NGER results'!$H51)*BI52)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K51/'NGER results'!$H51)*BJ52),0,('NGER results'!$K51/'NGER results'!$H51)*BJ52)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A52>=2016,(BA52+M52)*'NGER input 2'!$GS50*1.336*25,(BA52+M52)*'NGER input 2'!$GS50*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A52>=2016,(BB52+N52)*'NGER input 2'!$GS50*1.336*25,(BB52+N52)*'NGER input 2'!$GS50*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A52>=2016,(BC52+O52)*'NGER input 2'!$GS50*1.336*25,(BC52+O52)*'NGER input 2'!$GS50*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A52>=2016,(BD52+P52)*'NGER input 2'!$GS50*1.336*25,(BD52+P52)*'NGER input 2'!$GS50*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A52>=2016,(BE52+Q52)*'NGER input 2'!$GS50*1.336*25,(BE52+Q52)*'NGER input 2'!$GS50*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A52>=2016,(BF52+R52)*'NGER input 2'!$GS50*1.336*25,(BF52+R52)*'NGER input 2'!$GS50*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A52>=2016,(BG52+S52)*'NGER input 2'!$GS50*1.336*25,(BG52+S52)*'NGER input 2'!$GS50*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A52>=2016,(BH52+T52)*'NGER input 2'!$GS50*1.336*25,(BH52+T52)*'NGER input 2'!$GS50*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A52>=2016,(BI52+U52)*'NGER input 2'!$GS50*1.336*25,(BI52+U52)*'NGER input 2'!$GS50*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A52>=2016,(BJ52+V52)*'NGER input 2'!$GS50*1.336*25,(BJ52+V52)*'NGER input 2'!$GS50*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A51","v":47},null,{"$f":"IF(OR('NGER input 2'!$A51=2013,'NGER input 2'!$A51=2014),0,'NGER input 2'!ES51*'NGER input 2'!FC51*'NGER input 2'!FM51*'NGER input 2'!$GQ51)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A51=2013,'NGER input 2'!$A51=2014),0,'NGER input 2'!ET51*'NGER input 2'!FD51*'NGER input 2'!FN51*'NGER input 2'!$GQ51)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A51=2013,'NGER input 2'!$A51=2014),0,'NGER input 2'!EU51*'NGER input 2'!FE51*'NGER input 2'!FO51*'NGER input 2'!$GQ51)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A51=2013,'NGER input 2'!$A51=2014),0,'NGER input 2'!EV51*'NGER input 2'!FF51*'NGER input 2'!FP51*'NGER input 2'!$GQ51)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A51=2013,'NGER input 2'!$A51=2014),0,'NGER input 2'!EW51*'NGER input 2'!FG51*'NGER input 2'!FQ51*'NGER input 2'!$GQ51)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A51=2013,'NGER input 2'!$A51=2014),0,'NGER input 2'!EX51*'NGER input 2'!FH51*'NGER input 2'!FR51*'NGER input 2'!$GQ51)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A51=2013,'NGER input 2'!$A51=2014),0,'NGER input 2'!EY51*'NGER input 2'!FI51*'NGER input 2'!FS51*'NGER input 2'!$GQ51)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A51=2013,'NGER input 2'!$A51=2014),0,'NGER input 2'!EZ51*'NGER input 2'!FJ51*'NGER input 2'!FT51*'NGER input 2'!$GQ51)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A51=2013,'NGER input 2'!$A51=2014),0,'NGER input 2'!FA51*'NGER input 2'!FK51*'NGER input 2'!FU51*'NGER input 2'!$GQ51)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A51=2013,'NGER input 2'!$A51=2014),0,'NGER input 2'!FB51*'NGER input 2'!FL51*'NGER input 2'!FV51*'NGER input 2'!$GQ51)","v":0},{"$f":"C53*(1-EXP(-'NGER input 2'!FW51*(13-'NGER input 2'!$GR51-7)/12))","v":{"$error":"#N/A"}},{"$f":"D53*(1-EXP(-'NGER input 2'!FX51*(13-'NGER input 2'!$GR51-7)/12))","v":{"$error":"#N/A"}},{"$f":"E53*(1-EXP(-'NGER input 2'!FY51*(13-'NGER input 2'!$GR51-7)/12))","v":{"$error":"#N/A"}},{"$f":"F53*(1-EXP(-'NGER input 2'!FZ51*(13-'NGER input 2'!$GR51-7)/12))","v":{"$error":"#N/A"}},{"$f":"G53*(1-EXP(-'NGER input 2'!GA51*(13-'NGER input 2'!$GR51-7)/12))","v":{"$error":"#N/A"}},{"$f":"H53*(1-EXP(-'NGER input 2'!GB51*(13-'NGER input 2'!$GR51-7)/12))","v":{"$error":"#N/A"}},{"$f":"I53*(1-EXP(-'NGER input 2'!GC51*(13-'NGER input 2'!$GR51-7)/12))","v":{"$error":"#N/A"}},{"$f":"J53*(1-EXP(-'NGER input 2'!GD51*(13-'NGER input 2'!$GR51-7)/12))","v":{"$error":"#N/A"}},{"$f":"K53*(1-EXP(-'NGER input 2'!GE51*(13-'NGER input 2'!$GR51-7)/12))","v":{"$error":"#N/A"}},{"$f":"L53*(1-EXP(-'NGER input 2'!GF51*(13-'NGER input 2'!$GR51-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K52/'NGER results'!$H52)*M53),0,('NGER results'!$K52/'NGER results'!$H52)*M53)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K52/'NGER results'!$H52)*N53),0,('NGER results'!$K52/'NGER results'!$H52)*N53)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K52/'NGER results'!$H52)*O53),0,('NGER results'!$K52/'NGER results'!$H52)*O53)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K52/'NGER results'!$H52)*P53),0,('NGER results'!$K52/'NGER results'!$H52)*P53)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K52/'NGER results'!$H52)*Q53),0,('NGER results'!$K52/'NGER results'!$H52)*Q53)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K52/'NGER results'!$H52)*R53),0,('NGER results'!$K52/'NGER results'!$H52)*R53)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K52/'NGER results'!$H52)*S53),0,('NGER results'!$K52/'NGER results'!$H52)*S53)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K52/'NGER results'!$H52)*T53),0,('NGER results'!$K52/'NGER results'!$H52)*T53)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K52/'NGER results'!$H52)*U53),0,('NGER results'!$K52/'NGER results'!$H52)*U53)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K52/'NGER results'!$H52)*V53),0,('NGER results'!$K52/'NGER results'!$H52)*V53)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ53*(1-EXP(-'NGER input 2'!FW51))","v":0},{"$f":"AR53*(1-EXP(-'NGER input 2'!FX51))","v":0},{"$f":"AS53*(1-EXP(-'NGER input 2'!FY51))","v":0},{"$f":"AT53*(1-EXP(-'NGER input 2'!FZ51))","v":0},{"$f":"AU53*(1-EXP(-'NGER input 2'!GA51))","v":0},{"$f":"AV53*(1-EXP(-'NGER input 2'!GB51))","v":0},{"$f":"AW53*(1-EXP(-'NGER input 2'!GC51))","v":0},{"$f":"AX53*(1-EXP(-'NGER input 2'!GD51))","v":0},{"$f":"AY53*(1-EXP(-'NGER input 2'!GE51))","v":0},{"$f":"AZ53*(1-EXP(-'NGER input 2'!GF51))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K52/'NGER results'!$H52)*BA53),0,('NGER results'!$K52/'NGER results'!$H52)*BA53)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K52/'NGER results'!$H52)*BB53),0,('NGER results'!$K52/'NGER results'!$H52)*BB53)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K52/'NGER results'!$H52)*BC53),0,('NGER results'!$K52/'NGER results'!$H52)*BC53)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K52/'NGER results'!$H52)*BD53),0,('NGER results'!$K52/'NGER results'!$H52)*BD53)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K52/'NGER results'!$H52)*BE53),0,('NGER results'!$K52/'NGER results'!$H52)*BE53)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K52/'NGER results'!$H52)*BF53),0,('NGER results'!$K52/'NGER results'!$H52)*BF53)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K52/'NGER results'!$H52)*BG53),0,('NGER results'!$K52/'NGER results'!$H52)*BG53)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K52/'NGER results'!$H52)*BH53),0,('NGER results'!$K52/'NGER results'!$H52)*BH53)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K52/'NGER results'!$H52)*BI53),0,('NGER results'!$K52/'NGER results'!$H52)*BI53)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K52/'NGER results'!$H52)*BJ53),0,('NGER results'!$K52/'NGER results'!$H52)*BJ53)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A53>=2016,(BA53+M53)*'NGER input 2'!$GS51*1.336*25,(BA53+M53)*'NGER input 2'!$GS51*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A53>=2016,(BB53+N53)*'NGER input 2'!$GS51*1.336*25,(BB53+N53)*'NGER input 2'!$GS51*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A53>=2016,(BC53+O53)*'NGER input 2'!$GS51*1.336*25,(BC53+O53)*'NGER input 2'!$GS51*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A53>=2016,(BD53+P53)*'NGER input 2'!$GS51*1.336*25,(BD53+P53)*'NGER input 2'!$GS51*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A53>=2016,(BE53+Q53)*'NGER input 2'!$GS51*1.336*25,(BE53+Q53)*'NGER input 2'!$GS51*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A53>=2016,(BF53+R53)*'NGER input 2'!$GS51*1.336*25,(BF53+R53)*'NGER input 2'!$GS51*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A53>=2016,(BG53+S53)*'NGER input 2'!$GS51*1.336*25,(BG53+S53)*'NGER input 2'!$GS51*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A53>=2016,(BH53+T53)*'NGER input 2'!$GS51*1.336*25,(BH53+T53)*'NGER input 2'!$GS51*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A53>=2016,(BI53+U53)*'NGER input 2'!$GS51*1.336*25,(BI53+U53)*'NGER input 2'!$GS51*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A53>=2016,(BJ53+V53)*'NGER input 2'!$GS51*1.336*25,(BJ53+V53)*'NGER input 2'!$GS51*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A52","v":48},null,{"$f":"IF(OR('NGER input 2'!$A52=2013,'NGER input 2'!$A52=2014),0,'NGER input 2'!ES52*'NGER input 2'!FC52*'NGER input 2'!FM52*'NGER input 2'!$GQ52)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A52=2013,'NGER input 2'!$A52=2014),0,'NGER input 2'!ET52*'NGER input 2'!FD52*'NGER input 2'!FN52*'NGER input 2'!$GQ52)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A52=2013,'NGER input 2'!$A52=2014),0,'NGER input 2'!EU52*'NGER input 2'!FE52*'NGER input 2'!FO52*'NGER input 2'!$GQ52)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A52=2013,'NGER input 2'!$A52=2014),0,'NGER input 2'!EV52*'NGER input 2'!FF52*'NGER input 2'!FP52*'NGER input 2'!$GQ52)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A52=2013,'NGER input 2'!$A52=2014),0,'NGER input 2'!EW52*'NGER input 2'!FG52*'NGER input 2'!FQ52*'NGER input 2'!$GQ52)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A52=2013,'NGER input 2'!$A52=2014),0,'NGER input 2'!EX52*'NGER input 2'!FH52*'NGER input 2'!FR52*'NGER input 2'!$GQ52)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A52=2013,'NGER input 2'!$A52=2014),0,'NGER input 2'!EY52*'NGER input 2'!FI52*'NGER input 2'!FS52*'NGER input 2'!$GQ52)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A52=2013,'NGER input 2'!$A52=2014),0,'NGER input 2'!EZ52*'NGER input 2'!FJ52*'NGER input 2'!FT52*'NGER input 2'!$GQ52)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A52=2013,'NGER input 2'!$A52=2014),0,'NGER input 2'!FA52*'NGER input 2'!FK52*'NGER input 2'!FU52*'NGER input 2'!$GQ52)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A52=2013,'NGER input 2'!$A52=2014),0,'NGER input 2'!FB52*'NGER input 2'!FL52*'NGER input 2'!FV52*'NGER input 2'!$GQ52)","v":0},{"$f":"C54*(1-EXP(-'NGER input 2'!FW52*(13-'NGER input 2'!$GR52-7)/12))","v":{"$error":"#N/A"}},{"$f":"D54*(1-EXP(-'NGER input 2'!FX52*(13-'NGER input 2'!$GR52-7)/12))","v":{"$error":"#N/A"}},{"$f":"E54*(1-EXP(-'NGER input 2'!FY52*(13-'NGER input 2'!$GR52-7)/12))","v":{"$error":"#N/A"}},{"$f":"F54*(1-EXP(-'NGER input 2'!FZ52*(13-'NGER input 2'!$GR52-7)/12))","v":{"$error":"#N/A"}},{"$f":"G54*(1-EXP(-'NGER input 2'!GA52*(13-'NGER input 2'!$GR52-7)/12))","v":{"$error":"#N/A"}},{"$f":"H54*(1-EXP(-'NGER input 2'!GB52*(13-'NGER input 2'!$GR52-7)/12))","v":{"$error":"#N/A"}},{"$f":"I54*(1-EXP(-'NGER input 2'!GC52*(13-'NGER input 2'!$GR52-7)/12))","v":{"$error":"#N/A"}},{"$f":"J54*(1-EXP(-'NGER input 2'!GD52*(13-'NGER input 2'!$GR52-7)/12))","v":{"$error":"#N/A"}},{"$f":"K54*(1-EXP(-'NGER input 2'!GE52*(13-'NGER input 2'!$GR52-7)/12))","v":{"$error":"#N/A"}},{"$f":"L54*(1-EXP(-'NGER input 2'!GF52*(13-'NGER input 2'!$GR52-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K53/'NGER results'!$H53)*M54),0,('NGER results'!$K53/'NGER results'!$H53)*M54)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K53/'NGER results'!$H53)*N54),0,('NGER results'!$K53/'NGER results'!$H53)*N54)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K53/'NGER results'!$H53)*O54),0,('NGER results'!$K53/'NGER results'!$H53)*O54)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K53/'NGER results'!$H53)*P54),0,('NGER results'!$K53/'NGER results'!$H53)*P54)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K53/'NGER results'!$H53)*Q54),0,('NGER results'!$K53/'NGER results'!$H53)*Q54)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K53/'NGER results'!$H53)*R54),0,('NGER results'!$K53/'NGER results'!$H53)*R54)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K53/'NGER results'!$H53)*S54),0,('NGER results'!$K53/'NGER results'!$H53)*S54)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K53/'NGER results'!$H53)*T54),0,('NGER results'!$K53/'NGER results'!$H53)*T54)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K53/'NGER results'!$H53)*U54),0,('NGER results'!$K53/'NGER results'!$H53)*U54)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K53/'NGER results'!$H53)*V54),0,('NGER results'!$K53/'NGER results'!$H53)*V54)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ54*(1-EXP(-'NGER input 2'!FW52))","v":0},{"$f":"AR54*(1-EXP(-'NGER input 2'!FX52))","v":0},{"$f":"AS54*(1-EXP(-'NGER input 2'!FY52))","v":0},{"$f":"AT54*(1-EXP(-'NGER input 2'!FZ52))","v":0},{"$f":"AU54*(1-EXP(-'NGER input 2'!GA52))","v":0},{"$f":"AV54*(1-EXP(-'NGER input 2'!GB52))","v":0},{"$f":"AW54*(1-EXP(-'NGER input 2'!GC52))","v":0},{"$f":"AX54*(1-EXP(-'NGER input 2'!GD52))","v":0},{"$f":"AY54*(1-EXP(-'NGER input 2'!GE52))","v":0},{"$f":"AZ54*(1-EXP(-'NGER input 2'!GF52))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K53/'NGER results'!$H53)*BA54),0,('NGER results'!$K53/'NGER results'!$H53)*BA54)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K53/'NGER results'!$H53)*BB54),0,('NGER results'!$K53/'NGER results'!$H53)*BB54)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K53/'NGER results'!$H53)*BC54),0,('NGER results'!$K53/'NGER results'!$H53)*BC54)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K53/'NGER results'!$H53)*BD54),0,('NGER results'!$K53/'NGER results'!$H53)*BD54)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K53/'NGER results'!$H53)*BE54),0,('NGER results'!$K53/'NGER results'!$H53)*BE54)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K53/'NGER results'!$H53)*BF54),0,('NGER results'!$K53/'NGER results'!$H53)*BF54)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K53/'NGER results'!$H53)*BG54),0,('NGER results'!$K53/'NGER results'!$H53)*BG54)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K53/'NGER results'!$H53)*BH54),0,('NGER results'!$K53/'NGER results'!$H53)*BH54)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K53/'NGER results'!$H53)*BI54),0,('NGER results'!$K53/'NGER results'!$H53)*BI54)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K53/'NGER results'!$H53)*BJ54),0,('NGER results'!$K53/'NGER results'!$H53)*BJ54)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A54>=2016,(BA54+M54)*'NGER input 2'!$GS52*1.336*25,(BA54+M54)*'NGER input 2'!$GS52*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A54>=2016,(BB54+N54)*'NGER input 2'!$GS52*1.336*25,(BB54+N54)*'NGER input 2'!$GS52*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A54>=2016,(BC54+O54)*'NGER input 2'!$GS52*1.336*25,(BC54+O54)*'NGER input 2'!$GS52*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A54>=2016,(BD54+P54)*'NGER input 2'!$GS52*1.336*25,(BD54+P54)*'NGER input 2'!$GS52*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A54>=2016,(BE54+Q54)*'NGER input 2'!$GS52*1.336*25,(BE54+Q54)*'NGER input 2'!$GS52*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A54>=2016,(BF54+R54)*'NGER input 2'!$GS52*1.336*25,(BF54+R54)*'NGER input 2'!$GS52*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A54>=2016,(BG54+S54)*'NGER input 2'!$GS52*1.336*25,(BG54+S54)*'NGER input 2'!$GS52*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A54>=2016,(BH54+T54)*'NGER input 2'!$GS52*1.336*25,(BH54+T54)*'NGER input 2'!$GS52*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A54>=2016,(BI54+U54)*'NGER input 2'!$GS52*1.336*25,(BI54+U54)*'NGER input 2'!$GS52*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A54>=2016,(BJ54+V54)*'NGER input 2'!$GS52*1.336*25,(BJ54+V54)*'NGER input 2'!$GS52*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A53","v":49},null,{"$f":"IF(OR('NGER input 2'!$A53=2013,'NGER input 2'!$A53=2014),0,'NGER input 2'!ES53*'NGER input 2'!FC53*'NGER input 2'!FM53*'NGER input 2'!$GQ53)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A53=2013,'NGER input 2'!$A53=2014),0,'NGER input 2'!ET53*'NGER input 2'!FD53*'NGER input 2'!FN53*'NGER input 2'!$GQ53)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A53=2013,'NGER input 2'!$A53=2014),0,'NGER input 2'!EU53*'NGER input 2'!FE53*'NGER input 2'!FO53*'NGER input 2'!$GQ53)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A53=2013,'NGER input 2'!$A53=2014),0,'NGER input 2'!EV53*'NGER input 2'!FF53*'NGER input 2'!FP53*'NGER input 2'!$GQ53)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A53=2013,'NGER input 2'!$A53=2014),0,'NGER input 2'!EW53*'NGER input 2'!FG53*'NGER input 2'!FQ53*'NGER input 2'!$GQ53)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A53=2013,'NGER input 2'!$A53=2014),0,'NGER input 2'!EX53*'NGER input 2'!FH53*'NGER input 2'!FR53*'NGER input 2'!$GQ53)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A53=2013,'NGER input 2'!$A53=2014),0,'NGER input 2'!EY53*'NGER input 2'!FI53*'NGER input 2'!FS53*'NGER input 2'!$GQ53)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A53=2013,'NGER input 2'!$A53=2014),0,'NGER input 2'!EZ53*'NGER input 2'!FJ53*'NGER input 2'!FT53*'NGER input 2'!$GQ53)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A53=2013,'NGER input 2'!$A53=2014),0,'NGER input 2'!FA53*'NGER input 2'!FK53*'NGER input 2'!FU53*'NGER input 2'!$GQ53)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A53=2013,'NGER input 2'!$A53=2014),0,'NGER input 2'!FB53*'NGER input 2'!FL53*'NGER input 2'!FV53*'NGER input 2'!$GQ53)","v":0},{"$f":"C55*(1-EXP(-'NGER input 2'!FW53*(13-'NGER input 2'!$GR53-7)/12))","v":{"$error":"#N/A"}},{"$f":"D55*(1-EXP(-'NGER input 2'!FX53*(13-'NGER input 2'!$GR53-7)/12))","v":{"$error":"#N/A"}},{"$f":"E55*(1-EXP(-'NGER input 2'!FY53*(13-'NGER input 2'!$GR53-7)/12))","v":{"$error":"#N/A"}},{"$f":"F55*(1-EXP(-'NGER input 2'!FZ53*(13-'NGER input 2'!$GR53-7)/12))","v":{"$error":"#N/A"}},{"$f":"G55*(1-EXP(-'NGER input 2'!GA53*(13-'NGER input 2'!$GR53-7)/12))","v":{"$error":"#N/A"}},{"$f":"H55*(1-EXP(-'NGER input 2'!GB53*(13-'NGER input 2'!$GR53-7)/12))","v":{"$error":"#N/A"}},{"$f":"I55*(1-EXP(-'NGER input 2'!GC53*(13-'NGER input 2'!$GR53-7)/12))","v":{"$error":"#N/A"}},{"$f":"J55*(1-EXP(-'NGER input 2'!GD53*(13-'NGER input 2'!$GR53-7)/12))","v":{"$error":"#N/A"}},{"$f":"K55*(1-EXP(-'NGER input 2'!GE53*(13-'NGER input 2'!$GR53-7)/12))","v":{"$error":"#N/A"}},{"$f":"L55*(1-EXP(-'NGER input 2'!GF53*(13-'NGER input 2'!$GR53-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K54/'NGER results'!$H54)*M55),0,('NGER results'!$K54/'NGER results'!$H54)*M55)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K54/'NGER results'!$H54)*N55),0,('NGER results'!$K54/'NGER results'!$H54)*N55)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K54/'NGER results'!$H54)*O55),0,('NGER results'!$K54/'NGER results'!$H54)*O55)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K54/'NGER results'!$H54)*P55),0,('NGER results'!$K54/'NGER results'!$H54)*P55)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K54/'NGER results'!$H54)*Q55),0,('NGER results'!$K54/'NGER results'!$H54)*Q55)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K54/'NGER results'!$H54)*R55),0,('NGER results'!$K54/'NGER results'!$H54)*R55)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K54/'NGER results'!$H54)*S55),0,('NGER results'!$K54/'NGER results'!$H54)*S55)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K54/'NGER results'!$H54)*T55),0,('NGER results'!$K54/'NGER results'!$H54)*T55)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K54/'NGER results'!$H54)*U55),0,('NGER results'!$K54/'NGER results'!$H54)*U55)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K54/'NGER results'!$H54)*V55),0,('NGER results'!$K54/'NGER results'!$H54)*V55)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ55*(1-EXP(-'NGER input 2'!FW53))","v":0},{"$f":"AR55*(1-EXP(-'NGER input 2'!FX53))","v":0},{"$f":"AS55*(1-EXP(-'NGER input 2'!FY53))","v":0},{"$f":"AT55*(1-EXP(-'NGER input 2'!FZ53))","v":0},{"$f":"AU55*(1-EXP(-'NGER input 2'!GA53))","v":0},{"$f":"AV55*(1-EXP(-'NGER input 2'!GB53))","v":0},{"$f":"AW55*(1-EXP(-'NGER input 2'!GC53))","v":0},{"$f":"AX55*(1-EXP(-'NGER input 2'!GD53))","v":0},{"$f":"AY55*(1-EXP(-'NGER input 2'!GE53))","v":0},{"$f":"AZ55*(1-EXP(-'NGER input 2'!GF53))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K54/'NGER results'!$H54)*BA55),0,('NGER results'!$K54/'NGER results'!$H54)*BA55)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K54/'NGER results'!$H54)*BB55),0,('NGER results'!$K54/'NGER results'!$H54)*BB55)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K54/'NGER results'!$H54)*BC55),0,('NGER results'!$K54/'NGER results'!$H54)*BC55)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K54/'NGER results'!$H54)*BD55),0,('NGER results'!$K54/'NGER results'!$H54)*BD55)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K54/'NGER results'!$H54)*BE55),0,('NGER results'!$K54/'NGER results'!$H54)*BE55)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K54/'NGER results'!$H54)*BF55),0,('NGER results'!$K54/'NGER results'!$H54)*BF55)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K54/'NGER results'!$H54)*BG55),0,('NGER results'!$K54/'NGER results'!$H54)*BG55)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K54/'NGER results'!$H54)*BH55),0,('NGER results'!$K54/'NGER results'!$H54)*BH55)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K54/'NGER results'!$H54)*BI55),0,('NGER results'!$K54/'NGER results'!$H54)*BI55)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K54/'NGER results'!$H54)*BJ55),0,('NGER results'!$K54/'NGER results'!$H54)*BJ55)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A55>=2016,(BA55+M55)*'NGER input 2'!$GS53*1.336*25,(BA55+M55)*'NGER input 2'!$GS53*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A55>=2016,(BB55+N55)*'NGER input 2'!$GS53*1.336*25,(BB55+N55)*'NGER input 2'!$GS53*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A55>=2016,(BC55+O55)*'NGER input 2'!$GS53*1.336*25,(BC55+O55)*'NGER input 2'!$GS53*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A55>=2016,(BD55+P55)*'NGER input 2'!$GS53*1.336*25,(BD55+P55)*'NGER input 2'!$GS53*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A55>=2016,(BE55+Q55)*'NGER input 2'!$GS53*1.336*25,(BE55+Q55)*'NGER input 2'!$GS53*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A55>=2016,(BF55+R55)*'NGER input 2'!$GS53*1.336*25,(BF55+R55)*'NGER input 2'!$GS53*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A55>=2016,(BG55+S55)*'NGER input 2'!$GS53*1.336*25,(BG55+S55)*'NGER input 2'!$GS53*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A55>=2016,(BH55+T55)*'NGER input 2'!$GS53*1.336*25,(BH55+T55)*'NGER input 2'!$GS53*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A55>=2016,(BI55+U55)*'NGER input 2'!$GS53*1.336*25,(BI55+U55)*'NGER input 2'!$GS53*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A55>=2016,(BJ55+V55)*'NGER input 2'!$GS53*1.336*25,(BJ55+V55)*'NGER input 2'!$GS53*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A54","v":50},null,{"$f":"IF(OR('NGER input 2'!$A54=2013,'NGER input 2'!$A54=2014),0,'NGER input 2'!ES54*'NGER input 2'!FC54*'NGER input 2'!FM54*'NGER input 2'!$GQ54)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A54=2013,'NGER input 2'!$A54=2014),0,'NGER input 2'!ET54*'NGER input 2'!FD54*'NGER input 2'!FN54*'NGER input 2'!$GQ54)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A54=2013,'NGER input 2'!$A54=2014),0,'NGER input 2'!EU54*'NGER input 2'!FE54*'NGER input 2'!FO54*'NGER input 2'!$GQ54)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A54=2013,'NGER input 2'!$A54=2014),0,'NGER input 2'!EV54*'NGER input 2'!FF54*'NGER input 2'!FP54*'NGER input 2'!$GQ54)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A54=2013,'NGER input 2'!$A54=2014),0,'NGER input 2'!EW54*'NGER input 2'!FG54*'NGER input 2'!FQ54*'NGER input 2'!$GQ54)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A54=2013,'NGER input 2'!$A54=2014),0,'NGER input 2'!EX54*'NGER input 2'!FH54*'NGER input 2'!FR54*'NGER input 2'!$GQ54)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A54=2013,'NGER input 2'!$A54=2014),0,'NGER input 2'!EY54*'NGER input 2'!FI54*'NGER input 2'!FS54*'NGER input 2'!$GQ54)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A54=2013,'NGER input 2'!$A54=2014),0,'NGER input 2'!EZ54*'NGER input 2'!FJ54*'NGER input 2'!FT54*'NGER input 2'!$GQ54)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A54=2013,'NGER input 2'!$A54=2014),0,'NGER input 2'!FA54*'NGER input 2'!FK54*'NGER input 2'!FU54*'NGER input 2'!$GQ54)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A54=2013,'NGER input 2'!$A54=2014),0,'NGER input 2'!FB54*'NGER input 2'!FL54*'NGER input 2'!FV54*'NGER input 2'!$GQ54)","v":0},{"$f":"C56*(1-EXP(-'NGER input 2'!FW54*(13-'NGER input 2'!$GR54-7)/12))","v":{"$error":"#N/A"}},{"$f":"D56*(1-EXP(-'NGER input 2'!FX54*(13-'NGER input 2'!$GR54-7)/12))","v":{"$error":"#N/A"}},{"$f":"E56*(1-EXP(-'NGER input 2'!FY54*(13-'NGER input 2'!$GR54-7)/12))","v":{"$error":"#N/A"}},{"$f":"F56*(1-EXP(-'NGER input 2'!FZ54*(13-'NGER input 2'!$GR54-7)/12))","v":{"$error":"#N/A"}},{"$f":"G56*(1-EXP(-'NGER input 2'!GA54*(13-'NGER input 2'!$GR54-7)/12))","v":{"$error":"#N/A"}},{"$f":"H56*(1-EXP(-'NGER input 2'!GB54*(13-'NGER input 2'!$GR54-7)/12))","v":{"$error":"#N/A"}},{"$f":"I56*(1-EXP(-'NGER input 2'!GC54*(13-'NGER input 2'!$GR54-7)/12))","v":{"$error":"#N/A"}},{"$f":"J56*(1-EXP(-'NGER input 2'!GD54*(13-'NGER input 2'!$GR54-7)/12))","v":{"$error":"#N/A"}},{"$f":"K56*(1-EXP(-'NGER input 2'!GE54*(13-'NGER input 2'!$GR54-7)/12))","v":{"$error":"#N/A"}},{"$f":"L56*(1-EXP(-'NGER input 2'!GF54*(13-'NGER input 2'!$GR54-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K55/'NGER results'!$H55)*M56),0,('NGER results'!$K55/'NGER results'!$H55)*M56)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K55/'NGER results'!$H55)*N56),0,('NGER results'!$K55/'NGER results'!$H55)*N56)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K55/'NGER results'!$H55)*O56),0,('NGER results'!$K55/'NGER results'!$H55)*O56)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K55/'NGER results'!$H55)*P56),0,('NGER results'!$K55/'NGER results'!$H55)*P56)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K55/'NGER results'!$H55)*Q56),0,('NGER results'!$K55/'NGER results'!$H55)*Q56)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K55/'NGER results'!$H55)*R56),0,('NGER results'!$K55/'NGER results'!$H55)*R56)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K55/'NGER results'!$H55)*S56),0,('NGER results'!$K55/'NGER results'!$H55)*S56)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K55/'NGER results'!$H55)*T56),0,('NGER results'!$K55/'NGER results'!$H55)*T56)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K55/'NGER results'!$H55)*U56),0,('NGER results'!$K55/'NGER results'!$H55)*U56)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K55/'NGER results'!$H55)*V56),0,('NGER results'!$K55/'NGER results'!$H55)*V56)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ56*(1-EXP(-'NGER input 2'!FW54))","v":0},{"$f":"AR56*(1-EXP(-'NGER input 2'!FX54))","v":0},{"$f":"AS56*(1-EXP(-'NGER input 2'!FY54))","v":0},{"$f":"AT56*(1-EXP(-'NGER input 2'!FZ54))","v":0},{"$f":"AU56*(1-EXP(-'NGER input 2'!GA54))","v":0},{"$f":"AV56*(1-EXP(-'NGER input 2'!GB54))","v":0},{"$f":"AW56*(1-EXP(-'NGER input 2'!GC54))","v":0},{"$f":"AX56*(1-EXP(-'NGER input 2'!GD54))","v":0},{"$f":"AY56*(1-EXP(-'NGER input 2'!GE54))","v":0},{"$f":"AZ56*(1-EXP(-'NGER input 2'!GF54))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K55/'NGER results'!$H55)*BA56),0,('NGER results'!$K55/'NGER results'!$H55)*BA56)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K55/'NGER results'!$H55)*BB56),0,('NGER results'!$K55/'NGER results'!$H55)*BB56)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K55/'NGER results'!$H55)*BC56),0,('NGER results'!$K55/'NGER results'!$H55)*BC56)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K55/'NGER results'!$H55)*BD56),0,('NGER results'!$K55/'NGER results'!$H55)*BD56)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K55/'NGER results'!$H55)*BE56),0,('NGER results'!$K55/'NGER results'!$H55)*BE56)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K55/'NGER results'!$H55)*BF56),0,('NGER results'!$K55/'NGER results'!$H55)*BF56)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K55/'NGER results'!$H55)*BG56),0,('NGER results'!$K55/'NGER results'!$H55)*BG56)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K55/'NGER results'!$H55)*BH56),0,('NGER results'!$K55/'NGER results'!$H55)*BH56)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K55/'NGER results'!$H55)*BI56),0,('NGER results'!$K55/'NGER results'!$H55)*BI56)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K55/'NGER results'!$H55)*BJ56),0,('NGER results'!$K55/'NGER results'!$H55)*BJ56)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A56>=2016,(BA56+M56)*'NGER input 2'!$GS54*1.336*25,(BA56+M56)*'NGER input 2'!$GS54*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A56>=2016,(BB56+N56)*'NGER input 2'!$GS54*1.336*25,(BB56+N56)*'NGER input 2'!$GS54*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A56>=2016,(BC56+O56)*'NGER input 2'!$GS54*1.336*25,(BC56+O56)*'NGER input 2'!$GS54*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A56>=2016,(BD56+P56)*'NGER input 2'!$GS54*1.336*25,(BD56+P56)*'NGER input 2'!$GS54*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A56>=2016,(BE56+Q56)*'NGER input 2'!$GS54*1.336*25,(BE56+Q56)*'NGER input 2'!$GS54*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A56>=2016,(BF56+R56)*'NGER input 2'!$GS54*1.336*25,(BF56+R56)*'NGER input 2'!$GS54*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A56>=2016,(BG56+S56)*'NGER input 2'!$GS54*1.336*25,(BG56+S56)*'NGER input 2'!$GS54*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A56>=2016,(BH56+T56)*'NGER input 2'!$GS54*1.336*25,(BH56+T56)*'NGER input 2'!$GS54*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A56>=2016,(BI56+U56)*'NGER input 2'!$GS54*1.336*25,(BI56+U56)*'NGER input 2'!$GS54*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A56>=2016,(BJ56+V56)*'NGER input 2'!$GS54*1.336*25,(BJ56+V56)*'NGER input 2'!$GS54*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A55","v":51},null,{"$f":"IF(OR('NGER input 2'!$A55=2013,'NGER input 2'!$A55=2014),0,'NGER input 2'!ES55*'NGER input 2'!FC55*'NGER input 2'!FM55*'NGER input 2'!$GQ55)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A55=2013,'NGER input 2'!$A55=2014),0,'NGER input 2'!ET55*'NGER input 2'!FD55*'NGER input 2'!FN55*'NGER input 2'!$GQ55)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A55=2013,'NGER input 2'!$A55=2014),0,'NGER input 2'!EU55*'NGER input 2'!FE55*'NGER input 2'!FO55*'NGER input 2'!$GQ55)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A55=2013,'NGER input 2'!$A55=2014),0,'NGER input 2'!EV55*'NGER input 2'!FF55*'NGER input 2'!FP55*'NGER input 2'!$GQ55)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A55=2013,'NGER input 2'!$A55=2014),0,'NGER input 2'!EW55*'NGER input 2'!FG55*'NGER input 2'!FQ55*'NGER input 2'!$GQ55)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A55=2013,'NGER input 2'!$A55=2014),0,'NGER input 2'!EX55*'NGER input 2'!FH55*'NGER input 2'!FR55*'NGER input 2'!$GQ55)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A55=2013,'NGER input 2'!$A55=2014),0,'NGER input 2'!EY55*'NGER input 2'!FI55*'NGER input 2'!FS55*'NGER input 2'!$GQ55)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A55=2013,'NGER input 2'!$A55=2014),0,'NGER input 2'!EZ55*'NGER input 2'!FJ55*'NGER input 2'!FT55*'NGER input 2'!$GQ55)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A55=2013,'NGER input 2'!$A55=2014),0,'NGER input 2'!FA55*'NGER input 2'!FK55*'NGER input 2'!FU55*'NGER input 2'!$GQ55)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A55=2013,'NGER input 2'!$A55=2014),0,'NGER input 2'!FB55*'NGER input 2'!FL55*'NGER input 2'!FV55*'NGER input 2'!$GQ55)","v":0},{"$f":"C57*(1-EXP(-'NGER input 2'!FW55*(13-'NGER input 2'!$GR55-7)/12))","v":{"$error":"#N/A"}},{"$f":"D57*(1-EXP(-'NGER input 2'!FX55*(13-'NGER input 2'!$GR55-7)/12))","v":{"$error":"#N/A"}},{"$f":"E57*(1-EXP(-'NGER input 2'!FY55*(13-'NGER input 2'!$GR55-7)/12))","v":{"$error":"#N/A"}},{"$f":"F57*(1-EXP(-'NGER input 2'!FZ55*(13-'NGER input 2'!$GR55-7)/12))","v":{"$error":"#N/A"}},{"$f":"G57*(1-EXP(-'NGER input 2'!GA55*(13-'NGER input 2'!$GR55-7)/12))","v":{"$error":"#N/A"}},{"$f":"H57*(1-EXP(-'NGER input 2'!GB55*(13-'NGER input 2'!$GR55-7)/12))","v":{"$error":"#N/A"}},{"$f":"I57*(1-EXP(-'NGER input 2'!GC55*(13-'NGER input 2'!$GR55-7)/12))","v":{"$error":"#N/A"}},{"$f":"J57*(1-EXP(-'NGER input 2'!GD55*(13-'NGER input 2'!$GR55-7)/12))","v":{"$error":"#N/A"}},{"$f":"K57*(1-EXP(-'NGER input 2'!GE55*(13-'NGER input 2'!$GR55-7)/12))","v":{"$error":"#N/A"}},{"$f":"L57*(1-EXP(-'NGER input 2'!GF55*(13-'NGER input 2'!$GR55-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K56/'NGER results'!$H56)*M57),0,('NGER results'!$K56/'NGER results'!$H56)*M57)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K56/'NGER results'!$H56)*N57),0,('NGER results'!$K56/'NGER results'!$H56)*N57)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K56/'NGER results'!$H56)*O57),0,('NGER results'!$K56/'NGER results'!$H56)*O57)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K56/'NGER results'!$H56)*P57),0,('NGER results'!$K56/'NGER results'!$H56)*P57)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K56/'NGER results'!$H56)*Q57),0,('NGER results'!$K56/'NGER results'!$H56)*Q57)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K56/'NGER results'!$H56)*R57),0,('NGER results'!$K56/'NGER results'!$H56)*R57)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K56/'NGER results'!$H56)*S57),0,('NGER results'!$K56/'NGER results'!$H56)*S57)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K56/'NGER results'!$H56)*T57),0,('NGER results'!$K56/'NGER results'!$H56)*T57)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K56/'NGER results'!$H56)*U57),0,('NGER results'!$K56/'NGER results'!$H56)*U57)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K56/'NGER results'!$H56)*V57),0,('NGER results'!$K56/'NGER results'!$H56)*V57)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ57*(1-EXP(-'NGER input 2'!FW55))","v":0},{"$f":"AR57*(1-EXP(-'NGER input 2'!FX55))","v":0},{"$f":"AS57*(1-EXP(-'NGER input 2'!FY55))","v":0},{"$f":"AT57*(1-EXP(-'NGER input 2'!FZ55))","v":0},{"$f":"AU57*(1-EXP(-'NGER input 2'!GA55))","v":0},{"$f":"AV57*(1-EXP(-'NGER input 2'!GB55))","v":0},{"$f":"AW57*(1-EXP(-'NGER input 2'!GC55))","v":0},{"$f":"AX57*(1-EXP(-'NGER input 2'!GD55))","v":0},{"$f":"AY57*(1-EXP(-'NGER input 2'!GE55))","v":0},{"$f":"AZ57*(1-EXP(-'NGER input 2'!GF55))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K56/'NGER results'!$H56)*BA57),0,('NGER results'!$K56/'NGER results'!$H56)*BA57)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K56/'NGER results'!$H56)*BB57),0,('NGER results'!$K56/'NGER results'!$H56)*BB57)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K56/'NGER results'!$H56)*BC57),0,('NGER results'!$K56/'NGER results'!$H56)*BC57)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K56/'NGER results'!$H56)*BD57),0,('NGER results'!$K56/'NGER results'!$H56)*BD57)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K56/'NGER results'!$H56)*BE57),0,('NGER results'!$K56/'NGER results'!$H56)*BE57)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K56/'NGER results'!$H56)*BF57),0,('NGER results'!$K56/'NGER results'!$H56)*BF57)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K56/'NGER results'!$H56)*BG57),0,('NGER results'!$K56/'NGER results'!$H56)*BG57)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K56/'NGER results'!$H56)*BH57),0,('NGER results'!$K56/'NGER results'!$H56)*BH57)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K56/'NGER results'!$H56)*BI57),0,('NGER results'!$K56/'NGER results'!$H56)*BI57)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K56/'NGER results'!$H56)*BJ57),0,('NGER results'!$K56/'NGER results'!$H56)*BJ57)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A57>=2016,(BA57+M57)*'NGER input 2'!$GS55*1.336*25,(BA57+M57)*'NGER input 2'!$GS55*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A57>=2016,(BB57+N57)*'NGER input 2'!$GS55*1.336*25,(BB57+N57)*'NGER input 2'!$GS55*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A57>=2016,(BC57+O57)*'NGER input 2'!$GS55*1.336*25,(BC57+O57)*'NGER input 2'!$GS55*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A57>=2016,(BD57+P57)*'NGER input 2'!$GS55*1.336*25,(BD57+P57)*'NGER input 2'!$GS55*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A57>=2016,(BE57+Q57)*'NGER input 2'!$GS55*1.336*25,(BE57+Q57)*'NGER input 2'!$GS55*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A57>=2016,(BF57+R57)*'NGER input 2'!$GS55*1.336*25,(BF57+R57)*'NGER input 2'!$GS55*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A57>=2016,(BG57+S57)*'NGER input 2'!$GS55*1.336*25,(BG57+S57)*'NGER input 2'!$GS55*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A57>=2016,(BH57+T57)*'NGER input 2'!$GS55*1.336*25,(BH57+T57)*'NGER input 2'!$GS55*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A57>=2016,(BI57+U57)*'NGER input 2'!$GS55*1.336*25,(BI57+U57)*'NGER input 2'!$GS55*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A57>=2016,(BJ57+V57)*'NGER input 2'!$GS55*1.336*25,(BJ57+V57)*'NGER input 2'!$GS55*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A56","v":52},null,{"$f":"IF(OR('NGER input 2'!$A56=2013,'NGER input 2'!$A56=2014),0,'NGER input 2'!ES56*'NGER input 2'!FC56*'NGER input 2'!FM56*'NGER input 2'!$GQ56)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A56=2013,'NGER input 2'!$A56=2014),0,'NGER input 2'!ET56*'NGER input 2'!FD56*'NGER input 2'!FN56*'NGER input 2'!$GQ56)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A56=2013,'NGER input 2'!$A56=2014),0,'NGER input 2'!EU56*'NGER input 2'!FE56*'NGER input 2'!FO56*'NGER input 2'!$GQ56)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A56=2013,'NGER input 2'!$A56=2014),0,'NGER input 2'!EV56*'NGER input 2'!FF56*'NGER input 2'!FP56*'NGER input 2'!$GQ56)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A56=2013,'NGER input 2'!$A56=2014),0,'NGER input 2'!EW56*'NGER input 2'!FG56*'NGER input 2'!FQ56*'NGER input 2'!$GQ56)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A56=2013,'NGER input 2'!$A56=2014),0,'NGER input 2'!EX56*'NGER input 2'!FH56*'NGER input 2'!FR56*'NGER input 2'!$GQ56)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A56=2013,'NGER input 2'!$A56=2014),0,'NGER input 2'!EY56*'NGER input 2'!FI56*'NGER input 2'!FS56*'NGER input 2'!$GQ56)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A56=2013,'NGER input 2'!$A56=2014),0,'NGER input 2'!EZ56*'NGER input 2'!FJ56*'NGER input 2'!FT56*'NGER input 2'!$GQ56)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A56=2013,'NGER input 2'!$A56=2014),0,'NGER input 2'!FA56*'NGER input 2'!FK56*'NGER input 2'!FU56*'NGER input 2'!$GQ56)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A56=2013,'NGER input 2'!$A56=2014),0,'NGER input 2'!FB56*'NGER input 2'!FL56*'NGER input 2'!FV56*'NGER input 2'!$GQ56)","v":0},{"$f":"C58*(1-EXP(-'NGER input 2'!FW56*(13-'NGER input 2'!$GR56-7)/12))","v":{"$error":"#N/A"}},{"$f":"D58*(1-EXP(-'NGER input 2'!FX56*(13-'NGER input 2'!$GR56-7)/12))","v":{"$error":"#N/A"}},{"$f":"E58*(1-EXP(-'NGER input 2'!FY56*(13-'NGER input 2'!$GR56-7)/12))","v":{"$error":"#N/A"}},{"$f":"F58*(1-EXP(-'NGER input 2'!FZ56*(13-'NGER input 2'!$GR56-7)/12))","v":{"$error":"#N/A"}},{"$f":"G58*(1-EXP(-'NGER input 2'!GA56*(13-'NGER input 2'!$GR56-7)/12))","v":{"$error":"#N/A"}},{"$f":"H58*(1-EXP(-'NGER input 2'!GB56*(13-'NGER input 2'!$GR56-7)/12))","v":{"$error":"#N/A"}},{"$f":"I58*(1-EXP(-'NGER input 2'!GC56*(13-'NGER input 2'!$GR56-7)/12))","v":{"$error":"#N/A"}},{"$f":"J58*(1-EXP(-'NGER input 2'!GD56*(13-'NGER input 2'!$GR56-7)/12))","v":{"$error":"#N/A"}},{"$f":"K58*(1-EXP(-'NGER input 2'!GE56*(13-'NGER input 2'!$GR56-7)/12))","v":{"$error":"#N/A"}},{"$f":"L58*(1-EXP(-'NGER input 2'!GF56*(13-'NGER input 2'!$GR56-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K57/'NGER results'!$H57)*M58),0,('NGER results'!$K57/'NGER results'!$H57)*M58)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K57/'NGER results'!$H57)*N58),0,('NGER results'!$K57/'NGER results'!$H57)*N58)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K57/'NGER results'!$H57)*O58),0,('NGER results'!$K57/'NGER results'!$H57)*O58)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K57/'NGER results'!$H57)*P58),0,('NGER results'!$K57/'NGER results'!$H57)*P58)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K57/'NGER results'!$H57)*Q58),0,('NGER results'!$K57/'NGER results'!$H57)*Q58)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K57/'NGER results'!$H57)*R58),0,('NGER results'!$K57/'NGER results'!$H57)*R58)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K57/'NGER results'!$H57)*S58),0,('NGER results'!$K57/'NGER results'!$H57)*S58)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K57/'NGER results'!$H57)*T58),0,('NGER results'!$K57/'NGER results'!$H57)*T58)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K57/'NGER results'!$H57)*U58),0,('NGER results'!$K57/'NGER results'!$H57)*U58)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K57/'NGER results'!$H57)*V58),0,('NGER results'!$K57/'NGER results'!$H57)*V58)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ58*(1-EXP(-'NGER input 2'!FW56))","v":0},{"$f":"AR58*(1-EXP(-'NGER input 2'!FX56))","v":0},{"$f":"AS58*(1-EXP(-'NGER input 2'!FY56))","v":0},{"$f":"AT58*(1-EXP(-'NGER input 2'!FZ56))","v":0},{"$f":"AU58*(1-EXP(-'NGER input 2'!GA56))","v":0},{"$f":"AV58*(1-EXP(-'NGER input 2'!GB56))","v":0},{"$f":"AW58*(1-EXP(-'NGER input 2'!GC56))","v":0},{"$f":"AX58*(1-EXP(-'NGER input 2'!GD56))","v":0},{"$f":"AY58*(1-EXP(-'NGER input 2'!GE56))","v":0},{"$f":"AZ58*(1-EXP(-'NGER input 2'!GF56))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K57/'NGER results'!$H57)*BA58),0,('NGER results'!$K57/'NGER results'!$H57)*BA58)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K57/'NGER results'!$H57)*BB58),0,('NGER results'!$K57/'NGER results'!$H57)*BB58)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K57/'NGER results'!$H57)*BC58),0,('NGER results'!$K57/'NGER results'!$H57)*BC58)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K57/'NGER results'!$H57)*BD58),0,('NGER results'!$K57/'NGER results'!$H57)*BD58)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K57/'NGER results'!$H57)*BE58),0,('NGER results'!$K57/'NGER results'!$H57)*BE58)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K57/'NGER results'!$H57)*BF58),0,('NGER results'!$K57/'NGER results'!$H57)*BF58)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K57/'NGER results'!$H57)*BG58),0,('NGER results'!$K57/'NGER results'!$H57)*BG58)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K57/'NGER results'!$H57)*BH58),0,('NGER results'!$K57/'NGER results'!$H57)*BH58)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K57/'NGER results'!$H57)*BI58),0,('NGER results'!$K57/'NGER results'!$H57)*BI58)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K57/'NGER results'!$H57)*BJ58),0,('NGER results'!$K57/'NGER results'!$H57)*BJ58)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A58>=2016,(BA58+M58)*'NGER input 2'!$GS56*1.336*25,(BA58+M58)*'NGER input 2'!$GS56*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A58>=2016,(BB58+N58)*'NGER input 2'!$GS56*1.336*25,(BB58+N58)*'NGER input 2'!$GS56*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A58>=2016,(BC58+O58)*'NGER input 2'!$GS56*1.336*25,(BC58+O58)*'NGER input 2'!$GS56*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A58>=2016,(BD58+P58)*'NGER input 2'!$GS56*1.336*25,(BD58+P58)*'NGER input 2'!$GS56*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A58>=2016,(BE58+Q58)*'NGER input 2'!$GS56*1.336*25,(BE58+Q58)*'NGER input 2'!$GS56*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A58>=2016,(BF58+R58)*'NGER input 2'!$GS56*1.336*25,(BF58+R58)*'NGER input 2'!$GS56*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A58>=2016,(BG58+S58)*'NGER input 2'!$GS56*1.336*25,(BG58+S58)*'NGER input 2'!$GS56*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A58>=2016,(BH58+T58)*'NGER input 2'!$GS56*1.336*25,(BH58+T58)*'NGER input 2'!$GS56*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A58>=2016,(BI58+U58)*'NGER input 2'!$GS56*1.336*25,(BI58+U58)*'NGER input 2'!$GS56*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A58>=2016,(BJ58+V58)*'NGER input 2'!$GS56*1.336*25,(BJ58+V58)*'NGER input 2'!$GS56*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A57","v":53},null,{"$f":"IF(OR('NGER input 2'!$A57=2013,'NGER input 2'!$A57=2014),0,'NGER input 2'!ES57*'NGER input 2'!FC57*'NGER input 2'!FM57*'NGER input 2'!$GQ57)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A57=2013,'NGER input 2'!$A57=2014),0,'NGER input 2'!ET57*'NGER input 2'!FD57*'NGER input 2'!FN57*'NGER input 2'!$GQ57)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A57=2013,'NGER input 2'!$A57=2014),0,'NGER input 2'!EU57*'NGER input 2'!FE57*'NGER input 2'!FO57*'NGER input 2'!$GQ57)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A57=2013,'NGER input 2'!$A57=2014),0,'NGER input 2'!EV57*'NGER input 2'!FF57*'NGER input 2'!FP57*'NGER input 2'!$GQ57)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A57=2013,'NGER input 2'!$A57=2014),0,'NGER input 2'!EW57*'NGER input 2'!FG57*'NGER input 2'!FQ57*'NGER input 2'!$GQ57)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A57=2013,'NGER input 2'!$A57=2014),0,'NGER input 2'!EX57*'NGER input 2'!FH57*'NGER input 2'!FR57*'NGER input 2'!$GQ57)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A57=2013,'NGER input 2'!$A57=2014),0,'NGER input 2'!EY57*'NGER input 2'!FI57*'NGER input 2'!FS57*'NGER input 2'!$GQ57)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A57=2013,'NGER input 2'!$A57=2014),0,'NGER input 2'!EZ57*'NGER input 2'!FJ57*'NGER input 2'!FT57*'NGER input 2'!$GQ57)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A57=2013,'NGER input 2'!$A57=2014),0,'NGER input 2'!FA57*'NGER input 2'!FK57*'NGER input 2'!FU57*'NGER input 2'!$GQ57)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A57=2013,'NGER input 2'!$A57=2014),0,'NGER input 2'!FB57*'NGER input 2'!FL57*'NGER input 2'!FV57*'NGER input 2'!$GQ57)","v":0},{"$f":"C59*(1-EXP(-'NGER input 2'!FW57*(13-'NGER input 2'!$GR57-7)/12))","v":{"$error":"#N/A"}},{"$f":"D59*(1-EXP(-'NGER input 2'!FX57*(13-'NGER input 2'!$GR57-7)/12))","v":{"$error":"#N/A"}},{"$f":"E59*(1-EXP(-'NGER input 2'!FY57*(13-'NGER input 2'!$GR57-7)/12))","v":{"$error":"#N/A"}},{"$f":"F59*(1-EXP(-'NGER input 2'!FZ57*(13-'NGER input 2'!$GR57-7)/12))","v":{"$error":"#N/A"}},{"$f":"G59*(1-EXP(-'NGER input 2'!GA57*(13-'NGER input 2'!$GR57-7)/12))","v":{"$error":"#N/A"}},{"$f":"H59*(1-EXP(-'NGER input 2'!GB57*(13-'NGER input 2'!$GR57-7)/12))","v":{"$error":"#N/A"}},{"$f":"I59*(1-EXP(-'NGER input 2'!GC57*(13-'NGER input 2'!$GR57-7)/12))","v":{"$error":"#N/A"}},{"$f":"J59*(1-EXP(-'NGER input 2'!GD57*(13-'NGER input 2'!$GR57-7)/12))","v":{"$error":"#N/A"}},{"$f":"K59*(1-EXP(-'NGER input 2'!GE57*(13-'NGER input 2'!$GR57-7)/12))","v":{"$error":"#N/A"}},{"$f":"L59*(1-EXP(-'NGER input 2'!GF57*(13-'NGER input 2'!$GR57-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K58/'NGER results'!$H58)*M59),0,('NGER results'!$K58/'NGER results'!$H58)*M59)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K58/'NGER results'!$H58)*N59),0,('NGER results'!$K58/'NGER results'!$H58)*N59)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K58/'NGER results'!$H58)*O59),0,('NGER results'!$K58/'NGER results'!$H58)*O59)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K58/'NGER results'!$H58)*P59),0,('NGER results'!$K58/'NGER results'!$H58)*P59)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K58/'NGER results'!$H58)*Q59),0,('NGER results'!$K58/'NGER results'!$H58)*Q59)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K58/'NGER results'!$H58)*R59),0,('NGER results'!$K58/'NGER results'!$H58)*R59)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K58/'NGER results'!$H58)*S59),0,('NGER results'!$K58/'NGER results'!$H58)*S59)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K58/'NGER results'!$H58)*T59),0,('NGER results'!$K58/'NGER results'!$H58)*T59)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K58/'NGER results'!$H58)*U59),0,('NGER results'!$K58/'NGER results'!$H58)*U59)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K58/'NGER results'!$H58)*V59),0,('NGER results'!$K58/'NGER results'!$H58)*V59)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ59*(1-EXP(-'NGER input 2'!FW57))","v":0},{"$f":"AR59*(1-EXP(-'NGER input 2'!FX57))","v":0},{"$f":"AS59*(1-EXP(-'NGER input 2'!FY57))","v":0},{"$f":"AT59*(1-EXP(-'NGER input 2'!FZ57))","v":0},{"$f":"AU59*(1-EXP(-'NGER input 2'!GA57))","v":0},{"$f":"AV59*(1-EXP(-'NGER input 2'!GB57))","v":0},{"$f":"AW59*(1-EXP(-'NGER input 2'!GC57))","v":0},{"$f":"AX59*(1-EXP(-'NGER input 2'!GD57))","v":0},{"$f":"AY59*(1-EXP(-'NGER input 2'!GE57))","v":0},{"$f":"AZ59*(1-EXP(-'NGER input 2'!GF57))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K58/'NGER results'!$H58)*BA59),0,('NGER results'!$K58/'NGER results'!$H58)*BA59)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K58/'NGER results'!$H58)*BB59),0,('NGER results'!$K58/'NGER results'!$H58)*BB59)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K58/'NGER results'!$H58)*BC59),0,('NGER results'!$K58/'NGER results'!$H58)*BC59)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K58/'NGER results'!$H58)*BD59),0,('NGER results'!$K58/'NGER results'!$H58)*BD59)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K58/'NGER results'!$H58)*BE59),0,('NGER results'!$K58/'NGER results'!$H58)*BE59)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K58/'NGER results'!$H58)*BF59),0,('NGER results'!$K58/'NGER results'!$H58)*BF59)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K58/'NGER results'!$H58)*BG59),0,('NGER results'!$K58/'NGER results'!$H58)*BG59)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K58/'NGER results'!$H58)*BH59),0,('NGER results'!$K58/'NGER results'!$H58)*BH59)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K58/'NGER results'!$H58)*BI59),0,('NGER results'!$K58/'NGER results'!$H58)*BI59)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K58/'NGER results'!$H58)*BJ59),0,('NGER results'!$K58/'NGER results'!$H58)*BJ59)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A59>=2016,(BA59+M59)*'NGER input 2'!$GS57*1.336*25,(BA59+M59)*'NGER input 2'!$GS57*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A59>=2016,(BB59+N59)*'NGER input 2'!$GS57*1.336*25,(BB59+N59)*'NGER input 2'!$GS57*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A59>=2016,(BC59+O59)*'NGER input 2'!$GS57*1.336*25,(BC59+O59)*'NGER input 2'!$GS57*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A59>=2016,(BD59+P59)*'NGER input 2'!$GS57*1.336*25,(BD59+P59)*'NGER input 2'!$GS57*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A59>=2016,(BE59+Q59)*'NGER input 2'!$GS57*1.336*25,(BE59+Q59)*'NGER input 2'!$GS57*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A59>=2016,(BF59+R59)*'NGER input 2'!$GS57*1.336*25,(BF59+R59)*'NGER input 2'!$GS57*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A59>=2016,(BG59+S59)*'NGER input 2'!$GS57*1.336*25,(BG59+S59)*'NGER input 2'!$GS57*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A59>=2016,(BH59+T59)*'NGER input 2'!$GS57*1.336*25,(BH59+T59)*'NGER input 2'!$GS57*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A59>=2016,(BI59+U59)*'NGER input 2'!$GS57*1.336*25,(BI59+U59)*'NGER input 2'!$GS57*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A59>=2016,(BJ59+V59)*'NGER input 2'!$GS57*1.336*25,(BJ59+V59)*'NGER input 2'!$GS57*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A58","v":54},null,{"$f":"IF(OR('NGER input 2'!$A58=2013,'NGER input 2'!$A58=2014),0,'NGER input 2'!ES58*'NGER input 2'!FC58*'NGER input 2'!FM58*'NGER input 2'!$GQ58)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A58=2013,'NGER input 2'!$A58=2014),0,'NGER input 2'!ET58*'NGER input 2'!FD58*'NGER input 2'!FN58*'NGER input 2'!$GQ58)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A58=2013,'NGER input 2'!$A58=2014),0,'NGER input 2'!EU58*'NGER input 2'!FE58*'NGER input 2'!FO58*'NGER input 2'!$GQ58)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A58=2013,'NGER input 2'!$A58=2014),0,'NGER input 2'!EV58*'NGER input 2'!FF58*'NGER input 2'!FP58*'NGER input 2'!$GQ58)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A58=2013,'NGER input 2'!$A58=2014),0,'NGER input 2'!EW58*'NGER input 2'!FG58*'NGER input 2'!FQ58*'NGER input 2'!$GQ58)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A58=2013,'NGER input 2'!$A58=2014),0,'NGER input 2'!EX58*'NGER input 2'!FH58*'NGER input 2'!FR58*'NGER input 2'!$GQ58)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A58=2013,'NGER input 2'!$A58=2014),0,'NGER input 2'!EY58*'NGER input 2'!FI58*'NGER input 2'!FS58*'NGER input 2'!$GQ58)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A58=2013,'NGER input 2'!$A58=2014),0,'NGER input 2'!EZ58*'NGER input 2'!FJ58*'NGER input 2'!FT58*'NGER input 2'!$GQ58)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A58=2013,'NGER input 2'!$A58=2014),0,'NGER input 2'!FA58*'NGER input 2'!FK58*'NGER input 2'!FU58*'NGER input 2'!$GQ58)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A58=2013,'NGER input 2'!$A58=2014),0,'NGER input 2'!FB58*'NGER input 2'!FL58*'NGER input 2'!FV58*'NGER input 2'!$GQ58)","v":0},{"$f":"C60*(1-EXP(-'NGER input 2'!FW58*(13-'NGER input 2'!$GR58-7)/12))","v":{"$error":"#N/A"}},{"$f":"D60*(1-EXP(-'NGER input 2'!FX58*(13-'NGER input 2'!$GR58-7)/12))","v":{"$error":"#N/A"}},{"$f":"E60*(1-EXP(-'NGER input 2'!FY58*(13-'NGER input 2'!$GR58-7)/12))","v":{"$error":"#N/A"}},{"$f":"F60*(1-EXP(-'NGER input 2'!FZ58*(13-'NGER input 2'!$GR58-7)/12))","v":{"$error":"#N/A"}},{"$f":"G60*(1-EXP(-'NGER input 2'!GA58*(13-'NGER input 2'!$GR58-7)/12))","v":{"$error":"#N/A"}},{"$f":"H60*(1-EXP(-'NGER input 2'!GB58*(13-'NGER input 2'!$GR58-7)/12))","v":{"$error":"#N/A"}},{"$f":"I60*(1-EXP(-'NGER input 2'!GC58*(13-'NGER input 2'!$GR58-7)/12))","v":{"$error":"#N/A"}},{"$f":"J60*(1-EXP(-'NGER input 2'!GD58*(13-'NGER input 2'!$GR58-7)/12))","v":{"$error":"#N/A"}},{"$f":"K60*(1-EXP(-'NGER input 2'!GE58*(13-'NGER input 2'!$GR58-7)/12))","v":{"$error":"#N/A"}},{"$f":"L60*(1-EXP(-'NGER input 2'!GF58*(13-'NGER input 2'!$GR58-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K59/'NGER results'!$H59)*M60),0,('NGER results'!$K59/'NGER results'!$H59)*M60)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K59/'NGER results'!$H59)*N60),0,('NGER results'!$K59/'NGER results'!$H59)*N60)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K59/'NGER results'!$H59)*O60),0,('NGER results'!$K59/'NGER results'!$H59)*O60)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K59/'NGER results'!$H59)*P60),0,('NGER results'!$K59/'NGER results'!$H59)*P60)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K59/'NGER results'!$H59)*Q60),0,('NGER results'!$K59/'NGER results'!$H59)*Q60)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K59/'NGER results'!$H59)*R60),0,('NGER results'!$K59/'NGER results'!$H59)*R60)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K59/'NGER results'!$H59)*S60),0,('NGER results'!$K59/'NGER results'!$H59)*S60)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K59/'NGER results'!$H59)*T60),0,('NGER results'!$K59/'NGER results'!$H59)*T60)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K59/'NGER results'!$H59)*U60),0,('NGER results'!$K59/'NGER results'!$H59)*U60)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K59/'NGER results'!$H59)*V60),0,('NGER results'!$K59/'NGER results'!$H59)*V60)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ60*(1-EXP(-'NGER input 2'!FW58))","v":0},{"$f":"AR60*(1-EXP(-'NGER input 2'!FX58))","v":0},{"$f":"AS60*(1-EXP(-'NGER input 2'!FY58))","v":0},{"$f":"AT60*(1-EXP(-'NGER input 2'!FZ58))","v":0},{"$f":"AU60*(1-EXP(-'NGER input 2'!GA58))","v":0},{"$f":"AV60*(1-EXP(-'NGER input 2'!GB58))","v":0},{"$f":"AW60*(1-EXP(-'NGER input 2'!GC58))","v":0},{"$f":"AX60*(1-EXP(-'NGER input 2'!GD58))","v":0},{"$f":"AY60*(1-EXP(-'NGER input 2'!GE58))","v":0},{"$f":"AZ60*(1-EXP(-'NGER input 2'!GF58))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K59/'NGER results'!$H59)*BA60),0,('NGER results'!$K59/'NGER results'!$H59)*BA60)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K59/'NGER results'!$H59)*BB60),0,('NGER results'!$K59/'NGER results'!$H59)*BB60)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K59/'NGER results'!$H59)*BC60),0,('NGER results'!$K59/'NGER results'!$H59)*BC60)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K59/'NGER results'!$H59)*BD60),0,('NGER results'!$K59/'NGER results'!$H59)*BD60)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K59/'NGER results'!$H59)*BE60),0,('NGER results'!$K59/'NGER results'!$H59)*BE60)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K59/'NGER results'!$H59)*BF60),0,('NGER results'!$K59/'NGER results'!$H59)*BF60)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K59/'NGER results'!$H59)*BG60),0,('NGER results'!$K59/'NGER results'!$H59)*BG60)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K59/'NGER results'!$H59)*BH60),0,('NGER results'!$K59/'NGER results'!$H59)*BH60)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K59/'NGER results'!$H59)*BI60),0,('NGER results'!$K59/'NGER results'!$H59)*BI60)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K59/'NGER results'!$H59)*BJ60),0,('NGER results'!$K59/'NGER results'!$H59)*BJ60)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A60>=2016,(BA60+M60)*'NGER input 2'!$GS58*1.336*25,(BA60+M60)*'NGER input 2'!$GS58*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A60>=2016,(BB60+N60)*'NGER input 2'!$GS58*1.336*25,(BB60+N60)*'NGER input 2'!$GS58*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A60>=2016,(BC60+O60)*'NGER input 2'!$GS58*1.336*25,(BC60+O60)*'NGER input 2'!$GS58*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A60>=2016,(BD60+P60)*'NGER input 2'!$GS58*1.336*25,(BD60+P60)*'NGER input 2'!$GS58*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A60>=2016,(BE60+Q60)*'NGER input 2'!$GS58*1.336*25,(BE60+Q60)*'NGER input 2'!$GS58*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A60>=2016,(BF60+R60)*'NGER input 2'!$GS58*1.336*25,(BF60+R60)*'NGER input 2'!$GS58*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A60>=2016,(BG60+S60)*'NGER input 2'!$GS58*1.336*25,(BG60+S60)*'NGER input 2'!$GS58*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A60>=2016,(BH60+T60)*'NGER input 2'!$GS58*1.336*25,(BH60+T60)*'NGER input 2'!$GS58*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A60>=2016,(BI60+U60)*'NGER input 2'!$GS58*1.336*25,(BI60+U60)*'NGER input 2'!$GS58*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A60>=2016,(BJ60+V60)*'NGER input 2'!$GS58*1.336*25,(BJ60+V60)*'NGER input 2'!$GS58*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A59","v":55},null,{"$f":"IF(OR('NGER input 2'!$A59=2013,'NGER input 2'!$A59=2014),0,'NGER input 2'!ES59*'NGER input 2'!FC59*'NGER input 2'!FM59*'NGER input 2'!$GQ59)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A59=2013,'NGER input 2'!$A59=2014),0,'NGER input 2'!ET59*'NGER input 2'!FD59*'NGER input 2'!FN59*'NGER input 2'!$GQ59)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A59=2013,'NGER input 2'!$A59=2014),0,'NGER input 2'!EU59*'NGER input 2'!FE59*'NGER input 2'!FO59*'NGER input 2'!$GQ59)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A59=2013,'NGER input 2'!$A59=2014),0,'NGER input 2'!EV59*'NGER input 2'!FF59*'NGER input 2'!FP59*'NGER input 2'!$GQ59)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A59=2013,'NGER input 2'!$A59=2014),0,'NGER input 2'!EW59*'NGER input 2'!FG59*'NGER input 2'!FQ59*'NGER input 2'!$GQ59)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A59=2013,'NGER input 2'!$A59=2014),0,'NGER input 2'!EX59*'NGER input 2'!FH59*'NGER input 2'!FR59*'NGER input 2'!$GQ59)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A59=2013,'NGER input 2'!$A59=2014),0,'NGER input 2'!EY59*'NGER input 2'!FI59*'NGER input 2'!FS59*'NGER input 2'!$GQ59)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A59=2013,'NGER input 2'!$A59=2014),0,'NGER input 2'!EZ59*'NGER input 2'!FJ59*'NGER input 2'!FT59*'NGER input 2'!$GQ59)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A59=2013,'NGER input 2'!$A59=2014),0,'NGER input 2'!FA59*'NGER input 2'!FK59*'NGER input 2'!FU59*'NGER input 2'!$GQ59)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A59=2013,'NGER input 2'!$A59=2014),0,'NGER input 2'!FB59*'NGER input 2'!FL59*'NGER input 2'!FV59*'NGER input 2'!$GQ59)","v":0},{"$f":"C61*(1-EXP(-'NGER input 2'!FW59*(13-'NGER input 2'!$GR59-7)/12))","v":{"$error":"#N/A"}},{"$f":"D61*(1-EXP(-'NGER input 2'!FX59*(13-'NGER input 2'!$GR59-7)/12))","v":{"$error":"#N/A"}},{"$f":"E61*(1-EXP(-'NGER input 2'!FY59*(13-'NGER input 2'!$GR59-7)/12))","v":{"$error":"#N/A"}},{"$f":"F61*(1-EXP(-'NGER input 2'!FZ59*(13-'NGER input 2'!$GR59-7)/12))","v":{"$error":"#N/A"}},{"$f":"G61*(1-EXP(-'NGER input 2'!GA59*(13-'NGER input 2'!$GR59-7)/12))","v":{"$error":"#N/A"}},{"$f":"H61*(1-EXP(-'NGER input 2'!GB59*(13-'NGER input 2'!$GR59-7)/12))","v":{"$error":"#N/A"}},{"$f":"I61*(1-EXP(-'NGER input 2'!GC59*(13-'NGER input 2'!$GR59-7)/12))","v":{"$error":"#N/A"}},{"$f":"J61*(1-EXP(-'NGER input 2'!GD59*(13-'NGER input 2'!$GR59-7)/12))","v":{"$error":"#N/A"}},{"$f":"K61*(1-EXP(-'NGER input 2'!GE59*(13-'NGER input 2'!$GR59-7)/12))","v":{"$error":"#N/A"}},{"$f":"L61*(1-EXP(-'NGER input 2'!GF59*(13-'NGER input 2'!$GR59-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K60/'NGER results'!$H60)*M61),0,('NGER results'!$K60/'NGER results'!$H60)*M61)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K60/'NGER results'!$H60)*N61),0,('NGER results'!$K60/'NGER results'!$H60)*N61)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K60/'NGER results'!$H60)*O61),0,('NGER results'!$K60/'NGER results'!$H60)*O61)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K60/'NGER results'!$H60)*P61),0,('NGER results'!$K60/'NGER results'!$H60)*P61)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K60/'NGER results'!$H60)*Q61),0,('NGER results'!$K60/'NGER results'!$H60)*Q61)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K60/'NGER results'!$H60)*R61),0,('NGER results'!$K60/'NGER results'!$H60)*R61)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K60/'NGER results'!$H60)*S61),0,('NGER results'!$K60/'NGER results'!$H60)*S61)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K60/'NGER results'!$H60)*T61),0,('NGER results'!$K60/'NGER results'!$H60)*T61)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K60/'NGER results'!$H60)*U61),0,('NGER results'!$K60/'NGER results'!$H60)*U61)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K60/'NGER results'!$H60)*V61),0,('NGER results'!$K60/'NGER results'!$H60)*V61)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ61*(1-EXP(-'NGER input 2'!FW59))","v":0},{"$f":"AR61*(1-EXP(-'NGER input 2'!FX59))","v":0},{"$f":"AS61*(1-EXP(-'NGER input 2'!FY59))","v":0},{"$f":"AT61*(1-EXP(-'NGER input 2'!FZ59))","v":0},{"$f":"AU61*(1-EXP(-'NGER input 2'!GA59))","v":0},{"$f":"AV61*(1-EXP(-'NGER input 2'!GB59))","v":0},{"$f":"AW61*(1-EXP(-'NGER input 2'!GC59))","v":0},{"$f":"AX61*(1-EXP(-'NGER input 2'!GD59))","v":0},{"$f":"AY61*(1-EXP(-'NGER input 2'!GE59))","v":0},{"$f":"AZ61*(1-EXP(-'NGER input 2'!GF59))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K60/'NGER results'!$H60)*BA61),0,('NGER results'!$K60/'NGER results'!$H60)*BA61)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K60/'NGER results'!$H60)*BB61),0,('NGER results'!$K60/'NGER results'!$H60)*BB61)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K60/'NGER results'!$H60)*BC61),0,('NGER results'!$K60/'NGER results'!$H60)*BC61)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K60/'NGER results'!$H60)*BD61),0,('NGER results'!$K60/'NGER results'!$H60)*BD61)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K60/'NGER results'!$H60)*BE61),0,('NGER results'!$K60/'NGER results'!$H60)*BE61)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K60/'NGER results'!$H60)*BF61),0,('NGER results'!$K60/'NGER results'!$H60)*BF61)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K60/'NGER results'!$H60)*BG61),0,('NGER results'!$K60/'NGER results'!$H60)*BG61)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K60/'NGER results'!$H60)*BH61),0,('NGER results'!$K60/'NGER results'!$H60)*BH61)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K60/'NGER results'!$H60)*BI61),0,('NGER results'!$K60/'NGER results'!$H60)*BI61)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K60/'NGER results'!$H60)*BJ61),0,('NGER results'!$K60/'NGER results'!$H60)*BJ61)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A61>=2016,(BA61+M61)*'NGER input 2'!$GS59*1.336*25,(BA61+M61)*'NGER input 2'!$GS59*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A61>=2016,(BB61+N61)*'NGER input 2'!$GS59*1.336*25,(BB61+N61)*'NGER input 2'!$GS59*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A61>=2016,(BC61+O61)*'NGER input 2'!$GS59*1.336*25,(BC61+O61)*'NGER input 2'!$GS59*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A61>=2016,(BD61+P61)*'NGER input 2'!$GS59*1.336*25,(BD61+P61)*'NGER input 2'!$GS59*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A61>=2016,(BE61+Q61)*'NGER input 2'!$GS59*1.336*25,(BE61+Q61)*'NGER input 2'!$GS59*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A61>=2016,(BF61+R61)*'NGER input 2'!$GS59*1.336*25,(BF61+R61)*'NGER input 2'!$GS59*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A61>=2016,(BG61+S61)*'NGER input 2'!$GS59*1.336*25,(BG61+S61)*'NGER input 2'!$GS59*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A61>=2016,(BH61+T61)*'NGER input 2'!$GS59*1.336*25,(BH61+T61)*'NGER input 2'!$GS59*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A61>=2016,(BI61+U61)*'NGER input 2'!$GS59*1.336*25,(BI61+U61)*'NGER input 2'!$GS59*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A61>=2016,(BJ61+V61)*'NGER input 2'!$GS59*1.336*25,(BJ61+V61)*'NGER input 2'!$GS59*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A60","v":56},null,{"$f":"IF(OR('NGER input 2'!$A60=2013,'NGER input 2'!$A60=2014),0,'NGER input 2'!ES60*'NGER input 2'!FC60*'NGER input 2'!FM60*'NGER input 2'!$GQ60)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A60=2013,'NGER input 2'!$A60=2014),0,'NGER input 2'!ET60*'NGER input 2'!FD60*'NGER input 2'!FN60*'NGER input 2'!$GQ60)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A60=2013,'NGER input 2'!$A60=2014),0,'NGER input 2'!EU60*'NGER input 2'!FE60*'NGER input 2'!FO60*'NGER input 2'!$GQ60)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A60=2013,'NGER input 2'!$A60=2014),0,'NGER input 2'!EV60*'NGER input 2'!FF60*'NGER input 2'!FP60*'NGER input 2'!$GQ60)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A60=2013,'NGER input 2'!$A60=2014),0,'NGER input 2'!EW60*'NGER input 2'!FG60*'NGER input 2'!FQ60*'NGER input 2'!$GQ60)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A60=2013,'NGER input 2'!$A60=2014),0,'NGER input 2'!EX60*'NGER input 2'!FH60*'NGER input 2'!FR60*'NGER input 2'!$GQ60)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A60=2013,'NGER input 2'!$A60=2014),0,'NGER input 2'!EY60*'NGER input 2'!FI60*'NGER input 2'!FS60*'NGER input 2'!$GQ60)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A60=2013,'NGER input 2'!$A60=2014),0,'NGER input 2'!EZ60*'NGER input 2'!FJ60*'NGER input 2'!FT60*'NGER input 2'!$GQ60)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A60=2013,'NGER input 2'!$A60=2014),0,'NGER input 2'!FA60*'NGER input 2'!FK60*'NGER input 2'!FU60*'NGER input 2'!$GQ60)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A60=2013,'NGER input 2'!$A60=2014),0,'NGER input 2'!FB60*'NGER input 2'!FL60*'NGER input 2'!FV60*'NGER input 2'!$GQ60)","v":0},{"$f":"C62*(1-EXP(-'NGER input 2'!FW60*(13-'NGER input 2'!$GR60-7)/12))","v":{"$error":"#N/A"}},{"$f":"D62*(1-EXP(-'NGER input 2'!FX60*(13-'NGER input 2'!$GR60-7)/12))","v":{"$error":"#N/A"}},{"$f":"E62*(1-EXP(-'NGER input 2'!FY60*(13-'NGER input 2'!$GR60-7)/12))","v":{"$error":"#N/A"}},{"$f":"F62*(1-EXP(-'NGER input 2'!FZ60*(13-'NGER input 2'!$GR60-7)/12))","v":{"$error":"#N/A"}},{"$f":"G62*(1-EXP(-'NGER input 2'!GA60*(13-'NGER input 2'!$GR60-7)/12))","v":{"$error":"#N/A"}},{"$f":"H62*(1-EXP(-'NGER input 2'!GB60*(13-'NGER input 2'!$GR60-7)/12))","v":{"$error":"#N/A"}},{"$f":"I62*(1-EXP(-'NGER input 2'!GC60*(13-'NGER input 2'!$GR60-7)/12))","v":{"$error":"#N/A"}},{"$f":"J62*(1-EXP(-'NGER input 2'!GD60*(13-'NGER input 2'!$GR60-7)/12))","v":{"$error":"#N/A"}},{"$f":"K62*(1-EXP(-'NGER input 2'!GE60*(13-'NGER input 2'!$GR60-7)/12))","v":{"$error":"#N/A"}},{"$f":"L62*(1-EXP(-'NGER input 2'!GF60*(13-'NGER input 2'!$GR60-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K61/'NGER results'!$H61)*M62),0,('NGER results'!$K61/'NGER results'!$H61)*M62)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K61/'NGER results'!$H61)*N62),0,('NGER results'!$K61/'NGER results'!$H61)*N62)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K61/'NGER results'!$H61)*O62),0,('NGER results'!$K61/'NGER results'!$H61)*O62)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K61/'NGER results'!$H61)*P62),0,('NGER results'!$K61/'NGER results'!$H61)*P62)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K61/'NGER results'!$H61)*Q62),0,('NGER results'!$K61/'NGER results'!$H61)*Q62)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K61/'NGER results'!$H61)*R62),0,('NGER results'!$K61/'NGER results'!$H61)*R62)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K61/'NGER results'!$H61)*S62),0,('NGER results'!$K61/'NGER results'!$H61)*S62)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K61/'NGER results'!$H61)*T62),0,('NGER results'!$K61/'NGER results'!$H61)*T62)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K61/'NGER results'!$H61)*U62),0,('NGER results'!$K61/'NGER results'!$H61)*U62)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K61/'NGER results'!$H61)*V62),0,('NGER results'!$K61/'NGER results'!$H61)*V62)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ62*(1-EXP(-'NGER input 2'!FW60))","v":0},{"$f":"AR62*(1-EXP(-'NGER input 2'!FX60))","v":0},{"$f":"AS62*(1-EXP(-'NGER input 2'!FY60))","v":0},{"$f":"AT62*(1-EXP(-'NGER input 2'!FZ60))","v":0},{"$f":"AU62*(1-EXP(-'NGER input 2'!GA60))","v":0},{"$f":"AV62*(1-EXP(-'NGER input 2'!GB60))","v":0},{"$f":"AW62*(1-EXP(-'NGER input 2'!GC60))","v":0},{"$f":"AX62*(1-EXP(-'NGER input 2'!GD60))","v":0},{"$f":"AY62*(1-EXP(-'NGER input 2'!GE60))","v":0},{"$f":"AZ62*(1-EXP(-'NGER input 2'!GF60))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K61/'NGER results'!$H61)*BA62),0,('NGER results'!$K61/'NGER results'!$H61)*BA62)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K61/'NGER results'!$H61)*BB62),0,('NGER results'!$K61/'NGER results'!$H61)*BB62)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K61/'NGER results'!$H61)*BC62),0,('NGER results'!$K61/'NGER results'!$H61)*BC62)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K61/'NGER results'!$H61)*BD62),0,('NGER results'!$K61/'NGER results'!$H61)*BD62)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K61/'NGER results'!$H61)*BE62),0,('NGER results'!$K61/'NGER results'!$H61)*BE62)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K61/'NGER results'!$H61)*BF62),0,('NGER results'!$K61/'NGER results'!$H61)*BF62)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K61/'NGER results'!$H61)*BG62),0,('NGER results'!$K61/'NGER results'!$H61)*BG62)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K61/'NGER results'!$H61)*BH62),0,('NGER results'!$K61/'NGER results'!$H61)*BH62)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K61/'NGER results'!$H61)*BI62),0,('NGER results'!$K61/'NGER results'!$H61)*BI62)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K61/'NGER results'!$H61)*BJ62),0,('NGER results'!$K61/'NGER results'!$H61)*BJ62)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A62>=2016,(BA62+M62)*'NGER input 2'!$GS60*1.336*25,(BA62+M62)*'NGER input 2'!$GS60*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A62>=2016,(BB62+N62)*'NGER input 2'!$GS60*1.336*25,(BB62+N62)*'NGER input 2'!$GS60*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A62>=2016,(BC62+O62)*'NGER input 2'!$GS60*1.336*25,(BC62+O62)*'NGER input 2'!$GS60*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A62>=2016,(BD62+P62)*'NGER input 2'!$GS60*1.336*25,(BD62+P62)*'NGER input 2'!$GS60*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A62>=2016,(BE62+Q62)*'NGER input 2'!$GS60*1.336*25,(BE62+Q62)*'NGER input 2'!$GS60*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A62>=2016,(BF62+R62)*'NGER input 2'!$GS60*1.336*25,(BF62+R62)*'NGER input 2'!$GS60*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A62>=2016,(BG62+S62)*'NGER input 2'!$GS60*1.336*25,(BG62+S62)*'NGER input 2'!$GS60*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A62>=2016,(BH62+T62)*'NGER input 2'!$GS60*1.336*25,(BH62+T62)*'NGER input 2'!$GS60*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A62>=2016,(BI62+U62)*'NGER input 2'!$GS60*1.336*25,(BI62+U62)*'NGER input 2'!$GS60*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A62>=2016,(BJ62+V62)*'NGER input 2'!$GS60*1.336*25,(BJ62+V62)*'NGER input 2'!$GS60*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A61","v":57},null,{"$f":"IF(OR('NGER input 2'!$A61=2013,'NGER input 2'!$A61=2014),0,'NGER input 2'!ES61*'NGER input 2'!FC61*'NGER input 2'!FM61*'NGER input 2'!$GQ61)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A61=2013,'NGER input 2'!$A61=2014),0,'NGER input 2'!ET61*'NGER input 2'!FD61*'NGER input 2'!FN61*'NGER input 2'!$GQ61)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A61=2013,'NGER input 2'!$A61=2014),0,'NGER input 2'!EU61*'NGER input 2'!FE61*'NGER input 2'!FO61*'NGER input 2'!$GQ61)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A61=2013,'NGER input 2'!$A61=2014),0,'NGER input 2'!EV61*'NGER input 2'!FF61*'NGER input 2'!FP61*'NGER input 2'!$GQ61)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A61=2013,'NGER input 2'!$A61=2014),0,'NGER input 2'!EW61*'NGER input 2'!FG61*'NGER input 2'!FQ61*'NGER input 2'!$GQ61)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A61=2013,'NGER input 2'!$A61=2014),0,'NGER input 2'!EX61*'NGER input 2'!FH61*'NGER input 2'!FR61*'NGER input 2'!$GQ61)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A61=2013,'NGER input 2'!$A61=2014),0,'NGER input 2'!EY61*'NGER input 2'!FI61*'NGER input 2'!FS61*'NGER input 2'!$GQ61)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A61=2013,'NGER input 2'!$A61=2014),0,'NGER input 2'!EZ61*'NGER input 2'!FJ61*'NGER input 2'!FT61*'NGER input 2'!$GQ61)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A61=2013,'NGER input 2'!$A61=2014),0,'NGER input 2'!FA61*'NGER input 2'!FK61*'NGER input 2'!FU61*'NGER input 2'!$GQ61)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A61=2013,'NGER input 2'!$A61=2014),0,'NGER input 2'!FB61*'NGER input 2'!FL61*'NGER input 2'!FV61*'NGER input 2'!$GQ61)","v":0},{"$f":"C63*(1-EXP(-'NGER input 2'!FW61*(13-'NGER input 2'!$GR61-7)/12))","v":{"$error":"#N/A"}},{"$f":"D63*(1-EXP(-'NGER input 2'!FX61*(13-'NGER input 2'!$GR61-7)/12))","v":{"$error":"#N/A"}},{"$f":"E63*(1-EXP(-'NGER input 2'!FY61*(13-'NGER input 2'!$GR61-7)/12))","v":{"$error":"#N/A"}},{"$f":"F63*(1-EXP(-'NGER input 2'!FZ61*(13-'NGER input 2'!$GR61-7)/12))","v":{"$error":"#N/A"}},{"$f":"G63*(1-EXP(-'NGER input 2'!GA61*(13-'NGER input 2'!$GR61-7)/12))","v":{"$error":"#N/A"}},{"$f":"H63*(1-EXP(-'NGER input 2'!GB61*(13-'NGER input 2'!$GR61-7)/12))","v":{"$error":"#N/A"}},{"$f":"I63*(1-EXP(-'NGER input 2'!GC61*(13-'NGER input 2'!$GR61-7)/12))","v":{"$error":"#N/A"}},{"$f":"J63*(1-EXP(-'NGER input 2'!GD61*(13-'NGER input 2'!$GR61-7)/12))","v":{"$error":"#N/A"}},{"$f":"K63*(1-EXP(-'NGER input 2'!GE61*(13-'NGER input 2'!$GR61-7)/12))","v":{"$error":"#N/A"}},{"$f":"L63*(1-EXP(-'NGER input 2'!GF61*(13-'NGER input 2'!$GR61-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K62/'NGER results'!$H62)*M63),0,('NGER results'!$K62/'NGER results'!$H62)*M63)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K62/'NGER results'!$H62)*N63),0,('NGER results'!$K62/'NGER results'!$H62)*N63)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K62/'NGER results'!$H62)*O63),0,('NGER results'!$K62/'NGER results'!$H62)*O63)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K62/'NGER results'!$H62)*P63),0,('NGER results'!$K62/'NGER results'!$H62)*P63)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K62/'NGER results'!$H62)*Q63),0,('NGER results'!$K62/'NGER results'!$H62)*Q63)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K62/'NGER results'!$H62)*R63),0,('NGER results'!$K62/'NGER results'!$H62)*R63)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K62/'NGER results'!$H62)*S63),0,('NGER results'!$K62/'NGER results'!$H62)*S63)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K62/'NGER results'!$H62)*T63),0,('NGER results'!$K62/'NGER results'!$H62)*T63)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K62/'NGER results'!$H62)*U63),0,('NGER results'!$K62/'NGER results'!$H62)*U63)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K62/'NGER results'!$H62)*V63),0,('NGER results'!$K62/'NGER results'!$H62)*V63)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ63*(1-EXP(-'NGER input 2'!FW61))","v":0},{"$f":"AR63*(1-EXP(-'NGER input 2'!FX61))","v":0},{"$f":"AS63*(1-EXP(-'NGER input 2'!FY61))","v":0},{"$f":"AT63*(1-EXP(-'NGER input 2'!FZ61))","v":0},{"$f":"AU63*(1-EXP(-'NGER input 2'!GA61))","v":0},{"$f":"AV63*(1-EXP(-'NGER input 2'!GB61))","v":0},{"$f":"AW63*(1-EXP(-'NGER input 2'!GC61))","v":0},{"$f":"AX63*(1-EXP(-'NGER input 2'!GD61))","v":0},{"$f":"AY63*(1-EXP(-'NGER input 2'!GE61))","v":0},{"$f":"AZ63*(1-EXP(-'NGER input 2'!GF61))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K62/'NGER results'!$H62)*BA63),0,('NGER results'!$K62/'NGER results'!$H62)*BA63)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K62/'NGER results'!$H62)*BB63),0,('NGER results'!$K62/'NGER results'!$H62)*BB63)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K62/'NGER results'!$H62)*BC63),0,('NGER results'!$K62/'NGER results'!$H62)*BC63)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K62/'NGER results'!$H62)*BD63),0,('NGER results'!$K62/'NGER results'!$H62)*BD63)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K62/'NGER results'!$H62)*BE63),0,('NGER results'!$K62/'NGER results'!$H62)*BE63)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K62/'NGER results'!$H62)*BF63),0,('NGER results'!$K62/'NGER results'!$H62)*BF63)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K62/'NGER results'!$H62)*BG63),0,('NGER results'!$K62/'NGER results'!$H62)*BG63)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K62/'NGER results'!$H62)*BH63),0,('NGER results'!$K62/'NGER results'!$H62)*BH63)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K62/'NGER results'!$H62)*BI63),0,('NGER results'!$K62/'NGER results'!$H62)*BI63)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K62/'NGER results'!$H62)*BJ63),0,('NGER results'!$K62/'NGER results'!$H62)*BJ63)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A63>=2016,(BA63+M63)*'NGER input 2'!$GS61*1.336*25,(BA63+M63)*'NGER input 2'!$GS61*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A63>=2016,(BB63+N63)*'NGER input 2'!$GS61*1.336*25,(BB63+N63)*'NGER input 2'!$GS61*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A63>=2016,(BC63+O63)*'NGER input 2'!$GS61*1.336*25,(BC63+O63)*'NGER input 2'!$GS61*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A63>=2016,(BD63+P63)*'NGER input 2'!$GS61*1.336*25,(BD63+P63)*'NGER input 2'!$GS61*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A63>=2016,(BE63+Q63)*'NGER input 2'!$GS61*1.336*25,(BE63+Q63)*'NGER input 2'!$GS61*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A63>=2016,(BF63+R63)*'NGER input 2'!$GS61*1.336*25,(BF63+R63)*'NGER input 2'!$GS61*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A63>=2016,(BG63+S63)*'NGER input 2'!$GS61*1.336*25,(BG63+S63)*'NGER input 2'!$GS61*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A63>=2016,(BH63+T63)*'NGER input 2'!$GS61*1.336*25,(BH63+T63)*'NGER input 2'!$GS61*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A63>=2016,(BI63+U63)*'NGER input 2'!$GS61*1.336*25,(BI63+U63)*'NGER input 2'!$GS61*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A63>=2016,(BJ63+V63)*'NGER input 2'!$GS61*1.336*25,(BJ63+V63)*'NGER input 2'!$GS61*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A62","v":58},null,{"$f":"IF(OR('NGER input 2'!$A62=2013,'NGER input 2'!$A62=2014),0,'NGER input 2'!ES62*'NGER input 2'!FC62*'NGER input 2'!FM62*'NGER input 2'!$GQ62)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A62=2013,'NGER input 2'!$A62=2014),0,'NGER input 2'!ET62*'NGER input 2'!FD62*'NGER input 2'!FN62*'NGER input 2'!$GQ62)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A62=2013,'NGER input 2'!$A62=2014),0,'NGER input 2'!EU62*'NGER input 2'!FE62*'NGER input 2'!FO62*'NGER input 2'!$GQ62)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A62=2013,'NGER input 2'!$A62=2014),0,'NGER input 2'!EV62*'NGER input 2'!FF62*'NGER input 2'!FP62*'NGER input 2'!$GQ62)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A62=2013,'NGER input 2'!$A62=2014),0,'NGER input 2'!EW62*'NGER input 2'!FG62*'NGER input 2'!FQ62*'NGER input 2'!$GQ62)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A62=2013,'NGER input 2'!$A62=2014),0,'NGER input 2'!EX62*'NGER input 2'!FH62*'NGER input 2'!FR62*'NGER input 2'!$GQ62)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A62=2013,'NGER input 2'!$A62=2014),0,'NGER input 2'!EY62*'NGER input 2'!FI62*'NGER input 2'!FS62*'NGER input 2'!$GQ62)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A62=2013,'NGER input 2'!$A62=2014),0,'NGER input 2'!EZ62*'NGER input 2'!FJ62*'NGER input 2'!FT62*'NGER input 2'!$GQ62)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A62=2013,'NGER input 2'!$A62=2014),0,'NGER input 2'!FA62*'NGER input 2'!FK62*'NGER input 2'!FU62*'NGER input 2'!$GQ62)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A62=2013,'NGER input 2'!$A62=2014),0,'NGER input 2'!FB62*'NGER input 2'!FL62*'NGER input 2'!FV62*'NGER input 2'!$GQ62)","v":0},{"$f":"C64*(1-EXP(-'NGER input 2'!FW62*(13-'NGER input 2'!$GR62-7)/12))","v":{"$error":"#N/A"}},{"$f":"D64*(1-EXP(-'NGER input 2'!FX62*(13-'NGER input 2'!$GR62-7)/12))","v":{"$error":"#N/A"}},{"$f":"E64*(1-EXP(-'NGER input 2'!FY62*(13-'NGER input 2'!$GR62-7)/12))","v":{"$error":"#N/A"}},{"$f":"F64*(1-EXP(-'NGER input 2'!FZ62*(13-'NGER input 2'!$GR62-7)/12))","v":{"$error":"#N/A"}},{"$f":"G64*(1-EXP(-'NGER input 2'!GA62*(13-'NGER input 2'!$GR62-7)/12))","v":{"$error":"#N/A"}},{"$f":"H64*(1-EXP(-'NGER input 2'!GB62*(13-'NGER input 2'!$GR62-7)/12))","v":{"$error":"#N/A"}},{"$f":"I64*(1-EXP(-'NGER input 2'!GC62*(13-'NGER input 2'!$GR62-7)/12))","v":{"$error":"#N/A"}},{"$f":"J64*(1-EXP(-'NGER input 2'!GD62*(13-'NGER input 2'!$GR62-7)/12))","v":{"$error":"#N/A"}},{"$f":"K64*(1-EXP(-'NGER input 2'!GE62*(13-'NGER input 2'!$GR62-7)/12))","v":{"$error":"#N/A"}},{"$f":"L64*(1-EXP(-'NGER input 2'!GF62*(13-'NGER input 2'!$GR62-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K63/'NGER results'!$H63)*M64),0,('NGER results'!$K63/'NGER results'!$H63)*M64)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K63/'NGER results'!$H63)*N64),0,('NGER results'!$K63/'NGER results'!$H63)*N64)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K63/'NGER results'!$H63)*O64),0,('NGER results'!$K63/'NGER results'!$H63)*O64)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K63/'NGER results'!$H63)*P64),0,('NGER results'!$K63/'NGER results'!$H63)*P64)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K63/'NGER results'!$H63)*Q64),0,('NGER results'!$K63/'NGER results'!$H63)*Q64)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K63/'NGER results'!$H63)*R64),0,('NGER results'!$K63/'NGER results'!$H63)*R64)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K63/'NGER results'!$H63)*S64),0,('NGER results'!$K63/'NGER results'!$H63)*S64)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K63/'NGER results'!$H63)*T64),0,('NGER results'!$K63/'NGER results'!$H63)*T64)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K63/'NGER results'!$H63)*U64),0,('NGER results'!$K63/'NGER results'!$H63)*U64)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K63/'NGER results'!$H63)*V64),0,('NGER results'!$K63/'NGER results'!$H63)*V64)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ64*(1-EXP(-'NGER input 2'!FW62))","v":0},{"$f":"AR64*(1-EXP(-'NGER input 2'!FX62))","v":0},{"$f":"AS64*(1-EXP(-'NGER input 2'!FY62))","v":0},{"$f":"AT64*(1-EXP(-'NGER input 2'!FZ62))","v":0},{"$f":"AU64*(1-EXP(-'NGER input 2'!GA62))","v":0},{"$f":"AV64*(1-EXP(-'NGER input 2'!GB62))","v":0},{"$f":"AW64*(1-EXP(-'NGER input 2'!GC62))","v":0},{"$f":"AX64*(1-EXP(-'NGER input 2'!GD62))","v":0},{"$f":"AY64*(1-EXP(-'NGER input 2'!GE62))","v":0},{"$f":"AZ64*(1-EXP(-'NGER input 2'!GF62))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K63/'NGER results'!$H63)*BA64),0,('NGER results'!$K63/'NGER results'!$H63)*BA64)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K63/'NGER results'!$H63)*BB64),0,('NGER results'!$K63/'NGER results'!$H63)*BB64)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K63/'NGER results'!$H63)*BC64),0,('NGER results'!$K63/'NGER results'!$H63)*BC64)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K63/'NGER results'!$H63)*BD64),0,('NGER results'!$K63/'NGER results'!$H63)*BD64)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K63/'NGER results'!$H63)*BE64),0,('NGER results'!$K63/'NGER results'!$H63)*BE64)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K63/'NGER results'!$H63)*BF64),0,('NGER results'!$K63/'NGER results'!$H63)*BF64)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K63/'NGER results'!$H63)*BG64),0,('NGER results'!$K63/'NGER results'!$H63)*BG64)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K63/'NGER results'!$H63)*BH64),0,('NGER results'!$K63/'NGER results'!$H63)*BH64)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K63/'NGER results'!$H63)*BI64),0,('NGER results'!$K63/'NGER results'!$H63)*BI64)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K63/'NGER results'!$H63)*BJ64),0,('NGER results'!$K63/'NGER results'!$H63)*BJ64)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A64>=2016,(BA64+M64)*'NGER input 2'!$GS62*1.336*25,(BA64+M64)*'NGER input 2'!$GS62*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A64>=2016,(BB64+N64)*'NGER input 2'!$GS62*1.336*25,(BB64+N64)*'NGER input 2'!$GS62*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A64>=2016,(BC64+O64)*'NGER input 2'!$GS62*1.336*25,(BC64+O64)*'NGER input 2'!$GS62*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A64>=2016,(BD64+P64)*'NGER input 2'!$GS62*1.336*25,(BD64+P64)*'NGER input 2'!$GS62*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A64>=2016,(BE64+Q64)*'NGER input 2'!$GS62*1.336*25,(BE64+Q64)*'NGER input 2'!$GS62*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A64>=2016,(BF64+R64)*'NGER input 2'!$GS62*1.336*25,(BF64+R64)*'NGER input 2'!$GS62*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A64>=2016,(BG64+S64)*'NGER input 2'!$GS62*1.336*25,(BG64+S64)*'NGER input 2'!$GS62*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A64>=2016,(BH64+T64)*'NGER input 2'!$GS62*1.336*25,(BH64+T64)*'NGER input 2'!$GS62*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A64>=2016,(BI64+U64)*'NGER input 2'!$GS62*1.336*25,(BI64+U64)*'NGER input 2'!$GS62*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A64>=2016,(BJ64+V64)*'NGER input 2'!$GS62*1.336*25,(BJ64+V64)*'NGER input 2'!$GS62*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A63","v":59},null,{"$f":"IF(OR('NGER input 2'!$A63=2013,'NGER input 2'!$A63=2014),0,'NGER input 2'!ES63*'NGER input 2'!FC63*'NGER input 2'!FM63*'NGER input 2'!$GQ63)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A63=2013,'NGER input 2'!$A63=2014),0,'NGER input 2'!ET63*'NGER input 2'!FD63*'NGER input 2'!FN63*'NGER input 2'!$GQ63)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A63=2013,'NGER input 2'!$A63=2014),0,'NGER input 2'!EU63*'NGER input 2'!FE63*'NGER input 2'!FO63*'NGER input 2'!$GQ63)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A63=2013,'NGER input 2'!$A63=2014),0,'NGER input 2'!EV63*'NGER input 2'!FF63*'NGER input 2'!FP63*'NGER input 2'!$GQ63)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A63=2013,'NGER input 2'!$A63=2014),0,'NGER input 2'!EW63*'NGER input 2'!FG63*'NGER input 2'!FQ63*'NGER input 2'!$GQ63)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A63=2013,'NGER input 2'!$A63=2014),0,'NGER input 2'!EX63*'NGER input 2'!FH63*'NGER input 2'!FR63*'NGER input 2'!$GQ63)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A63=2013,'NGER input 2'!$A63=2014),0,'NGER input 2'!EY63*'NGER input 2'!FI63*'NGER input 2'!FS63*'NGER input 2'!$GQ63)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A63=2013,'NGER input 2'!$A63=2014),0,'NGER input 2'!EZ63*'NGER input 2'!FJ63*'NGER input 2'!FT63*'NGER input 2'!$GQ63)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A63=2013,'NGER input 2'!$A63=2014),0,'NGER input 2'!FA63*'NGER input 2'!FK63*'NGER input 2'!FU63*'NGER input 2'!$GQ63)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A63=2013,'NGER input 2'!$A63=2014),0,'NGER input 2'!FB63*'NGER input 2'!FL63*'NGER input 2'!FV63*'NGER input 2'!$GQ63)","v":0},{"$f":"C65*(1-EXP(-'NGER input 2'!FW63*(13-'NGER input 2'!$GR63-7)/12))","v":{"$error":"#N/A"}},{"$f":"D65*(1-EXP(-'NGER input 2'!FX63*(13-'NGER input 2'!$GR63-7)/12))","v":{"$error":"#N/A"}},{"$f":"E65*(1-EXP(-'NGER input 2'!FY63*(13-'NGER input 2'!$GR63-7)/12))","v":{"$error":"#N/A"}},{"$f":"F65*(1-EXP(-'NGER input 2'!FZ63*(13-'NGER input 2'!$GR63-7)/12))","v":{"$error":"#N/A"}},{"$f":"G65*(1-EXP(-'NGER input 2'!GA63*(13-'NGER input 2'!$GR63-7)/12))","v":{"$error":"#N/A"}},{"$f":"H65*(1-EXP(-'NGER input 2'!GB63*(13-'NGER input 2'!$GR63-7)/12))","v":{"$error":"#N/A"}},{"$f":"I65*(1-EXP(-'NGER input 2'!GC63*(13-'NGER input 2'!$GR63-7)/12))","v":{"$error":"#N/A"}},{"$f":"J65*(1-EXP(-'NGER input 2'!GD63*(13-'NGER input 2'!$GR63-7)/12))","v":{"$error":"#N/A"}},{"$f":"K65*(1-EXP(-'NGER input 2'!GE63*(13-'NGER input 2'!$GR63-7)/12))","v":{"$error":"#N/A"}},{"$f":"L65*(1-EXP(-'NGER input 2'!GF63*(13-'NGER input 2'!$GR63-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K64/'NGER results'!$H64)*M65),0,('NGER results'!$K64/'NGER results'!$H64)*M65)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K64/'NGER results'!$H64)*N65),0,('NGER results'!$K64/'NGER results'!$H64)*N65)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K64/'NGER results'!$H64)*O65),0,('NGER results'!$K64/'NGER results'!$H64)*O65)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K64/'NGER results'!$H64)*P65),0,('NGER results'!$K64/'NGER results'!$H64)*P65)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K64/'NGER results'!$H64)*Q65),0,('NGER results'!$K64/'NGER results'!$H64)*Q65)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K64/'NGER results'!$H64)*R65),0,('NGER results'!$K64/'NGER results'!$H64)*R65)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K64/'NGER results'!$H64)*S65),0,('NGER results'!$K64/'NGER results'!$H64)*S65)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K64/'NGER results'!$H64)*T65),0,('NGER results'!$K64/'NGER results'!$H64)*T65)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K64/'NGER results'!$H64)*U65),0,('NGER results'!$K64/'NGER results'!$H64)*U65)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K64/'NGER results'!$H64)*V65),0,('NGER results'!$K64/'NGER results'!$H64)*V65)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ65*(1-EXP(-'NGER input 2'!FW63))","v":0},{"$f":"AR65*(1-EXP(-'NGER input 2'!FX63))","v":0},{"$f":"AS65*(1-EXP(-'NGER input 2'!FY63))","v":0},{"$f":"AT65*(1-EXP(-'NGER input 2'!FZ63))","v":0},{"$f":"AU65*(1-EXP(-'NGER input 2'!GA63))","v":0},{"$f":"AV65*(1-EXP(-'NGER input 2'!GB63))","v":0},{"$f":"AW65*(1-EXP(-'NGER input 2'!GC63))","v":0},{"$f":"AX65*(1-EXP(-'NGER input 2'!GD63))","v":0},{"$f":"AY65*(1-EXP(-'NGER input 2'!GE63))","v":0},{"$f":"AZ65*(1-EXP(-'NGER input 2'!GF63))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K64/'NGER results'!$H64)*BA65),0,('NGER results'!$K64/'NGER results'!$H64)*BA65)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K64/'NGER results'!$H64)*BB65),0,('NGER results'!$K64/'NGER results'!$H64)*BB65)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K64/'NGER results'!$H64)*BC65),0,('NGER results'!$K64/'NGER results'!$H64)*BC65)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K64/'NGER results'!$H64)*BD65),0,('NGER results'!$K64/'NGER results'!$H64)*BD65)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K64/'NGER results'!$H64)*BE65),0,('NGER results'!$K64/'NGER results'!$H64)*BE65)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K64/'NGER results'!$H64)*BF65),0,('NGER results'!$K64/'NGER results'!$H64)*BF65)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K64/'NGER results'!$H64)*BG65),0,('NGER results'!$K64/'NGER results'!$H64)*BG65)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K64/'NGER results'!$H64)*BH65),0,('NGER results'!$K64/'NGER results'!$H64)*BH65)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K64/'NGER results'!$H64)*BI65),0,('NGER results'!$K64/'NGER results'!$H64)*BI65)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K64/'NGER results'!$H64)*BJ65),0,('NGER results'!$K64/'NGER results'!$H64)*BJ65)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A65>=2016,(BA65+M65)*'NGER input 2'!$GS63*1.336*25,(BA65+M65)*'NGER input 2'!$GS63*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A65>=2016,(BB65+N65)*'NGER input 2'!$GS63*1.336*25,(BB65+N65)*'NGER input 2'!$GS63*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A65>=2016,(BC65+O65)*'NGER input 2'!$GS63*1.336*25,(BC65+O65)*'NGER input 2'!$GS63*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A65>=2016,(BD65+P65)*'NGER input 2'!$GS63*1.336*25,(BD65+P65)*'NGER input 2'!$GS63*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A65>=2016,(BE65+Q65)*'NGER input 2'!$GS63*1.336*25,(BE65+Q65)*'NGER input 2'!$GS63*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A65>=2016,(BF65+R65)*'NGER input 2'!$GS63*1.336*25,(BF65+R65)*'NGER input 2'!$GS63*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A65>=2016,(BG65+S65)*'NGER input 2'!$GS63*1.336*25,(BG65+S65)*'NGER input 2'!$GS63*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A65>=2016,(BH65+T65)*'NGER input 2'!$GS63*1.336*25,(BH65+T65)*'NGER input 2'!$GS63*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A65>=2016,(BI65+U65)*'NGER input 2'!$GS63*1.336*25,(BI65+U65)*'NGER input 2'!$GS63*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A65>=2016,(BJ65+V65)*'NGER input 2'!$GS63*1.336*25,(BJ65+V65)*'NGER input 2'!$GS63*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A64","v":60},null,{"$f":"IF(OR('NGER input 2'!$A64=2013,'NGER input 2'!$A64=2014),0,'NGER input 2'!ES64*'NGER input 2'!FC64*'NGER input 2'!FM64*'NGER input 2'!$GQ64)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A64=2013,'NGER input 2'!$A64=2014),0,'NGER input 2'!ET64*'NGER input 2'!FD64*'NGER input 2'!FN64*'NGER input 2'!$GQ64)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A64=2013,'NGER input 2'!$A64=2014),0,'NGER input 2'!EU64*'NGER input 2'!FE64*'NGER input 2'!FO64*'NGER input 2'!$GQ64)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A64=2013,'NGER input 2'!$A64=2014),0,'NGER input 2'!EV64*'NGER input 2'!FF64*'NGER input 2'!FP64*'NGER input 2'!$GQ64)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A64=2013,'NGER input 2'!$A64=2014),0,'NGER input 2'!EW64*'NGER input 2'!FG64*'NGER input 2'!FQ64*'NGER input 2'!$GQ64)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A64=2013,'NGER input 2'!$A64=2014),0,'NGER input 2'!EX64*'NGER input 2'!FH64*'NGER input 2'!FR64*'NGER input 2'!$GQ64)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A64=2013,'NGER input 2'!$A64=2014),0,'NGER input 2'!EY64*'NGER input 2'!FI64*'NGER input 2'!FS64*'NGER input 2'!$GQ64)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A64=2013,'NGER input 2'!$A64=2014),0,'NGER input 2'!EZ64*'NGER input 2'!FJ64*'NGER input 2'!FT64*'NGER input 2'!$GQ64)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A64=2013,'NGER input 2'!$A64=2014),0,'NGER input 2'!FA64*'NGER input 2'!FK64*'NGER input 2'!FU64*'NGER input 2'!$GQ64)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A64=2013,'NGER input 2'!$A64=2014),0,'NGER input 2'!FB64*'NGER input 2'!FL64*'NGER input 2'!FV64*'NGER input 2'!$GQ64)","v":0},{"$f":"C66*(1-EXP(-'NGER input 2'!FW64*(13-'NGER input 2'!$GR64-7)/12))","v":{"$error":"#N/A"}},{"$f":"D66*(1-EXP(-'NGER input 2'!FX64*(13-'NGER input 2'!$GR64-7)/12))","v":{"$error":"#N/A"}},{"$f":"E66*(1-EXP(-'NGER input 2'!FY64*(13-'NGER input 2'!$GR64-7)/12))","v":{"$error":"#N/A"}},{"$f":"F66*(1-EXP(-'NGER input 2'!FZ64*(13-'NGER input 2'!$GR64-7)/12))","v":{"$error":"#N/A"}},{"$f":"G66*(1-EXP(-'NGER input 2'!GA64*(13-'NGER input 2'!$GR64-7)/12))","v":{"$error":"#N/A"}},{"$f":"H66*(1-EXP(-'NGER input 2'!GB64*(13-'NGER input 2'!$GR64-7)/12))","v":{"$error":"#N/A"}},{"$f":"I66*(1-EXP(-'NGER input 2'!GC64*(13-'NGER input 2'!$GR64-7)/12))","v":{"$error":"#N/A"}},{"$f":"J66*(1-EXP(-'NGER input 2'!GD64*(13-'NGER input 2'!$GR64-7)/12))","v":{"$error":"#N/A"}},{"$f":"K66*(1-EXP(-'NGER input 2'!GE64*(13-'NGER input 2'!$GR64-7)/12))","v":{"$error":"#N/A"}},{"$f":"L66*(1-EXP(-'NGER input 2'!GF64*(13-'NGER input 2'!$GR64-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K65/'NGER results'!$H65)*M66),0,('NGER results'!$K65/'NGER results'!$H65)*M66)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K65/'NGER results'!$H65)*N66),0,('NGER results'!$K65/'NGER results'!$H65)*N66)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K65/'NGER results'!$H65)*O66),0,('NGER results'!$K65/'NGER results'!$H65)*O66)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K65/'NGER results'!$H65)*P66),0,('NGER results'!$K65/'NGER results'!$H65)*P66)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K65/'NGER results'!$H65)*Q66),0,('NGER results'!$K65/'NGER results'!$H65)*Q66)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K65/'NGER results'!$H65)*R66),0,('NGER results'!$K65/'NGER results'!$H65)*R66)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K65/'NGER results'!$H65)*S66),0,('NGER results'!$K65/'NGER results'!$H65)*S66)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K65/'NGER results'!$H65)*T66),0,('NGER results'!$K65/'NGER results'!$H65)*T66)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K65/'NGER results'!$H65)*U66),0,('NGER results'!$K65/'NGER results'!$H65)*U66)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K65/'NGER results'!$H65)*V66),0,('NGER results'!$K65/'NGER results'!$H65)*V66)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ66*(1-EXP(-'NGER input 2'!FW64))","v":0},{"$f":"AR66*(1-EXP(-'NGER input 2'!FX64))","v":0},{"$f":"AS66*(1-EXP(-'NGER input 2'!FY64))","v":0},{"$f":"AT66*(1-EXP(-'NGER input 2'!FZ64))","v":0},{"$f":"AU66*(1-EXP(-'NGER input 2'!GA64))","v":0},{"$f":"AV66*(1-EXP(-'NGER input 2'!GB64))","v":0},{"$f":"AW66*(1-EXP(-'NGER input 2'!GC64))","v":0},{"$f":"AX66*(1-EXP(-'NGER input 2'!GD64))","v":0},{"$f":"AY66*(1-EXP(-'NGER input 2'!GE64))","v":0},{"$f":"AZ66*(1-EXP(-'NGER input 2'!GF64))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K65/'NGER results'!$H65)*BA66),0,('NGER results'!$K65/'NGER results'!$H65)*BA66)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K65/'NGER results'!$H65)*BB66),0,('NGER results'!$K65/'NGER results'!$H65)*BB66)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K65/'NGER results'!$H65)*BC66),0,('NGER results'!$K65/'NGER results'!$H65)*BC66)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K65/'NGER results'!$H65)*BD66),0,('NGER results'!$K65/'NGER results'!$H65)*BD66)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K65/'NGER results'!$H65)*BE66),0,('NGER results'!$K65/'NGER results'!$H65)*BE66)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K65/'NGER results'!$H65)*BF66),0,('NGER results'!$K65/'NGER results'!$H65)*BF66)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K65/'NGER results'!$H65)*BG66),0,('NGER results'!$K65/'NGER results'!$H65)*BG66)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K65/'NGER results'!$H65)*BH66),0,('NGER results'!$K65/'NGER results'!$H65)*BH66)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K65/'NGER results'!$H65)*BI66),0,('NGER results'!$K65/'NGER results'!$H65)*BI66)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K65/'NGER results'!$H65)*BJ66),0,('NGER results'!$K65/'NGER results'!$H65)*BJ66)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A66>=2016,(BA66+M66)*'NGER input 2'!$GS64*1.336*25,(BA66+M66)*'NGER input 2'!$GS64*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A66>=2016,(BB66+N66)*'NGER input 2'!$GS64*1.336*25,(BB66+N66)*'NGER input 2'!$GS64*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A66>=2016,(BC66+O66)*'NGER input 2'!$GS64*1.336*25,(BC66+O66)*'NGER input 2'!$GS64*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A66>=2016,(BD66+P66)*'NGER input 2'!$GS64*1.336*25,(BD66+P66)*'NGER input 2'!$GS64*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A66>=2016,(BE66+Q66)*'NGER input 2'!$GS64*1.336*25,(BE66+Q66)*'NGER input 2'!$GS64*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A66>=2016,(BF66+R66)*'NGER input 2'!$GS64*1.336*25,(BF66+R66)*'NGER input 2'!$GS64*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A66>=2016,(BG66+S66)*'NGER input 2'!$GS64*1.336*25,(BG66+S66)*'NGER input 2'!$GS64*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A66>=2016,(BH66+T66)*'NGER input 2'!$GS64*1.336*25,(BH66+T66)*'NGER input 2'!$GS64*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A66>=2016,(BI66+U66)*'NGER input 2'!$GS64*1.336*25,(BI66+U66)*'NGER input 2'!$GS64*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A66>=2016,(BJ66+V66)*'NGER input 2'!$GS64*1.336*25,(BJ66+V66)*'NGER input 2'!$GS64*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A65","v":61},null,{"$f":"IF(OR('NGER input 2'!$A65=2013,'NGER input 2'!$A65=2014),0,'NGER input 2'!ES65*'NGER input 2'!FC65*'NGER input 2'!FM65*'NGER input 2'!$GQ65)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A65=2013,'NGER input 2'!$A65=2014),0,'NGER input 2'!ET65*'NGER input 2'!FD65*'NGER input 2'!FN65*'NGER input 2'!$GQ65)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A65=2013,'NGER input 2'!$A65=2014),0,'NGER input 2'!EU65*'NGER input 2'!FE65*'NGER input 2'!FO65*'NGER input 2'!$GQ65)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A65=2013,'NGER input 2'!$A65=2014),0,'NGER input 2'!EV65*'NGER input 2'!FF65*'NGER input 2'!FP65*'NGER input 2'!$GQ65)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A65=2013,'NGER input 2'!$A65=2014),0,'NGER input 2'!EW65*'NGER input 2'!FG65*'NGER input 2'!FQ65*'NGER input 2'!$GQ65)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A65=2013,'NGER input 2'!$A65=2014),0,'NGER input 2'!EX65*'NGER input 2'!FH65*'NGER input 2'!FR65*'NGER input 2'!$GQ65)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A65=2013,'NGER input 2'!$A65=2014),0,'NGER input 2'!EY65*'NGER input 2'!FI65*'NGER input 2'!FS65*'NGER input 2'!$GQ65)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A65=2013,'NGER input 2'!$A65=2014),0,'NGER input 2'!EZ65*'NGER input 2'!FJ65*'NGER input 2'!FT65*'NGER input 2'!$GQ65)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A65=2013,'NGER input 2'!$A65=2014),0,'NGER input 2'!FA65*'NGER input 2'!FK65*'NGER input 2'!FU65*'NGER input 2'!$GQ65)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A65=2013,'NGER input 2'!$A65=2014),0,'NGER input 2'!FB65*'NGER input 2'!FL65*'NGER input 2'!FV65*'NGER input 2'!$GQ65)","v":0},{"$f":"C67*(1-EXP(-'NGER input 2'!FW65*(13-'NGER input 2'!$GR65-7)/12))","v":{"$error":"#N/A"}},{"$f":"D67*(1-EXP(-'NGER input 2'!FX65*(13-'NGER input 2'!$GR65-7)/12))","v":{"$error":"#N/A"}},{"$f":"E67*(1-EXP(-'NGER input 2'!FY65*(13-'NGER input 2'!$GR65-7)/12))","v":{"$error":"#N/A"}},{"$f":"F67*(1-EXP(-'NGER input 2'!FZ65*(13-'NGER input 2'!$GR65-7)/12))","v":{"$error":"#N/A"}},{"$f":"G67*(1-EXP(-'NGER input 2'!GA65*(13-'NGER input 2'!$GR65-7)/12))","v":{"$error":"#N/A"}},{"$f":"H67*(1-EXP(-'NGER input 2'!GB65*(13-'NGER input 2'!$GR65-7)/12))","v":{"$error":"#N/A"}},{"$f":"I67*(1-EXP(-'NGER input 2'!GC65*(13-'NGER input 2'!$GR65-7)/12))","v":{"$error":"#N/A"}},{"$f":"J67*(1-EXP(-'NGER input 2'!GD65*(13-'NGER input 2'!$GR65-7)/12))","v":{"$error":"#N/A"}},{"$f":"K67*(1-EXP(-'NGER input 2'!GE65*(13-'NGER input 2'!$GR65-7)/12))","v":{"$error":"#N/A"}},{"$f":"L67*(1-EXP(-'NGER input 2'!GF65*(13-'NGER input 2'!$GR65-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K66/'NGER results'!$H66)*M67),0,('NGER results'!$K66/'NGER results'!$H66)*M67)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K66/'NGER results'!$H66)*N67),0,('NGER results'!$K66/'NGER results'!$H66)*N67)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K66/'NGER results'!$H66)*O67),0,('NGER results'!$K66/'NGER results'!$H66)*O67)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K66/'NGER results'!$H66)*P67),0,('NGER results'!$K66/'NGER results'!$H66)*P67)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K66/'NGER results'!$H66)*Q67),0,('NGER results'!$K66/'NGER results'!$H66)*Q67)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K66/'NGER results'!$H66)*R67),0,('NGER results'!$K66/'NGER results'!$H66)*R67)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K66/'NGER results'!$H66)*S67),0,('NGER results'!$K66/'NGER results'!$H66)*S67)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K66/'NGER results'!$H66)*T67),0,('NGER results'!$K66/'NGER results'!$H66)*T67)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K66/'NGER results'!$H66)*U67),0,('NGER results'!$K66/'NGER results'!$H66)*U67)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K66/'NGER results'!$H66)*V67),0,('NGER results'!$K66/'NGER results'!$H66)*V67)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ67*(1-EXP(-'NGER input 2'!FW65))","v":0},{"$f":"AR67*(1-EXP(-'NGER input 2'!FX65))","v":0},{"$f":"AS67*(1-EXP(-'NGER input 2'!FY65))","v":0},{"$f":"AT67*(1-EXP(-'NGER input 2'!FZ65))","v":0},{"$f":"AU67*(1-EXP(-'NGER input 2'!GA65))","v":0},{"$f":"AV67*(1-EXP(-'NGER input 2'!GB65))","v":0},{"$f":"AW67*(1-EXP(-'NGER input 2'!GC65))","v":0},{"$f":"AX67*(1-EXP(-'NGER input 2'!GD65))","v":0},{"$f":"AY67*(1-EXP(-'NGER input 2'!GE65))","v":0},{"$f":"AZ67*(1-EXP(-'NGER input 2'!GF65))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K66/'NGER results'!$H66)*BA67),0,('NGER results'!$K66/'NGER results'!$H66)*BA67)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K66/'NGER results'!$H66)*BB67),0,('NGER results'!$K66/'NGER results'!$H66)*BB67)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K66/'NGER results'!$H66)*BC67),0,('NGER results'!$K66/'NGER results'!$H66)*BC67)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K66/'NGER results'!$H66)*BD67),0,('NGER results'!$K66/'NGER results'!$H66)*BD67)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K66/'NGER results'!$H66)*BE67),0,('NGER results'!$K66/'NGER results'!$H66)*BE67)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K66/'NGER results'!$H66)*BF67),0,('NGER results'!$K66/'NGER results'!$H66)*BF67)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K66/'NGER results'!$H66)*BG67),0,('NGER results'!$K66/'NGER results'!$H66)*BG67)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K66/'NGER results'!$H66)*BH67),0,('NGER results'!$K66/'NGER results'!$H66)*BH67)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K66/'NGER results'!$H66)*BI67),0,('NGER results'!$K66/'NGER results'!$H66)*BI67)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K66/'NGER results'!$H66)*BJ67),0,('NGER results'!$K66/'NGER results'!$H66)*BJ67)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A67>=2016,(BA67+M67)*'NGER input 2'!$GS65*1.336*25,(BA67+M67)*'NGER input 2'!$GS65*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A67>=2016,(BB67+N67)*'NGER input 2'!$GS65*1.336*25,(BB67+N67)*'NGER input 2'!$GS65*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A67>=2016,(BC67+O67)*'NGER input 2'!$GS65*1.336*25,(BC67+O67)*'NGER input 2'!$GS65*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A67>=2016,(BD67+P67)*'NGER input 2'!$GS65*1.336*25,(BD67+P67)*'NGER input 2'!$GS65*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A67>=2016,(BE67+Q67)*'NGER input 2'!$GS65*1.336*25,(BE67+Q67)*'NGER input 2'!$GS65*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A67>=2016,(BF67+R67)*'NGER input 2'!$GS65*1.336*25,(BF67+R67)*'NGER input 2'!$GS65*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A67>=2016,(BG67+S67)*'NGER input 2'!$GS65*1.336*25,(BG67+S67)*'NGER input 2'!$GS65*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A67>=2016,(BH67+T67)*'NGER input 2'!$GS65*1.336*25,(BH67+T67)*'NGER input 2'!$GS65*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A67>=2016,(BI67+U67)*'NGER input 2'!$GS65*1.336*25,(BI67+U67)*'NGER input 2'!$GS65*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A67>=2016,(BJ67+V67)*'NGER input 2'!$GS65*1.336*25,(BJ67+V67)*'NGER input 2'!$GS65*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A66","v":62},null,{"$f":"IF(OR('NGER input 2'!$A66=2013,'NGER input 2'!$A66=2014),0,'NGER input 2'!ES66*'NGER input 2'!FC66*'NGER input 2'!FM66*'NGER input 2'!$GQ66)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A66=2013,'NGER input 2'!$A66=2014),0,'NGER input 2'!ET66*'NGER input 2'!FD66*'NGER input 2'!FN66*'NGER input 2'!$GQ66)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A66=2013,'NGER input 2'!$A66=2014),0,'NGER input 2'!EU66*'NGER input 2'!FE66*'NGER input 2'!FO66*'NGER input 2'!$GQ66)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A66=2013,'NGER input 2'!$A66=2014),0,'NGER input 2'!EV66*'NGER input 2'!FF66*'NGER input 2'!FP66*'NGER input 2'!$GQ66)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A66=2013,'NGER input 2'!$A66=2014),0,'NGER input 2'!EW66*'NGER input 2'!FG66*'NGER input 2'!FQ66*'NGER input 2'!$GQ66)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A66=2013,'NGER input 2'!$A66=2014),0,'NGER input 2'!EX66*'NGER input 2'!FH66*'NGER input 2'!FR66*'NGER input 2'!$GQ66)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A66=2013,'NGER input 2'!$A66=2014),0,'NGER input 2'!EY66*'NGER input 2'!FI66*'NGER input 2'!FS66*'NGER input 2'!$GQ66)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A66=2013,'NGER input 2'!$A66=2014),0,'NGER input 2'!EZ66*'NGER input 2'!FJ66*'NGER input 2'!FT66*'NGER input 2'!$GQ66)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A66=2013,'NGER input 2'!$A66=2014),0,'NGER input 2'!FA66*'NGER input 2'!FK66*'NGER input 2'!FU66*'NGER input 2'!$GQ66)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A66=2013,'NGER input 2'!$A66=2014),0,'NGER input 2'!FB66*'NGER input 2'!FL66*'NGER input 2'!FV66*'NGER input 2'!$GQ66)","v":0},{"$f":"C68*(1-EXP(-'NGER input 2'!FW66*(13-'NGER input 2'!$GR66-7)/12))","v":{"$error":"#N/A"}},{"$f":"D68*(1-EXP(-'NGER input 2'!FX66*(13-'NGER input 2'!$GR66-7)/12))","v":{"$error":"#N/A"}},{"$f":"E68*(1-EXP(-'NGER input 2'!FY66*(13-'NGER input 2'!$GR66-7)/12))","v":{"$error":"#N/A"}},{"$f":"F68*(1-EXP(-'NGER input 2'!FZ66*(13-'NGER input 2'!$GR66-7)/12))","v":{"$error":"#N/A"}},{"$f":"G68*(1-EXP(-'NGER input 2'!GA66*(13-'NGER input 2'!$GR66-7)/12))","v":{"$error":"#N/A"}},{"$f":"H68*(1-EXP(-'NGER input 2'!GB66*(13-'NGER input 2'!$GR66-7)/12))","v":{"$error":"#N/A"}},{"$f":"I68*(1-EXP(-'NGER input 2'!GC66*(13-'NGER input 2'!$GR66-7)/12))","v":{"$error":"#N/A"}},{"$f":"J68*(1-EXP(-'NGER input 2'!GD66*(13-'NGER input 2'!$GR66-7)/12))","v":{"$error":"#N/A"}},{"$f":"K68*(1-EXP(-'NGER input 2'!GE66*(13-'NGER input 2'!$GR66-7)/12))","v":{"$error":"#N/A"}},{"$f":"L68*(1-EXP(-'NGER input 2'!GF66*(13-'NGER input 2'!$GR66-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K67/'NGER results'!$H67)*M68),0,('NGER results'!$K67/'NGER results'!$H67)*M68)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K67/'NGER results'!$H67)*N68),0,('NGER results'!$K67/'NGER results'!$H67)*N68)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K67/'NGER results'!$H67)*O68),0,('NGER results'!$K67/'NGER results'!$H67)*O68)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K67/'NGER results'!$H67)*P68),0,('NGER results'!$K67/'NGER results'!$H67)*P68)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K67/'NGER results'!$H67)*Q68),0,('NGER results'!$K67/'NGER results'!$H67)*Q68)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K67/'NGER results'!$H67)*R68),0,('NGER results'!$K67/'NGER results'!$H67)*R68)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K67/'NGER results'!$H67)*S68),0,('NGER results'!$K67/'NGER results'!$H67)*S68)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K67/'NGER results'!$H67)*T68),0,('NGER results'!$K67/'NGER results'!$H67)*T68)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K67/'NGER results'!$H67)*U68),0,('NGER results'!$K67/'NGER results'!$H67)*U68)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K67/'NGER results'!$H67)*V68),0,('NGER results'!$K67/'NGER results'!$H67)*V68)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ68*(1-EXP(-'NGER input 2'!FW66))","v":0},{"$f":"AR68*(1-EXP(-'NGER input 2'!FX66))","v":0},{"$f":"AS68*(1-EXP(-'NGER input 2'!FY66))","v":0},{"$f":"AT68*(1-EXP(-'NGER input 2'!FZ66))","v":0},{"$f":"AU68*(1-EXP(-'NGER input 2'!GA66))","v":0},{"$f":"AV68*(1-EXP(-'NGER input 2'!GB66))","v":0},{"$f":"AW68*(1-EXP(-'NGER input 2'!GC66))","v":0},{"$f":"AX68*(1-EXP(-'NGER input 2'!GD66))","v":0},{"$f":"AY68*(1-EXP(-'NGER input 2'!GE66))","v":0},{"$f":"AZ68*(1-EXP(-'NGER input 2'!GF66))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K67/'NGER results'!$H67)*BA68),0,('NGER results'!$K67/'NGER results'!$H67)*BA68)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K67/'NGER results'!$H67)*BB68),0,('NGER results'!$K67/'NGER results'!$H67)*BB68)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K67/'NGER results'!$H67)*BC68),0,('NGER results'!$K67/'NGER results'!$H67)*BC68)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K67/'NGER results'!$H67)*BD68),0,('NGER results'!$K67/'NGER results'!$H67)*BD68)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K67/'NGER results'!$H67)*BE68),0,('NGER results'!$K67/'NGER results'!$H67)*BE68)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K67/'NGER results'!$H67)*BF68),0,('NGER results'!$K67/'NGER results'!$H67)*BF68)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K67/'NGER results'!$H67)*BG68),0,('NGER results'!$K67/'NGER results'!$H67)*BG68)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K67/'NGER results'!$H67)*BH68),0,('NGER results'!$K67/'NGER results'!$H67)*BH68)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K67/'NGER results'!$H67)*BI68),0,('NGER results'!$K67/'NGER results'!$H67)*BI68)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K67/'NGER results'!$H67)*BJ68),0,('NGER results'!$K67/'NGER results'!$H67)*BJ68)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A68>=2016,(BA68+M68)*'NGER input 2'!$GS66*1.336*25,(BA68+M68)*'NGER input 2'!$GS66*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A68>=2016,(BB68+N68)*'NGER input 2'!$GS66*1.336*25,(BB68+N68)*'NGER input 2'!$GS66*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A68>=2016,(BC68+O68)*'NGER input 2'!$GS66*1.336*25,(BC68+O68)*'NGER input 2'!$GS66*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A68>=2016,(BD68+P68)*'NGER input 2'!$GS66*1.336*25,(BD68+P68)*'NGER input 2'!$GS66*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A68>=2016,(BE68+Q68)*'NGER input 2'!$GS66*1.336*25,(BE68+Q68)*'NGER input 2'!$GS66*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A68>=2016,(BF68+R68)*'NGER input 2'!$GS66*1.336*25,(BF68+R68)*'NGER input 2'!$GS66*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A68>=2016,(BG68+S68)*'NGER input 2'!$GS66*1.336*25,(BG68+S68)*'NGER input 2'!$GS66*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A68>=2016,(BH68+T68)*'NGER input 2'!$GS66*1.336*25,(BH68+T68)*'NGER input 2'!$GS66*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A68>=2016,(BI68+U68)*'NGER input 2'!$GS66*1.336*25,(BI68+U68)*'NGER input 2'!$GS66*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A68>=2016,(BJ68+V68)*'NGER input 2'!$GS66*1.336*25,(BJ68+V68)*'NGER input 2'!$GS66*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A67","v":63},null,{"$f":"IF(OR('NGER input 2'!$A67=2013,'NGER input 2'!$A67=2014),0,'NGER input 2'!ES67*'NGER input 2'!FC67*'NGER input 2'!FM67*'NGER input 2'!$GQ67)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A67=2013,'NGER input 2'!$A67=2014),0,'NGER input 2'!ET67*'NGER input 2'!FD67*'NGER input 2'!FN67*'NGER input 2'!$GQ67)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A67=2013,'NGER input 2'!$A67=2014),0,'NGER input 2'!EU67*'NGER input 2'!FE67*'NGER input 2'!FO67*'NGER input 2'!$GQ67)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A67=2013,'NGER input 2'!$A67=2014),0,'NGER input 2'!EV67*'NGER input 2'!FF67*'NGER input 2'!FP67*'NGER input 2'!$GQ67)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A67=2013,'NGER input 2'!$A67=2014),0,'NGER input 2'!EW67*'NGER input 2'!FG67*'NGER input 2'!FQ67*'NGER input 2'!$GQ67)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A67=2013,'NGER input 2'!$A67=2014),0,'NGER input 2'!EX67*'NGER input 2'!FH67*'NGER input 2'!FR67*'NGER input 2'!$GQ67)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A67=2013,'NGER input 2'!$A67=2014),0,'NGER input 2'!EY67*'NGER input 2'!FI67*'NGER input 2'!FS67*'NGER input 2'!$GQ67)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A67=2013,'NGER input 2'!$A67=2014),0,'NGER input 2'!EZ67*'NGER input 2'!FJ67*'NGER input 2'!FT67*'NGER input 2'!$GQ67)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A67=2013,'NGER input 2'!$A67=2014),0,'NGER input 2'!FA67*'NGER input 2'!FK67*'NGER input 2'!FU67*'NGER input 2'!$GQ67)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A67=2013,'NGER input 2'!$A67=2014),0,'NGER input 2'!FB67*'NGER input 2'!FL67*'NGER input 2'!FV67*'NGER input 2'!$GQ67)","v":0},{"$f":"C69*(1-EXP(-'NGER input 2'!FW67*(13-'NGER input 2'!$GR67-7)/12))","v":{"$error":"#N/A"}},{"$f":"D69*(1-EXP(-'NGER input 2'!FX67*(13-'NGER input 2'!$GR67-7)/12))","v":{"$error":"#N/A"}},{"$f":"E69*(1-EXP(-'NGER input 2'!FY67*(13-'NGER input 2'!$GR67-7)/12))","v":{"$error":"#N/A"}},{"$f":"F69*(1-EXP(-'NGER input 2'!FZ67*(13-'NGER input 2'!$GR67-7)/12))","v":{"$error":"#N/A"}},{"$f":"G69*(1-EXP(-'NGER input 2'!GA67*(13-'NGER input 2'!$GR67-7)/12))","v":{"$error":"#N/A"}},{"$f":"H69*(1-EXP(-'NGER input 2'!GB67*(13-'NGER input 2'!$GR67-7)/12))","v":{"$error":"#N/A"}},{"$f":"I69*(1-EXP(-'NGER input 2'!GC67*(13-'NGER input 2'!$GR67-7)/12))","v":{"$error":"#N/A"}},{"$f":"J69*(1-EXP(-'NGER input 2'!GD67*(13-'NGER input 2'!$GR67-7)/12))","v":{"$error":"#N/A"}},{"$f":"K69*(1-EXP(-'NGER input 2'!GE67*(13-'NGER input 2'!$GR67-7)/12))","v":{"$error":"#N/A"}},{"$f":"L69*(1-EXP(-'NGER input 2'!GF67*(13-'NGER input 2'!$GR67-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K68/'NGER results'!$H68)*M69),0,('NGER results'!$K68/'NGER results'!$H68)*M69)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K68/'NGER results'!$H68)*N69),0,('NGER results'!$K68/'NGER results'!$H68)*N69)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K68/'NGER results'!$H68)*O69),0,('NGER results'!$K68/'NGER results'!$H68)*O69)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K68/'NGER results'!$H68)*P69),0,('NGER results'!$K68/'NGER results'!$H68)*P69)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K68/'NGER results'!$H68)*Q69),0,('NGER results'!$K68/'NGER results'!$H68)*Q69)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K68/'NGER results'!$H68)*R69),0,('NGER results'!$K68/'NGER results'!$H68)*R69)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K68/'NGER results'!$H68)*S69),0,('NGER results'!$K68/'NGER results'!$H68)*S69)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K68/'NGER results'!$H68)*T69),0,('NGER results'!$K68/'NGER results'!$H68)*T69)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K68/'NGER results'!$H68)*U69),0,('NGER results'!$K68/'NGER results'!$H68)*U69)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K68/'NGER results'!$H68)*V69),0,('NGER results'!$K68/'NGER results'!$H68)*V69)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ69*(1-EXP(-'NGER input 2'!FW67))","v":0},{"$f":"AR69*(1-EXP(-'NGER input 2'!FX67))","v":0},{"$f":"AS69*(1-EXP(-'NGER input 2'!FY67))","v":0},{"$f":"AT69*(1-EXP(-'NGER input 2'!FZ67))","v":0},{"$f":"AU69*(1-EXP(-'NGER input 2'!GA67))","v":0},{"$f":"AV69*(1-EXP(-'NGER input 2'!GB67))","v":0},{"$f":"AW69*(1-EXP(-'NGER input 2'!GC67))","v":0},{"$f":"AX69*(1-EXP(-'NGER input 2'!GD67))","v":0},{"$f":"AY69*(1-EXP(-'NGER input 2'!GE67))","v":0},{"$f":"AZ69*(1-EXP(-'NGER input 2'!GF67))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K68/'NGER results'!$H68)*BA69),0,('NGER results'!$K68/'NGER results'!$H68)*BA69)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K68/'NGER results'!$H68)*BB69),0,('NGER results'!$K68/'NGER results'!$H68)*BB69)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K68/'NGER results'!$H68)*BC69),0,('NGER results'!$K68/'NGER results'!$H68)*BC69)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K68/'NGER results'!$H68)*BD69),0,('NGER results'!$K68/'NGER results'!$H68)*BD69)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K68/'NGER results'!$H68)*BE69),0,('NGER results'!$K68/'NGER results'!$H68)*BE69)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K68/'NGER results'!$H68)*BF69),0,('NGER results'!$K68/'NGER results'!$H68)*BF69)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K68/'NGER results'!$H68)*BG69),0,('NGER results'!$K68/'NGER results'!$H68)*BG69)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K68/'NGER results'!$H68)*BH69),0,('NGER results'!$K68/'NGER results'!$H68)*BH69)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K68/'NGER results'!$H68)*BI69),0,('NGER results'!$K68/'NGER results'!$H68)*BI69)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K68/'NGER results'!$H68)*BJ69),0,('NGER results'!$K68/'NGER results'!$H68)*BJ69)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A69>=2016,(BA69+M69)*'NGER input 2'!$GS67*1.336*25,(BA69+M69)*'NGER input 2'!$GS67*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A69>=2016,(BB69+N69)*'NGER input 2'!$GS67*1.336*25,(BB69+N69)*'NGER input 2'!$GS67*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A69>=2016,(BC69+O69)*'NGER input 2'!$GS67*1.336*25,(BC69+O69)*'NGER input 2'!$GS67*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A69>=2016,(BD69+P69)*'NGER input 2'!$GS67*1.336*25,(BD69+P69)*'NGER input 2'!$GS67*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A69>=2016,(BE69+Q69)*'NGER input 2'!$GS67*1.336*25,(BE69+Q69)*'NGER input 2'!$GS67*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A69>=2016,(BF69+R69)*'NGER input 2'!$GS67*1.336*25,(BF69+R69)*'NGER input 2'!$GS67*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A69>=2016,(BG69+S69)*'NGER input 2'!$GS67*1.336*25,(BG69+S69)*'NGER input 2'!$GS67*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A69>=2016,(BH69+T69)*'NGER input 2'!$GS67*1.336*25,(BH69+T69)*'NGER input 2'!$GS67*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A69>=2016,(BI69+U69)*'NGER input 2'!$GS67*1.336*25,(BI69+U69)*'NGER input 2'!$GS67*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A69>=2016,(BJ69+V69)*'NGER input 2'!$GS67*1.336*25,(BJ69+V69)*'NGER input 2'!$GS67*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A68","v":64},null,{"$f":"IF(OR('NGER input 2'!$A68=2013,'NGER input 2'!$A68=2014),0,'NGER input 2'!ES68*'NGER input 2'!FC68*'NGER input 2'!FM68*'NGER input 2'!$GQ68)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A68=2013,'NGER input 2'!$A68=2014),0,'NGER input 2'!ET68*'NGER input 2'!FD68*'NGER input 2'!FN68*'NGER input 2'!$GQ68)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A68=2013,'NGER input 2'!$A68=2014),0,'NGER input 2'!EU68*'NGER input 2'!FE68*'NGER input 2'!FO68*'NGER input 2'!$GQ68)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A68=2013,'NGER input 2'!$A68=2014),0,'NGER input 2'!EV68*'NGER input 2'!FF68*'NGER input 2'!FP68*'NGER input 2'!$GQ68)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A68=2013,'NGER input 2'!$A68=2014),0,'NGER input 2'!EW68*'NGER input 2'!FG68*'NGER input 2'!FQ68*'NGER input 2'!$GQ68)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A68=2013,'NGER input 2'!$A68=2014),0,'NGER input 2'!EX68*'NGER input 2'!FH68*'NGER input 2'!FR68*'NGER input 2'!$GQ68)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A68=2013,'NGER input 2'!$A68=2014),0,'NGER input 2'!EY68*'NGER input 2'!FI68*'NGER input 2'!FS68*'NGER input 2'!$GQ68)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A68=2013,'NGER input 2'!$A68=2014),0,'NGER input 2'!EZ68*'NGER input 2'!FJ68*'NGER input 2'!FT68*'NGER input 2'!$GQ68)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A68=2013,'NGER input 2'!$A68=2014),0,'NGER input 2'!FA68*'NGER input 2'!FK68*'NGER input 2'!FU68*'NGER input 2'!$GQ68)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A68=2013,'NGER input 2'!$A68=2014),0,'NGER input 2'!FB68*'NGER input 2'!FL68*'NGER input 2'!FV68*'NGER input 2'!$GQ68)","v":0},{"$f":"C70*(1-EXP(-'NGER input 2'!FW68*(13-'NGER input 2'!$GR68-7)/12))","v":{"$error":"#N/A"}},{"$f":"D70*(1-EXP(-'NGER input 2'!FX68*(13-'NGER input 2'!$GR68-7)/12))","v":{"$error":"#N/A"}},{"$f":"E70*(1-EXP(-'NGER input 2'!FY68*(13-'NGER input 2'!$GR68-7)/12))","v":{"$error":"#N/A"}},{"$f":"F70*(1-EXP(-'NGER input 2'!FZ68*(13-'NGER input 2'!$GR68-7)/12))","v":{"$error":"#N/A"}},{"$f":"G70*(1-EXP(-'NGER input 2'!GA68*(13-'NGER input 2'!$GR68-7)/12))","v":{"$error":"#N/A"}},{"$f":"H70*(1-EXP(-'NGER input 2'!GB68*(13-'NGER input 2'!$GR68-7)/12))","v":{"$error":"#N/A"}},{"$f":"I70*(1-EXP(-'NGER input 2'!GC68*(13-'NGER input 2'!$GR68-7)/12))","v":{"$error":"#N/A"}},{"$f":"J70*(1-EXP(-'NGER input 2'!GD68*(13-'NGER input 2'!$GR68-7)/12))","v":{"$error":"#N/A"}},{"$f":"K70*(1-EXP(-'NGER input 2'!GE68*(13-'NGER input 2'!$GR68-7)/12))","v":{"$error":"#N/A"}},{"$f":"L70*(1-EXP(-'NGER input 2'!GF68*(13-'NGER input 2'!$GR68-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K69/'NGER results'!$H69)*M70),0,('NGER results'!$K69/'NGER results'!$H69)*M70)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K69/'NGER results'!$H69)*N70),0,('NGER results'!$K69/'NGER results'!$H69)*N70)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K69/'NGER results'!$H69)*O70),0,('NGER results'!$K69/'NGER results'!$H69)*O70)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K69/'NGER results'!$H69)*P70),0,('NGER results'!$K69/'NGER results'!$H69)*P70)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K69/'NGER results'!$H69)*Q70),0,('NGER results'!$K69/'NGER results'!$H69)*Q70)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K69/'NGER results'!$H69)*R70),0,('NGER results'!$K69/'NGER results'!$H69)*R70)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K69/'NGER results'!$H69)*S70),0,('NGER results'!$K69/'NGER results'!$H69)*S70)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K69/'NGER results'!$H69)*T70),0,('NGER results'!$K69/'NGER results'!$H69)*T70)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K69/'NGER results'!$H69)*U70),0,('NGER results'!$K69/'NGER results'!$H69)*U70)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K69/'NGER results'!$H69)*V70),0,('NGER results'!$K69/'NGER results'!$H69)*V70)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ70*(1-EXP(-'NGER input 2'!FW68))","v":0},{"$f":"AR70*(1-EXP(-'NGER input 2'!FX68))","v":0},{"$f":"AS70*(1-EXP(-'NGER input 2'!FY68))","v":0},{"$f":"AT70*(1-EXP(-'NGER input 2'!FZ68))","v":0},{"$f":"AU70*(1-EXP(-'NGER input 2'!GA68))","v":0},{"$f":"AV70*(1-EXP(-'NGER input 2'!GB68))","v":0},{"$f":"AW70*(1-EXP(-'NGER input 2'!GC68))","v":0},{"$f":"AX70*(1-EXP(-'NGER input 2'!GD68))","v":0},{"$f":"AY70*(1-EXP(-'NGER input 2'!GE68))","v":0},{"$f":"AZ70*(1-EXP(-'NGER input 2'!GF68))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K69/'NGER results'!$H69)*BA70),0,('NGER results'!$K69/'NGER results'!$H69)*BA70)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K69/'NGER results'!$H69)*BB70),0,('NGER results'!$K69/'NGER results'!$H69)*BB70)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K69/'NGER results'!$H69)*BC70),0,('NGER results'!$K69/'NGER results'!$H69)*BC70)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K69/'NGER results'!$H69)*BD70),0,('NGER results'!$K69/'NGER results'!$H69)*BD70)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K69/'NGER results'!$H69)*BE70),0,('NGER results'!$K69/'NGER results'!$H69)*BE70)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K69/'NGER results'!$H69)*BF70),0,('NGER results'!$K69/'NGER results'!$H69)*BF70)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K69/'NGER results'!$H69)*BG70),0,('NGER results'!$K69/'NGER results'!$H69)*BG70)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K69/'NGER results'!$H69)*BH70),0,('NGER results'!$K69/'NGER results'!$H69)*BH70)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K69/'NGER results'!$H69)*BI70),0,('NGER results'!$K69/'NGER results'!$H69)*BI70)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K69/'NGER results'!$H69)*BJ70),0,('NGER results'!$K69/'NGER results'!$H69)*BJ70)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A70>=2016,(BA70+M70)*'NGER input 2'!$GS68*1.336*25,(BA70+M70)*'NGER input 2'!$GS68*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A70>=2016,(BB70+N70)*'NGER input 2'!$GS68*1.336*25,(BB70+N70)*'NGER input 2'!$GS68*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A70>=2016,(BC70+O70)*'NGER input 2'!$GS68*1.336*25,(BC70+O70)*'NGER input 2'!$GS68*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A70>=2016,(BD70+P70)*'NGER input 2'!$GS68*1.336*25,(BD70+P70)*'NGER input 2'!$GS68*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A70>=2016,(BE70+Q70)*'NGER input 2'!$GS68*1.336*25,(BE70+Q70)*'NGER input 2'!$GS68*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A70>=2016,(BF70+R70)*'NGER input 2'!$GS68*1.336*25,(BF70+R70)*'NGER input 2'!$GS68*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A70>=2016,(BG70+S70)*'NGER input 2'!$GS68*1.336*25,(BG70+S70)*'NGER input 2'!$GS68*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A70>=2016,(BH70+T70)*'NGER input 2'!$GS68*1.336*25,(BH70+T70)*'NGER input 2'!$GS68*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A70>=2016,(BI70+U70)*'NGER input 2'!$GS68*1.336*25,(BI70+U70)*'NGER input 2'!$GS68*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A70>=2016,(BJ70+V70)*'NGER input 2'!$GS68*1.336*25,(BJ70+V70)*'NGER input 2'!$GS68*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A69","v":65},null,{"$f":"IF(OR('NGER input 2'!$A69=2013,'NGER input 2'!$A69=2014),0,'NGER input 2'!ES69*'NGER input 2'!FC69*'NGER input 2'!FM69*'NGER input 2'!$GQ69)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A69=2013,'NGER input 2'!$A69=2014),0,'NGER input 2'!ET69*'NGER input 2'!FD69*'NGER input 2'!FN69*'NGER input 2'!$GQ69)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A69=2013,'NGER input 2'!$A69=2014),0,'NGER input 2'!EU69*'NGER input 2'!FE69*'NGER input 2'!FO69*'NGER input 2'!$GQ69)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A69=2013,'NGER input 2'!$A69=2014),0,'NGER input 2'!EV69*'NGER input 2'!FF69*'NGER input 2'!FP69*'NGER input 2'!$GQ69)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A69=2013,'NGER input 2'!$A69=2014),0,'NGER input 2'!EW69*'NGER input 2'!FG69*'NGER input 2'!FQ69*'NGER input 2'!$GQ69)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A69=2013,'NGER input 2'!$A69=2014),0,'NGER input 2'!EX69*'NGER input 2'!FH69*'NGER input 2'!FR69*'NGER input 2'!$GQ69)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A69=2013,'NGER input 2'!$A69=2014),0,'NGER input 2'!EY69*'NGER input 2'!FI69*'NGER input 2'!FS69*'NGER input 2'!$GQ69)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A69=2013,'NGER input 2'!$A69=2014),0,'NGER input 2'!EZ69*'NGER input 2'!FJ69*'NGER input 2'!FT69*'NGER input 2'!$GQ69)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A69=2013,'NGER input 2'!$A69=2014),0,'NGER input 2'!FA69*'NGER input 2'!FK69*'NGER input 2'!FU69*'NGER input 2'!$GQ69)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A69=2013,'NGER input 2'!$A69=2014),0,'NGER input 2'!FB69*'NGER input 2'!FL69*'NGER input 2'!FV69*'NGER input 2'!$GQ69)","v":0},{"$f":"C71*(1-EXP(-'NGER input 2'!FW69*(13-'NGER input 2'!$GR69-7)/12))","v":{"$error":"#N/A"}},{"$f":"D71*(1-EXP(-'NGER input 2'!FX69*(13-'NGER input 2'!$GR69-7)/12))","v":{"$error":"#N/A"}},{"$f":"E71*(1-EXP(-'NGER input 2'!FY69*(13-'NGER input 2'!$GR69-7)/12))","v":{"$error":"#N/A"}},{"$f":"F71*(1-EXP(-'NGER input 2'!FZ69*(13-'NGER input 2'!$GR69-7)/12))","v":{"$error":"#N/A"}},{"$f":"G71*(1-EXP(-'NGER input 2'!GA69*(13-'NGER input 2'!$GR69-7)/12))","v":{"$error":"#N/A"}},{"$f":"H71*(1-EXP(-'NGER input 2'!GB69*(13-'NGER input 2'!$GR69-7)/12))","v":{"$error":"#N/A"}},{"$f":"I71*(1-EXP(-'NGER input 2'!GC69*(13-'NGER input 2'!$GR69-7)/12))","v":{"$error":"#N/A"}},{"$f":"J71*(1-EXP(-'NGER input 2'!GD69*(13-'NGER input 2'!$GR69-7)/12))","v":{"$error":"#N/A"}},{"$f":"K71*(1-EXP(-'NGER input 2'!GE69*(13-'NGER input 2'!$GR69-7)/12))","v":{"$error":"#N/A"}},{"$f":"L71*(1-EXP(-'NGER input 2'!GF69*(13-'NGER input 2'!$GR69-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K70/'NGER results'!$H70)*M71),0,('NGER results'!$K70/'NGER results'!$H70)*M71)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K70/'NGER results'!$H70)*N71),0,('NGER results'!$K70/'NGER results'!$H70)*N71)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K70/'NGER results'!$H70)*O71),0,('NGER results'!$K70/'NGER results'!$H70)*O71)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K70/'NGER results'!$H70)*P71),0,('NGER results'!$K70/'NGER results'!$H70)*P71)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K70/'NGER results'!$H70)*Q71),0,('NGER results'!$K70/'NGER results'!$H70)*Q71)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K70/'NGER results'!$H70)*R71),0,('NGER results'!$K70/'NGER results'!$H70)*R71)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K70/'NGER results'!$H70)*S71),0,('NGER results'!$K70/'NGER results'!$H70)*S71)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K70/'NGER results'!$H70)*T71),0,('NGER results'!$K70/'NGER results'!$H70)*T71)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K70/'NGER results'!$H70)*U71),0,('NGER results'!$K70/'NGER results'!$H70)*U71)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K70/'NGER results'!$H70)*V71),0,('NGER results'!$K70/'NGER results'!$H70)*V71)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"H71-R71","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(CT70),CT70,0)","v":0},0,0,0,0,{"$f":"AQ71*(1-EXP(-'NGER input 2'!FW69))","v":0},{"$f":"AR71*(1-EXP(-'NGER input 2'!FX69))","v":0},{"$f":"AS71*(1-EXP(-'NGER input 2'!FY69))","v":0},{"$f":"AT71*(1-EXP(-'NGER input 2'!FZ69))","v":0},{"$f":"AU71*(1-EXP(-'NGER input 2'!GA69))","v":0},{"$f":"AV71*(1-EXP(-'NGER input 2'!GB69))","v":0},{"$f":"AW71*(1-EXP(-'NGER input 2'!GC69))","v":0},{"$f":"AX71*(1-EXP(-'NGER input 2'!GD69))","v":0},{"$f":"AY71*(1-EXP(-'NGER input 2'!GE69))","v":0},{"$f":"AZ71*(1-EXP(-'NGER input 2'!GF69))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K70/'NGER results'!$H70)*BA71),0,('NGER results'!$K70/'NGER results'!$H70)*BA71)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K70/'NGER results'!$H70)*BB71),0,('NGER results'!$K70/'NGER results'!$H70)*BB71)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K70/'NGER results'!$H70)*BC71),0,('NGER results'!$K70/'NGER results'!$H70)*BC71)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K70/'NGER results'!$H70)*BD71),0,('NGER results'!$K70/'NGER results'!$H70)*BD71)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K70/'NGER results'!$H70)*BE71),0,('NGER results'!$K70/'NGER results'!$H70)*BE71)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K70/'NGER results'!$H70)*BF71),0,('NGER results'!$K70/'NGER results'!$H70)*BF71)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K70/'NGER results'!$H70)*BG71),0,('NGER results'!$K70/'NGER results'!$H70)*BG71)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K70/'NGER results'!$H70)*BH71),0,('NGER results'!$K70/'NGER results'!$H70)*BH71)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K70/'NGER results'!$H70)*BI71),0,('NGER results'!$K70/'NGER results'!$H70)*BI71)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K70/'NGER results'!$H70)*BJ71),0,('NGER results'!$K70/'NGER results'!$H70)*BJ71)","v":0},0,0,0,0,0,{"$f":"AV71-BF71","v":0},0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"R71+BF71","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"H71-AB71+AV71-BP71","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A71>=2016,(BA71+M71)*'NGER input 2'!$GS69*1.336*25,(BA71+M71)*'NGER input 2'!$GS69*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A71>=2016,(BB71+N71)*'NGER input 2'!$GS69*1.336*25,(BB71+N71)*'NGER input 2'!$GS69*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A71>=2016,(BC71+O71)*'NGER input 2'!$GS69*1.336*25,(BC71+O71)*'NGER input 2'!$GS69*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A71>=2016,(BD71+P71)*'NGER input 2'!$GS69*1.336*25,(BD71+P71)*'NGER input 2'!$GS69*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A71>=2016,(BE71+Q71)*'NGER input 2'!$GS69*1.336*25,(BE71+Q71)*'NGER input 2'!$GS69*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A71>=2016,(BF71+R71)*'NGER input 2'!$GS69*1.336*25,(BF71+R71)*'NGER input 2'!$GS69*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A71>=2016,(BG71+S71)*'NGER input 2'!$GS69*1.336*25,(BG71+S71)*'NGER input 2'!$GS69*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A71>=2016,(BH71+T71)*'NGER input 2'!$GS69*1.336*25,(BH71+T71)*'NGER input 2'!$GS69*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A71>=2016,(BI71+U71)*'NGER input 2'!$GS69*1.336*25,(BI71+U71)*'NGER input 2'!$GS69*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A71>=2016,(BJ71+V71)*'NGER input 2'!$GS69*1.336*25,(BJ71+V71)*'NGER input 2'!$GS69*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A70","v":66},null,{"$f":"IF(OR('NGER input 2'!$A70=2013,'NGER input 2'!$A70=2014),0,'NGER input 2'!ES70*'NGER input 2'!FC70*'NGER input 2'!FM70*'NGER input 2'!$GQ70)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A70=2013,'NGER input 2'!$A70=2014),0,'NGER input 2'!ET70*'NGER input 2'!FD70*'NGER input 2'!FN70*'NGER input 2'!$GQ70)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A70=2013,'NGER input 2'!$A70=2014),0,'NGER input 2'!EU70*'NGER input 2'!FE70*'NGER input 2'!FO70*'NGER input 2'!$GQ70)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A70=2013,'NGER input 2'!$A70=2014),0,'NGER input 2'!EV70*'NGER input 2'!FF70*'NGER input 2'!FP70*'NGER input 2'!$GQ70)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A70=2013,'NGER input 2'!$A70=2014),0,'NGER input 2'!EW70*'NGER input 2'!FG70*'NGER input 2'!FQ70*'NGER input 2'!$GQ70)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A70=2013,'NGER input 2'!$A70=2014),0,'NGER input 2'!EX70*'NGER input 2'!FH70*'NGER input 2'!FR70*'NGER input 2'!$GQ70)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A70=2013,'NGER input 2'!$A70=2014),0,'NGER input 2'!EY70*'NGER input 2'!FI70*'NGER input 2'!FS70*'NGER input 2'!$GQ70)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A70=2013,'NGER input 2'!$A70=2014),0,'NGER input 2'!EZ70*'NGER input 2'!FJ70*'NGER input 2'!FT70*'NGER input 2'!$GQ70)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A70=2013,'NGER input 2'!$A70=2014),0,'NGER input 2'!FA70*'NGER input 2'!FK70*'NGER input 2'!FU70*'NGER input 2'!$GQ70)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A70=2013,'NGER input 2'!$A70=2014),0,'NGER input 2'!FB70*'NGER input 2'!FL70*'NGER input 2'!FV70*'NGER input 2'!$GQ70)","v":0},{"$f":"C72*(1-EXP(-'NGER input 2'!FW70*(13-'NGER input 2'!$GR70-7)/12))","v":{"$error":"#N/A"}},{"$f":"D72*(1-EXP(-'NGER input 2'!FX70*(13-'NGER input 2'!$GR70-7)/12))","v":{"$error":"#N/A"}},{"$f":"E72*(1-EXP(-'NGER input 2'!FY70*(13-'NGER input 2'!$GR70-7)/12))","v":{"$error":"#N/A"}},{"$f":"F72*(1-EXP(-'NGER input 2'!FZ70*(13-'NGER input 2'!$GR70-7)/12))","v":{"$error":"#N/A"}},{"$f":"G72*(1-EXP(-'NGER input 2'!GA70*(13-'NGER input 2'!$GR70-7)/12))","v":{"$error":"#N/A"}},{"$f":"H72*(1-EXP(-'NGER input 2'!GB70*(13-'NGER input 2'!$GR70-7)/12))","v":{"$error":"#N/A"}},{"$f":"I72*(1-EXP(-'NGER input 2'!GC70*(13-'NGER input 2'!$GR70-7)/12))","v":{"$error":"#N/A"}},{"$f":"J72*(1-EXP(-'NGER input 2'!GD70*(13-'NGER input 2'!$GR70-7)/12))","v":{"$error":"#N/A"}},{"$f":"K72*(1-EXP(-'NGER input 2'!GE70*(13-'NGER input 2'!$GR70-7)/12))","v":{"$error":"#N/A"}},{"$f":"L72*(1-EXP(-'NGER input 2'!GF70*(13-'NGER input 2'!$GR70-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K71/'NGER results'!$H71)*M72),0,('NGER results'!$K71/'NGER results'!$H71)*M72)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K71/'NGER results'!$H71)*N72),0,('NGER results'!$K71/'NGER results'!$H71)*N72)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K71/'NGER results'!$H71)*O72),0,('NGER results'!$K71/'NGER results'!$H71)*O72)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K71/'NGER results'!$H71)*P72),0,('NGER results'!$K71/'NGER results'!$H71)*P72)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K71/'NGER results'!$H71)*Q72),0,('NGER results'!$K71/'NGER results'!$H71)*Q72)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K71/'NGER results'!$H71)*R72),0,('NGER results'!$K71/'NGER results'!$H71)*R72)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K71/'NGER results'!$H71)*S72),0,('NGER results'!$K71/'NGER results'!$H71)*S72)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K71/'NGER results'!$H71)*T72),0,('NGER results'!$K71/'NGER results'!$H71)*T72)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K71/'NGER results'!$H71)*U72),0,('NGER results'!$K71/'NGER results'!$H71)*U72)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K71/'NGER results'!$H71)*V72),0,('NGER results'!$K71/'NGER results'!$H71)*V72)","v":0},{"$f":"C72-M72","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF(ISNUMBER(CO71),CO71,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AQ72*(1-EXP(-'NGER input 2'!FW70))","v":0},{"$f":"AR72*(1-EXP(-'NGER input 2'!FX70))","v":0},{"$f":"AS72*(1-EXP(-'NGER input 2'!FY70))","v":0},{"$f":"AT72*(1-EXP(-'NGER input 2'!FZ70))","v":0},{"$f":"AU72*(1-EXP(-'NGER input 2'!GA70))","v":0},{"$f":"AV72*(1-EXP(-'NGER input 2'!GB70))","v":0},{"$f":"AW72*(1-EXP(-'NGER input 2'!GC70))","v":0},{"$f":"AX72*(1-EXP(-'NGER input 2'!GD70))","v":0},{"$f":"AY72*(1-EXP(-'NGER input 2'!GE70))","v":0},{"$f":"AZ72*(1-EXP(-'NGER input 2'!GF70))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K71/'NGER results'!$H71)*BA72),0,('NGER results'!$K71/'NGER results'!$H71)*BA72)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K71/'NGER results'!$H71)*BB72),0,('NGER results'!$K71/'NGER results'!$H71)*BB72)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K71/'NGER results'!$H71)*BC72),0,('NGER results'!$K71/'NGER results'!$H71)*BC72)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K71/'NGER results'!$H71)*BD72),0,('NGER results'!$K71/'NGER results'!$H71)*BD72)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K71/'NGER results'!$H71)*BE72),0,('NGER results'!$K71/'NGER results'!$H71)*BE72)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K71/'NGER results'!$H71)*BF72),0,('NGER results'!$K71/'NGER results'!$H71)*BF72)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K71/'NGER results'!$H71)*BG72),0,('NGER results'!$K71/'NGER results'!$H71)*BG72)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K71/'NGER results'!$H71)*BH72),0,('NGER results'!$K71/'NGER results'!$H71)*BH72)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K71/'NGER results'!$H71)*BI72),0,('NGER results'!$K71/'NGER results'!$H71)*BI72)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K71/'NGER results'!$H71)*BJ72),0,('NGER results'!$K71/'NGER results'!$H71)*BJ72)","v":0},{"$f":"AQ72-BA72","v":0},0,0,0,0,0,0,0,0,0,{"$f":"M72+BA72","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"C72-W72+AQ72-BK72","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A72>=2016,(BA72+M72)*'NGER input 2'!$GS70*1.336*25,(BA72+M72)*'NGER input 2'!$GS70*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A72>=2016,(BB72+N72)*'NGER input 2'!$GS70*1.336*25,(BB72+N72)*'NGER input 2'!$GS70*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A72>=2016,(BC72+O72)*'NGER input 2'!$GS70*1.336*25,(BC72+O72)*'NGER input 2'!$GS70*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A72>=2016,(BD72+P72)*'NGER input 2'!$GS70*1.336*25,(BD72+P72)*'NGER input 2'!$GS70*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A72>=2016,(BE72+Q72)*'NGER input 2'!$GS70*1.336*25,(BE72+Q72)*'NGER input 2'!$GS70*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A72>=2016,(BF72+R72)*'NGER input 2'!$GS70*1.336*25,(BF72+R72)*'NGER input 2'!$GS70*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A72>=2016,(BG72+S72)*'NGER input 2'!$GS70*1.336*25,(BG72+S72)*'NGER input 2'!$GS70*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A72>=2016,(BH72+T72)*'NGER input 2'!$GS70*1.336*25,(BH72+T72)*'NGER input 2'!$GS70*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A72>=2016,(BI72+U72)*'NGER input 2'!$GS70*1.336*25,(BI72+U72)*'NGER input 2'!$GS70*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A72>=2016,(BJ72+V72)*'NGER input 2'!$GS70*1.336*25,(BJ72+V72)*'NGER input 2'!$GS70*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A71","v":67},null,{"$f":"IF(OR('NGER input 2'!$A71=2013,'NGER input 2'!$A71=2014),0,'NGER input 2'!ES71*'NGER input 2'!FC71*'NGER input 2'!FM71*'NGER input 2'!$GQ71)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A71=2013,'NGER input 2'!$A71=2014),0,'NGER input 2'!ET71*'NGER input 2'!FD71*'NGER input 2'!FN71*'NGER input 2'!$GQ71)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A71=2013,'NGER input 2'!$A71=2014),0,'NGER input 2'!EU71*'NGER input 2'!FE71*'NGER input 2'!FO71*'NGER input 2'!$GQ71)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A71=2013,'NGER input 2'!$A71=2014),0,'NGER input 2'!EV71*'NGER input 2'!FF71*'NGER input 2'!FP71*'NGER input 2'!$GQ71)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A71=2013,'NGER input 2'!$A71=2014),0,'NGER input 2'!EW71*'NGER input 2'!FG71*'NGER input 2'!FQ71*'NGER input 2'!$GQ71)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A71=2013,'NGER input 2'!$A71=2014),0,'NGER input 2'!EX71*'NGER input 2'!FH71*'NGER input 2'!FR71*'NGER input 2'!$GQ71)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A71=2013,'NGER input 2'!$A71=2014),0,'NGER input 2'!EY71*'NGER input 2'!FI71*'NGER input 2'!FS71*'NGER input 2'!$GQ71)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A71=2013,'NGER input 2'!$A71=2014),0,'NGER input 2'!EZ71*'NGER input 2'!FJ71*'NGER input 2'!FT71*'NGER input 2'!$GQ71)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A71=2013,'NGER input 2'!$A71=2014),0,'NGER input 2'!FA71*'NGER input 2'!FK71*'NGER input 2'!FU71*'NGER input 2'!$GQ71)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A71=2013,'NGER input 2'!$A71=2014),0,'NGER input 2'!FB71*'NGER input 2'!FL71*'NGER input 2'!FV71*'NGER input 2'!$GQ71)","v":0},{"$f":"C73*(1-EXP(-'NGER input 2'!FW71*(13-'NGER input 2'!$GR71-7)/12))","v":{"$error":"#N/A"}},{"$f":"D73*(1-EXP(-'NGER input 2'!FX71*(13-'NGER input 2'!$GR71-7)/12))","v":{"$error":"#N/A"}},{"$f":"E73*(1-EXP(-'NGER input 2'!FY71*(13-'NGER input 2'!$GR71-7)/12))","v":{"$error":"#N/A"}},{"$f":"F73*(1-EXP(-'NGER input 2'!FZ71*(13-'NGER input 2'!$GR71-7)/12))","v":{"$error":"#N/A"}},{"$f":"G73*(1-EXP(-'NGER input 2'!GA71*(13-'NGER input 2'!$GR71-7)/12))","v":{"$error":"#N/A"}},{"$f":"H73*(1-EXP(-'NGER input 2'!GB71*(13-'NGER input 2'!$GR71-7)/12))","v":{"$error":"#N/A"}},{"$f":"I73*(1-EXP(-'NGER input 2'!GC71*(13-'NGER input 2'!$GR71-7)/12))","v":{"$error":"#N/A"}},{"$f":"J73*(1-EXP(-'NGER input 2'!GD71*(13-'NGER input 2'!$GR71-7)/12))","v":{"$error":"#N/A"}},{"$f":"K73*(1-EXP(-'NGER input 2'!GE71*(13-'NGER input 2'!$GR71-7)/12))","v":{"$error":"#N/A"}},{"$f":"L73*(1-EXP(-'NGER input 2'!GF71*(13-'NGER input 2'!$GR71-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K72/'NGER results'!$H72)*M73),0,('NGER results'!$K72/'NGER results'!$H72)*M73)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K72/'NGER results'!$H72)*N73),0,('NGER results'!$K72/'NGER results'!$H72)*N73)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K72/'NGER results'!$H72)*O73),0,('NGER results'!$K72/'NGER results'!$H72)*O73)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K72/'NGER results'!$H72)*P73),0,('NGER results'!$K72/'NGER results'!$H72)*P73)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K72/'NGER results'!$H72)*Q73),0,('NGER results'!$K72/'NGER results'!$H72)*Q73)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K72/'NGER results'!$H72)*R73),0,('NGER results'!$K72/'NGER results'!$H72)*R73)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K72/'NGER results'!$H72)*S73),0,('NGER results'!$K72/'NGER results'!$H72)*S73)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K72/'NGER results'!$H72)*T73),0,('NGER results'!$K72/'NGER results'!$H72)*T73)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K72/'NGER results'!$H72)*U73),0,('NGER results'!$K72/'NGER results'!$H72)*U73)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K72/'NGER results'!$H72)*V73),0,('NGER results'!$K72/'NGER results'!$H72)*V73)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ73*(1-EXP(-'NGER input 2'!FW71))","v":0},{"$f":"AR73*(1-EXP(-'NGER input 2'!FX71))","v":0},{"$f":"AS73*(1-EXP(-'NGER input 2'!FY71))","v":0},{"$f":"AT73*(1-EXP(-'NGER input 2'!FZ71))","v":0},{"$f":"AU73*(1-EXP(-'NGER input 2'!GA71))","v":0},{"$f":"AV73*(1-EXP(-'NGER input 2'!GB71))","v":0},{"$f":"AW73*(1-EXP(-'NGER input 2'!GC71))","v":0},{"$f":"AX73*(1-EXP(-'NGER input 2'!GD71))","v":0},{"$f":"AY73*(1-EXP(-'NGER input 2'!GE71))","v":0},{"$f":"AZ73*(1-EXP(-'NGER input 2'!GF71))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K72/'NGER results'!$H72)*BA73),0,('NGER results'!$K72/'NGER results'!$H72)*BA73)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K72/'NGER results'!$H72)*BB73),0,('NGER results'!$K72/'NGER results'!$H72)*BB73)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K72/'NGER results'!$H72)*BC73),0,('NGER results'!$K72/'NGER results'!$H72)*BC73)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K72/'NGER results'!$H72)*BD73),0,('NGER results'!$K72/'NGER results'!$H72)*BD73)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K72/'NGER results'!$H72)*BE73),0,('NGER results'!$K72/'NGER results'!$H72)*BE73)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K72/'NGER results'!$H72)*BF73),0,('NGER results'!$K72/'NGER results'!$H72)*BF73)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K72/'NGER results'!$H72)*BG73),0,('NGER results'!$K72/'NGER results'!$H72)*BG73)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K72/'NGER results'!$H72)*BH73),0,('NGER results'!$K72/'NGER results'!$H72)*BH73)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K72/'NGER results'!$H72)*BI73),0,('NGER results'!$K72/'NGER results'!$H72)*BI73)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K72/'NGER results'!$H72)*BJ73),0,('NGER results'!$K72/'NGER results'!$H72)*BJ73)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A73>=2016,(BA73+M73)*'NGER input 2'!$GS71*1.336*25,(BA73+M73)*'NGER input 2'!$GS71*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A73>=2016,(BB73+N73)*'NGER input 2'!$GS71*1.336*25,(BB73+N73)*'NGER input 2'!$GS71*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A73>=2016,(BC73+O73)*'NGER input 2'!$GS71*1.336*25,(BC73+O73)*'NGER input 2'!$GS71*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A73>=2016,(BD73+P73)*'NGER input 2'!$GS71*1.336*25,(BD73+P73)*'NGER input 2'!$GS71*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A73>=2016,(BE73+Q73)*'NGER input 2'!$GS71*1.336*25,(BE73+Q73)*'NGER input 2'!$GS71*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A73>=2016,(BF73+R73)*'NGER input 2'!$GS71*1.336*25,(BF73+R73)*'NGER input 2'!$GS71*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A73>=2016,(BG73+S73)*'NGER input 2'!$GS71*1.336*25,(BG73+S73)*'NGER input 2'!$GS71*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A73>=2016,(BH73+T73)*'NGER input 2'!$GS71*1.336*25,(BH73+T73)*'NGER input 2'!$GS71*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A73>=2016,(BI73+U73)*'NGER input 2'!$GS71*1.336*25,(BI73+U73)*'NGER input 2'!$GS71*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A73>=2016,(BJ73+V73)*'NGER input 2'!$GS71*1.336*25,(BJ73+V73)*'NGER input 2'!$GS71*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A72","v":68},null,{"$f":"IF(OR('NGER input 2'!$A72=2013,'NGER input 2'!$A72=2014),0,'NGER input 2'!ES72*'NGER input 2'!FC72*'NGER input 2'!FM72*'NGER input 2'!$GQ72)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A72=2013,'NGER input 2'!$A72=2014),0,'NGER input 2'!ET72*'NGER input 2'!FD72*'NGER input 2'!FN72*'NGER input 2'!$GQ72)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A72=2013,'NGER input 2'!$A72=2014),0,'NGER input 2'!EU72*'NGER input 2'!FE72*'NGER input 2'!FO72*'NGER input 2'!$GQ72)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A72=2013,'NGER input 2'!$A72=2014),0,'NGER input 2'!EV72*'NGER input 2'!FF72*'NGER input 2'!FP72*'NGER input 2'!$GQ72)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A72=2013,'NGER input 2'!$A72=2014),0,'NGER input 2'!EW72*'NGER input 2'!FG72*'NGER input 2'!FQ72*'NGER input 2'!$GQ72)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A72=2013,'NGER input 2'!$A72=2014),0,'NGER input 2'!EX72*'NGER input 2'!FH72*'NGER input 2'!FR72*'NGER input 2'!$GQ72)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A72=2013,'NGER input 2'!$A72=2014),0,'NGER input 2'!EY72*'NGER input 2'!FI72*'NGER input 2'!FS72*'NGER input 2'!$GQ72)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A72=2013,'NGER input 2'!$A72=2014),0,'NGER input 2'!EZ72*'NGER input 2'!FJ72*'NGER input 2'!FT72*'NGER input 2'!$GQ72)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A72=2013,'NGER input 2'!$A72=2014),0,'NGER input 2'!FA72*'NGER input 2'!FK72*'NGER input 2'!FU72*'NGER input 2'!$GQ72)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A72=2013,'NGER input 2'!$A72=2014),0,'NGER input 2'!FB72*'NGER input 2'!FL72*'NGER input 2'!FV72*'NGER input 2'!$GQ72)","v":0},{"$f":"C74*(1-EXP(-'NGER input 2'!FW72*(13-'NGER input 2'!$GR72-7)/12))","v":{"$error":"#N/A"}},{"$f":"D74*(1-EXP(-'NGER input 2'!FX72*(13-'NGER input 2'!$GR72-7)/12))","v":{"$error":"#N/A"}},{"$f":"E74*(1-EXP(-'NGER input 2'!FY72*(13-'NGER input 2'!$GR72-7)/12))","v":{"$error":"#N/A"}},{"$f":"F74*(1-EXP(-'NGER input 2'!FZ72*(13-'NGER input 2'!$GR72-7)/12))","v":{"$error":"#N/A"}},{"$f":"G74*(1-EXP(-'NGER input 2'!GA72*(13-'NGER input 2'!$GR72-7)/12))","v":{"$error":"#N/A"}},{"$f":"H74*(1-EXP(-'NGER input 2'!GB72*(13-'NGER input 2'!$GR72-7)/12))","v":{"$error":"#N/A"}},{"$f":"I74*(1-EXP(-'NGER input 2'!GC72*(13-'NGER input 2'!$GR72-7)/12))","v":{"$error":"#N/A"}},{"$f":"J74*(1-EXP(-'NGER input 2'!GD72*(13-'NGER input 2'!$GR72-7)/12))","v":{"$error":"#N/A"}},{"$f":"K74*(1-EXP(-'NGER input 2'!GE72*(13-'NGER input 2'!$GR72-7)/12))","v":{"$error":"#N/A"}},{"$f":"L74*(1-EXP(-'NGER input 2'!GF72*(13-'NGER input 2'!$GR72-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K73/'NGER results'!$H73)*M74),0,('NGER results'!$K73/'NGER results'!$H73)*M74)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K73/'NGER results'!$H73)*N74),0,('NGER results'!$K73/'NGER results'!$H73)*N74)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K73/'NGER results'!$H73)*O74),0,('NGER results'!$K73/'NGER results'!$H73)*O74)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K73/'NGER results'!$H73)*P74),0,('NGER results'!$K73/'NGER results'!$H73)*P74)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K73/'NGER results'!$H73)*Q74),0,('NGER results'!$K73/'NGER results'!$H73)*Q74)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K73/'NGER results'!$H73)*R74),0,('NGER results'!$K73/'NGER results'!$H73)*R74)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K73/'NGER results'!$H73)*S74),0,('NGER results'!$K73/'NGER results'!$H73)*S74)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K73/'NGER results'!$H73)*T74),0,('NGER results'!$K73/'NGER results'!$H73)*T74)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K73/'NGER results'!$H73)*U74),0,('NGER results'!$K73/'NGER results'!$H73)*U74)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K73/'NGER results'!$H73)*V74),0,('NGER results'!$K73/'NGER results'!$H73)*V74)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ74*(1-EXP(-'NGER input 2'!FW72))","v":0},{"$f":"AR74*(1-EXP(-'NGER input 2'!FX72))","v":0},{"$f":"AS74*(1-EXP(-'NGER input 2'!FY72))","v":0},{"$f":"AT74*(1-EXP(-'NGER input 2'!FZ72))","v":0},{"$f":"AU74*(1-EXP(-'NGER input 2'!GA72))","v":0},{"$f":"AV74*(1-EXP(-'NGER input 2'!GB72))","v":0},{"$f":"AW74*(1-EXP(-'NGER input 2'!GC72))","v":0},{"$f":"AX74*(1-EXP(-'NGER input 2'!GD72))","v":0},{"$f":"AY74*(1-EXP(-'NGER input 2'!GE72))","v":0},{"$f":"AZ74*(1-EXP(-'NGER input 2'!GF72))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K73/'NGER results'!$H73)*BA74),0,('NGER results'!$K73/'NGER results'!$H73)*BA74)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K73/'NGER results'!$H73)*BB74),0,('NGER results'!$K73/'NGER results'!$H73)*BB74)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K73/'NGER results'!$H73)*BC74),0,('NGER results'!$K73/'NGER results'!$H73)*BC74)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K73/'NGER results'!$H73)*BD74),0,('NGER results'!$K73/'NGER results'!$H73)*BD74)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K73/'NGER results'!$H73)*BE74),0,('NGER results'!$K73/'NGER results'!$H73)*BE74)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K73/'NGER results'!$H73)*BF74),0,('NGER results'!$K73/'NGER results'!$H73)*BF74)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K73/'NGER results'!$H73)*BG74),0,('NGER results'!$K73/'NGER results'!$H73)*BG74)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K73/'NGER results'!$H73)*BH74),0,('NGER results'!$K73/'NGER results'!$H73)*BH74)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K73/'NGER results'!$H73)*BI74),0,('NGER results'!$K73/'NGER results'!$H73)*BI74)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K73/'NGER results'!$H73)*BJ74),0,('NGER results'!$K73/'NGER results'!$H73)*BJ74)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A74>=2016,(BA74+M74)*'NGER input 2'!$GS72*1.336*25,(BA74+M74)*'NGER input 2'!$GS72*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A74>=2016,(BB74+N74)*'NGER input 2'!$GS72*1.336*25,(BB74+N74)*'NGER input 2'!$GS72*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A74>=2016,(BC74+O74)*'NGER input 2'!$GS72*1.336*25,(BC74+O74)*'NGER input 2'!$GS72*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A74>=2016,(BD74+P74)*'NGER input 2'!$GS72*1.336*25,(BD74+P74)*'NGER input 2'!$GS72*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A74>=2016,(BE74+Q74)*'NGER input 2'!$GS72*1.336*25,(BE74+Q74)*'NGER input 2'!$GS72*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A74>=2016,(BF74+R74)*'NGER input 2'!$GS72*1.336*25,(BF74+R74)*'NGER input 2'!$GS72*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A74>=2016,(BG74+S74)*'NGER input 2'!$GS72*1.336*25,(BG74+S74)*'NGER input 2'!$GS72*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A74>=2016,(BH74+T74)*'NGER input 2'!$GS72*1.336*25,(BH74+T74)*'NGER input 2'!$GS72*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A74>=2016,(BI74+U74)*'NGER input 2'!$GS72*1.336*25,(BI74+U74)*'NGER input 2'!$GS72*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A74>=2016,(BJ74+V74)*'NGER input 2'!$GS72*1.336*25,(BJ74+V74)*'NGER input 2'!$GS72*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A73","v":69},null,{"$f":"IF(OR('NGER input 2'!$A73=2013,'NGER input 2'!$A73=2014),0,'NGER input 2'!ES73*'NGER input 2'!FC73*'NGER input 2'!FM73*'NGER input 2'!$GQ73)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A73=2013,'NGER input 2'!$A73=2014),0,'NGER input 2'!ET73*'NGER input 2'!FD73*'NGER input 2'!FN73*'NGER input 2'!$GQ73)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A73=2013,'NGER input 2'!$A73=2014),0,'NGER input 2'!EU73*'NGER input 2'!FE73*'NGER input 2'!FO73*'NGER input 2'!$GQ73)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A73=2013,'NGER input 2'!$A73=2014),0,'NGER input 2'!EV73*'NGER input 2'!FF73*'NGER input 2'!FP73*'NGER input 2'!$GQ73)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A73=2013,'NGER input 2'!$A73=2014),0,'NGER input 2'!EW73*'NGER input 2'!FG73*'NGER input 2'!FQ73*'NGER input 2'!$GQ73)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A73=2013,'NGER input 2'!$A73=2014),0,'NGER input 2'!EX73*'NGER input 2'!FH73*'NGER input 2'!FR73*'NGER input 2'!$GQ73)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A73=2013,'NGER input 2'!$A73=2014),0,'NGER input 2'!EY73*'NGER input 2'!FI73*'NGER input 2'!FS73*'NGER input 2'!$GQ73)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A73=2013,'NGER input 2'!$A73=2014),0,'NGER input 2'!EZ73*'NGER input 2'!FJ73*'NGER input 2'!FT73*'NGER input 2'!$GQ73)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A73=2013,'NGER input 2'!$A73=2014),0,'NGER input 2'!FA73*'NGER input 2'!FK73*'NGER input 2'!FU73*'NGER input 2'!$GQ73)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A73=2013,'NGER input 2'!$A73=2014),0,'NGER input 2'!FB73*'NGER input 2'!FL73*'NGER input 2'!FV73*'NGER input 2'!$GQ73)","v":0},{"$f":"C75*(1-EXP(-'NGER input 2'!FW73*(13-'NGER input 2'!$GR73-7)/12))","v":{"$error":"#N/A"}},{"$f":"D75*(1-EXP(-'NGER input 2'!FX73*(13-'NGER input 2'!$GR73-7)/12))","v":{"$error":"#N/A"}},{"$f":"E75*(1-EXP(-'NGER input 2'!FY73*(13-'NGER input 2'!$GR73-7)/12))","v":{"$error":"#N/A"}},{"$f":"F75*(1-EXP(-'NGER input 2'!FZ73*(13-'NGER input 2'!$GR73-7)/12))","v":{"$error":"#N/A"}},{"$f":"G75*(1-EXP(-'NGER input 2'!GA73*(13-'NGER input 2'!$GR73-7)/12))","v":{"$error":"#N/A"}},{"$f":"H75*(1-EXP(-'NGER input 2'!GB73*(13-'NGER input 2'!$GR73-7)/12))","v":{"$error":"#N/A"}},{"$f":"I75*(1-EXP(-'NGER input 2'!GC73*(13-'NGER input 2'!$GR73-7)/12))","v":{"$error":"#N/A"}},{"$f":"J75*(1-EXP(-'NGER input 2'!GD73*(13-'NGER input 2'!$GR73-7)/12))","v":{"$error":"#N/A"}},{"$f":"K75*(1-EXP(-'NGER input 2'!GE73*(13-'NGER input 2'!$GR73-7)/12))","v":{"$error":"#N/A"}},{"$f":"L75*(1-EXP(-'NGER input 2'!GF73*(13-'NGER input 2'!$GR73-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K74/'NGER results'!$H74)*M75),0,('NGER results'!$K74/'NGER results'!$H74)*M75)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K74/'NGER results'!$H74)*N75),0,('NGER results'!$K74/'NGER results'!$H74)*N75)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K74/'NGER results'!$H74)*O75),0,('NGER results'!$K74/'NGER results'!$H74)*O75)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K74/'NGER results'!$H74)*P75),0,('NGER results'!$K74/'NGER results'!$H74)*P75)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K74/'NGER results'!$H74)*Q75),0,('NGER results'!$K74/'NGER results'!$H74)*Q75)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K74/'NGER results'!$H74)*R75),0,('NGER results'!$K74/'NGER results'!$H74)*R75)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K74/'NGER results'!$H74)*S75),0,('NGER results'!$K74/'NGER results'!$H74)*S75)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K74/'NGER results'!$H74)*T75),0,('NGER results'!$K74/'NGER results'!$H74)*T75)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K74/'NGER results'!$H74)*U75),0,('NGER results'!$K74/'NGER results'!$H74)*U75)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K74/'NGER results'!$H74)*V75),0,('NGER results'!$K74/'NGER results'!$H74)*V75)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ75*(1-EXP(-'NGER input 2'!FW73))","v":0},{"$f":"AR75*(1-EXP(-'NGER input 2'!FX73))","v":0},{"$f":"AS75*(1-EXP(-'NGER input 2'!FY73))","v":0},{"$f":"AT75*(1-EXP(-'NGER input 2'!FZ73))","v":0},{"$f":"AU75*(1-EXP(-'NGER input 2'!GA73))","v":0},{"$f":"AV75*(1-EXP(-'NGER input 2'!GB73))","v":0},{"$f":"AW75*(1-EXP(-'NGER input 2'!GC73))","v":0},{"$f":"AX75*(1-EXP(-'NGER input 2'!GD73))","v":0},{"$f":"AY75*(1-EXP(-'NGER input 2'!GE73))","v":0},{"$f":"AZ75*(1-EXP(-'NGER input 2'!GF73))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K74/'NGER results'!$H74)*BA75),0,('NGER results'!$K74/'NGER results'!$H74)*BA75)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K74/'NGER results'!$H74)*BB75),0,('NGER results'!$K74/'NGER results'!$H74)*BB75)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K74/'NGER results'!$H74)*BC75),0,('NGER results'!$K74/'NGER results'!$H74)*BC75)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K74/'NGER results'!$H74)*BD75),0,('NGER results'!$K74/'NGER results'!$H74)*BD75)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K74/'NGER results'!$H74)*BE75),0,('NGER results'!$K74/'NGER results'!$H74)*BE75)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K74/'NGER results'!$H74)*BF75),0,('NGER results'!$K74/'NGER results'!$H74)*BF75)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K74/'NGER results'!$H74)*BG75),0,('NGER results'!$K74/'NGER results'!$H74)*BG75)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K74/'NGER results'!$H74)*BH75),0,('NGER results'!$K74/'NGER results'!$H74)*BH75)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K74/'NGER results'!$H74)*BI75),0,('NGER results'!$K74/'NGER results'!$H74)*BI75)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K74/'NGER results'!$H74)*BJ75),0,('NGER results'!$K74/'NGER results'!$H74)*BJ75)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A75>=2016,(BA75+M75)*'NGER input 2'!$GS73*1.336*25,(BA75+M75)*'NGER input 2'!$GS73*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A75>=2016,(BB75+N75)*'NGER input 2'!$GS73*1.336*25,(BB75+N75)*'NGER input 2'!$GS73*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A75>=2016,(BC75+O75)*'NGER input 2'!$GS73*1.336*25,(BC75+O75)*'NGER input 2'!$GS73*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A75>=2016,(BD75+P75)*'NGER input 2'!$GS73*1.336*25,(BD75+P75)*'NGER input 2'!$GS73*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A75>=2016,(BE75+Q75)*'NGER input 2'!$GS73*1.336*25,(BE75+Q75)*'NGER input 2'!$GS73*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A75>=2016,(BF75+R75)*'NGER input 2'!$GS73*1.336*25,(BF75+R75)*'NGER input 2'!$GS73*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A75>=2016,(BG75+S75)*'NGER input 2'!$GS73*1.336*25,(BG75+S75)*'NGER input 2'!$GS73*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A75>=2016,(BH75+T75)*'NGER input 2'!$GS73*1.336*25,(BH75+T75)*'NGER input 2'!$GS73*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A75>=2016,(BI75+U75)*'NGER input 2'!$GS73*1.336*25,(BI75+U75)*'NGER input 2'!$GS73*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A75>=2016,(BJ75+V75)*'NGER input 2'!$GS73*1.336*25,(BJ75+V75)*'NGER input 2'!$GS73*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A74","v":70},null,{"$f":"IF(OR('NGER input 2'!$A74=2013,'NGER input 2'!$A74=2014),0,'NGER input 2'!ES74*'NGER input 2'!FC74*'NGER input 2'!FM74*'NGER input 2'!$GQ74)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A74=2013,'NGER input 2'!$A74=2014),0,'NGER input 2'!ET74*'NGER input 2'!FD74*'NGER input 2'!FN74*'NGER input 2'!$GQ74)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A74=2013,'NGER input 2'!$A74=2014),0,'NGER input 2'!EU74*'NGER input 2'!FE74*'NGER input 2'!FO74*'NGER input 2'!$GQ74)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A74=2013,'NGER input 2'!$A74=2014),0,'NGER input 2'!EV74*'NGER input 2'!FF74*'NGER input 2'!FP74*'NGER input 2'!$GQ74)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A74=2013,'NGER input 2'!$A74=2014),0,'NGER input 2'!EW74*'NGER input 2'!FG74*'NGER input 2'!FQ74*'NGER input 2'!$GQ74)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A74=2013,'NGER input 2'!$A74=2014),0,'NGER input 2'!EX74*'NGER input 2'!FH74*'NGER input 2'!FR74*'NGER input 2'!$GQ74)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A74=2013,'NGER input 2'!$A74=2014),0,'NGER input 2'!EY74*'NGER input 2'!FI74*'NGER input 2'!FS74*'NGER input 2'!$GQ74)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A74=2013,'NGER input 2'!$A74=2014),0,'NGER input 2'!EZ74*'NGER input 2'!FJ74*'NGER input 2'!FT74*'NGER input 2'!$GQ74)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A74=2013,'NGER input 2'!$A74=2014),0,'NGER input 2'!FA74*'NGER input 2'!FK74*'NGER input 2'!FU74*'NGER input 2'!$GQ74)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A74=2013,'NGER input 2'!$A74=2014),0,'NGER input 2'!FB74*'NGER input 2'!FL74*'NGER input 2'!FV74*'NGER input 2'!$GQ74)","v":0},{"$f":"C76*(1-EXP(-'NGER input 2'!FW74*(13-'NGER input 2'!$GR74-7)/12))","v":{"$error":"#N/A"}},{"$f":"D76*(1-EXP(-'NGER input 2'!FX74*(13-'NGER input 2'!$GR74-7)/12))","v":{"$error":"#N/A"}},{"$f":"E76*(1-EXP(-'NGER input 2'!FY74*(13-'NGER input 2'!$GR74-7)/12))","v":{"$error":"#N/A"}},{"$f":"F76*(1-EXP(-'NGER input 2'!FZ74*(13-'NGER input 2'!$GR74-7)/12))","v":{"$error":"#N/A"}},{"$f":"G76*(1-EXP(-'NGER input 2'!GA74*(13-'NGER input 2'!$GR74-7)/12))","v":{"$error":"#N/A"}},{"$f":"H76*(1-EXP(-'NGER input 2'!GB74*(13-'NGER input 2'!$GR74-7)/12))","v":{"$error":"#N/A"}},{"$f":"I76*(1-EXP(-'NGER input 2'!GC74*(13-'NGER input 2'!$GR74-7)/12))","v":{"$error":"#N/A"}},{"$f":"J76*(1-EXP(-'NGER input 2'!GD74*(13-'NGER input 2'!$GR74-7)/12))","v":{"$error":"#N/A"}},{"$f":"K76*(1-EXP(-'NGER input 2'!GE74*(13-'NGER input 2'!$GR74-7)/12))","v":{"$error":"#N/A"}},{"$f":"L76*(1-EXP(-'NGER input 2'!GF74*(13-'NGER input 2'!$GR74-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K75/'NGER results'!$H75)*M76),0,('NGER results'!$K75/'NGER results'!$H75)*M76)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K75/'NGER results'!$H75)*N76),0,('NGER results'!$K75/'NGER results'!$H75)*N76)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K75/'NGER results'!$H75)*O76),0,('NGER results'!$K75/'NGER results'!$H75)*O76)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K75/'NGER results'!$H75)*P76),0,('NGER results'!$K75/'NGER results'!$H75)*P76)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K75/'NGER results'!$H75)*Q76),0,('NGER results'!$K75/'NGER results'!$H75)*Q76)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K75/'NGER results'!$H75)*R76),0,('NGER results'!$K75/'NGER results'!$H75)*R76)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K75/'NGER results'!$H75)*S76),0,('NGER results'!$K75/'NGER results'!$H75)*S76)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K75/'NGER results'!$H75)*T76),0,('NGER results'!$K75/'NGER results'!$H75)*T76)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K75/'NGER results'!$H75)*U76),0,('NGER results'!$K75/'NGER results'!$H75)*U76)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K75/'NGER results'!$H75)*V76),0,('NGER results'!$K75/'NGER results'!$H75)*V76)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ76*(1-EXP(-'NGER input 2'!FW74))","v":0},{"$f":"AR76*(1-EXP(-'NGER input 2'!FX74))","v":0},{"$f":"AS76*(1-EXP(-'NGER input 2'!FY74))","v":0},{"$f":"AT76*(1-EXP(-'NGER input 2'!FZ74))","v":0},{"$f":"AU76*(1-EXP(-'NGER input 2'!GA74))","v":0},{"$f":"AV76*(1-EXP(-'NGER input 2'!GB74))","v":0},{"$f":"AW76*(1-EXP(-'NGER input 2'!GC74))","v":0},{"$f":"AX76*(1-EXP(-'NGER input 2'!GD74))","v":0},{"$f":"AY76*(1-EXP(-'NGER input 2'!GE74))","v":0},{"$f":"AZ76*(1-EXP(-'NGER input 2'!GF74))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K75/'NGER results'!$H75)*BA76),0,('NGER results'!$K75/'NGER results'!$H75)*BA76)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K75/'NGER results'!$H75)*BB76),0,('NGER results'!$K75/'NGER results'!$H75)*BB76)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K75/'NGER results'!$H75)*BC76),0,('NGER results'!$K75/'NGER results'!$H75)*BC76)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K75/'NGER results'!$H75)*BD76),0,('NGER results'!$K75/'NGER results'!$H75)*BD76)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K75/'NGER results'!$H75)*BE76),0,('NGER results'!$K75/'NGER results'!$H75)*BE76)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K75/'NGER results'!$H75)*BF76),0,('NGER results'!$K75/'NGER results'!$H75)*BF76)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K75/'NGER results'!$H75)*BG76),0,('NGER results'!$K75/'NGER results'!$H75)*BG76)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K75/'NGER results'!$H75)*BH76),0,('NGER results'!$K75/'NGER results'!$H75)*BH76)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K75/'NGER results'!$H75)*BI76),0,('NGER results'!$K75/'NGER results'!$H75)*BI76)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K75/'NGER results'!$H75)*BJ76),0,('NGER results'!$K75/'NGER results'!$H75)*BJ76)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A76>=2016,(BA76+M76)*'NGER input 2'!$GS74*1.336*25,(BA76+M76)*'NGER input 2'!$GS74*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A76>=2016,(BB76+N76)*'NGER input 2'!$GS74*1.336*25,(BB76+N76)*'NGER input 2'!$GS74*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A76>=2016,(BC76+O76)*'NGER input 2'!$GS74*1.336*25,(BC76+O76)*'NGER input 2'!$GS74*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A76>=2016,(BD76+P76)*'NGER input 2'!$GS74*1.336*25,(BD76+P76)*'NGER input 2'!$GS74*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A76>=2016,(BE76+Q76)*'NGER input 2'!$GS74*1.336*25,(BE76+Q76)*'NGER input 2'!$GS74*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A76>=2016,(BF76+R76)*'NGER input 2'!$GS74*1.336*25,(BF76+R76)*'NGER input 2'!$GS74*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A76>=2016,(BG76+S76)*'NGER input 2'!$GS74*1.336*25,(BG76+S76)*'NGER input 2'!$GS74*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A76>=2016,(BH76+T76)*'NGER input 2'!$GS74*1.336*25,(BH76+T76)*'NGER input 2'!$GS74*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A76>=2016,(BI76+U76)*'NGER input 2'!$GS74*1.336*25,(BI76+U76)*'NGER input 2'!$GS74*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A76>=2016,(BJ76+V76)*'NGER input 2'!$GS74*1.336*25,(BJ76+V76)*'NGER input 2'!$GS74*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A75","v":71},null,{"$f":"IF(OR('NGER input 2'!$A75=2013,'NGER input 2'!$A75=2014),0,'NGER input 2'!ES75*'NGER input 2'!FC75*'NGER input 2'!FM75*'NGER input 2'!$GQ75)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A75=2013,'NGER input 2'!$A75=2014),0,'NGER input 2'!ET75*'NGER input 2'!FD75*'NGER input 2'!FN75*'NGER input 2'!$GQ75)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A75=2013,'NGER input 2'!$A75=2014),0,'NGER input 2'!EU75*'NGER input 2'!FE75*'NGER input 2'!FO75*'NGER input 2'!$GQ75)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A75=2013,'NGER input 2'!$A75=2014),0,'NGER input 2'!EV75*'NGER input 2'!FF75*'NGER input 2'!FP75*'NGER input 2'!$GQ75)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A75=2013,'NGER input 2'!$A75=2014),0,'NGER input 2'!EW75*'NGER input 2'!FG75*'NGER input 2'!FQ75*'NGER input 2'!$GQ75)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A75=2013,'NGER input 2'!$A75=2014),0,'NGER input 2'!EX75*'NGER input 2'!FH75*'NGER input 2'!FR75*'NGER input 2'!$GQ75)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A75=2013,'NGER input 2'!$A75=2014),0,'NGER input 2'!EY75*'NGER input 2'!FI75*'NGER input 2'!FS75*'NGER input 2'!$GQ75)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A75=2013,'NGER input 2'!$A75=2014),0,'NGER input 2'!EZ75*'NGER input 2'!FJ75*'NGER input 2'!FT75*'NGER input 2'!$GQ75)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A75=2013,'NGER input 2'!$A75=2014),0,'NGER input 2'!FA75*'NGER input 2'!FK75*'NGER input 2'!FU75*'NGER input 2'!$GQ75)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A75=2013,'NGER input 2'!$A75=2014),0,'NGER input 2'!FB75*'NGER input 2'!FL75*'NGER input 2'!FV75*'NGER input 2'!$GQ75)","v":0},{"$f":"C77*(1-EXP(-'NGER input 2'!FW75*(13-'NGER input 2'!$GR75-7)/12))","v":{"$error":"#N/A"}},{"$f":"D77*(1-EXP(-'NGER input 2'!FX75*(13-'NGER input 2'!$GR75-7)/12))","v":{"$error":"#N/A"}},{"$f":"E77*(1-EXP(-'NGER input 2'!FY75*(13-'NGER input 2'!$GR75-7)/12))","v":{"$error":"#N/A"}},{"$f":"F77*(1-EXP(-'NGER input 2'!FZ75*(13-'NGER input 2'!$GR75-7)/12))","v":{"$error":"#N/A"}},{"$f":"G77*(1-EXP(-'NGER input 2'!GA75*(13-'NGER input 2'!$GR75-7)/12))","v":{"$error":"#N/A"}},{"$f":"H77*(1-EXP(-'NGER input 2'!GB75*(13-'NGER input 2'!$GR75-7)/12))","v":{"$error":"#N/A"}},{"$f":"I77*(1-EXP(-'NGER input 2'!GC75*(13-'NGER input 2'!$GR75-7)/12))","v":{"$error":"#N/A"}},{"$f":"J77*(1-EXP(-'NGER input 2'!GD75*(13-'NGER input 2'!$GR75-7)/12))","v":{"$error":"#N/A"}},{"$f":"K77*(1-EXP(-'NGER input 2'!GE75*(13-'NGER input 2'!$GR75-7)/12))","v":{"$error":"#N/A"}},{"$f":"L77*(1-EXP(-'NGER input 2'!GF75*(13-'NGER input 2'!$GR75-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K76/'NGER results'!$H76)*M77),0,('NGER results'!$K76/'NGER results'!$H76)*M77)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K76/'NGER results'!$H76)*N77),0,('NGER results'!$K76/'NGER results'!$H76)*N77)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K76/'NGER results'!$H76)*O77),0,('NGER results'!$K76/'NGER results'!$H76)*O77)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K76/'NGER results'!$H76)*P77),0,('NGER results'!$K76/'NGER results'!$H76)*P77)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K76/'NGER results'!$H76)*Q77),0,('NGER results'!$K76/'NGER results'!$H76)*Q77)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K76/'NGER results'!$H76)*R77),0,('NGER results'!$K76/'NGER results'!$H76)*R77)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K76/'NGER results'!$H76)*S77),0,('NGER results'!$K76/'NGER results'!$H76)*S77)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K76/'NGER results'!$H76)*T77),0,('NGER results'!$K76/'NGER results'!$H76)*T77)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K76/'NGER results'!$H76)*U77),0,('NGER results'!$K76/'NGER results'!$H76)*U77)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K76/'NGER results'!$H76)*V77),0,('NGER results'!$K76/'NGER results'!$H76)*V77)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ77*(1-EXP(-'NGER input 2'!FW75))","v":0},{"$f":"AR77*(1-EXP(-'NGER input 2'!FX75))","v":0},{"$f":"AS77*(1-EXP(-'NGER input 2'!FY75))","v":0},{"$f":"AT77*(1-EXP(-'NGER input 2'!FZ75))","v":0},{"$f":"AU77*(1-EXP(-'NGER input 2'!GA75))","v":0},{"$f":"AV77*(1-EXP(-'NGER input 2'!GB75))","v":0},{"$f":"AW77*(1-EXP(-'NGER input 2'!GC75))","v":0},{"$f":"AX77*(1-EXP(-'NGER input 2'!GD75))","v":0},{"$f":"AY77*(1-EXP(-'NGER input 2'!GE75))","v":0},{"$f":"AZ77*(1-EXP(-'NGER input 2'!GF75))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K76/'NGER results'!$H76)*BA77),0,('NGER results'!$K76/'NGER results'!$H76)*BA77)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K76/'NGER results'!$H76)*BB77),0,('NGER results'!$K76/'NGER results'!$H76)*BB77)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K76/'NGER results'!$H76)*BC77),0,('NGER results'!$K76/'NGER results'!$H76)*BC77)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K76/'NGER results'!$H76)*BD77),0,('NGER results'!$K76/'NGER results'!$H76)*BD77)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K76/'NGER results'!$H76)*BE77),0,('NGER results'!$K76/'NGER results'!$H76)*BE77)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K76/'NGER results'!$H76)*BF77),0,('NGER results'!$K76/'NGER results'!$H76)*BF77)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K76/'NGER results'!$H76)*BG77),0,('NGER results'!$K76/'NGER results'!$H76)*BG77)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K76/'NGER results'!$H76)*BH77),0,('NGER results'!$K76/'NGER results'!$H76)*BH77)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K76/'NGER results'!$H76)*BI77),0,('NGER results'!$K76/'NGER results'!$H76)*BI77)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K76/'NGER results'!$H76)*BJ77),0,('NGER results'!$K76/'NGER results'!$H76)*BJ77)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A77>=2016,(BA77+M77)*'NGER input 2'!$GS75*1.336*25,(BA77+M77)*'NGER input 2'!$GS75*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A77>=2016,(BB77+N77)*'NGER input 2'!$GS75*1.336*25,(BB77+N77)*'NGER input 2'!$GS75*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A77>=2016,(BC77+O77)*'NGER input 2'!$GS75*1.336*25,(BC77+O77)*'NGER input 2'!$GS75*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A77>=2016,(BD77+P77)*'NGER input 2'!$GS75*1.336*25,(BD77+P77)*'NGER input 2'!$GS75*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A77>=2016,(BE77+Q77)*'NGER input 2'!$GS75*1.336*25,(BE77+Q77)*'NGER input 2'!$GS75*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A77>=2016,(BF77+R77)*'NGER input 2'!$GS75*1.336*25,(BF77+R77)*'NGER input 2'!$GS75*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A77>=2016,(BG77+S77)*'NGER input 2'!$GS75*1.336*25,(BG77+S77)*'NGER input 2'!$GS75*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A77>=2016,(BH77+T77)*'NGER input 2'!$GS75*1.336*25,(BH77+T77)*'NGER input 2'!$GS75*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A77>=2016,(BI77+U77)*'NGER input 2'!$GS75*1.336*25,(BI77+U77)*'NGER input 2'!$GS75*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A77>=2016,(BJ77+V77)*'NGER input 2'!$GS75*1.336*25,(BJ77+V77)*'NGER input 2'!$GS75*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A76","v":72},null,{"$f":"IF(OR('NGER input 2'!$A76=2013,'NGER input 2'!$A76=2014),0,'NGER input 2'!ES76*'NGER input 2'!FC76*'NGER input 2'!FM76*'NGER input 2'!$GQ76)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A76=2013,'NGER input 2'!$A76=2014),0,'NGER input 2'!ET76*'NGER input 2'!FD76*'NGER input 2'!FN76*'NGER input 2'!$GQ76)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A76=2013,'NGER input 2'!$A76=2014),0,'NGER input 2'!EU76*'NGER input 2'!FE76*'NGER input 2'!FO76*'NGER input 2'!$GQ76)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A76=2013,'NGER input 2'!$A76=2014),0,'NGER input 2'!EV76*'NGER input 2'!FF76*'NGER input 2'!FP76*'NGER input 2'!$GQ76)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A76=2013,'NGER input 2'!$A76=2014),0,'NGER input 2'!EW76*'NGER input 2'!FG76*'NGER input 2'!FQ76*'NGER input 2'!$GQ76)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A76=2013,'NGER input 2'!$A76=2014),0,'NGER input 2'!EX76*'NGER input 2'!FH76*'NGER input 2'!FR76*'NGER input 2'!$GQ76)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A76=2013,'NGER input 2'!$A76=2014),0,'NGER input 2'!EY76*'NGER input 2'!FI76*'NGER input 2'!FS76*'NGER input 2'!$GQ76)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A76=2013,'NGER input 2'!$A76=2014),0,'NGER input 2'!EZ76*'NGER input 2'!FJ76*'NGER input 2'!FT76*'NGER input 2'!$GQ76)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A76=2013,'NGER input 2'!$A76=2014),0,'NGER input 2'!FA76*'NGER input 2'!FK76*'NGER input 2'!FU76*'NGER input 2'!$GQ76)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A76=2013,'NGER input 2'!$A76=2014),0,'NGER input 2'!FB76*'NGER input 2'!FL76*'NGER input 2'!FV76*'NGER input 2'!$GQ76)","v":0},{"$f":"C78*(1-EXP(-'NGER input 2'!FW76*(13-'NGER input 2'!$GR76-7)/12))","v":{"$error":"#N/A"}},{"$f":"D78*(1-EXP(-'NGER input 2'!FX76*(13-'NGER input 2'!$GR76-7)/12))","v":{"$error":"#N/A"}},{"$f":"E78*(1-EXP(-'NGER input 2'!FY76*(13-'NGER input 2'!$GR76-7)/12))","v":{"$error":"#N/A"}},{"$f":"F78*(1-EXP(-'NGER input 2'!FZ76*(13-'NGER input 2'!$GR76-7)/12))","v":{"$error":"#N/A"}},{"$f":"G78*(1-EXP(-'NGER input 2'!GA76*(13-'NGER input 2'!$GR76-7)/12))","v":{"$error":"#N/A"}},{"$f":"H78*(1-EXP(-'NGER input 2'!GB76*(13-'NGER input 2'!$GR76-7)/12))","v":{"$error":"#N/A"}},{"$f":"I78*(1-EXP(-'NGER input 2'!GC76*(13-'NGER input 2'!$GR76-7)/12))","v":{"$error":"#N/A"}},{"$f":"J78*(1-EXP(-'NGER input 2'!GD76*(13-'NGER input 2'!$GR76-7)/12))","v":{"$error":"#N/A"}},{"$f":"K78*(1-EXP(-'NGER input 2'!GE76*(13-'NGER input 2'!$GR76-7)/12))","v":{"$error":"#N/A"}},{"$f":"L78*(1-EXP(-'NGER input 2'!GF76*(13-'NGER input 2'!$GR76-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K77/'NGER results'!$H77)*M78),0,('NGER results'!$K77/'NGER results'!$H77)*M78)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K77/'NGER results'!$H77)*N78),0,('NGER results'!$K77/'NGER results'!$H77)*N78)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K77/'NGER results'!$H77)*O78),0,('NGER results'!$K77/'NGER results'!$H77)*O78)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K77/'NGER results'!$H77)*P78),0,('NGER results'!$K77/'NGER results'!$H77)*P78)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K77/'NGER results'!$H77)*Q78),0,('NGER results'!$K77/'NGER results'!$H77)*Q78)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K77/'NGER results'!$H77)*R78),0,('NGER results'!$K77/'NGER results'!$H77)*R78)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K77/'NGER results'!$H77)*S78),0,('NGER results'!$K77/'NGER results'!$H77)*S78)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K77/'NGER results'!$H77)*T78),0,('NGER results'!$K77/'NGER results'!$H77)*T78)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K77/'NGER results'!$H77)*U78),0,('NGER results'!$K77/'NGER results'!$H77)*U78)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K77/'NGER results'!$H77)*V78),0,('NGER results'!$K77/'NGER results'!$H77)*V78)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ78*(1-EXP(-'NGER input 2'!FW76))","v":0},{"$f":"AR78*(1-EXP(-'NGER input 2'!FX76))","v":0},{"$f":"AS78*(1-EXP(-'NGER input 2'!FY76))","v":0},{"$f":"AT78*(1-EXP(-'NGER input 2'!FZ76))","v":0},{"$f":"AU78*(1-EXP(-'NGER input 2'!GA76))","v":0},{"$f":"AV78*(1-EXP(-'NGER input 2'!GB76))","v":0},{"$f":"AW78*(1-EXP(-'NGER input 2'!GC76))","v":0},{"$f":"AX78*(1-EXP(-'NGER input 2'!GD76))","v":0},{"$f":"AY78*(1-EXP(-'NGER input 2'!GE76))","v":0},{"$f":"AZ78*(1-EXP(-'NGER input 2'!GF76))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K77/'NGER results'!$H77)*BA78),0,('NGER results'!$K77/'NGER results'!$H77)*BA78)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K77/'NGER results'!$H77)*BB78),0,('NGER results'!$K77/'NGER results'!$H77)*BB78)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K77/'NGER results'!$H77)*BC78),0,('NGER results'!$K77/'NGER results'!$H77)*BC78)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K77/'NGER results'!$H77)*BD78),0,('NGER results'!$K77/'NGER results'!$H77)*BD78)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K77/'NGER results'!$H77)*BE78),0,('NGER results'!$K77/'NGER results'!$H77)*BE78)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K77/'NGER results'!$H77)*BF78),0,('NGER results'!$K77/'NGER results'!$H77)*BF78)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K77/'NGER results'!$H77)*BG78),0,('NGER results'!$K77/'NGER results'!$H77)*BG78)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K77/'NGER results'!$H77)*BH78),0,('NGER results'!$K77/'NGER results'!$H77)*BH78)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K77/'NGER results'!$H77)*BI78),0,('NGER results'!$K77/'NGER results'!$H77)*BI78)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K77/'NGER results'!$H77)*BJ78),0,('NGER results'!$K77/'NGER results'!$H77)*BJ78)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A78>=2016,(BA78+M78)*'NGER input 2'!$GS76*1.336*25,(BA78+M78)*'NGER input 2'!$GS76*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A78>=2016,(BB78+N78)*'NGER input 2'!$GS76*1.336*25,(BB78+N78)*'NGER input 2'!$GS76*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A78>=2016,(BC78+O78)*'NGER input 2'!$GS76*1.336*25,(BC78+O78)*'NGER input 2'!$GS76*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A78>=2016,(BD78+P78)*'NGER input 2'!$GS76*1.336*25,(BD78+P78)*'NGER input 2'!$GS76*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A78>=2016,(BE78+Q78)*'NGER input 2'!$GS76*1.336*25,(BE78+Q78)*'NGER input 2'!$GS76*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A78>=2016,(BF78+R78)*'NGER input 2'!$GS76*1.336*25,(BF78+R78)*'NGER input 2'!$GS76*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A78>=2016,(BG78+S78)*'NGER input 2'!$GS76*1.336*25,(BG78+S78)*'NGER input 2'!$GS76*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A78>=2016,(BH78+T78)*'NGER input 2'!$GS76*1.336*25,(BH78+T78)*'NGER input 2'!$GS76*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A78>=2016,(BI78+U78)*'NGER input 2'!$GS76*1.336*25,(BI78+U78)*'NGER input 2'!$GS76*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A78>=2016,(BJ78+V78)*'NGER input 2'!$GS76*1.336*25,(BJ78+V78)*'NGER input 2'!$GS76*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A77","v":73},null,{"$f":"IF(OR('NGER input 2'!$A77=2013,'NGER input 2'!$A77=2014),0,'NGER input 2'!ES77*'NGER input 2'!FC77*'NGER input 2'!FM77*'NGER input 2'!$GQ77)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A77=2013,'NGER input 2'!$A77=2014),0,'NGER input 2'!ET77*'NGER input 2'!FD77*'NGER input 2'!FN77*'NGER input 2'!$GQ77)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A77=2013,'NGER input 2'!$A77=2014),0,'NGER input 2'!EU77*'NGER input 2'!FE77*'NGER input 2'!FO77*'NGER input 2'!$GQ77)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A77=2013,'NGER input 2'!$A77=2014),0,'NGER input 2'!EV77*'NGER input 2'!FF77*'NGER input 2'!FP77*'NGER input 2'!$GQ77)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A77=2013,'NGER input 2'!$A77=2014),0,'NGER input 2'!EW77*'NGER input 2'!FG77*'NGER input 2'!FQ77*'NGER input 2'!$GQ77)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A77=2013,'NGER input 2'!$A77=2014),0,'NGER input 2'!EX77*'NGER input 2'!FH77*'NGER input 2'!FR77*'NGER input 2'!$GQ77)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A77=2013,'NGER input 2'!$A77=2014),0,'NGER input 2'!EY77*'NGER input 2'!FI77*'NGER input 2'!FS77*'NGER input 2'!$GQ77)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A77=2013,'NGER input 2'!$A77=2014),0,'NGER input 2'!EZ77*'NGER input 2'!FJ77*'NGER input 2'!FT77*'NGER input 2'!$GQ77)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A77=2013,'NGER input 2'!$A77=2014),0,'NGER input 2'!FA77*'NGER input 2'!FK77*'NGER input 2'!FU77*'NGER input 2'!$GQ77)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A77=2013,'NGER input 2'!$A77=2014),0,'NGER input 2'!FB77*'NGER input 2'!FL77*'NGER input 2'!FV77*'NGER input 2'!$GQ77)","v":0},{"$f":"C79*(1-EXP(-'NGER input 2'!FW77*(13-'NGER input 2'!$GR77-7)/12))","v":{"$error":"#N/A"}},{"$f":"D79*(1-EXP(-'NGER input 2'!FX77*(13-'NGER input 2'!$GR77-7)/12))","v":{"$error":"#N/A"}},{"$f":"E79*(1-EXP(-'NGER input 2'!FY77*(13-'NGER input 2'!$GR77-7)/12))","v":{"$error":"#N/A"}},{"$f":"F79*(1-EXP(-'NGER input 2'!FZ77*(13-'NGER input 2'!$GR77-7)/12))","v":{"$error":"#N/A"}},{"$f":"G79*(1-EXP(-'NGER input 2'!GA77*(13-'NGER input 2'!$GR77-7)/12))","v":{"$error":"#N/A"}},{"$f":"H79*(1-EXP(-'NGER input 2'!GB77*(13-'NGER input 2'!$GR77-7)/12))","v":{"$error":"#N/A"}},{"$f":"I79*(1-EXP(-'NGER input 2'!GC77*(13-'NGER input 2'!$GR77-7)/12))","v":{"$error":"#N/A"}},{"$f":"J79*(1-EXP(-'NGER input 2'!GD77*(13-'NGER input 2'!$GR77-7)/12))","v":{"$error":"#N/A"}},{"$f":"K79*(1-EXP(-'NGER input 2'!GE77*(13-'NGER input 2'!$GR77-7)/12))","v":{"$error":"#N/A"}},{"$f":"L79*(1-EXP(-'NGER input 2'!GF77*(13-'NGER input 2'!$GR77-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K78/'NGER results'!$H78)*M79),0,('NGER results'!$K78/'NGER results'!$H78)*M79)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K78/'NGER results'!$H78)*N79),0,('NGER results'!$K78/'NGER results'!$H78)*N79)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K78/'NGER results'!$H78)*O79),0,('NGER results'!$K78/'NGER results'!$H78)*O79)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K78/'NGER results'!$H78)*P79),0,('NGER results'!$K78/'NGER results'!$H78)*P79)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K78/'NGER results'!$H78)*Q79),0,('NGER results'!$K78/'NGER results'!$H78)*Q79)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K78/'NGER results'!$H78)*R79),0,('NGER results'!$K78/'NGER results'!$H78)*R79)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K78/'NGER results'!$H78)*S79),0,('NGER results'!$K78/'NGER results'!$H78)*S79)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K78/'NGER results'!$H78)*T79),0,('NGER results'!$K78/'NGER results'!$H78)*T79)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K78/'NGER results'!$H78)*U79),0,('NGER results'!$K78/'NGER results'!$H78)*U79)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K78/'NGER results'!$H78)*V79),0,('NGER results'!$K78/'NGER results'!$H78)*V79)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ79*(1-EXP(-'NGER input 2'!FW77))","v":0},{"$f":"AR79*(1-EXP(-'NGER input 2'!FX77))","v":0},{"$f":"AS79*(1-EXP(-'NGER input 2'!FY77))","v":0},{"$f":"AT79*(1-EXP(-'NGER input 2'!FZ77))","v":0},{"$f":"AU79*(1-EXP(-'NGER input 2'!GA77))","v":0},{"$f":"AV79*(1-EXP(-'NGER input 2'!GB77))","v":0},{"$f":"AW79*(1-EXP(-'NGER input 2'!GC77))","v":0},{"$f":"AX79*(1-EXP(-'NGER input 2'!GD77))","v":0},{"$f":"AY79*(1-EXP(-'NGER input 2'!GE77))","v":0},{"$f":"AZ79*(1-EXP(-'NGER input 2'!GF77))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K78/'NGER results'!$H78)*BA79),0,('NGER results'!$K78/'NGER results'!$H78)*BA79)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K78/'NGER results'!$H78)*BB79),0,('NGER results'!$K78/'NGER results'!$H78)*BB79)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K78/'NGER results'!$H78)*BC79),0,('NGER results'!$K78/'NGER results'!$H78)*BC79)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K78/'NGER results'!$H78)*BD79),0,('NGER results'!$K78/'NGER results'!$H78)*BD79)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K78/'NGER results'!$H78)*BE79),0,('NGER results'!$K78/'NGER results'!$H78)*BE79)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K78/'NGER results'!$H78)*BF79),0,('NGER results'!$K78/'NGER results'!$H78)*BF79)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K78/'NGER results'!$H78)*BG79),0,('NGER results'!$K78/'NGER results'!$H78)*BG79)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K78/'NGER results'!$H78)*BH79),0,('NGER results'!$K78/'NGER results'!$H78)*BH79)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K78/'NGER results'!$H78)*BI79),0,('NGER results'!$K78/'NGER results'!$H78)*BI79)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K78/'NGER results'!$H78)*BJ79),0,('NGER results'!$K78/'NGER results'!$H78)*BJ79)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A79>=2016,(BA79+M79)*'NGER input 2'!$GS77*1.336*25,(BA79+M79)*'NGER input 2'!$GS77*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A79>=2016,(BB79+N79)*'NGER input 2'!$GS77*1.336*25,(BB79+N79)*'NGER input 2'!$GS77*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A79>=2016,(BC79+O79)*'NGER input 2'!$GS77*1.336*25,(BC79+O79)*'NGER input 2'!$GS77*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A79>=2016,(BD79+P79)*'NGER input 2'!$GS77*1.336*25,(BD79+P79)*'NGER input 2'!$GS77*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A79>=2016,(BE79+Q79)*'NGER input 2'!$GS77*1.336*25,(BE79+Q79)*'NGER input 2'!$GS77*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A79>=2016,(BF79+R79)*'NGER input 2'!$GS77*1.336*25,(BF79+R79)*'NGER input 2'!$GS77*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A79>=2016,(BG79+S79)*'NGER input 2'!$GS77*1.336*25,(BG79+S79)*'NGER input 2'!$GS77*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A79>=2016,(BH79+T79)*'NGER input 2'!$GS77*1.336*25,(BH79+T79)*'NGER input 2'!$GS77*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A79>=2016,(BI79+U79)*'NGER input 2'!$GS77*1.336*25,(BI79+U79)*'NGER input 2'!$GS77*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A79>=2016,(BJ79+V79)*'NGER input 2'!$GS77*1.336*25,(BJ79+V79)*'NGER input 2'!$GS77*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A78","v":74},null,{"$f":"IF(OR('NGER input 2'!$A78=2013,'NGER input 2'!$A78=2014),0,'NGER input 2'!ES78*'NGER input 2'!FC78*'NGER input 2'!FM78*'NGER input 2'!$GQ78)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A78=2013,'NGER input 2'!$A78=2014),0,'NGER input 2'!ET78*'NGER input 2'!FD78*'NGER input 2'!FN78*'NGER input 2'!$GQ78)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A78=2013,'NGER input 2'!$A78=2014),0,'NGER input 2'!EU78*'NGER input 2'!FE78*'NGER input 2'!FO78*'NGER input 2'!$GQ78)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A78=2013,'NGER input 2'!$A78=2014),0,'NGER input 2'!EV78*'NGER input 2'!FF78*'NGER input 2'!FP78*'NGER input 2'!$GQ78)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A78=2013,'NGER input 2'!$A78=2014),0,'NGER input 2'!EW78*'NGER input 2'!FG78*'NGER input 2'!FQ78*'NGER input 2'!$GQ78)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A78=2013,'NGER input 2'!$A78=2014),0,'NGER input 2'!EX78*'NGER input 2'!FH78*'NGER input 2'!FR78*'NGER input 2'!$GQ78)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A78=2013,'NGER input 2'!$A78=2014),0,'NGER input 2'!EY78*'NGER input 2'!FI78*'NGER input 2'!FS78*'NGER input 2'!$GQ78)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A78=2013,'NGER input 2'!$A78=2014),0,'NGER input 2'!EZ78*'NGER input 2'!FJ78*'NGER input 2'!FT78*'NGER input 2'!$GQ78)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A78=2013,'NGER input 2'!$A78=2014),0,'NGER input 2'!FA78*'NGER input 2'!FK78*'NGER input 2'!FU78*'NGER input 2'!$GQ78)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A78=2013,'NGER input 2'!$A78=2014),0,'NGER input 2'!FB78*'NGER input 2'!FL78*'NGER input 2'!FV78*'NGER input 2'!$GQ78)","v":0},{"$f":"C80*(1-EXP(-'NGER input 2'!FW78*(13-'NGER input 2'!$GR78-7)/12))","v":{"$error":"#N/A"}},{"$f":"D80*(1-EXP(-'NGER input 2'!FX78*(13-'NGER input 2'!$GR78-7)/12))","v":{"$error":"#N/A"}},{"$f":"E80*(1-EXP(-'NGER input 2'!FY78*(13-'NGER input 2'!$GR78-7)/12))","v":{"$error":"#N/A"}},{"$f":"F80*(1-EXP(-'NGER input 2'!FZ78*(13-'NGER input 2'!$GR78-7)/12))","v":{"$error":"#N/A"}},{"$f":"G80*(1-EXP(-'NGER input 2'!GA78*(13-'NGER input 2'!$GR78-7)/12))","v":{"$error":"#N/A"}},{"$f":"H80*(1-EXP(-'NGER input 2'!GB78*(13-'NGER input 2'!$GR78-7)/12))","v":{"$error":"#N/A"}},{"$f":"I80*(1-EXP(-'NGER input 2'!GC78*(13-'NGER input 2'!$GR78-7)/12))","v":{"$error":"#N/A"}},{"$f":"J80*(1-EXP(-'NGER input 2'!GD78*(13-'NGER input 2'!$GR78-7)/12))","v":{"$error":"#N/A"}},{"$f":"K80*(1-EXP(-'NGER input 2'!GE78*(13-'NGER input 2'!$GR78-7)/12))","v":{"$error":"#N/A"}},{"$f":"L80*(1-EXP(-'NGER input 2'!GF78*(13-'NGER input 2'!$GR78-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K79/'NGER results'!$H79)*M80),0,('NGER results'!$K79/'NGER results'!$H79)*M80)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K79/'NGER results'!$H79)*N80),0,('NGER results'!$K79/'NGER results'!$H79)*N80)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K79/'NGER results'!$H79)*O80),0,('NGER results'!$K79/'NGER results'!$H79)*O80)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K79/'NGER results'!$H79)*P80),0,('NGER results'!$K79/'NGER results'!$H79)*P80)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K79/'NGER results'!$H79)*Q80),0,('NGER results'!$K79/'NGER results'!$H79)*Q80)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K79/'NGER results'!$H79)*R80),0,('NGER results'!$K79/'NGER results'!$H79)*R80)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K79/'NGER results'!$H79)*S80),0,('NGER results'!$K79/'NGER results'!$H79)*S80)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K79/'NGER results'!$H79)*T80),0,('NGER results'!$K79/'NGER results'!$H79)*T80)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K79/'NGER results'!$H79)*U80),0,('NGER results'!$K79/'NGER results'!$H79)*U80)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K79/'NGER results'!$H79)*V80),0,('NGER results'!$K79/'NGER results'!$H79)*V80)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ80*(1-EXP(-'NGER input 2'!FW78))","v":0},{"$f":"AR80*(1-EXP(-'NGER input 2'!FX78))","v":0},{"$f":"AS80*(1-EXP(-'NGER input 2'!FY78))","v":0},{"$f":"AT80*(1-EXP(-'NGER input 2'!FZ78))","v":0},{"$f":"AU80*(1-EXP(-'NGER input 2'!GA78))","v":0},{"$f":"AV80*(1-EXP(-'NGER input 2'!GB78))","v":0},{"$f":"AW80*(1-EXP(-'NGER input 2'!GC78))","v":0},{"$f":"AX80*(1-EXP(-'NGER input 2'!GD78))","v":0},{"$f":"AY80*(1-EXP(-'NGER input 2'!GE78))","v":0},{"$f":"AZ80*(1-EXP(-'NGER input 2'!GF78))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K79/'NGER results'!$H79)*BA80),0,('NGER results'!$K79/'NGER results'!$H79)*BA80)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K79/'NGER results'!$H79)*BB80),0,('NGER results'!$K79/'NGER results'!$H79)*BB80)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K79/'NGER results'!$H79)*BC80),0,('NGER results'!$K79/'NGER results'!$H79)*BC80)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K79/'NGER results'!$H79)*BD80),0,('NGER results'!$K79/'NGER results'!$H79)*BD80)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K79/'NGER results'!$H79)*BE80),0,('NGER results'!$K79/'NGER results'!$H79)*BE80)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K79/'NGER results'!$H79)*BF80),0,('NGER results'!$K79/'NGER results'!$H79)*BF80)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K79/'NGER results'!$H79)*BG80),0,('NGER results'!$K79/'NGER results'!$H79)*BG80)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K79/'NGER results'!$H79)*BH80),0,('NGER results'!$K79/'NGER results'!$H79)*BH80)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K79/'NGER results'!$H79)*BI80),0,('NGER results'!$K79/'NGER results'!$H79)*BI80)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K79/'NGER results'!$H79)*BJ80),0,('NGER results'!$K79/'NGER results'!$H79)*BJ80)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A80>=2016,(BA80+M80)*'NGER input 2'!$GS78*1.336*25,(BA80+M80)*'NGER input 2'!$GS78*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A80>=2016,(BB80+N80)*'NGER input 2'!$GS78*1.336*25,(BB80+N80)*'NGER input 2'!$GS78*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A80>=2016,(BC80+O80)*'NGER input 2'!$GS78*1.336*25,(BC80+O80)*'NGER input 2'!$GS78*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A80>=2016,(BD80+P80)*'NGER input 2'!$GS78*1.336*25,(BD80+P80)*'NGER input 2'!$GS78*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A80>=2016,(BE80+Q80)*'NGER input 2'!$GS78*1.336*25,(BE80+Q80)*'NGER input 2'!$GS78*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A80>=2016,(BF80+R80)*'NGER input 2'!$GS78*1.336*25,(BF80+R80)*'NGER input 2'!$GS78*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A80>=2016,(BG80+S80)*'NGER input 2'!$GS78*1.336*25,(BG80+S80)*'NGER input 2'!$GS78*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A80>=2016,(BH80+T80)*'NGER input 2'!$GS78*1.336*25,(BH80+T80)*'NGER input 2'!$GS78*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A80>=2016,(BI80+U80)*'NGER input 2'!$GS78*1.336*25,(BI80+U80)*'NGER input 2'!$GS78*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A80>=2016,(BJ80+V80)*'NGER input 2'!$GS78*1.336*25,(BJ80+V80)*'NGER input 2'!$GS78*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A79","v":75},null,{"$f":"IF(OR('NGER input 2'!$A79=2013,'NGER input 2'!$A79=2014),0,'NGER input 2'!ES79*'NGER input 2'!FC79*'NGER input 2'!FM79*'NGER input 2'!$GQ79)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A79=2013,'NGER input 2'!$A79=2014),0,'NGER input 2'!ET79*'NGER input 2'!FD79*'NGER input 2'!FN79*'NGER input 2'!$GQ79)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A79=2013,'NGER input 2'!$A79=2014),0,'NGER input 2'!EU79*'NGER input 2'!FE79*'NGER input 2'!FO79*'NGER input 2'!$GQ79)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A79=2013,'NGER input 2'!$A79=2014),0,'NGER input 2'!EV79*'NGER input 2'!FF79*'NGER input 2'!FP79*'NGER input 2'!$GQ79)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A79=2013,'NGER input 2'!$A79=2014),0,'NGER input 2'!EW79*'NGER input 2'!FG79*'NGER input 2'!FQ79*'NGER input 2'!$GQ79)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A79=2013,'NGER input 2'!$A79=2014),0,'NGER input 2'!EX79*'NGER input 2'!FH79*'NGER input 2'!FR79*'NGER input 2'!$GQ79)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A79=2013,'NGER input 2'!$A79=2014),0,'NGER input 2'!EY79*'NGER input 2'!FI79*'NGER input 2'!FS79*'NGER input 2'!$GQ79)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A79=2013,'NGER input 2'!$A79=2014),0,'NGER input 2'!EZ79*'NGER input 2'!FJ79*'NGER input 2'!FT79*'NGER input 2'!$GQ79)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A79=2013,'NGER input 2'!$A79=2014),0,'NGER input 2'!FA79*'NGER input 2'!FK79*'NGER input 2'!FU79*'NGER input 2'!$GQ79)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A79=2013,'NGER input 2'!$A79=2014),0,'NGER input 2'!FB79*'NGER input 2'!FL79*'NGER input 2'!FV79*'NGER input 2'!$GQ79)","v":0},{"$f":"C81*(1-EXP(-'NGER input 2'!FW79*(13-'NGER input 2'!$GR79-7)/12))","v":{"$error":"#N/A"}},{"$f":"D81*(1-EXP(-'NGER input 2'!FX79*(13-'NGER input 2'!$GR79-7)/12))","v":{"$error":"#N/A"}},{"$f":"E81*(1-EXP(-'NGER input 2'!FY79*(13-'NGER input 2'!$GR79-7)/12))","v":{"$error":"#N/A"}},{"$f":"F81*(1-EXP(-'NGER input 2'!FZ79*(13-'NGER input 2'!$GR79-7)/12))","v":{"$error":"#N/A"}},{"$f":"G81*(1-EXP(-'NGER input 2'!GA79*(13-'NGER input 2'!$GR79-7)/12))","v":{"$error":"#N/A"}},{"$f":"H81*(1-EXP(-'NGER input 2'!GB79*(13-'NGER input 2'!$GR79-7)/12))","v":{"$error":"#N/A"}},{"$f":"I81*(1-EXP(-'NGER input 2'!GC79*(13-'NGER input 2'!$GR79-7)/12))","v":{"$error":"#N/A"}},{"$f":"J81*(1-EXP(-'NGER input 2'!GD79*(13-'NGER input 2'!$GR79-7)/12))","v":{"$error":"#N/A"}},{"$f":"K81*(1-EXP(-'NGER input 2'!GE79*(13-'NGER input 2'!$GR79-7)/12))","v":{"$error":"#N/A"}},{"$f":"L81*(1-EXP(-'NGER input 2'!GF79*(13-'NGER input 2'!$GR79-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K80/'NGER results'!$H80)*M81),0,('NGER results'!$K80/'NGER results'!$H80)*M81)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K80/'NGER results'!$H80)*N81),0,('NGER results'!$K80/'NGER results'!$H80)*N81)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K80/'NGER results'!$H80)*O81),0,('NGER results'!$K80/'NGER results'!$H80)*O81)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K80/'NGER results'!$H80)*P81),0,('NGER results'!$K80/'NGER results'!$H80)*P81)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K80/'NGER results'!$H80)*Q81),0,('NGER results'!$K80/'NGER results'!$H80)*Q81)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K80/'NGER results'!$H80)*R81),0,('NGER results'!$K80/'NGER results'!$H80)*R81)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K80/'NGER results'!$H80)*S81),0,('NGER results'!$K80/'NGER results'!$H80)*S81)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K80/'NGER results'!$H80)*T81),0,('NGER results'!$K80/'NGER results'!$H80)*T81)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K80/'NGER results'!$H80)*U81),0,('NGER results'!$K80/'NGER results'!$H80)*U81)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K80/'NGER results'!$H80)*V81),0,('NGER results'!$K80/'NGER results'!$H80)*V81)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ81*(1-EXP(-'NGER input 2'!FW79))","v":0},{"$f":"AR81*(1-EXP(-'NGER input 2'!FX79))","v":0},{"$f":"AS81*(1-EXP(-'NGER input 2'!FY79))","v":0},{"$f":"AT81*(1-EXP(-'NGER input 2'!FZ79))","v":0},{"$f":"AU81*(1-EXP(-'NGER input 2'!GA79))","v":0},{"$f":"AV81*(1-EXP(-'NGER input 2'!GB79))","v":0},{"$f":"AW81*(1-EXP(-'NGER input 2'!GC79))","v":0},{"$f":"AX81*(1-EXP(-'NGER input 2'!GD79))","v":0},{"$f":"AY81*(1-EXP(-'NGER input 2'!GE79))","v":0},{"$f":"AZ81*(1-EXP(-'NGER input 2'!GF79))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K80/'NGER results'!$H80)*BA81),0,('NGER results'!$K80/'NGER results'!$H80)*BA81)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K80/'NGER results'!$H80)*BB81),0,('NGER results'!$K80/'NGER results'!$H80)*BB81)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K80/'NGER results'!$H80)*BC81),0,('NGER results'!$K80/'NGER results'!$H80)*BC81)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K80/'NGER results'!$H80)*BD81),0,('NGER results'!$K80/'NGER results'!$H80)*BD81)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K80/'NGER results'!$H80)*BE81),0,('NGER results'!$K80/'NGER results'!$H80)*BE81)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K80/'NGER results'!$H80)*BF81),0,('NGER results'!$K80/'NGER results'!$H80)*BF81)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K80/'NGER results'!$H80)*BG81),0,('NGER results'!$K80/'NGER results'!$H80)*BG81)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K80/'NGER results'!$H80)*BH81),0,('NGER results'!$K80/'NGER results'!$H80)*BH81)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K80/'NGER results'!$H80)*BI81),0,('NGER results'!$K80/'NGER results'!$H80)*BI81)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K80/'NGER results'!$H80)*BJ81),0,('NGER results'!$K80/'NGER results'!$H80)*BJ81)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A81>=2016,(BA81+M81)*'NGER input 2'!$GS79*1.336*25,(BA81+M81)*'NGER input 2'!$GS79*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A81>=2016,(BB81+N81)*'NGER input 2'!$GS79*1.336*25,(BB81+N81)*'NGER input 2'!$GS79*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A81>=2016,(BC81+O81)*'NGER input 2'!$GS79*1.336*25,(BC81+O81)*'NGER input 2'!$GS79*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A81>=2016,(BD81+P81)*'NGER input 2'!$GS79*1.336*25,(BD81+P81)*'NGER input 2'!$GS79*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A81>=2016,(BE81+Q81)*'NGER input 2'!$GS79*1.336*25,(BE81+Q81)*'NGER input 2'!$GS79*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A81>=2016,(BF81+R81)*'NGER input 2'!$GS79*1.336*25,(BF81+R81)*'NGER input 2'!$GS79*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A81>=2016,(BG81+S81)*'NGER input 2'!$GS79*1.336*25,(BG81+S81)*'NGER input 2'!$GS79*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A81>=2016,(BH81+T81)*'NGER input 2'!$GS79*1.336*25,(BH81+T81)*'NGER input 2'!$GS79*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A81>=2016,(BI81+U81)*'NGER input 2'!$GS79*1.336*25,(BI81+U81)*'NGER input 2'!$GS79*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A81>=2016,(BJ81+V81)*'NGER input 2'!$GS79*1.336*25,(BJ81+V81)*'NGER input 2'!$GS79*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A80","v":76},null,{"$f":"IF(OR('NGER input 2'!$A80=2013,'NGER input 2'!$A80=2014),0,'NGER input 2'!ES80*'NGER input 2'!FC80*'NGER input 2'!FM80*'NGER input 2'!$GQ80)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A80=2013,'NGER input 2'!$A80=2014),0,'NGER input 2'!ET80*'NGER input 2'!FD80*'NGER input 2'!FN80*'NGER input 2'!$GQ80)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A80=2013,'NGER input 2'!$A80=2014),0,'NGER input 2'!EU80*'NGER input 2'!FE80*'NGER input 2'!FO80*'NGER input 2'!$GQ80)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A80=2013,'NGER input 2'!$A80=2014),0,'NGER input 2'!EV80*'NGER input 2'!FF80*'NGER input 2'!FP80*'NGER input 2'!$GQ80)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A80=2013,'NGER input 2'!$A80=2014),0,'NGER input 2'!EW80*'NGER input 2'!FG80*'NGER input 2'!FQ80*'NGER input 2'!$GQ80)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A80=2013,'NGER input 2'!$A80=2014),0,'NGER input 2'!EX80*'NGER input 2'!FH80*'NGER input 2'!FR80*'NGER input 2'!$GQ80)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A80=2013,'NGER input 2'!$A80=2014),0,'NGER input 2'!EY80*'NGER input 2'!FI80*'NGER input 2'!FS80*'NGER input 2'!$GQ80)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A80=2013,'NGER input 2'!$A80=2014),0,'NGER input 2'!EZ80*'NGER input 2'!FJ80*'NGER input 2'!FT80*'NGER input 2'!$GQ80)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A80=2013,'NGER input 2'!$A80=2014),0,'NGER input 2'!FA80*'NGER input 2'!FK80*'NGER input 2'!FU80*'NGER input 2'!$GQ80)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A80=2013,'NGER input 2'!$A80=2014),0,'NGER input 2'!FB80*'NGER input 2'!FL80*'NGER input 2'!FV80*'NGER input 2'!$GQ80)","v":0},{"$f":"C82*(1-EXP(-'NGER input 2'!FW80*(13-'NGER input 2'!$GR80-7)/12))","v":{"$error":"#N/A"}},{"$f":"D82*(1-EXP(-'NGER input 2'!FX80*(13-'NGER input 2'!$GR80-7)/12))","v":{"$error":"#N/A"}},{"$f":"E82*(1-EXP(-'NGER input 2'!FY80*(13-'NGER input 2'!$GR80-7)/12))","v":{"$error":"#N/A"}},{"$f":"F82*(1-EXP(-'NGER input 2'!FZ80*(13-'NGER input 2'!$GR80-7)/12))","v":{"$error":"#N/A"}},{"$f":"G82*(1-EXP(-'NGER input 2'!GA80*(13-'NGER input 2'!$GR80-7)/12))","v":{"$error":"#N/A"}},{"$f":"H82*(1-EXP(-'NGER input 2'!GB80*(13-'NGER input 2'!$GR80-7)/12))","v":{"$error":"#N/A"}},{"$f":"I82*(1-EXP(-'NGER input 2'!GC80*(13-'NGER input 2'!$GR80-7)/12))","v":{"$error":"#N/A"}},{"$f":"J82*(1-EXP(-'NGER input 2'!GD80*(13-'NGER input 2'!$GR80-7)/12))","v":{"$error":"#N/A"}},{"$f":"K82*(1-EXP(-'NGER input 2'!GE80*(13-'NGER input 2'!$GR80-7)/12))","v":{"$error":"#N/A"}},{"$f":"L82*(1-EXP(-'NGER input 2'!GF80*(13-'NGER input 2'!$GR80-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K81/'NGER results'!$H81)*M82),0,('NGER results'!$K81/'NGER results'!$H81)*M82)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K81/'NGER results'!$H81)*N82),0,('NGER results'!$K81/'NGER results'!$H81)*N82)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K81/'NGER results'!$H81)*O82),0,('NGER results'!$K81/'NGER results'!$H81)*O82)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K81/'NGER results'!$H81)*P82),0,('NGER results'!$K81/'NGER results'!$H81)*P82)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K81/'NGER results'!$H81)*Q82),0,('NGER results'!$K81/'NGER results'!$H81)*Q82)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K81/'NGER results'!$H81)*R82),0,('NGER results'!$K81/'NGER results'!$H81)*R82)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K81/'NGER results'!$H81)*S82),0,('NGER results'!$K81/'NGER results'!$H81)*S82)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K81/'NGER results'!$H81)*T82),0,('NGER results'!$K81/'NGER results'!$H81)*T82)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K81/'NGER results'!$H81)*U82),0,('NGER results'!$K81/'NGER results'!$H81)*U82)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K81/'NGER results'!$H81)*V82),0,('NGER results'!$K81/'NGER results'!$H81)*V82)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ82*(1-EXP(-'NGER input 2'!FW80))","v":0},{"$f":"AR82*(1-EXP(-'NGER input 2'!FX80))","v":0},{"$f":"AS82*(1-EXP(-'NGER input 2'!FY80))","v":0},{"$f":"AT82*(1-EXP(-'NGER input 2'!FZ80))","v":0},{"$f":"AU82*(1-EXP(-'NGER input 2'!GA80))","v":0},{"$f":"AV82*(1-EXP(-'NGER input 2'!GB80))","v":0},{"$f":"AW82*(1-EXP(-'NGER input 2'!GC80))","v":0},{"$f":"AX82*(1-EXP(-'NGER input 2'!GD80))","v":0},{"$f":"AY82*(1-EXP(-'NGER input 2'!GE80))","v":0},{"$f":"AZ82*(1-EXP(-'NGER input 2'!GF80))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K81/'NGER results'!$H81)*BA82),0,('NGER results'!$K81/'NGER results'!$H81)*BA82)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K81/'NGER results'!$H81)*BB82),0,('NGER results'!$K81/'NGER results'!$H81)*BB82)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K81/'NGER results'!$H81)*BC82),0,('NGER results'!$K81/'NGER results'!$H81)*BC82)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K81/'NGER results'!$H81)*BD82),0,('NGER results'!$K81/'NGER results'!$H81)*BD82)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K81/'NGER results'!$H81)*BE82),0,('NGER results'!$K81/'NGER results'!$H81)*BE82)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K81/'NGER results'!$H81)*BF82),0,('NGER results'!$K81/'NGER results'!$H81)*BF82)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K81/'NGER results'!$H81)*BG82),0,('NGER results'!$K81/'NGER results'!$H81)*BG82)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K81/'NGER results'!$H81)*BH82),0,('NGER results'!$K81/'NGER results'!$H81)*BH82)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K81/'NGER results'!$H81)*BI82),0,('NGER results'!$K81/'NGER results'!$H81)*BI82)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K81/'NGER results'!$H81)*BJ82),0,('NGER results'!$K81/'NGER results'!$H81)*BJ82)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A82>=2016,(BA82+M82)*'NGER input 2'!$GS80*1.336*25,(BA82+M82)*'NGER input 2'!$GS80*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A82>=2016,(BB82+N82)*'NGER input 2'!$GS80*1.336*25,(BB82+N82)*'NGER input 2'!$GS80*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A82>=2016,(BC82+O82)*'NGER input 2'!$GS80*1.336*25,(BC82+O82)*'NGER input 2'!$GS80*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A82>=2016,(BD82+P82)*'NGER input 2'!$GS80*1.336*25,(BD82+P82)*'NGER input 2'!$GS80*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A82>=2016,(BE82+Q82)*'NGER input 2'!$GS80*1.336*25,(BE82+Q82)*'NGER input 2'!$GS80*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A82>=2016,(BF82+R82)*'NGER input 2'!$GS80*1.336*25,(BF82+R82)*'NGER input 2'!$GS80*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A82>=2016,(BG82+S82)*'NGER input 2'!$GS80*1.336*25,(BG82+S82)*'NGER input 2'!$GS80*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A82>=2016,(BH82+T82)*'NGER input 2'!$GS80*1.336*25,(BH82+T82)*'NGER input 2'!$GS80*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A82>=2016,(BI82+U82)*'NGER input 2'!$GS80*1.336*25,(BI82+U82)*'NGER input 2'!$GS80*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A82>=2016,(BJ82+V82)*'NGER input 2'!$GS80*1.336*25,(BJ82+V82)*'NGER input 2'!$GS80*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A81","v":77},null,{"$f":"IF(OR('NGER input 2'!$A81=2013,'NGER input 2'!$A81=2014),0,'NGER input 2'!ES81*'NGER input 2'!FC81*'NGER input 2'!FM81*'NGER input 2'!$GQ81)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A81=2013,'NGER input 2'!$A81=2014),0,'NGER input 2'!ET81*'NGER input 2'!FD81*'NGER input 2'!FN81*'NGER input 2'!$GQ81)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A81=2013,'NGER input 2'!$A81=2014),0,'NGER input 2'!EU81*'NGER input 2'!FE81*'NGER input 2'!FO81*'NGER input 2'!$GQ81)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A81=2013,'NGER input 2'!$A81=2014),0,'NGER input 2'!EV81*'NGER input 2'!FF81*'NGER input 2'!FP81*'NGER input 2'!$GQ81)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A81=2013,'NGER input 2'!$A81=2014),0,'NGER input 2'!EW81*'NGER input 2'!FG81*'NGER input 2'!FQ81*'NGER input 2'!$GQ81)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A81=2013,'NGER input 2'!$A81=2014),0,'NGER input 2'!EX81*'NGER input 2'!FH81*'NGER input 2'!FR81*'NGER input 2'!$GQ81)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A81=2013,'NGER input 2'!$A81=2014),0,'NGER input 2'!EY81*'NGER input 2'!FI81*'NGER input 2'!FS81*'NGER input 2'!$GQ81)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A81=2013,'NGER input 2'!$A81=2014),0,'NGER input 2'!EZ81*'NGER input 2'!FJ81*'NGER input 2'!FT81*'NGER input 2'!$GQ81)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A81=2013,'NGER input 2'!$A81=2014),0,'NGER input 2'!FA81*'NGER input 2'!FK81*'NGER input 2'!FU81*'NGER input 2'!$GQ81)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A81=2013,'NGER input 2'!$A81=2014),0,'NGER input 2'!FB81*'NGER input 2'!FL81*'NGER input 2'!FV81*'NGER input 2'!$GQ81)","v":0},{"$f":"C83*(1-EXP(-'NGER input 2'!FW81*(13-'NGER input 2'!$GR81-7)/12))","v":{"$error":"#N/A"}},{"$f":"D83*(1-EXP(-'NGER input 2'!FX81*(13-'NGER input 2'!$GR81-7)/12))","v":{"$error":"#N/A"}},{"$f":"E83*(1-EXP(-'NGER input 2'!FY81*(13-'NGER input 2'!$GR81-7)/12))","v":{"$error":"#N/A"}},{"$f":"F83*(1-EXP(-'NGER input 2'!FZ81*(13-'NGER input 2'!$GR81-7)/12))","v":{"$error":"#N/A"}},{"$f":"G83*(1-EXP(-'NGER input 2'!GA81*(13-'NGER input 2'!$GR81-7)/12))","v":{"$error":"#N/A"}},{"$f":"H83*(1-EXP(-'NGER input 2'!GB81*(13-'NGER input 2'!$GR81-7)/12))","v":{"$error":"#N/A"}},{"$f":"I83*(1-EXP(-'NGER input 2'!GC81*(13-'NGER input 2'!$GR81-7)/12))","v":{"$error":"#N/A"}},{"$f":"J83*(1-EXP(-'NGER input 2'!GD81*(13-'NGER input 2'!$GR81-7)/12))","v":{"$error":"#N/A"}},{"$f":"K83*(1-EXP(-'NGER input 2'!GE81*(13-'NGER input 2'!$GR81-7)/12))","v":{"$error":"#N/A"}},{"$f":"L83*(1-EXP(-'NGER input 2'!GF81*(13-'NGER input 2'!$GR81-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K82/'NGER results'!$H82)*M83),0,('NGER results'!$K82/'NGER results'!$H82)*M83)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K82/'NGER results'!$H82)*N83),0,('NGER results'!$K82/'NGER results'!$H82)*N83)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K82/'NGER results'!$H82)*O83),0,('NGER results'!$K82/'NGER results'!$H82)*O83)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K82/'NGER results'!$H82)*P83),0,('NGER results'!$K82/'NGER results'!$H82)*P83)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K82/'NGER results'!$H82)*Q83),0,('NGER results'!$K82/'NGER results'!$H82)*Q83)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K82/'NGER results'!$H82)*R83),0,('NGER results'!$K82/'NGER results'!$H82)*R83)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K82/'NGER results'!$H82)*S83),0,('NGER results'!$K82/'NGER results'!$H82)*S83)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K82/'NGER results'!$H82)*T83),0,('NGER results'!$K82/'NGER results'!$H82)*T83)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K82/'NGER results'!$H82)*U83),0,('NGER results'!$K82/'NGER results'!$H82)*U83)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K82/'NGER results'!$H82)*V83),0,('NGER results'!$K82/'NGER results'!$H82)*V83)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ83*(1-EXP(-'NGER input 2'!FW81))","v":0},{"$f":"AR83*(1-EXP(-'NGER input 2'!FX81))","v":0},{"$f":"AS83*(1-EXP(-'NGER input 2'!FY81))","v":0},{"$f":"AT83*(1-EXP(-'NGER input 2'!FZ81))","v":0},{"$f":"AU83*(1-EXP(-'NGER input 2'!GA81))","v":0},{"$f":"AV83*(1-EXP(-'NGER input 2'!GB81))","v":0},{"$f":"AW83*(1-EXP(-'NGER input 2'!GC81))","v":0},{"$f":"AX83*(1-EXP(-'NGER input 2'!GD81))","v":0},{"$f":"AY83*(1-EXP(-'NGER input 2'!GE81))","v":0},{"$f":"AZ83*(1-EXP(-'NGER input 2'!GF81))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K82/'NGER results'!$H82)*BA83),0,('NGER results'!$K82/'NGER results'!$H82)*BA83)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K82/'NGER results'!$H82)*BB83),0,('NGER results'!$K82/'NGER results'!$H82)*BB83)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K82/'NGER results'!$H82)*BC83),0,('NGER results'!$K82/'NGER results'!$H82)*BC83)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K82/'NGER results'!$H82)*BD83),0,('NGER results'!$K82/'NGER results'!$H82)*BD83)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K82/'NGER results'!$H82)*BE83),0,('NGER results'!$K82/'NGER results'!$H82)*BE83)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K82/'NGER results'!$H82)*BF83),0,('NGER results'!$K82/'NGER results'!$H82)*BF83)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K82/'NGER results'!$H82)*BG83),0,('NGER results'!$K82/'NGER results'!$H82)*BG83)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K82/'NGER results'!$H82)*BH83),0,('NGER results'!$K82/'NGER results'!$H82)*BH83)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K82/'NGER results'!$H82)*BI83),0,('NGER results'!$K82/'NGER results'!$H82)*BI83)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K82/'NGER results'!$H82)*BJ83),0,('NGER results'!$K82/'NGER results'!$H82)*BJ83)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A83>=2016,(BA83+M83)*'NGER input 2'!$GS81*1.336*25,(BA83+M83)*'NGER input 2'!$GS81*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A83>=2016,(BB83+N83)*'NGER input 2'!$GS81*1.336*25,(BB83+N83)*'NGER input 2'!$GS81*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A83>=2016,(BC83+O83)*'NGER input 2'!$GS81*1.336*25,(BC83+O83)*'NGER input 2'!$GS81*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A83>=2016,(BD83+P83)*'NGER input 2'!$GS81*1.336*25,(BD83+P83)*'NGER input 2'!$GS81*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A83>=2016,(BE83+Q83)*'NGER input 2'!$GS81*1.336*25,(BE83+Q83)*'NGER input 2'!$GS81*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A83>=2016,(BF83+R83)*'NGER input 2'!$GS81*1.336*25,(BF83+R83)*'NGER input 2'!$GS81*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A83>=2016,(BG83+S83)*'NGER input 2'!$GS81*1.336*25,(BG83+S83)*'NGER input 2'!$GS81*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A83>=2016,(BH83+T83)*'NGER input 2'!$GS81*1.336*25,(BH83+T83)*'NGER input 2'!$GS81*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A83>=2016,(BI83+U83)*'NGER input 2'!$GS81*1.336*25,(BI83+U83)*'NGER input 2'!$GS81*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A83>=2016,(BJ83+V83)*'NGER input 2'!$GS81*1.336*25,(BJ83+V83)*'NGER input 2'!$GS81*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A82","v":78},null,{"$f":"IF(OR('NGER input 2'!$A82=2013,'NGER input 2'!$A82=2014),0,'NGER input 2'!ES82*'NGER input 2'!FC82*'NGER input 2'!FM82*'NGER input 2'!$GQ82)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A82=2013,'NGER input 2'!$A82=2014),0,'NGER input 2'!ET82*'NGER input 2'!FD82*'NGER input 2'!FN82*'NGER input 2'!$GQ82)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A82=2013,'NGER input 2'!$A82=2014),0,'NGER input 2'!EU82*'NGER input 2'!FE82*'NGER input 2'!FO82*'NGER input 2'!$GQ82)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A82=2013,'NGER input 2'!$A82=2014),0,'NGER input 2'!EV82*'NGER input 2'!FF82*'NGER input 2'!FP82*'NGER input 2'!$GQ82)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A82=2013,'NGER input 2'!$A82=2014),0,'NGER input 2'!EW82*'NGER input 2'!FG82*'NGER input 2'!FQ82*'NGER input 2'!$GQ82)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A82=2013,'NGER input 2'!$A82=2014),0,'NGER input 2'!EX82*'NGER input 2'!FH82*'NGER input 2'!FR82*'NGER input 2'!$GQ82)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A82=2013,'NGER input 2'!$A82=2014),0,'NGER input 2'!EY82*'NGER input 2'!FI82*'NGER input 2'!FS82*'NGER input 2'!$GQ82)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A82=2013,'NGER input 2'!$A82=2014),0,'NGER input 2'!EZ82*'NGER input 2'!FJ82*'NGER input 2'!FT82*'NGER input 2'!$GQ82)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A82=2013,'NGER input 2'!$A82=2014),0,'NGER input 2'!FA82*'NGER input 2'!FK82*'NGER input 2'!FU82*'NGER input 2'!$GQ82)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A82=2013,'NGER input 2'!$A82=2014),0,'NGER input 2'!FB82*'NGER input 2'!FL82*'NGER input 2'!FV82*'NGER input 2'!$GQ82)","v":0},{"$f":"C84*(1-EXP(-'NGER input 2'!FW82*(13-'NGER input 2'!$GR82-7)/12))","v":{"$error":"#N/A"}},{"$f":"D84*(1-EXP(-'NGER input 2'!FX82*(13-'NGER input 2'!$GR82-7)/12))","v":{"$error":"#N/A"}},{"$f":"E84*(1-EXP(-'NGER input 2'!FY82*(13-'NGER input 2'!$GR82-7)/12))","v":{"$error":"#N/A"}},{"$f":"F84*(1-EXP(-'NGER input 2'!FZ82*(13-'NGER input 2'!$GR82-7)/12))","v":{"$error":"#N/A"}},{"$f":"G84*(1-EXP(-'NGER input 2'!GA82*(13-'NGER input 2'!$GR82-7)/12))","v":{"$error":"#N/A"}},{"$f":"H84*(1-EXP(-'NGER input 2'!GB82*(13-'NGER input 2'!$GR82-7)/12))","v":{"$error":"#N/A"}},{"$f":"I84*(1-EXP(-'NGER input 2'!GC82*(13-'NGER input 2'!$GR82-7)/12))","v":{"$error":"#N/A"}},{"$f":"J84*(1-EXP(-'NGER input 2'!GD82*(13-'NGER input 2'!$GR82-7)/12))","v":{"$error":"#N/A"}},{"$f":"K84*(1-EXP(-'NGER input 2'!GE82*(13-'NGER input 2'!$GR82-7)/12))","v":{"$error":"#N/A"}},{"$f":"L84*(1-EXP(-'NGER input 2'!GF82*(13-'NGER input 2'!$GR82-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K83/'NGER results'!$H83)*M84),0,('NGER results'!$K83/'NGER results'!$H83)*M84)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K83/'NGER results'!$H83)*N84),0,('NGER results'!$K83/'NGER results'!$H83)*N84)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K83/'NGER results'!$H83)*O84),0,('NGER results'!$K83/'NGER results'!$H83)*O84)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K83/'NGER results'!$H83)*P84),0,('NGER results'!$K83/'NGER results'!$H83)*P84)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K83/'NGER results'!$H83)*Q84),0,('NGER results'!$K83/'NGER results'!$H83)*Q84)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K83/'NGER results'!$H83)*R84),0,('NGER results'!$K83/'NGER results'!$H83)*R84)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K83/'NGER results'!$H83)*S84),0,('NGER results'!$K83/'NGER results'!$H83)*S84)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K83/'NGER results'!$H83)*T84),0,('NGER results'!$K83/'NGER results'!$H83)*T84)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K83/'NGER results'!$H83)*U84),0,('NGER results'!$K83/'NGER results'!$H83)*U84)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K83/'NGER results'!$H83)*V84),0,('NGER results'!$K83/'NGER results'!$H83)*V84)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ84*(1-EXP(-'NGER input 2'!FW82))","v":0},{"$f":"AR84*(1-EXP(-'NGER input 2'!FX82))","v":0},{"$f":"AS84*(1-EXP(-'NGER input 2'!FY82))","v":0},{"$f":"AT84*(1-EXP(-'NGER input 2'!FZ82))","v":0},{"$f":"AU84*(1-EXP(-'NGER input 2'!GA82))","v":0},{"$f":"AV84*(1-EXP(-'NGER input 2'!GB82))","v":0},{"$f":"AW84*(1-EXP(-'NGER input 2'!GC82))","v":0},{"$f":"AX84*(1-EXP(-'NGER input 2'!GD82))","v":0},{"$f":"AY84*(1-EXP(-'NGER input 2'!GE82))","v":0},{"$f":"AZ84*(1-EXP(-'NGER input 2'!GF82))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K83/'NGER results'!$H83)*BA84),0,('NGER results'!$K83/'NGER results'!$H83)*BA84)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K83/'NGER results'!$H83)*BB84),0,('NGER results'!$K83/'NGER results'!$H83)*BB84)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K83/'NGER results'!$H83)*BC84),0,('NGER results'!$K83/'NGER results'!$H83)*BC84)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K83/'NGER results'!$H83)*BD84),0,('NGER results'!$K83/'NGER results'!$H83)*BD84)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K83/'NGER results'!$H83)*BE84),0,('NGER results'!$K83/'NGER results'!$H83)*BE84)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K83/'NGER results'!$H83)*BF84),0,('NGER results'!$K83/'NGER results'!$H83)*BF84)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K83/'NGER results'!$H83)*BG84),0,('NGER results'!$K83/'NGER results'!$H83)*BG84)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K83/'NGER results'!$H83)*BH84),0,('NGER results'!$K83/'NGER results'!$H83)*BH84)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K83/'NGER results'!$H83)*BI84),0,('NGER results'!$K83/'NGER results'!$H83)*BI84)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K83/'NGER results'!$H83)*BJ84),0,('NGER results'!$K83/'NGER results'!$H83)*BJ84)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A84>=2016,(BA84+M84)*'NGER input 2'!$GS82*1.336*25,(BA84+M84)*'NGER input 2'!$GS82*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A84>=2016,(BB84+N84)*'NGER input 2'!$GS82*1.336*25,(BB84+N84)*'NGER input 2'!$GS82*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A84>=2016,(BC84+O84)*'NGER input 2'!$GS82*1.336*25,(BC84+O84)*'NGER input 2'!$GS82*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A84>=2016,(BD84+P84)*'NGER input 2'!$GS82*1.336*25,(BD84+P84)*'NGER input 2'!$GS82*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A84>=2016,(BE84+Q84)*'NGER input 2'!$GS82*1.336*25,(BE84+Q84)*'NGER input 2'!$GS82*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A84>=2016,(BF84+R84)*'NGER input 2'!$GS82*1.336*25,(BF84+R84)*'NGER input 2'!$GS82*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A84>=2016,(BG84+S84)*'NGER input 2'!$GS82*1.336*25,(BG84+S84)*'NGER input 2'!$GS82*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A84>=2016,(BH84+T84)*'NGER input 2'!$GS82*1.336*25,(BH84+T84)*'NGER input 2'!$GS82*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A84>=2016,(BI84+U84)*'NGER input 2'!$GS82*1.336*25,(BI84+U84)*'NGER input 2'!$GS82*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A84>=2016,(BJ84+V84)*'NGER input 2'!$GS82*1.336*25,(BJ84+V84)*'NGER input 2'!$GS82*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A83","v":79},null,{"$f":"IF(OR('NGER input 2'!$A83=2013,'NGER input 2'!$A83=2014),0,'NGER input 2'!ES83*'NGER input 2'!FC83*'NGER input 2'!FM83*'NGER input 2'!$GQ83)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A83=2013,'NGER input 2'!$A83=2014),0,'NGER input 2'!ET83*'NGER input 2'!FD83*'NGER input 2'!FN83*'NGER input 2'!$GQ83)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A83=2013,'NGER input 2'!$A83=2014),0,'NGER input 2'!EU83*'NGER input 2'!FE83*'NGER input 2'!FO83*'NGER input 2'!$GQ83)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A83=2013,'NGER input 2'!$A83=2014),0,'NGER input 2'!EV83*'NGER input 2'!FF83*'NGER input 2'!FP83*'NGER input 2'!$GQ83)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A83=2013,'NGER input 2'!$A83=2014),0,'NGER input 2'!EW83*'NGER input 2'!FG83*'NGER input 2'!FQ83*'NGER input 2'!$GQ83)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A83=2013,'NGER input 2'!$A83=2014),0,'NGER input 2'!EX83*'NGER input 2'!FH83*'NGER input 2'!FR83*'NGER input 2'!$GQ83)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A83=2013,'NGER input 2'!$A83=2014),0,'NGER input 2'!EY83*'NGER input 2'!FI83*'NGER input 2'!FS83*'NGER input 2'!$GQ83)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A83=2013,'NGER input 2'!$A83=2014),0,'NGER input 2'!EZ83*'NGER input 2'!FJ83*'NGER input 2'!FT83*'NGER input 2'!$GQ83)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A83=2013,'NGER input 2'!$A83=2014),0,'NGER input 2'!FA83*'NGER input 2'!FK83*'NGER input 2'!FU83*'NGER input 2'!$GQ83)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A83=2013,'NGER input 2'!$A83=2014),0,'NGER input 2'!FB83*'NGER input 2'!FL83*'NGER input 2'!FV83*'NGER input 2'!$GQ83)","v":0},{"$f":"C85*(1-EXP(-'NGER input 2'!FW83*(13-'NGER input 2'!$GR83-7)/12))","v":{"$error":"#N/A"}},{"$f":"D85*(1-EXP(-'NGER input 2'!FX83*(13-'NGER input 2'!$GR83-7)/12))","v":{"$error":"#N/A"}},{"$f":"E85*(1-EXP(-'NGER input 2'!FY83*(13-'NGER input 2'!$GR83-7)/12))","v":{"$error":"#N/A"}},{"$f":"F85*(1-EXP(-'NGER input 2'!FZ83*(13-'NGER input 2'!$GR83-7)/12))","v":{"$error":"#N/A"}},{"$f":"G85*(1-EXP(-'NGER input 2'!GA83*(13-'NGER input 2'!$GR83-7)/12))","v":{"$error":"#N/A"}},{"$f":"H85*(1-EXP(-'NGER input 2'!GB83*(13-'NGER input 2'!$GR83-7)/12))","v":{"$error":"#N/A"}},{"$f":"I85*(1-EXP(-'NGER input 2'!GC83*(13-'NGER input 2'!$GR83-7)/12))","v":{"$error":"#N/A"}},{"$f":"J85*(1-EXP(-'NGER input 2'!GD83*(13-'NGER input 2'!$GR83-7)/12))","v":{"$error":"#N/A"}},{"$f":"K85*(1-EXP(-'NGER input 2'!GE83*(13-'NGER input 2'!$GR83-7)/12))","v":{"$error":"#N/A"}},{"$f":"L85*(1-EXP(-'NGER input 2'!GF83*(13-'NGER input 2'!$GR83-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K84/'NGER results'!$H84)*M85),0,('NGER results'!$K84/'NGER results'!$H84)*M85)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K84/'NGER results'!$H84)*N85),0,('NGER results'!$K84/'NGER results'!$H84)*N85)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K84/'NGER results'!$H84)*O85),0,('NGER results'!$K84/'NGER results'!$H84)*O85)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K84/'NGER results'!$H84)*P85),0,('NGER results'!$K84/'NGER results'!$H84)*P85)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K84/'NGER results'!$H84)*Q85),0,('NGER results'!$K84/'NGER results'!$H84)*Q85)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K84/'NGER results'!$H84)*R85),0,('NGER results'!$K84/'NGER results'!$H84)*R85)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K84/'NGER results'!$H84)*S85),0,('NGER results'!$K84/'NGER results'!$H84)*S85)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K84/'NGER results'!$H84)*T85),0,('NGER results'!$K84/'NGER results'!$H84)*T85)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K84/'NGER results'!$H84)*U85),0,('NGER results'!$K84/'NGER results'!$H84)*U85)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K84/'NGER results'!$H84)*V85),0,('NGER results'!$K84/'NGER results'!$H84)*V85)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ85*(1-EXP(-'NGER input 2'!FW83))","v":0},{"$f":"AR85*(1-EXP(-'NGER input 2'!FX83))","v":0},{"$f":"AS85*(1-EXP(-'NGER input 2'!FY83))","v":0},{"$f":"AT85*(1-EXP(-'NGER input 2'!FZ83))","v":0},{"$f":"AU85*(1-EXP(-'NGER input 2'!GA83))","v":0},{"$f":"AV85*(1-EXP(-'NGER input 2'!GB83))","v":0},{"$f":"AW85*(1-EXP(-'NGER input 2'!GC83))","v":0},{"$f":"AX85*(1-EXP(-'NGER input 2'!GD83))","v":0},{"$f":"AY85*(1-EXP(-'NGER input 2'!GE83))","v":0},{"$f":"AZ85*(1-EXP(-'NGER input 2'!GF83))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K84/'NGER results'!$H84)*BA85),0,('NGER results'!$K84/'NGER results'!$H84)*BA85)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K84/'NGER results'!$H84)*BB85),0,('NGER results'!$K84/'NGER results'!$H84)*BB85)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K84/'NGER results'!$H84)*BC85),0,('NGER results'!$K84/'NGER results'!$H84)*BC85)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K84/'NGER results'!$H84)*BD85),0,('NGER results'!$K84/'NGER results'!$H84)*BD85)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K84/'NGER results'!$H84)*BE85),0,('NGER results'!$K84/'NGER results'!$H84)*BE85)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K84/'NGER results'!$H84)*BF85),0,('NGER results'!$K84/'NGER results'!$H84)*BF85)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K84/'NGER results'!$H84)*BG85),0,('NGER results'!$K84/'NGER results'!$H84)*BG85)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K84/'NGER results'!$H84)*BH85),0,('NGER results'!$K84/'NGER results'!$H84)*BH85)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K84/'NGER results'!$H84)*BI85),0,('NGER results'!$K84/'NGER results'!$H84)*BI85)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K84/'NGER results'!$H84)*BJ85),0,('NGER results'!$K84/'NGER results'!$H84)*BJ85)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A85>=2016,(BA85+M85)*'NGER input 2'!$GS83*1.336*25,(BA85+M85)*'NGER input 2'!$GS83*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A85>=2016,(BB85+N85)*'NGER input 2'!$GS83*1.336*25,(BB85+N85)*'NGER input 2'!$GS83*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A85>=2016,(BC85+O85)*'NGER input 2'!$GS83*1.336*25,(BC85+O85)*'NGER input 2'!$GS83*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A85>=2016,(BD85+P85)*'NGER input 2'!$GS83*1.336*25,(BD85+P85)*'NGER input 2'!$GS83*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A85>=2016,(BE85+Q85)*'NGER input 2'!$GS83*1.336*25,(BE85+Q85)*'NGER input 2'!$GS83*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A85>=2016,(BF85+R85)*'NGER input 2'!$GS83*1.336*25,(BF85+R85)*'NGER input 2'!$GS83*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A85>=2016,(BG85+S85)*'NGER input 2'!$GS83*1.336*25,(BG85+S85)*'NGER input 2'!$GS83*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A85>=2016,(BH85+T85)*'NGER input 2'!$GS83*1.336*25,(BH85+T85)*'NGER input 2'!$GS83*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A85>=2016,(BI85+U85)*'NGER input 2'!$GS83*1.336*25,(BI85+U85)*'NGER input 2'!$GS83*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A85>=2016,(BJ85+V85)*'NGER input 2'!$GS83*1.336*25,(BJ85+V85)*'NGER input 2'!$GS83*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A84","v":80},null,{"$f":"IF(OR('NGER input 2'!$A84=2013,'NGER input 2'!$A84=2014),0,'NGER input 2'!ES84*'NGER input 2'!FC84*'NGER input 2'!FM84*'NGER input 2'!$GQ84)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A84=2013,'NGER input 2'!$A84=2014),0,'NGER input 2'!ET84*'NGER input 2'!FD84*'NGER input 2'!FN84*'NGER input 2'!$GQ84)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A84=2013,'NGER input 2'!$A84=2014),0,'NGER input 2'!EU84*'NGER input 2'!FE84*'NGER input 2'!FO84*'NGER input 2'!$GQ84)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A84=2013,'NGER input 2'!$A84=2014),0,'NGER input 2'!EV84*'NGER input 2'!FF84*'NGER input 2'!FP84*'NGER input 2'!$GQ84)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A84=2013,'NGER input 2'!$A84=2014),0,'NGER input 2'!EW84*'NGER input 2'!FG84*'NGER input 2'!FQ84*'NGER input 2'!$GQ84)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A84=2013,'NGER input 2'!$A84=2014),0,'NGER input 2'!EX84*'NGER input 2'!FH84*'NGER input 2'!FR84*'NGER input 2'!$GQ84)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A84=2013,'NGER input 2'!$A84=2014),0,'NGER input 2'!EY84*'NGER input 2'!FI84*'NGER input 2'!FS84*'NGER input 2'!$GQ84)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A84=2013,'NGER input 2'!$A84=2014),0,'NGER input 2'!EZ84*'NGER input 2'!FJ84*'NGER input 2'!FT84*'NGER input 2'!$GQ84)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A84=2013,'NGER input 2'!$A84=2014),0,'NGER input 2'!FA84*'NGER input 2'!FK84*'NGER input 2'!FU84*'NGER input 2'!$GQ84)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A84=2013,'NGER input 2'!$A84=2014),0,'NGER input 2'!FB84*'NGER input 2'!FL84*'NGER input 2'!FV84*'NGER input 2'!$GQ84)","v":0},{"$f":"C86*(1-EXP(-'NGER input 2'!FW84*(13-'NGER input 2'!$GR84-7)/12))","v":{"$error":"#N/A"}},{"$f":"D86*(1-EXP(-'NGER input 2'!FX84*(13-'NGER input 2'!$GR84-7)/12))","v":{"$error":"#N/A"}},{"$f":"E86*(1-EXP(-'NGER input 2'!FY84*(13-'NGER input 2'!$GR84-7)/12))","v":{"$error":"#N/A"}},{"$f":"F86*(1-EXP(-'NGER input 2'!FZ84*(13-'NGER input 2'!$GR84-7)/12))","v":{"$error":"#N/A"}},{"$f":"G86*(1-EXP(-'NGER input 2'!GA84*(13-'NGER input 2'!$GR84-7)/12))","v":{"$error":"#N/A"}},{"$f":"H86*(1-EXP(-'NGER input 2'!GB84*(13-'NGER input 2'!$GR84-7)/12))","v":{"$error":"#N/A"}},{"$f":"I86*(1-EXP(-'NGER input 2'!GC84*(13-'NGER input 2'!$GR84-7)/12))","v":{"$error":"#N/A"}},{"$f":"J86*(1-EXP(-'NGER input 2'!GD84*(13-'NGER input 2'!$GR84-7)/12))","v":{"$error":"#N/A"}},{"$f":"K86*(1-EXP(-'NGER input 2'!GE84*(13-'NGER input 2'!$GR84-7)/12))","v":{"$error":"#N/A"}},{"$f":"L86*(1-EXP(-'NGER input 2'!GF84*(13-'NGER input 2'!$GR84-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K85/'NGER results'!$H85)*M86),0,('NGER results'!$K85/'NGER results'!$H85)*M86)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K85/'NGER results'!$H85)*N86),0,('NGER results'!$K85/'NGER results'!$H85)*N86)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K85/'NGER results'!$H85)*O86),0,('NGER results'!$K85/'NGER results'!$H85)*O86)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K85/'NGER results'!$H85)*P86),0,('NGER results'!$K85/'NGER results'!$H85)*P86)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K85/'NGER results'!$H85)*Q86),0,('NGER results'!$K85/'NGER results'!$H85)*Q86)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K85/'NGER results'!$H85)*R86),0,('NGER results'!$K85/'NGER results'!$H85)*R86)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K85/'NGER results'!$H85)*S86),0,('NGER results'!$K85/'NGER results'!$H85)*S86)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K85/'NGER results'!$H85)*T86),0,('NGER results'!$K85/'NGER results'!$H85)*T86)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K85/'NGER results'!$H85)*U86),0,('NGER results'!$K85/'NGER results'!$H85)*U86)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K85/'NGER results'!$H85)*V86),0,('NGER results'!$K85/'NGER results'!$H85)*V86)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ86*(1-EXP(-'NGER input 2'!FW84))","v":0},{"$f":"AR86*(1-EXP(-'NGER input 2'!FX84))","v":0},{"$f":"AS86*(1-EXP(-'NGER input 2'!FY84))","v":0},{"$f":"AT86*(1-EXP(-'NGER input 2'!FZ84))","v":0},{"$f":"AU86*(1-EXP(-'NGER input 2'!GA84))","v":0},{"$f":"AV86*(1-EXP(-'NGER input 2'!GB84))","v":0},{"$f":"AW86*(1-EXP(-'NGER input 2'!GC84))","v":0},{"$f":"AX86*(1-EXP(-'NGER input 2'!GD84))","v":0},{"$f":"AY86*(1-EXP(-'NGER input 2'!GE84))","v":0},{"$f":"AZ86*(1-EXP(-'NGER input 2'!GF84))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K85/'NGER results'!$H85)*BA86),0,('NGER results'!$K85/'NGER results'!$H85)*BA86)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K85/'NGER results'!$H85)*BB86),0,('NGER results'!$K85/'NGER results'!$H85)*BB86)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K85/'NGER results'!$H85)*BC86),0,('NGER results'!$K85/'NGER results'!$H85)*BC86)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K85/'NGER results'!$H85)*BD86),0,('NGER results'!$K85/'NGER results'!$H85)*BD86)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K85/'NGER results'!$H85)*BE86),0,('NGER results'!$K85/'NGER results'!$H85)*BE86)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K85/'NGER results'!$H85)*BF86),0,('NGER results'!$K85/'NGER results'!$H85)*BF86)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K85/'NGER results'!$H85)*BG86),0,('NGER results'!$K85/'NGER results'!$H85)*BG86)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K85/'NGER results'!$H85)*BH86),0,('NGER results'!$K85/'NGER results'!$H85)*BH86)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K85/'NGER results'!$H85)*BI86),0,('NGER results'!$K85/'NGER results'!$H85)*BI86)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K85/'NGER results'!$H85)*BJ86),0,('NGER results'!$K85/'NGER results'!$H85)*BJ86)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A86>=2016,(BA86+M86)*'NGER input 2'!$GS84*1.336*25,(BA86+M86)*'NGER input 2'!$GS84*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A86>=2016,(BB86+N86)*'NGER input 2'!$GS84*1.336*25,(BB86+N86)*'NGER input 2'!$GS84*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A86>=2016,(BC86+O86)*'NGER input 2'!$GS84*1.336*25,(BC86+O86)*'NGER input 2'!$GS84*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A86>=2016,(BD86+P86)*'NGER input 2'!$GS84*1.336*25,(BD86+P86)*'NGER input 2'!$GS84*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A86>=2016,(BE86+Q86)*'NGER input 2'!$GS84*1.336*25,(BE86+Q86)*'NGER input 2'!$GS84*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A86>=2016,(BF86+R86)*'NGER input 2'!$GS84*1.336*25,(BF86+R86)*'NGER input 2'!$GS84*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A86>=2016,(BG86+S86)*'NGER input 2'!$GS84*1.336*25,(BG86+S86)*'NGER input 2'!$GS84*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A86>=2016,(BH86+T86)*'NGER input 2'!$GS84*1.336*25,(BH86+T86)*'NGER input 2'!$GS84*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A86>=2016,(BI86+U86)*'NGER input 2'!$GS84*1.336*25,(BI86+U86)*'NGER input 2'!$GS84*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A86>=2016,(BJ86+V86)*'NGER input 2'!$GS84*1.336*25,(BJ86+V86)*'NGER input 2'!$GS84*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A85","v":81},null,{"$f":"IF(OR('NGER input 2'!$A85=2013,'NGER input 2'!$A85=2014),0,'NGER input 2'!ES85*'NGER input 2'!FC85*'NGER input 2'!FM85*'NGER input 2'!$GQ85)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A85=2013,'NGER input 2'!$A85=2014),0,'NGER input 2'!ET85*'NGER input 2'!FD85*'NGER input 2'!FN85*'NGER input 2'!$GQ85)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A85=2013,'NGER input 2'!$A85=2014),0,'NGER input 2'!EU85*'NGER input 2'!FE85*'NGER input 2'!FO85*'NGER input 2'!$GQ85)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A85=2013,'NGER input 2'!$A85=2014),0,'NGER input 2'!EV85*'NGER input 2'!FF85*'NGER input 2'!FP85*'NGER input 2'!$GQ85)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A85=2013,'NGER input 2'!$A85=2014),0,'NGER input 2'!EW85*'NGER input 2'!FG85*'NGER input 2'!FQ85*'NGER input 2'!$GQ85)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A85=2013,'NGER input 2'!$A85=2014),0,'NGER input 2'!EX85*'NGER input 2'!FH85*'NGER input 2'!FR85*'NGER input 2'!$GQ85)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A85=2013,'NGER input 2'!$A85=2014),0,'NGER input 2'!EY85*'NGER input 2'!FI85*'NGER input 2'!FS85*'NGER input 2'!$GQ85)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A85=2013,'NGER input 2'!$A85=2014),0,'NGER input 2'!EZ85*'NGER input 2'!FJ85*'NGER input 2'!FT85*'NGER input 2'!$GQ85)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A85=2013,'NGER input 2'!$A85=2014),0,'NGER input 2'!FA85*'NGER input 2'!FK85*'NGER input 2'!FU85*'NGER input 2'!$GQ85)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A85=2013,'NGER input 2'!$A85=2014),0,'NGER input 2'!FB85*'NGER input 2'!FL85*'NGER input 2'!FV85*'NGER input 2'!$GQ85)","v":0},{"$f":"C87*(1-EXP(-'NGER input 2'!FW85*(13-'NGER input 2'!$GR85-7)/12))","v":{"$error":"#N/A"}},{"$f":"D87*(1-EXP(-'NGER input 2'!FX85*(13-'NGER input 2'!$GR85-7)/12))","v":{"$error":"#N/A"}},{"$f":"E87*(1-EXP(-'NGER input 2'!FY85*(13-'NGER input 2'!$GR85-7)/12))","v":{"$error":"#N/A"}},{"$f":"F87*(1-EXP(-'NGER input 2'!FZ85*(13-'NGER input 2'!$GR85-7)/12))","v":{"$error":"#N/A"}},{"$f":"G87*(1-EXP(-'NGER input 2'!GA85*(13-'NGER input 2'!$GR85-7)/12))","v":{"$error":"#N/A"}},{"$f":"H87*(1-EXP(-'NGER input 2'!GB85*(13-'NGER input 2'!$GR85-7)/12))","v":{"$error":"#N/A"}},{"$f":"I87*(1-EXP(-'NGER input 2'!GC85*(13-'NGER input 2'!$GR85-7)/12))","v":{"$error":"#N/A"}},{"$f":"J87*(1-EXP(-'NGER input 2'!GD85*(13-'NGER input 2'!$GR85-7)/12))","v":{"$error":"#N/A"}},{"$f":"K87*(1-EXP(-'NGER input 2'!GE85*(13-'NGER input 2'!$GR85-7)/12))","v":{"$error":"#N/A"}},{"$f":"L87*(1-EXP(-'NGER input 2'!GF85*(13-'NGER input 2'!$GR85-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K86/'NGER results'!$H86)*M87),0,('NGER results'!$K86/'NGER results'!$H86)*M87)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K86/'NGER results'!$H86)*N87),0,('NGER results'!$K86/'NGER results'!$H86)*N87)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K86/'NGER results'!$H86)*O87),0,('NGER results'!$K86/'NGER results'!$H86)*O87)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K86/'NGER results'!$H86)*P87),0,('NGER results'!$K86/'NGER results'!$H86)*P87)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K86/'NGER results'!$H86)*Q87),0,('NGER results'!$K86/'NGER results'!$H86)*Q87)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K86/'NGER results'!$H86)*R87),0,('NGER results'!$K86/'NGER results'!$H86)*R87)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K86/'NGER results'!$H86)*S87),0,('NGER results'!$K86/'NGER results'!$H86)*S87)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K86/'NGER results'!$H86)*T87),0,('NGER results'!$K86/'NGER results'!$H86)*T87)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K86/'NGER results'!$H86)*U87),0,('NGER results'!$K86/'NGER results'!$H86)*U87)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K86/'NGER results'!$H86)*V87),0,('NGER results'!$K86/'NGER results'!$H86)*V87)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ87*(1-EXP(-'NGER input 2'!FW85))","v":0},{"$f":"AR87*(1-EXP(-'NGER input 2'!FX85))","v":0},{"$f":"AS87*(1-EXP(-'NGER input 2'!FY85))","v":0},{"$f":"AT87*(1-EXP(-'NGER input 2'!FZ85))","v":0},{"$f":"AU87*(1-EXP(-'NGER input 2'!GA85))","v":0},{"$f":"AV87*(1-EXP(-'NGER input 2'!GB85))","v":0},{"$f":"AW87*(1-EXP(-'NGER input 2'!GC85))","v":0},{"$f":"AX87*(1-EXP(-'NGER input 2'!GD85))","v":0},{"$f":"AY87*(1-EXP(-'NGER input 2'!GE85))","v":0},{"$f":"AZ87*(1-EXP(-'NGER input 2'!GF85))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K86/'NGER results'!$H86)*BA87),0,('NGER results'!$K86/'NGER results'!$H86)*BA87)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K86/'NGER results'!$H86)*BB87),0,('NGER results'!$K86/'NGER results'!$H86)*BB87)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K86/'NGER results'!$H86)*BC87),0,('NGER results'!$K86/'NGER results'!$H86)*BC87)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K86/'NGER results'!$H86)*BD87),0,('NGER results'!$K86/'NGER results'!$H86)*BD87)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K86/'NGER results'!$H86)*BE87),0,('NGER results'!$K86/'NGER results'!$H86)*BE87)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K86/'NGER results'!$H86)*BF87),0,('NGER results'!$K86/'NGER results'!$H86)*BF87)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K86/'NGER results'!$H86)*BG87),0,('NGER results'!$K86/'NGER results'!$H86)*BG87)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K86/'NGER results'!$H86)*BH87),0,('NGER results'!$K86/'NGER results'!$H86)*BH87)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K86/'NGER results'!$H86)*BI87),0,('NGER results'!$K86/'NGER results'!$H86)*BI87)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K86/'NGER results'!$H86)*BJ87),0,('NGER results'!$K86/'NGER results'!$H86)*BJ87)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A87>=2016,(BA87+M87)*'NGER input 2'!$GS85*1.336*25,(BA87+M87)*'NGER input 2'!$GS85*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A87>=2016,(BB87+N87)*'NGER input 2'!$GS85*1.336*25,(BB87+N87)*'NGER input 2'!$GS85*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A87>=2016,(BC87+O87)*'NGER input 2'!$GS85*1.336*25,(BC87+O87)*'NGER input 2'!$GS85*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A87>=2016,(BD87+P87)*'NGER input 2'!$GS85*1.336*25,(BD87+P87)*'NGER input 2'!$GS85*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A87>=2016,(BE87+Q87)*'NGER input 2'!$GS85*1.336*25,(BE87+Q87)*'NGER input 2'!$GS85*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A87>=2016,(BF87+R87)*'NGER input 2'!$GS85*1.336*25,(BF87+R87)*'NGER input 2'!$GS85*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A87>=2016,(BG87+S87)*'NGER input 2'!$GS85*1.336*25,(BG87+S87)*'NGER input 2'!$GS85*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A87>=2016,(BH87+T87)*'NGER input 2'!$GS85*1.336*25,(BH87+T87)*'NGER input 2'!$GS85*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A87>=2016,(BI87+U87)*'NGER input 2'!$GS85*1.336*25,(BI87+U87)*'NGER input 2'!$GS85*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A87>=2016,(BJ87+V87)*'NGER input 2'!$GS85*1.336*25,(BJ87+V87)*'NGER input 2'!$GS85*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A86","v":82},null,{"$f":"IF(OR('NGER input 2'!$A86=2013,'NGER input 2'!$A86=2014),0,'NGER input 2'!ES86*'NGER input 2'!FC86*'NGER input 2'!FM86*'NGER input 2'!$GQ86)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A86=2013,'NGER input 2'!$A86=2014),0,'NGER input 2'!ET86*'NGER input 2'!FD86*'NGER input 2'!FN86*'NGER input 2'!$GQ86)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A86=2013,'NGER input 2'!$A86=2014),0,'NGER input 2'!EU86*'NGER input 2'!FE86*'NGER input 2'!FO86*'NGER input 2'!$GQ86)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A86=2013,'NGER input 2'!$A86=2014),0,'NGER input 2'!EV86*'NGER input 2'!FF86*'NGER input 2'!FP86*'NGER input 2'!$GQ86)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A86=2013,'NGER input 2'!$A86=2014),0,'NGER input 2'!EW86*'NGER input 2'!FG86*'NGER input 2'!FQ86*'NGER input 2'!$GQ86)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A86=2013,'NGER input 2'!$A86=2014),0,'NGER input 2'!EX86*'NGER input 2'!FH86*'NGER input 2'!FR86*'NGER input 2'!$GQ86)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A86=2013,'NGER input 2'!$A86=2014),0,'NGER input 2'!EY86*'NGER input 2'!FI86*'NGER input 2'!FS86*'NGER input 2'!$GQ86)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A86=2013,'NGER input 2'!$A86=2014),0,'NGER input 2'!EZ86*'NGER input 2'!FJ86*'NGER input 2'!FT86*'NGER input 2'!$GQ86)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A86=2013,'NGER input 2'!$A86=2014),0,'NGER input 2'!FA86*'NGER input 2'!FK86*'NGER input 2'!FU86*'NGER input 2'!$GQ86)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A86=2013,'NGER input 2'!$A86=2014),0,'NGER input 2'!FB86*'NGER input 2'!FL86*'NGER input 2'!FV86*'NGER input 2'!$GQ86)","v":0},{"$f":"C88*(1-EXP(-'NGER input 2'!FW86*(13-'NGER input 2'!$GR86-7)/12))","v":{"$error":"#N/A"}},{"$f":"D88*(1-EXP(-'NGER input 2'!FX86*(13-'NGER input 2'!$GR86-7)/12))","v":{"$error":"#N/A"}},{"$f":"E88*(1-EXP(-'NGER input 2'!FY86*(13-'NGER input 2'!$GR86-7)/12))","v":{"$error":"#N/A"}},{"$f":"F88*(1-EXP(-'NGER input 2'!FZ86*(13-'NGER input 2'!$GR86-7)/12))","v":{"$error":"#N/A"}},{"$f":"G88*(1-EXP(-'NGER input 2'!GA86*(13-'NGER input 2'!$GR86-7)/12))","v":{"$error":"#N/A"}},{"$f":"H88*(1-EXP(-'NGER input 2'!GB86*(13-'NGER input 2'!$GR86-7)/12))","v":{"$error":"#N/A"}},{"$f":"I88*(1-EXP(-'NGER input 2'!GC86*(13-'NGER input 2'!$GR86-7)/12))","v":{"$error":"#N/A"}},{"$f":"J88*(1-EXP(-'NGER input 2'!GD86*(13-'NGER input 2'!$GR86-7)/12))","v":{"$error":"#N/A"}},{"$f":"K88*(1-EXP(-'NGER input 2'!GE86*(13-'NGER input 2'!$GR86-7)/12))","v":{"$error":"#N/A"}},{"$f":"L88*(1-EXP(-'NGER input 2'!GF86*(13-'NGER input 2'!$GR86-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K87/'NGER results'!$H87)*M88),0,('NGER results'!$K87/'NGER results'!$H87)*M88)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K87/'NGER results'!$H87)*N88),0,('NGER results'!$K87/'NGER results'!$H87)*N88)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K87/'NGER results'!$H87)*O88),0,('NGER results'!$K87/'NGER results'!$H87)*O88)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K87/'NGER results'!$H87)*P88),0,('NGER results'!$K87/'NGER results'!$H87)*P88)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K87/'NGER results'!$H87)*Q88),0,('NGER results'!$K87/'NGER results'!$H87)*Q88)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K87/'NGER results'!$H87)*R88),0,('NGER results'!$K87/'NGER results'!$H87)*R88)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K87/'NGER results'!$H87)*S88),0,('NGER results'!$K87/'NGER results'!$H87)*S88)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K87/'NGER results'!$H87)*T88),0,('NGER results'!$K87/'NGER results'!$H87)*T88)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K87/'NGER results'!$H87)*U88),0,('NGER results'!$K87/'NGER results'!$H87)*U88)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K87/'NGER results'!$H87)*V88),0,('NGER results'!$K87/'NGER results'!$H87)*V88)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ88*(1-EXP(-'NGER input 2'!FW86))","v":0},{"$f":"AR88*(1-EXP(-'NGER input 2'!FX86))","v":0},{"$f":"AS88*(1-EXP(-'NGER input 2'!FY86))","v":0},{"$f":"AT88*(1-EXP(-'NGER input 2'!FZ86))","v":0},{"$f":"AU88*(1-EXP(-'NGER input 2'!GA86))","v":0},{"$f":"AV88*(1-EXP(-'NGER input 2'!GB86))","v":0},{"$f":"AW88*(1-EXP(-'NGER input 2'!GC86))","v":0},{"$f":"AX88*(1-EXP(-'NGER input 2'!GD86))","v":0},{"$f":"AY88*(1-EXP(-'NGER input 2'!GE86))","v":0},{"$f":"AZ88*(1-EXP(-'NGER input 2'!GF86))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K87/'NGER results'!$H87)*BA88),0,('NGER results'!$K87/'NGER results'!$H87)*BA88)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K87/'NGER results'!$H87)*BB88),0,('NGER results'!$K87/'NGER results'!$H87)*BB88)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K87/'NGER results'!$H87)*BC88),0,('NGER results'!$K87/'NGER results'!$H87)*BC88)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K87/'NGER results'!$H87)*BD88),0,('NGER results'!$K87/'NGER results'!$H87)*BD88)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K87/'NGER results'!$H87)*BE88),0,('NGER results'!$K87/'NGER results'!$H87)*BE88)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K87/'NGER results'!$H87)*BF88),0,('NGER results'!$K87/'NGER results'!$H87)*BF88)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K87/'NGER results'!$H87)*BG88),0,('NGER results'!$K87/'NGER results'!$H87)*BG88)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K87/'NGER results'!$H87)*BH88),0,('NGER results'!$K87/'NGER results'!$H87)*BH88)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K87/'NGER results'!$H87)*BI88),0,('NGER results'!$K87/'NGER results'!$H87)*BI88)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K87/'NGER results'!$H87)*BJ88),0,('NGER results'!$K87/'NGER results'!$H87)*BJ88)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A88>=2016,(BA88+M88)*'NGER input 2'!$GS86*1.336*25,(BA88+M88)*'NGER input 2'!$GS86*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A88>=2016,(BB88+N88)*'NGER input 2'!$GS86*1.336*25,(BB88+N88)*'NGER input 2'!$GS86*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A88>=2016,(BC88+O88)*'NGER input 2'!$GS86*1.336*25,(BC88+O88)*'NGER input 2'!$GS86*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A88>=2016,(BD88+P88)*'NGER input 2'!$GS86*1.336*25,(BD88+P88)*'NGER input 2'!$GS86*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A88>=2016,(BE88+Q88)*'NGER input 2'!$GS86*1.336*25,(BE88+Q88)*'NGER input 2'!$GS86*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A88>=2016,(BF88+R88)*'NGER input 2'!$GS86*1.336*25,(BF88+R88)*'NGER input 2'!$GS86*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A88>=2016,(BG88+S88)*'NGER input 2'!$GS86*1.336*25,(BG88+S88)*'NGER input 2'!$GS86*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A88>=2016,(BH88+T88)*'NGER input 2'!$GS86*1.336*25,(BH88+T88)*'NGER input 2'!$GS86*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A88>=2016,(BI88+U88)*'NGER input 2'!$GS86*1.336*25,(BI88+U88)*'NGER input 2'!$GS86*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A88>=2016,(BJ88+V88)*'NGER input 2'!$GS86*1.336*25,(BJ88+V88)*'NGER input 2'!$GS86*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A87","v":83},null,{"$f":"IF(OR('NGER input 2'!$A87=2013,'NGER input 2'!$A87=2014),0,'NGER input 2'!ES87*'NGER input 2'!FC87*'NGER input 2'!FM87*'NGER input 2'!$GQ87)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A87=2013,'NGER input 2'!$A87=2014),0,'NGER input 2'!ET87*'NGER input 2'!FD87*'NGER input 2'!FN87*'NGER input 2'!$GQ87)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A87=2013,'NGER input 2'!$A87=2014),0,'NGER input 2'!EU87*'NGER input 2'!FE87*'NGER input 2'!FO87*'NGER input 2'!$GQ87)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A87=2013,'NGER input 2'!$A87=2014),0,'NGER input 2'!EV87*'NGER input 2'!FF87*'NGER input 2'!FP87*'NGER input 2'!$GQ87)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A87=2013,'NGER input 2'!$A87=2014),0,'NGER input 2'!EW87*'NGER input 2'!FG87*'NGER input 2'!FQ87*'NGER input 2'!$GQ87)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A87=2013,'NGER input 2'!$A87=2014),0,'NGER input 2'!EX87*'NGER input 2'!FH87*'NGER input 2'!FR87*'NGER input 2'!$GQ87)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A87=2013,'NGER input 2'!$A87=2014),0,'NGER input 2'!EY87*'NGER input 2'!FI87*'NGER input 2'!FS87*'NGER input 2'!$GQ87)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A87=2013,'NGER input 2'!$A87=2014),0,'NGER input 2'!EZ87*'NGER input 2'!FJ87*'NGER input 2'!FT87*'NGER input 2'!$GQ87)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A87=2013,'NGER input 2'!$A87=2014),0,'NGER input 2'!FA87*'NGER input 2'!FK87*'NGER input 2'!FU87*'NGER input 2'!$GQ87)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A87=2013,'NGER input 2'!$A87=2014),0,'NGER input 2'!FB87*'NGER input 2'!FL87*'NGER input 2'!FV87*'NGER input 2'!$GQ87)","v":0},{"$f":"C89*(1-EXP(-'NGER input 2'!FW87*(13-'NGER input 2'!$GR87-7)/12))","v":{"$error":"#N/A"}},{"$f":"D89*(1-EXP(-'NGER input 2'!FX87*(13-'NGER input 2'!$GR87-7)/12))","v":{"$error":"#N/A"}},{"$f":"E89*(1-EXP(-'NGER input 2'!FY87*(13-'NGER input 2'!$GR87-7)/12))","v":{"$error":"#N/A"}},{"$f":"F89*(1-EXP(-'NGER input 2'!FZ87*(13-'NGER input 2'!$GR87-7)/12))","v":{"$error":"#N/A"}},{"$f":"G89*(1-EXP(-'NGER input 2'!GA87*(13-'NGER input 2'!$GR87-7)/12))","v":{"$error":"#N/A"}},{"$f":"H89*(1-EXP(-'NGER input 2'!GB87*(13-'NGER input 2'!$GR87-7)/12))","v":{"$error":"#N/A"}},{"$f":"I89*(1-EXP(-'NGER input 2'!GC87*(13-'NGER input 2'!$GR87-7)/12))","v":{"$error":"#N/A"}},{"$f":"J89*(1-EXP(-'NGER input 2'!GD87*(13-'NGER input 2'!$GR87-7)/12))","v":{"$error":"#N/A"}},{"$f":"K89*(1-EXP(-'NGER input 2'!GE87*(13-'NGER input 2'!$GR87-7)/12))","v":{"$error":"#N/A"}},{"$f":"L89*(1-EXP(-'NGER input 2'!GF87*(13-'NGER input 2'!$GR87-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K88/'NGER results'!$H88)*M89),0,('NGER results'!$K88/'NGER results'!$H88)*M89)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K88/'NGER results'!$H88)*N89),0,('NGER results'!$K88/'NGER results'!$H88)*N89)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K88/'NGER results'!$H88)*O89),0,('NGER results'!$K88/'NGER results'!$H88)*O89)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K88/'NGER results'!$H88)*P89),0,('NGER results'!$K88/'NGER results'!$H88)*P89)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K88/'NGER results'!$H88)*Q89),0,('NGER results'!$K88/'NGER results'!$H88)*Q89)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K88/'NGER results'!$H88)*R89),0,('NGER results'!$K88/'NGER results'!$H88)*R89)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K88/'NGER results'!$H88)*S89),0,('NGER results'!$K88/'NGER results'!$H88)*S89)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K88/'NGER results'!$H88)*T89),0,('NGER results'!$K88/'NGER results'!$H88)*T89)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K88/'NGER results'!$H88)*U89),0,('NGER results'!$K88/'NGER results'!$H88)*U89)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K88/'NGER results'!$H88)*V89),0,('NGER results'!$K88/'NGER results'!$H88)*V89)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ89*(1-EXP(-'NGER input 2'!FW87))","v":0},{"$f":"AR89*(1-EXP(-'NGER input 2'!FX87))","v":0},{"$f":"AS89*(1-EXP(-'NGER input 2'!FY87))","v":0},{"$f":"AT89*(1-EXP(-'NGER input 2'!FZ87))","v":0},{"$f":"AU89*(1-EXP(-'NGER input 2'!GA87))","v":0},{"$f":"AV89*(1-EXP(-'NGER input 2'!GB87))","v":0},{"$f":"AW89*(1-EXP(-'NGER input 2'!GC87))","v":0},{"$f":"AX89*(1-EXP(-'NGER input 2'!GD87))","v":0},{"$f":"AY89*(1-EXP(-'NGER input 2'!GE87))","v":0},{"$f":"AZ89*(1-EXP(-'NGER input 2'!GF87))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K88/'NGER results'!$H88)*BA89),0,('NGER results'!$K88/'NGER results'!$H88)*BA89)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K88/'NGER results'!$H88)*BB89),0,('NGER results'!$K88/'NGER results'!$H88)*BB89)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K88/'NGER results'!$H88)*BC89),0,('NGER results'!$K88/'NGER results'!$H88)*BC89)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K88/'NGER results'!$H88)*BD89),0,('NGER results'!$K88/'NGER results'!$H88)*BD89)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K88/'NGER results'!$H88)*BE89),0,('NGER results'!$K88/'NGER results'!$H88)*BE89)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K88/'NGER results'!$H88)*BF89),0,('NGER results'!$K88/'NGER results'!$H88)*BF89)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K88/'NGER results'!$H88)*BG89),0,('NGER results'!$K88/'NGER results'!$H88)*BG89)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K88/'NGER results'!$H88)*BH89),0,('NGER results'!$K88/'NGER results'!$H88)*BH89)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K88/'NGER results'!$H88)*BI89),0,('NGER results'!$K88/'NGER results'!$H88)*BI89)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K88/'NGER results'!$H88)*BJ89),0,('NGER results'!$K88/'NGER results'!$H88)*BJ89)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A89>=2016,(BA89+M89)*'NGER input 2'!$GS87*1.336*25,(BA89+M89)*'NGER input 2'!$GS87*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A89>=2016,(BB89+N89)*'NGER input 2'!$GS87*1.336*25,(BB89+N89)*'NGER input 2'!$GS87*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A89>=2016,(BC89+O89)*'NGER input 2'!$GS87*1.336*25,(BC89+O89)*'NGER input 2'!$GS87*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A89>=2016,(BD89+P89)*'NGER input 2'!$GS87*1.336*25,(BD89+P89)*'NGER input 2'!$GS87*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A89>=2016,(BE89+Q89)*'NGER input 2'!$GS87*1.336*25,(BE89+Q89)*'NGER input 2'!$GS87*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A89>=2016,(BF89+R89)*'NGER input 2'!$GS87*1.336*25,(BF89+R89)*'NGER input 2'!$GS87*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A89>=2016,(BG89+S89)*'NGER input 2'!$GS87*1.336*25,(BG89+S89)*'NGER input 2'!$GS87*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A89>=2016,(BH89+T89)*'NGER input 2'!$GS87*1.336*25,(BH89+T89)*'NGER input 2'!$GS87*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A89>=2016,(BI89+U89)*'NGER input 2'!$GS87*1.336*25,(BI89+U89)*'NGER input 2'!$GS87*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A89>=2016,(BJ89+V89)*'NGER input 2'!$GS87*1.336*25,(BJ89+V89)*'NGER input 2'!$GS87*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A88","v":84},null,{"$f":"IF(OR('NGER input 2'!$A88=2013,'NGER input 2'!$A88=2014),0,'NGER input 2'!ES88*'NGER input 2'!FC88*'NGER input 2'!FM88*'NGER input 2'!$GQ88)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A88=2013,'NGER input 2'!$A88=2014),0,'NGER input 2'!ET88*'NGER input 2'!FD88*'NGER input 2'!FN88*'NGER input 2'!$GQ88)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A88=2013,'NGER input 2'!$A88=2014),0,'NGER input 2'!EU88*'NGER input 2'!FE88*'NGER input 2'!FO88*'NGER input 2'!$GQ88)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A88=2013,'NGER input 2'!$A88=2014),0,'NGER input 2'!EV88*'NGER input 2'!FF88*'NGER input 2'!FP88*'NGER input 2'!$GQ88)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A88=2013,'NGER input 2'!$A88=2014),0,'NGER input 2'!EW88*'NGER input 2'!FG88*'NGER input 2'!FQ88*'NGER input 2'!$GQ88)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A88=2013,'NGER input 2'!$A88=2014),0,'NGER input 2'!EX88*'NGER input 2'!FH88*'NGER input 2'!FR88*'NGER input 2'!$GQ88)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A88=2013,'NGER input 2'!$A88=2014),0,'NGER input 2'!EY88*'NGER input 2'!FI88*'NGER input 2'!FS88*'NGER input 2'!$GQ88)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A88=2013,'NGER input 2'!$A88=2014),0,'NGER input 2'!EZ88*'NGER input 2'!FJ88*'NGER input 2'!FT88*'NGER input 2'!$GQ88)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A88=2013,'NGER input 2'!$A88=2014),0,'NGER input 2'!FA88*'NGER input 2'!FK88*'NGER input 2'!FU88*'NGER input 2'!$GQ88)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A88=2013,'NGER input 2'!$A88=2014),0,'NGER input 2'!FB88*'NGER input 2'!FL88*'NGER input 2'!FV88*'NGER input 2'!$GQ88)","v":0},{"$f":"C90*(1-EXP(-'NGER input 2'!FW88*(13-'NGER input 2'!$GR88-7)/12))","v":{"$error":"#N/A"}},{"$f":"D90*(1-EXP(-'NGER input 2'!FX88*(13-'NGER input 2'!$GR88-7)/12))","v":{"$error":"#N/A"}},{"$f":"E90*(1-EXP(-'NGER input 2'!FY88*(13-'NGER input 2'!$GR88-7)/12))","v":{"$error":"#N/A"}},{"$f":"F90*(1-EXP(-'NGER input 2'!FZ88*(13-'NGER input 2'!$GR88-7)/12))","v":{"$error":"#N/A"}},{"$f":"G90*(1-EXP(-'NGER input 2'!GA88*(13-'NGER input 2'!$GR88-7)/12))","v":{"$error":"#N/A"}},{"$f":"H90*(1-EXP(-'NGER input 2'!GB88*(13-'NGER input 2'!$GR88-7)/12))","v":{"$error":"#N/A"}},{"$f":"I90*(1-EXP(-'NGER input 2'!GC88*(13-'NGER input 2'!$GR88-7)/12))","v":{"$error":"#N/A"}},{"$f":"J90*(1-EXP(-'NGER input 2'!GD88*(13-'NGER input 2'!$GR88-7)/12))","v":{"$error":"#N/A"}},{"$f":"K90*(1-EXP(-'NGER input 2'!GE88*(13-'NGER input 2'!$GR88-7)/12))","v":{"$error":"#N/A"}},{"$f":"L90*(1-EXP(-'NGER input 2'!GF88*(13-'NGER input 2'!$GR88-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K89/'NGER results'!$H89)*M90),0,('NGER results'!$K89/'NGER results'!$H89)*M90)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K89/'NGER results'!$H89)*N90),0,('NGER results'!$K89/'NGER results'!$H89)*N90)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K89/'NGER results'!$H89)*O90),0,('NGER results'!$K89/'NGER results'!$H89)*O90)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K89/'NGER results'!$H89)*P90),0,('NGER results'!$K89/'NGER results'!$H89)*P90)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K89/'NGER results'!$H89)*Q90),0,('NGER results'!$K89/'NGER results'!$H89)*Q90)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K89/'NGER results'!$H89)*R90),0,('NGER results'!$K89/'NGER results'!$H89)*R90)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K89/'NGER results'!$H89)*S90),0,('NGER results'!$K89/'NGER results'!$H89)*S90)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K89/'NGER results'!$H89)*T90),0,('NGER results'!$K89/'NGER results'!$H89)*T90)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K89/'NGER results'!$H89)*U90),0,('NGER results'!$K89/'NGER results'!$H89)*U90)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K89/'NGER results'!$H89)*V90),0,('NGER results'!$K89/'NGER results'!$H89)*V90)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ90*(1-EXP(-'NGER input 2'!FW88))","v":0},{"$f":"AR90*(1-EXP(-'NGER input 2'!FX88))","v":0},{"$f":"AS90*(1-EXP(-'NGER input 2'!FY88))","v":0},{"$f":"AT90*(1-EXP(-'NGER input 2'!FZ88))","v":0},{"$f":"AU90*(1-EXP(-'NGER input 2'!GA88))","v":0},{"$f":"AV90*(1-EXP(-'NGER input 2'!GB88))","v":0},{"$f":"AW90*(1-EXP(-'NGER input 2'!GC88))","v":0},{"$f":"AX90*(1-EXP(-'NGER input 2'!GD88))","v":0},{"$f":"AY90*(1-EXP(-'NGER input 2'!GE88))","v":0},{"$f":"AZ90*(1-EXP(-'NGER input 2'!GF88))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K89/'NGER results'!$H89)*BA90),0,('NGER results'!$K89/'NGER results'!$H89)*BA90)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K89/'NGER results'!$H89)*BB90),0,('NGER results'!$K89/'NGER results'!$H89)*BB90)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K89/'NGER results'!$H89)*BC90),0,('NGER results'!$K89/'NGER results'!$H89)*BC90)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K89/'NGER results'!$H89)*BD90),0,('NGER results'!$K89/'NGER results'!$H89)*BD90)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K89/'NGER results'!$H89)*BE90),0,('NGER results'!$K89/'NGER results'!$H89)*BE90)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K89/'NGER results'!$H89)*BF90),0,('NGER results'!$K89/'NGER results'!$H89)*BF90)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K89/'NGER results'!$H89)*BG90),0,('NGER results'!$K89/'NGER results'!$H89)*BG90)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K89/'NGER results'!$H89)*BH90),0,('NGER results'!$K89/'NGER results'!$H89)*BH90)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K89/'NGER results'!$H89)*BI90),0,('NGER results'!$K89/'NGER results'!$H89)*BI90)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K89/'NGER results'!$H89)*BJ90),0,('NGER results'!$K89/'NGER results'!$H89)*BJ90)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A90>=2016,(BA90+M90)*'NGER input 2'!$GS88*1.336*25,(BA90+M90)*'NGER input 2'!$GS88*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A90>=2016,(BB90+N90)*'NGER input 2'!$GS88*1.336*25,(BB90+N90)*'NGER input 2'!$GS88*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A90>=2016,(BC90+O90)*'NGER input 2'!$GS88*1.336*25,(BC90+O90)*'NGER input 2'!$GS88*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A90>=2016,(BD90+P90)*'NGER input 2'!$GS88*1.336*25,(BD90+P90)*'NGER input 2'!$GS88*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A90>=2016,(BE90+Q90)*'NGER input 2'!$GS88*1.336*25,(BE90+Q90)*'NGER input 2'!$GS88*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A90>=2016,(BF90+R90)*'NGER input 2'!$GS88*1.336*25,(BF90+R90)*'NGER input 2'!$GS88*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A90>=2016,(BG90+S90)*'NGER input 2'!$GS88*1.336*25,(BG90+S90)*'NGER input 2'!$GS88*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A90>=2016,(BH90+T90)*'NGER input 2'!$GS88*1.336*25,(BH90+T90)*'NGER input 2'!$GS88*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A90>=2016,(BI90+U90)*'NGER input 2'!$GS88*1.336*25,(BI90+U90)*'NGER input 2'!$GS88*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A90>=2016,(BJ90+V90)*'NGER input 2'!$GS88*1.336*25,(BJ90+V90)*'NGER input 2'!$GS88*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A89","v":85},null,{"$f":"IF(OR('NGER input 2'!$A89=2013,'NGER input 2'!$A89=2014),0,'NGER input 2'!ES89*'NGER input 2'!FC89*'NGER input 2'!FM89*'NGER input 2'!$GQ89)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A89=2013,'NGER input 2'!$A89=2014),0,'NGER input 2'!ET89*'NGER input 2'!FD89*'NGER input 2'!FN89*'NGER input 2'!$GQ89)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A89=2013,'NGER input 2'!$A89=2014),0,'NGER input 2'!EU89*'NGER input 2'!FE89*'NGER input 2'!FO89*'NGER input 2'!$GQ89)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A89=2013,'NGER input 2'!$A89=2014),0,'NGER input 2'!EV89*'NGER input 2'!FF89*'NGER input 2'!FP89*'NGER input 2'!$GQ89)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A89=2013,'NGER input 2'!$A89=2014),0,'NGER input 2'!EW89*'NGER input 2'!FG89*'NGER input 2'!FQ89*'NGER input 2'!$GQ89)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A89=2013,'NGER input 2'!$A89=2014),0,'NGER input 2'!EX89*'NGER input 2'!FH89*'NGER input 2'!FR89*'NGER input 2'!$GQ89)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A89=2013,'NGER input 2'!$A89=2014),0,'NGER input 2'!EY89*'NGER input 2'!FI89*'NGER input 2'!FS89*'NGER input 2'!$GQ89)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A89=2013,'NGER input 2'!$A89=2014),0,'NGER input 2'!EZ89*'NGER input 2'!FJ89*'NGER input 2'!FT89*'NGER input 2'!$GQ89)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A89=2013,'NGER input 2'!$A89=2014),0,'NGER input 2'!FA89*'NGER input 2'!FK89*'NGER input 2'!FU89*'NGER input 2'!$GQ89)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A89=2013,'NGER input 2'!$A89=2014),0,'NGER input 2'!FB89*'NGER input 2'!FL89*'NGER input 2'!FV89*'NGER input 2'!$GQ89)","v":0},{"$f":"C91*(1-EXP(-'NGER input 2'!FW89*(13-'NGER input 2'!$GR89-7)/12))","v":{"$error":"#N/A"}},{"$f":"D91*(1-EXP(-'NGER input 2'!FX89*(13-'NGER input 2'!$GR89-7)/12))","v":{"$error":"#N/A"}},{"$f":"E91*(1-EXP(-'NGER input 2'!FY89*(13-'NGER input 2'!$GR89-7)/12))","v":{"$error":"#N/A"}},{"$f":"F91*(1-EXP(-'NGER input 2'!FZ89*(13-'NGER input 2'!$GR89-7)/12))","v":{"$error":"#N/A"}},{"$f":"G91*(1-EXP(-'NGER input 2'!GA89*(13-'NGER input 2'!$GR89-7)/12))","v":{"$error":"#N/A"}},{"$f":"H91*(1-EXP(-'NGER input 2'!GB89*(13-'NGER input 2'!$GR89-7)/12))","v":{"$error":"#N/A"}},{"$f":"I91*(1-EXP(-'NGER input 2'!GC89*(13-'NGER input 2'!$GR89-7)/12))","v":{"$error":"#N/A"}},{"$f":"J91*(1-EXP(-'NGER input 2'!GD89*(13-'NGER input 2'!$GR89-7)/12))","v":{"$error":"#N/A"}},{"$f":"K91*(1-EXP(-'NGER input 2'!GE89*(13-'NGER input 2'!$GR89-7)/12))","v":{"$error":"#N/A"}},{"$f":"L91*(1-EXP(-'NGER input 2'!GF89*(13-'NGER input 2'!$GR89-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K90/'NGER results'!$H90)*M91),0,('NGER results'!$K90/'NGER results'!$H90)*M91)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K90/'NGER results'!$H90)*N91),0,('NGER results'!$K90/'NGER results'!$H90)*N91)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K90/'NGER results'!$H90)*O91),0,('NGER results'!$K90/'NGER results'!$H90)*O91)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K90/'NGER results'!$H90)*P91),0,('NGER results'!$K90/'NGER results'!$H90)*P91)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K90/'NGER results'!$H90)*Q91),0,('NGER results'!$K90/'NGER results'!$H90)*Q91)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K90/'NGER results'!$H90)*R91),0,('NGER results'!$K90/'NGER results'!$H90)*R91)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K90/'NGER results'!$H90)*S91),0,('NGER results'!$K90/'NGER results'!$H90)*S91)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K90/'NGER results'!$H90)*T91),0,('NGER results'!$K90/'NGER results'!$H90)*T91)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K90/'NGER results'!$H90)*U91),0,('NGER results'!$K90/'NGER results'!$H90)*U91)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K90/'NGER results'!$H90)*V91),0,('NGER results'!$K90/'NGER results'!$H90)*V91)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ91*(1-EXP(-'NGER input 2'!FW89))","v":0},{"$f":"AR91*(1-EXP(-'NGER input 2'!FX89))","v":0},{"$f":"AS91*(1-EXP(-'NGER input 2'!FY89))","v":0},{"$f":"AT91*(1-EXP(-'NGER input 2'!FZ89))","v":0},{"$f":"AU91*(1-EXP(-'NGER input 2'!GA89))","v":0},{"$f":"AV91*(1-EXP(-'NGER input 2'!GB89))","v":0},{"$f":"AW91*(1-EXP(-'NGER input 2'!GC89))","v":0},{"$f":"AX91*(1-EXP(-'NGER input 2'!GD89))","v":0},{"$f":"AY91*(1-EXP(-'NGER input 2'!GE89))","v":0},{"$f":"AZ91*(1-EXP(-'NGER input 2'!GF89))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K90/'NGER results'!$H90)*BA91),0,('NGER results'!$K90/'NGER results'!$H90)*BA91)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K90/'NGER results'!$H90)*BB91),0,('NGER results'!$K90/'NGER results'!$H90)*BB91)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K90/'NGER results'!$H90)*BC91),0,('NGER results'!$K90/'NGER results'!$H90)*BC91)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K90/'NGER results'!$H90)*BD91),0,('NGER results'!$K90/'NGER results'!$H90)*BD91)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K90/'NGER results'!$H90)*BE91),0,('NGER results'!$K90/'NGER results'!$H90)*BE91)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K90/'NGER results'!$H90)*BF91),0,('NGER results'!$K90/'NGER results'!$H90)*BF91)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K90/'NGER results'!$H90)*BG91),0,('NGER results'!$K90/'NGER results'!$H90)*BG91)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K90/'NGER results'!$H90)*BH91),0,('NGER results'!$K90/'NGER results'!$H90)*BH91)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K90/'NGER results'!$H90)*BI91),0,('NGER results'!$K90/'NGER results'!$H90)*BI91)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K90/'NGER results'!$H90)*BJ91),0,('NGER results'!$K90/'NGER results'!$H90)*BJ91)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A91>=2016,(BA91+M91)*'NGER input 2'!$GS89*1.336*25,(BA91+M91)*'NGER input 2'!$GS89*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A91>=2016,(BB91+N91)*'NGER input 2'!$GS89*1.336*25,(BB91+N91)*'NGER input 2'!$GS89*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A91>=2016,(BC91+O91)*'NGER input 2'!$GS89*1.336*25,(BC91+O91)*'NGER input 2'!$GS89*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A91>=2016,(BD91+P91)*'NGER input 2'!$GS89*1.336*25,(BD91+P91)*'NGER input 2'!$GS89*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A91>=2016,(BE91+Q91)*'NGER input 2'!$GS89*1.336*25,(BE91+Q91)*'NGER input 2'!$GS89*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A91>=2016,(BF91+R91)*'NGER input 2'!$GS89*1.336*25,(BF91+R91)*'NGER input 2'!$GS89*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A91>=2016,(BG91+S91)*'NGER input 2'!$GS89*1.336*25,(BG91+S91)*'NGER input 2'!$GS89*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A91>=2016,(BH91+T91)*'NGER input 2'!$GS89*1.336*25,(BH91+T91)*'NGER input 2'!$GS89*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A91>=2016,(BI91+U91)*'NGER input 2'!$GS89*1.336*25,(BI91+U91)*'NGER input 2'!$GS89*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A91>=2016,(BJ91+V91)*'NGER input 2'!$GS89*1.336*25,(BJ91+V91)*'NGER input 2'!$GS89*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A90","v":86},null,{"$f":"IF(OR('NGER input 2'!$A90=2013,'NGER input 2'!$A90=2014),0,'NGER input 2'!ES90*'NGER input 2'!FC90*'NGER input 2'!FM90*'NGER input 2'!$GQ90)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A90=2013,'NGER input 2'!$A90=2014),0,'NGER input 2'!ET90*'NGER input 2'!FD90*'NGER input 2'!FN90*'NGER input 2'!$GQ90)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A90=2013,'NGER input 2'!$A90=2014),0,'NGER input 2'!EU90*'NGER input 2'!FE90*'NGER input 2'!FO90*'NGER input 2'!$GQ90)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A90=2013,'NGER input 2'!$A90=2014),0,'NGER input 2'!EV90*'NGER input 2'!FF90*'NGER input 2'!FP90*'NGER input 2'!$GQ90)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A90=2013,'NGER input 2'!$A90=2014),0,'NGER input 2'!EW90*'NGER input 2'!FG90*'NGER input 2'!FQ90*'NGER input 2'!$GQ90)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A90=2013,'NGER input 2'!$A90=2014),0,'NGER input 2'!EX90*'NGER input 2'!FH90*'NGER input 2'!FR90*'NGER input 2'!$GQ90)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A90=2013,'NGER input 2'!$A90=2014),0,'NGER input 2'!EY90*'NGER input 2'!FI90*'NGER input 2'!FS90*'NGER input 2'!$GQ90)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A90=2013,'NGER input 2'!$A90=2014),0,'NGER input 2'!EZ90*'NGER input 2'!FJ90*'NGER input 2'!FT90*'NGER input 2'!$GQ90)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A90=2013,'NGER input 2'!$A90=2014),0,'NGER input 2'!FA90*'NGER input 2'!FK90*'NGER input 2'!FU90*'NGER input 2'!$GQ90)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A90=2013,'NGER input 2'!$A90=2014),0,'NGER input 2'!FB90*'NGER input 2'!FL90*'NGER input 2'!FV90*'NGER input 2'!$GQ90)","v":0},{"$f":"C92*(1-EXP(-'NGER input 2'!FW90*(13-'NGER input 2'!$GR90-7)/12))","v":{"$error":"#N/A"}},{"$f":"D92*(1-EXP(-'NGER input 2'!FX90*(13-'NGER input 2'!$GR90-7)/12))","v":{"$error":"#N/A"}},{"$f":"E92*(1-EXP(-'NGER input 2'!FY90*(13-'NGER input 2'!$GR90-7)/12))","v":{"$error":"#N/A"}},{"$f":"F92*(1-EXP(-'NGER input 2'!FZ90*(13-'NGER input 2'!$GR90-7)/12))","v":{"$error":"#N/A"}},{"$f":"G92*(1-EXP(-'NGER input 2'!GA90*(13-'NGER input 2'!$GR90-7)/12))","v":{"$error":"#N/A"}},{"$f":"H92*(1-EXP(-'NGER input 2'!GB90*(13-'NGER input 2'!$GR90-7)/12))","v":{"$error":"#N/A"}},{"$f":"I92*(1-EXP(-'NGER input 2'!GC90*(13-'NGER input 2'!$GR90-7)/12))","v":{"$error":"#N/A"}},{"$f":"J92*(1-EXP(-'NGER input 2'!GD90*(13-'NGER input 2'!$GR90-7)/12))","v":{"$error":"#N/A"}},{"$f":"K92*(1-EXP(-'NGER input 2'!GE90*(13-'NGER input 2'!$GR90-7)/12))","v":{"$error":"#N/A"}},{"$f":"L92*(1-EXP(-'NGER input 2'!GF90*(13-'NGER input 2'!$GR90-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K91/'NGER results'!$H91)*M92),0,('NGER results'!$K91/'NGER results'!$H91)*M92)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K91/'NGER results'!$H91)*N92),0,('NGER results'!$K91/'NGER results'!$H91)*N92)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K91/'NGER results'!$H91)*O92),0,('NGER results'!$K91/'NGER results'!$H91)*O92)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K91/'NGER results'!$H91)*P92),0,('NGER results'!$K91/'NGER results'!$H91)*P92)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K91/'NGER results'!$H91)*Q92),0,('NGER results'!$K91/'NGER results'!$H91)*Q92)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K91/'NGER results'!$H91)*R92),0,('NGER results'!$K91/'NGER results'!$H91)*R92)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K91/'NGER results'!$H91)*S92),0,('NGER results'!$K91/'NGER results'!$H91)*S92)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K91/'NGER results'!$H91)*T92),0,('NGER results'!$K91/'NGER results'!$H91)*T92)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K91/'NGER results'!$H91)*U92),0,('NGER results'!$K91/'NGER results'!$H91)*U92)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K91/'NGER results'!$H91)*V92),0,('NGER results'!$K91/'NGER results'!$H91)*V92)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ92*(1-EXP(-'NGER input 2'!FW90))","v":0},{"$f":"AR92*(1-EXP(-'NGER input 2'!FX90))","v":0},{"$f":"AS92*(1-EXP(-'NGER input 2'!FY90))","v":0},{"$f":"AT92*(1-EXP(-'NGER input 2'!FZ90))","v":0},{"$f":"AU92*(1-EXP(-'NGER input 2'!GA90))","v":0},{"$f":"AV92*(1-EXP(-'NGER input 2'!GB90))","v":0},{"$f":"AW92*(1-EXP(-'NGER input 2'!GC90))","v":0},{"$f":"AX92*(1-EXP(-'NGER input 2'!GD90))","v":0},{"$f":"AY92*(1-EXP(-'NGER input 2'!GE90))","v":0},{"$f":"AZ92*(1-EXP(-'NGER input 2'!GF90))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K91/'NGER results'!$H91)*BA92),0,('NGER results'!$K91/'NGER results'!$H91)*BA92)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K91/'NGER results'!$H91)*BB92),0,('NGER results'!$K91/'NGER results'!$H91)*BB92)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K91/'NGER results'!$H91)*BC92),0,('NGER results'!$K91/'NGER results'!$H91)*BC92)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K91/'NGER results'!$H91)*BD92),0,('NGER results'!$K91/'NGER results'!$H91)*BD92)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K91/'NGER results'!$H91)*BE92),0,('NGER results'!$K91/'NGER results'!$H91)*BE92)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K91/'NGER results'!$H91)*BF92),0,('NGER results'!$K91/'NGER results'!$H91)*BF92)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K91/'NGER results'!$H91)*BG92),0,('NGER results'!$K91/'NGER results'!$H91)*BG92)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K91/'NGER results'!$H91)*BH92),0,('NGER results'!$K91/'NGER results'!$H91)*BH92)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K91/'NGER results'!$H91)*BI92),0,('NGER results'!$K91/'NGER results'!$H91)*BI92)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K91/'NGER results'!$H91)*BJ92),0,('NGER results'!$K91/'NGER results'!$H91)*BJ92)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A92>=2016,(BA92+M92)*'NGER input 2'!$GS90*1.336*25,(BA92+M92)*'NGER input 2'!$GS90*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A92>=2016,(BB92+N92)*'NGER input 2'!$GS90*1.336*25,(BB92+N92)*'NGER input 2'!$GS90*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A92>=2016,(BC92+O92)*'NGER input 2'!$GS90*1.336*25,(BC92+O92)*'NGER input 2'!$GS90*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A92>=2016,(BD92+P92)*'NGER input 2'!$GS90*1.336*25,(BD92+P92)*'NGER input 2'!$GS90*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A92>=2016,(BE92+Q92)*'NGER input 2'!$GS90*1.336*25,(BE92+Q92)*'NGER input 2'!$GS90*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A92>=2016,(BF92+R92)*'NGER input 2'!$GS90*1.336*25,(BF92+R92)*'NGER input 2'!$GS90*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A92>=2016,(BG92+S92)*'NGER input 2'!$GS90*1.336*25,(BG92+S92)*'NGER input 2'!$GS90*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A92>=2016,(BH92+T92)*'NGER input 2'!$GS90*1.336*25,(BH92+T92)*'NGER input 2'!$GS90*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A92>=2016,(BI92+U92)*'NGER input 2'!$GS90*1.336*25,(BI92+U92)*'NGER input 2'!$GS90*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A92>=2016,(BJ92+V92)*'NGER input 2'!$GS90*1.336*25,(BJ92+V92)*'NGER input 2'!$GS90*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A91","v":87},null,{"$f":"IF(OR('NGER input 2'!$A91=2013,'NGER input 2'!$A91=2014),0,'NGER input 2'!ES91*'NGER input 2'!FC91*'NGER input 2'!FM91*'NGER input 2'!$GQ91)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A91=2013,'NGER input 2'!$A91=2014),0,'NGER input 2'!ET91*'NGER input 2'!FD91*'NGER input 2'!FN91*'NGER input 2'!$GQ91)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A91=2013,'NGER input 2'!$A91=2014),0,'NGER input 2'!EU91*'NGER input 2'!FE91*'NGER input 2'!FO91*'NGER input 2'!$GQ91)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A91=2013,'NGER input 2'!$A91=2014),0,'NGER input 2'!EV91*'NGER input 2'!FF91*'NGER input 2'!FP91*'NGER input 2'!$GQ91)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A91=2013,'NGER input 2'!$A91=2014),0,'NGER input 2'!EW91*'NGER input 2'!FG91*'NGER input 2'!FQ91*'NGER input 2'!$GQ91)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A91=2013,'NGER input 2'!$A91=2014),0,'NGER input 2'!EX91*'NGER input 2'!FH91*'NGER input 2'!FR91*'NGER input 2'!$GQ91)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A91=2013,'NGER input 2'!$A91=2014),0,'NGER input 2'!EY91*'NGER input 2'!FI91*'NGER input 2'!FS91*'NGER input 2'!$GQ91)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A91=2013,'NGER input 2'!$A91=2014),0,'NGER input 2'!EZ91*'NGER input 2'!FJ91*'NGER input 2'!FT91*'NGER input 2'!$GQ91)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A91=2013,'NGER input 2'!$A91=2014),0,'NGER input 2'!FA91*'NGER input 2'!FK91*'NGER input 2'!FU91*'NGER input 2'!$GQ91)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A91=2013,'NGER input 2'!$A91=2014),0,'NGER input 2'!FB91*'NGER input 2'!FL91*'NGER input 2'!FV91*'NGER input 2'!$GQ91)","v":0},{"$f":"C93*(1-EXP(-'NGER input 2'!FW91*(13-'NGER input 2'!$GR91-7)/12))","v":{"$error":"#N/A"}},{"$f":"D93*(1-EXP(-'NGER input 2'!FX91*(13-'NGER input 2'!$GR91-7)/12))","v":{"$error":"#N/A"}},{"$f":"E93*(1-EXP(-'NGER input 2'!FY91*(13-'NGER input 2'!$GR91-7)/12))","v":{"$error":"#N/A"}},{"$f":"F93*(1-EXP(-'NGER input 2'!FZ91*(13-'NGER input 2'!$GR91-7)/12))","v":{"$error":"#N/A"}},{"$f":"G93*(1-EXP(-'NGER input 2'!GA91*(13-'NGER input 2'!$GR91-7)/12))","v":{"$error":"#N/A"}},{"$f":"H93*(1-EXP(-'NGER input 2'!GB91*(13-'NGER input 2'!$GR91-7)/12))","v":{"$error":"#N/A"}},{"$f":"I93*(1-EXP(-'NGER input 2'!GC91*(13-'NGER input 2'!$GR91-7)/12))","v":{"$error":"#N/A"}},{"$f":"J93*(1-EXP(-'NGER input 2'!GD91*(13-'NGER input 2'!$GR91-7)/12))","v":{"$error":"#N/A"}},{"$f":"K93*(1-EXP(-'NGER input 2'!GE91*(13-'NGER input 2'!$GR91-7)/12))","v":{"$error":"#N/A"}},{"$f":"L93*(1-EXP(-'NGER input 2'!GF91*(13-'NGER input 2'!$GR91-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K92/'NGER results'!$H92)*M93),0,('NGER results'!$K92/'NGER results'!$H92)*M93)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K92/'NGER results'!$H92)*N93),0,('NGER results'!$K92/'NGER results'!$H92)*N93)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K92/'NGER results'!$H92)*O93),0,('NGER results'!$K92/'NGER results'!$H92)*O93)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K92/'NGER results'!$H92)*P93),0,('NGER results'!$K92/'NGER results'!$H92)*P93)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K92/'NGER results'!$H92)*Q93),0,('NGER results'!$K92/'NGER results'!$H92)*Q93)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K92/'NGER results'!$H92)*R93),0,('NGER results'!$K92/'NGER results'!$H92)*R93)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K92/'NGER results'!$H92)*S93),0,('NGER results'!$K92/'NGER results'!$H92)*S93)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K92/'NGER results'!$H92)*T93),0,('NGER results'!$K92/'NGER results'!$H92)*T93)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K92/'NGER results'!$H92)*U93),0,('NGER results'!$K92/'NGER results'!$H92)*U93)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K92/'NGER results'!$H92)*V93),0,('NGER results'!$K92/'NGER results'!$H92)*V93)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ93*(1-EXP(-'NGER input 2'!FW91))","v":0},{"$f":"AR93*(1-EXP(-'NGER input 2'!FX91))","v":0},{"$f":"AS93*(1-EXP(-'NGER input 2'!FY91))","v":0},{"$f":"AT93*(1-EXP(-'NGER input 2'!FZ91))","v":0},{"$f":"AU93*(1-EXP(-'NGER input 2'!GA91))","v":0},{"$f":"AV93*(1-EXP(-'NGER input 2'!GB91))","v":0},{"$f":"AW93*(1-EXP(-'NGER input 2'!GC91))","v":0},{"$f":"AX93*(1-EXP(-'NGER input 2'!GD91))","v":0},{"$f":"AY93*(1-EXP(-'NGER input 2'!GE91))","v":0},{"$f":"AZ93*(1-EXP(-'NGER input 2'!GF91))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K92/'NGER results'!$H92)*BA93),0,('NGER results'!$K92/'NGER results'!$H92)*BA93)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K92/'NGER results'!$H92)*BB93),0,('NGER results'!$K92/'NGER results'!$H92)*BB93)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K92/'NGER results'!$H92)*BC93),0,('NGER results'!$K92/'NGER results'!$H92)*BC93)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K92/'NGER results'!$H92)*BD93),0,('NGER results'!$K92/'NGER results'!$H92)*BD93)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K92/'NGER results'!$H92)*BE93),0,('NGER results'!$K92/'NGER results'!$H92)*BE93)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K92/'NGER results'!$H92)*BF93),0,('NGER results'!$K92/'NGER results'!$H92)*BF93)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K92/'NGER results'!$H92)*BG93),0,('NGER results'!$K92/'NGER results'!$H92)*BG93)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K92/'NGER results'!$H92)*BH93),0,('NGER results'!$K92/'NGER results'!$H92)*BH93)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K92/'NGER results'!$H92)*BI93),0,('NGER results'!$K92/'NGER results'!$H92)*BI93)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K92/'NGER results'!$H92)*BJ93),0,('NGER results'!$K92/'NGER results'!$H92)*BJ93)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A93>=2016,(BA93+M93)*'NGER input 2'!$GS91*1.336*25,(BA93+M93)*'NGER input 2'!$GS91*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A93>=2016,(BB93+N93)*'NGER input 2'!$GS91*1.336*25,(BB93+N93)*'NGER input 2'!$GS91*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A93>=2016,(BC93+O93)*'NGER input 2'!$GS91*1.336*25,(BC93+O93)*'NGER input 2'!$GS91*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A93>=2016,(BD93+P93)*'NGER input 2'!$GS91*1.336*25,(BD93+P93)*'NGER input 2'!$GS91*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A93>=2016,(BE93+Q93)*'NGER input 2'!$GS91*1.336*25,(BE93+Q93)*'NGER input 2'!$GS91*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A93>=2016,(BF93+R93)*'NGER input 2'!$GS91*1.336*25,(BF93+R93)*'NGER input 2'!$GS91*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A93>=2016,(BG93+S93)*'NGER input 2'!$GS91*1.336*25,(BG93+S93)*'NGER input 2'!$GS91*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A93>=2016,(BH93+T93)*'NGER input 2'!$GS91*1.336*25,(BH93+T93)*'NGER input 2'!$GS91*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A93>=2016,(BI93+U93)*'NGER input 2'!$GS91*1.336*25,(BI93+U93)*'NGER input 2'!$GS91*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A93>=2016,(BJ93+V93)*'NGER input 2'!$GS91*1.336*25,(BJ93+V93)*'NGER input 2'!$GS91*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A92","v":88},null,{"$f":"IF(OR('NGER input 2'!$A92=2013,'NGER input 2'!$A92=2014),0,'NGER input 2'!ES92*'NGER input 2'!FC92*'NGER input 2'!FM92*'NGER input 2'!$GQ92)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A92=2013,'NGER input 2'!$A92=2014),0,'NGER input 2'!ET92*'NGER input 2'!FD92*'NGER input 2'!FN92*'NGER input 2'!$GQ92)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A92=2013,'NGER input 2'!$A92=2014),0,'NGER input 2'!EU92*'NGER input 2'!FE92*'NGER input 2'!FO92*'NGER input 2'!$GQ92)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A92=2013,'NGER input 2'!$A92=2014),0,'NGER input 2'!EV92*'NGER input 2'!FF92*'NGER input 2'!FP92*'NGER input 2'!$GQ92)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A92=2013,'NGER input 2'!$A92=2014),0,'NGER input 2'!EW92*'NGER input 2'!FG92*'NGER input 2'!FQ92*'NGER input 2'!$GQ92)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A92=2013,'NGER input 2'!$A92=2014),0,'NGER input 2'!EX92*'NGER input 2'!FH92*'NGER input 2'!FR92*'NGER input 2'!$GQ92)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A92=2013,'NGER input 2'!$A92=2014),0,'NGER input 2'!EY92*'NGER input 2'!FI92*'NGER input 2'!FS92*'NGER input 2'!$GQ92)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A92=2013,'NGER input 2'!$A92=2014),0,'NGER input 2'!EZ92*'NGER input 2'!FJ92*'NGER input 2'!FT92*'NGER input 2'!$GQ92)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A92=2013,'NGER input 2'!$A92=2014),0,'NGER input 2'!FA92*'NGER input 2'!FK92*'NGER input 2'!FU92*'NGER input 2'!$GQ92)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A92=2013,'NGER input 2'!$A92=2014),0,'NGER input 2'!FB92*'NGER input 2'!FL92*'NGER input 2'!FV92*'NGER input 2'!$GQ92)","v":0},{"$f":"C94*(1-EXP(-'NGER input 2'!FW92*(13-'NGER input 2'!$GR92-7)/12))","v":{"$error":"#N/A"}},{"$f":"D94*(1-EXP(-'NGER input 2'!FX92*(13-'NGER input 2'!$GR92-7)/12))","v":{"$error":"#N/A"}},{"$f":"E94*(1-EXP(-'NGER input 2'!FY92*(13-'NGER input 2'!$GR92-7)/12))","v":{"$error":"#N/A"}},{"$f":"F94*(1-EXP(-'NGER input 2'!FZ92*(13-'NGER input 2'!$GR92-7)/12))","v":{"$error":"#N/A"}},{"$f":"G94*(1-EXP(-'NGER input 2'!GA92*(13-'NGER input 2'!$GR92-7)/12))","v":{"$error":"#N/A"}},{"$f":"H94*(1-EXP(-'NGER input 2'!GB92*(13-'NGER input 2'!$GR92-7)/12))","v":{"$error":"#N/A"}},{"$f":"I94*(1-EXP(-'NGER input 2'!GC92*(13-'NGER input 2'!$GR92-7)/12))","v":{"$error":"#N/A"}},{"$f":"J94*(1-EXP(-'NGER input 2'!GD92*(13-'NGER input 2'!$GR92-7)/12))","v":{"$error":"#N/A"}},{"$f":"K94*(1-EXP(-'NGER input 2'!GE92*(13-'NGER input 2'!$GR92-7)/12))","v":{"$error":"#N/A"}},{"$f":"L94*(1-EXP(-'NGER input 2'!GF92*(13-'NGER input 2'!$GR92-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K93/'NGER results'!$H93)*M94),0,('NGER results'!$K93/'NGER results'!$H93)*M94)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K93/'NGER results'!$H93)*N94),0,('NGER results'!$K93/'NGER results'!$H93)*N94)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K93/'NGER results'!$H93)*O94),0,('NGER results'!$K93/'NGER results'!$H93)*O94)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K93/'NGER results'!$H93)*P94),0,('NGER results'!$K93/'NGER results'!$H93)*P94)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K93/'NGER results'!$H93)*Q94),0,('NGER results'!$K93/'NGER results'!$H93)*Q94)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K93/'NGER results'!$H93)*R94),0,('NGER results'!$K93/'NGER results'!$H93)*R94)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K93/'NGER results'!$H93)*S94),0,('NGER results'!$K93/'NGER results'!$H93)*S94)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K93/'NGER results'!$H93)*T94),0,('NGER results'!$K93/'NGER results'!$H93)*T94)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K93/'NGER results'!$H93)*U94),0,('NGER results'!$K93/'NGER results'!$H93)*U94)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K93/'NGER results'!$H93)*V94),0,('NGER results'!$K93/'NGER results'!$H93)*V94)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ94*(1-EXP(-'NGER input 2'!FW92))","v":0},{"$f":"AR94*(1-EXP(-'NGER input 2'!FX92))","v":0},{"$f":"AS94*(1-EXP(-'NGER input 2'!FY92))","v":0},{"$f":"AT94*(1-EXP(-'NGER input 2'!FZ92))","v":0},{"$f":"AU94*(1-EXP(-'NGER input 2'!GA92))","v":0},{"$f":"AV94*(1-EXP(-'NGER input 2'!GB92))","v":0},{"$f":"AW94*(1-EXP(-'NGER input 2'!GC92))","v":0},{"$f":"AX94*(1-EXP(-'NGER input 2'!GD92))","v":0},{"$f":"AY94*(1-EXP(-'NGER input 2'!GE92))","v":0},{"$f":"AZ94*(1-EXP(-'NGER input 2'!GF92))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K93/'NGER results'!$H93)*BA94),0,('NGER results'!$K93/'NGER results'!$H93)*BA94)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K93/'NGER results'!$H93)*BB94),0,('NGER results'!$K93/'NGER results'!$H93)*BB94)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K93/'NGER results'!$H93)*BC94),0,('NGER results'!$K93/'NGER results'!$H93)*BC94)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K93/'NGER results'!$H93)*BD94),0,('NGER results'!$K93/'NGER results'!$H93)*BD94)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K93/'NGER results'!$H93)*BE94),0,('NGER results'!$K93/'NGER results'!$H93)*BE94)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K93/'NGER results'!$H93)*BF94),0,('NGER results'!$K93/'NGER results'!$H93)*BF94)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K93/'NGER results'!$H93)*BG94),0,('NGER results'!$K93/'NGER results'!$H93)*BG94)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K93/'NGER results'!$H93)*BH94),0,('NGER results'!$K93/'NGER results'!$H93)*BH94)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K93/'NGER results'!$H93)*BI94),0,('NGER results'!$K93/'NGER results'!$H93)*BI94)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K93/'NGER results'!$H93)*BJ94),0,('NGER results'!$K93/'NGER results'!$H93)*BJ94)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A94>=2016,(BA94+M94)*'NGER input 2'!$GS92*1.336*25,(BA94+M94)*'NGER input 2'!$GS92*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A94>=2016,(BB94+N94)*'NGER input 2'!$GS92*1.336*25,(BB94+N94)*'NGER input 2'!$GS92*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A94>=2016,(BC94+O94)*'NGER input 2'!$GS92*1.336*25,(BC94+O94)*'NGER input 2'!$GS92*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A94>=2016,(BD94+P94)*'NGER input 2'!$GS92*1.336*25,(BD94+P94)*'NGER input 2'!$GS92*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A94>=2016,(BE94+Q94)*'NGER input 2'!$GS92*1.336*25,(BE94+Q94)*'NGER input 2'!$GS92*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A94>=2016,(BF94+R94)*'NGER input 2'!$GS92*1.336*25,(BF94+R94)*'NGER input 2'!$GS92*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A94>=2016,(BG94+S94)*'NGER input 2'!$GS92*1.336*25,(BG94+S94)*'NGER input 2'!$GS92*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A94>=2016,(BH94+T94)*'NGER input 2'!$GS92*1.336*25,(BH94+T94)*'NGER input 2'!$GS92*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A94>=2016,(BI94+U94)*'NGER input 2'!$GS92*1.336*25,(BI94+U94)*'NGER input 2'!$GS92*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A94>=2016,(BJ94+V94)*'NGER input 2'!$GS92*1.336*25,(BJ94+V94)*'NGER input 2'!$GS92*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A93","v":89},null,{"$f":"IF(OR('NGER input 2'!$A93=2013,'NGER input 2'!$A93=2014),0,'NGER input 2'!ES93*'NGER input 2'!FC93*'NGER input 2'!FM93*'NGER input 2'!$GQ93)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A93=2013,'NGER input 2'!$A93=2014),0,'NGER input 2'!ET93*'NGER input 2'!FD93*'NGER input 2'!FN93*'NGER input 2'!$GQ93)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A93=2013,'NGER input 2'!$A93=2014),0,'NGER input 2'!EU93*'NGER input 2'!FE93*'NGER input 2'!FO93*'NGER input 2'!$GQ93)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A93=2013,'NGER input 2'!$A93=2014),0,'NGER input 2'!EV93*'NGER input 2'!FF93*'NGER input 2'!FP93*'NGER input 2'!$GQ93)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A93=2013,'NGER input 2'!$A93=2014),0,'NGER input 2'!EW93*'NGER input 2'!FG93*'NGER input 2'!FQ93*'NGER input 2'!$GQ93)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A93=2013,'NGER input 2'!$A93=2014),0,'NGER input 2'!EX93*'NGER input 2'!FH93*'NGER input 2'!FR93*'NGER input 2'!$GQ93)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A93=2013,'NGER input 2'!$A93=2014),0,'NGER input 2'!EY93*'NGER input 2'!FI93*'NGER input 2'!FS93*'NGER input 2'!$GQ93)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A93=2013,'NGER input 2'!$A93=2014),0,'NGER input 2'!EZ93*'NGER input 2'!FJ93*'NGER input 2'!FT93*'NGER input 2'!$GQ93)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A93=2013,'NGER input 2'!$A93=2014),0,'NGER input 2'!FA93*'NGER input 2'!FK93*'NGER input 2'!FU93*'NGER input 2'!$GQ93)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A93=2013,'NGER input 2'!$A93=2014),0,'NGER input 2'!FB93*'NGER input 2'!FL93*'NGER input 2'!FV93*'NGER input 2'!$GQ93)","v":0},{"$f":"C95*(1-EXP(-'NGER input 2'!FW93*(13-'NGER input 2'!$GR93-7)/12))","v":{"$error":"#N/A"}},{"$f":"D95*(1-EXP(-'NGER input 2'!FX93*(13-'NGER input 2'!$GR93-7)/12))","v":{"$error":"#N/A"}},{"$f":"E95*(1-EXP(-'NGER input 2'!FY93*(13-'NGER input 2'!$GR93-7)/12))","v":{"$error":"#N/A"}},{"$f":"F95*(1-EXP(-'NGER input 2'!FZ93*(13-'NGER input 2'!$GR93-7)/12))","v":{"$error":"#N/A"}},{"$f":"G95*(1-EXP(-'NGER input 2'!GA93*(13-'NGER input 2'!$GR93-7)/12))","v":{"$error":"#N/A"}},{"$f":"H95*(1-EXP(-'NGER input 2'!GB93*(13-'NGER input 2'!$GR93-7)/12))","v":{"$error":"#N/A"}},{"$f":"I95*(1-EXP(-'NGER input 2'!GC93*(13-'NGER input 2'!$GR93-7)/12))","v":{"$error":"#N/A"}},{"$f":"J95*(1-EXP(-'NGER input 2'!GD93*(13-'NGER input 2'!$GR93-7)/12))","v":{"$error":"#N/A"}},{"$f":"K95*(1-EXP(-'NGER input 2'!GE93*(13-'NGER input 2'!$GR93-7)/12))","v":{"$error":"#N/A"}},{"$f":"L95*(1-EXP(-'NGER input 2'!GF93*(13-'NGER input 2'!$GR93-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K94/'NGER results'!$H94)*M95),0,('NGER results'!$K94/'NGER results'!$H94)*M95)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K94/'NGER results'!$H94)*N95),0,('NGER results'!$K94/'NGER results'!$H94)*N95)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K94/'NGER results'!$H94)*O95),0,('NGER results'!$K94/'NGER results'!$H94)*O95)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K94/'NGER results'!$H94)*P95),0,('NGER results'!$K94/'NGER results'!$H94)*P95)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K94/'NGER results'!$H94)*Q95),0,('NGER results'!$K94/'NGER results'!$H94)*Q95)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K94/'NGER results'!$H94)*R95),0,('NGER results'!$K94/'NGER results'!$H94)*R95)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K94/'NGER results'!$H94)*S95),0,('NGER results'!$K94/'NGER results'!$H94)*S95)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K94/'NGER results'!$H94)*T95),0,('NGER results'!$K94/'NGER results'!$H94)*T95)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K94/'NGER results'!$H94)*U95),0,('NGER results'!$K94/'NGER results'!$H94)*U95)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K94/'NGER results'!$H94)*V95),0,('NGER results'!$K94/'NGER results'!$H94)*V95)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ95*(1-EXP(-'NGER input 2'!FW93))","v":0},{"$f":"AR95*(1-EXP(-'NGER input 2'!FX93))","v":0},{"$f":"AS95*(1-EXP(-'NGER input 2'!FY93))","v":0},{"$f":"AT95*(1-EXP(-'NGER input 2'!FZ93))","v":0},{"$f":"AU95*(1-EXP(-'NGER input 2'!GA93))","v":0},{"$f":"AV95*(1-EXP(-'NGER input 2'!GB93))","v":0},{"$f":"AW95*(1-EXP(-'NGER input 2'!GC93))","v":0},{"$f":"AX95*(1-EXP(-'NGER input 2'!GD93))","v":0},{"$f":"AY95*(1-EXP(-'NGER input 2'!GE93))","v":0},{"$f":"AZ95*(1-EXP(-'NGER input 2'!GF93))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K94/'NGER results'!$H94)*BA95),0,('NGER results'!$K94/'NGER results'!$H94)*BA95)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K94/'NGER results'!$H94)*BB95),0,('NGER results'!$K94/'NGER results'!$H94)*BB95)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K94/'NGER results'!$H94)*BC95),0,('NGER results'!$K94/'NGER results'!$H94)*BC95)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K94/'NGER results'!$H94)*BD95),0,('NGER results'!$K94/'NGER results'!$H94)*BD95)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K94/'NGER results'!$H94)*BE95),0,('NGER results'!$K94/'NGER results'!$H94)*BE95)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K94/'NGER results'!$H94)*BF95),0,('NGER results'!$K94/'NGER results'!$H94)*BF95)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K94/'NGER results'!$H94)*BG95),0,('NGER results'!$K94/'NGER results'!$H94)*BG95)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K94/'NGER results'!$H94)*BH95),0,('NGER results'!$K94/'NGER results'!$H94)*BH95)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K94/'NGER results'!$H94)*BI95),0,('NGER results'!$K94/'NGER results'!$H94)*BI95)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K94/'NGER results'!$H94)*BJ95),0,('NGER results'!$K94/'NGER results'!$H94)*BJ95)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A95>=2016,(BA95+M95)*'NGER input 2'!$GS93*1.336*25,(BA95+M95)*'NGER input 2'!$GS93*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A95>=2016,(BB95+N95)*'NGER input 2'!$GS93*1.336*25,(BB95+N95)*'NGER input 2'!$GS93*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A95>=2016,(BC95+O95)*'NGER input 2'!$GS93*1.336*25,(BC95+O95)*'NGER input 2'!$GS93*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A95>=2016,(BD95+P95)*'NGER input 2'!$GS93*1.336*25,(BD95+P95)*'NGER input 2'!$GS93*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A95>=2016,(BE95+Q95)*'NGER input 2'!$GS93*1.336*25,(BE95+Q95)*'NGER input 2'!$GS93*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A95>=2016,(BF95+R95)*'NGER input 2'!$GS93*1.336*25,(BF95+R95)*'NGER input 2'!$GS93*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A95>=2016,(BG95+S95)*'NGER input 2'!$GS93*1.336*25,(BG95+S95)*'NGER input 2'!$GS93*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A95>=2016,(BH95+T95)*'NGER input 2'!$GS93*1.336*25,(BH95+T95)*'NGER input 2'!$GS93*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A95>=2016,(BI95+U95)*'NGER input 2'!$GS93*1.336*25,(BI95+U95)*'NGER input 2'!$GS93*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A95>=2016,(BJ95+V95)*'NGER input 2'!$GS93*1.336*25,(BJ95+V95)*'NGER input 2'!$GS93*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A94","v":90},null,{"$f":"IF(OR('NGER input 2'!$A94=2013,'NGER input 2'!$A94=2014),0,'NGER input 2'!ES94*'NGER input 2'!FC94*'NGER input 2'!FM94*'NGER input 2'!$GQ94)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A94=2013,'NGER input 2'!$A94=2014),0,'NGER input 2'!ET94*'NGER input 2'!FD94*'NGER input 2'!FN94*'NGER input 2'!$GQ94)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A94=2013,'NGER input 2'!$A94=2014),0,'NGER input 2'!EU94*'NGER input 2'!FE94*'NGER input 2'!FO94*'NGER input 2'!$GQ94)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A94=2013,'NGER input 2'!$A94=2014),0,'NGER input 2'!EV94*'NGER input 2'!FF94*'NGER input 2'!FP94*'NGER input 2'!$GQ94)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A94=2013,'NGER input 2'!$A94=2014),0,'NGER input 2'!EW94*'NGER input 2'!FG94*'NGER input 2'!FQ94*'NGER input 2'!$GQ94)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A94=2013,'NGER input 2'!$A94=2014),0,'NGER input 2'!EX94*'NGER input 2'!FH94*'NGER input 2'!FR94*'NGER input 2'!$GQ94)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A94=2013,'NGER input 2'!$A94=2014),0,'NGER input 2'!EY94*'NGER input 2'!FI94*'NGER input 2'!FS94*'NGER input 2'!$GQ94)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A94=2013,'NGER input 2'!$A94=2014),0,'NGER input 2'!EZ94*'NGER input 2'!FJ94*'NGER input 2'!FT94*'NGER input 2'!$GQ94)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A94=2013,'NGER input 2'!$A94=2014),0,'NGER input 2'!FA94*'NGER input 2'!FK94*'NGER input 2'!FU94*'NGER input 2'!$GQ94)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A94=2013,'NGER input 2'!$A94=2014),0,'NGER input 2'!FB94*'NGER input 2'!FL94*'NGER input 2'!FV94*'NGER input 2'!$GQ94)","v":0},{"$f":"C96*(1-EXP(-'NGER input 2'!FW94*(13-'NGER input 2'!$GR94-7)/12))","v":{"$error":"#N/A"}},{"$f":"D96*(1-EXP(-'NGER input 2'!FX94*(13-'NGER input 2'!$GR94-7)/12))","v":{"$error":"#N/A"}},{"$f":"E96*(1-EXP(-'NGER input 2'!FY94*(13-'NGER input 2'!$GR94-7)/12))","v":{"$error":"#N/A"}},{"$f":"F96*(1-EXP(-'NGER input 2'!FZ94*(13-'NGER input 2'!$GR94-7)/12))","v":{"$error":"#N/A"}},{"$f":"G96*(1-EXP(-'NGER input 2'!GA94*(13-'NGER input 2'!$GR94-7)/12))","v":{"$error":"#N/A"}},{"$f":"H96*(1-EXP(-'NGER input 2'!GB94*(13-'NGER input 2'!$GR94-7)/12))","v":{"$error":"#N/A"}},{"$f":"I96*(1-EXP(-'NGER input 2'!GC94*(13-'NGER input 2'!$GR94-7)/12))","v":{"$error":"#N/A"}},{"$f":"J96*(1-EXP(-'NGER input 2'!GD94*(13-'NGER input 2'!$GR94-7)/12))","v":{"$error":"#N/A"}},{"$f":"K96*(1-EXP(-'NGER input 2'!GE94*(13-'NGER input 2'!$GR94-7)/12))","v":{"$error":"#N/A"}},{"$f":"L96*(1-EXP(-'NGER input 2'!GF94*(13-'NGER input 2'!$GR94-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K95/'NGER results'!$H95)*M96),0,('NGER results'!$K95/'NGER results'!$H95)*M96)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K95/'NGER results'!$H95)*N96),0,('NGER results'!$K95/'NGER results'!$H95)*N96)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K95/'NGER results'!$H95)*O96),0,('NGER results'!$K95/'NGER results'!$H95)*O96)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K95/'NGER results'!$H95)*P96),0,('NGER results'!$K95/'NGER results'!$H95)*P96)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K95/'NGER results'!$H95)*Q96),0,('NGER results'!$K95/'NGER results'!$H95)*Q96)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K95/'NGER results'!$H95)*R96),0,('NGER results'!$K95/'NGER results'!$H95)*R96)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K95/'NGER results'!$H95)*S96),0,('NGER results'!$K95/'NGER results'!$H95)*S96)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K95/'NGER results'!$H95)*T96),0,('NGER results'!$K95/'NGER results'!$H95)*T96)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K95/'NGER results'!$H95)*U96),0,('NGER results'!$K95/'NGER results'!$H95)*U96)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K95/'NGER results'!$H95)*V96),0,('NGER results'!$K95/'NGER results'!$H95)*V96)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ96*(1-EXP(-'NGER input 2'!FW94))","v":0},{"$f":"AR96*(1-EXP(-'NGER input 2'!FX94))","v":0},{"$f":"AS96*(1-EXP(-'NGER input 2'!FY94))","v":0},{"$f":"AT96*(1-EXP(-'NGER input 2'!FZ94))","v":0},{"$f":"AU96*(1-EXP(-'NGER input 2'!GA94))","v":0},{"$f":"AV96*(1-EXP(-'NGER input 2'!GB94))","v":0},{"$f":"AW96*(1-EXP(-'NGER input 2'!GC94))","v":0},{"$f":"AX96*(1-EXP(-'NGER input 2'!GD94))","v":0},{"$f":"AY96*(1-EXP(-'NGER input 2'!GE94))","v":0},{"$f":"AZ96*(1-EXP(-'NGER input 2'!GF94))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K95/'NGER results'!$H95)*BA96),0,('NGER results'!$K95/'NGER results'!$H95)*BA96)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K95/'NGER results'!$H95)*BB96),0,('NGER results'!$K95/'NGER results'!$H95)*BB96)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K95/'NGER results'!$H95)*BC96),0,('NGER results'!$K95/'NGER results'!$H95)*BC96)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K95/'NGER results'!$H95)*BD96),0,('NGER results'!$K95/'NGER results'!$H95)*BD96)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K95/'NGER results'!$H95)*BE96),0,('NGER results'!$K95/'NGER results'!$H95)*BE96)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K95/'NGER results'!$H95)*BF96),0,('NGER results'!$K95/'NGER results'!$H95)*BF96)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K95/'NGER results'!$H95)*BG96),0,('NGER results'!$K95/'NGER results'!$H95)*BG96)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K95/'NGER results'!$H95)*BH96),0,('NGER results'!$K95/'NGER results'!$H95)*BH96)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K95/'NGER results'!$H95)*BI96),0,('NGER results'!$K95/'NGER results'!$H95)*BI96)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K95/'NGER results'!$H95)*BJ96),0,('NGER results'!$K95/'NGER results'!$H95)*BJ96)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A96>=2016,(BA96+M96)*'NGER input 2'!$GS94*1.336*25,(BA96+M96)*'NGER input 2'!$GS94*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A96>=2016,(BB96+N96)*'NGER input 2'!$GS94*1.336*25,(BB96+N96)*'NGER input 2'!$GS94*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A96>=2016,(BC96+O96)*'NGER input 2'!$GS94*1.336*25,(BC96+O96)*'NGER input 2'!$GS94*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A96>=2016,(BD96+P96)*'NGER input 2'!$GS94*1.336*25,(BD96+P96)*'NGER input 2'!$GS94*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A96>=2016,(BE96+Q96)*'NGER input 2'!$GS94*1.336*25,(BE96+Q96)*'NGER input 2'!$GS94*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A96>=2016,(BF96+R96)*'NGER input 2'!$GS94*1.336*25,(BF96+R96)*'NGER input 2'!$GS94*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A96>=2016,(BG96+S96)*'NGER input 2'!$GS94*1.336*25,(BG96+S96)*'NGER input 2'!$GS94*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A96>=2016,(BH96+T96)*'NGER input 2'!$GS94*1.336*25,(BH96+T96)*'NGER input 2'!$GS94*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A96>=2016,(BI96+U96)*'NGER input 2'!$GS94*1.336*25,(BI96+U96)*'NGER input 2'!$GS94*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A96>=2016,(BJ96+V96)*'NGER input 2'!$GS94*1.336*25,(BJ96+V96)*'NGER input 2'!$GS94*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A95","v":91},null,{"$f":"IF(OR('NGER input 2'!$A95=2013,'NGER input 2'!$A95=2014),0,'NGER input 2'!ES95*'NGER input 2'!FC95*'NGER input 2'!FM95*'NGER input 2'!$GQ95)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A95=2013,'NGER input 2'!$A95=2014),0,'NGER input 2'!ET95*'NGER input 2'!FD95*'NGER input 2'!FN95*'NGER input 2'!$GQ95)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A95=2013,'NGER input 2'!$A95=2014),0,'NGER input 2'!EU95*'NGER input 2'!FE95*'NGER input 2'!FO95*'NGER input 2'!$GQ95)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A95=2013,'NGER input 2'!$A95=2014),0,'NGER input 2'!EV95*'NGER input 2'!FF95*'NGER input 2'!FP95*'NGER input 2'!$GQ95)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A95=2013,'NGER input 2'!$A95=2014),0,'NGER input 2'!EW95*'NGER input 2'!FG95*'NGER input 2'!FQ95*'NGER input 2'!$GQ95)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A95=2013,'NGER input 2'!$A95=2014),0,'NGER input 2'!EX95*'NGER input 2'!FH95*'NGER input 2'!FR95*'NGER input 2'!$GQ95)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A95=2013,'NGER input 2'!$A95=2014),0,'NGER input 2'!EY95*'NGER input 2'!FI95*'NGER input 2'!FS95*'NGER input 2'!$GQ95)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A95=2013,'NGER input 2'!$A95=2014),0,'NGER input 2'!EZ95*'NGER input 2'!FJ95*'NGER input 2'!FT95*'NGER input 2'!$GQ95)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A95=2013,'NGER input 2'!$A95=2014),0,'NGER input 2'!FA95*'NGER input 2'!FK95*'NGER input 2'!FU95*'NGER input 2'!$GQ95)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A95=2013,'NGER input 2'!$A95=2014),0,'NGER input 2'!FB95*'NGER input 2'!FL95*'NGER input 2'!FV95*'NGER input 2'!$GQ95)","v":0},{"$f":"C97*(1-EXP(-'NGER input 2'!FW95*(13-'NGER input 2'!$GR95-7)/12))","v":{"$error":"#N/A"}},{"$f":"D97*(1-EXP(-'NGER input 2'!FX95*(13-'NGER input 2'!$GR95-7)/12))","v":{"$error":"#N/A"}},{"$f":"E97*(1-EXP(-'NGER input 2'!FY95*(13-'NGER input 2'!$GR95-7)/12))","v":{"$error":"#N/A"}},{"$f":"F97*(1-EXP(-'NGER input 2'!FZ95*(13-'NGER input 2'!$GR95-7)/12))","v":{"$error":"#N/A"}},{"$f":"G97*(1-EXP(-'NGER input 2'!GA95*(13-'NGER input 2'!$GR95-7)/12))","v":{"$error":"#N/A"}},{"$f":"H97*(1-EXP(-'NGER input 2'!GB95*(13-'NGER input 2'!$GR95-7)/12))","v":{"$error":"#N/A"}},{"$f":"I97*(1-EXP(-'NGER input 2'!GC95*(13-'NGER input 2'!$GR95-7)/12))","v":{"$error":"#N/A"}},{"$f":"J97*(1-EXP(-'NGER input 2'!GD95*(13-'NGER input 2'!$GR95-7)/12))","v":{"$error":"#N/A"}},{"$f":"K97*(1-EXP(-'NGER input 2'!GE95*(13-'NGER input 2'!$GR95-7)/12))","v":{"$error":"#N/A"}},{"$f":"L97*(1-EXP(-'NGER input 2'!GF95*(13-'NGER input 2'!$GR95-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K96/'NGER results'!$H96)*M97),0,('NGER results'!$K96/'NGER results'!$H96)*M97)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K96/'NGER results'!$H96)*N97),0,('NGER results'!$K96/'NGER results'!$H96)*N97)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K96/'NGER results'!$H96)*O97),0,('NGER results'!$K96/'NGER results'!$H96)*O97)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K96/'NGER results'!$H96)*P97),0,('NGER results'!$K96/'NGER results'!$H96)*P97)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K96/'NGER results'!$H96)*Q97),0,('NGER results'!$K96/'NGER results'!$H96)*Q97)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K96/'NGER results'!$H96)*R97),0,('NGER results'!$K96/'NGER results'!$H96)*R97)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K96/'NGER results'!$H96)*S97),0,('NGER results'!$K96/'NGER results'!$H96)*S97)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K96/'NGER results'!$H96)*T97),0,('NGER results'!$K96/'NGER results'!$H96)*T97)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K96/'NGER results'!$H96)*U97),0,('NGER results'!$K96/'NGER results'!$H96)*U97)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K96/'NGER results'!$H96)*V97),0,('NGER results'!$K96/'NGER results'!$H96)*V97)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ97*(1-EXP(-'NGER input 2'!FW95))","v":0},{"$f":"AR97*(1-EXP(-'NGER input 2'!FX95))","v":0},{"$f":"AS97*(1-EXP(-'NGER input 2'!FY95))","v":0},{"$f":"AT97*(1-EXP(-'NGER input 2'!FZ95))","v":0},{"$f":"AU97*(1-EXP(-'NGER input 2'!GA95))","v":0},{"$f":"AV97*(1-EXP(-'NGER input 2'!GB95))","v":0},{"$f":"AW97*(1-EXP(-'NGER input 2'!GC95))","v":0},{"$f":"AX97*(1-EXP(-'NGER input 2'!GD95))","v":0},{"$f":"AY97*(1-EXP(-'NGER input 2'!GE95))","v":0},{"$f":"AZ97*(1-EXP(-'NGER input 2'!GF95))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K96/'NGER results'!$H96)*BA97),0,('NGER results'!$K96/'NGER results'!$H96)*BA97)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K96/'NGER results'!$H96)*BB97),0,('NGER results'!$K96/'NGER results'!$H96)*BB97)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K96/'NGER results'!$H96)*BC97),0,('NGER results'!$K96/'NGER results'!$H96)*BC97)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K96/'NGER results'!$H96)*BD97),0,('NGER results'!$K96/'NGER results'!$H96)*BD97)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K96/'NGER results'!$H96)*BE97),0,('NGER results'!$K96/'NGER results'!$H96)*BE97)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K96/'NGER results'!$H96)*BF97),0,('NGER results'!$K96/'NGER results'!$H96)*BF97)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K96/'NGER results'!$H96)*BG97),0,('NGER results'!$K96/'NGER results'!$H96)*BG97)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K96/'NGER results'!$H96)*BH97),0,('NGER results'!$K96/'NGER results'!$H96)*BH97)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K96/'NGER results'!$H96)*BI97),0,('NGER results'!$K96/'NGER results'!$H96)*BI97)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K96/'NGER results'!$H96)*BJ97),0,('NGER results'!$K96/'NGER results'!$H96)*BJ97)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A97>=2016,(BA97+M97)*'NGER input 2'!$GS95*1.336*25,(BA97+M97)*'NGER input 2'!$GS95*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A97>=2016,(BB97+N97)*'NGER input 2'!$GS95*1.336*25,(BB97+N97)*'NGER input 2'!$GS95*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A97>=2016,(BC97+O97)*'NGER input 2'!$GS95*1.336*25,(BC97+O97)*'NGER input 2'!$GS95*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A97>=2016,(BD97+P97)*'NGER input 2'!$GS95*1.336*25,(BD97+P97)*'NGER input 2'!$GS95*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A97>=2016,(BE97+Q97)*'NGER input 2'!$GS95*1.336*25,(BE97+Q97)*'NGER input 2'!$GS95*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A97>=2016,(BF97+R97)*'NGER input 2'!$GS95*1.336*25,(BF97+R97)*'NGER input 2'!$GS95*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A97>=2016,(BG97+S97)*'NGER input 2'!$GS95*1.336*25,(BG97+S97)*'NGER input 2'!$GS95*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A97>=2016,(BH97+T97)*'NGER input 2'!$GS95*1.336*25,(BH97+T97)*'NGER input 2'!$GS95*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A97>=2016,(BI97+U97)*'NGER input 2'!$GS95*1.336*25,(BI97+U97)*'NGER input 2'!$GS95*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A97>=2016,(BJ97+V97)*'NGER input 2'!$GS95*1.336*25,(BJ97+V97)*'NGER input 2'!$GS95*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A96","v":92},null,{"$f":"IF(OR('NGER input 2'!$A96=2013,'NGER input 2'!$A96=2014),0,'NGER input 2'!ES96*'NGER input 2'!FC96*'NGER input 2'!FM96*'NGER input 2'!$GQ96)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A96=2013,'NGER input 2'!$A96=2014),0,'NGER input 2'!ET96*'NGER input 2'!FD96*'NGER input 2'!FN96*'NGER input 2'!$GQ96)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A96=2013,'NGER input 2'!$A96=2014),0,'NGER input 2'!EU96*'NGER input 2'!FE96*'NGER input 2'!FO96*'NGER input 2'!$GQ96)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A96=2013,'NGER input 2'!$A96=2014),0,'NGER input 2'!EV96*'NGER input 2'!FF96*'NGER input 2'!FP96*'NGER input 2'!$GQ96)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A96=2013,'NGER input 2'!$A96=2014),0,'NGER input 2'!EW96*'NGER input 2'!FG96*'NGER input 2'!FQ96*'NGER input 2'!$GQ96)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A96=2013,'NGER input 2'!$A96=2014),0,'NGER input 2'!EX96*'NGER input 2'!FH96*'NGER input 2'!FR96*'NGER input 2'!$GQ96)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A96=2013,'NGER input 2'!$A96=2014),0,'NGER input 2'!EY96*'NGER input 2'!FI96*'NGER input 2'!FS96*'NGER input 2'!$GQ96)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A96=2013,'NGER input 2'!$A96=2014),0,'NGER input 2'!EZ96*'NGER input 2'!FJ96*'NGER input 2'!FT96*'NGER input 2'!$GQ96)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A96=2013,'NGER input 2'!$A96=2014),0,'NGER input 2'!FA96*'NGER input 2'!FK96*'NGER input 2'!FU96*'NGER input 2'!$GQ96)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A96=2013,'NGER input 2'!$A96=2014),0,'NGER input 2'!FB96*'NGER input 2'!FL96*'NGER input 2'!FV96*'NGER input 2'!$GQ96)","v":0},{"$f":"C98*(1-EXP(-'NGER input 2'!FW96*(13-'NGER input 2'!$GR96-7)/12))","v":{"$error":"#N/A"}},{"$f":"D98*(1-EXP(-'NGER input 2'!FX96*(13-'NGER input 2'!$GR96-7)/12))","v":{"$error":"#N/A"}},{"$f":"E98*(1-EXP(-'NGER input 2'!FY96*(13-'NGER input 2'!$GR96-7)/12))","v":{"$error":"#N/A"}},{"$f":"F98*(1-EXP(-'NGER input 2'!FZ96*(13-'NGER input 2'!$GR96-7)/12))","v":{"$error":"#N/A"}},{"$f":"G98*(1-EXP(-'NGER input 2'!GA96*(13-'NGER input 2'!$GR96-7)/12))","v":{"$error":"#N/A"}},{"$f":"H98*(1-EXP(-'NGER input 2'!GB96*(13-'NGER input 2'!$GR96-7)/12))","v":{"$error":"#N/A"}},{"$f":"I98*(1-EXP(-'NGER input 2'!GC96*(13-'NGER input 2'!$GR96-7)/12))","v":{"$error":"#N/A"}},{"$f":"J98*(1-EXP(-'NGER input 2'!GD96*(13-'NGER input 2'!$GR96-7)/12))","v":{"$error":"#N/A"}},{"$f":"K98*(1-EXP(-'NGER input 2'!GE96*(13-'NGER input 2'!$GR96-7)/12))","v":{"$error":"#N/A"}},{"$f":"L98*(1-EXP(-'NGER input 2'!GF96*(13-'NGER input 2'!$GR96-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K97/'NGER results'!$H97)*M98),0,('NGER results'!$K97/'NGER results'!$H97)*M98)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K97/'NGER results'!$H97)*N98),0,('NGER results'!$K97/'NGER results'!$H97)*N98)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K97/'NGER results'!$H97)*O98),0,('NGER results'!$K97/'NGER results'!$H97)*O98)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K97/'NGER results'!$H97)*P98),0,('NGER results'!$K97/'NGER results'!$H97)*P98)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K97/'NGER results'!$H97)*Q98),0,('NGER results'!$K97/'NGER results'!$H97)*Q98)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K97/'NGER results'!$H97)*R98),0,('NGER results'!$K97/'NGER results'!$H97)*R98)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K97/'NGER results'!$H97)*S98),0,('NGER results'!$K97/'NGER results'!$H97)*S98)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K97/'NGER results'!$H97)*T98),0,('NGER results'!$K97/'NGER results'!$H97)*T98)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K97/'NGER results'!$H97)*U98),0,('NGER results'!$K97/'NGER results'!$H97)*U98)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K97/'NGER results'!$H97)*V98),0,('NGER results'!$K97/'NGER results'!$H97)*V98)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ98*(1-EXP(-'NGER input 2'!FW96))","v":0},{"$f":"AR98*(1-EXP(-'NGER input 2'!FX96))","v":0},{"$f":"AS98*(1-EXP(-'NGER input 2'!FY96))","v":0},{"$f":"AT98*(1-EXP(-'NGER input 2'!FZ96))","v":0},{"$f":"AU98*(1-EXP(-'NGER input 2'!GA96))","v":0},{"$f":"AV98*(1-EXP(-'NGER input 2'!GB96))","v":0},{"$f":"AW98*(1-EXP(-'NGER input 2'!GC96))","v":0},{"$f":"AX98*(1-EXP(-'NGER input 2'!GD96))","v":0},{"$f":"AY98*(1-EXP(-'NGER input 2'!GE96))","v":0},{"$f":"AZ98*(1-EXP(-'NGER input 2'!GF96))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K97/'NGER results'!$H97)*BA98),0,('NGER results'!$K97/'NGER results'!$H97)*BA98)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K97/'NGER results'!$H97)*BB98),0,('NGER results'!$K97/'NGER results'!$H97)*BB98)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K97/'NGER results'!$H97)*BC98),0,('NGER results'!$K97/'NGER results'!$H97)*BC98)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K97/'NGER results'!$H97)*BD98),0,('NGER results'!$K97/'NGER results'!$H97)*BD98)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K97/'NGER results'!$H97)*BE98),0,('NGER results'!$K97/'NGER results'!$H97)*BE98)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K97/'NGER results'!$H97)*BF98),0,('NGER results'!$K97/'NGER results'!$H97)*BF98)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K97/'NGER results'!$H97)*BG98),0,('NGER results'!$K97/'NGER results'!$H97)*BG98)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K97/'NGER results'!$H97)*BH98),0,('NGER results'!$K97/'NGER results'!$H97)*BH98)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K97/'NGER results'!$H97)*BI98),0,('NGER results'!$K97/'NGER results'!$H97)*BI98)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K97/'NGER results'!$H97)*BJ98),0,('NGER results'!$K97/'NGER results'!$H97)*BJ98)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A98>=2016,(BA98+M98)*'NGER input 2'!$GS96*1.336*25,(BA98+M98)*'NGER input 2'!$GS96*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A98>=2016,(BB98+N98)*'NGER input 2'!$GS96*1.336*25,(BB98+N98)*'NGER input 2'!$GS96*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A98>=2016,(BC98+O98)*'NGER input 2'!$GS96*1.336*25,(BC98+O98)*'NGER input 2'!$GS96*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A98>=2016,(BD98+P98)*'NGER input 2'!$GS96*1.336*25,(BD98+P98)*'NGER input 2'!$GS96*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A98>=2016,(BE98+Q98)*'NGER input 2'!$GS96*1.336*25,(BE98+Q98)*'NGER input 2'!$GS96*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A98>=2016,(BF98+R98)*'NGER input 2'!$GS96*1.336*25,(BF98+R98)*'NGER input 2'!$GS96*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A98>=2016,(BG98+S98)*'NGER input 2'!$GS96*1.336*25,(BG98+S98)*'NGER input 2'!$GS96*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A98>=2016,(BH98+T98)*'NGER input 2'!$GS96*1.336*25,(BH98+T98)*'NGER input 2'!$GS96*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A98>=2016,(BI98+U98)*'NGER input 2'!$GS96*1.336*25,(BI98+U98)*'NGER input 2'!$GS96*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A98>=2016,(BJ98+V98)*'NGER input 2'!$GS96*1.336*25,(BJ98+V98)*'NGER input 2'!$GS96*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A97","v":93},null,{"$f":"IF(OR('NGER input 2'!$A97=2013,'NGER input 2'!$A97=2014),0,'NGER input 2'!ES97*'NGER input 2'!FC97*'NGER input 2'!FM97*'NGER input 2'!$GQ97)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A97=2013,'NGER input 2'!$A97=2014),0,'NGER input 2'!ET97*'NGER input 2'!FD97*'NGER input 2'!FN97*'NGER input 2'!$GQ97)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A97=2013,'NGER input 2'!$A97=2014),0,'NGER input 2'!EU97*'NGER input 2'!FE97*'NGER input 2'!FO97*'NGER input 2'!$GQ97)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A97=2013,'NGER input 2'!$A97=2014),0,'NGER input 2'!EV97*'NGER input 2'!FF97*'NGER input 2'!FP97*'NGER input 2'!$GQ97)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A97=2013,'NGER input 2'!$A97=2014),0,'NGER input 2'!EW97*'NGER input 2'!FG97*'NGER input 2'!FQ97*'NGER input 2'!$GQ97)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A97=2013,'NGER input 2'!$A97=2014),0,'NGER input 2'!EX97*'NGER input 2'!FH97*'NGER input 2'!FR97*'NGER input 2'!$GQ97)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A97=2013,'NGER input 2'!$A97=2014),0,'NGER input 2'!EY97*'NGER input 2'!FI97*'NGER input 2'!FS97*'NGER input 2'!$GQ97)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A97=2013,'NGER input 2'!$A97=2014),0,'NGER input 2'!EZ97*'NGER input 2'!FJ97*'NGER input 2'!FT97*'NGER input 2'!$GQ97)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A97=2013,'NGER input 2'!$A97=2014),0,'NGER input 2'!FA97*'NGER input 2'!FK97*'NGER input 2'!FU97*'NGER input 2'!$GQ97)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A97=2013,'NGER input 2'!$A97=2014),0,'NGER input 2'!FB97*'NGER input 2'!FL97*'NGER input 2'!FV97*'NGER input 2'!$GQ97)","v":0},{"$f":"C99*(1-EXP(-'NGER input 2'!FW97*(13-'NGER input 2'!$GR97-7)/12))","v":{"$error":"#N/A"}},{"$f":"D99*(1-EXP(-'NGER input 2'!FX97*(13-'NGER input 2'!$GR97-7)/12))","v":{"$error":"#N/A"}},{"$f":"E99*(1-EXP(-'NGER input 2'!FY97*(13-'NGER input 2'!$GR97-7)/12))","v":{"$error":"#N/A"}},{"$f":"F99*(1-EXP(-'NGER input 2'!FZ97*(13-'NGER input 2'!$GR97-7)/12))","v":{"$error":"#N/A"}},{"$f":"G99*(1-EXP(-'NGER input 2'!GA97*(13-'NGER input 2'!$GR97-7)/12))","v":{"$error":"#N/A"}},{"$f":"H99*(1-EXP(-'NGER input 2'!GB97*(13-'NGER input 2'!$GR97-7)/12))","v":{"$error":"#N/A"}},{"$f":"I99*(1-EXP(-'NGER input 2'!GC97*(13-'NGER input 2'!$GR97-7)/12))","v":{"$error":"#N/A"}},{"$f":"J99*(1-EXP(-'NGER input 2'!GD97*(13-'NGER input 2'!$GR97-7)/12))","v":{"$error":"#N/A"}},{"$f":"K99*(1-EXP(-'NGER input 2'!GE97*(13-'NGER input 2'!$GR97-7)/12))","v":{"$error":"#N/A"}},{"$f":"L99*(1-EXP(-'NGER input 2'!GF97*(13-'NGER input 2'!$GR97-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K98/'NGER results'!$H98)*M99),0,('NGER results'!$K98/'NGER results'!$H98)*M99)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K98/'NGER results'!$H98)*N99),0,('NGER results'!$K98/'NGER results'!$H98)*N99)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K98/'NGER results'!$H98)*O99),0,('NGER results'!$K98/'NGER results'!$H98)*O99)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K98/'NGER results'!$H98)*P99),0,('NGER results'!$K98/'NGER results'!$H98)*P99)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K98/'NGER results'!$H98)*Q99),0,('NGER results'!$K98/'NGER results'!$H98)*Q99)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K98/'NGER results'!$H98)*R99),0,('NGER results'!$K98/'NGER results'!$H98)*R99)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K98/'NGER results'!$H98)*S99),0,('NGER results'!$K98/'NGER results'!$H98)*S99)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K98/'NGER results'!$H98)*T99),0,('NGER results'!$K98/'NGER results'!$H98)*T99)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K98/'NGER results'!$H98)*U99),0,('NGER results'!$K98/'NGER results'!$H98)*U99)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K98/'NGER results'!$H98)*V99),0,('NGER results'!$K98/'NGER results'!$H98)*V99)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ99*(1-EXP(-'NGER input 2'!FW97))","v":0},{"$f":"AR99*(1-EXP(-'NGER input 2'!FX97))","v":0},{"$f":"AS99*(1-EXP(-'NGER input 2'!FY97))","v":0},{"$f":"AT99*(1-EXP(-'NGER input 2'!FZ97))","v":0},{"$f":"AU99*(1-EXP(-'NGER input 2'!GA97))","v":0},{"$f":"AV99*(1-EXP(-'NGER input 2'!GB97))","v":0},{"$f":"AW99*(1-EXP(-'NGER input 2'!GC97))","v":0},{"$f":"AX99*(1-EXP(-'NGER input 2'!GD97))","v":0},{"$f":"AY99*(1-EXP(-'NGER input 2'!GE97))","v":0},{"$f":"AZ99*(1-EXP(-'NGER input 2'!GF97))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K98/'NGER results'!$H98)*BA99),0,('NGER results'!$K98/'NGER results'!$H98)*BA99)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K98/'NGER results'!$H98)*BB99),0,('NGER results'!$K98/'NGER results'!$H98)*BB99)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K98/'NGER results'!$H98)*BC99),0,('NGER results'!$K98/'NGER results'!$H98)*BC99)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K98/'NGER results'!$H98)*BD99),0,('NGER results'!$K98/'NGER results'!$H98)*BD99)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K98/'NGER results'!$H98)*BE99),0,('NGER results'!$K98/'NGER results'!$H98)*BE99)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K98/'NGER results'!$H98)*BF99),0,('NGER results'!$K98/'NGER results'!$H98)*BF99)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K98/'NGER results'!$H98)*BG99),0,('NGER results'!$K98/'NGER results'!$H98)*BG99)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K98/'NGER results'!$H98)*BH99),0,('NGER results'!$K98/'NGER results'!$H98)*BH99)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K98/'NGER results'!$H98)*BI99),0,('NGER results'!$K98/'NGER results'!$H98)*BI99)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K98/'NGER results'!$H98)*BJ99),0,('NGER results'!$K98/'NGER results'!$H98)*BJ99)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A99>=2016,(BA99+M99)*'NGER input 2'!$GS97*1.336*25,(BA99+M99)*'NGER input 2'!$GS97*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A99>=2016,(BB99+N99)*'NGER input 2'!$GS97*1.336*25,(BB99+N99)*'NGER input 2'!$GS97*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A99>=2016,(BC99+O99)*'NGER input 2'!$GS97*1.336*25,(BC99+O99)*'NGER input 2'!$GS97*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A99>=2016,(BD99+P99)*'NGER input 2'!$GS97*1.336*25,(BD99+P99)*'NGER input 2'!$GS97*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A99>=2016,(BE99+Q99)*'NGER input 2'!$GS97*1.336*25,(BE99+Q99)*'NGER input 2'!$GS97*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A99>=2016,(BF99+R99)*'NGER input 2'!$GS97*1.336*25,(BF99+R99)*'NGER input 2'!$GS97*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A99>=2016,(BG99+S99)*'NGER input 2'!$GS97*1.336*25,(BG99+S99)*'NGER input 2'!$GS97*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A99>=2016,(BH99+T99)*'NGER input 2'!$GS97*1.336*25,(BH99+T99)*'NGER input 2'!$GS97*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A99>=2016,(BI99+U99)*'NGER input 2'!$GS97*1.336*25,(BI99+U99)*'NGER input 2'!$GS97*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A99>=2016,(BJ99+V99)*'NGER input 2'!$GS97*1.336*25,(BJ99+V99)*'NGER input 2'!$GS97*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A98","v":94},null,{"$f":"IF(OR('NGER input 2'!$A98=2013,'NGER input 2'!$A98=2014),0,'NGER input 2'!ES98*'NGER input 2'!FC98*'NGER input 2'!FM98*'NGER input 2'!$GQ98)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A98=2013,'NGER input 2'!$A98=2014),0,'NGER input 2'!ET98*'NGER input 2'!FD98*'NGER input 2'!FN98*'NGER input 2'!$GQ98)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A98=2013,'NGER input 2'!$A98=2014),0,'NGER input 2'!EU98*'NGER input 2'!FE98*'NGER input 2'!FO98*'NGER input 2'!$GQ98)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A98=2013,'NGER input 2'!$A98=2014),0,'NGER input 2'!EV98*'NGER input 2'!FF98*'NGER input 2'!FP98*'NGER input 2'!$GQ98)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A98=2013,'NGER input 2'!$A98=2014),0,'NGER input 2'!EW98*'NGER input 2'!FG98*'NGER input 2'!FQ98*'NGER input 2'!$GQ98)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A98=2013,'NGER input 2'!$A98=2014),0,'NGER input 2'!EX98*'NGER input 2'!FH98*'NGER input 2'!FR98*'NGER input 2'!$GQ98)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A98=2013,'NGER input 2'!$A98=2014),0,'NGER input 2'!EY98*'NGER input 2'!FI98*'NGER input 2'!FS98*'NGER input 2'!$GQ98)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A98=2013,'NGER input 2'!$A98=2014),0,'NGER input 2'!EZ98*'NGER input 2'!FJ98*'NGER input 2'!FT98*'NGER input 2'!$GQ98)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A98=2013,'NGER input 2'!$A98=2014),0,'NGER input 2'!FA98*'NGER input 2'!FK98*'NGER input 2'!FU98*'NGER input 2'!$GQ98)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A98=2013,'NGER input 2'!$A98=2014),0,'NGER input 2'!FB98*'NGER input 2'!FL98*'NGER input 2'!FV98*'NGER input 2'!$GQ98)","v":0},{"$f":"C100*(1-EXP(-'NGER input 2'!FW98*(13-'NGER input 2'!$GR98-7)/12))","v":{"$error":"#N/A"}},{"$f":"D100*(1-EXP(-'NGER input 2'!FX98*(13-'NGER input 2'!$GR98-7)/12))","v":{"$error":"#N/A"}},{"$f":"E100*(1-EXP(-'NGER input 2'!FY98*(13-'NGER input 2'!$GR98-7)/12))","v":{"$error":"#N/A"}},{"$f":"F100*(1-EXP(-'NGER input 2'!FZ98*(13-'NGER input 2'!$GR98-7)/12))","v":{"$error":"#N/A"}},{"$f":"G100*(1-EXP(-'NGER input 2'!GA98*(13-'NGER input 2'!$GR98-7)/12))","v":{"$error":"#N/A"}},{"$f":"H100*(1-EXP(-'NGER input 2'!GB98*(13-'NGER input 2'!$GR98-7)/12))","v":{"$error":"#N/A"}},{"$f":"I100*(1-EXP(-'NGER input 2'!GC98*(13-'NGER input 2'!$GR98-7)/12))","v":{"$error":"#N/A"}},{"$f":"J100*(1-EXP(-'NGER input 2'!GD98*(13-'NGER input 2'!$GR98-7)/12))","v":{"$error":"#N/A"}},{"$f":"K100*(1-EXP(-'NGER input 2'!GE98*(13-'NGER input 2'!$GR98-7)/12))","v":{"$error":"#N/A"}},{"$f":"L100*(1-EXP(-'NGER input 2'!GF98*(13-'NGER input 2'!$GR98-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K99/'NGER results'!$H99)*M100),0,('NGER results'!$K99/'NGER results'!$H99)*M100)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K99/'NGER results'!$H99)*N100),0,('NGER results'!$K99/'NGER results'!$H99)*N100)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K99/'NGER results'!$H99)*O100),0,('NGER results'!$K99/'NGER results'!$H99)*O100)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K99/'NGER results'!$H99)*P100),0,('NGER results'!$K99/'NGER results'!$H99)*P100)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K99/'NGER results'!$H99)*Q100),0,('NGER results'!$K99/'NGER results'!$H99)*Q100)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K99/'NGER results'!$H99)*R100),0,('NGER results'!$K99/'NGER results'!$H99)*R100)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K99/'NGER results'!$H99)*S100),0,('NGER results'!$K99/'NGER results'!$H99)*S100)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K99/'NGER results'!$H99)*T100),0,('NGER results'!$K99/'NGER results'!$H99)*T100)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K99/'NGER results'!$H99)*U100),0,('NGER results'!$K99/'NGER results'!$H99)*U100)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K99/'NGER results'!$H99)*V100),0,('NGER results'!$K99/'NGER results'!$H99)*V100)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ100*(1-EXP(-'NGER input 2'!FW98))","v":0},{"$f":"AR100*(1-EXP(-'NGER input 2'!FX98))","v":0},{"$f":"AS100*(1-EXP(-'NGER input 2'!FY98))","v":0},{"$f":"AT100*(1-EXP(-'NGER input 2'!FZ98))","v":0},{"$f":"AU100*(1-EXP(-'NGER input 2'!GA98))","v":0},{"$f":"AV100*(1-EXP(-'NGER input 2'!GB98))","v":0},{"$f":"AW100*(1-EXP(-'NGER input 2'!GC98))","v":0},{"$f":"AX100*(1-EXP(-'NGER input 2'!GD98))","v":0},{"$f":"AY100*(1-EXP(-'NGER input 2'!GE98))","v":0},{"$f":"AZ100*(1-EXP(-'NGER input 2'!GF98))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K99/'NGER results'!$H99)*BA100),0,('NGER results'!$K99/'NGER results'!$H99)*BA100)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K99/'NGER results'!$H99)*BB100),0,('NGER results'!$K99/'NGER results'!$H99)*BB100)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K99/'NGER results'!$H99)*BC100),0,('NGER results'!$K99/'NGER results'!$H99)*BC100)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K99/'NGER results'!$H99)*BD100),0,('NGER results'!$K99/'NGER results'!$H99)*BD100)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K99/'NGER results'!$H99)*BE100),0,('NGER results'!$K99/'NGER results'!$H99)*BE100)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K99/'NGER results'!$H99)*BF100),0,('NGER results'!$K99/'NGER results'!$H99)*BF100)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K99/'NGER results'!$H99)*BG100),0,('NGER results'!$K99/'NGER results'!$H99)*BG100)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K99/'NGER results'!$H99)*BH100),0,('NGER results'!$K99/'NGER results'!$H99)*BH100)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K99/'NGER results'!$H99)*BI100),0,('NGER results'!$K99/'NGER results'!$H99)*BI100)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K99/'NGER results'!$H99)*BJ100),0,('NGER results'!$K99/'NGER results'!$H99)*BJ100)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A100>=2016,(BA100+M100)*'NGER input 2'!$GS98*1.336*25,(BA100+M100)*'NGER input 2'!$GS98*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A100>=2016,(BB100+N100)*'NGER input 2'!$GS98*1.336*25,(BB100+N100)*'NGER input 2'!$GS98*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A100>=2016,(BC100+O100)*'NGER input 2'!$GS98*1.336*25,(BC100+O100)*'NGER input 2'!$GS98*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A100>=2016,(BD100+P100)*'NGER input 2'!$GS98*1.336*25,(BD100+P100)*'NGER input 2'!$GS98*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A100>=2016,(BE100+Q100)*'NGER input 2'!$GS98*1.336*25,(BE100+Q100)*'NGER input 2'!$GS98*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A100>=2016,(BF100+R100)*'NGER input 2'!$GS98*1.336*25,(BF100+R100)*'NGER input 2'!$GS98*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A100>=2016,(BG100+S100)*'NGER input 2'!$GS98*1.336*25,(BG100+S100)*'NGER input 2'!$GS98*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A100>=2016,(BH100+T100)*'NGER input 2'!$GS98*1.336*25,(BH100+T100)*'NGER input 2'!$GS98*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A100>=2016,(BI100+U100)*'NGER input 2'!$GS98*1.336*25,(BI100+U100)*'NGER input 2'!$GS98*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A100>=2016,(BJ100+V100)*'NGER input 2'!$GS98*1.336*25,(BJ100+V100)*'NGER input 2'!$GS98*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A99","v":95},null,{"$f":"IF(OR('NGER input 2'!$A99=2013,'NGER input 2'!$A99=2014),0,'NGER input 2'!ES99*'NGER input 2'!FC99*'NGER input 2'!FM99*'NGER input 2'!$GQ99)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A99=2013,'NGER input 2'!$A99=2014),0,'NGER input 2'!ET99*'NGER input 2'!FD99*'NGER input 2'!FN99*'NGER input 2'!$GQ99)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A99=2013,'NGER input 2'!$A99=2014),0,'NGER input 2'!EU99*'NGER input 2'!FE99*'NGER input 2'!FO99*'NGER input 2'!$GQ99)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A99=2013,'NGER input 2'!$A99=2014),0,'NGER input 2'!EV99*'NGER input 2'!FF99*'NGER input 2'!FP99*'NGER input 2'!$GQ99)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A99=2013,'NGER input 2'!$A99=2014),0,'NGER input 2'!EW99*'NGER input 2'!FG99*'NGER input 2'!FQ99*'NGER input 2'!$GQ99)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A99=2013,'NGER input 2'!$A99=2014),0,'NGER input 2'!EX99*'NGER input 2'!FH99*'NGER input 2'!FR99*'NGER input 2'!$GQ99)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A99=2013,'NGER input 2'!$A99=2014),0,'NGER input 2'!EY99*'NGER input 2'!FI99*'NGER input 2'!FS99*'NGER input 2'!$GQ99)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A99=2013,'NGER input 2'!$A99=2014),0,'NGER input 2'!EZ99*'NGER input 2'!FJ99*'NGER input 2'!FT99*'NGER input 2'!$GQ99)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A99=2013,'NGER input 2'!$A99=2014),0,'NGER input 2'!FA99*'NGER input 2'!FK99*'NGER input 2'!FU99*'NGER input 2'!$GQ99)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A99=2013,'NGER input 2'!$A99=2014),0,'NGER input 2'!FB99*'NGER input 2'!FL99*'NGER input 2'!FV99*'NGER input 2'!$GQ99)","v":0},{"$f":"C101*(1-EXP(-'NGER input 2'!FW99*(13-'NGER input 2'!$GR99-7)/12))","v":{"$error":"#N/A"}},{"$f":"D101*(1-EXP(-'NGER input 2'!FX99*(13-'NGER input 2'!$GR99-7)/12))","v":{"$error":"#N/A"}},{"$f":"E101*(1-EXP(-'NGER input 2'!FY99*(13-'NGER input 2'!$GR99-7)/12))","v":{"$error":"#N/A"}},{"$f":"F101*(1-EXP(-'NGER input 2'!FZ99*(13-'NGER input 2'!$GR99-7)/12))","v":{"$error":"#N/A"}},{"$f":"G101*(1-EXP(-'NGER input 2'!GA99*(13-'NGER input 2'!$GR99-7)/12))","v":{"$error":"#N/A"}},{"$f":"H101*(1-EXP(-'NGER input 2'!GB99*(13-'NGER input 2'!$GR99-7)/12))","v":{"$error":"#N/A"}},{"$f":"I101*(1-EXP(-'NGER input 2'!GC99*(13-'NGER input 2'!$GR99-7)/12))","v":{"$error":"#N/A"}},{"$f":"J101*(1-EXP(-'NGER input 2'!GD99*(13-'NGER input 2'!$GR99-7)/12))","v":{"$error":"#N/A"}},{"$f":"K101*(1-EXP(-'NGER input 2'!GE99*(13-'NGER input 2'!$GR99-7)/12))","v":{"$error":"#N/A"}},{"$f":"L101*(1-EXP(-'NGER input 2'!GF99*(13-'NGER input 2'!$GR99-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K100/'NGER results'!$H100)*M101),0,('NGER results'!$K100/'NGER results'!$H100)*M101)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K100/'NGER results'!$H100)*N101),0,('NGER results'!$K100/'NGER results'!$H100)*N101)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K100/'NGER results'!$H100)*O101),0,('NGER results'!$K100/'NGER results'!$H100)*O101)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K100/'NGER results'!$H100)*P101),0,('NGER results'!$K100/'NGER results'!$H100)*P101)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K100/'NGER results'!$H100)*Q101),0,('NGER results'!$K100/'NGER results'!$H100)*Q101)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K100/'NGER results'!$H100)*R101),0,('NGER results'!$K100/'NGER results'!$H100)*R101)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K100/'NGER results'!$H100)*S101),0,('NGER results'!$K100/'NGER results'!$H100)*S101)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K100/'NGER results'!$H100)*T101),0,('NGER results'!$K100/'NGER results'!$H100)*T101)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K100/'NGER results'!$H100)*U101),0,('NGER results'!$K100/'NGER results'!$H100)*U101)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K100/'NGER results'!$H100)*V101),0,('NGER results'!$K100/'NGER results'!$H100)*V101)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ101*(1-EXP(-'NGER input 2'!FW99))","v":0},{"$f":"AR101*(1-EXP(-'NGER input 2'!FX99))","v":0},{"$f":"AS101*(1-EXP(-'NGER input 2'!FY99))","v":0},{"$f":"AT101*(1-EXP(-'NGER input 2'!FZ99))","v":0},{"$f":"AU101*(1-EXP(-'NGER input 2'!GA99))","v":0},{"$f":"AV101*(1-EXP(-'NGER input 2'!GB99))","v":0},{"$f":"AW101*(1-EXP(-'NGER input 2'!GC99))","v":0},{"$f":"AX101*(1-EXP(-'NGER input 2'!GD99))","v":0},{"$f":"AY101*(1-EXP(-'NGER input 2'!GE99))","v":0},{"$f":"AZ101*(1-EXP(-'NGER input 2'!GF99))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K100/'NGER results'!$H100)*BA101),0,('NGER results'!$K100/'NGER results'!$H100)*BA101)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K100/'NGER results'!$H100)*BB101),0,('NGER results'!$K100/'NGER results'!$H100)*BB101)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K100/'NGER results'!$H100)*BC101),0,('NGER results'!$K100/'NGER results'!$H100)*BC101)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K100/'NGER results'!$H100)*BD101),0,('NGER results'!$K100/'NGER results'!$H100)*BD101)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K100/'NGER results'!$H100)*BE101),0,('NGER results'!$K100/'NGER results'!$H100)*BE101)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K100/'NGER results'!$H100)*BF101),0,('NGER results'!$K100/'NGER results'!$H100)*BF101)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K100/'NGER results'!$H100)*BG101),0,('NGER results'!$K100/'NGER results'!$H100)*BG101)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K100/'NGER results'!$H100)*BH101),0,('NGER results'!$K100/'NGER results'!$H100)*BH101)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K100/'NGER results'!$H100)*BI101),0,('NGER results'!$K100/'NGER results'!$H100)*BI101)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K100/'NGER results'!$H100)*BJ101),0,('NGER results'!$K100/'NGER results'!$H100)*BJ101)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A101>=2016,(BA101+M101)*'NGER input 2'!$GS99*1.336*25,(BA101+M101)*'NGER input 2'!$GS99*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A101>=2016,(BB101+N101)*'NGER input 2'!$GS99*1.336*25,(BB101+N101)*'NGER input 2'!$GS99*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A101>=2016,(BC101+O101)*'NGER input 2'!$GS99*1.336*25,(BC101+O101)*'NGER input 2'!$GS99*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A101>=2016,(BD101+P101)*'NGER input 2'!$GS99*1.336*25,(BD101+P101)*'NGER input 2'!$GS99*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A101>=2016,(BE101+Q101)*'NGER input 2'!$GS99*1.336*25,(BE101+Q101)*'NGER input 2'!$GS99*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A101>=2016,(BF101+R101)*'NGER input 2'!$GS99*1.336*25,(BF101+R101)*'NGER input 2'!$GS99*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A101>=2016,(BG101+S101)*'NGER input 2'!$GS99*1.336*25,(BG101+S101)*'NGER input 2'!$GS99*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A101>=2016,(BH101+T101)*'NGER input 2'!$GS99*1.336*25,(BH101+T101)*'NGER input 2'!$GS99*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A101>=2016,(BI101+U101)*'NGER input 2'!$GS99*1.336*25,(BI101+U101)*'NGER input 2'!$GS99*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A101>=2016,(BJ101+V101)*'NGER input 2'!$GS99*1.336*25,(BJ101+V101)*'NGER input 2'!$GS99*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A100","v":96},null,{"$f":"IF(OR('NGER input 2'!$A100=2013,'NGER input 2'!$A100=2014),0,'NGER input 2'!ES100*'NGER input 2'!FC100*'NGER input 2'!FM100*'NGER input 2'!$GQ100)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A100=2013,'NGER input 2'!$A100=2014),0,'NGER input 2'!ET100*'NGER input 2'!FD100*'NGER input 2'!FN100*'NGER input 2'!$GQ100)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A100=2013,'NGER input 2'!$A100=2014),0,'NGER input 2'!EU100*'NGER input 2'!FE100*'NGER input 2'!FO100*'NGER input 2'!$GQ100)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A100=2013,'NGER input 2'!$A100=2014),0,'NGER input 2'!EV100*'NGER input 2'!FF100*'NGER input 2'!FP100*'NGER input 2'!$GQ100)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A100=2013,'NGER input 2'!$A100=2014),0,'NGER input 2'!EW100*'NGER input 2'!FG100*'NGER input 2'!FQ100*'NGER input 2'!$GQ100)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A100=2013,'NGER input 2'!$A100=2014),0,'NGER input 2'!EX100*'NGER input 2'!FH100*'NGER input 2'!FR100*'NGER input 2'!$GQ100)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A100=2013,'NGER input 2'!$A100=2014),0,'NGER input 2'!EY100*'NGER input 2'!FI100*'NGER input 2'!FS100*'NGER input 2'!$GQ100)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A100=2013,'NGER input 2'!$A100=2014),0,'NGER input 2'!EZ100*'NGER input 2'!FJ100*'NGER input 2'!FT100*'NGER input 2'!$GQ100)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A100=2013,'NGER input 2'!$A100=2014),0,'NGER input 2'!FA100*'NGER input 2'!FK100*'NGER input 2'!FU100*'NGER input 2'!$GQ100)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A100=2013,'NGER input 2'!$A100=2014),0,'NGER input 2'!FB100*'NGER input 2'!FL100*'NGER input 2'!FV100*'NGER input 2'!$GQ100)","v":0},{"$f":"C102*(1-EXP(-'NGER input 2'!FW100*(13-'NGER input 2'!$GR100-7)/12))","v":{"$error":"#N/A"}},{"$f":"D102*(1-EXP(-'NGER input 2'!FX100*(13-'NGER input 2'!$GR100-7)/12))","v":{"$error":"#N/A"}},{"$f":"E102*(1-EXP(-'NGER input 2'!FY100*(13-'NGER input 2'!$GR100-7)/12))","v":{"$error":"#N/A"}},{"$f":"F102*(1-EXP(-'NGER input 2'!FZ100*(13-'NGER input 2'!$GR100-7)/12))","v":{"$error":"#N/A"}},{"$f":"G102*(1-EXP(-'NGER input 2'!GA100*(13-'NGER input 2'!$GR100-7)/12))","v":{"$error":"#N/A"}},{"$f":"H102*(1-EXP(-'NGER input 2'!GB100*(13-'NGER input 2'!$GR100-7)/12))","v":{"$error":"#N/A"}},{"$f":"I102*(1-EXP(-'NGER input 2'!GC100*(13-'NGER input 2'!$GR100-7)/12))","v":{"$error":"#N/A"}},{"$f":"J102*(1-EXP(-'NGER input 2'!GD100*(13-'NGER input 2'!$GR100-7)/12))","v":{"$error":"#N/A"}},{"$f":"K102*(1-EXP(-'NGER input 2'!GE100*(13-'NGER input 2'!$GR100-7)/12))","v":{"$error":"#N/A"}},{"$f":"L102*(1-EXP(-'NGER input 2'!GF100*(13-'NGER input 2'!$GR100-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K101/'NGER results'!$H101)*M102),0,('NGER results'!$K101/'NGER results'!$H101)*M102)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K101/'NGER results'!$H101)*N102),0,('NGER results'!$K101/'NGER results'!$H101)*N102)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K101/'NGER results'!$H101)*O102),0,('NGER results'!$K101/'NGER results'!$H101)*O102)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K101/'NGER results'!$H101)*P102),0,('NGER results'!$K101/'NGER results'!$H101)*P102)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K101/'NGER results'!$H101)*Q102),0,('NGER results'!$K101/'NGER results'!$H101)*Q102)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K101/'NGER results'!$H101)*R102),0,('NGER results'!$K101/'NGER results'!$H101)*R102)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K101/'NGER results'!$H101)*S102),0,('NGER results'!$K101/'NGER results'!$H101)*S102)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K101/'NGER results'!$H101)*T102),0,('NGER results'!$K101/'NGER results'!$H101)*T102)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K101/'NGER results'!$H101)*U102),0,('NGER results'!$K101/'NGER results'!$H101)*U102)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K101/'NGER results'!$H101)*V102),0,('NGER results'!$K101/'NGER results'!$H101)*V102)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ102*(1-EXP(-'NGER input 2'!FW100))","v":0},{"$f":"AR102*(1-EXP(-'NGER input 2'!FX100))","v":0},{"$f":"AS102*(1-EXP(-'NGER input 2'!FY100))","v":0},{"$f":"AT102*(1-EXP(-'NGER input 2'!FZ100))","v":0},{"$f":"AU102*(1-EXP(-'NGER input 2'!GA100))","v":0},{"$f":"AV102*(1-EXP(-'NGER input 2'!GB100))","v":0},{"$f":"AW102*(1-EXP(-'NGER input 2'!GC100))","v":0},{"$f":"AX102*(1-EXP(-'NGER input 2'!GD100))","v":0},{"$f":"AY102*(1-EXP(-'NGER input 2'!GE100))","v":0},{"$f":"AZ102*(1-EXP(-'NGER input 2'!GF100))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K101/'NGER results'!$H101)*BA102),0,('NGER results'!$K101/'NGER results'!$H101)*BA102)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K101/'NGER results'!$H101)*BB102),0,('NGER results'!$K101/'NGER results'!$H101)*BB102)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K101/'NGER results'!$H101)*BC102),0,('NGER results'!$K101/'NGER results'!$H101)*BC102)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K101/'NGER results'!$H101)*BD102),0,('NGER results'!$K101/'NGER results'!$H101)*BD102)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K101/'NGER results'!$H101)*BE102),0,('NGER results'!$K101/'NGER results'!$H101)*BE102)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K101/'NGER results'!$H101)*BF102),0,('NGER results'!$K101/'NGER results'!$H101)*BF102)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K101/'NGER results'!$H101)*BG102),0,('NGER results'!$K101/'NGER results'!$H101)*BG102)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K101/'NGER results'!$H101)*BH102),0,('NGER results'!$K101/'NGER results'!$H101)*BH102)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K101/'NGER results'!$H101)*BI102),0,('NGER results'!$K101/'NGER results'!$H101)*BI102)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K101/'NGER results'!$H101)*BJ102),0,('NGER results'!$K101/'NGER results'!$H101)*BJ102)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A102>=2016,(BA102+M102)*'NGER input 2'!$GS100*1.336*25,(BA102+M102)*'NGER input 2'!$GS100*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A102>=2016,(BB102+N102)*'NGER input 2'!$GS100*1.336*25,(BB102+N102)*'NGER input 2'!$GS100*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A102>=2016,(BC102+O102)*'NGER input 2'!$GS100*1.336*25,(BC102+O102)*'NGER input 2'!$GS100*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A102>=2016,(BD102+P102)*'NGER input 2'!$GS100*1.336*25,(BD102+P102)*'NGER input 2'!$GS100*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A102>=2016,(BE102+Q102)*'NGER input 2'!$GS100*1.336*25,(BE102+Q102)*'NGER input 2'!$GS100*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A102>=2016,(BF102+R102)*'NGER input 2'!$GS100*1.336*25,(BF102+R102)*'NGER input 2'!$GS100*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A102>=2016,(BG102+S102)*'NGER input 2'!$GS100*1.336*25,(BG102+S102)*'NGER input 2'!$GS100*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A102>=2016,(BH102+T102)*'NGER input 2'!$GS100*1.336*25,(BH102+T102)*'NGER input 2'!$GS100*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A102>=2016,(BI102+U102)*'NGER input 2'!$GS100*1.336*25,(BI102+U102)*'NGER input 2'!$GS100*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A102>=2016,(BJ102+V102)*'NGER input 2'!$GS100*1.336*25,(BJ102+V102)*'NGER input 2'!$GS100*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A101","v":97},null,{"$f":"IF(OR('NGER input 2'!$A101=2013,'NGER input 2'!$A101=2014),0,'NGER input 2'!ES101*'NGER input 2'!FC101*'NGER input 2'!FM101*'NGER input 2'!$GQ101)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A101=2013,'NGER input 2'!$A101=2014),0,'NGER input 2'!ET101*'NGER input 2'!FD101*'NGER input 2'!FN101*'NGER input 2'!$GQ101)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A101=2013,'NGER input 2'!$A101=2014),0,'NGER input 2'!EU101*'NGER input 2'!FE101*'NGER input 2'!FO101*'NGER input 2'!$GQ101)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A101=2013,'NGER input 2'!$A101=2014),0,'NGER input 2'!EV101*'NGER input 2'!FF101*'NGER input 2'!FP101*'NGER input 2'!$GQ101)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A101=2013,'NGER input 2'!$A101=2014),0,'NGER input 2'!EW101*'NGER input 2'!FG101*'NGER input 2'!FQ101*'NGER input 2'!$GQ101)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A101=2013,'NGER input 2'!$A101=2014),0,'NGER input 2'!EX101*'NGER input 2'!FH101*'NGER input 2'!FR101*'NGER input 2'!$GQ101)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A101=2013,'NGER input 2'!$A101=2014),0,'NGER input 2'!EY101*'NGER input 2'!FI101*'NGER input 2'!FS101*'NGER input 2'!$GQ101)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A101=2013,'NGER input 2'!$A101=2014),0,'NGER input 2'!EZ101*'NGER input 2'!FJ101*'NGER input 2'!FT101*'NGER input 2'!$GQ101)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A101=2013,'NGER input 2'!$A101=2014),0,'NGER input 2'!FA101*'NGER input 2'!FK101*'NGER input 2'!FU101*'NGER input 2'!$GQ101)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A101=2013,'NGER input 2'!$A101=2014),0,'NGER input 2'!FB101*'NGER input 2'!FL101*'NGER input 2'!FV101*'NGER input 2'!$GQ101)","v":0},{"$f":"C103*(1-EXP(-'NGER input 2'!FW101*(13-'NGER input 2'!$GR101-7)/12))","v":{"$error":"#N/A"}},{"$f":"D103*(1-EXP(-'NGER input 2'!FX101*(13-'NGER input 2'!$GR101-7)/12))","v":{"$error":"#N/A"}},{"$f":"E103*(1-EXP(-'NGER input 2'!FY101*(13-'NGER input 2'!$GR101-7)/12))","v":{"$error":"#N/A"}},{"$f":"F103*(1-EXP(-'NGER input 2'!FZ101*(13-'NGER input 2'!$GR101-7)/12))","v":{"$error":"#N/A"}},{"$f":"G103*(1-EXP(-'NGER input 2'!GA101*(13-'NGER input 2'!$GR101-7)/12))","v":{"$error":"#N/A"}},{"$f":"H103*(1-EXP(-'NGER input 2'!GB101*(13-'NGER input 2'!$GR101-7)/12))","v":{"$error":"#N/A"}},{"$f":"I103*(1-EXP(-'NGER input 2'!GC101*(13-'NGER input 2'!$GR101-7)/12))","v":{"$error":"#N/A"}},{"$f":"J103*(1-EXP(-'NGER input 2'!GD101*(13-'NGER input 2'!$GR101-7)/12))","v":{"$error":"#N/A"}},{"$f":"K103*(1-EXP(-'NGER input 2'!GE101*(13-'NGER input 2'!$GR101-7)/12))","v":{"$error":"#N/A"}},{"$f":"L103*(1-EXP(-'NGER input 2'!GF101*(13-'NGER input 2'!$GR101-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K102/'NGER results'!$H102)*M103),0,('NGER results'!$K102/'NGER results'!$H102)*M103)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K102/'NGER results'!$H102)*N103),0,('NGER results'!$K102/'NGER results'!$H102)*N103)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K102/'NGER results'!$H102)*O103),0,('NGER results'!$K102/'NGER results'!$H102)*O103)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K102/'NGER results'!$H102)*P103),0,('NGER results'!$K102/'NGER results'!$H102)*P103)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K102/'NGER results'!$H102)*Q103),0,('NGER results'!$K102/'NGER results'!$H102)*Q103)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K102/'NGER results'!$H102)*R103),0,('NGER results'!$K102/'NGER results'!$H102)*R103)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K102/'NGER results'!$H102)*S103),0,('NGER results'!$K102/'NGER results'!$H102)*S103)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K102/'NGER results'!$H102)*T103),0,('NGER results'!$K102/'NGER results'!$H102)*T103)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K102/'NGER results'!$H102)*U103),0,('NGER results'!$K102/'NGER results'!$H102)*U103)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K102/'NGER results'!$H102)*V103),0,('NGER results'!$K102/'NGER results'!$H102)*V103)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ103*(1-EXP(-'NGER input 2'!FW101))","v":0},{"$f":"AR103*(1-EXP(-'NGER input 2'!FX101))","v":0},{"$f":"AS103*(1-EXP(-'NGER input 2'!FY101))","v":0},{"$f":"AT103*(1-EXP(-'NGER input 2'!FZ101))","v":0},{"$f":"AU103*(1-EXP(-'NGER input 2'!GA101))","v":0},{"$f":"AV103*(1-EXP(-'NGER input 2'!GB101))","v":0},{"$f":"AW103*(1-EXP(-'NGER input 2'!GC101))","v":0},{"$f":"AX103*(1-EXP(-'NGER input 2'!GD101))","v":0},{"$f":"AY103*(1-EXP(-'NGER input 2'!GE101))","v":0},{"$f":"AZ103*(1-EXP(-'NGER input 2'!GF101))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K102/'NGER results'!$H102)*BA103),0,('NGER results'!$K102/'NGER results'!$H102)*BA103)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K102/'NGER results'!$H102)*BB103),0,('NGER results'!$K102/'NGER results'!$H102)*BB103)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K102/'NGER results'!$H102)*BC103),0,('NGER results'!$K102/'NGER results'!$H102)*BC103)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K102/'NGER results'!$H102)*BD103),0,('NGER results'!$K102/'NGER results'!$H102)*BD103)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K102/'NGER results'!$H102)*BE103),0,('NGER results'!$K102/'NGER results'!$H102)*BE103)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K102/'NGER results'!$H102)*BF103),0,('NGER results'!$K102/'NGER results'!$H102)*BF103)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K102/'NGER results'!$H102)*BG103),0,('NGER results'!$K102/'NGER results'!$H102)*BG103)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K102/'NGER results'!$H102)*BH103),0,('NGER results'!$K102/'NGER results'!$H102)*BH103)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K102/'NGER results'!$H102)*BI103),0,('NGER results'!$K102/'NGER results'!$H102)*BI103)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K102/'NGER results'!$H102)*BJ103),0,('NGER results'!$K102/'NGER results'!$H102)*BJ103)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A103>=2016,(BA103+M103)*'NGER input 2'!$GS101*1.336*25,(BA103+M103)*'NGER input 2'!$GS101*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A103>=2016,(BB103+N103)*'NGER input 2'!$GS101*1.336*25,(BB103+N103)*'NGER input 2'!$GS101*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A103>=2016,(BC103+O103)*'NGER input 2'!$GS101*1.336*25,(BC103+O103)*'NGER input 2'!$GS101*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A103>=2016,(BD103+P103)*'NGER input 2'!$GS101*1.336*25,(BD103+P103)*'NGER input 2'!$GS101*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A103>=2016,(BE103+Q103)*'NGER input 2'!$GS101*1.336*25,(BE103+Q103)*'NGER input 2'!$GS101*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A103>=2016,(BF103+R103)*'NGER input 2'!$GS101*1.336*25,(BF103+R103)*'NGER input 2'!$GS101*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A103>=2016,(BG103+S103)*'NGER input 2'!$GS101*1.336*25,(BG103+S103)*'NGER input 2'!$GS101*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A103>=2016,(BH103+T103)*'NGER input 2'!$GS101*1.336*25,(BH103+T103)*'NGER input 2'!$GS101*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A103>=2016,(BI103+U103)*'NGER input 2'!$GS101*1.336*25,(BI103+U103)*'NGER input 2'!$GS101*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A103>=2016,(BJ103+V103)*'NGER input 2'!$GS101*1.336*25,(BJ103+V103)*'NGER input 2'!$GS101*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A102","v":98},null,{"$f":"IF(OR('NGER input 2'!$A102=2013,'NGER input 2'!$A102=2014),0,'NGER input 2'!ES102*'NGER input 2'!FC102*'NGER input 2'!FM102*'NGER input 2'!$GQ102)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A102=2013,'NGER input 2'!$A102=2014),0,'NGER input 2'!ET102*'NGER input 2'!FD102*'NGER input 2'!FN102*'NGER input 2'!$GQ102)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A102=2013,'NGER input 2'!$A102=2014),0,'NGER input 2'!EU102*'NGER input 2'!FE102*'NGER input 2'!FO102*'NGER input 2'!$GQ102)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A102=2013,'NGER input 2'!$A102=2014),0,'NGER input 2'!EV102*'NGER input 2'!FF102*'NGER input 2'!FP102*'NGER input 2'!$GQ102)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A102=2013,'NGER input 2'!$A102=2014),0,'NGER input 2'!EW102*'NGER input 2'!FG102*'NGER input 2'!FQ102*'NGER input 2'!$GQ102)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A102=2013,'NGER input 2'!$A102=2014),0,'NGER input 2'!EX102*'NGER input 2'!FH102*'NGER input 2'!FR102*'NGER input 2'!$GQ102)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A102=2013,'NGER input 2'!$A102=2014),0,'NGER input 2'!EY102*'NGER input 2'!FI102*'NGER input 2'!FS102*'NGER input 2'!$GQ102)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A102=2013,'NGER input 2'!$A102=2014),0,'NGER input 2'!EZ102*'NGER input 2'!FJ102*'NGER input 2'!FT102*'NGER input 2'!$GQ102)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A102=2013,'NGER input 2'!$A102=2014),0,'NGER input 2'!FA102*'NGER input 2'!FK102*'NGER input 2'!FU102*'NGER input 2'!$GQ102)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A102=2013,'NGER input 2'!$A102=2014),0,'NGER input 2'!FB102*'NGER input 2'!FL102*'NGER input 2'!FV102*'NGER input 2'!$GQ102)","v":0},{"$f":"C104*(1-EXP(-'NGER input 2'!FW102*(13-'NGER input 2'!$GR102-7)/12))","v":{"$error":"#N/A"}},{"$f":"D104*(1-EXP(-'NGER input 2'!FX102*(13-'NGER input 2'!$GR102-7)/12))","v":{"$error":"#N/A"}},{"$f":"E104*(1-EXP(-'NGER input 2'!FY102*(13-'NGER input 2'!$GR102-7)/12))","v":{"$error":"#N/A"}},{"$f":"F104*(1-EXP(-'NGER input 2'!FZ102*(13-'NGER input 2'!$GR102-7)/12))","v":{"$error":"#N/A"}},{"$f":"G104*(1-EXP(-'NGER input 2'!GA102*(13-'NGER input 2'!$GR102-7)/12))","v":{"$error":"#N/A"}},{"$f":"H104*(1-EXP(-'NGER input 2'!GB102*(13-'NGER input 2'!$GR102-7)/12))","v":{"$error":"#N/A"}},{"$f":"I104*(1-EXP(-'NGER input 2'!GC102*(13-'NGER input 2'!$GR102-7)/12))","v":{"$error":"#N/A"}},{"$f":"J104*(1-EXP(-'NGER input 2'!GD102*(13-'NGER input 2'!$GR102-7)/12))","v":{"$error":"#N/A"}},{"$f":"K104*(1-EXP(-'NGER input 2'!GE102*(13-'NGER input 2'!$GR102-7)/12))","v":{"$error":"#N/A"}},{"$f":"L104*(1-EXP(-'NGER input 2'!GF102*(13-'NGER input 2'!$GR102-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K103/'NGER results'!$H103)*M104),0,('NGER results'!$K103/'NGER results'!$H103)*M104)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K103/'NGER results'!$H103)*N104),0,('NGER results'!$K103/'NGER results'!$H103)*N104)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K103/'NGER results'!$H103)*O104),0,('NGER results'!$K103/'NGER results'!$H103)*O104)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K103/'NGER results'!$H103)*P104),0,('NGER results'!$K103/'NGER results'!$H103)*P104)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K103/'NGER results'!$H103)*Q104),0,('NGER results'!$K103/'NGER results'!$H103)*Q104)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K103/'NGER results'!$H103)*R104),0,('NGER results'!$K103/'NGER results'!$H103)*R104)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K103/'NGER results'!$H103)*S104),0,('NGER results'!$K103/'NGER results'!$H103)*S104)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K103/'NGER results'!$H103)*T104),0,('NGER results'!$K103/'NGER results'!$H103)*T104)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K103/'NGER results'!$H103)*U104),0,('NGER results'!$K103/'NGER results'!$H103)*U104)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K103/'NGER results'!$H103)*V104),0,('NGER results'!$K103/'NGER results'!$H103)*V104)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ104*(1-EXP(-'NGER input 2'!FW102))","v":0},{"$f":"AR104*(1-EXP(-'NGER input 2'!FX102))","v":0},{"$f":"AS104*(1-EXP(-'NGER input 2'!FY102))","v":0},{"$f":"AT104*(1-EXP(-'NGER input 2'!FZ102))","v":0},{"$f":"AU104*(1-EXP(-'NGER input 2'!GA102))","v":0},{"$f":"AV104*(1-EXP(-'NGER input 2'!GB102))","v":0},{"$f":"AW104*(1-EXP(-'NGER input 2'!GC102))","v":0},{"$f":"AX104*(1-EXP(-'NGER input 2'!GD102))","v":0},{"$f":"AY104*(1-EXP(-'NGER input 2'!GE102))","v":0},{"$f":"AZ104*(1-EXP(-'NGER input 2'!GF102))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K103/'NGER results'!$H103)*BA104),0,('NGER results'!$K103/'NGER results'!$H103)*BA104)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K103/'NGER results'!$H103)*BB104),0,('NGER results'!$K103/'NGER results'!$H103)*BB104)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K103/'NGER results'!$H103)*BC104),0,('NGER results'!$K103/'NGER results'!$H103)*BC104)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K103/'NGER results'!$H103)*BD104),0,('NGER results'!$K103/'NGER results'!$H103)*BD104)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K103/'NGER results'!$H103)*BE104),0,('NGER results'!$K103/'NGER results'!$H103)*BE104)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K103/'NGER results'!$H103)*BF104),0,('NGER results'!$K103/'NGER results'!$H103)*BF104)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K103/'NGER results'!$H103)*BG104),0,('NGER results'!$K103/'NGER results'!$H103)*BG104)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K103/'NGER results'!$H103)*BH104),0,('NGER results'!$K103/'NGER results'!$H103)*BH104)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K103/'NGER results'!$H103)*BI104),0,('NGER results'!$K103/'NGER results'!$H103)*BI104)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K103/'NGER results'!$H103)*BJ104),0,('NGER results'!$K103/'NGER results'!$H103)*BJ104)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A104>=2016,(BA104+M104)*'NGER input 2'!$GS102*1.336*25,(BA104+M104)*'NGER input 2'!$GS102*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A104>=2016,(BB104+N104)*'NGER input 2'!$GS102*1.336*25,(BB104+N104)*'NGER input 2'!$GS102*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A104>=2016,(BC104+O104)*'NGER input 2'!$GS102*1.336*25,(BC104+O104)*'NGER input 2'!$GS102*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A104>=2016,(BD104+P104)*'NGER input 2'!$GS102*1.336*25,(BD104+P104)*'NGER input 2'!$GS102*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A104>=2016,(BE104+Q104)*'NGER input 2'!$GS102*1.336*25,(BE104+Q104)*'NGER input 2'!$GS102*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A104>=2016,(BF104+R104)*'NGER input 2'!$GS102*1.336*25,(BF104+R104)*'NGER input 2'!$GS102*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A104>=2016,(BG104+S104)*'NGER input 2'!$GS102*1.336*25,(BG104+S104)*'NGER input 2'!$GS102*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A104>=2016,(BH104+T104)*'NGER input 2'!$GS102*1.336*25,(BH104+T104)*'NGER input 2'!$GS102*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A104>=2016,(BI104+U104)*'NGER input 2'!$GS102*1.336*25,(BI104+U104)*'NGER input 2'!$GS102*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A104>=2016,(BJ104+V104)*'NGER input 2'!$GS102*1.336*25,(BJ104+V104)*'NGER input 2'!$GS102*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A103","v":99},null,{"$f":"IF(OR('NGER input 2'!$A103=2013,'NGER input 2'!$A103=2014),0,'NGER input 2'!ES103*'NGER input 2'!FC103*'NGER input 2'!FM103*'NGER input 2'!$GQ103)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A103=2013,'NGER input 2'!$A103=2014),0,'NGER input 2'!ET103*'NGER input 2'!FD103*'NGER input 2'!FN103*'NGER input 2'!$GQ103)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A103=2013,'NGER input 2'!$A103=2014),0,'NGER input 2'!EU103*'NGER input 2'!FE103*'NGER input 2'!FO103*'NGER input 2'!$GQ103)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A103=2013,'NGER input 2'!$A103=2014),0,'NGER input 2'!EV103*'NGER input 2'!FF103*'NGER input 2'!FP103*'NGER input 2'!$GQ103)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A103=2013,'NGER input 2'!$A103=2014),0,'NGER input 2'!EW103*'NGER input 2'!FG103*'NGER input 2'!FQ103*'NGER input 2'!$GQ103)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A103=2013,'NGER input 2'!$A103=2014),0,'NGER input 2'!EX103*'NGER input 2'!FH103*'NGER input 2'!FR103*'NGER input 2'!$GQ103)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A103=2013,'NGER input 2'!$A103=2014),0,'NGER input 2'!EY103*'NGER input 2'!FI103*'NGER input 2'!FS103*'NGER input 2'!$GQ103)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A103=2013,'NGER input 2'!$A103=2014),0,'NGER input 2'!EZ103*'NGER input 2'!FJ103*'NGER input 2'!FT103*'NGER input 2'!$GQ103)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A103=2013,'NGER input 2'!$A103=2014),0,'NGER input 2'!FA103*'NGER input 2'!FK103*'NGER input 2'!FU103*'NGER input 2'!$GQ103)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A103=2013,'NGER input 2'!$A103=2014),0,'NGER input 2'!FB103*'NGER input 2'!FL103*'NGER input 2'!FV103*'NGER input 2'!$GQ103)","v":0},{"$f":"C105*(1-EXP(-'NGER input 2'!FW103*(13-'NGER input 2'!$GR103-7)/12))","v":{"$error":"#N/A"}},{"$f":"D105*(1-EXP(-'NGER input 2'!FX103*(13-'NGER input 2'!$GR103-7)/12))","v":{"$error":"#N/A"}},{"$f":"E105*(1-EXP(-'NGER input 2'!FY103*(13-'NGER input 2'!$GR103-7)/12))","v":{"$error":"#N/A"}},{"$f":"F105*(1-EXP(-'NGER input 2'!FZ103*(13-'NGER input 2'!$GR103-7)/12))","v":{"$error":"#N/A"}},{"$f":"G105*(1-EXP(-'NGER input 2'!GA103*(13-'NGER input 2'!$GR103-7)/12))","v":{"$error":"#N/A"}},{"$f":"H105*(1-EXP(-'NGER input 2'!GB103*(13-'NGER input 2'!$GR103-7)/12))","v":{"$error":"#N/A"}},{"$f":"I105*(1-EXP(-'NGER input 2'!GC103*(13-'NGER input 2'!$GR103-7)/12))","v":{"$error":"#N/A"}},{"$f":"J105*(1-EXP(-'NGER input 2'!GD103*(13-'NGER input 2'!$GR103-7)/12))","v":{"$error":"#N/A"}},{"$f":"K105*(1-EXP(-'NGER input 2'!GE103*(13-'NGER input 2'!$GR103-7)/12))","v":{"$error":"#N/A"}},{"$f":"L105*(1-EXP(-'NGER input 2'!GF103*(13-'NGER input 2'!$GR103-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K104/'NGER results'!$H104)*M105),0,('NGER results'!$K104/'NGER results'!$H104)*M105)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K104/'NGER results'!$H104)*N105),0,('NGER results'!$K104/'NGER results'!$H104)*N105)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K104/'NGER results'!$H104)*O105),0,('NGER results'!$K104/'NGER results'!$H104)*O105)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K104/'NGER results'!$H104)*P105),0,('NGER results'!$K104/'NGER results'!$H104)*P105)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K104/'NGER results'!$H104)*Q105),0,('NGER results'!$K104/'NGER results'!$H104)*Q105)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K104/'NGER results'!$H104)*R105),0,('NGER results'!$K104/'NGER results'!$H104)*R105)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K104/'NGER results'!$H104)*S105),0,('NGER results'!$K104/'NGER results'!$H104)*S105)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K104/'NGER results'!$H104)*T105),0,('NGER results'!$K104/'NGER results'!$H104)*T105)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K104/'NGER results'!$H104)*U105),0,('NGER results'!$K104/'NGER results'!$H104)*U105)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K104/'NGER results'!$H104)*V105),0,('NGER results'!$K104/'NGER results'!$H104)*V105)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ105*(1-EXP(-'NGER input 2'!FW103))","v":0},{"$f":"AR105*(1-EXP(-'NGER input 2'!FX103))","v":0},{"$f":"AS105*(1-EXP(-'NGER input 2'!FY103))","v":0},{"$f":"AT105*(1-EXP(-'NGER input 2'!FZ103))","v":0},{"$f":"AU105*(1-EXP(-'NGER input 2'!GA103))","v":0},{"$f":"AV105*(1-EXP(-'NGER input 2'!GB103))","v":0},{"$f":"AW105*(1-EXP(-'NGER input 2'!GC103))","v":0},{"$f":"AX105*(1-EXP(-'NGER input 2'!GD103))","v":0},{"$f":"AY105*(1-EXP(-'NGER input 2'!GE103))","v":0},{"$f":"AZ105*(1-EXP(-'NGER input 2'!GF103))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K104/'NGER results'!$H104)*BA105),0,('NGER results'!$K104/'NGER results'!$H104)*BA105)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K104/'NGER results'!$H104)*BB105),0,('NGER results'!$K104/'NGER results'!$H104)*BB105)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K104/'NGER results'!$H104)*BC105),0,('NGER results'!$K104/'NGER results'!$H104)*BC105)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K104/'NGER results'!$H104)*BD105),0,('NGER results'!$K104/'NGER results'!$H104)*BD105)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K104/'NGER results'!$H104)*BE105),0,('NGER results'!$K104/'NGER results'!$H104)*BE105)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K104/'NGER results'!$H104)*BF105),0,('NGER results'!$K104/'NGER results'!$H104)*BF105)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K104/'NGER results'!$H104)*BG105),0,('NGER results'!$K104/'NGER results'!$H104)*BG105)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K104/'NGER results'!$H104)*BH105),0,('NGER results'!$K104/'NGER results'!$H104)*BH105)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K104/'NGER results'!$H104)*BI105),0,('NGER results'!$K104/'NGER results'!$H104)*BI105)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K104/'NGER results'!$H104)*BJ105),0,('NGER results'!$K104/'NGER results'!$H104)*BJ105)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A105>=2016,(BA105+M105)*'NGER input 2'!$GS103*1.336*25,(BA105+M105)*'NGER input 2'!$GS103*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A105>=2016,(BB105+N105)*'NGER input 2'!$GS103*1.336*25,(BB105+N105)*'NGER input 2'!$GS103*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A105>=2016,(BC105+O105)*'NGER input 2'!$GS103*1.336*25,(BC105+O105)*'NGER input 2'!$GS103*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A105>=2016,(BD105+P105)*'NGER input 2'!$GS103*1.336*25,(BD105+P105)*'NGER input 2'!$GS103*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A105>=2016,(BE105+Q105)*'NGER input 2'!$GS103*1.336*25,(BE105+Q105)*'NGER input 2'!$GS103*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A105>=2016,(BF105+R105)*'NGER input 2'!$GS103*1.336*25,(BF105+R105)*'NGER input 2'!$GS103*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A105>=2016,(BG105+S105)*'NGER input 2'!$GS103*1.336*25,(BG105+S105)*'NGER input 2'!$GS103*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A105>=2016,(BH105+T105)*'NGER input 2'!$GS103*1.336*25,(BH105+T105)*'NGER input 2'!$GS103*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A105>=2016,(BI105+U105)*'NGER input 2'!$GS103*1.336*25,(BI105+U105)*'NGER input 2'!$GS103*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A105>=2016,(BJ105+V105)*'NGER input 2'!$GS103*1.336*25,(BJ105+V105)*'NGER input 2'!$GS103*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A104","v":100},null,{"$f":"IF(OR('NGER input 2'!$A104=2013,'NGER input 2'!$A104=2014),0,'NGER input 2'!ES104*'NGER input 2'!FC104*'NGER input 2'!FM104*'NGER input 2'!$GQ104)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A104=2013,'NGER input 2'!$A104=2014),0,'NGER input 2'!ET104*'NGER input 2'!FD104*'NGER input 2'!FN104*'NGER input 2'!$GQ104)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A104=2013,'NGER input 2'!$A104=2014),0,'NGER input 2'!EU104*'NGER input 2'!FE104*'NGER input 2'!FO104*'NGER input 2'!$GQ104)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A104=2013,'NGER input 2'!$A104=2014),0,'NGER input 2'!EV104*'NGER input 2'!FF104*'NGER input 2'!FP104*'NGER input 2'!$GQ104)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A104=2013,'NGER input 2'!$A104=2014),0,'NGER input 2'!EW104*'NGER input 2'!FG104*'NGER input 2'!FQ104*'NGER input 2'!$GQ104)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A104=2013,'NGER input 2'!$A104=2014),0,'NGER input 2'!EX104*'NGER input 2'!FH104*'NGER input 2'!FR104*'NGER input 2'!$GQ104)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A104=2013,'NGER input 2'!$A104=2014),0,'NGER input 2'!EY104*'NGER input 2'!FI104*'NGER input 2'!FS104*'NGER input 2'!$GQ104)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A104=2013,'NGER input 2'!$A104=2014),0,'NGER input 2'!EZ104*'NGER input 2'!FJ104*'NGER input 2'!FT104*'NGER input 2'!$GQ104)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A104=2013,'NGER input 2'!$A104=2014),0,'NGER input 2'!FA104*'NGER input 2'!FK104*'NGER input 2'!FU104*'NGER input 2'!$GQ104)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A104=2013,'NGER input 2'!$A104=2014),0,'NGER input 2'!FB104*'NGER input 2'!FL104*'NGER input 2'!FV104*'NGER input 2'!$GQ104)","v":0},{"$f":"C106*(1-EXP(-'NGER input 2'!FW104*(13-'NGER input 2'!$GR104-7)/12))","v":{"$error":"#N/A"}},{"$f":"D106*(1-EXP(-'NGER input 2'!FX104*(13-'NGER input 2'!$GR104-7)/12))","v":{"$error":"#N/A"}},{"$f":"E106*(1-EXP(-'NGER input 2'!FY104*(13-'NGER input 2'!$GR104-7)/12))","v":{"$error":"#N/A"}},{"$f":"F106*(1-EXP(-'NGER input 2'!FZ104*(13-'NGER input 2'!$GR104-7)/12))","v":{"$error":"#N/A"}},{"$f":"G106*(1-EXP(-'NGER input 2'!GA104*(13-'NGER input 2'!$GR104-7)/12))","v":{"$error":"#N/A"}},{"$f":"H106*(1-EXP(-'NGER input 2'!GB104*(13-'NGER input 2'!$GR104-7)/12))","v":{"$error":"#N/A"}},{"$f":"I106*(1-EXP(-'NGER input 2'!GC104*(13-'NGER input 2'!$GR104-7)/12))","v":{"$error":"#N/A"}},{"$f":"J106*(1-EXP(-'NGER input 2'!GD104*(13-'NGER input 2'!$GR104-7)/12))","v":{"$error":"#N/A"}},{"$f":"K106*(1-EXP(-'NGER input 2'!GE104*(13-'NGER input 2'!$GR104-7)/12))","v":{"$error":"#N/A"}},{"$f":"L106*(1-EXP(-'NGER input 2'!GF104*(13-'NGER input 2'!$GR104-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K105/'NGER results'!$H105)*M106),0,('NGER results'!$K105/'NGER results'!$H105)*M106)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K105/'NGER results'!$H105)*N106),0,('NGER results'!$K105/'NGER results'!$H105)*N106)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K105/'NGER results'!$H105)*O106),0,('NGER results'!$K105/'NGER results'!$H105)*O106)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K105/'NGER results'!$H105)*P106),0,('NGER results'!$K105/'NGER results'!$H105)*P106)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K105/'NGER results'!$H105)*Q106),0,('NGER results'!$K105/'NGER results'!$H105)*Q106)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K105/'NGER results'!$H105)*R106),0,('NGER results'!$K105/'NGER results'!$H105)*R106)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K105/'NGER results'!$H105)*S106),0,('NGER results'!$K105/'NGER results'!$H105)*S106)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K105/'NGER results'!$H105)*T106),0,('NGER results'!$K105/'NGER results'!$H105)*T106)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K105/'NGER results'!$H105)*U106),0,('NGER results'!$K105/'NGER results'!$H105)*U106)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K105/'NGER results'!$H105)*V106),0,('NGER results'!$K105/'NGER results'!$H105)*V106)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ106*(1-EXP(-'NGER input 2'!FW104))","v":0},{"$f":"AR106*(1-EXP(-'NGER input 2'!FX104))","v":0},{"$f":"AS106*(1-EXP(-'NGER input 2'!FY104))","v":0},{"$f":"AT106*(1-EXP(-'NGER input 2'!FZ104))","v":0},{"$f":"AU106*(1-EXP(-'NGER input 2'!GA104))","v":0},{"$f":"AV106*(1-EXP(-'NGER input 2'!GB104))","v":0},{"$f":"AW106*(1-EXP(-'NGER input 2'!GC104))","v":0},{"$f":"AX106*(1-EXP(-'NGER input 2'!GD104))","v":0},{"$f":"AY106*(1-EXP(-'NGER input 2'!GE104))","v":0},{"$f":"AZ106*(1-EXP(-'NGER input 2'!GF104))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K105/'NGER results'!$H105)*BA106),0,('NGER results'!$K105/'NGER results'!$H105)*BA106)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K105/'NGER results'!$H105)*BB106),0,('NGER results'!$K105/'NGER results'!$H105)*BB106)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K105/'NGER results'!$H105)*BC106),0,('NGER results'!$K105/'NGER results'!$H105)*BC106)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K105/'NGER results'!$H105)*BD106),0,('NGER results'!$K105/'NGER results'!$H105)*BD106)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K105/'NGER results'!$H105)*BE106),0,('NGER results'!$K105/'NGER results'!$H105)*BE106)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K105/'NGER results'!$H105)*BF106),0,('NGER results'!$K105/'NGER results'!$H105)*BF106)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K105/'NGER results'!$H105)*BG106),0,('NGER results'!$K105/'NGER results'!$H105)*BG106)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K105/'NGER results'!$H105)*BH106),0,('NGER results'!$K105/'NGER results'!$H105)*BH106)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K105/'NGER results'!$H105)*BI106),0,('NGER results'!$K105/'NGER results'!$H105)*BI106)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K105/'NGER results'!$H105)*BJ106),0,('NGER results'!$K105/'NGER results'!$H105)*BJ106)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A106>=2016,(BA106+M106)*'NGER input 2'!$GS104*1.336*25,(BA106+M106)*'NGER input 2'!$GS104*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A106>=2016,(BB106+N106)*'NGER input 2'!$GS104*1.336*25,(BB106+N106)*'NGER input 2'!$GS104*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A106>=2016,(BC106+O106)*'NGER input 2'!$GS104*1.336*25,(BC106+O106)*'NGER input 2'!$GS104*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A106>=2016,(BD106+P106)*'NGER input 2'!$GS104*1.336*25,(BD106+P106)*'NGER input 2'!$GS104*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A106>=2016,(BE106+Q106)*'NGER input 2'!$GS104*1.336*25,(BE106+Q106)*'NGER input 2'!$GS104*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A106>=2016,(BF106+R106)*'NGER input 2'!$GS104*1.336*25,(BF106+R106)*'NGER input 2'!$GS104*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A106>=2016,(BG106+S106)*'NGER input 2'!$GS104*1.336*25,(BG106+S106)*'NGER input 2'!$GS104*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A106>=2016,(BH106+T106)*'NGER input 2'!$GS104*1.336*25,(BH106+T106)*'NGER input 2'!$GS104*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A106>=2016,(BI106+U106)*'NGER input 2'!$GS104*1.336*25,(BI106+U106)*'NGER input 2'!$GS104*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A106>=2016,(BJ106+V106)*'NGER input 2'!$GS104*1.336*25,(BJ106+V106)*'NGER input 2'!$GS104*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A105","v":101},null,{"$f":"IF(OR('NGER input 2'!$A105=2013,'NGER input 2'!$A105=2014),0,'NGER input 2'!ES105*'NGER input 2'!FC105*'NGER input 2'!FM105*'NGER input 2'!$GQ105)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A105=2013,'NGER input 2'!$A105=2014),0,'NGER input 2'!ET105*'NGER input 2'!FD105*'NGER input 2'!FN105*'NGER input 2'!$GQ105)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A105=2013,'NGER input 2'!$A105=2014),0,'NGER input 2'!EU105*'NGER input 2'!FE105*'NGER input 2'!FO105*'NGER input 2'!$GQ105)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A105=2013,'NGER input 2'!$A105=2014),0,'NGER input 2'!EV105*'NGER input 2'!FF105*'NGER input 2'!FP105*'NGER input 2'!$GQ105)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A105=2013,'NGER input 2'!$A105=2014),0,'NGER input 2'!EW105*'NGER input 2'!FG105*'NGER input 2'!FQ105*'NGER input 2'!$GQ105)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A105=2013,'NGER input 2'!$A105=2014),0,'NGER input 2'!EX105*'NGER input 2'!FH105*'NGER input 2'!FR105*'NGER input 2'!$GQ105)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A105=2013,'NGER input 2'!$A105=2014),0,'NGER input 2'!EY105*'NGER input 2'!FI105*'NGER input 2'!FS105*'NGER input 2'!$GQ105)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A105=2013,'NGER input 2'!$A105=2014),0,'NGER input 2'!EZ105*'NGER input 2'!FJ105*'NGER input 2'!FT105*'NGER input 2'!$GQ105)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A105=2013,'NGER input 2'!$A105=2014),0,'NGER input 2'!FA105*'NGER input 2'!FK105*'NGER input 2'!FU105*'NGER input 2'!$GQ105)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A105=2013,'NGER input 2'!$A105=2014),0,'NGER input 2'!FB105*'NGER input 2'!FL105*'NGER input 2'!FV105*'NGER input 2'!$GQ105)","v":0},{"$f":"C107*(1-EXP(-'NGER input 2'!FW105*(13-'NGER input 2'!$GR105-7)/12))","v":{"$error":"#N/A"}},{"$f":"D107*(1-EXP(-'NGER input 2'!FX105*(13-'NGER input 2'!$GR105-7)/12))","v":{"$error":"#N/A"}},{"$f":"E107*(1-EXP(-'NGER input 2'!FY105*(13-'NGER input 2'!$GR105-7)/12))","v":{"$error":"#N/A"}},{"$f":"F107*(1-EXP(-'NGER input 2'!FZ105*(13-'NGER input 2'!$GR105-7)/12))","v":{"$error":"#N/A"}},{"$f":"G107*(1-EXP(-'NGER input 2'!GA105*(13-'NGER input 2'!$GR105-7)/12))","v":{"$error":"#N/A"}},{"$f":"H107*(1-EXP(-'NGER input 2'!GB105*(13-'NGER input 2'!$GR105-7)/12))","v":{"$error":"#N/A"}},{"$f":"I107*(1-EXP(-'NGER input 2'!GC105*(13-'NGER input 2'!$GR105-7)/12))","v":{"$error":"#N/A"}},{"$f":"J107*(1-EXP(-'NGER input 2'!GD105*(13-'NGER input 2'!$GR105-7)/12))","v":{"$error":"#N/A"}},{"$f":"K107*(1-EXP(-'NGER input 2'!GE105*(13-'NGER input 2'!$GR105-7)/12))","v":{"$error":"#N/A"}},{"$f":"L107*(1-EXP(-'NGER input 2'!GF105*(13-'NGER input 2'!$GR105-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K106/'NGER results'!$H106)*M107),0,('NGER results'!$K106/'NGER results'!$H106)*M107)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K106/'NGER results'!$H106)*N107),0,('NGER results'!$K106/'NGER results'!$H106)*N107)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K106/'NGER results'!$H106)*O107),0,('NGER results'!$K106/'NGER results'!$H106)*O107)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K106/'NGER results'!$H106)*P107),0,('NGER results'!$K106/'NGER results'!$H106)*P107)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K106/'NGER results'!$H106)*Q107),0,('NGER results'!$K106/'NGER results'!$H106)*Q107)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K106/'NGER results'!$H106)*R107),0,('NGER results'!$K106/'NGER results'!$H106)*R107)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K106/'NGER results'!$H106)*S107),0,('NGER results'!$K106/'NGER results'!$H106)*S107)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K106/'NGER results'!$H106)*T107),0,('NGER results'!$K106/'NGER results'!$H106)*T107)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K106/'NGER results'!$H106)*U107),0,('NGER results'!$K106/'NGER results'!$H106)*U107)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K106/'NGER results'!$H106)*V107),0,('NGER results'!$K106/'NGER results'!$H106)*V107)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ107*(1-EXP(-'NGER input 2'!FW105))","v":0},{"$f":"AR107*(1-EXP(-'NGER input 2'!FX105))","v":0},{"$f":"AS107*(1-EXP(-'NGER input 2'!FY105))","v":0},{"$f":"AT107*(1-EXP(-'NGER input 2'!FZ105))","v":0},{"$f":"AU107*(1-EXP(-'NGER input 2'!GA105))","v":0},{"$f":"AV107*(1-EXP(-'NGER input 2'!GB105))","v":0},{"$f":"AW107*(1-EXP(-'NGER input 2'!GC105))","v":0},{"$f":"AX107*(1-EXP(-'NGER input 2'!GD105))","v":0},{"$f":"AY107*(1-EXP(-'NGER input 2'!GE105))","v":0},{"$f":"AZ107*(1-EXP(-'NGER input 2'!GF105))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K106/'NGER results'!$H106)*BA107),0,('NGER results'!$K106/'NGER results'!$H106)*BA107)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K106/'NGER results'!$H106)*BB107),0,('NGER results'!$K106/'NGER results'!$H106)*BB107)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K106/'NGER results'!$H106)*BC107),0,('NGER results'!$K106/'NGER results'!$H106)*BC107)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K106/'NGER results'!$H106)*BD107),0,('NGER results'!$K106/'NGER results'!$H106)*BD107)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K106/'NGER results'!$H106)*BE107),0,('NGER results'!$K106/'NGER results'!$H106)*BE107)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K106/'NGER results'!$H106)*BF107),0,('NGER results'!$K106/'NGER results'!$H106)*BF107)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K106/'NGER results'!$H106)*BG107),0,('NGER results'!$K106/'NGER results'!$H106)*BG107)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K106/'NGER results'!$H106)*BH107),0,('NGER results'!$K106/'NGER results'!$H106)*BH107)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K106/'NGER results'!$H106)*BI107),0,('NGER results'!$K106/'NGER results'!$H106)*BI107)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K106/'NGER results'!$H106)*BJ107),0,('NGER results'!$K106/'NGER results'!$H106)*BJ107)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A107>=2016,(BA107+M107)*'NGER input 2'!$GS105*1.336*25,(BA107+M107)*'NGER input 2'!$GS105*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A107>=2016,(BB107+N107)*'NGER input 2'!$GS105*1.336*25,(BB107+N107)*'NGER input 2'!$GS105*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A107>=2016,(BC107+O107)*'NGER input 2'!$GS105*1.336*25,(BC107+O107)*'NGER input 2'!$GS105*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A107>=2016,(BD107+P107)*'NGER input 2'!$GS105*1.336*25,(BD107+P107)*'NGER input 2'!$GS105*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A107>=2016,(BE107+Q107)*'NGER input 2'!$GS105*1.336*25,(BE107+Q107)*'NGER input 2'!$GS105*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A107>=2016,(BF107+R107)*'NGER input 2'!$GS105*1.336*25,(BF107+R107)*'NGER input 2'!$GS105*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A107>=2016,(BG107+S107)*'NGER input 2'!$GS105*1.336*25,(BG107+S107)*'NGER input 2'!$GS105*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A107>=2016,(BH107+T107)*'NGER input 2'!$GS105*1.336*25,(BH107+T107)*'NGER input 2'!$GS105*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A107>=2016,(BI107+U107)*'NGER input 2'!$GS105*1.336*25,(BI107+U107)*'NGER input 2'!$GS105*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A107>=2016,(BJ107+V107)*'NGER input 2'!$GS105*1.336*25,(BJ107+V107)*'NGER input 2'!$GS105*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A106","v":102},null,{"$f":"IF(OR('NGER input 2'!$A106=2013,'NGER input 2'!$A106=2014),0,'NGER input 2'!ES106*'NGER input 2'!FC106*'NGER input 2'!FM106*'NGER input 2'!$GQ106)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A106=2013,'NGER input 2'!$A106=2014),0,'NGER input 2'!ET106*'NGER input 2'!FD106*'NGER input 2'!FN106*'NGER input 2'!$GQ106)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A106=2013,'NGER input 2'!$A106=2014),0,'NGER input 2'!EU106*'NGER input 2'!FE106*'NGER input 2'!FO106*'NGER input 2'!$GQ106)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A106=2013,'NGER input 2'!$A106=2014),0,'NGER input 2'!EV106*'NGER input 2'!FF106*'NGER input 2'!FP106*'NGER input 2'!$GQ106)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A106=2013,'NGER input 2'!$A106=2014),0,'NGER input 2'!EW106*'NGER input 2'!FG106*'NGER input 2'!FQ106*'NGER input 2'!$GQ106)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A106=2013,'NGER input 2'!$A106=2014),0,'NGER input 2'!EX106*'NGER input 2'!FH106*'NGER input 2'!FR106*'NGER input 2'!$GQ106)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A106=2013,'NGER input 2'!$A106=2014),0,'NGER input 2'!EY106*'NGER input 2'!FI106*'NGER input 2'!FS106*'NGER input 2'!$GQ106)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A106=2013,'NGER input 2'!$A106=2014),0,'NGER input 2'!EZ106*'NGER input 2'!FJ106*'NGER input 2'!FT106*'NGER input 2'!$GQ106)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A106=2013,'NGER input 2'!$A106=2014),0,'NGER input 2'!FA106*'NGER input 2'!FK106*'NGER input 2'!FU106*'NGER input 2'!$GQ106)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A106=2013,'NGER input 2'!$A106=2014),0,'NGER input 2'!FB106*'NGER input 2'!FL106*'NGER input 2'!FV106*'NGER input 2'!$GQ106)","v":0},{"$f":"C108*(1-EXP(-'NGER input 2'!FW106*(13-'NGER input 2'!$GR106-7)/12))","v":{"$error":"#N/A"}},{"$f":"D108*(1-EXP(-'NGER input 2'!FX106*(13-'NGER input 2'!$GR106-7)/12))","v":{"$error":"#N/A"}},{"$f":"E108*(1-EXP(-'NGER input 2'!FY106*(13-'NGER input 2'!$GR106-7)/12))","v":{"$error":"#N/A"}},{"$f":"F108*(1-EXP(-'NGER input 2'!FZ106*(13-'NGER input 2'!$GR106-7)/12))","v":{"$error":"#N/A"}},{"$f":"G108*(1-EXP(-'NGER input 2'!GA106*(13-'NGER input 2'!$GR106-7)/12))","v":{"$error":"#N/A"}},{"$f":"H108*(1-EXP(-'NGER input 2'!GB106*(13-'NGER input 2'!$GR106-7)/12))","v":{"$error":"#N/A"}},{"$f":"I108*(1-EXP(-'NGER input 2'!GC106*(13-'NGER input 2'!$GR106-7)/12))","v":{"$error":"#N/A"}},{"$f":"J108*(1-EXP(-'NGER input 2'!GD106*(13-'NGER input 2'!$GR106-7)/12))","v":{"$error":"#N/A"}},{"$f":"K108*(1-EXP(-'NGER input 2'!GE106*(13-'NGER input 2'!$GR106-7)/12))","v":{"$error":"#N/A"}},{"$f":"L108*(1-EXP(-'NGER input 2'!GF106*(13-'NGER input 2'!$GR106-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K107/'NGER results'!$H107)*M108),0,('NGER results'!$K107/'NGER results'!$H107)*M108)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K107/'NGER results'!$H107)*N108),0,('NGER results'!$K107/'NGER results'!$H107)*N108)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K107/'NGER results'!$H107)*O108),0,('NGER results'!$K107/'NGER results'!$H107)*O108)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K107/'NGER results'!$H107)*P108),0,('NGER results'!$K107/'NGER results'!$H107)*P108)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K107/'NGER results'!$H107)*Q108),0,('NGER results'!$K107/'NGER results'!$H107)*Q108)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K107/'NGER results'!$H107)*R108),0,('NGER results'!$K107/'NGER results'!$H107)*R108)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K107/'NGER results'!$H107)*S108),0,('NGER results'!$K107/'NGER results'!$H107)*S108)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K107/'NGER results'!$H107)*T108),0,('NGER results'!$K107/'NGER results'!$H107)*T108)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K107/'NGER results'!$H107)*U108),0,('NGER results'!$K107/'NGER results'!$H107)*U108)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K107/'NGER results'!$H107)*V108),0,('NGER results'!$K107/'NGER results'!$H107)*V108)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ108*(1-EXP(-'NGER input 2'!FW106))","v":0},{"$f":"AR108*(1-EXP(-'NGER input 2'!FX106))","v":0},{"$f":"AS108*(1-EXP(-'NGER input 2'!FY106))","v":0},{"$f":"AT108*(1-EXP(-'NGER input 2'!FZ106))","v":0},{"$f":"AU108*(1-EXP(-'NGER input 2'!GA106))","v":0},{"$f":"AV108*(1-EXP(-'NGER input 2'!GB106))","v":0},{"$f":"AW108*(1-EXP(-'NGER input 2'!GC106))","v":0},{"$f":"AX108*(1-EXP(-'NGER input 2'!GD106))","v":0},{"$f":"AY108*(1-EXP(-'NGER input 2'!GE106))","v":0},{"$f":"AZ108*(1-EXP(-'NGER input 2'!GF106))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K107/'NGER results'!$H107)*BA108),0,('NGER results'!$K107/'NGER results'!$H107)*BA108)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K107/'NGER results'!$H107)*BB108),0,('NGER results'!$K107/'NGER results'!$H107)*BB108)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K107/'NGER results'!$H107)*BC108),0,('NGER results'!$K107/'NGER results'!$H107)*BC108)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K107/'NGER results'!$H107)*BD108),0,('NGER results'!$K107/'NGER results'!$H107)*BD108)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K107/'NGER results'!$H107)*BE108),0,('NGER results'!$K107/'NGER results'!$H107)*BE108)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K107/'NGER results'!$H107)*BF108),0,('NGER results'!$K107/'NGER results'!$H107)*BF108)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K107/'NGER results'!$H107)*BG108),0,('NGER results'!$K107/'NGER results'!$H107)*BG108)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K107/'NGER results'!$H107)*BH108),0,('NGER results'!$K107/'NGER results'!$H107)*BH108)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K107/'NGER results'!$H107)*BI108),0,('NGER results'!$K107/'NGER results'!$H107)*BI108)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K107/'NGER results'!$H107)*BJ108),0,('NGER results'!$K107/'NGER results'!$H107)*BJ108)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A108>=2016,(BA108+M108)*'NGER input 2'!$GS106*1.336*25,(BA108+M108)*'NGER input 2'!$GS106*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A108>=2016,(BB108+N108)*'NGER input 2'!$GS106*1.336*25,(BB108+N108)*'NGER input 2'!$GS106*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A108>=2016,(BC108+O108)*'NGER input 2'!$GS106*1.336*25,(BC108+O108)*'NGER input 2'!$GS106*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A108>=2016,(BD108+P108)*'NGER input 2'!$GS106*1.336*25,(BD108+P108)*'NGER input 2'!$GS106*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A108>=2016,(BE108+Q108)*'NGER input 2'!$GS106*1.336*25,(BE108+Q108)*'NGER input 2'!$GS106*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A108>=2016,(BF108+R108)*'NGER input 2'!$GS106*1.336*25,(BF108+R108)*'NGER input 2'!$GS106*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A108>=2016,(BG108+S108)*'NGER input 2'!$GS106*1.336*25,(BG108+S108)*'NGER input 2'!$GS106*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A108>=2016,(BH108+T108)*'NGER input 2'!$GS106*1.336*25,(BH108+T108)*'NGER input 2'!$GS106*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A108>=2016,(BI108+U108)*'NGER input 2'!$GS106*1.336*25,(BI108+U108)*'NGER input 2'!$GS106*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A108>=2016,(BJ108+V108)*'NGER input 2'!$GS106*1.336*25,(BJ108+V108)*'NGER input 2'!$GS106*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A107","v":103},null,{"$f":"IF(OR('NGER input 2'!$A107=2013,'NGER input 2'!$A107=2014),0,'NGER input 2'!ES107*'NGER input 2'!FC107*'NGER input 2'!FM107*'NGER input 2'!$GQ107)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A107=2013,'NGER input 2'!$A107=2014),0,'NGER input 2'!ET107*'NGER input 2'!FD107*'NGER input 2'!FN107*'NGER input 2'!$GQ107)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A107=2013,'NGER input 2'!$A107=2014),0,'NGER input 2'!EU107*'NGER input 2'!FE107*'NGER input 2'!FO107*'NGER input 2'!$GQ107)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A107=2013,'NGER input 2'!$A107=2014),0,'NGER input 2'!EV107*'NGER input 2'!FF107*'NGER input 2'!FP107*'NGER input 2'!$GQ107)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A107=2013,'NGER input 2'!$A107=2014),0,'NGER input 2'!EW107*'NGER input 2'!FG107*'NGER input 2'!FQ107*'NGER input 2'!$GQ107)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A107=2013,'NGER input 2'!$A107=2014),0,'NGER input 2'!EX107*'NGER input 2'!FH107*'NGER input 2'!FR107*'NGER input 2'!$GQ107)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A107=2013,'NGER input 2'!$A107=2014),0,'NGER input 2'!EY107*'NGER input 2'!FI107*'NGER input 2'!FS107*'NGER input 2'!$GQ107)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A107=2013,'NGER input 2'!$A107=2014),0,'NGER input 2'!EZ107*'NGER input 2'!FJ107*'NGER input 2'!FT107*'NGER input 2'!$GQ107)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A107=2013,'NGER input 2'!$A107=2014),0,'NGER input 2'!FA107*'NGER input 2'!FK107*'NGER input 2'!FU107*'NGER input 2'!$GQ107)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A107=2013,'NGER input 2'!$A107=2014),0,'NGER input 2'!FB107*'NGER input 2'!FL107*'NGER input 2'!FV107*'NGER input 2'!$GQ107)","v":0},{"$f":"C109*(1-EXP(-'NGER input 2'!FW107*(13-'NGER input 2'!$GR107-7)/12))","v":{"$error":"#N/A"}},{"$f":"D109*(1-EXP(-'NGER input 2'!FX107*(13-'NGER input 2'!$GR107-7)/12))","v":{"$error":"#N/A"}},{"$f":"E109*(1-EXP(-'NGER input 2'!FY107*(13-'NGER input 2'!$GR107-7)/12))","v":{"$error":"#N/A"}},{"$f":"F109*(1-EXP(-'NGER input 2'!FZ107*(13-'NGER input 2'!$GR107-7)/12))","v":{"$error":"#N/A"}},{"$f":"G109*(1-EXP(-'NGER input 2'!GA107*(13-'NGER input 2'!$GR107-7)/12))","v":{"$error":"#N/A"}},{"$f":"H109*(1-EXP(-'NGER input 2'!GB107*(13-'NGER input 2'!$GR107-7)/12))","v":{"$error":"#N/A"}},{"$f":"I109*(1-EXP(-'NGER input 2'!GC107*(13-'NGER input 2'!$GR107-7)/12))","v":{"$error":"#N/A"}},{"$f":"J109*(1-EXP(-'NGER input 2'!GD107*(13-'NGER input 2'!$GR107-7)/12))","v":{"$error":"#N/A"}},{"$f":"K109*(1-EXP(-'NGER input 2'!GE107*(13-'NGER input 2'!$GR107-7)/12))","v":{"$error":"#N/A"}},{"$f":"L109*(1-EXP(-'NGER input 2'!GF107*(13-'NGER input 2'!$GR107-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K108/'NGER results'!$H108)*M109),0,('NGER results'!$K108/'NGER results'!$H108)*M109)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K108/'NGER results'!$H108)*N109),0,('NGER results'!$K108/'NGER results'!$H108)*N109)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K108/'NGER results'!$H108)*O109),0,('NGER results'!$K108/'NGER results'!$H108)*O109)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K108/'NGER results'!$H108)*P109),0,('NGER results'!$K108/'NGER results'!$H108)*P109)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K108/'NGER results'!$H108)*Q109),0,('NGER results'!$K108/'NGER results'!$H108)*Q109)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K108/'NGER results'!$H108)*R109),0,('NGER results'!$K108/'NGER results'!$H108)*R109)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K108/'NGER results'!$H108)*S109),0,('NGER results'!$K108/'NGER results'!$H108)*S109)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K108/'NGER results'!$H108)*T109),0,('NGER results'!$K108/'NGER results'!$H108)*T109)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K108/'NGER results'!$H108)*U109),0,('NGER results'!$K108/'NGER results'!$H108)*U109)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K108/'NGER results'!$H108)*V109),0,('NGER results'!$K108/'NGER results'!$H108)*V109)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ109*(1-EXP(-'NGER input 2'!FW107))","v":0},{"$f":"AR109*(1-EXP(-'NGER input 2'!FX107))","v":0},{"$f":"AS109*(1-EXP(-'NGER input 2'!FY107))","v":0},{"$f":"AT109*(1-EXP(-'NGER input 2'!FZ107))","v":0},{"$f":"AU109*(1-EXP(-'NGER input 2'!GA107))","v":0},{"$f":"AV109*(1-EXP(-'NGER input 2'!GB107))","v":0},{"$f":"AW109*(1-EXP(-'NGER input 2'!GC107))","v":0},{"$f":"AX109*(1-EXP(-'NGER input 2'!GD107))","v":0},{"$f":"AY109*(1-EXP(-'NGER input 2'!GE107))","v":0},{"$f":"AZ109*(1-EXP(-'NGER input 2'!GF107))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K108/'NGER results'!$H108)*BA109),0,('NGER results'!$K108/'NGER results'!$H108)*BA109)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K108/'NGER results'!$H108)*BB109),0,('NGER results'!$K108/'NGER results'!$H108)*BB109)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K108/'NGER results'!$H108)*BC109),0,('NGER results'!$K108/'NGER results'!$H108)*BC109)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K108/'NGER results'!$H108)*BD109),0,('NGER results'!$K108/'NGER results'!$H108)*BD109)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K108/'NGER results'!$H108)*BE109),0,('NGER results'!$K108/'NGER results'!$H108)*BE109)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K108/'NGER results'!$H108)*BF109),0,('NGER results'!$K108/'NGER results'!$H108)*BF109)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K108/'NGER results'!$H108)*BG109),0,('NGER results'!$K108/'NGER results'!$H108)*BG109)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K108/'NGER results'!$H108)*BH109),0,('NGER results'!$K108/'NGER results'!$H108)*BH109)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K108/'NGER results'!$H108)*BI109),0,('NGER results'!$K108/'NGER results'!$H108)*BI109)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K108/'NGER results'!$H108)*BJ109),0,('NGER results'!$K108/'NGER results'!$H108)*BJ109)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A109>=2016,(BA109+M109)*'NGER input 2'!$GS107*1.336*25,(BA109+M109)*'NGER input 2'!$GS107*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A109>=2016,(BB109+N109)*'NGER input 2'!$GS107*1.336*25,(BB109+N109)*'NGER input 2'!$GS107*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A109>=2016,(BC109+O109)*'NGER input 2'!$GS107*1.336*25,(BC109+O109)*'NGER input 2'!$GS107*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A109>=2016,(BD109+P109)*'NGER input 2'!$GS107*1.336*25,(BD109+P109)*'NGER input 2'!$GS107*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A109>=2016,(BE109+Q109)*'NGER input 2'!$GS107*1.336*25,(BE109+Q109)*'NGER input 2'!$GS107*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A109>=2016,(BF109+R109)*'NGER input 2'!$GS107*1.336*25,(BF109+R109)*'NGER input 2'!$GS107*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A109>=2016,(BG109+S109)*'NGER input 2'!$GS107*1.336*25,(BG109+S109)*'NGER input 2'!$GS107*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A109>=2016,(BH109+T109)*'NGER input 2'!$GS107*1.336*25,(BH109+T109)*'NGER input 2'!$GS107*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A109>=2016,(BI109+U109)*'NGER input 2'!$GS107*1.336*25,(BI109+U109)*'NGER input 2'!$GS107*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A109>=2016,(BJ109+V109)*'NGER input 2'!$GS107*1.336*25,(BJ109+V109)*'NGER input 2'!$GS107*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A108","v":104},null,{"$f":"IF(OR('NGER input 2'!$A108=2013,'NGER input 2'!$A108=2014),0,'NGER input 2'!ES108*'NGER input 2'!FC108*'NGER input 2'!FM108*'NGER input 2'!$GQ108)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A108=2013,'NGER input 2'!$A108=2014),0,'NGER input 2'!ET108*'NGER input 2'!FD108*'NGER input 2'!FN108*'NGER input 2'!$GQ108)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A108=2013,'NGER input 2'!$A108=2014),0,'NGER input 2'!EU108*'NGER input 2'!FE108*'NGER input 2'!FO108*'NGER input 2'!$GQ108)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A108=2013,'NGER input 2'!$A108=2014),0,'NGER input 2'!EV108*'NGER input 2'!FF108*'NGER input 2'!FP108*'NGER input 2'!$GQ108)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A108=2013,'NGER input 2'!$A108=2014),0,'NGER input 2'!EW108*'NGER input 2'!FG108*'NGER input 2'!FQ108*'NGER input 2'!$GQ108)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A108=2013,'NGER input 2'!$A108=2014),0,'NGER input 2'!EX108*'NGER input 2'!FH108*'NGER input 2'!FR108*'NGER input 2'!$GQ108)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A108=2013,'NGER input 2'!$A108=2014),0,'NGER input 2'!EY108*'NGER input 2'!FI108*'NGER input 2'!FS108*'NGER input 2'!$GQ108)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A108=2013,'NGER input 2'!$A108=2014),0,'NGER input 2'!EZ108*'NGER input 2'!FJ108*'NGER input 2'!FT108*'NGER input 2'!$GQ108)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A108=2013,'NGER input 2'!$A108=2014),0,'NGER input 2'!FA108*'NGER input 2'!FK108*'NGER input 2'!FU108*'NGER input 2'!$GQ108)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A108=2013,'NGER input 2'!$A108=2014),0,'NGER input 2'!FB108*'NGER input 2'!FL108*'NGER input 2'!FV108*'NGER input 2'!$GQ108)","v":0},{"$f":"C110*(1-EXP(-'NGER input 2'!FW108*(13-'NGER input 2'!$GR108-7)/12))","v":{"$error":"#N/A"}},{"$f":"D110*(1-EXP(-'NGER input 2'!FX108*(13-'NGER input 2'!$GR108-7)/12))","v":{"$error":"#N/A"}},{"$f":"E110*(1-EXP(-'NGER input 2'!FY108*(13-'NGER input 2'!$GR108-7)/12))","v":{"$error":"#N/A"}},{"$f":"F110*(1-EXP(-'NGER input 2'!FZ108*(13-'NGER input 2'!$GR108-7)/12))","v":{"$error":"#N/A"}},{"$f":"G110*(1-EXP(-'NGER input 2'!GA108*(13-'NGER input 2'!$GR108-7)/12))","v":{"$error":"#N/A"}},{"$f":"H110*(1-EXP(-'NGER input 2'!GB108*(13-'NGER input 2'!$GR108-7)/12))","v":{"$error":"#N/A"}},{"$f":"I110*(1-EXP(-'NGER input 2'!GC108*(13-'NGER input 2'!$GR108-7)/12))","v":{"$error":"#N/A"}},{"$f":"J110*(1-EXP(-'NGER input 2'!GD108*(13-'NGER input 2'!$GR108-7)/12))","v":{"$error":"#N/A"}},{"$f":"K110*(1-EXP(-'NGER input 2'!GE108*(13-'NGER input 2'!$GR108-7)/12))","v":{"$error":"#N/A"}},{"$f":"L110*(1-EXP(-'NGER input 2'!GF108*(13-'NGER input 2'!$GR108-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K109/'NGER results'!$H109)*M110),0,('NGER results'!$K109/'NGER results'!$H109)*M110)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K109/'NGER results'!$H109)*N110),0,('NGER results'!$K109/'NGER results'!$H109)*N110)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K109/'NGER results'!$H109)*O110),0,('NGER results'!$K109/'NGER results'!$H109)*O110)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K109/'NGER results'!$H109)*P110),0,('NGER results'!$K109/'NGER results'!$H109)*P110)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K109/'NGER results'!$H109)*Q110),0,('NGER results'!$K109/'NGER results'!$H109)*Q110)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K109/'NGER results'!$H109)*R110),0,('NGER results'!$K109/'NGER results'!$H109)*R110)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K109/'NGER results'!$H109)*S110),0,('NGER results'!$K109/'NGER results'!$H109)*S110)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K109/'NGER results'!$H109)*T110),0,('NGER results'!$K109/'NGER results'!$H109)*T110)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K109/'NGER results'!$H109)*U110),0,('NGER results'!$K109/'NGER results'!$H109)*U110)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K109/'NGER results'!$H109)*V110),0,('NGER results'!$K109/'NGER results'!$H109)*V110)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ110*(1-EXP(-'NGER input 2'!FW108))","v":0},{"$f":"AR110*(1-EXP(-'NGER input 2'!FX108))","v":0},{"$f":"AS110*(1-EXP(-'NGER input 2'!FY108))","v":0},{"$f":"AT110*(1-EXP(-'NGER input 2'!FZ108))","v":0},{"$f":"AU110*(1-EXP(-'NGER input 2'!GA108))","v":0},{"$f":"AV110*(1-EXP(-'NGER input 2'!GB108))","v":0},{"$f":"AW110*(1-EXP(-'NGER input 2'!GC108))","v":0},{"$f":"AX110*(1-EXP(-'NGER input 2'!GD108))","v":0},{"$f":"AY110*(1-EXP(-'NGER input 2'!GE108))","v":0},{"$f":"AZ110*(1-EXP(-'NGER input 2'!GF108))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K109/'NGER results'!$H109)*BA110),0,('NGER results'!$K109/'NGER results'!$H109)*BA110)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K109/'NGER results'!$H109)*BB110),0,('NGER results'!$K109/'NGER results'!$H109)*BB110)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K109/'NGER results'!$H109)*BC110),0,('NGER results'!$K109/'NGER results'!$H109)*BC110)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K109/'NGER results'!$H109)*BD110),0,('NGER results'!$K109/'NGER results'!$H109)*BD110)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K109/'NGER results'!$H109)*BE110),0,('NGER results'!$K109/'NGER results'!$H109)*BE110)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K109/'NGER results'!$H109)*BF110),0,('NGER results'!$K109/'NGER results'!$H109)*BF110)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K109/'NGER results'!$H109)*BG110),0,('NGER results'!$K109/'NGER results'!$H109)*BG110)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K109/'NGER results'!$H109)*BH110),0,('NGER results'!$K109/'NGER results'!$H109)*BH110)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K109/'NGER results'!$H109)*BI110),0,('NGER results'!$K109/'NGER results'!$H109)*BI110)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K109/'NGER results'!$H109)*BJ110),0,('NGER results'!$K109/'NGER results'!$H109)*BJ110)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A110>=2016,(BA110+M110)*'NGER input 2'!$GS108*1.336*25,(BA110+M110)*'NGER input 2'!$GS108*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A110>=2016,(BB110+N110)*'NGER input 2'!$GS108*1.336*25,(BB110+N110)*'NGER input 2'!$GS108*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A110>=2016,(BC110+O110)*'NGER input 2'!$GS108*1.336*25,(BC110+O110)*'NGER input 2'!$GS108*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A110>=2016,(BD110+P110)*'NGER input 2'!$GS108*1.336*25,(BD110+P110)*'NGER input 2'!$GS108*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A110>=2016,(BE110+Q110)*'NGER input 2'!$GS108*1.336*25,(BE110+Q110)*'NGER input 2'!$GS108*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A110>=2016,(BF110+R110)*'NGER input 2'!$GS108*1.336*25,(BF110+R110)*'NGER input 2'!$GS108*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A110>=2016,(BG110+S110)*'NGER input 2'!$GS108*1.336*25,(BG110+S110)*'NGER input 2'!$GS108*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A110>=2016,(BH110+T110)*'NGER input 2'!$GS108*1.336*25,(BH110+T110)*'NGER input 2'!$GS108*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A110>=2016,(BI110+U110)*'NGER input 2'!$GS108*1.336*25,(BI110+U110)*'NGER input 2'!$GS108*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A110>=2016,(BJ110+V110)*'NGER input 2'!$GS108*1.336*25,(BJ110+V110)*'NGER input 2'!$GS108*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A109","v":105},null,{"$f":"IF(OR('NGER input 2'!$A109=2013,'NGER input 2'!$A109=2014),0,'NGER input 2'!ES109*'NGER input 2'!FC109*'NGER input 2'!FM109*'NGER input 2'!$GQ109)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A109=2013,'NGER input 2'!$A109=2014),0,'NGER input 2'!ET109*'NGER input 2'!FD109*'NGER input 2'!FN109*'NGER input 2'!$GQ109)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A109=2013,'NGER input 2'!$A109=2014),0,'NGER input 2'!EU109*'NGER input 2'!FE109*'NGER input 2'!FO109*'NGER input 2'!$GQ109)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A109=2013,'NGER input 2'!$A109=2014),0,'NGER input 2'!EV109*'NGER input 2'!FF109*'NGER input 2'!FP109*'NGER input 2'!$GQ109)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A109=2013,'NGER input 2'!$A109=2014),0,'NGER input 2'!EW109*'NGER input 2'!FG109*'NGER input 2'!FQ109*'NGER input 2'!$GQ109)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A109=2013,'NGER input 2'!$A109=2014),0,'NGER input 2'!EX109*'NGER input 2'!FH109*'NGER input 2'!FR109*'NGER input 2'!$GQ109)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A109=2013,'NGER input 2'!$A109=2014),0,'NGER input 2'!EY109*'NGER input 2'!FI109*'NGER input 2'!FS109*'NGER input 2'!$GQ109)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A109=2013,'NGER input 2'!$A109=2014),0,'NGER input 2'!EZ109*'NGER input 2'!FJ109*'NGER input 2'!FT109*'NGER input 2'!$GQ109)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A109=2013,'NGER input 2'!$A109=2014),0,'NGER input 2'!FA109*'NGER input 2'!FK109*'NGER input 2'!FU109*'NGER input 2'!$GQ109)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A109=2013,'NGER input 2'!$A109=2014),0,'NGER input 2'!FB109*'NGER input 2'!FL109*'NGER input 2'!FV109*'NGER input 2'!$GQ109)","v":0},{"$f":"C111*(1-EXP(-'NGER input 2'!FW109*(13-'NGER input 2'!$GR109-7)/12))","v":{"$error":"#N/A"}},{"$f":"D111*(1-EXP(-'NGER input 2'!FX109*(13-'NGER input 2'!$GR109-7)/12))","v":{"$error":"#N/A"}},{"$f":"E111*(1-EXP(-'NGER input 2'!FY109*(13-'NGER input 2'!$GR109-7)/12))","v":{"$error":"#N/A"}},{"$f":"F111*(1-EXP(-'NGER input 2'!FZ109*(13-'NGER input 2'!$GR109-7)/12))","v":{"$error":"#N/A"}},{"$f":"G111*(1-EXP(-'NGER input 2'!GA109*(13-'NGER input 2'!$GR109-7)/12))","v":{"$error":"#N/A"}},{"$f":"H111*(1-EXP(-'NGER input 2'!GB109*(13-'NGER input 2'!$GR109-7)/12))","v":{"$error":"#N/A"}},{"$f":"I111*(1-EXP(-'NGER input 2'!GC109*(13-'NGER input 2'!$GR109-7)/12))","v":{"$error":"#N/A"}},{"$f":"J111*(1-EXP(-'NGER input 2'!GD109*(13-'NGER input 2'!$GR109-7)/12))","v":{"$error":"#N/A"}},{"$f":"K111*(1-EXP(-'NGER input 2'!GE109*(13-'NGER input 2'!$GR109-7)/12))","v":{"$error":"#N/A"}},{"$f":"L111*(1-EXP(-'NGER input 2'!GF109*(13-'NGER input 2'!$GR109-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K110/'NGER results'!$H110)*M111),0,('NGER results'!$K110/'NGER results'!$H110)*M111)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K110/'NGER results'!$H110)*N111),0,('NGER results'!$K110/'NGER results'!$H110)*N111)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K110/'NGER results'!$H110)*O111),0,('NGER results'!$K110/'NGER results'!$H110)*O111)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K110/'NGER results'!$H110)*P111),0,('NGER results'!$K110/'NGER results'!$H110)*P111)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K110/'NGER results'!$H110)*Q111),0,('NGER results'!$K110/'NGER results'!$H110)*Q111)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K110/'NGER results'!$H110)*R111),0,('NGER results'!$K110/'NGER results'!$H110)*R111)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K110/'NGER results'!$H110)*S111),0,('NGER results'!$K110/'NGER results'!$H110)*S111)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K110/'NGER results'!$H110)*T111),0,('NGER results'!$K110/'NGER results'!$H110)*T111)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K110/'NGER results'!$H110)*U111),0,('NGER results'!$K110/'NGER results'!$H110)*U111)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K110/'NGER results'!$H110)*V111),0,('NGER results'!$K110/'NGER results'!$H110)*V111)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ111*(1-EXP(-'NGER input 2'!FW109))","v":0},{"$f":"AR111*(1-EXP(-'NGER input 2'!FX109))","v":0},{"$f":"AS111*(1-EXP(-'NGER input 2'!FY109))","v":0},{"$f":"AT111*(1-EXP(-'NGER input 2'!FZ109))","v":0},{"$f":"AU111*(1-EXP(-'NGER input 2'!GA109))","v":0},{"$f":"AV111*(1-EXP(-'NGER input 2'!GB109))","v":0},{"$f":"AW111*(1-EXP(-'NGER input 2'!GC109))","v":0},{"$f":"AX111*(1-EXP(-'NGER input 2'!GD109))","v":0},{"$f":"AY111*(1-EXP(-'NGER input 2'!GE109))","v":0},{"$f":"AZ111*(1-EXP(-'NGER input 2'!GF109))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K110/'NGER results'!$H110)*BA111),0,('NGER results'!$K110/'NGER results'!$H110)*BA111)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K110/'NGER results'!$H110)*BB111),0,('NGER results'!$K110/'NGER results'!$H110)*BB111)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K110/'NGER results'!$H110)*BC111),0,('NGER results'!$K110/'NGER results'!$H110)*BC111)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K110/'NGER results'!$H110)*BD111),0,('NGER results'!$K110/'NGER results'!$H110)*BD111)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K110/'NGER results'!$H110)*BE111),0,('NGER results'!$K110/'NGER results'!$H110)*BE111)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K110/'NGER results'!$H110)*BF111),0,('NGER results'!$K110/'NGER results'!$H110)*BF111)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K110/'NGER results'!$H110)*BG111),0,('NGER results'!$K110/'NGER results'!$H110)*BG111)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K110/'NGER results'!$H110)*BH111),0,('NGER results'!$K110/'NGER results'!$H110)*BH111)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K110/'NGER results'!$H110)*BI111),0,('NGER results'!$K110/'NGER results'!$H110)*BI111)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K110/'NGER results'!$H110)*BJ111),0,('NGER results'!$K110/'NGER results'!$H110)*BJ111)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A111>=2016,(BA111+M111)*'NGER input 2'!$GS109*1.336*25,(BA111+M111)*'NGER input 2'!$GS109*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A111>=2016,(BB111+N111)*'NGER input 2'!$GS109*1.336*25,(BB111+N111)*'NGER input 2'!$GS109*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A111>=2016,(BC111+O111)*'NGER input 2'!$GS109*1.336*25,(BC111+O111)*'NGER input 2'!$GS109*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A111>=2016,(BD111+P111)*'NGER input 2'!$GS109*1.336*25,(BD111+P111)*'NGER input 2'!$GS109*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A111>=2016,(BE111+Q111)*'NGER input 2'!$GS109*1.336*25,(BE111+Q111)*'NGER input 2'!$GS109*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A111>=2016,(BF111+R111)*'NGER input 2'!$GS109*1.336*25,(BF111+R111)*'NGER input 2'!$GS109*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A111>=2016,(BG111+S111)*'NGER input 2'!$GS109*1.336*25,(BG111+S111)*'NGER input 2'!$GS109*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A111>=2016,(BH111+T111)*'NGER input 2'!$GS109*1.336*25,(BH111+T111)*'NGER input 2'!$GS109*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A111>=2016,(BI111+U111)*'NGER input 2'!$GS109*1.336*25,(BI111+U111)*'NGER input 2'!$GS109*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A111>=2016,(BJ111+V111)*'NGER input 2'!$GS109*1.336*25,(BJ111+V111)*'NGER input 2'!$GS109*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A110","v":106},null,{"$f":"IF(OR('NGER input 2'!$A110=2013,'NGER input 2'!$A110=2014),0,'NGER input 2'!ES110*'NGER input 2'!FC110*'NGER input 2'!FM110*'NGER input 2'!$GQ110)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A110=2013,'NGER input 2'!$A110=2014),0,'NGER input 2'!ET110*'NGER input 2'!FD110*'NGER input 2'!FN110*'NGER input 2'!$GQ110)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A110=2013,'NGER input 2'!$A110=2014),0,'NGER input 2'!EU110*'NGER input 2'!FE110*'NGER input 2'!FO110*'NGER input 2'!$GQ110)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A110=2013,'NGER input 2'!$A110=2014),0,'NGER input 2'!EV110*'NGER input 2'!FF110*'NGER input 2'!FP110*'NGER input 2'!$GQ110)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A110=2013,'NGER input 2'!$A110=2014),0,'NGER input 2'!EW110*'NGER input 2'!FG110*'NGER input 2'!FQ110*'NGER input 2'!$GQ110)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A110=2013,'NGER input 2'!$A110=2014),0,'NGER input 2'!EX110*'NGER input 2'!FH110*'NGER input 2'!FR110*'NGER input 2'!$GQ110)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A110=2013,'NGER input 2'!$A110=2014),0,'NGER input 2'!EY110*'NGER input 2'!FI110*'NGER input 2'!FS110*'NGER input 2'!$GQ110)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A110=2013,'NGER input 2'!$A110=2014),0,'NGER input 2'!EZ110*'NGER input 2'!FJ110*'NGER input 2'!FT110*'NGER input 2'!$GQ110)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A110=2013,'NGER input 2'!$A110=2014),0,'NGER input 2'!FA110*'NGER input 2'!FK110*'NGER input 2'!FU110*'NGER input 2'!$GQ110)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A110=2013,'NGER input 2'!$A110=2014),0,'NGER input 2'!FB110*'NGER input 2'!FL110*'NGER input 2'!FV110*'NGER input 2'!$GQ110)","v":0},{"$f":"C112*(1-EXP(-'NGER input 2'!FW110*(13-'NGER input 2'!$GR110-7)/12))","v":{"$error":"#N/A"}},{"$f":"D112*(1-EXP(-'NGER input 2'!FX110*(13-'NGER input 2'!$GR110-7)/12))","v":{"$error":"#N/A"}},{"$f":"E112*(1-EXP(-'NGER input 2'!FY110*(13-'NGER input 2'!$GR110-7)/12))","v":{"$error":"#N/A"}},{"$f":"F112*(1-EXP(-'NGER input 2'!FZ110*(13-'NGER input 2'!$GR110-7)/12))","v":{"$error":"#N/A"}},{"$f":"G112*(1-EXP(-'NGER input 2'!GA110*(13-'NGER input 2'!$GR110-7)/12))","v":{"$error":"#N/A"}},{"$f":"H112*(1-EXP(-'NGER input 2'!GB110*(13-'NGER input 2'!$GR110-7)/12))","v":{"$error":"#N/A"}},{"$f":"I112*(1-EXP(-'NGER input 2'!GC110*(13-'NGER input 2'!$GR110-7)/12))","v":{"$error":"#N/A"}},{"$f":"J112*(1-EXP(-'NGER input 2'!GD110*(13-'NGER input 2'!$GR110-7)/12))","v":{"$error":"#N/A"}},{"$f":"K112*(1-EXP(-'NGER input 2'!GE110*(13-'NGER input 2'!$GR110-7)/12))","v":{"$error":"#N/A"}},{"$f":"L112*(1-EXP(-'NGER input 2'!GF110*(13-'NGER input 2'!$GR110-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K111/'NGER results'!$H111)*M112),0,('NGER results'!$K111/'NGER results'!$H111)*M112)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K111/'NGER results'!$H111)*N112),0,('NGER results'!$K111/'NGER results'!$H111)*N112)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K111/'NGER results'!$H111)*O112),0,('NGER results'!$K111/'NGER results'!$H111)*O112)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K111/'NGER results'!$H111)*P112),0,('NGER results'!$K111/'NGER results'!$H111)*P112)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K111/'NGER results'!$H111)*Q112),0,('NGER results'!$K111/'NGER results'!$H111)*Q112)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K111/'NGER results'!$H111)*R112),0,('NGER results'!$K111/'NGER results'!$H111)*R112)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K111/'NGER results'!$H111)*S112),0,('NGER results'!$K111/'NGER results'!$H111)*S112)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K111/'NGER results'!$H111)*T112),0,('NGER results'!$K111/'NGER results'!$H111)*T112)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K111/'NGER results'!$H111)*U112),0,('NGER results'!$K111/'NGER results'!$H111)*U112)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K111/'NGER results'!$H111)*V112),0,('NGER results'!$K111/'NGER results'!$H111)*V112)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ112*(1-EXP(-'NGER input 2'!FW110))","v":0},{"$f":"AR112*(1-EXP(-'NGER input 2'!FX110))","v":0},{"$f":"AS112*(1-EXP(-'NGER input 2'!FY110))","v":0},{"$f":"AT112*(1-EXP(-'NGER input 2'!FZ110))","v":0},{"$f":"AU112*(1-EXP(-'NGER input 2'!GA110))","v":0},{"$f":"AV112*(1-EXP(-'NGER input 2'!GB110))","v":0},{"$f":"AW112*(1-EXP(-'NGER input 2'!GC110))","v":0},{"$f":"AX112*(1-EXP(-'NGER input 2'!GD110))","v":0},{"$f":"AY112*(1-EXP(-'NGER input 2'!GE110))","v":0},{"$f":"AZ112*(1-EXP(-'NGER input 2'!GF110))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K111/'NGER results'!$H111)*BA112),0,('NGER results'!$K111/'NGER results'!$H111)*BA112)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K111/'NGER results'!$H111)*BB112),0,('NGER results'!$K111/'NGER results'!$H111)*BB112)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K111/'NGER results'!$H111)*BC112),0,('NGER results'!$K111/'NGER results'!$H111)*BC112)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K111/'NGER results'!$H111)*BD112),0,('NGER results'!$K111/'NGER results'!$H111)*BD112)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K111/'NGER results'!$H111)*BE112),0,('NGER results'!$K111/'NGER results'!$H111)*BE112)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K111/'NGER results'!$H111)*BF112),0,('NGER results'!$K111/'NGER results'!$H111)*BF112)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K111/'NGER results'!$H111)*BG112),0,('NGER results'!$K111/'NGER results'!$H111)*BG112)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K111/'NGER results'!$H111)*BH112),0,('NGER results'!$K111/'NGER results'!$H111)*BH112)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K111/'NGER results'!$H111)*BI112),0,('NGER results'!$K111/'NGER results'!$H111)*BI112)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K111/'NGER results'!$H111)*BJ112),0,('NGER results'!$K111/'NGER results'!$H111)*BJ112)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A112>=2016,(BA112+M112)*'NGER input 2'!$GS110*1.336*25,(BA112+M112)*'NGER input 2'!$GS110*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A112>=2016,(BB112+N112)*'NGER input 2'!$GS110*1.336*25,(BB112+N112)*'NGER input 2'!$GS110*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A112>=2016,(BC112+O112)*'NGER input 2'!$GS110*1.336*25,(BC112+O112)*'NGER input 2'!$GS110*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A112>=2016,(BD112+P112)*'NGER input 2'!$GS110*1.336*25,(BD112+P112)*'NGER input 2'!$GS110*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A112>=2016,(BE112+Q112)*'NGER input 2'!$GS110*1.336*25,(BE112+Q112)*'NGER input 2'!$GS110*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A112>=2016,(BF112+R112)*'NGER input 2'!$GS110*1.336*25,(BF112+R112)*'NGER input 2'!$GS110*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A112>=2016,(BG112+S112)*'NGER input 2'!$GS110*1.336*25,(BG112+S112)*'NGER input 2'!$GS110*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A112>=2016,(BH112+T112)*'NGER input 2'!$GS110*1.336*25,(BH112+T112)*'NGER input 2'!$GS110*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A112>=2016,(BI112+U112)*'NGER input 2'!$GS110*1.336*25,(BI112+U112)*'NGER input 2'!$GS110*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A112>=2016,(BJ112+V112)*'NGER input 2'!$GS110*1.336*25,(BJ112+V112)*'NGER input 2'!$GS110*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A111","v":107},null,{"$f":"IF(OR('NGER input 2'!$A111=2013,'NGER input 2'!$A111=2014),0,'NGER input 2'!ES111*'NGER input 2'!FC111*'NGER input 2'!FM111*'NGER input 2'!$GQ111)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A111=2013,'NGER input 2'!$A111=2014),0,'NGER input 2'!ET111*'NGER input 2'!FD111*'NGER input 2'!FN111*'NGER input 2'!$GQ111)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A111=2013,'NGER input 2'!$A111=2014),0,'NGER input 2'!EU111*'NGER input 2'!FE111*'NGER input 2'!FO111*'NGER input 2'!$GQ111)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A111=2013,'NGER input 2'!$A111=2014),0,'NGER input 2'!EV111*'NGER input 2'!FF111*'NGER input 2'!FP111*'NGER input 2'!$GQ111)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A111=2013,'NGER input 2'!$A111=2014),0,'NGER input 2'!EW111*'NGER input 2'!FG111*'NGER input 2'!FQ111*'NGER input 2'!$GQ111)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A111=2013,'NGER input 2'!$A111=2014),0,'NGER input 2'!EX111*'NGER input 2'!FH111*'NGER input 2'!FR111*'NGER input 2'!$GQ111)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A111=2013,'NGER input 2'!$A111=2014),0,'NGER input 2'!EY111*'NGER input 2'!FI111*'NGER input 2'!FS111*'NGER input 2'!$GQ111)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A111=2013,'NGER input 2'!$A111=2014),0,'NGER input 2'!EZ111*'NGER input 2'!FJ111*'NGER input 2'!FT111*'NGER input 2'!$GQ111)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A111=2013,'NGER input 2'!$A111=2014),0,'NGER input 2'!FA111*'NGER input 2'!FK111*'NGER input 2'!FU111*'NGER input 2'!$GQ111)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A111=2013,'NGER input 2'!$A111=2014),0,'NGER input 2'!FB111*'NGER input 2'!FL111*'NGER input 2'!FV111*'NGER input 2'!$GQ111)","v":0},{"$f":"C113*(1-EXP(-'NGER input 2'!FW111*(13-'NGER input 2'!$GR111-7)/12))","v":{"$error":"#N/A"}},{"$f":"D113*(1-EXP(-'NGER input 2'!FX111*(13-'NGER input 2'!$GR111-7)/12))","v":{"$error":"#N/A"}},{"$f":"E113*(1-EXP(-'NGER input 2'!FY111*(13-'NGER input 2'!$GR111-7)/12))","v":{"$error":"#N/A"}},{"$f":"F113*(1-EXP(-'NGER input 2'!FZ111*(13-'NGER input 2'!$GR111-7)/12))","v":{"$error":"#N/A"}},{"$f":"G113*(1-EXP(-'NGER input 2'!GA111*(13-'NGER input 2'!$GR111-7)/12))","v":{"$error":"#N/A"}},{"$f":"H113*(1-EXP(-'NGER input 2'!GB111*(13-'NGER input 2'!$GR111-7)/12))","v":{"$error":"#N/A"}},{"$f":"I113*(1-EXP(-'NGER input 2'!GC111*(13-'NGER input 2'!$GR111-7)/12))","v":{"$error":"#N/A"}},{"$f":"J113*(1-EXP(-'NGER input 2'!GD111*(13-'NGER input 2'!$GR111-7)/12))","v":{"$error":"#N/A"}},{"$f":"K113*(1-EXP(-'NGER input 2'!GE111*(13-'NGER input 2'!$GR111-7)/12))","v":{"$error":"#N/A"}},{"$f":"L113*(1-EXP(-'NGER input 2'!GF111*(13-'NGER input 2'!$GR111-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K112/'NGER results'!$H112)*M113),0,('NGER results'!$K112/'NGER results'!$H112)*M113)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K112/'NGER results'!$H112)*N113),0,('NGER results'!$K112/'NGER results'!$H112)*N113)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K112/'NGER results'!$H112)*O113),0,('NGER results'!$K112/'NGER results'!$H112)*O113)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K112/'NGER results'!$H112)*P113),0,('NGER results'!$K112/'NGER results'!$H112)*P113)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K112/'NGER results'!$H112)*Q113),0,('NGER results'!$K112/'NGER results'!$H112)*Q113)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K112/'NGER results'!$H112)*R113),0,('NGER results'!$K112/'NGER results'!$H112)*R113)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K112/'NGER results'!$H112)*S113),0,('NGER results'!$K112/'NGER results'!$H112)*S113)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K112/'NGER results'!$H112)*T113),0,('NGER results'!$K112/'NGER results'!$H112)*T113)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K112/'NGER results'!$H112)*U113),0,('NGER results'!$K112/'NGER results'!$H112)*U113)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K112/'NGER results'!$H112)*V113),0,('NGER results'!$K112/'NGER results'!$H112)*V113)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ113*(1-EXP(-'NGER input 2'!FW111))","v":0},{"$f":"AR113*(1-EXP(-'NGER input 2'!FX111))","v":0},{"$f":"AS113*(1-EXP(-'NGER input 2'!FY111))","v":0},{"$f":"AT113*(1-EXP(-'NGER input 2'!FZ111))","v":0},{"$f":"AU113*(1-EXP(-'NGER input 2'!GA111))","v":0},{"$f":"AV113*(1-EXP(-'NGER input 2'!GB111))","v":0},{"$f":"AW113*(1-EXP(-'NGER input 2'!GC111))","v":0},{"$f":"AX113*(1-EXP(-'NGER input 2'!GD111))","v":0},{"$f":"AY113*(1-EXP(-'NGER input 2'!GE111))","v":0},{"$f":"AZ113*(1-EXP(-'NGER input 2'!GF111))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K112/'NGER results'!$H112)*BA113),0,('NGER results'!$K112/'NGER results'!$H112)*BA113)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K112/'NGER results'!$H112)*BB113),0,('NGER results'!$K112/'NGER results'!$H112)*BB113)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K112/'NGER results'!$H112)*BC113),0,('NGER results'!$K112/'NGER results'!$H112)*BC113)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K112/'NGER results'!$H112)*BD113),0,('NGER results'!$K112/'NGER results'!$H112)*BD113)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K112/'NGER results'!$H112)*BE113),0,('NGER results'!$K112/'NGER results'!$H112)*BE113)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K112/'NGER results'!$H112)*BF113),0,('NGER results'!$K112/'NGER results'!$H112)*BF113)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K112/'NGER results'!$H112)*BG113),0,('NGER results'!$K112/'NGER results'!$H112)*BG113)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K112/'NGER results'!$H112)*BH113),0,('NGER results'!$K112/'NGER results'!$H112)*BH113)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K112/'NGER results'!$H112)*BI113),0,('NGER results'!$K112/'NGER results'!$H112)*BI113)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K112/'NGER results'!$H112)*BJ113),0,('NGER results'!$K112/'NGER results'!$H112)*BJ113)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A113>=2016,(BA113+M113)*'NGER input 2'!$GS111*1.336*25,(BA113+M113)*'NGER input 2'!$GS111*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A113>=2016,(BB113+N113)*'NGER input 2'!$GS111*1.336*25,(BB113+N113)*'NGER input 2'!$GS111*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A113>=2016,(BC113+O113)*'NGER input 2'!$GS111*1.336*25,(BC113+O113)*'NGER input 2'!$GS111*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A113>=2016,(BD113+P113)*'NGER input 2'!$GS111*1.336*25,(BD113+P113)*'NGER input 2'!$GS111*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A113>=2016,(BE113+Q113)*'NGER input 2'!$GS111*1.336*25,(BE113+Q113)*'NGER input 2'!$GS111*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A113>=2016,(BF113+R113)*'NGER input 2'!$GS111*1.336*25,(BF113+R113)*'NGER input 2'!$GS111*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A113>=2016,(BG113+S113)*'NGER input 2'!$GS111*1.336*25,(BG113+S113)*'NGER input 2'!$GS111*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A113>=2016,(BH113+T113)*'NGER input 2'!$GS111*1.336*25,(BH113+T113)*'NGER input 2'!$GS111*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A113>=2016,(BI113+U113)*'NGER input 2'!$GS111*1.336*25,(BI113+U113)*'NGER input 2'!$GS111*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A113>=2016,(BJ113+V113)*'NGER input 2'!$GS111*1.336*25,(BJ113+V113)*'NGER input 2'!$GS111*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A112","v":108},null,{"$f":"IF(OR('NGER input 2'!$A112=2013,'NGER input 2'!$A112=2014),0,'NGER input 2'!ES112*'NGER input 2'!FC112*'NGER input 2'!FM112*'NGER input 2'!$GQ112)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A112=2013,'NGER input 2'!$A112=2014),0,'NGER input 2'!ET112*'NGER input 2'!FD112*'NGER input 2'!FN112*'NGER input 2'!$GQ112)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A112=2013,'NGER input 2'!$A112=2014),0,'NGER input 2'!EU112*'NGER input 2'!FE112*'NGER input 2'!FO112*'NGER input 2'!$GQ112)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A112=2013,'NGER input 2'!$A112=2014),0,'NGER input 2'!EV112*'NGER input 2'!FF112*'NGER input 2'!FP112*'NGER input 2'!$GQ112)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A112=2013,'NGER input 2'!$A112=2014),0,'NGER input 2'!EW112*'NGER input 2'!FG112*'NGER input 2'!FQ112*'NGER input 2'!$GQ112)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A112=2013,'NGER input 2'!$A112=2014),0,'NGER input 2'!EX112*'NGER input 2'!FH112*'NGER input 2'!FR112*'NGER input 2'!$GQ112)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A112=2013,'NGER input 2'!$A112=2014),0,'NGER input 2'!EY112*'NGER input 2'!FI112*'NGER input 2'!FS112*'NGER input 2'!$GQ112)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A112=2013,'NGER input 2'!$A112=2014),0,'NGER input 2'!EZ112*'NGER input 2'!FJ112*'NGER input 2'!FT112*'NGER input 2'!$GQ112)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A112=2013,'NGER input 2'!$A112=2014),0,'NGER input 2'!FA112*'NGER input 2'!FK112*'NGER input 2'!FU112*'NGER input 2'!$GQ112)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A112=2013,'NGER input 2'!$A112=2014),0,'NGER input 2'!FB112*'NGER input 2'!FL112*'NGER input 2'!FV112*'NGER input 2'!$GQ112)","v":0},{"$f":"C114*(1-EXP(-'NGER input 2'!FW112*(13-'NGER input 2'!$GR112-7)/12))","v":{"$error":"#N/A"}},{"$f":"D114*(1-EXP(-'NGER input 2'!FX112*(13-'NGER input 2'!$GR112-7)/12))","v":{"$error":"#N/A"}},{"$f":"E114*(1-EXP(-'NGER input 2'!FY112*(13-'NGER input 2'!$GR112-7)/12))","v":{"$error":"#N/A"}},{"$f":"F114*(1-EXP(-'NGER input 2'!FZ112*(13-'NGER input 2'!$GR112-7)/12))","v":{"$error":"#N/A"}},{"$f":"G114*(1-EXP(-'NGER input 2'!GA112*(13-'NGER input 2'!$GR112-7)/12))","v":{"$error":"#N/A"}},{"$f":"H114*(1-EXP(-'NGER input 2'!GB112*(13-'NGER input 2'!$GR112-7)/12))","v":{"$error":"#N/A"}},{"$f":"I114*(1-EXP(-'NGER input 2'!GC112*(13-'NGER input 2'!$GR112-7)/12))","v":{"$error":"#N/A"}},{"$f":"J114*(1-EXP(-'NGER input 2'!GD112*(13-'NGER input 2'!$GR112-7)/12))","v":{"$error":"#N/A"}},{"$f":"K114*(1-EXP(-'NGER input 2'!GE112*(13-'NGER input 2'!$GR112-7)/12))","v":{"$error":"#N/A"}},{"$f":"L114*(1-EXP(-'NGER input 2'!GF112*(13-'NGER input 2'!$GR112-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K113/'NGER results'!$H113)*M114),0,('NGER results'!$K113/'NGER results'!$H113)*M114)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K113/'NGER results'!$H113)*N114),0,('NGER results'!$K113/'NGER results'!$H113)*N114)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K113/'NGER results'!$H113)*O114),0,('NGER results'!$K113/'NGER results'!$H113)*O114)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K113/'NGER results'!$H113)*P114),0,('NGER results'!$K113/'NGER results'!$H113)*P114)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K113/'NGER results'!$H113)*Q114),0,('NGER results'!$K113/'NGER results'!$H113)*Q114)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K113/'NGER results'!$H113)*R114),0,('NGER results'!$K113/'NGER results'!$H113)*R114)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K113/'NGER results'!$H113)*S114),0,('NGER results'!$K113/'NGER results'!$H113)*S114)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K113/'NGER results'!$H113)*T114),0,('NGER results'!$K113/'NGER results'!$H113)*T114)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K113/'NGER results'!$H113)*U114),0,('NGER results'!$K113/'NGER results'!$H113)*U114)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K113/'NGER results'!$H113)*V114),0,('NGER results'!$K113/'NGER results'!$H113)*V114)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ114*(1-EXP(-'NGER input 2'!FW112))","v":0},{"$f":"AR114*(1-EXP(-'NGER input 2'!FX112))","v":0},{"$f":"AS114*(1-EXP(-'NGER input 2'!FY112))","v":0},{"$f":"AT114*(1-EXP(-'NGER input 2'!FZ112))","v":0},{"$f":"AU114*(1-EXP(-'NGER input 2'!GA112))","v":0},{"$f":"AV114*(1-EXP(-'NGER input 2'!GB112))","v":0},{"$f":"AW114*(1-EXP(-'NGER input 2'!GC112))","v":0},{"$f":"AX114*(1-EXP(-'NGER input 2'!GD112))","v":0},{"$f":"AY114*(1-EXP(-'NGER input 2'!GE112))","v":0},{"$f":"AZ114*(1-EXP(-'NGER input 2'!GF112))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K113/'NGER results'!$H113)*BA114),0,('NGER results'!$K113/'NGER results'!$H113)*BA114)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K113/'NGER results'!$H113)*BB114),0,('NGER results'!$K113/'NGER results'!$H113)*BB114)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K113/'NGER results'!$H113)*BC114),0,('NGER results'!$K113/'NGER results'!$H113)*BC114)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K113/'NGER results'!$H113)*BD114),0,('NGER results'!$K113/'NGER results'!$H113)*BD114)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K113/'NGER results'!$H113)*BE114),0,('NGER results'!$K113/'NGER results'!$H113)*BE114)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K113/'NGER results'!$H113)*BF114),0,('NGER results'!$K113/'NGER results'!$H113)*BF114)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K113/'NGER results'!$H113)*BG114),0,('NGER results'!$K113/'NGER results'!$H113)*BG114)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K113/'NGER results'!$H113)*BH114),0,('NGER results'!$K113/'NGER results'!$H113)*BH114)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K113/'NGER results'!$H113)*BI114),0,('NGER results'!$K113/'NGER results'!$H113)*BI114)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K113/'NGER results'!$H113)*BJ114),0,('NGER results'!$K113/'NGER results'!$H113)*BJ114)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A114>=2016,(BA114+M114)*'NGER input 2'!$GS112*1.336*25,(BA114+M114)*'NGER input 2'!$GS112*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A114>=2016,(BB114+N114)*'NGER input 2'!$GS112*1.336*25,(BB114+N114)*'NGER input 2'!$GS112*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A114>=2016,(BC114+O114)*'NGER input 2'!$GS112*1.336*25,(BC114+O114)*'NGER input 2'!$GS112*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A114>=2016,(BD114+P114)*'NGER input 2'!$GS112*1.336*25,(BD114+P114)*'NGER input 2'!$GS112*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A114>=2016,(BE114+Q114)*'NGER input 2'!$GS112*1.336*25,(BE114+Q114)*'NGER input 2'!$GS112*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A114>=2016,(BF114+R114)*'NGER input 2'!$GS112*1.336*25,(BF114+R114)*'NGER input 2'!$GS112*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A114>=2016,(BG114+S114)*'NGER input 2'!$GS112*1.336*25,(BG114+S114)*'NGER input 2'!$GS112*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A114>=2016,(BH114+T114)*'NGER input 2'!$GS112*1.336*25,(BH114+T114)*'NGER input 2'!$GS112*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A114>=2016,(BI114+U114)*'NGER input 2'!$GS112*1.336*25,(BI114+U114)*'NGER input 2'!$GS112*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A114>=2016,(BJ114+V114)*'NGER input 2'!$GS112*1.336*25,(BJ114+V114)*'NGER input 2'!$GS112*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A113","v":109},null,{"$f":"IF(OR('NGER input 2'!$A113=2013,'NGER input 2'!$A113=2014),0,'NGER input 2'!ES113*'NGER input 2'!FC113*'NGER input 2'!FM113*'NGER input 2'!$GQ113)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A113=2013,'NGER input 2'!$A113=2014),0,'NGER input 2'!ET113*'NGER input 2'!FD113*'NGER input 2'!FN113*'NGER input 2'!$GQ113)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A113=2013,'NGER input 2'!$A113=2014),0,'NGER input 2'!EU113*'NGER input 2'!FE113*'NGER input 2'!FO113*'NGER input 2'!$GQ113)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A113=2013,'NGER input 2'!$A113=2014),0,'NGER input 2'!EV113*'NGER input 2'!FF113*'NGER input 2'!FP113*'NGER input 2'!$GQ113)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A113=2013,'NGER input 2'!$A113=2014),0,'NGER input 2'!EW113*'NGER input 2'!FG113*'NGER input 2'!FQ113*'NGER input 2'!$GQ113)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A113=2013,'NGER input 2'!$A113=2014),0,'NGER input 2'!EX113*'NGER input 2'!FH113*'NGER input 2'!FR113*'NGER input 2'!$GQ113)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A113=2013,'NGER input 2'!$A113=2014),0,'NGER input 2'!EY113*'NGER input 2'!FI113*'NGER input 2'!FS113*'NGER input 2'!$GQ113)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A113=2013,'NGER input 2'!$A113=2014),0,'NGER input 2'!EZ113*'NGER input 2'!FJ113*'NGER input 2'!FT113*'NGER input 2'!$GQ113)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A113=2013,'NGER input 2'!$A113=2014),0,'NGER input 2'!FA113*'NGER input 2'!FK113*'NGER input 2'!FU113*'NGER input 2'!$GQ113)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A113=2013,'NGER input 2'!$A113=2014),0,'NGER input 2'!FB113*'NGER input 2'!FL113*'NGER input 2'!FV113*'NGER input 2'!$GQ113)","v":0},{"$f":"C115*(1-EXP(-'NGER input 2'!FW113*(13-'NGER input 2'!$GR113-7)/12))","v":{"$error":"#N/A"}},{"$f":"D115*(1-EXP(-'NGER input 2'!FX113*(13-'NGER input 2'!$GR113-7)/12))","v":{"$error":"#N/A"}},{"$f":"E115*(1-EXP(-'NGER input 2'!FY113*(13-'NGER input 2'!$GR113-7)/12))","v":{"$error":"#N/A"}},{"$f":"F115*(1-EXP(-'NGER input 2'!FZ113*(13-'NGER input 2'!$GR113-7)/12))","v":{"$error":"#N/A"}},{"$f":"G115*(1-EXP(-'NGER input 2'!GA113*(13-'NGER input 2'!$GR113-7)/12))","v":{"$error":"#N/A"}},{"$f":"H115*(1-EXP(-'NGER input 2'!GB113*(13-'NGER input 2'!$GR113-7)/12))","v":{"$error":"#N/A"}},{"$f":"I115*(1-EXP(-'NGER input 2'!GC113*(13-'NGER input 2'!$GR113-7)/12))","v":{"$error":"#N/A"}},{"$f":"J115*(1-EXP(-'NGER input 2'!GD113*(13-'NGER input 2'!$GR113-7)/12))","v":{"$error":"#N/A"}},{"$f":"K115*(1-EXP(-'NGER input 2'!GE113*(13-'NGER input 2'!$GR113-7)/12))","v":{"$error":"#N/A"}},{"$f":"L115*(1-EXP(-'NGER input 2'!GF113*(13-'NGER input 2'!$GR113-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K114/'NGER results'!$H114)*M115),0,('NGER results'!$K114/'NGER results'!$H114)*M115)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K114/'NGER results'!$H114)*N115),0,('NGER results'!$K114/'NGER results'!$H114)*N115)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K114/'NGER results'!$H114)*O115),0,('NGER results'!$K114/'NGER results'!$H114)*O115)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K114/'NGER results'!$H114)*P115),0,('NGER results'!$K114/'NGER results'!$H114)*P115)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K114/'NGER results'!$H114)*Q115),0,('NGER results'!$K114/'NGER results'!$H114)*Q115)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K114/'NGER results'!$H114)*R115),0,('NGER results'!$K114/'NGER results'!$H114)*R115)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K114/'NGER results'!$H114)*S115),0,('NGER results'!$K114/'NGER results'!$H114)*S115)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K114/'NGER results'!$H114)*T115),0,('NGER results'!$K114/'NGER results'!$H114)*T115)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K114/'NGER results'!$H114)*U115),0,('NGER results'!$K114/'NGER results'!$H114)*U115)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K114/'NGER results'!$H114)*V115),0,('NGER results'!$K114/'NGER results'!$H114)*V115)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ115*(1-EXP(-'NGER input 2'!FW113))","v":0},{"$f":"AR115*(1-EXP(-'NGER input 2'!FX113))","v":0},{"$f":"AS115*(1-EXP(-'NGER input 2'!FY113))","v":0},{"$f":"AT115*(1-EXP(-'NGER input 2'!FZ113))","v":0},{"$f":"AU115*(1-EXP(-'NGER input 2'!GA113))","v":0},{"$f":"AV115*(1-EXP(-'NGER input 2'!GB113))","v":0},{"$f":"AW115*(1-EXP(-'NGER input 2'!GC113))","v":0},{"$f":"AX115*(1-EXP(-'NGER input 2'!GD113))","v":0},{"$f":"AY115*(1-EXP(-'NGER input 2'!GE113))","v":0},{"$f":"AZ115*(1-EXP(-'NGER input 2'!GF113))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K114/'NGER results'!$H114)*BA115),0,('NGER results'!$K114/'NGER results'!$H114)*BA115)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K114/'NGER results'!$H114)*BB115),0,('NGER results'!$K114/'NGER results'!$H114)*BB115)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K114/'NGER results'!$H114)*BC115),0,('NGER results'!$K114/'NGER results'!$H114)*BC115)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K114/'NGER results'!$H114)*BD115),0,('NGER results'!$K114/'NGER results'!$H114)*BD115)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K114/'NGER results'!$H114)*BE115),0,('NGER results'!$K114/'NGER results'!$H114)*BE115)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K114/'NGER results'!$H114)*BF115),0,('NGER results'!$K114/'NGER results'!$H114)*BF115)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K114/'NGER results'!$H114)*BG115),0,('NGER results'!$K114/'NGER results'!$H114)*BG115)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K114/'NGER results'!$H114)*BH115),0,('NGER results'!$K114/'NGER results'!$H114)*BH115)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K114/'NGER results'!$H114)*BI115),0,('NGER results'!$K114/'NGER results'!$H114)*BI115)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K114/'NGER results'!$H114)*BJ115),0,('NGER results'!$K114/'NGER results'!$H114)*BJ115)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A115>=2016,(BA115+M115)*'NGER input 2'!$GS113*1.336*25,(BA115+M115)*'NGER input 2'!$GS113*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A115>=2016,(BB115+N115)*'NGER input 2'!$GS113*1.336*25,(BB115+N115)*'NGER input 2'!$GS113*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A115>=2016,(BC115+O115)*'NGER input 2'!$GS113*1.336*25,(BC115+O115)*'NGER input 2'!$GS113*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A115>=2016,(BD115+P115)*'NGER input 2'!$GS113*1.336*25,(BD115+P115)*'NGER input 2'!$GS113*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A115>=2016,(BE115+Q115)*'NGER input 2'!$GS113*1.336*25,(BE115+Q115)*'NGER input 2'!$GS113*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A115>=2016,(BF115+R115)*'NGER input 2'!$GS113*1.336*25,(BF115+R115)*'NGER input 2'!$GS113*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A115>=2016,(BG115+S115)*'NGER input 2'!$GS113*1.336*25,(BG115+S115)*'NGER input 2'!$GS113*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A115>=2016,(BH115+T115)*'NGER input 2'!$GS113*1.336*25,(BH115+T115)*'NGER input 2'!$GS113*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A115>=2016,(BI115+U115)*'NGER input 2'!$GS113*1.336*25,(BI115+U115)*'NGER input 2'!$GS113*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A115>=2016,(BJ115+V115)*'NGER input 2'!$GS113*1.336*25,(BJ115+V115)*'NGER input 2'!$GS113*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A114","v":110},null,{"$f":"IF(OR('NGER input 2'!$A114=2013,'NGER input 2'!$A114=2014),0,'NGER input 2'!ES114*'NGER input 2'!FC114*'NGER input 2'!FM114*'NGER input 2'!$GQ114)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A114=2013,'NGER input 2'!$A114=2014),0,'NGER input 2'!ET114*'NGER input 2'!FD114*'NGER input 2'!FN114*'NGER input 2'!$GQ114)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A114=2013,'NGER input 2'!$A114=2014),0,'NGER input 2'!EU114*'NGER input 2'!FE114*'NGER input 2'!FO114*'NGER input 2'!$GQ114)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A114=2013,'NGER input 2'!$A114=2014),0,'NGER input 2'!EV114*'NGER input 2'!FF114*'NGER input 2'!FP114*'NGER input 2'!$GQ114)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A114=2013,'NGER input 2'!$A114=2014),0,'NGER input 2'!EW114*'NGER input 2'!FG114*'NGER input 2'!FQ114*'NGER input 2'!$GQ114)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A114=2013,'NGER input 2'!$A114=2014),0,'NGER input 2'!EX114*'NGER input 2'!FH114*'NGER input 2'!FR114*'NGER input 2'!$GQ114)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A114=2013,'NGER input 2'!$A114=2014),0,'NGER input 2'!EY114*'NGER input 2'!FI114*'NGER input 2'!FS114*'NGER input 2'!$GQ114)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A114=2013,'NGER input 2'!$A114=2014),0,'NGER input 2'!EZ114*'NGER input 2'!FJ114*'NGER input 2'!FT114*'NGER input 2'!$GQ114)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A114=2013,'NGER input 2'!$A114=2014),0,'NGER input 2'!FA114*'NGER input 2'!FK114*'NGER input 2'!FU114*'NGER input 2'!$GQ114)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A114=2013,'NGER input 2'!$A114=2014),0,'NGER input 2'!FB114*'NGER input 2'!FL114*'NGER input 2'!FV114*'NGER input 2'!$GQ114)","v":0},{"$f":"C116*(1-EXP(-'NGER input 2'!FW114*(13-'NGER input 2'!$GR114-7)/12))","v":{"$error":"#N/A"}},{"$f":"D116*(1-EXP(-'NGER input 2'!FX114*(13-'NGER input 2'!$GR114-7)/12))","v":{"$error":"#N/A"}},{"$f":"E116*(1-EXP(-'NGER input 2'!FY114*(13-'NGER input 2'!$GR114-7)/12))","v":{"$error":"#N/A"}},{"$f":"F116*(1-EXP(-'NGER input 2'!FZ114*(13-'NGER input 2'!$GR114-7)/12))","v":{"$error":"#N/A"}},{"$f":"G116*(1-EXP(-'NGER input 2'!GA114*(13-'NGER input 2'!$GR114-7)/12))","v":{"$error":"#N/A"}},{"$f":"H116*(1-EXP(-'NGER input 2'!GB114*(13-'NGER input 2'!$GR114-7)/12))","v":{"$error":"#N/A"}},{"$f":"I116*(1-EXP(-'NGER input 2'!GC114*(13-'NGER input 2'!$GR114-7)/12))","v":{"$error":"#N/A"}},{"$f":"J116*(1-EXP(-'NGER input 2'!GD114*(13-'NGER input 2'!$GR114-7)/12))","v":{"$error":"#N/A"}},{"$f":"K116*(1-EXP(-'NGER input 2'!GE114*(13-'NGER input 2'!$GR114-7)/12))","v":{"$error":"#N/A"}},{"$f":"L116*(1-EXP(-'NGER input 2'!GF114*(13-'NGER input 2'!$GR114-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K115/'NGER results'!$H115)*M116),0,('NGER results'!$K115/'NGER results'!$H115)*M116)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K115/'NGER results'!$H115)*N116),0,('NGER results'!$K115/'NGER results'!$H115)*N116)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K115/'NGER results'!$H115)*O116),0,('NGER results'!$K115/'NGER results'!$H115)*O116)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K115/'NGER results'!$H115)*P116),0,('NGER results'!$K115/'NGER results'!$H115)*P116)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K115/'NGER results'!$H115)*Q116),0,('NGER results'!$K115/'NGER results'!$H115)*Q116)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K115/'NGER results'!$H115)*R116),0,('NGER results'!$K115/'NGER results'!$H115)*R116)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K115/'NGER results'!$H115)*S116),0,('NGER results'!$K115/'NGER results'!$H115)*S116)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K115/'NGER results'!$H115)*T116),0,('NGER results'!$K115/'NGER results'!$H115)*T116)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K115/'NGER results'!$H115)*U116),0,('NGER results'!$K115/'NGER results'!$H115)*U116)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K115/'NGER results'!$H115)*V116),0,('NGER results'!$K115/'NGER results'!$H115)*V116)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ116*(1-EXP(-'NGER input 2'!FW114))","v":0},{"$f":"AR116*(1-EXP(-'NGER input 2'!FX114))","v":0},{"$f":"AS116*(1-EXP(-'NGER input 2'!FY114))","v":0},{"$f":"AT116*(1-EXP(-'NGER input 2'!FZ114))","v":0},{"$f":"AU116*(1-EXP(-'NGER input 2'!GA114))","v":0},{"$f":"AV116*(1-EXP(-'NGER input 2'!GB114))","v":0},{"$f":"AW116*(1-EXP(-'NGER input 2'!GC114))","v":0},{"$f":"AX116*(1-EXP(-'NGER input 2'!GD114))","v":0},{"$f":"AY116*(1-EXP(-'NGER input 2'!GE114))","v":0},{"$f":"AZ116*(1-EXP(-'NGER input 2'!GF114))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K115/'NGER results'!$H115)*BA116),0,('NGER results'!$K115/'NGER results'!$H115)*BA116)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K115/'NGER results'!$H115)*BB116),0,('NGER results'!$K115/'NGER results'!$H115)*BB116)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K115/'NGER results'!$H115)*BC116),0,('NGER results'!$K115/'NGER results'!$H115)*BC116)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K115/'NGER results'!$H115)*BD116),0,('NGER results'!$K115/'NGER results'!$H115)*BD116)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K115/'NGER results'!$H115)*BE116),0,('NGER results'!$K115/'NGER results'!$H115)*BE116)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K115/'NGER results'!$H115)*BF116),0,('NGER results'!$K115/'NGER results'!$H115)*BF116)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K115/'NGER results'!$H115)*BG116),0,('NGER results'!$K115/'NGER results'!$H115)*BG116)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K115/'NGER results'!$H115)*BH116),0,('NGER results'!$K115/'NGER results'!$H115)*BH116)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K115/'NGER results'!$H115)*BI116),0,('NGER results'!$K115/'NGER results'!$H115)*BI116)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K115/'NGER results'!$H115)*BJ116),0,('NGER results'!$K115/'NGER results'!$H115)*BJ116)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A116>=2016,(BA116+M116)*'NGER input 2'!$GS114*1.336*25,(BA116+M116)*'NGER input 2'!$GS114*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A116>=2016,(BB116+N116)*'NGER input 2'!$GS114*1.336*25,(BB116+N116)*'NGER input 2'!$GS114*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A116>=2016,(BC116+O116)*'NGER input 2'!$GS114*1.336*25,(BC116+O116)*'NGER input 2'!$GS114*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A116>=2016,(BD116+P116)*'NGER input 2'!$GS114*1.336*25,(BD116+P116)*'NGER input 2'!$GS114*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A116>=2016,(BE116+Q116)*'NGER input 2'!$GS114*1.336*25,(BE116+Q116)*'NGER input 2'!$GS114*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A116>=2016,(BF116+R116)*'NGER input 2'!$GS114*1.336*25,(BF116+R116)*'NGER input 2'!$GS114*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A116>=2016,(BG116+S116)*'NGER input 2'!$GS114*1.336*25,(BG116+S116)*'NGER input 2'!$GS114*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A116>=2016,(BH116+T116)*'NGER input 2'!$GS114*1.336*25,(BH116+T116)*'NGER input 2'!$GS114*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A116>=2016,(BI116+U116)*'NGER input 2'!$GS114*1.336*25,(BI116+U116)*'NGER input 2'!$GS114*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A116>=2016,(BJ116+V116)*'NGER input 2'!$GS114*1.336*25,(BJ116+V116)*'NGER input 2'!$GS114*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A115","v":111},null,{"$f":"IF(OR('NGER input 2'!$A115=2013,'NGER input 2'!$A115=2014),0,'NGER input 2'!ES115*'NGER input 2'!FC115*'NGER input 2'!FM115*'NGER input 2'!$GQ115)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A115=2013,'NGER input 2'!$A115=2014),0,'NGER input 2'!ET115*'NGER input 2'!FD115*'NGER input 2'!FN115*'NGER input 2'!$GQ115)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A115=2013,'NGER input 2'!$A115=2014),0,'NGER input 2'!EU115*'NGER input 2'!FE115*'NGER input 2'!FO115*'NGER input 2'!$GQ115)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A115=2013,'NGER input 2'!$A115=2014),0,'NGER input 2'!EV115*'NGER input 2'!FF115*'NGER input 2'!FP115*'NGER input 2'!$GQ115)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A115=2013,'NGER input 2'!$A115=2014),0,'NGER input 2'!EW115*'NGER input 2'!FG115*'NGER input 2'!FQ115*'NGER input 2'!$GQ115)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A115=2013,'NGER input 2'!$A115=2014),0,'NGER input 2'!EX115*'NGER input 2'!FH115*'NGER input 2'!FR115*'NGER input 2'!$GQ115)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A115=2013,'NGER input 2'!$A115=2014),0,'NGER input 2'!EY115*'NGER input 2'!FI115*'NGER input 2'!FS115*'NGER input 2'!$GQ115)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A115=2013,'NGER input 2'!$A115=2014),0,'NGER input 2'!EZ115*'NGER input 2'!FJ115*'NGER input 2'!FT115*'NGER input 2'!$GQ115)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A115=2013,'NGER input 2'!$A115=2014),0,'NGER input 2'!FA115*'NGER input 2'!FK115*'NGER input 2'!FU115*'NGER input 2'!$GQ115)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A115=2013,'NGER input 2'!$A115=2014),0,'NGER input 2'!FB115*'NGER input 2'!FL115*'NGER input 2'!FV115*'NGER input 2'!$GQ115)","v":0},{"$f":"C117*(1-EXP(-'NGER input 2'!FW115*(13-'NGER input 2'!$GR115-7)/12))","v":{"$error":"#N/A"}},{"$f":"D117*(1-EXP(-'NGER input 2'!FX115*(13-'NGER input 2'!$GR115-7)/12))","v":{"$error":"#N/A"}},{"$f":"E117*(1-EXP(-'NGER input 2'!FY115*(13-'NGER input 2'!$GR115-7)/12))","v":{"$error":"#N/A"}},{"$f":"F117*(1-EXP(-'NGER input 2'!FZ115*(13-'NGER input 2'!$GR115-7)/12))","v":{"$error":"#N/A"}},{"$f":"G117*(1-EXP(-'NGER input 2'!GA115*(13-'NGER input 2'!$GR115-7)/12))","v":{"$error":"#N/A"}},{"$f":"H117*(1-EXP(-'NGER input 2'!GB115*(13-'NGER input 2'!$GR115-7)/12))","v":{"$error":"#N/A"}},{"$f":"I117*(1-EXP(-'NGER input 2'!GC115*(13-'NGER input 2'!$GR115-7)/12))","v":{"$error":"#N/A"}},{"$f":"J117*(1-EXP(-'NGER input 2'!GD115*(13-'NGER input 2'!$GR115-7)/12))","v":{"$error":"#N/A"}},{"$f":"K117*(1-EXP(-'NGER input 2'!GE115*(13-'NGER input 2'!$GR115-7)/12))","v":{"$error":"#N/A"}},{"$f":"L117*(1-EXP(-'NGER input 2'!GF115*(13-'NGER input 2'!$GR115-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K116/'NGER results'!$H116)*M117),0,('NGER results'!$K116/'NGER results'!$H116)*M117)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K116/'NGER results'!$H116)*N117),0,('NGER results'!$K116/'NGER results'!$H116)*N117)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K116/'NGER results'!$H116)*O117),0,('NGER results'!$K116/'NGER results'!$H116)*O117)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K116/'NGER results'!$H116)*P117),0,('NGER results'!$K116/'NGER results'!$H116)*P117)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K116/'NGER results'!$H116)*Q117),0,('NGER results'!$K116/'NGER results'!$H116)*Q117)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K116/'NGER results'!$H116)*R117),0,('NGER results'!$K116/'NGER results'!$H116)*R117)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K116/'NGER results'!$H116)*S117),0,('NGER results'!$K116/'NGER results'!$H116)*S117)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K116/'NGER results'!$H116)*T117),0,('NGER results'!$K116/'NGER results'!$H116)*T117)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K116/'NGER results'!$H116)*U117),0,('NGER results'!$K116/'NGER results'!$H116)*U117)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K116/'NGER results'!$H116)*V117),0,('NGER results'!$K116/'NGER results'!$H116)*V117)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ117*(1-EXP(-'NGER input 2'!FW115))","v":0},{"$f":"AR117*(1-EXP(-'NGER input 2'!FX115))","v":0},{"$f":"AS117*(1-EXP(-'NGER input 2'!FY115))","v":0},{"$f":"AT117*(1-EXP(-'NGER input 2'!FZ115))","v":0},{"$f":"AU117*(1-EXP(-'NGER input 2'!GA115))","v":0},{"$f":"AV117*(1-EXP(-'NGER input 2'!GB115))","v":0},{"$f":"AW117*(1-EXP(-'NGER input 2'!GC115))","v":0},{"$f":"AX117*(1-EXP(-'NGER input 2'!GD115))","v":0},{"$f":"AY117*(1-EXP(-'NGER input 2'!GE115))","v":0},{"$f":"AZ117*(1-EXP(-'NGER input 2'!GF115))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K116/'NGER results'!$H116)*BA117),0,('NGER results'!$K116/'NGER results'!$H116)*BA117)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K116/'NGER results'!$H116)*BB117),0,('NGER results'!$K116/'NGER results'!$H116)*BB117)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K116/'NGER results'!$H116)*BC117),0,('NGER results'!$K116/'NGER results'!$H116)*BC117)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K116/'NGER results'!$H116)*BD117),0,('NGER results'!$K116/'NGER results'!$H116)*BD117)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K116/'NGER results'!$H116)*BE117),0,('NGER results'!$K116/'NGER results'!$H116)*BE117)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K116/'NGER results'!$H116)*BF117),0,('NGER results'!$K116/'NGER results'!$H116)*BF117)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K116/'NGER results'!$H116)*BG117),0,('NGER results'!$K116/'NGER results'!$H116)*BG117)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K116/'NGER results'!$H116)*BH117),0,('NGER results'!$K116/'NGER results'!$H116)*BH117)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K116/'NGER results'!$H116)*BI117),0,('NGER results'!$K116/'NGER results'!$H116)*BI117)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K116/'NGER results'!$H116)*BJ117),0,('NGER results'!$K116/'NGER results'!$H116)*BJ117)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A117>=2016,(BA117+M117)*'NGER input 2'!$GS115*1.336*25,(BA117+M117)*'NGER input 2'!$GS115*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A117>=2016,(BB117+N117)*'NGER input 2'!$GS115*1.336*25,(BB117+N117)*'NGER input 2'!$GS115*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A117>=2016,(BC117+O117)*'NGER input 2'!$GS115*1.336*25,(BC117+O117)*'NGER input 2'!$GS115*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A117>=2016,(BD117+P117)*'NGER input 2'!$GS115*1.336*25,(BD117+P117)*'NGER input 2'!$GS115*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A117>=2016,(BE117+Q117)*'NGER input 2'!$GS115*1.336*25,(BE117+Q117)*'NGER input 2'!$GS115*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A117>=2016,(BF117+R117)*'NGER input 2'!$GS115*1.336*25,(BF117+R117)*'NGER input 2'!$GS115*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A117>=2016,(BG117+S117)*'NGER input 2'!$GS115*1.336*25,(BG117+S117)*'NGER input 2'!$GS115*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A117>=2016,(BH117+T117)*'NGER input 2'!$GS115*1.336*25,(BH117+T117)*'NGER input 2'!$GS115*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A117>=2016,(BI117+U117)*'NGER input 2'!$GS115*1.336*25,(BI117+U117)*'NGER input 2'!$GS115*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A117>=2016,(BJ117+V117)*'NGER input 2'!$GS115*1.336*25,(BJ117+V117)*'NGER input 2'!$GS115*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A116","v":112},null,{"$f":"IF(OR('NGER input 2'!$A116=2013,'NGER input 2'!$A116=2014),0,'NGER input 2'!ES116*'NGER input 2'!FC116*'NGER input 2'!FM116*'NGER input 2'!$GQ116)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A116=2013,'NGER input 2'!$A116=2014),0,'NGER input 2'!ET116*'NGER input 2'!FD116*'NGER input 2'!FN116*'NGER input 2'!$GQ116)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A116=2013,'NGER input 2'!$A116=2014),0,'NGER input 2'!EU116*'NGER input 2'!FE116*'NGER input 2'!FO116*'NGER input 2'!$GQ116)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A116=2013,'NGER input 2'!$A116=2014),0,'NGER input 2'!EV116*'NGER input 2'!FF116*'NGER input 2'!FP116*'NGER input 2'!$GQ116)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A116=2013,'NGER input 2'!$A116=2014),0,'NGER input 2'!EW116*'NGER input 2'!FG116*'NGER input 2'!FQ116*'NGER input 2'!$GQ116)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A116=2013,'NGER input 2'!$A116=2014),0,'NGER input 2'!EX116*'NGER input 2'!FH116*'NGER input 2'!FR116*'NGER input 2'!$GQ116)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A116=2013,'NGER input 2'!$A116=2014),0,'NGER input 2'!EY116*'NGER input 2'!FI116*'NGER input 2'!FS116*'NGER input 2'!$GQ116)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A116=2013,'NGER input 2'!$A116=2014),0,'NGER input 2'!EZ116*'NGER input 2'!FJ116*'NGER input 2'!FT116*'NGER input 2'!$GQ116)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A116=2013,'NGER input 2'!$A116=2014),0,'NGER input 2'!FA116*'NGER input 2'!FK116*'NGER input 2'!FU116*'NGER input 2'!$GQ116)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A116=2013,'NGER input 2'!$A116=2014),0,'NGER input 2'!FB116*'NGER input 2'!FL116*'NGER input 2'!FV116*'NGER input 2'!$GQ116)","v":0},{"$f":"C118*(1-EXP(-'NGER input 2'!FW116*(13-'NGER input 2'!$GR116-7)/12))","v":{"$error":"#N/A"}},{"$f":"D118*(1-EXP(-'NGER input 2'!FX116*(13-'NGER input 2'!$GR116-7)/12))","v":{"$error":"#N/A"}},{"$f":"E118*(1-EXP(-'NGER input 2'!FY116*(13-'NGER input 2'!$GR116-7)/12))","v":{"$error":"#N/A"}},{"$f":"F118*(1-EXP(-'NGER input 2'!FZ116*(13-'NGER input 2'!$GR116-7)/12))","v":{"$error":"#N/A"}},{"$f":"G118*(1-EXP(-'NGER input 2'!GA116*(13-'NGER input 2'!$GR116-7)/12))","v":{"$error":"#N/A"}},{"$f":"H118*(1-EXP(-'NGER input 2'!GB116*(13-'NGER input 2'!$GR116-7)/12))","v":{"$error":"#N/A"}},{"$f":"I118*(1-EXP(-'NGER input 2'!GC116*(13-'NGER input 2'!$GR116-7)/12))","v":{"$error":"#N/A"}},{"$f":"J118*(1-EXP(-'NGER input 2'!GD116*(13-'NGER input 2'!$GR116-7)/12))","v":{"$error":"#N/A"}},{"$f":"K118*(1-EXP(-'NGER input 2'!GE116*(13-'NGER input 2'!$GR116-7)/12))","v":{"$error":"#N/A"}},{"$f":"L118*(1-EXP(-'NGER input 2'!GF116*(13-'NGER input 2'!$GR116-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K117/'NGER results'!$H117)*M118),0,('NGER results'!$K117/'NGER results'!$H117)*M118)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K117/'NGER results'!$H117)*N118),0,('NGER results'!$K117/'NGER results'!$H117)*N118)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K117/'NGER results'!$H117)*O118),0,('NGER results'!$K117/'NGER results'!$H117)*O118)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K117/'NGER results'!$H117)*P118),0,('NGER results'!$K117/'NGER results'!$H117)*P118)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K117/'NGER results'!$H117)*Q118),0,('NGER results'!$K117/'NGER results'!$H117)*Q118)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K117/'NGER results'!$H117)*R118),0,('NGER results'!$K117/'NGER results'!$H117)*R118)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K117/'NGER results'!$H117)*S118),0,('NGER results'!$K117/'NGER results'!$H117)*S118)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K117/'NGER results'!$H117)*T118),0,('NGER results'!$K117/'NGER results'!$H117)*T118)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K117/'NGER results'!$H117)*U118),0,('NGER results'!$K117/'NGER results'!$H117)*U118)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K117/'NGER results'!$H117)*V118),0,('NGER results'!$K117/'NGER results'!$H117)*V118)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ118*(1-EXP(-'NGER input 2'!FW116))","v":0},{"$f":"AR118*(1-EXP(-'NGER input 2'!FX116))","v":0},{"$f":"AS118*(1-EXP(-'NGER input 2'!FY116))","v":0},{"$f":"AT118*(1-EXP(-'NGER input 2'!FZ116))","v":0},{"$f":"AU118*(1-EXP(-'NGER input 2'!GA116))","v":0},{"$f":"AV118*(1-EXP(-'NGER input 2'!GB116))","v":0},{"$f":"AW118*(1-EXP(-'NGER input 2'!GC116))","v":0},{"$f":"AX118*(1-EXP(-'NGER input 2'!GD116))","v":0},{"$f":"AY118*(1-EXP(-'NGER input 2'!GE116))","v":0},{"$f":"AZ118*(1-EXP(-'NGER input 2'!GF116))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K117/'NGER results'!$H117)*BA118),0,('NGER results'!$K117/'NGER results'!$H117)*BA118)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K117/'NGER results'!$H117)*BB118),0,('NGER results'!$K117/'NGER results'!$H117)*BB118)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K117/'NGER results'!$H117)*BC118),0,('NGER results'!$K117/'NGER results'!$H117)*BC118)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K117/'NGER results'!$H117)*BD118),0,('NGER results'!$K117/'NGER results'!$H117)*BD118)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K117/'NGER results'!$H117)*BE118),0,('NGER results'!$K117/'NGER results'!$H117)*BE118)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K117/'NGER results'!$H117)*BF118),0,('NGER results'!$K117/'NGER results'!$H117)*BF118)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K117/'NGER results'!$H117)*BG118),0,('NGER results'!$K117/'NGER results'!$H117)*BG118)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K117/'NGER results'!$H117)*BH118),0,('NGER results'!$K117/'NGER results'!$H117)*BH118)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K117/'NGER results'!$H117)*BI118),0,('NGER results'!$K117/'NGER results'!$H117)*BI118)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K117/'NGER results'!$H117)*BJ118),0,('NGER results'!$K117/'NGER results'!$H117)*BJ118)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A118>=2016,(BA118+M118)*'NGER input 2'!$GS116*1.336*25,(BA118+M118)*'NGER input 2'!$GS116*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A118>=2016,(BB118+N118)*'NGER input 2'!$GS116*1.336*25,(BB118+N118)*'NGER input 2'!$GS116*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A118>=2016,(BC118+O118)*'NGER input 2'!$GS116*1.336*25,(BC118+O118)*'NGER input 2'!$GS116*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A118>=2016,(BD118+P118)*'NGER input 2'!$GS116*1.336*25,(BD118+P118)*'NGER input 2'!$GS116*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A118>=2016,(BE118+Q118)*'NGER input 2'!$GS116*1.336*25,(BE118+Q118)*'NGER input 2'!$GS116*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A118>=2016,(BF118+R118)*'NGER input 2'!$GS116*1.336*25,(BF118+R118)*'NGER input 2'!$GS116*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A118>=2016,(BG118+S118)*'NGER input 2'!$GS116*1.336*25,(BG118+S118)*'NGER input 2'!$GS116*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A118>=2016,(BH118+T118)*'NGER input 2'!$GS116*1.336*25,(BH118+T118)*'NGER input 2'!$GS116*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A118>=2016,(BI118+U118)*'NGER input 2'!$GS116*1.336*25,(BI118+U118)*'NGER input 2'!$GS116*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A118>=2016,(BJ118+V118)*'NGER input 2'!$GS116*1.336*25,(BJ118+V118)*'NGER input 2'!$GS116*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A117","v":113},null,{"$f":"IF(OR('NGER input 2'!$A117=2013,'NGER input 2'!$A117=2014),0,'NGER input 2'!ES117*'NGER input 2'!FC117*'NGER input 2'!FM117*'NGER input 2'!$GQ117)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A117=2013,'NGER input 2'!$A117=2014),0,'NGER input 2'!ET117*'NGER input 2'!FD117*'NGER input 2'!FN117*'NGER input 2'!$GQ117)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A117=2013,'NGER input 2'!$A117=2014),0,'NGER input 2'!EU117*'NGER input 2'!FE117*'NGER input 2'!FO117*'NGER input 2'!$GQ117)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A117=2013,'NGER input 2'!$A117=2014),0,'NGER input 2'!EV117*'NGER input 2'!FF117*'NGER input 2'!FP117*'NGER input 2'!$GQ117)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A117=2013,'NGER input 2'!$A117=2014),0,'NGER input 2'!EW117*'NGER input 2'!FG117*'NGER input 2'!FQ117*'NGER input 2'!$GQ117)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A117=2013,'NGER input 2'!$A117=2014),0,'NGER input 2'!EX117*'NGER input 2'!FH117*'NGER input 2'!FR117*'NGER input 2'!$GQ117)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A117=2013,'NGER input 2'!$A117=2014),0,'NGER input 2'!EY117*'NGER input 2'!FI117*'NGER input 2'!FS117*'NGER input 2'!$GQ117)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A117=2013,'NGER input 2'!$A117=2014),0,'NGER input 2'!EZ117*'NGER input 2'!FJ117*'NGER input 2'!FT117*'NGER input 2'!$GQ117)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A117=2013,'NGER input 2'!$A117=2014),0,'NGER input 2'!FA117*'NGER input 2'!FK117*'NGER input 2'!FU117*'NGER input 2'!$GQ117)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A117=2013,'NGER input 2'!$A117=2014),0,'NGER input 2'!FB117*'NGER input 2'!FL117*'NGER input 2'!FV117*'NGER input 2'!$GQ117)","v":0},{"$f":"C119*(1-EXP(-'NGER input 2'!FW117*(13-'NGER input 2'!$GR117-7)/12))","v":{"$error":"#N/A"}},{"$f":"D119*(1-EXP(-'NGER input 2'!FX117*(13-'NGER input 2'!$GR117-7)/12))","v":{"$error":"#N/A"}},{"$f":"E119*(1-EXP(-'NGER input 2'!FY117*(13-'NGER input 2'!$GR117-7)/12))","v":{"$error":"#N/A"}},{"$f":"F119*(1-EXP(-'NGER input 2'!FZ117*(13-'NGER input 2'!$GR117-7)/12))","v":{"$error":"#N/A"}},{"$f":"G119*(1-EXP(-'NGER input 2'!GA117*(13-'NGER input 2'!$GR117-7)/12))","v":{"$error":"#N/A"}},{"$f":"H119*(1-EXP(-'NGER input 2'!GB117*(13-'NGER input 2'!$GR117-7)/12))","v":{"$error":"#N/A"}},{"$f":"I119*(1-EXP(-'NGER input 2'!GC117*(13-'NGER input 2'!$GR117-7)/12))","v":{"$error":"#N/A"}},{"$f":"J119*(1-EXP(-'NGER input 2'!GD117*(13-'NGER input 2'!$GR117-7)/12))","v":{"$error":"#N/A"}},{"$f":"K119*(1-EXP(-'NGER input 2'!GE117*(13-'NGER input 2'!$GR117-7)/12))","v":{"$error":"#N/A"}},{"$f":"L119*(1-EXP(-'NGER input 2'!GF117*(13-'NGER input 2'!$GR117-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K118/'NGER results'!$H118)*M119),0,('NGER results'!$K118/'NGER results'!$H118)*M119)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K118/'NGER results'!$H118)*N119),0,('NGER results'!$K118/'NGER results'!$H118)*N119)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K118/'NGER results'!$H118)*O119),0,('NGER results'!$K118/'NGER results'!$H118)*O119)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K118/'NGER results'!$H118)*P119),0,('NGER results'!$K118/'NGER results'!$H118)*P119)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K118/'NGER results'!$H118)*Q119),0,('NGER results'!$K118/'NGER results'!$H118)*Q119)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K118/'NGER results'!$H118)*R119),0,('NGER results'!$K118/'NGER results'!$H118)*R119)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K118/'NGER results'!$H118)*S119),0,('NGER results'!$K118/'NGER results'!$H118)*S119)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K118/'NGER results'!$H118)*T119),0,('NGER results'!$K118/'NGER results'!$H118)*T119)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K118/'NGER results'!$H118)*U119),0,('NGER results'!$K118/'NGER results'!$H118)*U119)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K118/'NGER results'!$H118)*V119),0,('NGER results'!$K118/'NGER results'!$H118)*V119)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ119*(1-EXP(-'NGER input 2'!FW117))","v":0},{"$f":"AR119*(1-EXP(-'NGER input 2'!FX117))","v":0},{"$f":"AS119*(1-EXP(-'NGER input 2'!FY117))","v":0},{"$f":"AT119*(1-EXP(-'NGER input 2'!FZ117))","v":0},{"$f":"AU119*(1-EXP(-'NGER input 2'!GA117))","v":0},{"$f":"AV119*(1-EXP(-'NGER input 2'!GB117))","v":0},{"$f":"AW119*(1-EXP(-'NGER input 2'!GC117))","v":0},{"$f":"AX119*(1-EXP(-'NGER input 2'!GD117))","v":0},{"$f":"AY119*(1-EXP(-'NGER input 2'!GE117))","v":0},{"$f":"AZ119*(1-EXP(-'NGER input 2'!GF117))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K118/'NGER results'!$H118)*BA119),0,('NGER results'!$K118/'NGER results'!$H118)*BA119)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K118/'NGER results'!$H118)*BB119),0,('NGER results'!$K118/'NGER results'!$H118)*BB119)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K118/'NGER results'!$H118)*BC119),0,('NGER results'!$K118/'NGER results'!$H118)*BC119)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K118/'NGER results'!$H118)*BD119),0,('NGER results'!$K118/'NGER results'!$H118)*BD119)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K118/'NGER results'!$H118)*BE119),0,('NGER results'!$K118/'NGER results'!$H118)*BE119)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K118/'NGER results'!$H118)*BF119),0,('NGER results'!$K118/'NGER results'!$H118)*BF119)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K118/'NGER results'!$H118)*BG119),0,('NGER results'!$K118/'NGER results'!$H118)*BG119)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K118/'NGER results'!$H118)*BH119),0,('NGER results'!$K118/'NGER results'!$H118)*BH119)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K118/'NGER results'!$H118)*BI119),0,('NGER results'!$K118/'NGER results'!$H118)*BI119)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K118/'NGER results'!$H118)*BJ119),0,('NGER results'!$K118/'NGER results'!$H118)*BJ119)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A119>=2016,(BA119+M119)*'NGER input 2'!$GS117*1.336*25,(BA119+M119)*'NGER input 2'!$GS117*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A119>=2016,(BB119+N119)*'NGER input 2'!$GS117*1.336*25,(BB119+N119)*'NGER input 2'!$GS117*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A119>=2016,(BC119+O119)*'NGER input 2'!$GS117*1.336*25,(BC119+O119)*'NGER input 2'!$GS117*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A119>=2016,(BD119+P119)*'NGER input 2'!$GS117*1.336*25,(BD119+P119)*'NGER input 2'!$GS117*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A119>=2016,(BE119+Q119)*'NGER input 2'!$GS117*1.336*25,(BE119+Q119)*'NGER input 2'!$GS117*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A119>=2016,(BF119+R119)*'NGER input 2'!$GS117*1.336*25,(BF119+R119)*'NGER input 2'!$GS117*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A119>=2016,(BG119+S119)*'NGER input 2'!$GS117*1.336*25,(BG119+S119)*'NGER input 2'!$GS117*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A119>=2016,(BH119+T119)*'NGER input 2'!$GS117*1.336*25,(BH119+T119)*'NGER input 2'!$GS117*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A119>=2016,(BI119+U119)*'NGER input 2'!$GS117*1.336*25,(BI119+U119)*'NGER input 2'!$GS117*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A119>=2016,(BJ119+V119)*'NGER input 2'!$GS117*1.336*25,(BJ119+V119)*'NGER input 2'!$GS117*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A118","v":114},null,{"$f":"IF(OR('NGER input 2'!$A118=2013,'NGER input 2'!$A118=2014),0,'NGER input 2'!ES118*'NGER input 2'!FC118*'NGER input 2'!FM118*'NGER input 2'!$GQ118)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A118=2013,'NGER input 2'!$A118=2014),0,'NGER input 2'!ET118*'NGER input 2'!FD118*'NGER input 2'!FN118*'NGER input 2'!$GQ118)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A118=2013,'NGER input 2'!$A118=2014),0,'NGER input 2'!EU118*'NGER input 2'!FE118*'NGER input 2'!FO118*'NGER input 2'!$GQ118)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A118=2013,'NGER input 2'!$A118=2014),0,'NGER input 2'!EV118*'NGER input 2'!FF118*'NGER input 2'!FP118*'NGER input 2'!$GQ118)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A118=2013,'NGER input 2'!$A118=2014),0,'NGER input 2'!EW118*'NGER input 2'!FG118*'NGER input 2'!FQ118*'NGER input 2'!$GQ118)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A118=2013,'NGER input 2'!$A118=2014),0,'NGER input 2'!EX118*'NGER input 2'!FH118*'NGER input 2'!FR118*'NGER input 2'!$GQ118)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A118=2013,'NGER input 2'!$A118=2014),0,'NGER input 2'!EY118*'NGER input 2'!FI118*'NGER input 2'!FS118*'NGER input 2'!$GQ118)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A118=2013,'NGER input 2'!$A118=2014),0,'NGER input 2'!EZ118*'NGER input 2'!FJ118*'NGER input 2'!FT118*'NGER input 2'!$GQ118)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A118=2013,'NGER input 2'!$A118=2014),0,'NGER input 2'!FA118*'NGER input 2'!FK118*'NGER input 2'!FU118*'NGER input 2'!$GQ118)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A118=2013,'NGER input 2'!$A118=2014),0,'NGER input 2'!FB118*'NGER input 2'!FL118*'NGER input 2'!FV118*'NGER input 2'!$GQ118)","v":0},{"$f":"C120*(1-EXP(-'NGER input 2'!FW118*(13-'NGER input 2'!$GR118-7)/12))","v":{"$error":"#N/A"}},{"$f":"D120*(1-EXP(-'NGER input 2'!FX118*(13-'NGER input 2'!$GR118-7)/12))","v":{"$error":"#N/A"}},{"$f":"E120*(1-EXP(-'NGER input 2'!FY118*(13-'NGER input 2'!$GR118-7)/12))","v":{"$error":"#N/A"}},{"$f":"F120*(1-EXP(-'NGER input 2'!FZ118*(13-'NGER input 2'!$GR118-7)/12))","v":{"$error":"#N/A"}},{"$f":"G120*(1-EXP(-'NGER input 2'!GA118*(13-'NGER input 2'!$GR118-7)/12))","v":{"$error":"#N/A"}},{"$f":"H120*(1-EXP(-'NGER input 2'!GB118*(13-'NGER input 2'!$GR118-7)/12))","v":{"$error":"#N/A"}},{"$f":"I120*(1-EXP(-'NGER input 2'!GC118*(13-'NGER input 2'!$GR118-7)/12))","v":{"$error":"#N/A"}},{"$f":"J120*(1-EXP(-'NGER input 2'!GD118*(13-'NGER input 2'!$GR118-7)/12))","v":{"$error":"#N/A"}},{"$f":"K120*(1-EXP(-'NGER input 2'!GE118*(13-'NGER input 2'!$GR118-7)/12))","v":{"$error":"#N/A"}},{"$f":"L120*(1-EXP(-'NGER input 2'!GF118*(13-'NGER input 2'!$GR118-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K119/'NGER results'!$H119)*M120),0,('NGER results'!$K119/'NGER results'!$H119)*M120)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K119/'NGER results'!$H119)*N120),0,('NGER results'!$K119/'NGER results'!$H119)*N120)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K119/'NGER results'!$H119)*O120),0,('NGER results'!$K119/'NGER results'!$H119)*O120)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K119/'NGER results'!$H119)*P120),0,('NGER results'!$K119/'NGER results'!$H119)*P120)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K119/'NGER results'!$H119)*Q120),0,('NGER results'!$K119/'NGER results'!$H119)*Q120)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K119/'NGER results'!$H119)*R120),0,('NGER results'!$K119/'NGER results'!$H119)*R120)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K119/'NGER results'!$H119)*S120),0,('NGER results'!$K119/'NGER results'!$H119)*S120)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K119/'NGER results'!$H119)*T120),0,('NGER results'!$K119/'NGER results'!$H119)*T120)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K119/'NGER results'!$H119)*U120),0,('NGER results'!$K119/'NGER results'!$H119)*U120)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K119/'NGER results'!$H119)*V120),0,('NGER results'!$K119/'NGER results'!$H119)*V120)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ120*(1-EXP(-'NGER input 2'!FW118))","v":0},{"$f":"AR120*(1-EXP(-'NGER input 2'!FX118))","v":0},{"$f":"AS120*(1-EXP(-'NGER input 2'!FY118))","v":0},{"$f":"AT120*(1-EXP(-'NGER input 2'!FZ118))","v":0},{"$f":"AU120*(1-EXP(-'NGER input 2'!GA118))","v":0},{"$f":"AV120*(1-EXP(-'NGER input 2'!GB118))","v":0},{"$f":"AW120*(1-EXP(-'NGER input 2'!GC118))","v":0},{"$f":"AX120*(1-EXP(-'NGER input 2'!GD118))","v":0},{"$f":"AY120*(1-EXP(-'NGER input 2'!GE118))","v":0},{"$f":"AZ120*(1-EXP(-'NGER input 2'!GF118))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K119/'NGER results'!$H119)*BA120),0,('NGER results'!$K119/'NGER results'!$H119)*BA120)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K119/'NGER results'!$H119)*BB120),0,('NGER results'!$K119/'NGER results'!$H119)*BB120)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K119/'NGER results'!$H119)*BC120),0,('NGER results'!$K119/'NGER results'!$H119)*BC120)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K119/'NGER results'!$H119)*BD120),0,('NGER results'!$K119/'NGER results'!$H119)*BD120)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K119/'NGER results'!$H119)*BE120),0,('NGER results'!$K119/'NGER results'!$H119)*BE120)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K119/'NGER results'!$H119)*BF120),0,('NGER results'!$K119/'NGER results'!$H119)*BF120)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K119/'NGER results'!$H119)*BG120),0,('NGER results'!$K119/'NGER results'!$H119)*BG120)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K119/'NGER results'!$H119)*BH120),0,('NGER results'!$K119/'NGER results'!$H119)*BH120)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K119/'NGER results'!$H119)*BI120),0,('NGER results'!$K119/'NGER results'!$H119)*BI120)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K119/'NGER results'!$H119)*BJ120),0,('NGER results'!$K119/'NGER results'!$H119)*BJ120)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A120>=2016,(BA120+M120)*'NGER input 2'!$GS118*1.336*25,(BA120+M120)*'NGER input 2'!$GS118*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A120>=2016,(BB120+N120)*'NGER input 2'!$GS118*1.336*25,(BB120+N120)*'NGER input 2'!$GS118*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A120>=2016,(BC120+O120)*'NGER input 2'!$GS118*1.336*25,(BC120+O120)*'NGER input 2'!$GS118*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A120>=2016,(BD120+P120)*'NGER input 2'!$GS118*1.336*25,(BD120+P120)*'NGER input 2'!$GS118*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A120>=2016,(BE120+Q120)*'NGER input 2'!$GS118*1.336*25,(BE120+Q120)*'NGER input 2'!$GS118*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A120>=2016,(BF120+R120)*'NGER input 2'!$GS118*1.336*25,(BF120+R120)*'NGER input 2'!$GS118*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A120>=2016,(BG120+S120)*'NGER input 2'!$GS118*1.336*25,(BG120+S120)*'NGER input 2'!$GS118*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A120>=2016,(BH120+T120)*'NGER input 2'!$GS118*1.336*25,(BH120+T120)*'NGER input 2'!$GS118*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A120>=2016,(BI120+U120)*'NGER input 2'!$GS118*1.336*25,(BI120+U120)*'NGER input 2'!$GS118*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A120>=2016,(BJ120+V120)*'NGER input 2'!$GS118*1.336*25,(BJ120+V120)*'NGER input 2'!$GS118*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A119","v":115},null,{"$f":"IF(OR('NGER input 2'!$A119=2013,'NGER input 2'!$A119=2014),0,'NGER input 2'!ES119*'NGER input 2'!FC119*'NGER input 2'!FM119*'NGER input 2'!$GQ119)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A119=2013,'NGER input 2'!$A119=2014),0,'NGER input 2'!ET119*'NGER input 2'!FD119*'NGER input 2'!FN119*'NGER input 2'!$GQ119)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A119=2013,'NGER input 2'!$A119=2014),0,'NGER input 2'!EU119*'NGER input 2'!FE119*'NGER input 2'!FO119*'NGER input 2'!$GQ119)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A119=2013,'NGER input 2'!$A119=2014),0,'NGER input 2'!EV119*'NGER input 2'!FF119*'NGER input 2'!FP119*'NGER input 2'!$GQ119)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A119=2013,'NGER input 2'!$A119=2014),0,'NGER input 2'!EW119*'NGER input 2'!FG119*'NGER input 2'!FQ119*'NGER input 2'!$GQ119)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A119=2013,'NGER input 2'!$A119=2014),0,'NGER input 2'!EX119*'NGER input 2'!FH119*'NGER input 2'!FR119*'NGER input 2'!$GQ119)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A119=2013,'NGER input 2'!$A119=2014),0,'NGER input 2'!EY119*'NGER input 2'!FI119*'NGER input 2'!FS119*'NGER input 2'!$GQ119)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A119=2013,'NGER input 2'!$A119=2014),0,'NGER input 2'!EZ119*'NGER input 2'!FJ119*'NGER input 2'!FT119*'NGER input 2'!$GQ119)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A119=2013,'NGER input 2'!$A119=2014),0,'NGER input 2'!FA119*'NGER input 2'!FK119*'NGER input 2'!FU119*'NGER input 2'!$GQ119)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A119=2013,'NGER input 2'!$A119=2014),0,'NGER input 2'!FB119*'NGER input 2'!FL119*'NGER input 2'!FV119*'NGER input 2'!$GQ119)","v":0},{"$f":"C121*(1-EXP(-'NGER input 2'!FW119*(13-'NGER input 2'!$GR119-7)/12))","v":{"$error":"#N/A"}},{"$f":"D121*(1-EXP(-'NGER input 2'!FX119*(13-'NGER input 2'!$GR119-7)/12))","v":{"$error":"#N/A"}},{"$f":"E121*(1-EXP(-'NGER input 2'!FY119*(13-'NGER input 2'!$GR119-7)/12))","v":{"$error":"#N/A"}},{"$f":"F121*(1-EXP(-'NGER input 2'!FZ119*(13-'NGER input 2'!$GR119-7)/12))","v":{"$error":"#N/A"}},{"$f":"G121*(1-EXP(-'NGER input 2'!GA119*(13-'NGER input 2'!$GR119-7)/12))","v":{"$error":"#N/A"}},{"$f":"H121*(1-EXP(-'NGER input 2'!GB119*(13-'NGER input 2'!$GR119-7)/12))","v":{"$error":"#N/A"}},{"$f":"I121*(1-EXP(-'NGER input 2'!GC119*(13-'NGER input 2'!$GR119-7)/12))","v":{"$error":"#N/A"}},{"$f":"J121*(1-EXP(-'NGER input 2'!GD119*(13-'NGER input 2'!$GR119-7)/12))","v":{"$error":"#N/A"}},{"$f":"K121*(1-EXP(-'NGER input 2'!GE119*(13-'NGER input 2'!$GR119-7)/12))","v":{"$error":"#N/A"}},{"$f":"L121*(1-EXP(-'NGER input 2'!GF119*(13-'NGER input 2'!$GR119-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K120/'NGER results'!$H120)*M121),0,('NGER results'!$K120/'NGER results'!$H120)*M121)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K120/'NGER results'!$H120)*N121),0,('NGER results'!$K120/'NGER results'!$H120)*N121)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K120/'NGER results'!$H120)*O121),0,('NGER results'!$K120/'NGER results'!$H120)*O121)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K120/'NGER results'!$H120)*P121),0,('NGER results'!$K120/'NGER results'!$H120)*P121)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K120/'NGER results'!$H120)*Q121),0,('NGER results'!$K120/'NGER results'!$H120)*Q121)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K120/'NGER results'!$H120)*R121),0,('NGER results'!$K120/'NGER results'!$H120)*R121)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K120/'NGER results'!$H120)*S121),0,('NGER results'!$K120/'NGER results'!$H120)*S121)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K120/'NGER results'!$H120)*T121),0,('NGER results'!$K120/'NGER results'!$H120)*T121)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K120/'NGER results'!$H120)*U121),0,('NGER results'!$K120/'NGER results'!$H120)*U121)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K120/'NGER results'!$H120)*V121),0,('NGER results'!$K120/'NGER results'!$H120)*V121)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ121*(1-EXP(-'NGER input 2'!FW119))","v":0},{"$f":"AR121*(1-EXP(-'NGER input 2'!FX119))","v":0},{"$f":"AS121*(1-EXP(-'NGER input 2'!FY119))","v":0},{"$f":"AT121*(1-EXP(-'NGER input 2'!FZ119))","v":0},{"$f":"AU121*(1-EXP(-'NGER input 2'!GA119))","v":0},{"$f":"AV121*(1-EXP(-'NGER input 2'!GB119))","v":0},{"$f":"AW121*(1-EXP(-'NGER input 2'!GC119))","v":0},{"$f":"AX121*(1-EXP(-'NGER input 2'!GD119))","v":0},{"$f":"AY121*(1-EXP(-'NGER input 2'!GE119))","v":0},{"$f":"AZ121*(1-EXP(-'NGER input 2'!GF119))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K120/'NGER results'!$H120)*BA121),0,('NGER results'!$K120/'NGER results'!$H120)*BA121)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K120/'NGER results'!$H120)*BB121),0,('NGER results'!$K120/'NGER results'!$H120)*BB121)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K120/'NGER results'!$H120)*BC121),0,('NGER results'!$K120/'NGER results'!$H120)*BC121)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K120/'NGER results'!$H120)*BD121),0,('NGER results'!$K120/'NGER results'!$H120)*BD121)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K120/'NGER results'!$H120)*BE121),0,('NGER results'!$K120/'NGER results'!$H120)*BE121)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K120/'NGER results'!$H120)*BF121),0,('NGER results'!$K120/'NGER results'!$H120)*BF121)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K120/'NGER results'!$H120)*BG121),0,('NGER results'!$K120/'NGER results'!$H120)*BG121)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K120/'NGER results'!$H120)*BH121),0,('NGER results'!$K120/'NGER results'!$H120)*BH121)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K120/'NGER results'!$H120)*BI121),0,('NGER results'!$K120/'NGER results'!$H120)*BI121)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K120/'NGER results'!$H120)*BJ121),0,('NGER results'!$K120/'NGER results'!$H120)*BJ121)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A121>=2016,(BA121+M121)*'NGER input 2'!$GS119*1.336*25,(BA121+M121)*'NGER input 2'!$GS119*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A121>=2016,(BB121+N121)*'NGER input 2'!$GS119*1.336*25,(BB121+N121)*'NGER input 2'!$GS119*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A121>=2016,(BC121+O121)*'NGER input 2'!$GS119*1.336*25,(BC121+O121)*'NGER input 2'!$GS119*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A121>=2016,(BD121+P121)*'NGER input 2'!$GS119*1.336*25,(BD121+P121)*'NGER input 2'!$GS119*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A121>=2016,(BE121+Q121)*'NGER input 2'!$GS119*1.336*25,(BE121+Q121)*'NGER input 2'!$GS119*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A121>=2016,(BF121+R121)*'NGER input 2'!$GS119*1.336*25,(BF121+R121)*'NGER input 2'!$GS119*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A121>=2016,(BG121+S121)*'NGER input 2'!$GS119*1.336*25,(BG121+S121)*'NGER input 2'!$GS119*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A121>=2016,(BH121+T121)*'NGER input 2'!$GS119*1.336*25,(BH121+T121)*'NGER input 2'!$GS119*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A121>=2016,(BI121+U121)*'NGER input 2'!$GS119*1.336*25,(BI121+U121)*'NGER input 2'!$GS119*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A121>=2016,(BJ121+V121)*'NGER input 2'!$GS119*1.336*25,(BJ121+V121)*'NGER input 2'!$GS119*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A120","v":116},null,{"$f":"IF(OR('NGER input 2'!$A120=2013,'NGER input 2'!$A120=2014),0,'NGER input 2'!ES120*'NGER input 2'!FC120*'NGER input 2'!FM120*'NGER input 2'!$GQ120)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A120=2013,'NGER input 2'!$A120=2014),0,'NGER input 2'!ET120*'NGER input 2'!FD120*'NGER input 2'!FN120*'NGER input 2'!$GQ120)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A120=2013,'NGER input 2'!$A120=2014),0,'NGER input 2'!EU120*'NGER input 2'!FE120*'NGER input 2'!FO120*'NGER input 2'!$GQ120)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A120=2013,'NGER input 2'!$A120=2014),0,'NGER input 2'!EV120*'NGER input 2'!FF120*'NGER input 2'!FP120*'NGER input 2'!$GQ120)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A120=2013,'NGER input 2'!$A120=2014),0,'NGER input 2'!EW120*'NGER input 2'!FG120*'NGER input 2'!FQ120*'NGER input 2'!$GQ120)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A120=2013,'NGER input 2'!$A120=2014),0,'NGER input 2'!EX120*'NGER input 2'!FH120*'NGER input 2'!FR120*'NGER input 2'!$GQ120)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A120=2013,'NGER input 2'!$A120=2014),0,'NGER input 2'!EY120*'NGER input 2'!FI120*'NGER input 2'!FS120*'NGER input 2'!$GQ120)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A120=2013,'NGER input 2'!$A120=2014),0,'NGER input 2'!EZ120*'NGER input 2'!FJ120*'NGER input 2'!FT120*'NGER input 2'!$GQ120)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A120=2013,'NGER input 2'!$A120=2014),0,'NGER input 2'!FA120*'NGER input 2'!FK120*'NGER input 2'!FU120*'NGER input 2'!$GQ120)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A120=2013,'NGER input 2'!$A120=2014),0,'NGER input 2'!FB120*'NGER input 2'!FL120*'NGER input 2'!FV120*'NGER input 2'!$GQ120)","v":0},{"$f":"C122*(1-EXP(-'NGER input 2'!FW120*(13-'NGER input 2'!$GR120-7)/12))","v":{"$error":"#N/A"}},{"$f":"D122*(1-EXP(-'NGER input 2'!FX120*(13-'NGER input 2'!$GR120-7)/12))","v":{"$error":"#N/A"}},{"$f":"E122*(1-EXP(-'NGER input 2'!FY120*(13-'NGER input 2'!$GR120-7)/12))","v":{"$error":"#N/A"}},{"$f":"F122*(1-EXP(-'NGER input 2'!FZ120*(13-'NGER input 2'!$GR120-7)/12))","v":{"$error":"#N/A"}},{"$f":"G122*(1-EXP(-'NGER input 2'!GA120*(13-'NGER input 2'!$GR120-7)/12))","v":{"$error":"#N/A"}},{"$f":"H122*(1-EXP(-'NGER input 2'!GB120*(13-'NGER input 2'!$GR120-7)/12))","v":{"$error":"#N/A"}},{"$f":"I122*(1-EXP(-'NGER input 2'!GC120*(13-'NGER input 2'!$GR120-7)/12))","v":{"$error":"#N/A"}},{"$f":"J122*(1-EXP(-'NGER input 2'!GD120*(13-'NGER input 2'!$GR120-7)/12))","v":{"$error":"#N/A"}},{"$f":"K122*(1-EXP(-'NGER input 2'!GE120*(13-'NGER input 2'!$GR120-7)/12))","v":{"$error":"#N/A"}},{"$f":"L122*(1-EXP(-'NGER input 2'!GF120*(13-'NGER input 2'!$GR120-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K121/'NGER results'!$H121)*M122),0,('NGER results'!$K121/'NGER results'!$H121)*M122)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K121/'NGER results'!$H121)*N122),0,('NGER results'!$K121/'NGER results'!$H121)*N122)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K121/'NGER results'!$H121)*O122),0,('NGER results'!$K121/'NGER results'!$H121)*O122)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K121/'NGER results'!$H121)*P122),0,('NGER results'!$K121/'NGER results'!$H121)*P122)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K121/'NGER results'!$H121)*Q122),0,('NGER results'!$K121/'NGER results'!$H121)*Q122)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K121/'NGER results'!$H121)*R122),0,('NGER results'!$K121/'NGER results'!$H121)*R122)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K121/'NGER results'!$H121)*S122),0,('NGER results'!$K121/'NGER results'!$H121)*S122)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K121/'NGER results'!$H121)*T122),0,('NGER results'!$K121/'NGER results'!$H121)*T122)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K121/'NGER results'!$H121)*U122),0,('NGER results'!$K121/'NGER results'!$H121)*U122)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K121/'NGER results'!$H121)*V122),0,('NGER results'!$K121/'NGER results'!$H121)*V122)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"H122-R122","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(CT121),CT121,0)","v":0},0,0,0,0,{"$f":"AQ122*(1-EXP(-'NGER input 2'!FW120))","v":0},{"$f":"AR122*(1-EXP(-'NGER input 2'!FX120))","v":0},{"$f":"AS122*(1-EXP(-'NGER input 2'!FY120))","v":0},{"$f":"AT122*(1-EXP(-'NGER input 2'!FZ120))","v":0},{"$f":"AU122*(1-EXP(-'NGER input 2'!GA120))","v":0},{"$f":"AV122*(1-EXP(-'NGER input 2'!GB120))","v":0},{"$f":"AW122*(1-EXP(-'NGER input 2'!GC120))","v":0},{"$f":"AX122*(1-EXP(-'NGER input 2'!GD120))","v":0},{"$f":"AY122*(1-EXP(-'NGER input 2'!GE120))","v":0},{"$f":"AZ122*(1-EXP(-'NGER input 2'!GF120))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K121/'NGER results'!$H121)*BA122),0,('NGER results'!$K121/'NGER results'!$H121)*BA122)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K121/'NGER results'!$H121)*BB122),0,('NGER results'!$K121/'NGER results'!$H121)*BB122)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K121/'NGER results'!$H121)*BC122),0,('NGER results'!$K121/'NGER results'!$H121)*BC122)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K121/'NGER results'!$H121)*BD122),0,('NGER results'!$K121/'NGER results'!$H121)*BD122)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K121/'NGER results'!$H121)*BE122),0,('NGER results'!$K121/'NGER results'!$H121)*BE122)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K121/'NGER results'!$H121)*BF122),0,('NGER results'!$K121/'NGER results'!$H121)*BF122)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K121/'NGER results'!$H121)*BG122),0,('NGER results'!$K121/'NGER results'!$H121)*BG122)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K121/'NGER results'!$H121)*BH122),0,('NGER results'!$K121/'NGER results'!$H121)*BH122)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K121/'NGER results'!$H121)*BI122),0,('NGER results'!$K121/'NGER results'!$H121)*BI122)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K121/'NGER results'!$H121)*BJ122),0,('NGER results'!$K121/'NGER results'!$H121)*BJ122)","v":0},0,0,0,0,0,{"$f":"AV122-BF122","v":0},0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"R122+BF122","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"H122-AB122+AV122-BP122","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A122>=2016,(BA122+M122)*'NGER input 2'!$GS120*1.336*25,(BA122+M122)*'NGER input 2'!$GS120*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A122>=2016,(BB122+N122)*'NGER input 2'!$GS120*1.336*25,(BB122+N122)*'NGER input 2'!$GS120*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A122>=2016,(BC122+O122)*'NGER input 2'!$GS120*1.336*25,(BC122+O122)*'NGER input 2'!$GS120*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A122>=2016,(BD122+P122)*'NGER input 2'!$GS120*1.336*25,(BD122+P122)*'NGER input 2'!$GS120*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A122>=2016,(BE122+Q122)*'NGER input 2'!$GS120*1.336*25,(BE122+Q122)*'NGER input 2'!$GS120*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A122>=2016,(BF122+R122)*'NGER input 2'!$GS120*1.336*25,(BF122+R122)*'NGER input 2'!$GS120*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A122>=2016,(BG122+S122)*'NGER input 2'!$GS120*1.336*25,(BG122+S122)*'NGER input 2'!$GS120*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A122>=2016,(BH122+T122)*'NGER input 2'!$GS120*1.336*25,(BH122+T122)*'NGER input 2'!$GS120*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A122>=2016,(BI122+U122)*'NGER input 2'!$GS120*1.336*25,(BI122+U122)*'NGER input 2'!$GS120*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A122>=2016,(BJ122+V122)*'NGER input 2'!$GS120*1.336*25,(BJ122+V122)*'NGER input 2'!$GS120*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A121","v":117},null,{"$f":"IF(OR('NGER input 2'!$A121=2013,'NGER input 2'!$A121=2014),0,'NGER input 2'!ES121*'NGER input 2'!FC121*'NGER input 2'!FM121*'NGER input 2'!$GQ121)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A121=2013,'NGER input 2'!$A121=2014),0,'NGER input 2'!ET121*'NGER input 2'!FD121*'NGER input 2'!FN121*'NGER input 2'!$GQ121)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A121=2013,'NGER input 2'!$A121=2014),0,'NGER input 2'!EU121*'NGER input 2'!FE121*'NGER input 2'!FO121*'NGER input 2'!$GQ121)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A121=2013,'NGER input 2'!$A121=2014),0,'NGER input 2'!EV121*'NGER input 2'!FF121*'NGER input 2'!FP121*'NGER input 2'!$GQ121)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A121=2013,'NGER input 2'!$A121=2014),0,'NGER input 2'!EW121*'NGER input 2'!FG121*'NGER input 2'!FQ121*'NGER input 2'!$GQ121)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A121=2013,'NGER input 2'!$A121=2014),0,'NGER input 2'!EX121*'NGER input 2'!FH121*'NGER input 2'!FR121*'NGER input 2'!$GQ121)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A121=2013,'NGER input 2'!$A121=2014),0,'NGER input 2'!EY121*'NGER input 2'!FI121*'NGER input 2'!FS121*'NGER input 2'!$GQ121)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A121=2013,'NGER input 2'!$A121=2014),0,'NGER input 2'!EZ121*'NGER input 2'!FJ121*'NGER input 2'!FT121*'NGER input 2'!$GQ121)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A121=2013,'NGER input 2'!$A121=2014),0,'NGER input 2'!FA121*'NGER input 2'!FK121*'NGER input 2'!FU121*'NGER input 2'!$GQ121)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A121=2013,'NGER input 2'!$A121=2014),0,'NGER input 2'!FB121*'NGER input 2'!FL121*'NGER input 2'!FV121*'NGER input 2'!$GQ121)","v":0},{"$f":"C123*(1-EXP(-'NGER input 2'!FW121*(13-'NGER input 2'!$GR121-7)/12))","v":{"$error":"#N/A"}},{"$f":"D123*(1-EXP(-'NGER input 2'!FX121*(13-'NGER input 2'!$GR121-7)/12))","v":{"$error":"#N/A"}},{"$f":"E123*(1-EXP(-'NGER input 2'!FY121*(13-'NGER input 2'!$GR121-7)/12))","v":{"$error":"#N/A"}},{"$f":"F123*(1-EXP(-'NGER input 2'!FZ121*(13-'NGER input 2'!$GR121-7)/12))","v":{"$error":"#N/A"}},{"$f":"G123*(1-EXP(-'NGER input 2'!GA121*(13-'NGER input 2'!$GR121-7)/12))","v":{"$error":"#N/A"}},{"$f":"H123*(1-EXP(-'NGER input 2'!GB121*(13-'NGER input 2'!$GR121-7)/12))","v":{"$error":"#N/A"}},{"$f":"I123*(1-EXP(-'NGER input 2'!GC121*(13-'NGER input 2'!$GR121-7)/12))","v":{"$error":"#N/A"}},{"$f":"J123*(1-EXP(-'NGER input 2'!GD121*(13-'NGER input 2'!$GR121-7)/12))","v":{"$error":"#N/A"}},{"$f":"K123*(1-EXP(-'NGER input 2'!GE121*(13-'NGER input 2'!$GR121-7)/12))","v":{"$error":"#N/A"}},{"$f":"L123*(1-EXP(-'NGER input 2'!GF121*(13-'NGER input 2'!$GR121-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K122/'NGER results'!$H122)*M123),0,('NGER results'!$K122/'NGER results'!$H122)*M123)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K122/'NGER results'!$H122)*N123),0,('NGER results'!$K122/'NGER results'!$H122)*N123)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K122/'NGER results'!$H122)*O123),0,('NGER results'!$K122/'NGER results'!$H122)*O123)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K122/'NGER results'!$H122)*P123),0,('NGER results'!$K122/'NGER results'!$H122)*P123)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K122/'NGER results'!$H122)*Q123),0,('NGER results'!$K122/'NGER results'!$H122)*Q123)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K122/'NGER results'!$H122)*R123),0,('NGER results'!$K122/'NGER results'!$H122)*R123)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K122/'NGER results'!$H122)*S123),0,('NGER results'!$K122/'NGER results'!$H122)*S123)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K122/'NGER results'!$H122)*T123),0,('NGER results'!$K122/'NGER results'!$H122)*T123)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K122/'NGER results'!$H122)*U123),0,('NGER results'!$K122/'NGER results'!$H122)*U123)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K122/'NGER results'!$H122)*V123),0,('NGER results'!$K122/'NGER results'!$H122)*V123)","v":0},{"$f":"C123-M123","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF(ISNUMBER(CO122),CO122,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AQ123*(1-EXP(-'NGER input 2'!FW121))","v":0},{"$f":"AR123*(1-EXP(-'NGER input 2'!FX121))","v":0},{"$f":"AS123*(1-EXP(-'NGER input 2'!FY121))","v":0},{"$f":"AT123*(1-EXP(-'NGER input 2'!FZ121))","v":0},{"$f":"AU123*(1-EXP(-'NGER input 2'!GA121))","v":0},{"$f":"AV123*(1-EXP(-'NGER input 2'!GB121))","v":0},{"$f":"AW123*(1-EXP(-'NGER input 2'!GC121))","v":0},{"$f":"AX123*(1-EXP(-'NGER input 2'!GD121))","v":0},{"$f":"AY123*(1-EXP(-'NGER input 2'!GE121))","v":0},{"$f":"AZ123*(1-EXP(-'NGER input 2'!GF121))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K122/'NGER results'!$H122)*BA123),0,('NGER results'!$K122/'NGER results'!$H122)*BA123)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K122/'NGER results'!$H122)*BB123),0,('NGER results'!$K122/'NGER results'!$H122)*BB123)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K122/'NGER results'!$H122)*BC123),0,('NGER results'!$K122/'NGER results'!$H122)*BC123)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K122/'NGER results'!$H122)*BD123),0,('NGER results'!$K122/'NGER results'!$H122)*BD123)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K122/'NGER results'!$H122)*BE123),0,('NGER results'!$K122/'NGER results'!$H122)*BE123)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K122/'NGER results'!$H122)*BF123),0,('NGER results'!$K122/'NGER results'!$H122)*BF123)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K122/'NGER results'!$H122)*BG123),0,('NGER results'!$K122/'NGER results'!$H122)*BG123)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K122/'NGER results'!$H122)*BH123),0,('NGER results'!$K122/'NGER results'!$H122)*BH123)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K122/'NGER results'!$H122)*BI123),0,('NGER results'!$K122/'NGER results'!$H122)*BI123)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K122/'NGER results'!$H122)*BJ123),0,('NGER results'!$K122/'NGER results'!$H122)*BJ123)","v":0},{"$f":"AQ123-BA123","v":0},0,0,0,0,0,0,0,0,0,{"$f":"M123+BA123","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"C123-W123+AQ123-BK123","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A123>=2016,(BA123+M123)*'NGER input 2'!$GS121*1.336*25,(BA123+M123)*'NGER input 2'!$GS121*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A123>=2016,(BB123+N123)*'NGER input 2'!$GS121*1.336*25,(BB123+N123)*'NGER input 2'!$GS121*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A123>=2016,(BC123+O123)*'NGER input 2'!$GS121*1.336*25,(BC123+O123)*'NGER input 2'!$GS121*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A123>=2016,(BD123+P123)*'NGER input 2'!$GS121*1.336*25,(BD123+P123)*'NGER input 2'!$GS121*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A123>=2016,(BE123+Q123)*'NGER input 2'!$GS121*1.336*25,(BE123+Q123)*'NGER input 2'!$GS121*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A123>=2016,(BF123+R123)*'NGER input 2'!$GS121*1.336*25,(BF123+R123)*'NGER input 2'!$GS121*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A123>=2016,(BG123+S123)*'NGER input 2'!$GS121*1.336*25,(BG123+S123)*'NGER input 2'!$GS121*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A123>=2016,(BH123+T123)*'NGER input 2'!$GS121*1.336*25,(BH123+T123)*'NGER input 2'!$GS121*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A123>=2016,(BI123+U123)*'NGER input 2'!$GS121*1.336*25,(BI123+U123)*'NGER input 2'!$GS121*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A123>=2016,(BJ123+V123)*'NGER input 2'!$GS121*1.336*25,(BJ123+V123)*'NGER input 2'!$GS121*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A122","v":118},null,{"$f":"IF(OR('NGER input 2'!$A122=2013,'NGER input 2'!$A122=2014),0,'NGER input 2'!ES122*'NGER input 2'!FC122*'NGER input 2'!FM122*'NGER input 2'!$GQ122)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A122=2013,'NGER input 2'!$A122=2014),0,'NGER input 2'!ET122*'NGER input 2'!FD122*'NGER input 2'!FN122*'NGER input 2'!$GQ122)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A122=2013,'NGER input 2'!$A122=2014),0,'NGER input 2'!EU122*'NGER input 2'!FE122*'NGER input 2'!FO122*'NGER input 2'!$GQ122)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A122=2013,'NGER input 2'!$A122=2014),0,'NGER input 2'!EV122*'NGER input 2'!FF122*'NGER input 2'!FP122*'NGER input 2'!$GQ122)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A122=2013,'NGER input 2'!$A122=2014),0,'NGER input 2'!EW122*'NGER input 2'!FG122*'NGER input 2'!FQ122*'NGER input 2'!$GQ122)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A122=2013,'NGER input 2'!$A122=2014),0,'NGER input 2'!EX122*'NGER input 2'!FH122*'NGER input 2'!FR122*'NGER input 2'!$GQ122)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A122=2013,'NGER input 2'!$A122=2014),0,'NGER input 2'!EY122*'NGER input 2'!FI122*'NGER input 2'!FS122*'NGER input 2'!$GQ122)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A122=2013,'NGER input 2'!$A122=2014),0,'NGER input 2'!EZ122*'NGER input 2'!FJ122*'NGER input 2'!FT122*'NGER input 2'!$GQ122)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A122=2013,'NGER input 2'!$A122=2014),0,'NGER input 2'!FA122*'NGER input 2'!FK122*'NGER input 2'!FU122*'NGER input 2'!$GQ122)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A122=2013,'NGER input 2'!$A122=2014),0,'NGER input 2'!FB122*'NGER input 2'!FL122*'NGER input 2'!FV122*'NGER input 2'!$GQ122)","v":0},{"$f":"C124*(1-EXP(-'NGER input 2'!FW122*(13-'NGER input 2'!$GR122-7)/12))","v":{"$error":"#N/A"}},{"$f":"D124*(1-EXP(-'NGER input 2'!FX122*(13-'NGER input 2'!$GR122-7)/12))","v":{"$error":"#N/A"}},{"$f":"E124*(1-EXP(-'NGER input 2'!FY122*(13-'NGER input 2'!$GR122-7)/12))","v":{"$error":"#N/A"}},{"$f":"F124*(1-EXP(-'NGER input 2'!FZ122*(13-'NGER input 2'!$GR122-7)/12))","v":{"$error":"#N/A"}},{"$f":"G124*(1-EXP(-'NGER input 2'!GA122*(13-'NGER input 2'!$GR122-7)/12))","v":{"$error":"#N/A"}},{"$f":"H124*(1-EXP(-'NGER input 2'!GB122*(13-'NGER input 2'!$GR122-7)/12))","v":{"$error":"#N/A"}},{"$f":"I124*(1-EXP(-'NGER input 2'!GC122*(13-'NGER input 2'!$GR122-7)/12))","v":{"$error":"#N/A"}},{"$f":"J124*(1-EXP(-'NGER input 2'!GD122*(13-'NGER input 2'!$GR122-7)/12))","v":{"$error":"#N/A"}},{"$f":"K124*(1-EXP(-'NGER input 2'!GE122*(13-'NGER input 2'!$GR122-7)/12))","v":{"$error":"#N/A"}},{"$f":"L124*(1-EXP(-'NGER input 2'!GF122*(13-'NGER input 2'!$GR122-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K123/'NGER results'!$H123)*M124),0,('NGER results'!$K123/'NGER results'!$H123)*M124)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K123/'NGER results'!$H123)*N124),0,('NGER results'!$K123/'NGER results'!$H123)*N124)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K123/'NGER results'!$H123)*O124),0,('NGER results'!$K123/'NGER results'!$H123)*O124)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K123/'NGER results'!$H123)*P124),0,('NGER results'!$K123/'NGER results'!$H123)*P124)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K123/'NGER results'!$H123)*Q124),0,('NGER results'!$K123/'NGER results'!$H123)*Q124)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K123/'NGER results'!$H123)*R124),0,('NGER results'!$K123/'NGER results'!$H123)*R124)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K123/'NGER results'!$H123)*S124),0,('NGER results'!$K123/'NGER results'!$H123)*S124)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K123/'NGER results'!$H123)*T124),0,('NGER results'!$K123/'NGER results'!$H123)*T124)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K123/'NGER results'!$H123)*U124),0,('NGER results'!$K123/'NGER results'!$H123)*U124)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K123/'NGER results'!$H123)*V124),0,('NGER results'!$K123/'NGER results'!$H123)*V124)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ124*(1-EXP(-'NGER input 2'!FW122))","v":0},{"$f":"AR124*(1-EXP(-'NGER input 2'!FX122))","v":0},{"$f":"AS124*(1-EXP(-'NGER input 2'!FY122))","v":0},{"$f":"AT124*(1-EXP(-'NGER input 2'!FZ122))","v":0},{"$f":"AU124*(1-EXP(-'NGER input 2'!GA122))","v":0},{"$f":"AV124*(1-EXP(-'NGER input 2'!GB122))","v":0},{"$f":"AW124*(1-EXP(-'NGER input 2'!GC122))","v":0},{"$f":"AX124*(1-EXP(-'NGER input 2'!GD122))","v":0},{"$f":"AY124*(1-EXP(-'NGER input 2'!GE122))","v":0},{"$f":"AZ124*(1-EXP(-'NGER input 2'!GF122))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K123/'NGER results'!$H123)*BA124),0,('NGER results'!$K123/'NGER results'!$H123)*BA124)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K123/'NGER results'!$H123)*BB124),0,('NGER results'!$K123/'NGER results'!$H123)*BB124)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K123/'NGER results'!$H123)*BC124),0,('NGER results'!$K123/'NGER results'!$H123)*BC124)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K123/'NGER results'!$H123)*BD124),0,('NGER results'!$K123/'NGER results'!$H123)*BD124)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K123/'NGER results'!$H123)*BE124),0,('NGER results'!$K123/'NGER results'!$H123)*BE124)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K123/'NGER results'!$H123)*BF124),0,('NGER results'!$K123/'NGER results'!$H123)*BF124)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K123/'NGER results'!$H123)*BG124),0,('NGER results'!$K123/'NGER results'!$H123)*BG124)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K123/'NGER results'!$H123)*BH124),0,('NGER results'!$K123/'NGER results'!$H123)*BH124)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K123/'NGER results'!$H123)*BI124),0,('NGER results'!$K123/'NGER results'!$H123)*BI124)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K123/'NGER results'!$H123)*BJ124),0,('NGER results'!$K123/'NGER results'!$H123)*BJ124)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A124>=2016,(BA124+M124)*'NGER input 2'!$GS122*1.336*25,(BA124+M124)*'NGER input 2'!$GS122*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A124>=2016,(BB124+N124)*'NGER input 2'!$GS122*1.336*25,(BB124+N124)*'NGER input 2'!$GS122*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A124>=2016,(BC124+O124)*'NGER input 2'!$GS122*1.336*25,(BC124+O124)*'NGER input 2'!$GS122*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A124>=2016,(BD124+P124)*'NGER input 2'!$GS122*1.336*25,(BD124+P124)*'NGER input 2'!$GS122*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A124>=2016,(BE124+Q124)*'NGER input 2'!$GS122*1.336*25,(BE124+Q124)*'NGER input 2'!$GS122*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A124>=2016,(BF124+R124)*'NGER input 2'!$GS122*1.336*25,(BF124+R124)*'NGER input 2'!$GS122*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A124>=2016,(BG124+S124)*'NGER input 2'!$GS122*1.336*25,(BG124+S124)*'NGER input 2'!$GS122*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A124>=2016,(BH124+T124)*'NGER input 2'!$GS122*1.336*25,(BH124+T124)*'NGER input 2'!$GS122*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A124>=2016,(BI124+U124)*'NGER input 2'!$GS122*1.336*25,(BI124+U124)*'NGER input 2'!$GS122*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A124>=2016,(BJ124+V124)*'NGER input 2'!$GS122*1.336*25,(BJ124+V124)*'NGER input 2'!$GS122*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A123","v":119},null,{"$f":"IF(OR('NGER input 2'!$A123=2013,'NGER input 2'!$A123=2014),0,'NGER input 2'!ES123*'NGER input 2'!FC123*'NGER input 2'!FM123*'NGER input 2'!$GQ123)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A123=2013,'NGER input 2'!$A123=2014),0,'NGER input 2'!ET123*'NGER input 2'!FD123*'NGER input 2'!FN123*'NGER input 2'!$GQ123)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A123=2013,'NGER input 2'!$A123=2014),0,'NGER input 2'!EU123*'NGER input 2'!FE123*'NGER input 2'!FO123*'NGER input 2'!$GQ123)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A123=2013,'NGER input 2'!$A123=2014),0,'NGER input 2'!EV123*'NGER input 2'!FF123*'NGER input 2'!FP123*'NGER input 2'!$GQ123)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A123=2013,'NGER input 2'!$A123=2014),0,'NGER input 2'!EW123*'NGER input 2'!FG123*'NGER input 2'!FQ123*'NGER input 2'!$GQ123)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A123=2013,'NGER input 2'!$A123=2014),0,'NGER input 2'!EX123*'NGER input 2'!FH123*'NGER input 2'!FR123*'NGER input 2'!$GQ123)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A123=2013,'NGER input 2'!$A123=2014),0,'NGER input 2'!EY123*'NGER input 2'!FI123*'NGER input 2'!FS123*'NGER input 2'!$GQ123)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A123=2013,'NGER input 2'!$A123=2014),0,'NGER input 2'!EZ123*'NGER input 2'!FJ123*'NGER input 2'!FT123*'NGER input 2'!$GQ123)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A123=2013,'NGER input 2'!$A123=2014),0,'NGER input 2'!FA123*'NGER input 2'!FK123*'NGER input 2'!FU123*'NGER input 2'!$GQ123)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A123=2013,'NGER input 2'!$A123=2014),0,'NGER input 2'!FB123*'NGER input 2'!FL123*'NGER input 2'!FV123*'NGER input 2'!$GQ123)","v":0},{"$f":"C125*(1-EXP(-'NGER input 2'!FW123*(13-'NGER input 2'!$GR123-7)/12))","v":{"$error":"#N/A"}},{"$f":"D125*(1-EXP(-'NGER input 2'!FX123*(13-'NGER input 2'!$GR123-7)/12))","v":{"$error":"#N/A"}},{"$f":"E125*(1-EXP(-'NGER input 2'!FY123*(13-'NGER input 2'!$GR123-7)/12))","v":{"$error":"#N/A"}},{"$f":"F125*(1-EXP(-'NGER input 2'!FZ123*(13-'NGER input 2'!$GR123-7)/12))","v":{"$error":"#N/A"}},{"$f":"G125*(1-EXP(-'NGER input 2'!GA123*(13-'NGER input 2'!$GR123-7)/12))","v":{"$error":"#N/A"}},{"$f":"H125*(1-EXP(-'NGER input 2'!GB123*(13-'NGER input 2'!$GR123-7)/12))","v":{"$error":"#N/A"}},{"$f":"I125*(1-EXP(-'NGER input 2'!GC123*(13-'NGER input 2'!$GR123-7)/12))","v":{"$error":"#N/A"}},{"$f":"J125*(1-EXP(-'NGER input 2'!GD123*(13-'NGER input 2'!$GR123-7)/12))","v":{"$error":"#N/A"}},{"$f":"K125*(1-EXP(-'NGER input 2'!GE123*(13-'NGER input 2'!$GR123-7)/12))","v":{"$error":"#N/A"}},{"$f":"L125*(1-EXP(-'NGER input 2'!GF123*(13-'NGER input 2'!$GR123-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K124/'NGER results'!$H124)*M125),0,('NGER results'!$K124/'NGER results'!$H124)*M125)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K124/'NGER results'!$H124)*N125),0,('NGER results'!$K124/'NGER results'!$H124)*N125)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K124/'NGER results'!$H124)*O125),0,('NGER results'!$K124/'NGER results'!$H124)*O125)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K124/'NGER results'!$H124)*P125),0,('NGER results'!$K124/'NGER results'!$H124)*P125)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K124/'NGER results'!$H124)*Q125),0,('NGER results'!$K124/'NGER results'!$H124)*Q125)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K124/'NGER results'!$H124)*R125),0,('NGER results'!$K124/'NGER results'!$H124)*R125)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K124/'NGER results'!$H124)*S125),0,('NGER results'!$K124/'NGER results'!$H124)*S125)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K124/'NGER results'!$H124)*T125),0,('NGER results'!$K124/'NGER results'!$H124)*T125)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K124/'NGER results'!$H124)*U125),0,('NGER results'!$K124/'NGER results'!$H124)*U125)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K124/'NGER results'!$H124)*V125),0,('NGER results'!$K124/'NGER results'!$H124)*V125)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ125*(1-EXP(-'NGER input 2'!FW123))","v":0},{"$f":"AR125*(1-EXP(-'NGER input 2'!FX123))","v":0},{"$f":"AS125*(1-EXP(-'NGER input 2'!FY123))","v":0},{"$f":"AT125*(1-EXP(-'NGER input 2'!FZ123))","v":0},{"$f":"AU125*(1-EXP(-'NGER input 2'!GA123))","v":0},{"$f":"AV125*(1-EXP(-'NGER input 2'!GB123))","v":0},{"$f":"AW125*(1-EXP(-'NGER input 2'!GC123))","v":0},{"$f":"AX125*(1-EXP(-'NGER input 2'!GD123))","v":0},{"$f":"AY125*(1-EXP(-'NGER input 2'!GE123))","v":0},{"$f":"AZ125*(1-EXP(-'NGER input 2'!GF123))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K124/'NGER results'!$H124)*BA125),0,('NGER results'!$K124/'NGER results'!$H124)*BA125)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K124/'NGER results'!$H124)*BB125),0,('NGER results'!$K124/'NGER results'!$H124)*BB125)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K124/'NGER results'!$H124)*BC125),0,('NGER results'!$K124/'NGER results'!$H124)*BC125)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K124/'NGER results'!$H124)*BD125),0,('NGER results'!$K124/'NGER results'!$H124)*BD125)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K124/'NGER results'!$H124)*BE125),0,('NGER results'!$K124/'NGER results'!$H124)*BE125)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K124/'NGER results'!$H124)*BF125),0,('NGER results'!$K124/'NGER results'!$H124)*BF125)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K124/'NGER results'!$H124)*BG125),0,('NGER results'!$K124/'NGER results'!$H124)*BG125)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K124/'NGER results'!$H124)*BH125),0,('NGER results'!$K124/'NGER results'!$H124)*BH125)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K124/'NGER results'!$H124)*BI125),0,('NGER results'!$K124/'NGER results'!$H124)*BI125)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K124/'NGER results'!$H124)*BJ125),0,('NGER results'!$K124/'NGER results'!$H124)*BJ125)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A125>=2016,(BA125+M125)*'NGER input 2'!$GS123*1.336*25,(BA125+M125)*'NGER input 2'!$GS123*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A125>=2016,(BB125+N125)*'NGER input 2'!$GS123*1.336*25,(BB125+N125)*'NGER input 2'!$GS123*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A125>=2016,(BC125+O125)*'NGER input 2'!$GS123*1.336*25,(BC125+O125)*'NGER input 2'!$GS123*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A125>=2016,(BD125+P125)*'NGER input 2'!$GS123*1.336*25,(BD125+P125)*'NGER input 2'!$GS123*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A125>=2016,(BE125+Q125)*'NGER input 2'!$GS123*1.336*25,(BE125+Q125)*'NGER input 2'!$GS123*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A125>=2016,(BF125+R125)*'NGER input 2'!$GS123*1.336*25,(BF125+R125)*'NGER input 2'!$GS123*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A125>=2016,(BG125+S125)*'NGER input 2'!$GS123*1.336*25,(BG125+S125)*'NGER input 2'!$GS123*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A125>=2016,(BH125+T125)*'NGER input 2'!$GS123*1.336*25,(BH125+T125)*'NGER input 2'!$GS123*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A125>=2016,(BI125+U125)*'NGER input 2'!$GS123*1.336*25,(BI125+U125)*'NGER input 2'!$GS123*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A125>=2016,(BJ125+V125)*'NGER input 2'!$GS123*1.336*25,(BJ125+V125)*'NGER input 2'!$GS123*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A124","v":120},null,{"$f":"IF(OR('NGER input 2'!$A124=2013,'NGER input 2'!$A124=2014),0,'NGER input 2'!ES124*'NGER input 2'!FC124*'NGER input 2'!FM124*'NGER input 2'!$GQ124)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A124=2013,'NGER input 2'!$A124=2014),0,'NGER input 2'!ET124*'NGER input 2'!FD124*'NGER input 2'!FN124*'NGER input 2'!$GQ124)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A124=2013,'NGER input 2'!$A124=2014),0,'NGER input 2'!EU124*'NGER input 2'!FE124*'NGER input 2'!FO124*'NGER input 2'!$GQ124)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A124=2013,'NGER input 2'!$A124=2014),0,'NGER input 2'!EV124*'NGER input 2'!FF124*'NGER input 2'!FP124*'NGER input 2'!$GQ124)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A124=2013,'NGER input 2'!$A124=2014),0,'NGER input 2'!EW124*'NGER input 2'!FG124*'NGER input 2'!FQ124*'NGER input 2'!$GQ124)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A124=2013,'NGER input 2'!$A124=2014),0,'NGER input 2'!EX124*'NGER input 2'!FH124*'NGER input 2'!FR124*'NGER input 2'!$GQ124)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A124=2013,'NGER input 2'!$A124=2014),0,'NGER input 2'!EY124*'NGER input 2'!FI124*'NGER input 2'!FS124*'NGER input 2'!$GQ124)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A124=2013,'NGER input 2'!$A124=2014),0,'NGER input 2'!EZ124*'NGER input 2'!FJ124*'NGER input 2'!FT124*'NGER input 2'!$GQ124)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A124=2013,'NGER input 2'!$A124=2014),0,'NGER input 2'!FA124*'NGER input 2'!FK124*'NGER input 2'!FU124*'NGER input 2'!$GQ124)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A124=2013,'NGER input 2'!$A124=2014),0,'NGER input 2'!FB124*'NGER input 2'!FL124*'NGER input 2'!FV124*'NGER input 2'!$GQ124)","v":0},{"$f":"C126*(1-EXP(-'NGER input 2'!FW124*(13-'NGER input 2'!$GR124-7)/12))","v":{"$error":"#N/A"}},{"$f":"D126*(1-EXP(-'NGER input 2'!FX124*(13-'NGER input 2'!$GR124-7)/12))","v":{"$error":"#N/A"}},{"$f":"E126*(1-EXP(-'NGER input 2'!FY124*(13-'NGER input 2'!$GR124-7)/12))","v":{"$error":"#N/A"}},{"$f":"F126*(1-EXP(-'NGER input 2'!FZ124*(13-'NGER input 2'!$GR124-7)/12))","v":{"$error":"#N/A"}},{"$f":"G126*(1-EXP(-'NGER input 2'!GA124*(13-'NGER input 2'!$GR124-7)/12))","v":{"$error":"#N/A"}},{"$f":"H126*(1-EXP(-'NGER input 2'!GB124*(13-'NGER input 2'!$GR124-7)/12))","v":{"$error":"#N/A"}},{"$f":"I126*(1-EXP(-'NGER input 2'!GC124*(13-'NGER input 2'!$GR124-7)/12))","v":{"$error":"#N/A"}},{"$f":"J126*(1-EXP(-'NGER input 2'!GD124*(13-'NGER input 2'!$GR124-7)/12))","v":{"$error":"#N/A"}},{"$f":"K126*(1-EXP(-'NGER input 2'!GE124*(13-'NGER input 2'!$GR124-7)/12))","v":{"$error":"#N/A"}},{"$f":"L126*(1-EXP(-'NGER input 2'!GF124*(13-'NGER input 2'!$GR124-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K125/'NGER results'!$H125)*M126),0,('NGER results'!$K125/'NGER results'!$H125)*M126)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K125/'NGER results'!$H125)*N126),0,('NGER results'!$K125/'NGER results'!$H125)*N126)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K125/'NGER results'!$H125)*O126),0,('NGER results'!$K125/'NGER results'!$H125)*O126)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K125/'NGER results'!$H125)*P126),0,('NGER results'!$K125/'NGER results'!$H125)*P126)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K125/'NGER results'!$H125)*Q126),0,('NGER results'!$K125/'NGER results'!$H125)*Q126)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K125/'NGER results'!$H125)*R126),0,('NGER results'!$K125/'NGER results'!$H125)*R126)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K125/'NGER results'!$H125)*S126),0,('NGER results'!$K125/'NGER results'!$H125)*S126)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K125/'NGER results'!$H125)*T126),0,('NGER results'!$K125/'NGER results'!$H125)*T126)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K125/'NGER results'!$H125)*U126),0,('NGER results'!$K125/'NGER results'!$H125)*U126)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K125/'NGER results'!$H125)*V126),0,('NGER results'!$K125/'NGER results'!$H125)*V126)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ126*(1-EXP(-'NGER input 2'!FW124))","v":0},{"$f":"AR126*(1-EXP(-'NGER input 2'!FX124))","v":0},{"$f":"AS126*(1-EXP(-'NGER input 2'!FY124))","v":0},{"$f":"AT126*(1-EXP(-'NGER input 2'!FZ124))","v":0},{"$f":"AU126*(1-EXP(-'NGER input 2'!GA124))","v":0},{"$f":"AV126*(1-EXP(-'NGER input 2'!GB124))","v":0},{"$f":"AW126*(1-EXP(-'NGER input 2'!GC124))","v":0},{"$f":"AX126*(1-EXP(-'NGER input 2'!GD124))","v":0},{"$f":"AY126*(1-EXP(-'NGER input 2'!GE124))","v":0},{"$f":"AZ126*(1-EXP(-'NGER input 2'!GF124))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K125/'NGER results'!$H125)*BA126),0,('NGER results'!$K125/'NGER results'!$H125)*BA126)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K125/'NGER results'!$H125)*BB126),0,('NGER results'!$K125/'NGER results'!$H125)*BB126)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K125/'NGER results'!$H125)*BC126),0,('NGER results'!$K125/'NGER results'!$H125)*BC126)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K125/'NGER results'!$H125)*BD126),0,('NGER results'!$K125/'NGER results'!$H125)*BD126)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K125/'NGER results'!$H125)*BE126),0,('NGER results'!$K125/'NGER results'!$H125)*BE126)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K125/'NGER results'!$H125)*BF126),0,('NGER results'!$K125/'NGER results'!$H125)*BF126)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K125/'NGER results'!$H125)*BG126),0,('NGER results'!$K125/'NGER results'!$H125)*BG126)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K125/'NGER results'!$H125)*BH126),0,('NGER results'!$K125/'NGER results'!$H125)*BH126)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K125/'NGER results'!$H125)*BI126),0,('NGER results'!$K125/'NGER results'!$H125)*BI126)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K125/'NGER results'!$H125)*BJ126),0,('NGER results'!$K125/'NGER results'!$H125)*BJ126)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A126>=2016,(BA126+M126)*'NGER input 2'!$GS124*1.336*25,(BA126+M126)*'NGER input 2'!$GS124*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A126>=2016,(BB126+N126)*'NGER input 2'!$GS124*1.336*25,(BB126+N126)*'NGER input 2'!$GS124*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A126>=2016,(BC126+O126)*'NGER input 2'!$GS124*1.336*25,(BC126+O126)*'NGER input 2'!$GS124*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A126>=2016,(BD126+P126)*'NGER input 2'!$GS124*1.336*25,(BD126+P126)*'NGER input 2'!$GS124*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A126>=2016,(BE126+Q126)*'NGER input 2'!$GS124*1.336*25,(BE126+Q126)*'NGER input 2'!$GS124*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A126>=2016,(BF126+R126)*'NGER input 2'!$GS124*1.336*25,(BF126+R126)*'NGER input 2'!$GS124*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A126>=2016,(BG126+S126)*'NGER input 2'!$GS124*1.336*25,(BG126+S126)*'NGER input 2'!$GS124*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A126>=2016,(BH126+T126)*'NGER input 2'!$GS124*1.336*25,(BH126+T126)*'NGER input 2'!$GS124*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A126>=2016,(BI126+U126)*'NGER input 2'!$GS124*1.336*25,(BI126+U126)*'NGER input 2'!$GS124*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A126>=2016,(BJ126+V126)*'NGER input 2'!$GS124*1.336*25,(BJ126+V126)*'NGER input 2'!$GS124*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A125","v":121},null,{"$f":"IF(OR('NGER input 2'!$A125=2013,'NGER input 2'!$A125=2014),0,'NGER input 2'!ES125*'NGER input 2'!FC125*'NGER input 2'!FM125*'NGER input 2'!$GQ125)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A125=2013,'NGER input 2'!$A125=2014),0,'NGER input 2'!ET125*'NGER input 2'!FD125*'NGER input 2'!FN125*'NGER input 2'!$GQ125)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A125=2013,'NGER input 2'!$A125=2014),0,'NGER input 2'!EU125*'NGER input 2'!FE125*'NGER input 2'!FO125*'NGER input 2'!$GQ125)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A125=2013,'NGER input 2'!$A125=2014),0,'NGER input 2'!EV125*'NGER input 2'!FF125*'NGER input 2'!FP125*'NGER input 2'!$GQ125)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A125=2013,'NGER input 2'!$A125=2014),0,'NGER input 2'!EW125*'NGER input 2'!FG125*'NGER input 2'!FQ125*'NGER input 2'!$GQ125)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A125=2013,'NGER input 2'!$A125=2014),0,'NGER input 2'!EX125*'NGER input 2'!FH125*'NGER input 2'!FR125*'NGER input 2'!$GQ125)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A125=2013,'NGER input 2'!$A125=2014),0,'NGER input 2'!EY125*'NGER input 2'!FI125*'NGER input 2'!FS125*'NGER input 2'!$GQ125)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A125=2013,'NGER input 2'!$A125=2014),0,'NGER input 2'!EZ125*'NGER input 2'!FJ125*'NGER input 2'!FT125*'NGER input 2'!$GQ125)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A125=2013,'NGER input 2'!$A125=2014),0,'NGER input 2'!FA125*'NGER input 2'!FK125*'NGER input 2'!FU125*'NGER input 2'!$GQ125)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A125=2013,'NGER input 2'!$A125=2014),0,'NGER input 2'!FB125*'NGER input 2'!FL125*'NGER input 2'!FV125*'NGER input 2'!$GQ125)","v":0},{"$f":"C127*(1-EXP(-'NGER input 2'!FW125*(13-'NGER input 2'!$GR125-7)/12))","v":{"$error":"#N/A"}},{"$f":"D127*(1-EXP(-'NGER input 2'!FX125*(13-'NGER input 2'!$GR125-7)/12))","v":{"$error":"#N/A"}},{"$f":"E127*(1-EXP(-'NGER input 2'!FY125*(13-'NGER input 2'!$GR125-7)/12))","v":{"$error":"#N/A"}},{"$f":"F127*(1-EXP(-'NGER input 2'!FZ125*(13-'NGER input 2'!$GR125-7)/12))","v":{"$error":"#N/A"}},{"$f":"G127*(1-EXP(-'NGER input 2'!GA125*(13-'NGER input 2'!$GR125-7)/12))","v":{"$error":"#N/A"}},{"$f":"H127*(1-EXP(-'NGER input 2'!GB125*(13-'NGER input 2'!$GR125-7)/12))","v":{"$error":"#N/A"}},{"$f":"I127*(1-EXP(-'NGER input 2'!GC125*(13-'NGER input 2'!$GR125-7)/12))","v":{"$error":"#N/A"}},{"$f":"J127*(1-EXP(-'NGER input 2'!GD125*(13-'NGER input 2'!$GR125-7)/12))","v":{"$error":"#N/A"}},{"$f":"K127*(1-EXP(-'NGER input 2'!GE125*(13-'NGER input 2'!$GR125-7)/12))","v":{"$error":"#N/A"}},{"$f":"L127*(1-EXP(-'NGER input 2'!GF125*(13-'NGER input 2'!$GR125-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K126/'NGER results'!$H126)*M127),0,('NGER results'!$K126/'NGER results'!$H126)*M127)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K126/'NGER results'!$H126)*N127),0,('NGER results'!$K126/'NGER results'!$H126)*N127)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K126/'NGER results'!$H126)*O127),0,('NGER results'!$K126/'NGER results'!$H126)*O127)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K126/'NGER results'!$H126)*P127),0,('NGER results'!$K126/'NGER results'!$H126)*P127)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K126/'NGER results'!$H126)*Q127),0,('NGER results'!$K126/'NGER results'!$H126)*Q127)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K126/'NGER results'!$H126)*R127),0,('NGER results'!$K126/'NGER results'!$H126)*R127)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K126/'NGER results'!$H126)*S127),0,('NGER results'!$K126/'NGER results'!$H126)*S127)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K126/'NGER results'!$H126)*T127),0,('NGER results'!$K126/'NGER results'!$H126)*T127)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K126/'NGER results'!$H126)*U127),0,('NGER results'!$K126/'NGER results'!$H126)*U127)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K126/'NGER results'!$H126)*V127),0,('NGER results'!$K126/'NGER results'!$H126)*V127)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ127*(1-EXP(-'NGER input 2'!FW125))","v":0},{"$f":"AR127*(1-EXP(-'NGER input 2'!FX125))","v":0},{"$f":"AS127*(1-EXP(-'NGER input 2'!FY125))","v":0},{"$f":"AT127*(1-EXP(-'NGER input 2'!FZ125))","v":0},{"$f":"AU127*(1-EXP(-'NGER input 2'!GA125))","v":0},{"$f":"AV127*(1-EXP(-'NGER input 2'!GB125))","v":0},{"$f":"AW127*(1-EXP(-'NGER input 2'!GC125))","v":0},{"$f":"AX127*(1-EXP(-'NGER input 2'!GD125))","v":0},{"$f":"AY127*(1-EXP(-'NGER input 2'!GE125))","v":0},{"$f":"AZ127*(1-EXP(-'NGER input 2'!GF125))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K126/'NGER results'!$H126)*BA127),0,('NGER results'!$K126/'NGER results'!$H126)*BA127)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K126/'NGER results'!$H126)*BB127),0,('NGER results'!$K126/'NGER results'!$H126)*BB127)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K126/'NGER results'!$H126)*BC127),0,('NGER results'!$K126/'NGER results'!$H126)*BC127)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K126/'NGER results'!$H126)*BD127),0,('NGER results'!$K126/'NGER results'!$H126)*BD127)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K126/'NGER results'!$H126)*BE127),0,('NGER results'!$K126/'NGER results'!$H126)*BE127)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K126/'NGER results'!$H126)*BF127),0,('NGER results'!$K126/'NGER results'!$H126)*BF127)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K126/'NGER results'!$H126)*BG127),0,('NGER results'!$K126/'NGER results'!$H126)*BG127)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K126/'NGER results'!$H126)*BH127),0,('NGER results'!$K126/'NGER results'!$H126)*BH127)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K126/'NGER results'!$H126)*BI127),0,('NGER results'!$K126/'NGER results'!$H126)*BI127)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K126/'NGER results'!$H126)*BJ127),0,('NGER results'!$K126/'NGER results'!$H126)*BJ127)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A127>=2016,(BA127+M127)*'NGER input 2'!$GS125*1.336*25,(BA127+M127)*'NGER input 2'!$GS125*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A127>=2016,(BB127+N127)*'NGER input 2'!$GS125*1.336*25,(BB127+N127)*'NGER input 2'!$GS125*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A127>=2016,(BC127+O127)*'NGER input 2'!$GS125*1.336*25,(BC127+O127)*'NGER input 2'!$GS125*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A127>=2016,(BD127+P127)*'NGER input 2'!$GS125*1.336*25,(BD127+P127)*'NGER input 2'!$GS125*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A127>=2016,(BE127+Q127)*'NGER input 2'!$GS125*1.336*25,(BE127+Q127)*'NGER input 2'!$GS125*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A127>=2016,(BF127+R127)*'NGER input 2'!$GS125*1.336*25,(BF127+R127)*'NGER input 2'!$GS125*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A127>=2016,(BG127+S127)*'NGER input 2'!$GS125*1.336*25,(BG127+S127)*'NGER input 2'!$GS125*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A127>=2016,(BH127+T127)*'NGER input 2'!$GS125*1.336*25,(BH127+T127)*'NGER input 2'!$GS125*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A127>=2016,(BI127+U127)*'NGER input 2'!$GS125*1.336*25,(BI127+U127)*'NGER input 2'!$GS125*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A127>=2016,(BJ127+V127)*'NGER input 2'!$GS125*1.336*25,(BJ127+V127)*'NGER input 2'!$GS125*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A126","v":122},null,{"$f":"IF(OR('NGER input 2'!$A126=2013,'NGER input 2'!$A126=2014),0,'NGER input 2'!ES126*'NGER input 2'!FC126*'NGER input 2'!FM126*'NGER input 2'!$GQ126)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A126=2013,'NGER input 2'!$A126=2014),0,'NGER input 2'!ET126*'NGER input 2'!FD126*'NGER input 2'!FN126*'NGER input 2'!$GQ126)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A126=2013,'NGER input 2'!$A126=2014),0,'NGER input 2'!EU126*'NGER input 2'!FE126*'NGER input 2'!FO126*'NGER input 2'!$GQ126)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A126=2013,'NGER input 2'!$A126=2014),0,'NGER input 2'!EV126*'NGER input 2'!FF126*'NGER input 2'!FP126*'NGER input 2'!$GQ126)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A126=2013,'NGER input 2'!$A126=2014),0,'NGER input 2'!EW126*'NGER input 2'!FG126*'NGER input 2'!FQ126*'NGER input 2'!$GQ126)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A126=2013,'NGER input 2'!$A126=2014),0,'NGER input 2'!EX126*'NGER input 2'!FH126*'NGER input 2'!FR126*'NGER input 2'!$GQ126)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A126=2013,'NGER input 2'!$A126=2014),0,'NGER input 2'!EY126*'NGER input 2'!FI126*'NGER input 2'!FS126*'NGER input 2'!$GQ126)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A126=2013,'NGER input 2'!$A126=2014),0,'NGER input 2'!EZ126*'NGER input 2'!FJ126*'NGER input 2'!FT126*'NGER input 2'!$GQ126)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A126=2013,'NGER input 2'!$A126=2014),0,'NGER input 2'!FA126*'NGER input 2'!FK126*'NGER input 2'!FU126*'NGER input 2'!$GQ126)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A126=2013,'NGER input 2'!$A126=2014),0,'NGER input 2'!FB126*'NGER input 2'!FL126*'NGER input 2'!FV126*'NGER input 2'!$GQ126)","v":0},{"$f":"C128*(1-EXP(-'NGER input 2'!FW126*(13-'NGER input 2'!$GR126-7)/12))","v":{"$error":"#N/A"}},{"$f":"D128*(1-EXP(-'NGER input 2'!FX126*(13-'NGER input 2'!$GR126-7)/12))","v":{"$error":"#N/A"}},{"$f":"E128*(1-EXP(-'NGER input 2'!FY126*(13-'NGER input 2'!$GR126-7)/12))","v":{"$error":"#N/A"}},{"$f":"F128*(1-EXP(-'NGER input 2'!FZ126*(13-'NGER input 2'!$GR126-7)/12))","v":{"$error":"#N/A"}},{"$f":"G128*(1-EXP(-'NGER input 2'!GA126*(13-'NGER input 2'!$GR126-7)/12))","v":{"$error":"#N/A"}},{"$f":"H128*(1-EXP(-'NGER input 2'!GB126*(13-'NGER input 2'!$GR126-7)/12))","v":{"$error":"#N/A"}},{"$f":"I128*(1-EXP(-'NGER input 2'!GC126*(13-'NGER input 2'!$GR126-7)/12))","v":{"$error":"#N/A"}},{"$f":"J128*(1-EXP(-'NGER input 2'!GD126*(13-'NGER input 2'!$GR126-7)/12))","v":{"$error":"#N/A"}},{"$f":"K128*(1-EXP(-'NGER input 2'!GE126*(13-'NGER input 2'!$GR126-7)/12))","v":{"$error":"#N/A"}},{"$f":"L128*(1-EXP(-'NGER input 2'!GF126*(13-'NGER input 2'!$GR126-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K127/'NGER results'!$H127)*M128),0,('NGER results'!$K127/'NGER results'!$H127)*M128)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K127/'NGER results'!$H127)*N128),0,('NGER results'!$K127/'NGER results'!$H127)*N128)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K127/'NGER results'!$H127)*O128),0,('NGER results'!$K127/'NGER results'!$H127)*O128)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K127/'NGER results'!$H127)*P128),0,('NGER results'!$K127/'NGER results'!$H127)*P128)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K127/'NGER results'!$H127)*Q128),0,('NGER results'!$K127/'NGER results'!$H127)*Q128)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K127/'NGER results'!$H127)*R128),0,('NGER results'!$K127/'NGER results'!$H127)*R128)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K127/'NGER results'!$H127)*S128),0,('NGER results'!$K127/'NGER results'!$H127)*S128)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K127/'NGER results'!$H127)*T128),0,('NGER results'!$K127/'NGER results'!$H127)*T128)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K127/'NGER results'!$H127)*U128),0,('NGER results'!$K127/'NGER results'!$H127)*U128)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K127/'NGER results'!$H127)*V128),0,('NGER results'!$K127/'NGER results'!$H127)*V128)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ128*(1-EXP(-'NGER input 2'!FW126))","v":0},{"$f":"AR128*(1-EXP(-'NGER input 2'!FX126))","v":0},{"$f":"AS128*(1-EXP(-'NGER input 2'!FY126))","v":0},{"$f":"AT128*(1-EXP(-'NGER input 2'!FZ126))","v":0},{"$f":"AU128*(1-EXP(-'NGER input 2'!GA126))","v":0},{"$f":"AV128*(1-EXP(-'NGER input 2'!GB126))","v":0},{"$f":"AW128*(1-EXP(-'NGER input 2'!GC126))","v":0},{"$f":"AX128*(1-EXP(-'NGER input 2'!GD126))","v":0},{"$f":"AY128*(1-EXP(-'NGER input 2'!GE126))","v":0},{"$f":"AZ128*(1-EXP(-'NGER input 2'!GF126))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K127/'NGER results'!$H127)*BA128),0,('NGER results'!$K127/'NGER results'!$H127)*BA128)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K127/'NGER results'!$H127)*BB128),0,('NGER results'!$K127/'NGER results'!$H127)*BB128)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K127/'NGER results'!$H127)*BC128),0,('NGER results'!$K127/'NGER results'!$H127)*BC128)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K127/'NGER results'!$H127)*BD128),0,('NGER results'!$K127/'NGER results'!$H127)*BD128)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K127/'NGER results'!$H127)*BE128),0,('NGER results'!$K127/'NGER results'!$H127)*BE128)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K127/'NGER results'!$H127)*BF128),0,('NGER results'!$K127/'NGER results'!$H127)*BF128)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K127/'NGER results'!$H127)*BG128),0,('NGER results'!$K127/'NGER results'!$H127)*BG128)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K127/'NGER results'!$H127)*BH128),0,('NGER results'!$K127/'NGER results'!$H127)*BH128)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K127/'NGER results'!$H127)*BI128),0,('NGER results'!$K127/'NGER results'!$H127)*BI128)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K127/'NGER results'!$H127)*BJ128),0,('NGER results'!$K127/'NGER results'!$H127)*BJ128)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A128>=2016,(BA128+M128)*'NGER input 2'!$GS126*1.336*25,(BA128+M128)*'NGER input 2'!$GS126*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A128>=2016,(BB128+N128)*'NGER input 2'!$GS126*1.336*25,(BB128+N128)*'NGER input 2'!$GS126*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A128>=2016,(BC128+O128)*'NGER input 2'!$GS126*1.336*25,(BC128+O128)*'NGER input 2'!$GS126*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A128>=2016,(BD128+P128)*'NGER input 2'!$GS126*1.336*25,(BD128+P128)*'NGER input 2'!$GS126*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A128>=2016,(BE128+Q128)*'NGER input 2'!$GS126*1.336*25,(BE128+Q128)*'NGER input 2'!$GS126*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A128>=2016,(BF128+R128)*'NGER input 2'!$GS126*1.336*25,(BF128+R128)*'NGER input 2'!$GS126*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A128>=2016,(BG128+S128)*'NGER input 2'!$GS126*1.336*25,(BG128+S128)*'NGER input 2'!$GS126*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A128>=2016,(BH128+T128)*'NGER input 2'!$GS126*1.336*25,(BH128+T128)*'NGER input 2'!$GS126*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A128>=2016,(BI128+U128)*'NGER input 2'!$GS126*1.336*25,(BI128+U128)*'NGER input 2'!$GS126*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A128>=2016,(BJ128+V128)*'NGER input 2'!$GS126*1.336*25,(BJ128+V128)*'NGER input 2'!$GS126*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A127","v":123},null,{"$f":"IF(OR('NGER input 2'!$A127=2013,'NGER input 2'!$A127=2014),0,'NGER input 2'!ES127*'NGER input 2'!FC127*'NGER input 2'!FM127*'NGER input 2'!$GQ127)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A127=2013,'NGER input 2'!$A127=2014),0,'NGER input 2'!ET127*'NGER input 2'!FD127*'NGER input 2'!FN127*'NGER input 2'!$GQ127)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A127=2013,'NGER input 2'!$A127=2014),0,'NGER input 2'!EU127*'NGER input 2'!FE127*'NGER input 2'!FO127*'NGER input 2'!$GQ127)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A127=2013,'NGER input 2'!$A127=2014),0,'NGER input 2'!EV127*'NGER input 2'!FF127*'NGER input 2'!FP127*'NGER input 2'!$GQ127)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A127=2013,'NGER input 2'!$A127=2014),0,'NGER input 2'!EW127*'NGER input 2'!FG127*'NGER input 2'!FQ127*'NGER input 2'!$GQ127)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A127=2013,'NGER input 2'!$A127=2014),0,'NGER input 2'!EX127*'NGER input 2'!FH127*'NGER input 2'!FR127*'NGER input 2'!$GQ127)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A127=2013,'NGER input 2'!$A127=2014),0,'NGER input 2'!EY127*'NGER input 2'!FI127*'NGER input 2'!FS127*'NGER input 2'!$GQ127)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A127=2013,'NGER input 2'!$A127=2014),0,'NGER input 2'!EZ127*'NGER input 2'!FJ127*'NGER input 2'!FT127*'NGER input 2'!$GQ127)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A127=2013,'NGER input 2'!$A127=2014),0,'NGER input 2'!FA127*'NGER input 2'!FK127*'NGER input 2'!FU127*'NGER input 2'!$GQ127)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A127=2013,'NGER input 2'!$A127=2014),0,'NGER input 2'!FB127*'NGER input 2'!FL127*'NGER input 2'!FV127*'NGER input 2'!$GQ127)","v":0},{"$f":"C129*(1-EXP(-'NGER input 2'!FW127*(13-'NGER input 2'!$GR127-7)/12))","v":{"$error":"#N/A"}},{"$f":"D129*(1-EXP(-'NGER input 2'!FX127*(13-'NGER input 2'!$GR127-7)/12))","v":{"$error":"#N/A"}},{"$f":"E129*(1-EXP(-'NGER input 2'!FY127*(13-'NGER input 2'!$GR127-7)/12))","v":{"$error":"#N/A"}},{"$f":"F129*(1-EXP(-'NGER input 2'!FZ127*(13-'NGER input 2'!$GR127-7)/12))","v":{"$error":"#N/A"}},{"$f":"G129*(1-EXP(-'NGER input 2'!GA127*(13-'NGER input 2'!$GR127-7)/12))","v":{"$error":"#N/A"}},{"$f":"H129*(1-EXP(-'NGER input 2'!GB127*(13-'NGER input 2'!$GR127-7)/12))","v":{"$error":"#N/A"}},{"$f":"I129*(1-EXP(-'NGER input 2'!GC127*(13-'NGER input 2'!$GR127-7)/12))","v":{"$error":"#N/A"}},{"$f":"J129*(1-EXP(-'NGER input 2'!GD127*(13-'NGER input 2'!$GR127-7)/12))","v":{"$error":"#N/A"}},{"$f":"K129*(1-EXP(-'NGER input 2'!GE127*(13-'NGER input 2'!$GR127-7)/12))","v":{"$error":"#N/A"}},{"$f":"L129*(1-EXP(-'NGER input 2'!GF127*(13-'NGER input 2'!$GR127-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K128/'NGER results'!$H128)*M129),0,('NGER results'!$K128/'NGER results'!$H128)*M129)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K128/'NGER results'!$H128)*N129),0,('NGER results'!$K128/'NGER results'!$H128)*N129)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K128/'NGER results'!$H128)*O129),0,('NGER results'!$K128/'NGER results'!$H128)*O129)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K128/'NGER results'!$H128)*P129),0,('NGER results'!$K128/'NGER results'!$H128)*P129)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K128/'NGER results'!$H128)*Q129),0,('NGER results'!$K128/'NGER results'!$H128)*Q129)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K128/'NGER results'!$H128)*R129),0,('NGER results'!$K128/'NGER results'!$H128)*R129)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K128/'NGER results'!$H128)*S129),0,('NGER results'!$K128/'NGER results'!$H128)*S129)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K128/'NGER results'!$H128)*T129),0,('NGER results'!$K128/'NGER results'!$H128)*T129)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K128/'NGER results'!$H128)*U129),0,('NGER results'!$K128/'NGER results'!$H128)*U129)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K128/'NGER results'!$H128)*V129),0,('NGER results'!$K128/'NGER results'!$H128)*V129)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ129*(1-EXP(-'NGER input 2'!FW127))","v":0},{"$f":"AR129*(1-EXP(-'NGER input 2'!FX127))","v":0},{"$f":"AS129*(1-EXP(-'NGER input 2'!FY127))","v":0},{"$f":"AT129*(1-EXP(-'NGER input 2'!FZ127))","v":0},{"$f":"AU129*(1-EXP(-'NGER input 2'!GA127))","v":0},{"$f":"AV129*(1-EXP(-'NGER input 2'!GB127))","v":0},{"$f":"AW129*(1-EXP(-'NGER input 2'!GC127))","v":0},{"$f":"AX129*(1-EXP(-'NGER input 2'!GD127))","v":0},{"$f":"AY129*(1-EXP(-'NGER input 2'!GE127))","v":0},{"$f":"AZ129*(1-EXP(-'NGER input 2'!GF127))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K128/'NGER results'!$H128)*BA129),0,('NGER results'!$K128/'NGER results'!$H128)*BA129)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K128/'NGER results'!$H128)*BB129),0,('NGER results'!$K128/'NGER results'!$H128)*BB129)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K128/'NGER results'!$H128)*BC129),0,('NGER results'!$K128/'NGER results'!$H128)*BC129)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K128/'NGER results'!$H128)*BD129),0,('NGER results'!$K128/'NGER results'!$H128)*BD129)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K128/'NGER results'!$H128)*BE129),0,('NGER results'!$K128/'NGER results'!$H128)*BE129)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K128/'NGER results'!$H128)*BF129),0,('NGER results'!$K128/'NGER results'!$H128)*BF129)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K128/'NGER results'!$H128)*BG129),0,('NGER results'!$K128/'NGER results'!$H128)*BG129)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K128/'NGER results'!$H128)*BH129),0,('NGER results'!$K128/'NGER results'!$H128)*BH129)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K128/'NGER results'!$H128)*BI129),0,('NGER results'!$K128/'NGER results'!$H128)*BI129)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K128/'NGER results'!$H128)*BJ129),0,('NGER results'!$K128/'NGER results'!$H128)*BJ129)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A129>=2016,(BA129+M129)*'NGER input 2'!$GS127*1.336*25,(BA129+M129)*'NGER input 2'!$GS127*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A129>=2016,(BB129+N129)*'NGER input 2'!$GS127*1.336*25,(BB129+N129)*'NGER input 2'!$GS127*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A129>=2016,(BC129+O129)*'NGER input 2'!$GS127*1.336*25,(BC129+O129)*'NGER input 2'!$GS127*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A129>=2016,(BD129+P129)*'NGER input 2'!$GS127*1.336*25,(BD129+P129)*'NGER input 2'!$GS127*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A129>=2016,(BE129+Q129)*'NGER input 2'!$GS127*1.336*25,(BE129+Q129)*'NGER input 2'!$GS127*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A129>=2016,(BF129+R129)*'NGER input 2'!$GS127*1.336*25,(BF129+R129)*'NGER input 2'!$GS127*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A129>=2016,(BG129+S129)*'NGER input 2'!$GS127*1.336*25,(BG129+S129)*'NGER input 2'!$GS127*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A129>=2016,(BH129+T129)*'NGER input 2'!$GS127*1.336*25,(BH129+T129)*'NGER input 2'!$GS127*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A129>=2016,(BI129+U129)*'NGER input 2'!$GS127*1.336*25,(BI129+U129)*'NGER input 2'!$GS127*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A129>=2016,(BJ129+V129)*'NGER input 2'!$GS127*1.336*25,(BJ129+V129)*'NGER input 2'!$GS127*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A128","v":124},null,{"$f":"IF(OR('NGER input 2'!$A128=2013,'NGER input 2'!$A128=2014),0,'NGER input 2'!ES128*'NGER input 2'!FC128*'NGER input 2'!FM128*'NGER input 2'!$GQ128)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A128=2013,'NGER input 2'!$A128=2014),0,'NGER input 2'!ET128*'NGER input 2'!FD128*'NGER input 2'!FN128*'NGER input 2'!$GQ128)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A128=2013,'NGER input 2'!$A128=2014),0,'NGER input 2'!EU128*'NGER input 2'!FE128*'NGER input 2'!FO128*'NGER input 2'!$GQ128)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A128=2013,'NGER input 2'!$A128=2014),0,'NGER input 2'!EV128*'NGER input 2'!FF128*'NGER input 2'!FP128*'NGER input 2'!$GQ128)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A128=2013,'NGER input 2'!$A128=2014),0,'NGER input 2'!EW128*'NGER input 2'!FG128*'NGER input 2'!FQ128*'NGER input 2'!$GQ128)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A128=2013,'NGER input 2'!$A128=2014),0,'NGER input 2'!EX128*'NGER input 2'!FH128*'NGER input 2'!FR128*'NGER input 2'!$GQ128)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A128=2013,'NGER input 2'!$A128=2014),0,'NGER input 2'!EY128*'NGER input 2'!FI128*'NGER input 2'!FS128*'NGER input 2'!$GQ128)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A128=2013,'NGER input 2'!$A128=2014),0,'NGER input 2'!EZ128*'NGER input 2'!FJ128*'NGER input 2'!FT128*'NGER input 2'!$GQ128)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A128=2013,'NGER input 2'!$A128=2014),0,'NGER input 2'!FA128*'NGER input 2'!FK128*'NGER input 2'!FU128*'NGER input 2'!$GQ128)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A128=2013,'NGER input 2'!$A128=2014),0,'NGER input 2'!FB128*'NGER input 2'!FL128*'NGER input 2'!FV128*'NGER input 2'!$GQ128)","v":0},{"$f":"C130*(1-EXP(-'NGER input 2'!FW128*(13-'NGER input 2'!$GR128-7)/12))","v":{"$error":"#N/A"}},{"$f":"D130*(1-EXP(-'NGER input 2'!FX128*(13-'NGER input 2'!$GR128-7)/12))","v":{"$error":"#N/A"}},{"$f":"E130*(1-EXP(-'NGER input 2'!FY128*(13-'NGER input 2'!$GR128-7)/12))","v":{"$error":"#N/A"}},{"$f":"F130*(1-EXP(-'NGER input 2'!FZ128*(13-'NGER input 2'!$GR128-7)/12))","v":{"$error":"#N/A"}},{"$f":"G130*(1-EXP(-'NGER input 2'!GA128*(13-'NGER input 2'!$GR128-7)/12))","v":{"$error":"#N/A"}},{"$f":"H130*(1-EXP(-'NGER input 2'!GB128*(13-'NGER input 2'!$GR128-7)/12))","v":{"$error":"#N/A"}},{"$f":"I130*(1-EXP(-'NGER input 2'!GC128*(13-'NGER input 2'!$GR128-7)/12))","v":{"$error":"#N/A"}},{"$f":"J130*(1-EXP(-'NGER input 2'!GD128*(13-'NGER input 2'!$GR128-7)/12))","v":{"$error":"#N/A"}},{"$f":"K130*(1-EXP(-'NGER input 2'!GE128*(13-'NGER input 2'!$GR128-7)/12))","v":{"$error":"#N/A"}},{"$f":"L130*(1-EXP(-'NGER input 2'!GF128*(13-'NGER input 2'!$GR128-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K129/'NGER results'!$H129)*M130),0,('NGER results'!$K129/'NGER results'!$H129)*M130)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K129/'NGER results'!$H129)*N130),0,('NGER results'!$K129/'NGER results'!$H129)*N130)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K129/'NGER results'!$H129)*O130),0,('NGER results'!$K129/'NGER results'!$H129)*O130)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K129/'NGER results'!$H129)*P130),0,('NGER results'!$K129/'NGER results'!$H129)*P130)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K129/'NGER results'!$H129)*Q130),0,('NGER results'!$K129/'NGER results'!$H129)*Q130)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K129/'NGER results'!$H129)*R130),0,('NGER results'!$K129/'NGER results'!$H129)*R130)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K129/'NGER results'!$H129)*S130),0,('NGER results'!$K129/'NGER results'!$H129)*S130)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K129/'NGER results'!$H129)*T130),0,('NGER results'!$K129/'NGER results'!$H129)*T130)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K129/'NGER results'!$H129)*U130),0,('NGER results'!$K129/'NGER results'!$H129)*U130)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K129/'NGER results'!$H129)*V130),0,('NGER results'!$K129/'NGER results'!$H129)*V130)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ130*(1-EXP(-'NGER input 2'!FW128))","v":0},{"$f":"AR130*(1-EXP(-'NGER input 2'!FX128))","v":0},{"$f":"AS130*(1-EXP(-'NGER input 2'!FY128))","v":0},{"$f":"AT130*(1-EXP(-'NGER input 2'!FZ128))","v":0},{"$f":"AU130*(1-EXP(-'NGER input 2'!GA128))","v":0},{"$f":"AV130*(1-EXP(-'NGER input 2'!GB128))","v":0},{"$f":"AW130*(1-EXP(-'NGER input 2'!GC128))","v":0},{"$f":"AX130*(1-EXP(-'NGER input 2'!GD128))","v":0},{"$f":"AY130*(1-EXP(-'NGER input 2'!GE128))","v":0},{"$f":"AZ130*(1-EXP(-'NGER input 2'!GF128))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K129/'NGER results'!$H129)*BA130),0,('NGER results'!$K129/'NGER results'!$H129)*BA130)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K129/'NGER results'!$H129)*BB130),0,('NGER results'!$K129/'NGER results'!$H129)*BB130)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K129/'NGER results'!$H129)*BC130),0,('NGER results'!$K129/'NGER results'!$H129)*BC130)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K129/'NGER results'!$H129)*BD130),0,('NGER results'!$K129/'NGER results'!$H129)*BD130)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K129/'NGER results'!$H129)*BE130),0,('NGER results'!$K129/'NGER results'!$H129)*BE130)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K129/'NGER results'!$H129)*BF130),0,('NGER results'!$K129/'NGER results'!$H129)*BF130)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K129/'NGER results'!$H129)*BG130),0,('NGER results'!$K129/'NGER results'!$H129)*BG130)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K129/'NGER results'!$H129)*BH130),0,('NGER results'!$K129/'NGER results'!$H129)*BH130)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K129/'NGER results'!$H129)*BI130),0,('NGER results'!$K129/'NGER results'!$H129)*BI130)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K129/'NGER results'!$H129)*BJ130),0,('NGER results'!$K129/'NGER results'!$H129)*BJ130)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A130>=2016,(BA130+M130)*'NGER input 2'!$GS128*1.336*25,(BA130+M130)*'NGER input 2'!$GS128*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A130>=2016,(BB130+N130)*'NGER input 2'!$GS128*1.336*25,(BB130+N130)*'NGER input 2'!$GS128*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A130>=2016,(BC130+O130)*'NGER input 2'!$GS128*1.336*25,(BC130+O130)*'NGER input 2'!$GS128*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A130>=2016,(BD130+P130)*'NGER input 2'!$GS128*1.336*25,(BD130+P130)*'NGER input 2'!$GS128*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A130>=2016,(BE130+Q130)*'NGER input 2'!$GS128*1.336*25,(BE130+Q130)*'NGER input 2'!$GS128*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A130>=2016,(BF130+R130)*'NGER input 2'!$GS128*1.336*25,(BF130+R130)*'NGER input 2'!$GS128*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A130>=2016,(BG130+S130)*'NGER input 2'!$GS128*1.336*25,(BG130+S130)*'NGER input 2'!$GS128*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A130>=2016,(BH130+T130)*'NGER input 2'!$GS128*1.336*25,(BH130+T130)*'NGER input 2'!$GS128*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A130>=2016,(BI130+U130)*'NGER input 2'!$GS128*1.336*25,(BI130+U130)*'NGER input 2'!$GS128*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A130>=2016,(BJ130+V130)*'NGER input 2'!$GS128*1.336*25,(BJ130+V130)*'NGER input 2'!$GS128*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A129","v":125},null,{"$f":"IF(OR('NGER input 2'!$A129=2013,'NGER input 2'!$A129=2014),0,'NGER input 2'!ES129*'NGER input 2'!FC129*'NGER input 2'!FM129*'NGER input 2'!$GQ129)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A129=2013,'NGER input 2'!$A129=2014),0,'NGER input 2'!ET129*'NGER input 2'!FD129*'NGER input 2'!FN129*'NGER input 2'!$GQ129)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A129=2013,'NGER input 2'!$A129=2014),0,'NGER input 2'!EU129*'NGER input 2'!FE129*'NGER input 2'!FO129*'NGER input 2'!$GQ129)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A129=2013,'NGER input 2'!$A129=2014),0,'NGER input 2'!EV129*'NGER input 2'!FF129*'NGER input 2'!FP129*'NGER input 2'!$GQ129)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A129=2013,'NGER input 2'!$A129=2014),0,'NGER input 2'!EW129*'NGER input 2'!FG129*'NGER input 2'!FQ129*'NGER input 2'!$GQ129)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A129=2013,'NGER input 2'!$A129=2014),0,'NGER input 2'!EX129*'NGER input 2'!FH129*'NGER input 2'!FR129*'NGER input 2'!$GQ129)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A129=2013,'NGER input 2'!$A129=2014),0,'NGER input 2'!EY129*'NGER input 2'!FI129*'NGER input 2'!FS129*'NGER input 2'!$GQ129)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A129=2013,'NGER input 2'!$A129=2014),0,'NGER input 2'!EZ129*'NGER input 2'!FJ129*'NGER input 2'!FT129*'NGER input 2'!$GQ129)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A129=2013,'NGER input 2'!$A129=2014),0,'NGER input 2'!FA129*'NGER input 2'!FK129*'NGER input 2'!FU129*'NGER input 2'!$GQ129)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A129=2013,'NGER input 2'!$A129=2014),0,'NGER input 2'!FB129*'NGER input 2'!FL129*'NGER input 2'!FV129*'NGER input 2'!$GQ129)","v":0},{"$f":"C131*(1-EXP(-'NGER input 2'!FW129*(13-'NGER input 2'!$GR129-7)/12))","v":{"$error":"#N/A"}},{"$f":"D131*(1-EXP(-'NGER input 2'!FX129*(13-'NGER input 2'!$GR129-7)/12))","v":{"$error":"#N/A"}},{"$f":"E131*(1-EXP(-'NGER input 2'!FY129*(13-'NGER input 2'!$GR129-7)/12))","v":{"$error":"#N/A"}},{"$f":"F131*(1-EXP(-'NGER input 2'!FZ129*(13-'NGER input 2'!$GR129-7)/12))","v":{"$error":"#N/A"}},{"$f":"G131*(1-EXP(-'NGER input 2'!GA129*(13-'NGER input 2'!$GR129-7)/12))","v":{"$error":"#N/A"}},{"$f":"H131*(1-EXP(-'NGER input 2'!GB129*(13-'NGER input 2'!$GR129-7)/12))","v":{"$error":"#N/A"}},{"$f":"I131*(1-EXP(-'NGER input 2'!GC129*(13-'NGER input 2'!$GR129-7)/12))","v":{"$error":"#N/A"}},{"$f":"J131*(1-EXP(-'NGER input 2'!GD129*(13-'NGER input 2'!$GR129-7)/12))","v":{"$error":"#N/A"}},{"$f":"K131*(1-EXP(-'NGER input 2'!GE129*(13-'NGER input 2'!$GR129-7)/12))","v":{"$error":"#N/A"}},{"$f":"L131*(1-EXP(-'NGER input 2'!GF129*(13-'NGER input 2'!$GR129-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K130/'NGER results'!$H130)*M131),0,('NGER results'!$K130/'NGER results'!$H130)*M131)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K130/'NGER results'!$H130)*N131),0,('NGER results'!$K130/'NGER results'!$H130)*N131)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K130/'NGER results'!$H130)*O131),0,('NGER results'!$K130/'NGER results'!$H130)*O131)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K130/'NGER results'!$H130)*P131),0,('NGER results'!$K130/'NGER results'!$H130)*P131)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K130/'NGER results'!$H130)*Q131),0,('NGER results'!$K130/'NGER results'!$H130)*Q131)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K130/'NGER results'!$H130)*R131),0,('NGER results'!$K130/'NGER results'!$H130)*R131)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K130/'NGER results'!$H130)*S131),0,('NGER results'!$K130/'NGER results'!$H130)*S131)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K130/'NGER results'!$H130)*T131),0,('NGER results'!$K130/'NGER results'!$H130)*T131)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K130/'NGER results'!$H130)*U131),0,('NGER results'!$K130/'NGER results'!$H130)*U131)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K130/'NGER results'!$H130)*V131),0,('NGER results'!$K130/'NGER results'!$H130)*V131)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ131*(1-EXP(-'NGER input 2'!FW129))","v":0},{"$f":"AR131*(1-EXP(-'NGER input 2'!FX129))","v":0},{"$f":"AS131*(1-EXP(-'NGER input 2'!FY129))","v":0},{"$f":"AT131*(1-EXP(-'NGER input 2'!FZ129))","v":0},{"$f":"AU131*(1-EXP(-'NGER input 2'!GA129))","v":0},{"$f":"AV131*(1-EXP(-'NGER input 2'!GB129))","v":0},{"$f":"AW131*(1-EXP(-'NGER input 2'!GC129))","v":0},{"$f":"AX131*(1-EXP(-'NGER input 2'!GD129))","v":0},{"$f":"AY131*(1-EXP(-'NGER input 2'!GE129))","v":0},{"$f":"AZ131*(1-EXP(-'NGER input 2'!GF129))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K130/'NGER results'!$H130)*BA131),0,('NGER results'!$K130/'NGER results'!$H130)*BA131)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K130/'NGER results'!$H130)*BB131),0,('NGER results'!$K130/'NGER results'!$H130)*BB131)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K130/'NGER results'!$H130)*BC131),0,('NGER results'!$K130/'NGER results'!$H130)*BC131)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K130/'NGER results'!$H130)*BD131),0,('NGER results'!$K130/'NGER results'!$H130)*BD131)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K130/'NGER results'!$H130)*BE131),0,('NGER results'!$K130/'NGER results'!$H130)*BE131)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K130/'NGER results'!$H130)*BF131),0,('NGER results'!$K130/'NGER results'!$H130)*BF131)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K130/'NGER results'!$H130)*BG131),0,('NGER results'!$K130/'NGER results'!$H130)*BG131)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K130/'NGER results'!$H130)*BH131),0,('NGER results'!$K130/'NGER results'!$H130)*BH131)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K130/'NGER results'!$H130)*BI131),0,('NGER results'!$K130/'NGER results'!$H130)*BI131)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K130/'NGER results'!$H130)*BJ131),0,('NGER results'!$K130/'NGER results'!$H130)*BJ131)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A131>=2016,(BA131+M131)*'NGER input 2'!$GS129*1.336*25,(BA131+M131)*'NGER input 2'!$GS129*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A131>=2016,(BB131+N131)*'NGER input 2'!$GS129*1.336*25,(BB131+N131)*'NGER input 2'!$GS129*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A131>=2016,(BC131+O131)*'NGER input 2'!$GS129*1.336*25,(BC131+O131)*'NGER input 2'!$GS129*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A131>=2016,(BD131+P131)*'NGER input 2'!$GS129*1.336*25,(BD131+P131)*'NGER input 2'!$GS129*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A131>=2016,(BE131+Q131)*'NGER input 2'!$GS129*1.336*25,(BE131+Q131)*'NGER input 2'!$GS129*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A131>=2016,(BF131+R131)*'NGER input 2'!$GS129*1.336*25,(BF131+R131)*'NGER input 2'!$GS129*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A131>=2016,(BG131+S131)*'NGER input 2'!$GS129*1.336*25,(BG131+S131)*'NGER input 2'!$GS129*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A131>=2016,(BH131+T131)*'NGER input 2'!$GS129*1.336*25,(BH131+T131)*'NGER input 2'!$GS129*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A131>=2016,(BI131+U131)*'NGER input 2'!$GS129*1.336*25,(BI131+U131)*'NGER input 2'!$GS129*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A131>=2016,(BJ131+V131)*'NGER input 2'!$GS129*1.336*25,(BJ131+V131)*'NGER input 2'!$GS129*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A130","v":126},null,{"$f":"IF(OR('NGER input 2'!$A130=2013,'NGER input 2'!$A130=2014),0,'NGER input 2'!ES130*'NGER input 2'!FC130*'NGER input 2'!FM130*'NGER input 2'!$GQ130)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A130=2013,'NGER input 2'!$A130=2014),0,'NGER input 2'!ET130*'NGER input 2'!FD130*'NGER input 2'!FN130*'NGER input 2'!$GQ130)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A130=2013,'NGER input 2'!$A130=2014),0,'NGER input 2'!EU130*'NGER input 2'!FE130*'NGER input 2'!FO130*'NGER input 2'!$GQ130)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A130=2013,'NGER input 2'!$A130=2014),0,'NGER input 2'!EV130*'NGER input 2'!FF130*'NGER input 2'!FP130*'NGER input 2'!$GQ130)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A130=2013,'NGER input 2'!$A130=2014),0,'NGER input 2'!EW130*'NGER input 2'!FG130*'NGER input 2'!FQ130*'NGER input 2'!$GQ130)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A130=2013,'NGER input 2'!$A130=2014),0,'NGER input 2'!EX130*'NGER input 2'!FH130*'NGER input 2'!FR130*'NGER input 2'!$GQ130)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A130=2013,'NGER input 2'!$A130=2014),0,'NGER input 2'!EY130*'NGER input 2'!FI130*'NGER input 2'!FS130*'NGER input 2'!$GQ130)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A130=2013,'NGER input 2'!$A130=2014),0,'NGER input 2'!EZ130*'NGER input 2'!FJ130*'NGER input 2'!FT130*'NGER input 2'!$GQ130)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A130=2013,'NGER input 2'!$A130=2014),0,'NGER input 2'!FA130*'NGER input 2'!FK130*'NGER input 2'!FU130*'NGER input 2'!$GQ130)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A130=2013,'NGER input 2'!$A130=2014),0,'NGER input 2'!FB130*'NGER input 2'!FL130*'NGER input 2'!FV130*'NGER input 2'!$GQ130)","v":0},{"$f":"C132*(1-EXP(-'NGER input 2'!FW130*(13-'NGER input 2'!$GR130-7)/12))","v":{"$error":"#N/A"}},{"$f":"D132*(1-EXP(-'NGER input 2'!FX130*(13-'NGER input 2'!$GR130-7)/12))","v":{"$error":"#N/A"}},{"$f":"E132*(1-EXP(-'NGER input 2'!FY130*(13-'NGER input 2'!$GR130-7)/12))","v":{"$error":"#N/A"}},{"$f":"F132*(1-EXP(-'NGER input 2'!FZ130*(13-'NGER input 2'!$GR130-7)/12))","v":{"$error":"#N/A"}},{"$f":"G132*(1-EXP(-'NGER input 2'!GA130*(13-'NGER input 2'!$GR130-7)/12))","v":{"$error":"#N/A"}},{"$f":"H132*(1-EXP(-'NGER input 2'!GB130*(13-'NGER input 2'!$GR130-7)/12))","v":{"$error":"#N/A"}},{"$f":"I132*(1-EXP(-'NGER input 2'!GC130*(13-'NGER input 2'!$GR130-7)/12))","v":{"$error":"#N/A"}},{"$f":"J132*(1-EXP(-'NGER input 2'!GD130*(13-'NGER input 2'!$GR130-7)/12))","v":{"$error":"#N/A"}},{"$f":"K132*(1-EXP(-'NGER input 2'!GE130*(13-'NGER input 2'!$GR130-7)/12))","v":{"$error":"#N/A"}},{"$f":"L132*(1-EXP(-'NGER input 2'!GF130*(13-'NGER input 2'!$GR130-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K131/'NGER results'!$H131)*M132),0,('NGER results'!$K131/'NGER results'!$H131)*M132)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K131/'NGER results'!$H131)*N132),0,('NGER results'!$K131/'NGER results'!$H131)*N132)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K131/'NGER results'!$H131)*O132),0,('NGER results'!$K131/'NGER results'!$H131)*O132)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K131/'NGER results'!$H131)*P132),0,('NGER results'!$K131/'NGER results'!$H131)*P132)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K131/'NGER results'!$H131)*Q132),0,('NGER results'!$K131/'NGER results'!$H131)*Q132)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K131/'NGER results'!$H131)*R132),0,('NGER results'!$K131/'NGER results'!$H131)*R132)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K131/'NGER results'!$H131)*S132),0,('NGER results'!$K131/'NGER results'!$H131)*S132)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K131/'NGER results'!$H131)*T132),0,('NGER results'!$K131/'NGER results'!$H131)*T132)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K131/'NGER results'!$H131)*U132),0,('NGER results'!$K131/'NGER results'!$H131)*U132)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K131/'NGER results'!$H131)*V132),0,('NGER results'!$K131/'NGER results'!$H131)*V132)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ132*(1-EXP(-'NGER input 2'!FW130))","v":0},{"$f":"AR132*(1-EXP(-'NGER input 2'!FX130))","v":0},{"$f":"AS132*(1-EXP(-'NGER input 2'!FY130))","v":0},{"$f":"AT132*(1-EXP(-'NGER input 2'!FZ130))","v":0},{"$f":"AU132*(1-EXP(-'NGER input 2'!GA130))","v":0},{"$f":"AV132*(1-EXP(-'NGER input 2'!GB130))","v":0},{"$f":"AW132*(1-EXP(-'NGER input 2'!GC130))","v":0},{"$f":"AX132*(1-EXP(-'NGER input 2'!GD130))","v":0},{"$f":"AY132*(1-EXP(-'NGER input 2'!GE130))","v":0},{"$f":"AZ132*(1-EXP(-'NGER input 2'!GF130))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K131/'NGER results'!$H131)*BA132),0,('NGER results'!$K131/'NGER results'!$H131)*BA132)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K131/'NGER results'!$H131)*BB132),0,('NGER results'!$K131/'NGER results'!$H131)*BB132)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K131/'NGER results'!$H131)*BC132),0,('NGER results'!$K131/'NGER results'!$H131)*BC132)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K131/'NGER results'!$H131)*BD132),0,('NGER results'!$K131/'NGER results'!$H131)*BD132)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K131/'NGER results'!$H131)*BE132),0,('NGER results'!$K131/'NGER results'!$H131)*BE132)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K131/'NGER results'!$H131)*BF132),0,('NGER results'!$K131/'NGER results'!$H131)*BF132)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K131/'NGER results'!$H131)*BG132),0,('NGER results'!$K131/'NGER results'!$H131)*BG132)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K131/'NGER results'!$H131)*BH132),0,('NGER results'!$K131/'NGER results'!$H131)*BH132)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K131/'NGER results'!$H131)*BI132),0,('NGER results'!$K131/'NGER results'!$H131)*BI132)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K131/'NGER results'!$H131)*BJ132),0,('NGER results'!$K131/'NGER results'!$H131)*BJ132)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A132>=2016,(BA132+M132)*'NGER input 2'!$GS130*1.336*25,(BA132+M132)*'NGER input 2'!$GS130*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A132>=2016,(BB132+N132)*'NGER input 2'!$GS130*1.336*25,(BB132+N132)*'NGER input 2'!$GS130*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A132>=2016,(BC132+O132)*'NGER input 2'!$GS130*1.336*25,(BC132+O132)*'NGER input 2'!$GS130*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A132>=2016,(BD132+P132)*'NGER input 2'!$GS130*1.336*25,(BD132+P132)*'NGER input 2'!$GS130*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A132>=2016,(BE132+Q132)*'NGER input 2'!$GS130*1.336*25,(BE132+Q132)*'NGER input 2'!$GS130*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A132>=2016,(BF132+R132)*'NGER input 2'!$GS130*1.336*25,(BF132+R132)*'NGER input 2'!$GS130*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A132>=2016,(BG132+S132)*'NGER input 2'!$GS130*1.336*25,(BG132+S132)*'NGER input 2'!$GS130*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A132>=2016,(BH132+T132)*'NGER input 2'!$GS130*1.336*25,(BH132+T132)*'NGER input 2'!$GS130*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A132>=2016,(BI132+U132)*'NGER input 2'!$GS130*1.336*25,(BI132+U132)*'NGER input 2'!$GS130*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A132>=2016,(BJ132+V132)*'NGER input 2'!$GS130*1.336*25,(BJ132+V132)*'NGER input 2'!$GS130*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A131","v":127},null,{"$f":"IF(OR('NGER input 2'!$A131=2013,'NGER input 2'!$A131=2014),0,'NGER input 2'!ES131*'NGER input 2'!FC131*'NGER input 2'!FM131*'NGER input 2'!$GQ131)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A131=2013,'NGER input 2'!$A131=2014),0,'NGER input 2'!ET131*'NGER input 2'!FD131*'NGER input 2'!FN131*'NGER input 2'!$GQ131)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A131=2013,'NGER input 2'!$A131=2014),0,'NGER input 2'!EU131*'NGER input 2'!FE131*'NGER input 2'!FO131*'NGER input 2'!$GQ131)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A131=2013,'NGER input 2'!$A131=2014),0,'NGER input 2'!EV131*'NGER input 2'!FF131*'NGER input 2'!FP131*'NGER input 2'!$GQ131)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A131=2013,'NGER input 2'!$A131=2014),0,'NGER input 2'!EW131*'NGER input 2'!FG131*'NGER input 2'!FQ131*'NGER input 2'!$GQ131)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A131=2013,'NGER input 2'!$A131=2014),0,'NGER input 2'!EX131*'NGER input 2'!FH131*'NGER input 2'!FR131*'NGER input 2'!$GQ131)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A131=2013,'NGER input 2'!$A131=2014),0,'NGER input 2'!EY131*'NGER input 2'!FI131*'NGER input 2'!FS131*'NGER input 2'!$GQ131)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A131=2013,'NGER input 2'!$A131=2014),0,'NGER input 2'!EZ131*'NGER input 2'!FJ131*'NGER input 2'!FT131*'NGER input 2'!$GQ131)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A131=2013,'NGER input 2'!$A131=2014),0,'NGER input 2'!FA131*'NGER input 2'!FK131*'NGER input 2'!FU131*'NGER input 2'!$GQ131)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A131=2013,'NGER input 2'!$A131=2014),0,'NGER input 2'!FB131*'NGER input 2'!FL131*'NGER input 2'!FV131*'NGER input 2'!$GQ131)","v":0},{"$f":"C133*(1-EXP(-'NGER input 2'!FW131*(13-'NGER input 2'!$GR131-7)/12))","v":{"$error":"#N/A"}},{"$f":"D133*(1-EXP(-'NGER input 2'!FX131*(13-'NGER input 2'!$GR131-7)/12))","v":{"$error":"#N/A"}},{"$f":"E133*(1-EXP(-'NGER input 2'!FY131*(13-'NGER input 2'!$GR131-7)/12))","v":{"$error":"#N/A"}},{"$f":"F133*(1-EXP(-'NGER input 2'!FZ131*(13-'NGER input 2'!$GR131-7)/12))","v":{"$error":"#N/A"}},{"$f":"G133*(1-EXP(-'NGER input 2'!GA131*(13-'NGER input 2'!$GR131-7)/12))","v":{"$error":"#N/A"}},{"$f":"H133*(1-EXP(-'NGER input 2'!GB131*(13-'NGER input 2'!$GR131-7)/12))","v":{"$error":"#N/A"}},{"$f":"I133*(1-EXP(-'NGER input 2'!GC131*(13-'NGER input 2'!$GR131-7)/12))","v":{"$error":"#N/A"}},{"$f":"J133*(1-EXP(-'NGER input 2'!GD131*(13-'NGER input 2'!$GR131-7)/12))","v":{"$error":"#N/A"}},{"$f":"K133*(1-EXP(-'NGER input 2'!GE131*(13-'NGER input 2'!$GR131-7)/12))","v":{"$error":"#N/A"}},{"$f":"L133*(1-EXP(-'NGER input 2'!GF131*(13-'NGER input 2'!$GR131-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K132/'NGER results'!$H132)*M133),0,('NGER results'!$K132/'NGER results'!$H132)*M133)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K132/'NGER results'!$H132)*N133),0,('NGER results'!$K132/'NGER results'!$H132)*N133)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K132/'NGER results'!$H132)*O133),0,('NGER results'!$K132/'NGER results'!$H132)*O133)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K132/'NGER results'!$H132)*P133),0,('NGER results'!$K132/'NGER results'!$H132)*P133)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K132/'NGER results'!$H132)*Q133),0,('NGER results'!$K132/'NGER results'!$H132)*Q133)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K132/'NGER results'!$H132)*R133),0,('NGER results'!$K132/'NGER results'!$H132)*R133)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K132/'NGER results'!$H132)*S133),0,('NGER results'!$K132/'NGER results'!$H132)*S133)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K132/'NGER results'!$H132)*T133),0,('NGER results'!$K132/'NGER results'!$H132)*T133)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K132/'NGER results'!$H132)*U133),0,('NGER results'!$K132/'NGER results'!$H132)*U133)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K132/'NGER results'!$H132)*V133),0,('NGER results'!$K132/'NGER results'!$H132)*V133)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ133*(1-EXP(-'NGER input 2'!FW131))","v":0},{"$f":"AR133*(1-EXP(-'NGER input 2'!FX131))","v":0},{"$f":"AS133*(1-EXP(-'NGER input 2'!FY131))","v":0},{"$f":"AT133*(1-EXP(-'NGER input 2'!FZ131))","v":0},{"$f":"AU133*(1-EXP(-'NGER input 2'!GA131))","v":0},{"$f":"AV133*(1-EXP(-'NGER input 2'!GB131))","v":0},{"$f":"AW133*(1-EXP(-'NGER input 2'!GC131))","v":0},{"$f":"AX133*(1-EXP(-'NGER input 2'!GD131))","v":0},{"$f":"AY133*(1-EXP(-'NGER input 2'!GE131))","v":0},{"$f":"AZ133*(1-EXP(-'NGER input 2'!GF131))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K132/'NGER results'!$H132)*BA133),0,('NGER results'!$K132/'NGER results'!$H132)*BA133)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K132/'NGER results'!$H132)*BB133),0,('NGER results'!$K132/'NGER results'!$H132)*BB133)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K132/'NGER results'!$H132)*BC133),0,('NGER results'!$K132/'NGER results'!$H132)*BC133)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K132/'NGER results'!$H132)*BD133),0,('NGER results'!$K132/'NGER results'!$H132)*BD133)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K132/'NGER results'!$H132)*BE133),0,('NGER results'!$K132/'NGER results'!$H132)*BE133)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K132/'NGER results'!$H132)*BF133),0,('NGER results'!$K132/'NGER results'!$H132)*BF133)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K132/'NGER results'!$H132)*BG133),0,('NGER results'!$K132/'NGER results'!$H132)*BG133)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K132/'NGER results'!$H132)*BH133),0,('NGER results'!$K132/'NGER results'!$H132)*BH133)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K132/'NGER results'!$H132)*BI133),0,('NGER results'!$K132/'NGER results'!$H132)*BI133)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K132/'NGER results'!$H132)*BJ133),0,('NGER results'!$K132/'NGER results'!$H132)*BJ133)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A133>=2016,(BA133+M133)*'NGER input 2'!$GS131*1.336*25,(BA133+M133)*'NGER input 2'!$GS131*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A133>=2016,(BB133+N133)*'NGER input 2'!$GS131*1.336*25,(BB133+N133)*'NGER input 2'!$GS131*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A133>=2016,(BC133+O133)*'NGER input 2'!$GS131*1.336*25,(BC133+O133)*'NGER input 2'!$GS131*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A133>=2016,(BD133+P133)*'NGER input 2'!$GS131*1.336*25,(BD133+P133)*'NGER input 2'!$GS131*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A133>=2016,(BE133+Q133)*'NGER input 2'!$GS131*1.336*25,(BE133+Q133)*'NGER input 2'!$GS131*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A133>=2016,(BF133+R133)*'NGER input 2'!$GS131*1.336*25,(BF133+R133)*'NGER input 2'!$GS131*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A133>=2016,(BG133+S133)*'NGER input 2'!$GS131*1.336*25,(BG133+S133)*'NGER input 2'!$GS131*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A133>=2016,(BH133+T133)*'NGER input 2'!$GS131*1.336*25,(BH133+T133)*'NGER input 2'!$GS131*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A133>=2016,(BI133+U133)*'NGER input 2'!$GS131*1.336*25,(BI133+U133)*'NGER input 2'!$GS131*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A133>=2016,(BJ133+V133)*'NGER input 2'!$GS131*1.336*25,(BJ133+V133)*'NGER input 2'!$GS131*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A132","v":128},null,{"$f":"IF(OR('NGER input 2'!$A132=2013,'NGER input 2'!$A132=2014),0,'NGER input 2'!ES132*'NGER input 2'!FC132*'NGER input 2'!FM132*'NGER input 2'!$GQ132)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A132=2013,'NGER input 2'!$A132=2014),0,'NGER input 2'!ET132*'NGER input 2'!FD132*'NGER input 2'!FN132*'NGER input 2'!$GQ132)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A132=2013,'NGER input 2'!$A132=2014),0,'NGER input 2'!EU132*'NGER input 2'!FE132*'NGER input 2'!FO132*'NGER input 2'!$GQ132)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A132=2013,'NGER input 2'!$A132=2014),0,'NGER input 2'!EV132*'NGER input 2'!FF132*'NGER input 2'!FP132*'NGER input 2'!$GQ132)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A132=2013,'NGER input 2'!$A132=2014),0,'NGER input 2'!EW132*'NGER input 2'!FG132*'NGER input 2'!FQ132*'NGER input 2'!$GQ132)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A132=2013,'NGER input 2'!$A132=2014),0,'NGER input 2'!EX132*'NGER input 2'!FH132*'NGER input 2'!FR132*'NGER input 2'!$GQ132)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A132=2013,'NGER input 2'!$A132=2014),0,'NGER input 2'!EY132*'NGER input 2'!FI132*'NGER input 2'!FS132*'NGER input 2'!$GQ132)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A132=2013,'NGER input 2'!$A132=2014),0,'NGER input 2'!EZ132*'NGER input 2'!FJ132*'NGER input 2'!FT132*'NGER input 2'!$GQ132)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A132=2013,'NGER input 2'!$A132=2014),0,'NGER input 2'!FA132*'NGER input 2'!FK132*'NGER input 2'!FU132*'NGER input 2'!$GQ132)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A132=2013,'NGER input 2'!$A132=2014),0,'NGER input 2'!FB132*'NGER input 2'!FL132*'NGER input 2'!FV132*'NGER input 2'!$GQ132)","v":0},{"$f":"C134*(1-EXP(-'NGER input 2'!FW132*(13-'NGER input 2'!$GR132-7)/12))","v":{"$error":"#N/A"}},{"$f":"D134*(1-EXP(-'NGER input 2'!FX132*(13-'NGER input 2'!$GR132-7)/12))","v":{"$error":"#N/A"}},{"$f":"E134*(1-EXP(-'NGER input 2'!FY132*(13-'NGER input 2'!$GR132-7)/12))","v":{"$error":"#N/A"}},{"$f":"F134*(1-EXP(-'NGER input 2'!FZ132*(13-'NGER input 2'!$GR132-7)/12))","v":{"$error":"#N/A"}},{"$f":"G134*(1-EXP(-'NGER input 2'!GA132*(13-'NGER input 2'!$GR132-7)/12))","v":{"$error":"#N/A"}},{"$f":"H134*(1-EXP(-'NGER input 2'!GB132*(13-'NGER input 2'!$GR132-7)/12))","v":{"$error":"#N/A"}},{"$f":"I134*(1-EXP(-'NGER input 2'!GC132*(13-'NGER input 2'!$GR132-7)/12))","v":{"$error":"#N/A"}},{"$f":"J134*(1-EXP(-'NGER input 2'!GD132*(13-'NGER input 2'!$GR132-7)/12))","v":{"$error":"#N/A"}},{"$f":"K134*(1-EXP(-'NGER input 2'!GE132*(13-'NGER input 2'!$GR132-7)/12))","v":{"$error":"#N/A"}},{"$f":"L134*(1-EXP(-'NGER input 2'!GF132*(13-'NGER input 2'!$GR132-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K133/'NGER results'!$H133)*M134),0,('NGER results'!$K133/'NGER results'!$H133)*M134)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K133/'NGER results'!$H133)*N134),0,('NGER results'!$K133/'NGER results'!$H133)*N134)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K133/'NGER results'!$H133)*O134),0,('NGER results'!$K133/'NGER results'!$H133)*O134)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K133/'NGER results'!$H133)*P134),0,('NGER results'!$K133/'NGER results'!$H133)*P134)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K133/'NGER results'!$H133)*Q134),0,('NGER results'!$K133/'NGER results'!$H133)*Q134)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K133/'NGER results'!$H133)*R134),0,('NGER results'!$K133/'NGER results'!$H133)*R134)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K133/'NGER results'!$H133)*S134),0,('NGER results'!$K133/'NGER results'!$H133)*S134)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K133/'NGER results'!$H133)*T134),0,('NGER results'!$K133/'NGER results'!$H133)*T134)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K133/'NGER results'!$H133)*U134),0,('NGER results'!$K133/'NGER results'!$H133)*U134)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K133/'NGER results'!$H133)*V134),0,('NGER results'!$K133/'NGER results'!$H133)*V134)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ134*(1-EXP(-'NGER input 2'!FW132))","v":0},{"$f":"AR134*(1-EXP(-'NGER input 2'!FX132))","v":0},{"$f":"AS134*(1-EXP(-'NGER input 2'!FY132))","v":0},{"$f":"AT134*(1-EXP(-'NGER input 2'!FZ132))","v":0},{"$f":"AU134*(1-EXP(-'NGER input 2'!GA132))","v":0},{"$f":"AV134*(1-EXP(-'NGER input 2'!GB132))","v":0},{"$f":"AW134*(1-EXP(-'NGER input 2'!GC132))","v":0},{"$f":"AX134*(1-EXP(-'NGER input 2'!GD132))","v":0},{"$f":"AY134*(1-EXP(-'NGER input 2'!GE132))","v":0},{"$f":"AZ134*(1-EXP(-'NGER input 2'!GF132))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K133/'NGER results'!$H133)*BA134),0,('NGER results'!$K133/'NGER results'!$H133)*BA134)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K133/'NGER results'!$H133)*BB134),0,('NGER results'!$K133/'NGER results'!$H133)*BB134)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K133/'NGER results'!$H133)*BC134),0,('NGER results'!$K133/'NGER results'!$H133)*BC134)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K133/'NGER results'!$H133)*BD134),0,('NGER results'!$K133/'NGER results'!$H133)*BD134)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K133/'NGER results'!$H133)*BE134),0,('NGER results'!$K133/'NGER results'!$H133)*BE134)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K133/'NGER results'!$H133)*BF134),0,('NGER results'!$K133/'NGER results'!$H133)*BF134)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K133/'NGER results'!$H133)*BG134),0,('NGER results'!$K133/'NGER results'!$H133)*BG134)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K133/'NGER results'!$H133)*BH134),0,('NGER results'!$K133/'NGER results'!$H133)*BH134)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K133/'NGER results'!$H133)*BI134),0,('NGER results'!$K133/'NGER results'!$H133)*BI134)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K133/'NGER results'!$H133)*BJ134),0,('NGER results'!$K133/'NGER results'!$H133)*BJ134)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A134>=2016,(BA134+M134)*'NGER input 2'!$GS132*1.336*25,(BA134+M134)*'NGER input 2'!$GS132*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A134>=2016,(BB134+N134)*'NGER input 2'!$GS132*1.336*25,(BB134+N134)*'NGER input 2'!$GS132*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A134>=2016,(BC134+O134)*'NGER input 2'!$GS132*1.336*25,(BC134+O134)*'NGER input 2'!$GS132*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A134>=2016,(BD134+P134)*'NGER input 2'!$GS132*1.336*25,(BD134+P134)*'NGER input 2'!$GS132*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A134>=2016,(BE134+Q134)*'NGER input 2'!$GS132*1.336*25,(BE134+Q134)*'NGER input 2'!$GS132*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A134>=2016,(BF134+R134)*'NGER input 2'!$GS132*1.336*25,(BF134+R134)*'NGER input 2'!$GS132*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A134>=2016,(BG134+S134)*'NGER input 2'!$GS132*1.336*25,(BG134+S134)*'NGER input 2'!$GS132*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A134>=2016,(BH134+T134)*'NGER input 2'!$GS132*1.336*25,(BH134+T134)*'NGER input 2'!$GS132*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A134>=2016,(BI134+U134)*'NGER input 2'!$GS132*1.336*25,(BI134+U134)*'NGER input 2'!$GS132*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A134>=2016,(BJ134+V134)*'NGER input 2'!$GS132*1.336*25,(BJ134+V134)*'NGER input 2'!$GS132*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A133","v":129},null,{"$f":"IF(OR('NGER input 2'!$A133=2013,'NGER input 2'!$A133=2014),0,'NGER input 2'!ES133*'NGER input 2'!FC133*'NGER input 2'!FM133*'NGER input 2'!$GQ133)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A133=2013,'NGER input 2'!$A133=2014),0,'NGER input 2'!ET133*'NGER input 2'!FD133*'NGER input 2'!FN133*'NGER input 2'!$GQ133)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A133=2013,'NGER input 2'!$A133=2014),0,'NGER input 2'!EU133*'NGER input 2'!FE133*'NGER input 2'!FO133*'NGER input 2'!$GQ133)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A133=2013,'NGER input 2'!$A133=2014),0,'NGER input 2'!EV133*'NGER input 2'!FF133*'NGER input 2'!FP133*'NGER input 2'!$GQ133)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A133=2013,'NGER input 2'!$A133=2014),0,'NGER input 2'!EW133*'NGER input 2'!FG133*'NGER input 2'!FQ133*'NGER input 2'!$GQ133)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A133=2013,'NGER input 2'!$A133=2014),0,'NGER input 2'!EX133*'NGER input 2'!FH133*'NGER input 2'!FR133*'NGER input 2'!$GQ133)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A133=2013,'NGER input 2'!$A133=2014),0,'NGER input 2'!EY133*'NGER input 2'!FI133*'NGER input 2'!FS133*'NGER input 2'!$GQ133)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A133=2013,'NGER input 2'!$A133=2014),0,'NGER input 2'!EZ133*'NGER input 2'!FJ133*'NGER input 2'!FT133*'NGER input 2'!$GQ133)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A133=2013,'NGER input 2'!$A133=2014),0,'NGER input 2'!FA133*'NGER input 2'!FK133*'NGER input 2'!FU133*'NGER input 2'!$GQ133)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A133=2013,'NGER input 2'!$A133=2014),0,'NGER input 2'!FB133*'NGER input 2'!FL133*'NGER input 2'!FV133*'NGER input 2'!$GQ133)","v":0},{"$f":"C135*(1-EXP(-'NGER input 2'!FW133*(13-'NGER input 2'!$GR133-7)/12))","v":{"$error":"#N/A"}},{"$f":"D135*(1-EXP(-'NGER input 2'!FX133*(13-'NGER input 2'!$GR133-7)/12))","v":{"$error":"#N/A"}},{"$f":"E135*(1-EXP(-'NGER input 2'!FY133*(13-'NGER input 2'!$GR133-7)/12))","v":{"$error":"#N/A"}},{"$f":"F135*(1-EXP(-'NGER input 2'!FZ133*(13-'NGER input 2'!$GR133-7)/12))","v":{"$error":"#N/A"}},{"$f":"G135*(1-EXP(-'NGER input 2'!GA133*(13-'NGER input 2'!$GR133-7)/12))","v":{"$error":"#N/A"}},{"$f":"H135*(1-EXP(-'NGER input 2'!GB133*(13-'NGER input 2'!$GR133-7)/12))","v":{"$error":"#N/A"}},{"$f":"I135*(1-EXP(-'NGER input 2'!GC133*(13-'NGER input 2'!$GR133-7)/12))","v":{"$error":"#N/A"}},{"$f":"J135*(1-EXP(-'NGER input 2'!GD133*(13-'NGER input 2'!$GR133-7)/12))","v":{"$error":"#N/A"}},{"$f":"K135*(1-EXP(-'NGER input 2'!GE133*(13-'NGER input 2'!$GR133-7)/12))","v":{"$error":"#N/A"}},{"$f":"L135*(1-EXP(-'NGER input 2'!GF133*(13-'NGER input 2'!$GR133-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K134/'NGER results'!$H134)*M135),0,('NGER results'!$K134/'NGER results'!$H134)*M135)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K134/'NGER results'!$H134)*N135),0,('NGER results'!$K134/'NGER results'!$H134)*N135)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K134/'NGER results'!$H134)*O135),0,('NGER results'!$K134/'NGER results'!$H134)*O135)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K134/'NGER results'!$H134)*P135),0,('NGER results'!$K134/'NGER results'!$H134)*P135)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K134/'NGER results'!$H134)*Q135),0,('NGER results'!$K134/'NGER results'!$H134)*Q135)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K134/'NGER results'!$H134)*R135),0,('NGER results'!$K134/'NGER results'!$H134)*R135)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K134/'NGER results'!$H134)*S135),0,('NGER results'!$K134/'NGER results'!$H134)*S135)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K134/'NGER results'!$H134)*T135),0,('NGER results'!$K134/'NGER results'!$H134)*T135)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K134/'NGER results'!$H134)*U135),0,('NGER results'!$K134/'NGER results'!$H134)*U135)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K134/'NGER results'!$H134)*V135),0,('NGER results'!$K134/'NGER results'!$H134)*V135)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ135*(1-EXP(-'NGER input 2'!FW133))","v":0},{"$f":"AR135*(1-EXP(-'NGER input 2'!FX133))","v":0},{"$f":"AS135*(1-EXP(-'NGER input 2'!FY133))","v":0},{"$f":"AT135*(1-EXP(-'NGER input 2'!FZ133))","v":0},{"$f":"AU135*(1-EXP(-'NGER input 2'!GA133))","v":0},{"$f":"AV135*(1-EXP(-'NGER input 2'!GB133))","v":0},{"$f":"AW135*(1-EXP(-'NGER input 2'!GC133))","v":0},{"$f":"AX135*(1-EXP(-'NGER input 2'!GD133))","v":0},{"$f":"AY135*(1-EXP(-'NGER input 2'!GE133))","v":0},{"$f":"AZ135*(1-EXP(-'NGER input 2'!GF133))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K134/'NGER results'!$H134)*BA135),0,('NGER results'!$K134/'NGER results'!$H134)*BA135)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K134/'NGER results'!$H134)*BB135),0,('NGER results'!$K134/'NGER results'!$H134)*BB135)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K134/'NGER results'!$H134)*BC135),0,('NGER results'!$K134/'NGER results'!$H134)*BC135)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K134/'NGER results'!$H134)*BD135),0,('NGER results'!$K134/'NGER results'!$H134)*BD135)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K134/'NGER results'!$H134)*BE135),0,('NGER results'!$K134/'NGER results'!$H134)*BE135)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K134/'NGER results'!$H134)*BF135),0,('NGER results'!$K134/'NGER results'!$H134)*BF135)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K134/'NGER results'!$H134)*BG135),0,('NGER results'!$K134/'NGER results'!$H134)*BG135)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K134/'NGER results'!$H134)*BH135),0,('NGER results'!$K134/'NGER results'!$H134)*BH135)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K134/'NGER results'!$H134)*BI135),0,('NGER results'!$K134/'NGER results'!$H134)*BI135)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K134/'NGER results'!$H134)*BJ135),0,('NGER results'!$K134/'NGER results'!$H134)*BJ135)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A135>=2016,(BA135+M135)*'NGER input 2'!$GS133*1.336*25,(BA135+M135)*'NGER input 2'!$GS133*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A135>=2016,(BB135+N135)*'NGER input 2'!$GS133*1.336*25,(BB135+N135)*'NGER input 2'!$GS133*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A135>=2016,(BC135+O135)*'NGER input 2'!$GS133*1.336*25,(BC135+O135)*'NGER input 2'!$GS133*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A135>=2016,(BD135+P135)*'NGER input 2'!$GS133*1.336*25,(BD135+P135)*'NGER input 2'!$GS133*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A135>=2016,(BE135+Q135)*'NGER input 2'!$GS133*1.336*25,(BE135+Q135)*'NGER input 2'!$GS133*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A135>=2016,(BF135+R135)*'NGER input 2'!$GS133*1.336*25,(BF135+R135)*'NGER input 2'!$GS133*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A135>=2016,(BG135+S135)*'NGER input 2'!$GS133*1.336*25,(BG135+S135)*'NGER input 2'!$GS133*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A135>=2016,(BH135+T135)*'NGER input 2'!$GS133*1.336*25,(BH135+T135)*'NGER input 2'!$GS133*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A135>=2016,(BI135+U135)*'NGER input 2'!$GS133*1.336*25,(BI135+U135)*'NGER input 2'!$GS133*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A135>=2016,(BJ135+V135)*'NGER input 2'!$GS133*1.336*25,(BJ135+V135)*'NGER input 2'!$GS133*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A134","v":130},null,{"$f":"IF(OR('NGER input 2'!$A134=2013,'NGER input 2'!$A134=2014),0,'NGER input 2'!ES134*'NGER input 2'!FC134*'NGER input 2'!FM134*'NGER input 2'!$GQ134)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A134=2013,'NGER input 2'!$A134=2014),0,'NGER input 2'!ET134*'NGER input 2'!FD134*'NGER input 2'!FN134*'NGER input 2'!$GQ134)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A134=2013,'NGER input 2'!$A134=2014),0,'NGER input 2'!EU134*'NGER input 2'!FE134*'NGER input 2'!FO134*'NGER input 2'!$GQ134)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A134=2013,'NGER input 2'!$A134=2014),0,'NGER input 2'!EV134*'NGER input 2'!FF134*'NGER input 2'!FP134*'NGER input 2'!$GQ134)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A134=2013,'NGER input 2'!$A134=2014),0,'NGER input 2'!EW134*'NGER input 2'!FG134*'NGER input 2'!FQ134*'NGER input 2'!$GQ134)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A134=2013,'NGER input 2'!$A134=2014),0,'NGER input 2'!EX134*'NGER input 2'!FH134*'NGER input 2'!FR134*'NGER input 2'!$GQ134)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A134=2013,'NGER input 2'!$A134=2014),0,'NGER input 2'!EY134*'NGER input 2'!FI134*'NGER input 2'!FS134*'NGER input 2'!$GQ134)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A134=2013,'NGER input 2'!$A134=2014),0,'NGER input 2'!EZ134*'NGER input 2'!FJ134*'NGER input 2'!FT134*'NGER input 2'!$GQ134)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A134=2013,'NGER input 2'!$A134=2014),0,'NGER input 2'!FA134*'NGER input 2'!FK134*'NGER input 2'!FU134*'NGER input 2'!$GQ134)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A134=2013,'NGER input 2'!$A134=2014),0,'NGER input 2'!FB134*'NGER input 2'!FL134*'NGER input 2'!FV134*'NGER input 2'!$GQ134)","v":0},{"$f":"C136*(1-EXP(-'NGER input 2'!FW134*(13-'NGER input 2'!$GR134-7)/12))","v":{"$error":"#N/A"}},{"$f":"D136*(1-EXP(-'NGER input 2'!FX134*(13-'NGER input 2'!$GR134-7)/12))","v":{"$error":"#N/A"}},{"$f":"E136*(1-EXP(-'NGER input 2'!FY134*(13-'NGER input 2'!$GR134-7)/12))","v":{"$error":"#N/A"}},{"$f":"F136*(1-EXP(-'NGER input 2'!FZ134*(13-'NGER input 2'!$GR134-7)/12))","v":{"$error":"#N/A"}},{"$f":"G136*(1-EXP(-'NGER input 2'!GA134*(13-'NGER input 2'!$GR134-7)/12))","v":{"$error":"#N/A"}},{"$f":"H136*(1-EXP(-'NGER input 2'!GB134*(13-'NGER input 2'!$GR134-7)/12))","v":{"$error":"#N/A"}},{"$f":"I136*(1-EXP(-'NGER input 2'!GC134*(13-'NGER input 2'!$GR134-7)/12))","v":{"$error":"#N/A"}},{"$f":"J136*(1-EXP(-'NGER input 2'!GD134*(13-'NGER input 2'!$GR134-7)/12))","v":{"$error":"#N/A"}},{"$f":"K136*(1-EXP(-'NGER input 2'!GE134*(13-'NGER input 2'!$GR134-7)/12))","v":{"$error":"#N/A"}},{"$f":"L136*(1-EXP(-'NGER input 2'!GF134*(13-'NGER input 2'!$GR134-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K135/'NGER results'!$H135)*M136),0,('NGER results'!$K135/'NGER results'!$H135)*M136)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K135/'NGER results'!$H135)*N136),0,('NGER results'!$K135/'NGER results'!$H135)*N136)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K135/'NGER results'!$H135)*O136),0,('NGER results'!$K135/'NGER results'!$H135)*O136)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K135/'NGER results'!$H135)*P136),0,('NGER results'!$K135/'NGER results'!$H135)*P136)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K135/'NGER results'!$H135)*Q136),0,('NGER results'!$K135/'NGER results'!$H135)*Q136)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K135/'NGER results'!$H135)*R136),0,('NGER results'!$K135/'NGER results'!$H135)*R136)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K135/'NGER results'!$H135)*S136),0,('NGER results'!$K135/'NGER results'!$H135)*S136)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K135/'NGER results'!$H135)*T136),0,('NGER results'!$K135/'NGER results'!$H135)*T136)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K135/'NGER results'!$H135)*U136),0,('NGER results'!$K135/'NGER results'!$H135)*U136)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K135/'NGER results'!$H135)*V136),0,('NGER results'!$K135/'NGER results'!$H135)*V136)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ136*(1-EXP(-'NGER input 2'!FW134))","v":0},{"$f":"AR136*(1-EXP(-'NGER input 2'!FX134))","v":0},{"$f":"AS136*(1-EXP(-'NGER input 2'!FY134))","v":0},{"$f":"AT136*(1-EXP(-'NGER input 2'!FZ134))","v":0},{"$f":"AU136*(1-EXP(-'NGER input 2'!GA134))","v":0},{"$f":"AV136*(1-EXP(-'NGER input 2'!GB134))","v":0},{"$f":"AW136*(1-EXP(-'NGER input 2'!GC134))","v":0},{"$f":"AX136*(1-EXP(-'NGER input 2'!GD134))","v":0},{"$f":"AY136*(1-EXP(-'NGER input 2'!GE134))","v":0},{"$f":"AZ136*(1-EXP(-'NGER input 2'!GF134))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K135/'NGER results'!$H135)*BA136),0,('NGER results'!$K135/'NGER results'!$H135)*BA136)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K135/'NGER results'!$H135)*BB136),0,('NGER results'!$K135/'NGER results'!$H135)*BB136)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K135/'NGER results'!$H135)*BC136),0,('NGER results'!$K135/'NGER results'!$H135)*BC136)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K135/'NGER results'!$H135)*BD136),0,('NGER results'!$K135/'NGER results'!$H135)*BD136)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K135/'NGER results'!$H135)*BE136),0,('NGER results'!$K135/'NGER results'!$H135)*BE136)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K135/'NGER results'!$H135)*BF136),0,('NGER results'!$K135/'NGER results'!$H135)*BF136)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K135/'NGER results'!$H135)*BG136),0,('NGER results'!$K135/'NGER results'!$H135)*BG136)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K135/'NGER results'!$H135)*BH136),0,('NGER results'!$K135/'NGER results'!$H135)*BH136)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K135/'NGER results'!$H135)*BI136),0,('NGER results'!$K135/'NGER results'!$H135)*BI136)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K135/'NGER results'!$H135)*BJ136),0,('NGER results'!$K135/'NGER results'!$H135)*BJ136)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A136>=2016,(BA136+M136)*'NGER input 2'!$GS134*1.336*25,(BA136+M136)*'NGER input 2'!$GS134*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A136>=2016,(BB136+N136)*'NGER input 2'!$GS134*1.336*25,(BB136+N136)*'NGER input 2'!$GS134*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A136>=2016,(BC136+O136)*'NGER input 2'!$GS134*1.336*25,(BC136+O136)*'NGER input 2'!$GS134*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A136>=2016,(BD136+P136)*'NGER input 2'!$GS134*1.336*25,(BD136+P136)*'NGER input 2'!$GS134*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A136>=2016,(BE136+Q136)*'NGER input 2'!$GS134*1.336*25,(BE136+Q136)*'NGER input 2'!$GS134*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A136>=2016,(BF136+R136)*'NGER input 2'!$GS134*1.336*25,(BF136+R136)*'NGER input 2'!$GS134*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A136>=2016,(BG136+S136)*'NGER input 2'!$GS134*1.336*25,(BG136+S136)*'NGER input 2'!$GS134*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A136>=2016,(BH136+T136)*'NGER input 2'!$GS134*1.336*25,(BH136+T136)*'NGER input 2'!$GS134*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A136>=2016,(BI136+U136)*'NGER input 2'!$GS134*1.336*25,(BI136+U136)*'NGER input 2'!$GS134*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A136>=2016,(BJ136+V136)*'NGER input 2'!$GS134*1.336*25,(BJ136+V136)*'NGER input 2'!$GS134*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A135","v":131},null,{"$f":"IF(OR('NGER input 2'!$A135=2013,'NGER input 2'!$A135=2014),0,'NGER input 2'!ES135*'NGER input 2'!FC135*'NGER input 2'!FM135*'NGER input 2'!$GQ135)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A135=2013,'NGER input 2'!$A135=2014),0,'NGER input 2'!ET135*'NGER input 2'!FD135*'NGER input 2'!FN135*'NGER input 2'!$GQ135)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A135=2013,'NGER input 2'!$A135=2014),0,'NGER input 2'!EU135*'NGER input 2'!FE135*'NGER input 2'!FO135*'NGER input 2'!$GQ135)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A135=2013,'NGER input 2'!$A135=2014),0,'NGER input 2'!EV135*'NGER input 2'!FF135*'NGER input 2'!FP135*'NGER input 2'!$GQ135)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A135=2013,'NGER input 2'!$A135=2014),0,'NGER input 2'!EW135*'NGER input 2'!FG135*'NGER input 2'!FQ135*'NGER input 2'!$GQ135)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A135=2013,'NGER input 2'!$A135=2014),0,'NGER input 2'!EX135*'NGER input 2'!FH135*'NGER input 2'!FR135*'NGER input 2'!$GQ135)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A135=2013,'NGER input 2'!$A135=2014),0,'NGER input 2'!EY135*'NGER input 2'!FI135*'NGER input 2'!FS135*'NGER input 2'!$GQ135)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A135=2013,'NGER input 2'!$A135=2014),0,'NGER input 2'!EZ135*'NGER input 2'!FJ135*'NGER input 2'!FT135*'NGER input 2'!$GQ135)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A135=2013,'NGER input 2'!$A135=2014),0,'NGER input 2'!FA135*'NGER input 2'!FK135*'NGER input 2'!FU135*'NGER input 2'!$GQ135)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A135=2013,'NGER input 2'!$A135=2014),0,'NGER input 2'!FB135*'NGER input 2'!FL135*'NGER input 2'!FV135*'NGER input 2'!$GQ135)","v":0},{"$f":"C137*(1-EXP(-'NGER input 2'!FW135*(13-'NGER input 2'!$GR135-7)/12))","v":{"$error":"#N/A"}},{"$f":"D137*(1-EXP(-'NGER input 2'!FX135*(13-'NGER input 2'!$GR135-7)/12))","v":{"$error":"#N/A"}},{"$f":"E137*(1-EXP(-'NGER input 2'!FY135*(13-'NGER input 2'!$GR135-7)/12))","v":{"$error":"#N/A"}},{"$f":"F137*(1-EXP(-'NGER input 2'!FZ135*(13-'NGER input 2'!$GR135-7)/12))","v":{"$error":"#N/A"}},{"$f":"G137*(1-EXP(-'NGER input 2'!GA135*(13-'NGER input 2'!$GR135-7)/12))","v":{"$error":"#N/A"}},{"$f":"H137*(1-EXP(-'NGER input 2'!GB135*(13-'NGER input 2'!$GR135-7)/12))","v":{"$error":"#N/A"}},{"$f":"I137*(1-EXP(-'NGER input 2'!GC135*(13-'NGER input 2'!$GR135-7)/12))","v":{"$error":"#N/A"}},{"$f":"J137*(1-EXP(-'NGER input 2'!GD135*(13-'NGER input 2'!$GR135-7)/12))","v":{"$error":"#N/A"}},{"$f":"K137*(1-EXP(-'NGER input 2'!GE135*(13-'NGER input 2'!$GR135-7)/12))","v":{"$error":"#N/A"}},{"$f":"L137*(1-EXP(-'NGER input 2'!GF135*(13-'NGER input 2'!$GR135-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K136/'NGER results'!$H136)*M137),0,('NGER results'!$K136/'NGER results'!$H136)*M137)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K136/'NGER results'!$H136)*N137),0,('NGER results'!$K136/'NGER results'!$H136)*N137)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K136/'NGER results'!$H136)*O137),0,('NGER results'!$K136/'NGER results'!$H136)*O137)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K136/'NGER results'!$H136)*P137),0,('NGER results'!$K136/'NGER results'!$H136)*P137)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K136/'NGER results'!$H136)*Q137),0,('NGER results'!$K136/'NGER results'!$H136)*Q137)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K136/'NGER results'!$H136)*R137),0,('NGER results'!$K136/'NGER results'!$H136)*R137)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K136/'NGER results'!$H136)*S137),0,('NGER results'!$K136/'NGER results'!$H136)*S137)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K136/'NGER results'!$H136)*T137),0,('NGER results'!$K136/'NGER results'!$H136)*T137)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K136/'NGER results'!$H136)*U137),0,('NGER results'!$K136/'NGER results'!$H136)*U137)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K136/'NGER results'!$H136)*V137),0,('NGER results'!$K136/'NGER results'!$H136)*V137)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ137*(1-EXP(-'NGER input 2'!FW135))","v":0},{"$f":"AR137*(1-EXP(-'NGER input 2'!FX135))","v":0},{"$f":"AS137*(1-EXP(-'NGER input 2'!FY135))","v":0},{"$f":"AT137*(1-EXP(-'NGER input 2'!FZ135))","v":0},{"$f":"AU137*(1-EXP(-'NGER input 2'!GA135))","v":0},{"$f":"AV137*(1-EXP(-'NGER input 2'!GB135))","v":0},{"$f":"AW137*(1-EXP(-'NGER input 2'!GC135))","v":0},{"$f":"AX137*(1-EXP(-'NGER input 2'!GD135))","v":0},{"$f":"AY137*(1-EXP(-'NGER input 2'!GE135))","v":0},{"$f":"AZ137*(1-EXP(-'NGER input 2'!GF135))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K136/'NGER results'!$H136)*BA137),0,('NGER results'!$K136/'NGER results'!$H136)*BA137)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K136/'NGER results'!$H136)*BB137),0,('NGER results'!$K136/'NGER results'!$H136)*BB137)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K136/'NGER results'!$H136)*BC137),0,('NGER results'!$K136/'NGER results'!$H136)*BC137)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K136/'NGER results'!$H136)*BD137),0,('NGER results'!$K136/'NGER results'!$H136)*BD137)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K136/'NGER results'!$H136)*BE137),0,('NGER results'!$K136/'NGER results'!$H136)*BE137)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K136/'NGER results'!$H136)*BF137),0,('NGER results'!$K136/'NGER results'!$H136)*BF137)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K136/'NGER results'!$H136)*BG137),0,('NGER results'!$K136/'NGER results'!$H136)*BG137)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K136/'NGER results'!$H136)*BH137),0,('NGER results'!$K136/'NGER results'!$H136)*BH137)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K136/'NGER results'!$H136)*BI137),0,('NGER results'!$K136/'NGER results'!$H136)*BI137)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K136/'NGER results'!$H136)*BJ137),0,('NGER results'!$K136/'NGER results'!$H136)*BJ137)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A137>=2016,(BA137+M137)*'NGER input 2'!$GS135*1.336*25,(BA137+M137)*'NGER input 2'!$GS135*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A137>=2016,(BB137+N137)*'NGER input 2'!$GS135*1.336*25,(BB137+N137)*'NGER input 2'!$GS135*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A137>=2016,(BC137+O137)*'NGER input 2'!$GS135*1.336*25,(BC137+O137)*'NGER input 2'!$GS135*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A137>=2016,(BD137+P137)*'NGER input 2'!$GS135*1.336*25,(BD137+P137)*'NGER input 2'!$GS135*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A137>=2016,(BE137+Q137)*'NGER input 2'!$GS135*1.336*25,(BE137+Q137)*'NGER input 2'!$GS135*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A137>=2016,(BF137+R137)*'NGER input 2'!$GS135*1.336*25,(BF137+R137)*'NGER input 2'!$GS135*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A137>=2016,(BG137+S137)*'NGER input 2'!$GS135*1.336*25,(BG137+S137)*'NGER input 2'!$GS135*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A137>=2016,(BH137+T137)*'NGER input 2'!$GS135*1.336*25,(BH137+T137)*'NGER input 2'!$GS135*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A137>=2016,(BI137+U137)*'NGER input 2'!$GS135*1.336*25,(BI137+U137)*'NGER input 2'!$GS135*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A137>=2016,(BJ137+V137)*'NGER input 2'!$GS135*1.336*25,(BJ137+V137)*'NGER input 2'!$GS135*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A136","v":132},null,{"$f":"IF(OR('NGER input 2'!$A136=2013,'NGER input 2'!$A136=2014),0,'NGER input 2'!ES136*'NGER input 2'!FC136*'NGER input 2'!FM136*'NGER input 2'!$GQ136)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A136=2013,'NGER input 2'!$A136=2014),0,'NGER input 2'!ET136*'NGER input 2'!FD136*'NGER input 2'!FN136*'NGER input 2'!$GQ136)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A136=2013,'NGER input 2'!$A136=2014),0,'NGER input 2'!EU136*'NGER input 2'!FE136*'NGER input 2'!FO136*'NGER input 2'!$GQ136)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A136=2013,'NGER input 2'!$A136=2014),0,'NGER input 2'!EV136*'NGER input 2'!FF136*'NGER input 2'!FP136*'NGER input 2'!$GQ136)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A136=2013,'NGER input 2'!$A136=2014),0,'NGER input 2'!EW136*'NGER input 2'!FG136*'NGER input 2'!FQ136*'NGER input 2'!$GQ136)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A136=2013,'NGER input 2'!$A136=2014),0,'NGER input 2'!EX136*'NGER input 2'!FH136*'NGER input 2'!FR136*'NGER input 2'!$GQ136)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A136=2013,'NGER input 2'!$A136=2014),0,'NGER input 2'!EY136*'NGER input 2'!FI136*'NGER input 2'!FS136*'NGER input 2'!$GQ136)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A136=2013,'NGER input 2'!$A136=2014),0,'NGER input 2'!EZ136*'NGER input 2'!FJ136*'NGER input 2'!FT136*'NGER input 2'!$GQ136)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A136=2013,'NGER input 2'!$A136=2014),0,'NGER input 2'!FA136*'NGER input 2'!FK136*'NGER input 2'!FU136*'NGER input 2'!$GQ136)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A136=2013,'NGER input 2'!$A136=2014),0,'NGER input 2'!FB136*'NGER input 2'!FL136*'NGER input 2'!FV136*'NGER input 2'!$GQ136)","v":0},{"$f":"C138*(1-EXP(-'NGER input 2'!FW136*(13-'NGER input 2'!$GR136-7)/12))","v":{"$error":"#N/A"}},{"$f":"D138*(1-EXP(-'NGER input 2'!FX136*(13-'NGER input 2'!$GR136-7)/12))","v":{"$error":"#N/A"}},{"$f":"E138*(1-EXP(-'NGER input 2'!FY136*(13-'NGER input 2'!$GR136-7)/12))","v":{"$error":"#N/A"}},{"$f":"F138*(1-EXP(-'NGER input 2'!FZ136*(13-'NGER input 2'!$GR136-7)/12))","v":{"$error":"#N/A"}},{"$f":"G138*(1-EXP(-'NGER input 2'!GA136*(13-'NGER input 2'!$GR136-7)/12))","v":{"$error":"#N/A"}},{"$f":"H138*(1-EXP(-'NGER input 2'!GB136*(13-'NGER input 2'!$GR136-7)/12))","v":{"$error":"#N/A"}},{"$f":"I138*(1-EXP(-'NGER input 2'!GC136*(13-'NGER input 2'!$GR136-7)/12))","v":{"$error":"#N/A"}},{"$f":"J138*(1-EXP(-'NGER input 2'!GD136*(13-'NGER input 2'!$GR136-7)/12))","v":{"$error":"#N/A"}},{"$f":"K138*(1-EXP(-'NGER input 2'!GE136*(13-'NGER input 2'!$GR136-7)/12))","v":{"$error":"#N/A"}},{"$f":"L138*(1-EXP(-'NGER input 2'!GF136*(13-'NGER input 2'!$GR136-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K137/'NGER results'!$H137)*M138),0,('NGER results'!$K137/'NGER results'!$H137)*M138)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K137/'NGER results'!$H137)*N138),0,('NGER results'!$K137/'NGER results'!$H137)*N138)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K137/'NGER results'!$H137)*O138),0,('NGER results'!$K137/'NGER results'!$H137)*O138)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K137/'NGER results'!$H137)*P138),0,('NGER results'!$K137/'NGER results'!$H137)*P138)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K137/'NGER results'!$H137)*Q138),0,('NGER results'!$K137/'NGER results'!$H137)*Q138)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K137/'NGER results'!$H137)*R138),0,('NGER results'!$K137/'NGER results'!$H137)*R138)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K137/'NGER results'!$H137)*S138),0,('NGER results'!$K137/'NGER results'!$H137)*S138)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K137/'NGER results'!$H137)*T138),0,('NGER results'!$K137/'NGER results'!$H137)*T138)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K137/'NGER results'!$H137)*U138),0,('NGER results'!$K137/'NGER results'!$H137)*U138)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K137/'NGER results'!$H137)*V138),0,('NGER results'!$K137/'NGER results'!$H137)*V138)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ138*(1-EXP(-'NGER input 2'!FW136))","v":0},{"$f":"AR138*(1-EXP(-'NGER input 2'!FX136))","v":0},{"$f":"AS138*(1-EXP(-'NGER input 2'!FY136))","v":0},{"$f":"AT138*(1-EXP(-'NGER input 2'!FZ136))","v":0},{"$f":"AU138*(1-EXP(-'NGER input 2'!GA136))","v":0},{"$f":"AV138*(1-EXP(-'NGER input 2'!GB136))","v":0},{"$f":"AW138*(1-EXP(-'NGER input 2'!GC136))","v":0},{"$f":"AX138*(1-EXP(-'NGER input 2'!GD136))","v":0},{"$f":"AY138*(1-EXP(-'NGER input 2'!GE136))","v":0},{"$f":"AZ138*(1-EXP(-'NGER input 2'!GF136))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K137/'NGER results'!$H137)*BA138),0,('NGER results'!$K137/'NGER results'!$H137)*BA138)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K137/'NGER results'!$H137)*BB138),0,('NGER results'!$K137/'NGER results'!$H137)*BB138)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K137/'NGER results'!$H137)*BC138),0,('NGER results'!$K137/'NGER results'!$H137)*BC138)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K137/'NGER results'!$H137)*BD138),0,('NGER results'!$K137/'NGER results'!$H137)*BD138)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K137/'NGER results'!$H137)*BE138),0,('NGER results'!$K137/'NGER results'!$H137)*BE138)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K137/'NGER results'!$H137)*BF138),0,('NGER results'!$K137/'NGER results'!$H137)*BF138)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K137/'NGER results'!$H137)*BG138),0,('NGER results'!$K137/'NGER results'!$H137)*BG138)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K137/'NGER results'!$H137)*BH138),0,('NGER results'!$K137/'NGER results'!$H137)*BH138)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K137/'NGER results'!$H137)*BI138),0,('NGER results'!$K137/'NGER results'!$H137)*BI138)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K137/'NGER results'!$H137)*BJ138),0,('NGER results'!$K137/'NGER results'!$H137)*BJ138)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A138>=2016,(BA138+M138)*'NGER input 2'!$GS136*1.336*25,(BA138+M138)*'NGER input 2'!$GS136*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A138>=2016,(BB138+N138)*'NGER input 2'!$GS136*1.336*25,(BB138+N138)*'NGER input 2'!$GS136*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A138>=2016,(BC138+O138)*'NGER input 2'!$GS136*1.336*25,(BC138+O138)*'NGER input 2'!$GS136*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A138>=2016,(BD138+P138)*'NGER input 2'!$GS136*1.336*25,(BD138+P138)*'NGER input 2'!$GS136*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A138>=2016,(BE138+Q138)*'NGER input 2'!$GS136*1.336*25,(BE138+Q138)*'NGER input 2'!$GS136*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A138>=2016,(BF138+R138)*'NGER input 2'!$GS136*1.336*25,(BF138+R138)*'NGER input 2'!$GS136*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A138>=2016,(BG138+S138)*'NGER input 2'!$GS136*1.336*25,(BG138+S138)*'NGER input 2'!$GS136*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A138>=2016,(BH138+T138)*'NGER input 2'!$GS136*1.336*25,(BH138+T138)*'NGER input 2'!$GS136*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A138>=2016,(BI138+U138)*'NGER input 2'!$GS136*1.336*25,(BI138+U138)*'NGER input 2'!$GS136*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A138>=2016,(BJ138+V138)*'NGER input 2'!$GS136*1.336*25,(BJ138+V138)*'NGER input 2'!$GS136*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A137","v":133},null,{"$f":"IF(OR('NGER input 2'!$A137=2013,'NGER input 2'!$A137=2014),0,'NGER input 2'!ES137*'NGER input 2'!FC137*'NGER input 2'!FM137*'NGER input 2'!$GQ137)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A137=2013,'NGER input 2'!$A137=2014),0,'NGER input 2'!ET137*'NGER input 2'!FD137*'NGER input 2'!FN137*'NGER input 2'!$GQ137)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A137=2013,'NGER input 2'!$A137=2014),0,'NGER input 2'!EU137*'NGER input 2'!FE137*'NGER input 2'!FO137*'NGER input 2'!$GQ137)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A137=2013,'NGER input 2'!$A137=2014),0,'NGER input 2'!EV137*'NGER input 2'!FF137*'NGER input 2'!FP137*'NGER input 2'!$GQ137)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A137=2013,'NGER input 2'!$A137=2014),0,'NGER input 2'!EW137*'NGER input 2'!FG137*'NGER input 2'!FQ137*'NGER input 2'!$GQ137)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A137=2013,'NGER input 2'!$A137=2014),0,'NGER input 2'!EX137*'NGER input 2'!FH137*'NGER input 2'!FR137*'NGER input 2'!$GQ137)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A137=2013,'NGER input 2'!$A137=2014),0,'NGER input 2'!EY137*'NGER input 2'!FI137*'NGER input 2'!FS137*'NGER input 2'!$GQ137)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A137=2013,'NGER input 2'!$A137=2014),0,'NGER input 2'!EZ137*'NGER input 2'!FJ137*'NGER input 2'!FT137*'NGER input 2'!$GQ137)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A137=2013,'NGER input 2'!$A137=2014),0,'NGER input 2'!FA137*'NGER input 2'!FK137*'NGER input 2'!FU137*'NGER input 2'!$GQ137)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A137=2013,'NGER input 2'!$A137=2014),0,'NGER input 2'!FB137*'NGER input 2'!FL137*'NGER input 2'!FV137*'NGER input 2'!$GQ137)","v":0},{"$f":"C139*(1-EXP(-'NGER input 2'!FW137*(13-'NGER input 2'!$GR137-7)/12))","v":{"$error":"#N/A"}},{"$f":"D139*(1-EXP(-'NGER input 2'!FX137*(13-'NGER input 2'!$GR137-7)/12))","v":{"$error":"#N/A"}},{"$f":"E139*(1-EXP(-'NGER input 2'!FY137*(13-'NGER input 2'!$GR137-7)/12))","v":{"$error":"#N/A"}},{"$f":"F139*(1-EXP(-'NGER input 2'!FZ137*(13-'NGER input 2'!$GR137-7)/12))","v":{"$error":"#N/A"}},{"$f":"G139*(1-EXP(-'NGER input 2'!GA137*(13-'NGER input 2'!$GR137-7)/12))","v":{"$error":"#N/A"}},{"$f":"H139*(1-EXP(-'NGER input 2'!GB137*(13-'NGER input 2'!$GR137-7)/12))","v":{"$error":"#N/A"}},{"$f":"I139*(1-EXP(-'NGER input 2'!GC137*(13-'NGER input 2'!$GR137-7)/12))","v":{"$error":"#N/A"}},{"$f":"J139*(1-EXP(-'NGER input 2'!GD137*(13-'NGER input 2'!$GR137-7)/12))","v":{"$error":"#N/A"}},{"$f":"K139*(1-EXP(-'NGER input 2'!GE137*(13-'NGER input 2'!$GR137-7)/12))","v":{"$error":"#N/A"}},{"$f":"L139*(1-EXP(-'NGER input 2'!GF137*(13-'NGER input 2'!$GR137-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K138/'NGER results'!$H138)*M139),0,('NGER results'!$K138/'NGER results'!$H138)*M139)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K138/'NGER results'!$H138)*N139),0,('NGER results'!$K138/'NGER results'!$H138)*N139)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K138/'NGER results'!$H138)*O139),0,('NGER results'!$K138/'NGER results'!$H138)*O139)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K138/'NGER results'!$H138)*P139),0,('NGER results'!$K138/'NGER results'!$H138)*P139)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K138/'NGER results'!$H138)*Q139),0,('NGER results'!$K138/'NGER results'!$H138)*Q139)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K138/'NGER results'!$H138)*R139),0,('NGER results'!$K138/'NGER results'!$H138)*R139)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K138/'NGER results'!$H138)*S139),0,('NGER results'!$K138/'NGER results'!$H138)*S139)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K138/'NGER results'!$H138)*T139),0,('NGER results'!$K138/'NGER results'!$H138)*T139)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K138/'NGER results'!$H138)*U139),0,('NGER results'!$K138/'NGER results'!$H138)*U139)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K138/'NGER results'!$H138)*V139),0,('NGER results'!$K138/'NGER results'!$H138)*V139)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ139*(1-EXP(-'NGER input 2'!FW137))","v":0},{"$f":"AR139*(1-EXP(-'NGER input 2'!FX137))","v":0},{"$f":"AS139*(1-EXP(-'NGER input 2'!FY137))","v":0},{"$f":"AT139*(1-EXP(-'NGER input 2'!FZ137))","v":0},{"$f":"AU139*(1-EXP(-'NGER input 2'!GA137))","v":0},{"$f":"AV139*(1-EXP(-'NGER input 2'!GB137))","v":0},{"$f":"AW139*(1-EXP(-'NGER input 2'!GC137))","v":0},{"$f":"AX139*(1-EXP(-'NGER input 2'!GD137))","v":0},{"$f":"AY139*(1-EXP(-'NGER input 2'!GE137))","v":0},{"$f":"AZ139*(1-EXP(-'NGER input 2'!GF137))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K138/'NGER results'!$H138)*BA139),0,('NGER results'!$K138/'NGER results'!$H138)*BA139)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K138/'NGER results'!$H138)*BB139),0,('NGER results'!$K138/'NGER results'!$H138)*BB139)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K138/'NGER results'!$H138)*BC139),0,('NGER results'!$K138/'NGER results'!$H138)*BC139)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K138/'NGER results'!$H138)*BD139),0,('NGER results'!$K138/'NGER results'!$H138)*BD139)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K138/'NGER results'!$H138)*BE139),0,('NGER results'!$K138/'NGER results'!$H138)*BE139)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K138/'NGER results'!$H138)*BF139),0,('NGER results'!$K138/'NGER results'!$H138)*BF139)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K138/'NGER results'!$H138)*BG139),0,('NGER results'!$K138/'NGER results'!$H138)*BG139)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K138/'NGER results'!$H138)*BH139),0,('NGER results'!$K138/'NGER results'!$H138)*BH139)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K138/'NGER results'!$H138)*BI139),0,('NGER results'!$K138/'NGER results'!$H138)*BI139)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K138/'NGER results'!$H138)*BJ139),0,('NGER results'!$K138/'NGER results'!$H138)*BJ139)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A139>=2016,(BA139+M139)*'NGER input 2'!$GS137*1.336*25,(BA139+M139)*'NGER input 2'!$GS137*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A139>=2016,(BB139+N139)*'NGER input 2'!$GS137*1.336*25,(BB139+N139)*'NGER input 2'!$GS137*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A139>=2016,(BC139+O139)*'NGER input 2'!$GS137*1.336*25,(BC139+O139)*'NGER input 2'!$GS137*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A139>=2016,(BD139+P139)*'NGER input 2'!$GS137*1.336*25,(BD139+P139)*'NGER input 2'!$GS137*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A139>=2016,(BE139+Q139)*'NGER input 2'!$GS137*1.336*25,(BE139+Q139)*'NGER input 2'!$GS137*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A139>=2016,(BF139+R139)*'NGER input 2'!$GS137*1.336*25,(BF139+R139)*'NGER input 2'!$GS137*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A139>=2016,(BG139+S139)*'NGER input 2'!$GS137*1.336*25,(BG139+S139)*'NGER input 2'!$GS137*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A139>=2016,(BH139+T139)*'NGER input 2'!$GS137*1.336*25,(BH139+T139)*'NGER input 2'!$GS137*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A139>=2016,(BI139+U139)*'NGER input 2'!$GS137*1.336*25,(BI139+U139)*'NGER input 2'!$GS137*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A139>=2016,(BJ139+V139)*'NGER input 2'!$GS137*1.336*25,(BJ139+V139)*'NGER input 2'!$GS137*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A138","v":134},null,{"$f":"IF(OR('NGER input 2'!$A138=2013,'NGER input 2'!$A138=2014),0,'NGER input 2'!ES138*'NGER input 2'!FC138*'NGER input 2'!FM138*'NGER input 2'!$GQ138)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A138=2013,'NGER input 2'!$A138=2014),0,'NGER input 2'!ET138*'NGER input 2'!FD138*'NGER input 2'!FN138*'NGER input 2'!$GQ138)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A138=2013,'NGER input 2'!$A138=2014),0,'NGER input 2'!EU138*'NGER input 2'!FE138*'NGER input 2'!FO138*'NGER input 2'!$GQ138)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A138=2013,'NGER input 2'!$A138=2014),0,'NGER input 2'!EV138*'NGER input 2'!FF138*'NGER input 2'!FP138*'NGER input 2'!$GQ138)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A138=2013,'NGER input 2'!$A138=2014),0,'NGER input 2'!EW138*'NGER input 2'!FG138*'NGER input 2'!FQ138*'NGER input 2'!$GQ138)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A138=2013,'NGER input 2'!$A138=2014),0,'NGER input 2'!EX138*'NGER input 2'!FH138*'NGER input 2'!FR138*'NGER input 2'!$GQ138)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A138=2013,'NGER input 2'!$A138=2014),0,'NGER input 2'!EY138*'NGER input 2'!FI138*'NGER input 2'!FS138*'NGER input 2'!$GQ138)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A138=2013,'NGER input 2'!$A138=2014),0,'NGER input 2'!EZ138*'NGER input 2'!FJ138*'NGER input 2'!FT138*'NGER input 2'!$GQ138)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A138=2013,'NGER input 2'!$A138=2014),0,'NGER input 2'!FA138*'NGER input 2'!FK138*'NGER input 2'!FU138*'NGER input 2'!$GQ138)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A138=2013,'NGER input 2'!$A138=2014),0,'NGER input 2'!FB138*'NGER input 2'!FL138*'NGER input 2'!FV138*'NGER input 2'!$GQ138)","v":0},{"$f":"C140*(1-EXP(-'NGER input 2'!FW138*(13-'NGER input 2'!$GR138-7)/12))","v":{"$error":"#N/A"}},{"$f":"D140*(1-EXP(-'NGER input 2'!FX138*(13-'NGER input 2'!$GR138-7)/12))","v":{"$error":"#N/A"}},{"$f":"E140*(1-EXP(-'NGER input 2'!FY138*(13-'NGER input 2'!$GR138-7)/12))","v":{"$error":"#N/A"}},{"$f":"F140*(1-EXP(-'NGER input 2'!FZ138*(13-'NGER input 2'!$GR138-7)/12))","v":{"$error":"#N/A"}},{"$f":"G140*(1-EXP(-'NGER input 2'!GA138*(13-'NGER input 2'!$GR138-7)/12))","v":{"$error":"#N/A"}},{"$f":"H140*(1-EXP(-'NGER input 2'!GB138*(13-'NGER input 2'!$GR138-7)/12))","v":{"$error":"#N/A"}},{"$f":"I140*(1-EXP(-'NGER input 2'!GC138*(13-'NGER input 2'!$GR138-7)/12))","v":{"$error":"#N/A"}},{"$f":"J140*(1-EXP(-'NGER input 2'!GD138*(13-'NGER input 2'!$GR138-7)/12))","v":{"$error":"#N/A"}},{"$f":"K140*(1-EXP(-'NGER input 2'!GE138*(13-'NGER input 2'!$GR138-7)/12))","v":{"$error":"#N/A"}},{"$f":"L140*(1-EXP(-'NGER input 2'!GF138*(13-'NGER input 2'!$GR138-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K139/'NGER results'!$H139)*M140),0,('NGER results'!$K139/'NGER results'!$H139)*M140)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K139/'NGER results'!$H139)*N140),0,('NGER results'!$K139/'NGER results'!$H139)*N140)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K139/'NGER results'!$H139)*O140),0,('NGER results'!$K139/'NGER results'!$H139)*O140)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K139/'NGER results'!$H139)*P140),0,('NGER results'!$K139/'NGER results'!$H139)*P140)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K139/'NGER results'!$H139)*Q140),0,('NGER results'!$K139/'NGER results'!$H139)*Q140)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K139/'NGER results'!$H139)*R140),0,('NGER results'!$K139/'NGER results'!$H139)*R140)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K139/'NGER results'!$H139)*S140),0,('NGER results'!$K139/'NGER results'!$H139)*S140)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K139/'NGER results'!$H139)*T140),0,('NGER results'!$K139/'NGER results'!$H139)*T140)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K139/'NGER results'!$H139)*U140),0,('NGER results'!$K139/'NGER results'!$H139)*U140)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K139/'NGER results'!$H139)*V140),0,('NGER results'!$K139/'NGER results'!$H139)*V140)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ140*(1-EXP(-'NGER input 2'!FW138))","v":0},{"$f":"AR140*(1-EXP(-'NGER input 2'!FX138))","v":0},{"$f":"AS140*(1-EXP(-'NGER input 2'!FY138))","v":0},{"$f":"AT140*(1-EXP(-'NGER input 2'!FZ138))","v":0},{"$f":"AU140*(1-EXP(-'NGER input 2'!GA138))","v":0},{"$f":"AV140*(1-EXP(-'NGER input 2'!GB138))","v":0},{"$f":"AW140*(1-EXP(-'NGER input 2'!GC138))","v":0},{"$f":"AX140*(1-EXP(-'NGER input 2'!GD138))","v":0},{"$f":"AY140*(1-EXP(-'NGER input 2'!GE138))","v":0},{"$f":"AZ140*(1-EXP(-'NGER input 2'!GF138))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K139/'NGER results'!$H139)*BA140),0,('NGER results'!$K139/'NGER results'!$H139)*BA140)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K139/'NGER results'!$H139)*BB140),0,('NGER results'!$K139/'NGER results'!$H139)*BB140)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K139/'NGER results'!$H139)*BC140),0,('NGER results'!$K139/'NGER results'!$H139)*BC140)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K139/'NGER results'!$H139)*BD140),0,('NGER results'!$K139/'NGER results'!$H139)*BD140)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K139/'NGER results'!$H139)*BE140),0,('NGER results'!$K139/'NGER results'!$H139)*BE140)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K139/'NGER results'!$H139)*BF140),0,('NGER results'!$K139/'NGER results'!$H139)*BF140)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K139/'NGER results'!$H139)*BG140),0,('NGER results'!$K139/'NGER results'!$H139)*BG140)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K139/'NGER results'!$H139)*BH140),0,('NGER results'!$K139/'NGER results'!$H139)*BH140)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K139/'NGER results'!$H139)*BI140),0,('NGER results'!$K139/'NGER results'!$H139)*BI140)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K139/'NGER results'!$H139)*BJ140),0,('NGER results'!$K139/'NGER results'!$H139)*BJ140)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A140>=2016,(BA140+M140)*'NGER input 2'!$GS138*1.336*25,(BA140+M140)*'NGER input 2'!$GS138*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A140>=2016,(BB140+N140)*'NGER input 2'!$GS138*1.336*25,(BB140+N140)*'NGER input 2'!$GS138*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A140>=2016,(BC140+O140)*'NGER input 2'!$GS138*1.336*25,(BC140+O140)*'NGER input 2'!$GS138*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A140>=2016,(BD140+P140)*'NGER input 2'!$GS138*1.336*25,(BD140+P140)*'NGER input 2'!$GS138*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A140>=2016,(BE140+Q140)*'NGER input 2'!$GS138*1.336*25,(BE140+Q140)*'NGER input 2'!$GS138*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A140>=2016,(BF140+R140)*'NGER input 2'!$GS138*1.336*25,(BF140+R140)*'NGER input 2'!$GS138*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A140>=2016,(BG140+S140)*'NGER input 2'!$GS138*1.336*25,(BG140+S140)*'NGER input 2'!$GS138*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A140>=2016,(BH140+T140)*'NGER input 2'!$GS138*1.336*25,(BH140+T140)*'NGER input 2'!$GS138*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A140>=2016,(BI140+U140)*'NGER input 2'!$GS138*1.336*25,(BI140+U140)*'NGER input 2'!$GS138*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A140>=2016,(BJ140+V140)*'NGER input 2'!$GS138*1.336*25,(BJ140+V140)*'NGER input 2'!$GS138*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A139","v":135},null,{"$f":"IF(OR('NGER input 2'!$A139=2013,'NGER input 2'!$A139=2014),0,'NGER input 2'!ES139*'NGER input 2'!FC139*'NGER input 2'!FM139*'NGER input 2'!$GQ139)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A139=2013,'NGER input 2'!$A139=2014),0,'NGER input 2'!ET139*'NGER input 2'!FD139*'NGER input 2'!FN139*'NGER input 2'!$GQ139)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A139=2013,'NGER input 2'!$A139=2014),0,'NGER input 2'!EU139*'NGER input 2'!FE139*'NGER input 2'!FO139*'NGER input 2'!$GQ139)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A139=2013,'NGER input 2'!$A139=2014),0,'NGER input 2'!EV139*'NGER input 2'!FF139*'NGER input 2'!FP139*'NGER input 2'!$GQ139)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A139=2013,'NGER input 2'!$A139=2014),0,'NGER input 2'!EW139*'NGER input 2'!FG139*'NGER input 2'!FQ139*'NGER input 2'!$GQ139)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A139=2013,'NGER input 2'!$A139=2014),0,'NGER input 2'!EX139*'NGER input 2'!FH139*'NGER input 2'!FR139*'NGER input 2'!$GQ139)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A139=2013,'NGER input 2'!$A139=2014),0,'NGER input 2'!EY139*'NGER input 2'!FI139*'NGER input 2'!FS139*'NGER input 2'!$GQ139)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A139=2013,'NGER input 2'!$A139=2014),0,'NGER input 2'!EZ139*'NGER input 2'!FJ139*'NGER input 2'!FT139*'NGER input 2'!$GQ139)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A139=2013,'NGER input 2'!$A139=2014),0,'NGER input 2'!FA139*'NGER input 2'!FK139*'NGER input 2'!FU139*'NGER input 2'!$GQ139)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A139=2013,'NGER input 2'!$A139=2014),0,'NGER input 2'!FB139*'NGER input 2'!FL139*'NGER input 2'!FV139*'NGER input 2'!$GQ139)","v":0},{"$f":"C141*(1-EXP(-'NGER input 2'!FW139*(13-'NGER input 2'!$GR139-7)/12))","v":{"$error":"#N/A"}},{"$f":"D141*(1-EXP(-'NGER input 2'!FX139*(13-'NGER input 2'!$GR139-7)/12))","v":{"$error":"#N/A"}},{"$f":"E141*(1-EXP(-'NGER input 2'!FY139*(13-'NGER input 2'!$GR139-7)/12))","v":{"$error":"#N/A"}},{"$f":"F141*(1-EXP(-'NGER input 2'!FZ139*(13-'NGER input 2'!$GR139-7)/12))","v":{"$error":"#N/A"}},{"$f":"G141*(1-EXP(-'NGER input 2'!GA139*(13-'NGER input 2'!$GR139-7)/12))","v":{"$error":"#N/A"}},{"$f":"H141*(1-EXP(-'NGER input 2'!GB139*(13-'NGER input 2'!$GR139-7)/12))","v":{"$error":"#N/A"}},{"$f":"I141*(1-EXP(-'NGER input 2'!GC139*(13-'NGER input 2'!$GR139-7)/12))","v":{"$error":"#N/A"}},{"$f":"J141*(1-EXP(-'NGER input 2'!GD139*(13-'NGER input 2'!$GR139-7)/12))","v":{"$error":"#N/A"}},{"$f":"K141*(1-EXP(-'NGER input 2'!GE139*(13-'NGER input 2'!$GR139-7)/12))","v":{"$error":"#N/A"}},{"$f":"L141*(1-EXP(-'NGER input 2'!GF139*(13-'NGER input 2'!$GR139-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K140/'NGER results'!$H140)*M141),0,('NGER results'!$K140/'NGER results'!$H140)*M141)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K140/'NGER results'!$H140)*N141),0,('NGER results'!$K140/'NGER results'!$H140)*N141)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K140/'NGER results'!$H140)*O141),0,('NGER results'!$K140/'NGER results'!$H140)*O141)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K140/'NGER results'!$H140)*P141),0,('NGER results'!$K140/'NGER results'!$H140)*P141)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K140/'NGER results'!$H140)*Q141),0,('NGER results'!$K140/'NGER results'!$H140)*Q141)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K140/'NGER results'!$H140)*R141),0,('NGER results'!$K140/'NGER results'!$H140)*R141)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K140/'NGER results'!$H140)*S141),0,('NGER results'!$K140/'NGER results'!$H140)*S141)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K140/'NGER results'!$H140)*T141),0,('NGER results'!$K140/'NGER results'!$H140)*T141)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K140/'NGER results'!$H140)*U141),0,('NGER results'!$K140/'NGER results'!$H140)*U141)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K140/'NGER results'!$H140)*V141),0,('NGER results'!$K140/'NGER results'!$H140)*V141)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ141*(1-EXP(-'NGER input 2'!FW139))","v":0},{"$f":"AR141*(1-EXP(-'NGER input 2'!FX139))","v":0},{"$f":"AS141*(1-EXP(-'NGER input 2'!FY139))","v":0},{"$f":"AT141*(1-EXP(-'NGER input 2'!FZ139))","v":0},{"$f":"AU141*(1-EXP(-'NGER input 2'!GA139))","v":0},{"$f":"AV141*(1-EXP(-'NGER input 2'!GB139))","v":0},{"$f":"AW141*(1-EXP(-'NGER input 2'!GC139))","v":0},{"$f":"AX141*(1-EXP(-'NGER input 2'!GD139))","v":0},{"$f":"AY141*(1-EXP(-'NGER input 2'!GE139))","v":0},{"$f":"AZ141*(1-EXP(-'NGER input 2'!GF139))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K140/'NGER results'!$H140)*BA141),0,('NGER results'!$K140/'NGER results'!$H140)*BA141)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K140/'NGER results'!$H140)*BB141),0,('NGER results'!$K140/'NGER results'!$H140)*BB141)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K140/'NGER results'!$H140)*BC141),0,('NGER results'!$K140/'NGER results'!$H140)*BC141)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K140/'NGER results'!$H140)*BD141),0,('NGER results'!$K140/'NGER results'!$H140)*BD141)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K140/'NGER results'!$H140)*BE141),0,('NGER results'!$K140/'NGER results'!$H140)*BE141)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K140/'NGER results'!$H140)*BF141),0,('NGER results'!$K140/'NGER results'!$H140)*BF141)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K140/'NGER results'!$H140)*BG141),0,('NGER results'!$K140/'NGER results'!$H140)*BG141)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K140/'NGER results'!$H140)*BH141),0,('NGER results'!$K140/'NGER results'!$H140)*BH141)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K140/'NGER results'!$H140)*BI141),0,('NGER results'!$K140/'NGER results'!$H140)*BI141)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K140/'NGER results'!$H140)*BJ141),0,('NGER results'!$K140/'NGER results'!$H140)*BJ141)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A141>=2016,(BA141+M141)*'NGER input 2'!$GS139*1.336*25,(BA141+M141)*'NGER input 2'!$GS139*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A141>=2016,(BB141+N141)*'NGER input 2'!$GS139*1.336*25,(BB141+N141)*'NGER input 2'!$GS139*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A141>=2016,(BC141+O141)*'NGER input 2'!$GS139*1.336*25,(BC141+O141)*'NGER input 2'!$GS139*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A141>=2016,(BD141+P141)*'NGER input 2'!$GS139*1.336*25,(BD141+P141)*'NGER input 2'!$GS139*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A141>=2016,(BE141+Q141)*'NGER input 2'!$GS139*1.336*25,(BE141+Q141)*'NGER input 2'!$GS139*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A141>=2016,(BF141+R141)*'NGER input 2'!$GS139*1.336*25,(BF141+R141)*'NGER input 2'!$GS139*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A141>=2016,(BG141+S141)*'NGER input 2'!$GS139*1.336*25,(BG141+S141)*'NGER input 2'!$GS139*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A141>=2016,(BH141+T141)*'NGER input 2'!$GS139*1.336*25,(BH141+T141)*'NGER input 2'!$GS139*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A141>=2016,(BI141+U141)*'NGER input 2'!$GS139*1.336*25,(BI141+U141)*'NGER input 2'!$GS139*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A141>=2016,(BJ141+V141)*'NGER input 2'!$GS139*1.336*25,(BJ141+V141)*'NGER input 2'!$GS139*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A140","v":136},null,{"$f":"IF(OR('NGER input 2'!$A140=2013,'NGER input 2'!$A140=2014),0,'NGER input 2'!ES140*'NGER input 2'!FC140*'NGER input 2'!FM140*'NGER input 2'!$GQ140)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A140=2013,'NGER input 2'!$A140=2014),0,'NGER input 2'!ET140*'NGER input 2'!FD140*'NGER input 2'!FN140*'NGER input 2'!$GQ140)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A140=2013,'NGER input 2'!$A140=2014),0,'NGER input 2'!EU140*'NGER input 2'!FE140*'NGER input 2'!FO140*'NGER input 2'!$GQ140)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A140=2013,'NGER input 2'!$A140=2014),0,'NGER input 2'!EV140*'NGER input 2'!FF140*'NGER input 2'!FP140*'NGER input 2'!$GQ140)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A140=2013,'NGER input 2'!$A140=2014),0,'NGER input 2'!EW140*'NGER input 2'!FG140*'NGER input 2'!FQ140*'NGER input 2'!$GQ140)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A140=2013,'NGER input 2'!$A140=2014),0,'NGER input 2'!EX140*'NGER input 2'!FH140*'NGER input 2'!FR140*'NGER input 2'!$GQ140)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A140=2013,'NGER input 2'!$A140=2014),0,'NGER input 2'!EY140*'NGER input 2'!FI140*'NGER input 2'!FS140*'NGER input 2'!$GQ140)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A140=2013,'NGER input 2'!$A140=2014),0,'NGER input 2'!EZ140*'NGER input 2'!FJ140*'NGER input 2'!FT140*'NGER input 2'!$GQ140)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A140=2013,'NGER input 2'!$A140=2014),0,'NGER input 2'!FA140*'NGER input 2'!FK140*'NGER input 2'!FU140*'NGER input 2'!$GQ140)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A140=2013,'NGER input 2'!$A140=2014),0,'NGER input 2'!FB140*'NGER input 2'!FL140*'NGER input 2'!FV140*'NGER input 2'!$GQ140)","v":0},{"$f":"C142*(1-EXP(-'NGER input 2'!FW140*(13-'NGER input 2'!$GR140-7)/12))","v":{"$error":"#N/A"}},{"$f":"D142*(1-EXP(-'NGER input 2'!FX140*(13-'NGER input 2'!$GR140-7)/12))","v":{"$error":"#N/A"}},{"$f":"E142*(1-EXP(-'NGER input 2'!FY140*(13-'NGER input 2'!$GR140-7)/12))","v":{"$error":"#N/A"}},{"$f":"F142*(1-EXP(-'NGER input 2'!FZ140*(13-'NGER input 2'!$GR140-7)/12))","v":{"$error":"#N/A"}},{"$f":"G142*(1-EXP(-'NGER input 2'!GA140*(13-'NGER input 2'!$GR140-7)/12))","v":{"$error":"#N/A"}},{"$f":"H142*(1-EXP(-'NGER input 2'!GB140*(13-'NGER input 2'!$GR140-7)/12))","v":{"$error":"#N/A"}},{"$f":"I142*(1-EXP(-'NGER input 2'!GC140*(13-'NGER input 2'!$GR140-7)/12))","v":{"$error":"#N/A"}},{"$f":"J142*(1-EXP(-'NGER input 2'!GD140*(13-'NGER input 2'!$GR140-7)/12))","v":{"$error":"#N/A"}},{"$f":"K142*(1-EXP(-'NGER input 2'!GE140*(13-'NGER input 2'!$GR140-7)/12))","v":{"$error":"#N/A"}},{"$f":"L142*(1-EXP(-'NGER input 2'!GF140*(13-'NGER input 2'!$GR140-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K141/'NGER results'!$H141)*M142),0,('NGER results'!$K141/'NGER results'!$H141)*M142)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K141/'NGER results'!$H141)*N142),0,('NGER results'!$K141/'NGER results'!$H141)*N142)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K141/'NGER results'!$H141)*O142),0,('NGER results'!$K141/'NGER results'!$H141)*O142)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K141/'NGER results'!$H141)*P142),0,('NGER results'!$K141/'NGER results'!$H141)*P142)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K141/'NGER results'!$H141)*Q142),0,('NGER results'!$K141/'NGER results'!$H141)*Q142)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K141/'NGER results'!$H141)*R142),0,('NGER results'!$K141/'NGER results'!$H141)*R142)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K141/'NGER results'!$H141)*S142),0,('NGER results'!$K141/'NGER results'!$H141)*S142)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K141/'NGER results'!$H141)*T142),0,('NGER results'!$K141/'NGER results'!$H141)*T142)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K141/'NGER results'!$H141)*U142),0,('NGER results'!$K141/'NGER results'!$H141)*U142)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K141/'NGER results'!$H141)*V142),0,('NGER results'!$K141/'NGER results'!$H141)*V142)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ142*(1-EXP(-'NGER input 2'!FW140))","v":0},{"$f":"AR142*(1-EXP(-'NGER input 2'!FX140))","v":0},{"$f":"AS142*(1-EXP(-'NGER input 2'!FY140))","v":0},{"$f":"AT142*(1-EXP(-'NGER input 2'!FZ140))","v":0},{"$f":"AU142*(1-EXP(-'NGER input 2'!GA140))","v":0},{"$f":"AV142*(1-EXP(-'NGER input 2'!GB140))","v":0},{"$f":"AW142*(1-EXP(-'NGER input 2'!GC140))","v":0},{"$f":"AX142*(1-EXP(-'NGER input 2'!GD140))","v":0},{"$f":"AY142*(1-EXP(-'NGER input 2'!GE140))","v":0},{"$f":"AZ142*(1-EXP(-'NGER input 2'!GF140))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K141/'NGER results'!$H141)*BA142),0,('NGER results'!$K141/'NGER results'!$H141)*BA142)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K141/'NGER results'!$H141)*BB142),0,('NGER results'!$K141/'NGER results'!$H141)*BB142)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K141/'NGER results'!$H141)*BC142),0,('NGER results'!$K141/'NGER results'!$H141)*BC142)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K141/'NGER results'!$H141)*BD142),0,('NGER results'!$K141/'NGER results'!$H141)*BD142)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K141/'NGER results'!$H141)*BE142),0,('NGER results'!$K141/'NGER results'!$H141)*BE142)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K141/'NGER results'!$H141)*BF142),0,('NGER results'!$K141/'NGER results'!$H141)*BF142)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K141/'NGER results'!$H141)*BG142),0,('NGER results'!$K141/'NGER results'!$H141)*BG142)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K141/'NGER results'!$H141)*BH142),0,('NGER results'!$K141/'NGER results'!$H141)*BH142)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K141/'NGER results'!$H141)*BI142),0,('NGER results'!$K141/'NGER results'!$H141)*BI142)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K141/'NGER results'!$H141)*BJ142),0,('NGER results'!$K141/'NGER results'!$H141)*BJ142)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A142>=2016,(BA142+M142)*'NGER input 2'!$GS140*1.336*25,(BA142+M142)*'NGER input 2'!$GS140*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A142>=2016,(BB142+N142)*'NGER input 2'!$GS140*1.336*25,(BB142+N142)*'NGER input 2'!$GS140*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A142>=2016,(BC142+O142)*'NGER input 2'!$GS140*1.336*25,(BC142+O142)*'NGER input 2'!$GS140*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A142>=2016,(BD142+P142)*'NGER input 2'!$GS140*1.336*25,(BD142+P142)*'NGER input 2'!$GS140*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A142>=2016,(BE142+Q142)*'NGER input 2'!$GS140*1.336*25,(BE142+Q142)*'NGER input 2'!$GS140*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A142>=2016,(BF142+R142)*'NGER input 2'!$GS140*1.336*25,(BF142+R142)*'NGER input 2'!$GS140*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A142>=2016,(BG142+S142)*'NGER input 2'!$GS140*1.336*25,(BG142+S142)*'NGER input 2'!$GS140*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A142>=2016,(BH142+T142)*'NGER input 2'!$GS140*1.336*25,(BH142+T142)*'NGER input 2'!$GS140*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A142>=2016,(BI142+U142)*'NGER input 2'!$GS140*1.336*25,(BI142+U142)*'NGER input 2'!$GS140*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A142>=2016,(BJ142+V142)*'NGER input 2'!$GS140*1.336*25,(BJ142+V142)*'NGER input 2'!$GS140*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A141","v":137},null,{"$f":"IF(OR('NGER input 2'!$A141=2013,'NGER input 2'!$A141=2014),0,'NGER input 2'!ES141*'NGER input 2'!FC141*'NGER input 2'!FM141*'NGER input 2'!$GQ141)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A141=2013,'NGER input 2'!$A141=2014),0,'NGER input 2'!ET141*'NGER input 2'!FD141*'NGER input 2'!FN141*'NGER input 2'!$GQ141)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A141=2013,'NGER input 2'!$A141=2014),0,'NGER input 2'!EU141*'NGER input 2'!FE141*'NGER input 2'!FO141*'NGER input 2'!$GQ141)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A141=2013,'NGER input 2'!$A141=2014),0,'NGER input 2'!EV141*'NGER input 2'!FF141*'NGER input 2'!FP141*'NGER input 2'!$GQ141)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A141=2013,'NGER input 2'!$A141=2014),0,'NGER input 2'!EW141*'NGER input 2'!FG141*'NGER input 2'!FQ141*'NGER input 2'!$GQ141)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A141=2013,'NGER input 2'!$A141=2014),0,'NGER input 2'!EX141*'NGER input 2'!FH141*'NGER input 2'!FR141*'NGER input 2'!$GQ141)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A141=2013,'NGER input 2'!$A141=2014),0,'NGER input 2'!EY141*'NGER input 2'!FI141*'NGER input 2'!FS141*'NGER input 2'!$GQ141)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A141=2013,'NGER input 2'!$A141=2014),0,'NGER input 2'!EZ141*'NGER input 2'!FJ141*'NGER input 2'!FT141*'NGER input 2'!$GQ141)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A141=2013,'NGER input 2'!$A141=2014),0,'NGER input 2'!FA141*'NGER input 2'!FK141*'NGER input 2'!FU141*'NGER input 2'!$GQ141)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A141=2013,'NGER input 2'!$A141=2014),0,'NGER input 2'!FB141*'NGER input 2'!FL141*'NGER input 2'!FV141*'NGER input 2'!$GQ141)","v":0},{"$f":"C143*(1-EXP(-'NGER input 2'!FW141*(13-'NGER input 2'!$GR141-7)/12))","v":{"$error":"#N/A"}},{"$f":"D143*(1-EXP(-'NGER input 2'!FX141*(13-'NGER input 2'!$GR141-7)/12))","v":{"$error":"#N/A"}},{"$f":"E143*(1-EXP(-'NGER input 2'!FY141*(13-'NGER input 2'!$GR141-7)/12))","v":{"$error":"#N/A"}},{"$f":"F143*(1-EXP(-'NGER input 2'!FZ141*(13-'NGER input 2'!$GR141-7)/12))","v":{"$error":"#N/A"}},{"$f":"G143*(1-EXP(-'NGER input 2'!GA141*(13-'NGER input 2'!$GR141-7)/12))","v":{"$error":"#N/A"}},{"$f":"H143*(1-EXP(-'NGER input 2'!GB141*(13-'NGER input 2'!$GR141-7)/12))","v":{"$error":"#N/A"}},{"$f":"I143*(1-EXP(-'NGER input 2'!GC141*(13-'NGER input 2'!$GR141-7)/12))","v":{"$error":"#N/A"}},{"$f":"J143*(1-EXP(-'NGER input 2'!GD141*(13-'NGER input 2'!$GR141-7)/12))","v":{"$error":"#N/A"}},{"$f":"K143*(1-EXP(-'NGER input 2'!GE141*(13-'NGER input 2'!$GR141-7)/12))","v":{"$error":"#N/A"}},{"$f":"L143*(1-EXP(-'NGER input 2'!GF141*(13-'NGER input 2'!$GR141-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K142/'NGER results'!$H142)*M143),0,('NGER results'!$K142/'NGER results'!$H142)*M143)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K142/'NGER results'!$H142)*N143),0,('NGER results'!$K142/'NGER results'!$H142)*N143)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K142/'NGER results'!$H142)*O143),0,('NGER results'!$K142/'NGER results'!$H142)*O143)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K142/'NGER results'!$H142)*P143),0,('NGER results'!$K142/'NGER results'!$H142)*P143)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K142/'NGER results'!$H142)*Q143),0,('NGER results'!$K142/'NGER results'!$H142)*Q143)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K142/'NGER results'!$H142)*R143),0,('NGER results'!$K142/'NGER results'!$H142)*R143)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K142/'NGER results'!$H142)*S143),0,('NGER results'!$K142/'NGER results'!$H142)*S143)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K142/'NGER results'!$H142)*T143),0,('NGER results'!$K142/'NGER results'!$H142)*T143)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K142/'NGER results'!$H142)*U143),0,('NGER results'!$K142/'NGER results'!$H142)*U143)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K142/'NGER results'!$H142)*V143),0,('NGER results'!$K142/'NGER results'!$H142)*V143)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ143*(1-EXP(-'NGER input 2'!FW141))","v":0},{"$f":"AR143*(1-EXP(-'NGER input 2'!FX141))","v":0},{"$f":"AS143*(1-EXP(-'NGER input 2'!FY141))","v":0},{"$f":"AT143*(1-EXP(-'NGER input 2'!FZ141))","v":0},{"$f":"AU143*(1-EXP(-'NGER input 2'!GA141))","v":0},{"$f":"AV143*(1-EXP(-'NGER input 2'!GB141))","v":0},{"$f":"AW143*(1-EXP(-'NGER input 2'!GC141))","v":0},{"$f":"AX143*(1-EXP(-'NGER input 2'!GD141))","v":0},{"$f":"AY143*(1-EXP(-'NGER input 2'!GE141))","v":0},{"$f":"AZ143*(1-EXP(-'NGER input 2'!GF141))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K142/'NGER results'!$H142)*BA143),0,('NGER results'!$K142/'NGER results'!$H142)*BA143)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K142/'NGER results'!$H142)*BB143),0,('NGER results'!$K142/'NGER results'!$H142)*BB143)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K142/'NGER results'!$H142)*BC143),0,('NGER results'!$K142/'NGER results'!$H142)*BC143)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K142/'NGER results'!$H142)*BD143),0,('NGER results'!$K142/'NGER results'!$H142)*BD143)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K142/'NGER results'!$H142)*BE143),0,('NGER results'!$K142/'NGER results'!$H142)*BE143)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K142/'NGER results'!$H142)*BF143),0,('NGER results'!$K142/'NGER results'!$H142)*BF143)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K142/'NGER results'!$H142)*BG143),0,('NGER results'!$K142/'NGER results'!$H142)*BG143)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K142/'NGER results'!$H142)*BH143),0,('NGER results'!$K142/'NGER results'!$H142)*BH143)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K142/'NGER results'!$H142)*BI143),0,('NGER results'!$K142/'NGER results'!$H142)*BI143)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K142/'NGER results'!$H142)*BJ143),0,('NGER results'!$K142/'NGER results'!$H142)*BJ143)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A143>=2016,(BA143+M143)*'NGER input 2'!$GS141*1.336*25,(BA143+M143)*'NGER input 2'!$GS141*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A143>=2016,(BB143+N143)*'NGER input 2'!$GS141*1.336*25,(BB143+N143)*'NGER input 2'!$GS141*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A143>=2016,(BC143+O143)*'NGER input 2'!$GS141*1.336*25,(BC143+O143)*'NGER input 2'!$GS141*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A143>=2016,(BD143+P143)*'NGER input 2'!$GS141*1.336*25,(BD143+P143)*'NGER input 2'!$GS141*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A143>=2016,(BE143+Q143)*'NGER input 2'!$GS141*1.336*25,(BE143+Q143)*'NGER input 2'!$GS141*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A143>=2016,(BF143+R143)*'NGER input 2'!$GS141*1.336*25,(BF143+R143)*'NGER input 2'!$GS141*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A143>=2016,(BG143+S143)*'NGER input 2'!$GS141*1.336*25,(BG143+S143)*'NGER input 2'!$GS141*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A143>=2016,(BH143+T143)*'NGER input 2'!$GS141*1.336*25,(BH143+T143)*'NGER input 2'!$GS141*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A143>=2016,(BI143+U143)*'NGER input 2'!$GS141*1.336*25,(BI143+U143)*'NGER input 2'!$GS141*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A143>=2016,(BJ143+V143)*'NGER input 2'!$GS141*1.336*25,(BJ143+V143)*'NGER input 2'!$GS141*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A142","v":138},null,{"$f":"IF(OR('NGER input 2'!$A142=2013,'NGER input 2'!$A142=2014),0,'NGER input 2'!ES142*'NGER input 2'!FC142*'NGER input 2'!FM142*'NGER input 2'!$GQ142)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A142=2013,'NGER input 2'!$A142=2014),0,'NGER input 2'!ET142*'NGER input 2'!FD142*'NGER input 2'!FN142*'NGER input 2'!$GQ142)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A142=2013,'NGER input 2'!$A142=2014),0,'NGER input 2'!EU142*'NGER input 2'!FE142*'NGER input 2'!FO142*'NGER input 2'!$GQ142)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A142=2013,'NGER input 2'!$A142=2014),0,'NGER input 2'!EV142*'NGER input 2'!FF142*'NGER input 2'!FP142*'NGER input 2'!$GQ142)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A142=2013,'NGER input 2'!$A142=2014),0,'NGER input 2'!EW142*'NGER input 2'!FG142*'NGER input 2'!FQ142*'NGER input 2'!$GQ142)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A142=2013,'NGER input 2'!$A142=2014),0,'NGER input 2'!EX142*'NGER input 2'!FH142*'NGER input 2'!FR142*'NGER input 2'!$GQ142)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A142=2013,'NGER input 2'!$A142=2014),0,'NGER input 2'!EY142*'NGER input 2'!FI142*'NGER input 2'!FS142*'NGER input 2'!$GQ142)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A142=2013,'NGER input 2'!$A142=2014),0,'NGER input 2'!EZ142*'NGER input 2'!FJ142*'NGER input 2'!FT142*'NGER input 2'!$GQ142)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A142=2013,'NGER input 2'!$A142=2014),0,'NGER input 2'!FA142*'NGER input 2'!FK142*'NGER input 2'!FU142*'NGER input 2'!$GQ142)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A142=2013,'NGER input 2'!$A142=2014),0,'NGER input 2'!FB142*'NGER input 2'!FL142*'NGER input 2'!FV142*'NGER input 2'!$GQ142)","v":0},{"$f":"C144*(1-EXP(-'NGER input 2'!FW142*(13-'NGER input 2'!$GR142-7)/12))","v":{"$error":"#N/A"}},{"$f":"D144*(1-EXP(-'NGER input 2'!FX142*(13-'NGER input 2'!$GR142-7)/12))","v":{"$error":"#N/A"}},{"$f":"E144*(1-EXP(-'NGER input 2'!FY142*(13-'NGER input 2'!$GR142-7)/12))","v":{"$error":"#N/A"}},{"$f":"F144*(1-EXP(-'NGER input 2'!FZ142*(13-'NGER input 2'!$GR142-7)/12))","v":{"$error":"#N/A"}},{"$f":"G144*(1-EXP(-'NGER input 2'!GA142*(13-'NGER input 2'!$GR142-7)/12))","v":{"$error":"#N/A"}},{"$f":"H144*(1-EXP(-'NGER input 2'!GB142*(13-'NGER input 2'!$GR142-7)/12))","v":{"$error":"#N/A"}},{"$f":"I144*(1-EXP(-'NGER input 2'!GC142*(13-'NGER input 2'!$GR142-7)/12))","v":{"$error":"#N/A"}},{"$f":"J144*(1-EXP(-'NGER input 2'!GD142*(13-'NGER input 2'!$GR142-7)/12))","v":{"$error":"#N/A"}},{"$f":"K144*(1-EXP(-'NGER input 2'!GE142*(13-'NGER input 2'!$GR142-7)/12))","v":{"$error":"#N/A"}},{"$f":"L144*(1-EXP(-'NGER input 2'!GF142*(13-'NGER input 2'!$GR142-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K143/'NGER results'!$H143)*M144),0,('NGER results'!$K143/'NGER results'!$H143)*M144)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K143/'NGER results'!$H143)*N144),0,('NGER results'!$K143/'NGER results'!$H143)*N144)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K143/'NGER results'!$H143)*O144),0,('NGER results'!$K143/'NGER results'!$H143)*O144)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K143/'NGER results'!$H143)*P144),0,('NGER results'!$K143/'NGER results'!$H143)*P144)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K143/'NGER results'!$H143)*Q144),0,('NGER results'!$K143/'NGER results'!$H143)*Q144)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K143/'NGER results'!$H143)*R144),0,('NGER results'!$K143/'NGER results'!$H143)*R144)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K143/'NGER results'!$H143)*S144),0,('NGER results'!$K143/'NGER results'!$H143)*S144)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K143/'NGER results'!$H143)*T144),0,('NGER results'!$K143/'NGER results'!$H143)*T144)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K143/'NGER results'!$H143)*U144),0,('NGER results'!$K143/'NGER results'!$H143)*U144)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K143/'NGER results'!$H143)*V144),0,('NGER results'!$K143/'NGER results'!$H143)*V144)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ144*(1-EXP(-'NGER input 2'!FW142))","v":0},{"$f":"AR144*(1-EXP(-'NGER input 2'!FX142))","v":0},{"$f":"AS144*(1-EXP(-'NGER input 2'!FY142))","v":0},{"$f":"AT144*(1-EXP(-'NGER input 2'!FZ142))","v":0},{"$f":"AU144*(1-EXP(-'NGER input 2'!GA142))","v":0},{"$f":"AV144*(1-EXP(-'NGER input 2'!GB142))","v":0},{"$f":"AW144*(1-EXP(-'NGER input 2'!GC142))","v":0},{"$f":"AX144*(1-EXP(-'NGER input 2'!GD142))","v":0},{"$f":"AY144*(1-EXP(-'NGER input 2'!GE142))","v":0},{"$f":"AZ144*(1-EXP(-'NGER input 2'!GF142))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K143/'NGER results'!$H143)*BA144),0,('NGER results'!$K143/'NGER results'!$H143)*BA144)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K143/'NGER results'!$H143)*BB144),0,('NGER results'!$K143/'NGER results'!$H143)*BB144)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K143/'NGER results'!$H143)*BC144),0,('NGER results'!$K143/'NGER results'!$H143)*BC144)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K143/'NGER results'!$H143)*BD144),0,('NGER results'!$K143/'NGER results'!$H143)*BD144)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K143/'NGER results'!$H143)*BE144),0,('NGER results'!$K143/'NGER results'!$H143)*BE144)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K143/'NGER results'!$H143)*BF144),0,('NGER results'!$K143/'NGER results'!$H143)*BF144)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K143/'NGER results'!$H143)*BG144),0,('NGER results'!$K143/'NGER results'!$H143)*BG144)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K143/'NGER results'!$H143)*BH144),0,('NGER results'!$K143/'NGER results'!$H143)*BH144)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K143/'NGER results'!$H143)*BI144),0,('NGER results'!$K143/'NGER results'!$H143)*BI144)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K143/'NGER results'!$H143)*BJ144),0,('NGER results'!$K143/'NGER results'!$H143)*BJ144)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A144>=2016,(BA144+M144)*'NGER input 2'!$GS142*1.336*25,(BA144+M144)*'NGER input 2'!$GS142*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A144>=2016,(BB144+N144)*'NGER input 2'!$GS142*1.336*25,(BB144+N144)*'NGER input 2'!$GS142*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A144>=2016,(BC144+O144)*'NGER input 2'!$GS142*1.336*25,(BC144+O144)*'NGER input 2'!$GS142*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A144>=2016,(BD144+P144)*'NGER input 2'!$GS142*1.336*25,(BD144+P144)*'NGER input 2'!$GS142*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A144>=2016,(BE144+Q144)*'NGER input 2'!$GS142*1.336*25,(BE144+Q144)*'NGER input 2'!$GS142*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A144>=2016,(BF144+R144)*'NGER input 2'!$GS142*1.336*25,(BF144+R144)*'NGER input 2'!$GS142*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A144>=2016,(BG144+S144)*'NGER input 2'!$GS142*1.336*25,(BG144+S144)*'NGER input 2'!$GS142*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A144>=2016,(BH144+T144)*'NGER input 2'!$GS142*1.336*25,(BH144+T144)*'NGER input 2'!$GS142*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A144>=2016,(BI144+U144)*'NGER input 2'!$GS142*1.336*25,(BI144+U144)*'NGER input 2'!$GS142*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A144>=2016,(BJ144+V144)*'NGER input 2'!$GS142*1.336*25,(BJ144+V144)*'NGER input 2'!$GS142*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A143","v":139},null,{"$f":"IF(OR('NGER input 2'!$A143=2013,'NGER input 2'!$A143=2014),0,'NGER input 2'!ES143*'NGER input 2'!FC143*'NGER input 2'!FM143*'NGER input 2'!$GQ143)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A143=2013,'NGER input 2'!$A143=2014),0,'NGER input 2'!ET143*'NGER input 2'!FD143*'NGER input 2'!FN143*'NGER input 2'!$GQ143)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A143=2013,'NGER input 2'!$A143=2014),0,'NGER input 2'!EU143*'NGER input 2'!FE143*'NGER input 2'!FO143*'NGER input 2'!$GQ143)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A143=2013,'NGER input 2'!$A143=2014),0,'NGER input 2'!EV143*'NGER input 2'!FF143*'NGER input 2'!FP143*'NGER input 2'!$GQ143)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A143=2013,'NGER input 2'!$A143=2014),0,'NGER input 2'!EW143*'NGER input 2'!FG143*'NGER input 2'!FQ143*'NGER input 2'!$GQ143)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A143=2013,'NGER input 2'!$A143=2014),0,'NGER input 2'!EX143*'NGER input 2'!FH143*'NGER input 2'!FR143*'NGER input 2'!$GQ143)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A143=2013,'NGER input 2'!$A143=2014),0,'NGER input 2'!EY143*'NGER input 2'!FI143*'NGER input 2'!FS143*'NGER input 2'!$GQ143)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A143=2013,'NGER input 2'!$A143=2014),0,'NGER input 2'!EZ143*'NGER input 2'!FJ143*'NGER input 2'!FT143*'NGER input 2'!$GQ143)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A143=2013,'NGER input 2'!$A143=2014),0,'NGER input 2'!FA143*'NGER input 2'!FK143*'NGER input 2'!FU143*'NGER input 2'!$GQ143)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A143=2013,'NGER input 2'!$A143=2014),0,'NGER input 2'!FB143*'NGER input 2'!FL143*'NGER input 2'!FV143*'NGER input 2'!$GQ143)","v":0},{"$f":"C145*(1-EXP(-'NGER input 2'!FW143*(13-'NGER input 2'!$GR143-7)/12))","v":{"$error":"#N/A"}},{"$f":"D145*(1-EXP(-'NGER input 2'!FX143*(13-'NGER input 2'!$GR143-7)/12))","v":{"$error":"#N/A"}},{"$f":"E145*(1-EXP(-'NGER input 2'!FY143*(13-'NGER input 2'!$GR143-7)/12))","v":{"$error":"#N/A"}},{"$f":"F145*(1-EXP(-'NGER input 2'!FZ143*(13-'NGER input 2'!$GR143-7)/12))","v":{"$error":"#N/A"}},{"$f":"G145*(1-EXP(-'NGER input 2'!GA143*(13-'NGER input 2'!$GR143-7)/12))","v":{"$error":"#N/A"}},{"$f":"H145*(1-EXP(-'NGER input 2'!GB143*(13-'NGER input 2'!$GR143-7)/12))","v":{"$error":"#N/A"}},{"$f":"I145*(1-EXP(-'NGER input 2'!GC143*(13-'NGER input 2'!$GR143-7)/12))","v":{"$error":"#N/A"}},{"$f":"J145*(1-EXP(-'NGER input 2'!GD143*(13-'NGER input 2'!$GR143-7)/12))","v":{"$error":"#N/A"}},{"$f":"K145*(1-EXP(-'NGER input 2'!GE143*(13-'NGER input 2'!$GR143-7)/12))","v":{"$error":"#N/A"}},{"$f":"L145*(1-EXP(-'NGER input 2'!GF143*(13-'NGER input 2'!$GR143-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K144/'NGER results'!$H144)*M145),0,('NGER results'!$K144/'NGER results'!$H144)*M145)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K144/'NGER results'!$H144)*N145),0,('NGER results'!$K144/'NGER results'!$H144)*N145)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K144/'NGER results'!$H144)*O145),0,('NGER results'!$K144/'NGER results'!$H144)*O145)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K144/'NGER results'!$H144)*P145),0,('NGER results'!$K144/'NGER results'!$H144)*P145)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K144/'NGER results'!$H144)*Q145),0,('NGER results'!$K144/'NGER results'!$H144)*Q145)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K144/'NGER results'!$H144)*R145),0,('NGER results'!$K144/'NGER results'!$H144)*R145)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K144/'NGER results'!$H144)*S145),0,('NGER results'!$K144/'NGER results'!$H144)*S145)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K144/'NGER results'!$H144)*T145),0,('NGER results'!$K144/'NGER results'!$H144)*T145)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K144/'NGER results'!$H144)*U145),0,('NGER results'!$K144/'NGER results'!$H144)*U145)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K144/'NGER results'!$H144)*V145),0,('NGER results'!$K144/'NGER results'!$H144)*V145)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ145*(1-EXP(-'NGER input 2'!FW143))","v":0},{"$f":"AR145*(1-EXP(-'NGER input 2'!FX143))","v":0},{"$f":"AS145*(1-EXP(-'NGER input 2'!FY143))","v":0},{"$f":"AT145*(1-EXP(-'NGER input 2'!FZ143))","v":0},{"$f":"AU145*(1-EXP(-'NGER input 2'!GA143))","v":0},{"$f":"AV145*(1-EXP(-'NGER input 2'!GB143))","v":0},{"$f":"AW145*(1-EXP(-'NGER input 2'!GC143))","v":0},{"$f":"AX145*(1-EXP(-'NGER input 2'!GD143))","v":0},{"$f":"AY145*(1-EXP(-'NGER input 2'!GE143))","v":0},{"$f":"AZ145*(1-EXP(-'NGER input 2'!GF143))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K144/'NGER results'!$H144)*BA145),0,('NGER results'!$K144/'NGER results'!$H144)*BA145)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K144/'NGER results'!$H144)*BB145),0,('NGER results'!$K144/'NGER results'!$H144)*BB145)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K144/'NGER results'!$H144)*BC145),0,('NGER results'!$K144/'NGER results'!$H144)*BC145)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K144/'NGER results'!$H144)*BD145),0,('NGER results'!$K144/'NGER results'!$H144)*BD145)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K144/'NGER results'!$H144)*BE145),0,('NGER results'!$K144/'NGER results'!$H144)*BE145)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K144/'NGER results'!$H144)*BF145),0,('NGER results'!$K144/'NGER results'!$H144)*BF145)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K144/'NGER results'!$H144)*BG145),0,('NGER results'!$K144/'NGER results'!$H144)*BG145)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K144/'NGER results'!$H144)*BH145),0,('NGER results'!$K144/'NGER results'!$H144)*BH145)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K144/'NGER results'!$H144)*BI145),0,('NGER results'!$K144/'NGER results'!$H144)*BI145)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K144/'NGER results'!$H144)*BJ145),0,('NGER results'!$K144/'NGER results'!$H144)*BJ145)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A145>=2016,(BA145+M145)*'NGER input 2'!$GS143*1.336*25,(BA145+M145)*'NGER input 2'!$GS143*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A145>=2016,(BB145+N145)*'NGER input 2'!$GS143*1.336*25,(BB145+N145)*'NGER input 2'!$GS143*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A145>=2016,(BC145+O145)*'NGER input 2'!$GS143*1.336*25,(BC145+O145)*'NGER input 2'!$GS143*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A145>=2016,(BD145+P145)*'NGER input 2'!$GS143*1.336*25,(BD145+P145)*'NGER input 2'!$GS143*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A145>=2016,(BE145+Q145)*'NGER input 2'!$GS143*1.336*25,(BE145+Q145)*'NGER input 2'!$GS143*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A145>=2016,(BF145+R145)*'NGER input 2'!$GS143*1.336*25,(BF145+R145)*'NGER input 2'!$GS143*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A145>=2016,(BG145+S145)*'NGER input 2'!$GS143*1.336*25,(BG145+S145)*'NGER input 2'!$GS143*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A145>=2016,(BH145+T145)*'NGER input 2'!$GS143*1.336*25,(BH145+T145)*'NGER input 2'!$GS143*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A145>=2016,(BI145+U145)*'NGER input 2'!$GS143*1.336*25,(BI145+U145)*'NGER input 2'!$GS143*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A145>=2016,(BJ145+V145)*'NGER input 2'!$GS143*1.336*25,(BJ145+V145)*'NGER input 2'!$GS143*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A144","v":140},null,{"$f":"IF(OR('NGER input 2'!$A144=2013,'NGER input 2'!$A144=2014),0,'NGER input 2'!ES144*'NGER input 2'!FC144*'NGER input 2'!FM144*'NGER input 2'!$GQ144)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A144=2013,'NGER input 2'!$A144=2014),0,'NGER input 2'!ET144*'NGER input 2'!FD144*'NGER input 2'!FN144*'NGER input 2'!$GQ144)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A144=2013,'NGER input 2'!$A144=2014),0,'NGER input 2'!EU144*'NGER input 2'!FE144*'NGER input 2'!FO144*'NGER input 2'!$GQ144)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A144=2013,'NGER input 2'!$A144=2014),0,'NGER input 2'!EV144*'NGER input 2'!FF144*'NGER input 2'!FP144*'NGER input 2'!$GQ144)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A144=2013,'NGER input 2'!$A144=2014),0,'NGER input 2'!EW144*'NGER input 2'!FG144*'NGER input 2'!FQ144*'NGER input 2'!$GQ144)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A144=2013,'NGER input 2'!$A144=2014),0,'NGER input 2'!EX144*'NGER input 2'!FH144*'NGER input 2'!FR144*'NGER input 2'!$GQ144)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A144=2013,'NGER input 2'!$A144=2014),0,'NGER input 2'!EY144*'NGER input 2'!FI144*'NGER input 2'!FS144*'NGER input 2'!$GQ144)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A144=2013,'NGER input 2'!$A144=2014),0,'NGER input 2'!EZ144*'NGER input 2'!FJ144*'NGER input 2'!FT144*'NGER input 2'!$GQ144)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A144=2013,'NGER input 2'!$A144=2014),0,'NGER input 2'!FA144*'NGER input 2'!FK144*'NGER input 2'!FU144*'NGER input 2'!$GQ144)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A144=2013,'NGER input 2'!$A144=2014),0,'NGER input 2'!FB144*'NGER input 2'!FL144*'NGER input 2'!FV144*'NGER input 2'!$GQ144)","v":0},{"$f":"C146*(1-EXP(-'NGER input 2'!FW144*(13-'NGER input 2'!$GR144-7)/12))","v":{"$error":"#N/A"}},{"$f":"D146*(1-EXP(-'NGER input 2'!FX144*(13-'NGER input 2'!$GR144-7)/12))","v":{"$error":"#N/A"}},{"$f":"E146*(1-EXP(-'NGER input 2'!FY144*(13-'NGER input 2'!$GR144-7)/12))","v":{"$error":"#N/A"}},{"$f":"F146*(1-EXP(-'NGER input 2'!FZ144*(13-'NGER input 2'!$GR144-7)/12))","v":{"$error":"#N/A"}},{"$f":"G146*(1-EXP(-'NGER input 2'!GA144*(13-'NGER input 2'!$GR144-7)/12))","v":{"$error":"#N/A"}},{"$f":"H146*(1-EXP(-'NGER input 2'!GB144*(13-'NGER input 2'!$GR144-7)/12))","v":{"$error":"#N/A"}},{"$f":"I146*(1-EXP(-'NGER input 2'!GC144*(13-'NGER input 2'!$GR144-7)/12))","v":{"$error":"#N/A"}},{"$f":"J146*(1-EXP(-'NGER input 2'!GD144*(13-'NGER input 2'!$GR144-7)/12))","v":{"$error":"#N/A"}},{"$f":"K146*(1-EXP(-'NGER input 2'!GE144*(13-'NGER input 2'!$GR144-7)/12))","v":{"$error":"#N/A"}},{"$f":"L146*(1-EXP(-'NGER input 2'!GF144*(13-'NGER input 2'!$GR144-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K145/'NGER results'!$H145)*M146),0,('NGER results'!$K145/'NGER results'!$H145)*M146)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K145/'NGER results'!$H145)*N146),0,('NGER results'!$K145/'NGER results'!$H145)*N146)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K145/'NGER results'!$H145)*O146),0,('NGER results'!$K145/'NGER results'!$H145)*O146)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K145/'NGER results'!$H145)*P146),0,('NGER results'!$K145/'NGER results'!$H145)*P146)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K145/'NGER results'!$H145)*Q146),0,('NGER results'!$K145/'NGER results'!$H145)*Q146)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K145/'NGER results'!$H145)*R146),0,('NGER results'!$K145/'NGER results'!$H145)*R146)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K145/'NGER results'!$H145)*S146),0,('NGER results'!$K145/'NGER results'!$H145)*S146)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K145/'NGER results'!$H145)*T146),0,('NGER results'!$K145/'NGER results'!$H145)*T146)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K145/'NGER results'!$H145)*U146),0,('NGER results'!$K145/'NGER results'!$H145)*U146)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K145/'NGER results'!$H145)*V146),0,('NGER results'!$K145/'NGER results'!$H145)*V146)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ146*(1-EXP(-'NGER input 2'!FW144))","v":0},{"$f":"AR146*(1-EXP(-'NGER input 2'!FX144))","v":0},{"$f":"AS146*(1-EXP(-'NGER input 2'!FY144))","v":0},{"$f":"AT146*(1-EXP(-'NGER input 2'!FZ144))","v":0},{"$f":"AU146*(1-EXP(-'NGER input 2'!GA144))","v":0},{"$f":"AV146*(1-EXP(-'NGER input 2'!GB144))","v":0},{"$f":"AW146*(1-EXP(-'NGER input 2'!GC144))","v":0},{"$f":"AX146*(1-EXP(-'NGER input 2'!GD144))","v":0},{"$f":"AY146*(1-EXP(-'NGER input 2'!GE144))","v":0},{"$f":"AZ146*(1-EXP(-'NGER input 2'!GF144))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K145/'NGER results'!$H145)*BA146),0,('NGER results'!$K145/'NGER results'!$H145)*BA146)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K145/'NGER results'!$H145)*BB146),0,('NGER results'!$K145/'NGER results'!$H145)*BB146)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K145/'NGER results'!$H145)*BC146),0,('NGER results'!$K145/'NGER results'!$H145)*BC146)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K145/'NGER results'!$H145)*BD146),0,('NGER results'!$K145/'NGER results'!$H145)*BD146)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K145/'NGER results'!$H145)*BE146),0,('NGER results'!$K145/'NGER results'!$H145)*BE146)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K145/'NGER results'!$H145)*BF146),0,('NGER results'!$K145/'NGER results'!$H145)*BF146)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K145/'NGER results'!$H145)*BG146),0,('NGER results'!$K145/'NGER results'!$H145)*BG146)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K145/'NGER results'!$H145)*BH146),0,('NGER results'!$K145/'NGER results'!$H145)*BH146)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K145/'NGER results'!$H145)*BI146),0,('NGER results'!$K145/'NGER results'!$H145)*BI146)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K145/'NGER results'!$H145)*BJ146),0,('NGER results'!$K145/'NGER results'!$H145)*BJ146)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A146>=2016,(BA146+M146)*'NGER input 2'!$GS144*1.336*25,(BA146+M146)*'NGER input 2'!$GS144*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A146>=2016,(BB146+N146)*'NGER input 2'!$GS144*1.336*25,(BB146+N146)*'NGER input 2'!$GS144*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A146>=2016,(BC146+O146)*'NGER input 2'!$GS144*1.336*25,(BC146+O146)*'NGER input 2'!$GS144*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A146>=2016,(BD146+P146)*'NGER input 2'!$GS144*1.336*25,(BD146+P146)*'NGER input 2'!$GS144*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A146>=2016,(BE146+Q146)*'NGER input 2'!$GS144*1.336*25,(BE146+Q146)*'NGER input 2'!$GS144*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A146>=2016,(BF146+R146)*'NGER input 2'!$GS144*1.336*25,(BF146+R146)*'NGER input 2'!$GS144*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A146>=2016,(BG146+S146)*'NGER input 2'!$GS144*1.336*25,(BG146+S146)*'NGER input 2'!$GS144*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A146>=2016,(BH146+T146)*'NGER input 2'!$GS144*1.336*25,(BH146+T146)*'NGER input 2'!$GS144*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A146>=2016,(BI146+U146)*'NGER input 2'!$GS144*1.336*25,(BI146+U146)*'NGER input 2'!$GS144*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A146>=2016,(BJ146+V146)*'NGER input 2'!$GS144*1.336*25,(BJ146+V146)*'NGER input 2'!$GS144*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A145","v":141},null,{"$f":"IF(OR('NGER input 2'!$A145=2013,'NGER input 2'!$A145=2014),0,'NGER input 2'!ES145*'NGER input 2'!FC145*'NGER input 2'!FM145*'NGER input 2'!$GQ145)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A145=2013,'NGER input 2'!$A145=2014),0,'NGER input 2'!ET145*'NGER input 2'!FD145*'NGER input 2'!FN145*'NGER input 2'!$GQ145)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A145=2013,'NGER input 2'!$A145=2014),0,'NGER input 2'!EU145*'NGER input 2'!FE145*'NGER input 2'!FO145*'NGER input 2'!$GQ145)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A145=2013,'NGER input 2'!$A145=2014),0,'NGER input 2'!EV145*'NGER input 2'!FF145*'NGER input 2'!FP145*'NGER input 2'!$GQ145)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A145=2013,'NGER input 2'!$A145=2014),0,'NGER input 2'!EW145*'NGER input 2'!FG145*'NGER input 2'!FQ145*'NGER input 2'!$GQ145)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A145=2013,'NGER input 2'!$A145=2014),0,'NGER input 2'!EX145*'NGER input 2'!FH145*'NGER input 2'!FR145*'NGER input 2'!$GQ145)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A145=2013,'NGER input 2'!$A145=2014),0,'NGER input 2'!EY145*'NGER input 2'!FI145*'NGER input 2'!FS145*'NGER input 2'!$GQ145)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A145=2013,'NGER input 2'!$A145=2014),0,'NGER input 2'!EZ145*'NGER input 2'!FJ145*'NGER input 2'!FT145*'NGER input 2'!$GQ145)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A145=2013,'NGER input 2'!$A145=2014),0,'NGER input 2'!FA145*'NGER input 2'!FK145*'NGER input 2'!FU145*'NGER input 2'!$GQ145)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A145=2013,'NGER input 2'!$A145=2014),0,'NGER input 2'!FB145*'NGER input 2'!FL145*'NGER input 2'!FV145*'NGER input 2'!$GQ145)","v":0},{"$f":"C147*(1-EXP(-'NGER input 2'!FW145*(13-'NGER input 2'!$GR145-7)/12))","v":{"$error":"#N/A"}},{"$f":"D147*(1-EXP(-'NGER input 2'!FX145*(13-'NGER input 2'!$GR145-7)/12))","v":{"$error":"#N/A"}},{"$f":"E147*(1-EXP(-'NGER input 2'!FY145*(13-'NGER input 2'!$GR145-7)/12))","v":{"$error":"#N/A"}},{"$f":"F147*(1-EXP(-'NGER input 2'!FZ145*(13-'NGER input 2'!$GR145-7)/12))","v":{"$error":"#N/A"}},{"$f":"G147*(1-EXP(-'NGER input 2'!GA145*(13-'NGER input 2'!$GR145-7)/12))","v":{"$error":"#N/A"}},{"$f":"H147*(1-EXP(-'NGER input 2'!GB145*(13-'NGER input 2'!$GR145-7)/12))","v":{"$error":"#N/A"}},{"$f":"I147*(1-EXP(-'NGER input 2'!GC145*(13-'NGER input 2'!$GR145-7)/12))","v":{"$error":"#N/A"}},{"$f":"J147*(1-EXP(-'NGER input 2'!GD145*(13-'NGER input 2'!$GR145-7)/12))","v":{"$error":"#N/A"}},{"$f":"K147*(1-EXP(-'NGER input 2'!GE145*(13-'NGER input 2'!$GR145-7)/12))","v":{"$error":"#N/A"}},{"$f":"L147*(1-EXP(-'NGER input 2'!GF145*(13-'NGER input 2'!$GR145-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K146/'NGER results'!$H146)*M147),0,('NGER results'!$K146/'NGER results'!$H146)*M147)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K146/'NGER results'!$H146)*N147),0,('NGER results'!$K146/'NGER results'!$H146)*N147)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K146/'NGER results'!$H146)*O147),0,('NGER results'!$K146/'NGER results'!$H146)*O147)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K146/'NGER results'!$H146)*P147),0,('NGER results'!$K146/'NGER results'!$H146)*P147)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K146/'NGER results'!$H146)*Q147),0,('NGER results'!$K146/'NGER results'!$H146)*Q147)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K146/'NGER results'!$H146)*R147),0,('NGER results'!$K146/'NGER results'!$H146)*R147)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K146/'NGER results'!$H146)*S147),0,('NGER results'!$K146/'NGER results'!$H146)*S147)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K146/'NGER results'!$H146)*T147),0,('NGER results'!$K146/'NGER results'!$H146)*T147)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K146/'NGER results'!$H146)*U147),0,('NGER results'!$K146/'NGER results'!$H146)*U147)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K146/'NGER results'!$H146)*V147),0,('NGER results'!$K146/'NGER results'!$H146)*V147)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ147*(1-EXP(-'NGER input 2'!FW145))","v":0},{"$f":"AR147*(1-EXP(-'NGER input 2'!FX145))","v":0},{"$f":"AS147*(1-EXP(-'NGER input 2'!FY145))","v":0},{"$f":"AT147*(1-EXP(-'NGER input 2'!FZ145))","v":0},{"$f":"AU147*(1-EXP(-'NGER input 2'!GA145))","v":0},{"$f":"AV147*(1-EXP(-'NGER input 2'!GB145))","v":0},{"$f":"AW147*(1-EXP(-'NGER input 2'!GC145))","v":0},{"$f":"AX147*(1-EXP(-'NGER input 2'!GD145))","v":0},{"$f":"AY147*(1-EXP(-'NGER input 2'!GE145))","v":0},{"$f":"AZ147*(1-EXP(-'NGER input 2'!GF145))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K146/'NGER results'!$H146)*BA147),0,('NGER results'!$K146/'NGER results'!$H146)*BA147)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K146/'NGER results'!$H146)*BB147),0,('NGER results'!$K146/'NGER results'!$H146)*BB147)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K146/'NGER results'!$H146)*BC147),0,('NGER results'!$K146/'NGER results'!$H146)*BC147)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K146/'NGER results'!$H146)*BD147),0,('NGER results'!$K146/'NGER results'!$H146)*BD147)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K146/'NGER results'!$H146)*BE147),0,('NGER results'!$K146/'NGER results'!$H146)*BE147)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K146/'NGER results'!$H146)*BF147),0,('NGER results'!$K146/'NGER results'!$H146)*BF147)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K146/'NGER results'!$H146)*BG147),0,('NGER results'!$K146/'NGER results'!$H146)*BG147)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K146/'NGER results'!$H146)*BH147),0,('NGER results'!$K146/'NGER results'!$H146)*BH147)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K146/'NGER results'!$H146)*BI147),0,('NGER results'!$K146/'NGER results'!$H146)*BI147)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K146/'NGER results'!$H146)*BJ147),0,('NGER results'!$K146/'NGER results'!$H146)*BJ147)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A147>=2016,(BA147+M147)*'NGER input 2'!$GS145*1.336*25,(BA147+M147)*'NGER input 2'!$GS145*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A147>=2016,(BB147+N147)*'NGER input 2'!$GS145*1.336*25,(BB147+N147)*'NGER input 2'!$GS145*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A147>=2016,(BC147+O147)*'NGER input 2'!$GS145*1.336*25,(BC147+O147)*'NGER input 2'!$GS145*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A147>=2016,(BD147+P147)*'NGER input 2'!$GS145*1.336*25,(BD147+P147)*'NGER input 2'!$GS145*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A147>=2016,(BE147+Q147)*'NGER input 2'!$GS145*1.336*25,(BE147+Q147)*'NGER input 2'!$GS145*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A147>=2016,(BF147+R147)*'NGER input 2'!$GS145*1.336*25,(BF147+R147)*'NGER input 2'!$GS145*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A147>=2016,(BG147+S147)*'NGER input 2'!$GS145*1.336*25,(BG147+S147)*'NGER input 2'!$GS145*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A147>=2016,(BH147+T147)*'NGER input 2'!$GS145*1.336*25,(BH147+T147)*'NGER input 2'!$GS145*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A147>=2016,(BI147+U147)*'NGER input 2'!$GS145*1.336*25,(BI147+U147)*'NGER input 2'!$GS145*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A147>=2016,(BJ147+V147)*'NGER input 2'!$GS145*1.336*25,(BJ147+V147)*'NGER input 2'!$GS145*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A146","v":142},null,{"$f":"IF(OR('NGER input 2'!$A146=2013,'NGER input 2'!$A146=2014),0,'NGER input 2'!ES146*'NGER input 2'!FC146*'NGER input 2'!FM146*'NGER input 2'!$GQ146)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A146=2013,'NGER input 2'!$A146=2014),0,'NGER input 2'!ET146*'NGER input 2'!FD146*'NGER input 2'!FN146*'NGER input 2'!$GQ146)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A146=2013,'NGER input 2'!$A146=2014),0,'NGER input 2'!EU146*'NGER input 2'!FE146*'NGER input 2'!FO146*'NGER input 2'!$GQ146)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A146=2013,'NGER input 2'!$A146=2014),0,'NGER input 2'!EV146*'NGER input 2'!FF146*'NGER input 2'!FP146*'NGER input 2'!$GQ146)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A146=2013,'NGER input 2'!$A146=2014),0,'NGER input 2'!EW146*'NGER input 2'!FG146*'NGER input 2'!FQ146*'NGER input 2'!$GQ146)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A146=2013,'NGER input 2'!$A146=2014),0,'NGER input 2'!EX146*'NGER input 2'!FH146*'NGER input 2'!FR146*'NGER input 2'!$GQ146)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A146=2013,'NGER input 2'!$A146=2014),0,'NGER input 2'!EY146*'NGER input 2'!FI146*'NGER input 2'!FS146*'NGER input 2'!$GQ146)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A146=2013,'NGER input 2'!$A146=2014),0,'NGER input 2'!EZ146*'NGER input 2'!FJ146*'NGER input 2'!FT146*'NGER input 2'!$GQ146)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A146=2013,'NGER input 2'!$A146=2014),0,'NGER input 2'!FA146*'NGER input 2'!FK146*'NGER input 2'!FU146*'NGER input 2'!$GQ146)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A146=2013,'NGER input 2'!$A146=2014),0,'NGER input 2'!FB146*'NGER input 2'!FL146*'NGER input 2'!FV146*'NGER input 2'!$GQ146)","v":0},{"$f":"C148*(1-EXP(-'NGER input 2'!FW146*(13-'NGER input 2'!$GR146-7)/12))","v":{"$error":"#N/A"}},{"$f":"D148*(1-EXP(-'NGER input 2'!FX146*(13-'NGER input 2'!$GR146-7)/12))","v":{"$error":"#N/A"}},{"$f":"E148*(1-EXP(-'NGER input 2'!FY146*(13-'NGER input 2'!$GR146-7)/12))","v":{"$error":"#N/A"}},{"$f":"F148*(1-EXP(-'NGER input 2'!FZ146*(13-'NGER input 2'!$GR146-7)/12))","v":{"$error":"#N/A"}},{"$f":"G148*(1-EXP(-'NGER input 2'!GA146*(13-'NGER input 2'!$GR146-7)/12))","v":{"$error":"#N/A"}},{"$f":"H148*(1-EXP(-'NGER input 2'!GB146*(13-'NGER input 2'!$GR146-7)/12))","v":{"$error":"#N/A"}},{"$f":"I148*(1-EXP(-'NGER input 2'!GC146*(13-'NGER input 2'!$GR146-7)/12))","v":{"$error":"#N/A"}},{"$f":"J148*(1-EXP(-'NGER input 2'!GD146*(13-'NGER input 2'!$GR146-7)/12))","v":{"$error":"#N/A"}},{"$f":"K148*(1-EXP(-'NGER input 2'!GE146*(13-'NGER input 2'!$GR146-7)/12))","v":{"$error":"#N/A"}},{"$f":"L148*(1-EXP(-'NGER input 2'!GF146*(13-'NGER input 2'!$GR146-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K147/'NGER results'!$H147)*M148),0,('NGER results'!$K147/'NGER results'!$H147)*M148)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K147/'NGER results'!$H147)*N148),0,('NGER results'!$K147/'NGER results'!$H147)*N148)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K147/'NGER results'!$H147)*O148),0,('NGER results'!$K147/'NGER results'!$H147)*O148)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K147/'NGER results'!$H147)*P148),0,('NGER results'!$K147/'NGER results'!$H147)*P148)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K147/'NGER results'!$H147)*Q148),0,('NGER results'!$K147/'NGER results'!$H147)*Q148)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K147/'NGER results'!$H147)*R148),0,('NGER results'!$K147/'NGER results'!$H147)*R148)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K147/'NGER results'!$H147)*S148),0,('NGER results'!$K147/'NGER results'!$H147)*S148)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K147/'NGER results'!$H147)*T148),0,('NGER results'!$K147/'NGER results'!$H147)*T148)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K147/'NGER results'!$H147)*U148),0,('NGER results'!$K147/'NGER results'!$H147)*U148)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K147/'NGER results'!$H147)*V148),0,('NGER results'!$K147/'NGER results'!$H147)*V148)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ148*(1-EXP(-'NGER input 2'!FW146))","v":0},{"$f":"AR148*(1-EXP(-'NGER input 2'!FX146))","v":0},{"$f":"AS148*(1-EXP(-'NGER input 2'!FY146))","v":0},{"$f":"AT148*(1-EXP(-'NGER input 2'!FZ146))","v":0},{"$f":"AU148*(1-EXP(-'NGER input 2'!GA146))","v":0},{"$f":"AV148*(1-EXP(-'NGER input 2'!GB146))","v":0},{"$f":"AW148*(1-EXP(-'NGER input 2'!GC146))","v":0},{"$f":"AX148*(1-EXP(-'NGER input 2'!GD146))","v":0},{"$f":"AY148*(1-EXP(-'NGER input 2'!GE146))","v":0},{"$f":"AZ148*(1-EXP(-'NGER input 2'!GF146))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K147/'NGER results'!$H147)*BA148),0,('NGER results'!$K147/'NGER results'!$H147)*BA148)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K147/'NGER results'!$H147)*BB148),0,('NGER results'!$K147/'NGER results'!$H147)*BB148)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K147/'NGER results'!$H147)*BC148),0,('NGER results'!$K147/'NGER results'!$H147)*BC148)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K147/'NGER results'!$H147)*BD148),0,('NGER results'!$K147/'NGER results'!$H147)*BD148)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K147/'NGER results'!$H147)*BE148),0,('NGER results'!$K147/'NGER results'!$H147)*BE148)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K147/'NGER results'!$H147)*BF148),0,('NGER results'!$K147/'NGER results'!$H147)*BF148)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K147/'NGER results'!$H147)*BG148),0,('NGER results'!$K147/'NGER results'!$H147)*BG148)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K147/'NGER results'!$H147)*BH148),0,('NGER results'!$K147/'NGER results'!$H147)*BH148)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K147/'NGER results'!$H147)*BI148),0,('NGER results'!$K147/'NGER results'!$H147)*BI148)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K147/'NGER results'!$H147)*BJ148),0,('NGER results'!$K147/'NGER results'!$H147)*BJ148)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A148>=2016,(BA148+M148)*'NGER input 2'!$GS146*1.336*25,(BA148+M148)*'NGER input 2'!$GS146*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A148>=2016,(BB148+N148)*'NGER input 2'!$GS146*1.336*25,(BB148+N148)*'NGER input 2'!$GS146*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A148>=2016,(BC148+O148)*'NGER input 2'!$GS146*1.336*25,(BC148+O148)*'NGER input 2'!$GS146*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A148>=2016,(BD148+P148)*'NGER input 2'!$GS146*1.336*25,(BD148+P148)*'NGER input 2'!$GS146*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A148>=2016,(BE148+Q148)*'NGER input 2'!$GS146*1.336*25,(BE148+Q148)*'NGER input 2'!$GS146*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A148>=2016,(BF148+R148)*'NGER input 2'!$GS146*1.336*25,(BF148+R148)*'NGER input 2'!$GS146*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A148>=2016,(BG148+S148)*'NGER input 2'!$GS146*1.336*25,(BG148+S148)*'NGER input 2'!$GS146*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A148>=2016,(BH148+T148)*'NGER input 2'!$GS146*1.336*25,(BH148+T148)*'NGER input 2'!$GS146*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A148>=2016,(BI148+U148)*'NGER input 2'!$GS146*1.336*25,(BI148+U148)*'NGER input 2'!$GS146*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A148>=2016,(BJ148+V148)*'NGER input 2'!$GS146*1.336*25,(BJ148+V148)*'NGER input 2'!$GS146*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A147","v":143},null,{"$f":"IF(OR('NGER input 2'!$A147=2013,'NGER input 2'!$A147=2014),0,'NGER input 2'!ES147*'NGER input 2'!FC147*'NGER input 2'!FM147*'NGER input 2'!$GQ147)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A147=2013,'NGER input 2'!$A147=2014),0,'NGER input 2'!ET147*'NGER input 2'!FD147*'NGER input 2'!FN147*'NGER input 2'!$GQ147)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A147=2013,'NGER input 2'!$A147=2014),0,'NGER input 2'!EU147*'NGER input 2'!FE147*'NGER input 2'!FO147*'NGER input 2'!$GQ147)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A147=2013,'NGER input 2'!$A147=2014),0,'NGER input 2'!EV147*'NGER input 2'!FF147*'NGER input 2'!FP147*'NGER input 2'!$GQ147)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A147=2013,'NGER input 2'!$A147=2014),0,'NGER input 2'!EW147*'NGER input 2'!FG147*'NGER input 2'!FQ147*'NGER input 2'!$GQ147)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A147=2013,'NGER input 2'!$A147=2014),0,'NGER input 2'!EX147*'NGER input 2'!FH147*'NGER input 2'!FR147*'NGER input 2'!$GQ147)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A147=2013,'NGER input 2'!$A147=2014),0,'NGER input 2'!EY147*'NGER input 2'!FI147*'NGER input 2'!FS147*'NGER input 2'!$GQ147)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A147=2013,'NGER input 2'!$A147=2014),0,'NGER input 2'!EZ147*'NGER input 2'!FJ147*'NGER input 2'!FT147*'NGER input 2'!$GQ147)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A147=2013,'NGER input 2'!$A147=2014),0,'NGER input 2'!FA147*'NGER input 2'!FK147*'NGER input 2'!FU147*'NGER input 2'!$GQ147)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A147=2013,'NGER input 2'!$A147=2014),0,'NGER input 2'!FB147*'NGER input 2'!FL147*'NGER input 2'!FV147*'NGER input 2'!$GQ147)","v":0},{"$f":"C149*(1-EXP(-'NGER input 2'!FW147*(13-'NGER input 2'!$GR147-7)/12))","v":{"$error":"#N/A"}},{"$f":"D149*(1-EXP(-'NGER input 2'!FX147*(13-'NGER input 2'!$GR147-7)/12))","v":{"$error":"#N/A"}},{"$f":"E149*(1-EXP(-'NGER input 2'!FY147*(13-'NGER input 2'!$GR147-7)/12))","v":{"$error":"#N/A"}},{"$f":"F149*(1-EXP(-'NGER input 2'!FZ147*(13-'NGER input 2'!$GR147-7)/12))","v":{"$error":"#N/A"}},{"$f":"G149*(1-EXP(-'NGER input 2'!GA147*(13-'NGER input 2'!$GR147-7)/12))","v":{"$error":"#N/A"}},{"$f":"H149*(1-EXP(-'NGER input 2'!GB147*(13-'NGER input 2'!$GR147-7)/12))","v":{"$error":"#N/A"}},{"$f":"I149*(1-EXP(-'NGER input 2'!GC147*(13-'NGER input 2'!$GR147-7)/12))","v":{"$error":"#N/A"}},{"$f":"J149*(1-EXP(-'NGER input 2'!GD147*(13-'NGER input 2'!$GR147-7)/12))","v":{"$error":"#N/A"}},{"$f":"K149*(1-EXP(-'NGER input 2'!GE147*(13-'NGER input 2'!$GR147-7)/12))","v":{"$error":"#N/A"}},{"$f":"L149*(1-EXP(-'NGER input 2'!GF147*(13-'NGER input 2'!$GR147-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K148/'NGER results'!$H148)*M149),0,('NGER results'!$K148/'NGER results'!$H148)*M149)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K148/'NGER results'!$H148)*N149),0,('NGER results'!$K148/'NGER results'!$H148)*N149)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K148/'NGER results'!$H148)*O149),0,('NGER results'!$K148/'NGER results'!$H148)*O149)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K148/'NGER results'!$H148)*P149),0,('NGER results'!$K148/'NGER results'!$H148)*P149)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K148/'NGER results'!$H148)*Q149),0,('NGER results'!$K148/'NGER results'!$H148)*Q149)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K148/'NGER results'!$H148)*R149),0,('NGER results'!$K148/'NGER results'!$H148)*R149)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K148/'NGER results'!$H148)*S149),0,('NGER results'!$K148/'NGER results'!$H148)*S149)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K148/'NGER results'!$H148)*T149),0,('NGER results'!$K148/'NGER results'!$H148)*T149)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K148/'NGER results'!$H148)*U149),0,('NGER results'!$K148/'NGER results'!$H148)*U149)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K148/'NGER results'!$H148)*V149),0,('NGER results'!$K148/'NGER results'!$H148)*V149)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ149*(1-EXP(-'NGER input 2'!FW147))","v":0},{"$f":"AR149*(1-EXP(-'NGER input 2'!FX147))","v":0},{"$f":"AS149*(1-EXP(-'NGER input 2'!FY147))","v":0},{"$f":"AT149*(1-EXP(-'NGER input 2'!FZ147))","v":0},{"$f":"AU149*(1-EXP(-'NGER input 2'!GA147))","v":0},{"$f":"AV149*(1-EXP(-'NGER input 2'!GB147))","v":0},{"$f":"AW149*(1-EXP(-'NGER input 2'!GC147))","v":0},{"$f":"AX149*(1-EXP(-'NGER input 2'!GD147))","v":0},{"$f":"AY149*(1-EXP(-'NGER input 2'!GE147))","v":0},{"$f":"AZ149*(1-EXP(-'NGER input 2'!GF147))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K148/'NGER results'!$H148)*BA149),0,('NGER results'!$K148/'NGER results'!$H148)*BA149)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K148/'NGER results'!$H148)*BB149),0,('NGER results'!$K148/'NGER results'!$H148)*BB149)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K148/'NGER results'!$H148)*BC149),0,('NGER results'!$K148/'NGER results'!$H148)*BC149)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K148/'NGER results'!$H148)*BD149),0,('NGER results'!$K148/'NGER results'!$H148)*BD149)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K148/'NGER results'!$H148)*BE149),0,('NGER results'!$K148/'NGER results'!$H148)*BE149)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K148/'NGER results'!$H148)*BF149),0,('NGER results'!$K148/'NGER results'!$H148)*BF149)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K148/'NGER results'!$H148)*BG149),0,('NGER results'!$K148/'NGER results'!$H148)*BG149)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K148/'NGER results'!$H148)*BH149),0,('NGER results'!$K148/'NGER results'!$H148)*BH149)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K148/'NGER results'!$H148)*BI149),0,('NGER results'!$K148/'NGER results'!$H148)*BI149)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K148/'NGER results'!$H148)*BJ149),0,('NGER results'!$K148/'NGER results'!$H148)*BJ149)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A149>=2016,(BA149+M149)*'NGER input 2'!$GS147*1.336*25,(BA149+M149)*'NGER input 2'!$GS147*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A149>=2016,(BB149+N149)*'NGER input 2'!$GS147*1.336*25,(BB149+N149)*'NGER input 2'!$GS147*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A149>=2016,(BC149+O149)*'NGER input 2'!$GS147*1.336*25,(BC149+O149)*'NGER input 2'!$GS147*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A149>=2016,(BD149+P149)*'NGER input 2'!$GS147*1.336*25,(BD149+P149)*'NGER input 2'!$GS147*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A149>=2016,(BE149+Q149)*'NGER input 2'!$GS147*1.336*25,(BE149+Q149)*'NGER input 2'!$GS147*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A149>=2016,(BF149+R149)*'NGER input 2'!$GS147*1.336*25,(BF149+R149)*'NGER input 2'!$GS147*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A149>=2016,(BG149+S149)*'NGER input 2'!$GS147*1.336*25,(BG149+S149)*'NGER input 2'!$GS147*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A149>=2016,(BH149+T149)*'NGER input 2'!$GS147*1.336*25,(BH149+T149)*'NGER input 2'!$GS147*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A149>=2016,(BI149+U149)*'NGER input 2'!$GS147*1.336*25,(BI149+U149)*'NGER input 2'!$GS147*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A149>=2016,(BJ149+V149)*'NGER input 2'!$GS147*1.336*25,(BJ149+V149)*'NGER input 2'!$GS147*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A148","v":144},null,{"$f":"IF(OR('NGER input 2'!$A148=2013,'NGER input 2'!$A148=2014),0,'NGER input 2'!ES148*'NGER input 2'!FC148*'NGER input 2'!FM148*'NGER input 2'!$GQ148)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A148=2013,'NGER input 2'!$A148=2014),0,'NGER input 2'!ET148*'NGER input 2'!FD148*'NGER input 2'!FN148*'NGER input 2'!$GQ148)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A148=2013,'NGER input 2'!$A148=2014),0,'NGER input 2'!EU148*'NGER input 2'!FE148*'NGER input 2'!FO148*'NGER input 2'!$GQ148)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A148=2013,'NGER input 2'!$A148=2014),0,'NGER input 2'!EV148*'NGER input 2'!FF148*'NGER input 2'!FP148*'NGER input 2'!$GQ148)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A148=2013,'NGER input 2'!$A148=2014),0,'NGER input 2'!EW148*'NGER input 2'!FG148*'NGER input 2'!FQ148*'NGER input 2'!$GQ148)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A148=2013,'NGER input 2'!$A148=2014),0,'NGER input 2'!EX148*'NGER input 2'!FH148*'NGER input 2'!FR148*'NGER input 2'!$GQ148)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A148=2013,'NGER input 2'!$A148=2014),0,'NGER input 2'!EY148*'NGER input 2'!FI148*'NGER input 2'!FS148*'NGER input 2'!$GQ148)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A148=2013,'NGER input 2'!$A148=2014),0,'NGER input 2'!EZ148*'NGER input 2'!FJ148*'NGER input 2'!FT148*'NGER input 2'!$GQ148)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A148=2013,'NGER input 2'!$A148=2014),0,'NGER input 2'!FA148*'NGER input 2'!FK148*'NGER input 2'!FU148*'NGER input 2'!$GQ148)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A148=2013,'NGER input 2'!$A148=2014),0,'NGER input 2'!FB148*'NGER input 2'!FL148*'NGER input 2'!FV148*'NGER input 2'!$GQ148)","v":0},{"$f":"C150*(1-EXP(-'NGER input 2'!FW148*(13-'NGER input 2'!$GR148-7)/12))","v":{"$error":"#N/A"}},{"$f":"D150*(1-EXP(-'NGER input 2'!FX148*(13-'NGER input 2'!$GR148-7)/12))","v":{"$error":"#N/A"}},{"$f":"E150*(1-EXP(-'NGER input 2'!FY148*(13-'NGER input 2'!$GR148-7)/12))","v":{"$error":"#N/A"}},{"$f":"F150*(1-EXP(-'NGER input 2'!FZ148*(13-'NGER input 2'!$GR148-7)/12))","v":{"$error":"#N/A"}},{"$f":"G150*(1-EXP(-'NGER input 2'!GA148*(13-'NGER input 2'!$GR148-7)/12))","v":{"$error":"#N/A"}},{"$f":"H150*(1-EXP(-'NGER input 2'!GB148*(13-'NGER input 2'!$GR148-7)/12))","v":{"$error":"#N/A"}},{"$f":"I150*(1-EXP(-'NGER input 2'!GC148*(13-'NGER input 2'!$GR148-7)/12))","v":{"$error":"#N/A"}},{"$f":"J150*(1-EXP(-'NGER input 2'!GD148*(13-'NGER input 2'!$GR148-7)/12))","v":{"$error":"#N/A"}},{"$f":"K150*(1-EXP(-'NGER input 2'!GE148*(13-'NGER input 2'!$GR148-7)/12))","v":{"$error":"#N/A"}},{"$f":"L150*(1-EXP(-'NGER input 2'!GF148*(13-'NGER input 2'!$GR148-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K149/'NGER results'!$H149)*M150),0,('NGER results'!$K149/'NGER results'!$H149)*M150)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K149/'NGER results'!$H149)*N150),0,('NGER results'!$K149/'NGER results'!$H149)*N150)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K149/'NGER results'!$H149)*O150),0,('NGER results'!$K149/'NGER results'!$H149)*O150)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K149/'NGER results'!$H149)*P150),0,('NGER results'!$K149/'NGER results'!$H149)*P150)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K149/'NGER results'!$H149)*Q150),0,('NGER results'!$K149/'NGER results'!$H149)*Q150)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K149/'NGER results'!$H149)*R150),0,('NGER results'!$K149/'NGER results'!$H149)*R150)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K149/'NGER results'!$H149)*S150),0,('NGER results'!$K149/'NGER results'!$H149)*S150)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K149/'NGER results'!$H149)*T150),0,('NGER results'!$K149/'NGER results'!$H149)*T150)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K149/'NGER results'!$H149)*U150),0,('NGER results'!$K149/'NGER results'!$H149)*U150)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K149/'NGER results'!$H149)*V150),0,('NGER results'!$K149/'NGER results'!$H149)*V150)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ150*(1-EXP(-'NGER input 2'!FW148))","v":0},{"$f":"AR150*(1-EXP(-'NGER input 2'!FX148))","v":0},{"$f":"AS150*(1-EXP(-'NGER input 2'!FY148))","v":0},{"$f":"AT150*(1-EXP(-'NGER input 2'!FZ148))","v":0},{"$f":"AU150*(1-EXP(-'NGER input 2'!GA148))","v":0},{"$f":"AV150*(1-EXP(-'NGER input 2'!GB148))","v":0},{"$f":"AW150*(1-EXP(-'NGER input 2'!GC148))","v":0},{"$f":"AX150*(1-EXP(-'NGER input 2'!GD148))","v":0},{"$f":"AY150*(1-EXP(-'NGER input 2'!GE148))","v":0},{"$f":"AZ150*(1-EXP(-'NGER input 2'!GF148))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K149/'NGER results'!$H149)*BA150),0,('NGER results'!$K149/'NGER results'!$H149)*BA150)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K149/'NGER results'!$H149)*BB150),0,('NGER results'!$K149/'NGER results'!$H149)*BB150)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K149/'NGER results'!$H149)*BC150),0,('NGER results'!$K149/'NGER results'!$H149)*BC150)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K149/'NGER results'!$H149)*BD150),0,('NGER results'!$K149/'NGER results'!$H149)*BD150)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K149/'NGER results'!$H149)*BE150),0,('NGER results'!$K149/'NGER results'!$H149)*BE150)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K149/'NGER results'!$H149)*BF150),0,('NGER results'!$K149/'NGER results'!$H149)*BF150)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K149/'NGER results'!$H149)*BG150),0,('NGER results'!$K149/'NGER results'!$H149)*BG150)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K149/'NGER results'!$H149)*BH150),0,('NGER results'!$K149/'NGER results'!$H149)*BH150)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K149/'NGER results'!$H149)*BI150),0,('NGER results'!$K149/'NGER results'!$H149)*BI150)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K149/'NGER results'!$H149)*BJ150),0,('NGER results'!$K149/'NGER results'!$H149)*BJ150)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A150>=2016,(BA150+M150)*'NGER input 2'!$GS148*1.336*25,(BA150+M150)*'NGER input 2'!$GS148*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A150>=2016,(BB150+N150)*'NGER input 2'!$GS148*1.336*25,(BB150+N150)*'NGER input 2'!$GS148*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A150>=2016,(BC150+O150)*'NGER input 2'!$GS148*1.336*25,(BC150+O150)*'NGER input 2'!$GS148*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A150>=2016,(BD150+P150)*'NGER input 2'!$GS148*1.336*25,(BD150+P150)*'NGER input 2'!$GS148*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A150>=2016,(BE150+Q150)*'NGER input 2'!$GS148*1.336*25,(BE150+Q150)*'NGER input 2'!$GS148*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A150>=2016,(BF150+R150)*'NGER input 2'!$GS148*1.336*25,(BF150+R150)*'NGER input 2'!$GS148*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A150>=2016,(BG150+S150)*'NGER input 2'!$GS148*1.336*25,(BG150+S150)*'NGER input 2'!$GS148*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A150>=2016,(BH150+T150)*'NGER input 2'!$GS148*1.336*25,(BH150+T150)*'NGER input 2'!$GS148*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A150>=2016,(BI150+U150)*'NGER input 2'!$GS148*1.336*25,(BI150+U150)*'NGER input 2'!$GS148*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A150>=2016,(BJ150+V150)*'NGER input 2'!$GS148*1.336*25,(BJ150+V150)*'NGER input 2'!$GS148*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A149","v":145},null,{"$f":"IF(OR('NGER input 2'!$A149=2013,'NGER input 2'!$A149=2014),0,'NGER input 2'!ES149*'NGER input 2'!FC149*'NGER input 2'!FM149*'NGER input 2'!$GQ149)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A149=2013,'NGER input 2'!$A149=2014),0,'NGER input 2'!ET149*'NGER input 2'!FD149*'NGER input 2'!FN149*'NGER input 2'!$GQ149)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A149=2013,'NGER input 2'!$A149=2014),0,'NGER input 2'!EU149*'NGER input 2'!FE149*'NGER input 2'!FO149*'NGER input 2'!$GQ149)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A149=2013,'NGER input 2'!$A149=2014),0,'NGER input 2'!EV149*'NGER input 2'!FF149*'NGER input 2'!FP149*'NGER input 2'!$GQ149)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A149=2013,'NGER input 2'!$A149=2014),0,'NGER input 2'!EW149*'NGER input 2'!FG149*'NGER input 2'!FQ149*'NGER input 2'!$GQ149)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A149=2013,'NGER input 2'!$A149=2014),0,'NGER input 2'!EX149*'NGER input 2'!FH149*'NGER input 2'!FR149*'NGER input 2'!$GQ149)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A149=2013,'NGER input 2'!$A149=2014),0,'NGER input 2'!EY149*'NGER input 2'!FI149*'NGER input 2'!FS149*'NGER input 2'!$GQ149)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A149=2013,'NGER input 2'!$A149=2014),0,'NGER input 2'!EZ149*'NGER input 2'!FJ149*'NGER input 2'!FT149*'NGER input 2'!$GQ149)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A149=2013,'NGER input 2'!$A149=2014),0,'NGER input 2'!FA149*'NGER input 2'!FK149*'NGER input 2'!FU149*'NGER input 2'!$GQ149)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A149=2013,'NGER input 2'!$A149=2014),0,'NGER input 2'!FB149*'NGER input 2'!FL149*'NGER input 2'!FV149*'NGER input 2'!$GQ149)","v":0},{"$f":"C151*(1-EXP(-'NGER input 2'!FW149*(13-'NGER input 2'!$GR149-7)/12))","v":{"$error":"#N/A"}},{"$f":"D151*(1-EXP(-'NGER input 2'!FX149*(13-'NGER input 2'!$GR149-7)/12))","v":{"$error":"#N/A"}},{"$f":"E151*(1-EXP(-'NGER input 2'!FY149*(13-'NGER input 2'!$GR149-7)/12))","v":{"$error":"#N/A"}},{"$f":"F151*(1-EXP(-'NGER input 2'!FZ149*(13-'NGER input 2'!$GR149-7)/12))","v":{"$error":"#N/A"}},{"$f":"G151*(1-EXP(-'NGER input 2'!GA149*(13-'NGER input 2'!$GR149-7)/12))","v":{"$error":"#N/A"}},{"$f":"H151*(1-EXP(-'NGER input 2'!GB149*(13-'NGER input 2'!$GR149-7)/12))","v":{"$error":"#N/A"}},{"$f":"I151*(1-EXP(-'NGER input 2'!GC149*(13-'NGER input 2'!$GR149-7)/12))","v":{"$error":"#N/A"}},{"$f":"J151*(1-EXP(-'NGER input 2'!GD149*(13-'NGER input 2'!$GR149-7)/12))","v":{"$error":"#N/A"}},{"$f":"K151*(1-EXP(-'NGER input 2'!GE149*(13-'NGER input 2'!$GR149-7)/12))","v":{"$error":"#N/A"}},{"$f":"L151*(1-EXP(-'NGER input 2'!GF149*(13-'NGER input 2'!$GR149-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K150/'NGER results'!$H150)*M151),0,('NGER results'!$K150/'NGER results'!$H150)*M151)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K150/'NGER results'!$H150)*N151),0,('NGER results'!$K150/'NGER results'!$H150)*N151)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K150/'NGER results'!$H150)*O151),0,('NGER results'!$K150/'NGER results'!$H150)*O151)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K150/'NGER results'!$H150)*P151),0,('NGER results'!$K150/'NGER results'!$H150)*P151)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K150/'NGER results'!$H150)*Q151),0,('NGER results'!$K150/'NGER results'!$H150)*Q151)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K150/'NGER results'!$H150)*R151),0,('NGER results'!$K150/'NGER results'!$H150)*R151)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K150/'NGER results'!$H150)*S151),0,('NGER results'!$K150/'NGER results'!$H150)*S151)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K150/'NGER results'!$H150)*T151),0,('NGER results'!$K150/'NGER results'!$H150)*T151)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K150/'NGER results'!$H150)*U151),0,('NGER results'!$K150/'NGER results'!$H150)*U151)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K150/'NGER results'!$H150)*V151),0,('NGER results'!$K150/'NGER results'!$H150)*V151)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ151*(1-EXP(-'NGER input 2'!FW149))","v":0},{"$f":"AR151*(1-EXP(-'NGER input 2'!FX149))","v":0},{"$f":"AS151*(1-EXP(-'NGER input 2'!FY149))","v":0},{"$f":"AT151*(1-EXP(-'NGER input 2'!FZ149))","v":0},{"$f":"AU151*(1-EXP(-'NGER input 2'!GA149))","v":0},{"$f":"AV151*(1-EXP(-'NGER input 2'!GB149))","v":0},{"$f":"AW151*(1-EXP(-'NGER input 2'!GC149))","v":0},{"$f":"AX151*(1-EXP(-'NGER input 2'!GD149))","v":0},{"$f":"AY151*(1-EXP(-'NGER input 2'!GE149))","v":0},{"$f":"AZ151*(1-EXP(-'NGER input 2'!GF149))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K150/'NGER results'!$H150)*BA151),0,('NGER results'!$K150/'NGER results'!$H150)*BA151)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K150/'NGER results'!$H150)*BB151),0,('NGER results'!$K150/'NGER results'!$H150)*BB151)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K150/'NGER results'!$H150)*BC151),0,('NGER results'!$K150/'NGER results'!$H150)*BC151)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K150/'NGER results'!$H150)*BD151),0,('NGER results'!$K150/'NGER results'!$H150)*BD151)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K150/'NGER results'!$H150)*BE151),0,('NGER results'!$K150/'NGER results'!$H150)*BE151)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K150/'NGER results'!$H150)*BF151),0,('NGER results'!$K150/'NGER results'!$H150)*BF151)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K150/'NGER results'!$H150)*BG151),0,('NGER results'!$K150/'NGER results'!$H150)*BG151)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K150/'NGER results'!$H150)*BH151),0,('NGER results'!$K150/'NGER results'!$H150)*BH151)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K150/'NGER results'!$H150)*BI151),0,('NGER results'!$K150/'NGER results'!$H150)*BI151)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K150/'NGER results'!$H150)*BJ151),0,('NGER results'!$K150/'NGER results'!$H150)*BJ151)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A151>=2016,(BA151+M151)*'NGER input 2'!$GS149*1.336*25,(BA151+M151)*'NGER input 2'!$GS149*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A151>=2016,(BB151+N151)*'NGER input 2'!$GS149*1.336*25,(BB151+N151)*'NGER input 2'!$GS149*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A151>=2016,(BC151+O151)*'NGER input 2'!$GS149*1.336*25,(BC151+O151)*'NGER input 2'!$GS149*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A151>=2016,(BD151+P151)*'NGER input 2'!$GS149*1.336*25,(BD151+P151)*'NGER input 2'!$GS149*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A151>=2016,(BE151+Q151)*'NGER input 2'!$GS149*1.336*25,(BE151+Q151)*'NGER input 2'!$GS149*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A151>=2016,(BF151+R151)*'NGER input 2'!$GS149*1.336*25,(BF151+R151)*'NGER input 2'!$GS149*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A151>=2016,(BG151+S151)*'NGER input 2'!$GS149*1.336*25,(BG151+S151)*'NGER input 2'!$GS149*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A151>=2016,(BH151+T151)*'NGER input 2'!$GS149*1.336*25,(BH151+T151)*'NGER input 2'!$GS149*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A151>=2016,(BI151+U151)*'NGER input 2'!$GS149*1.336*25,(BI151+U151)*'NGER input 2'!$GS149*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A151>=2016,(BJ151+V151)*'NGER input 2'!$GS149*1.336*25,(BJ151+V151)*'NGER input 2'!$GS149*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A150","v":146},null,{"$f":"IF(OR('NGER input 2'!$A150=2013,'NGER input 2'!$A150=2014),0,'NGER input 2'!ES150*'NGER input 2'!FC150*'NGER input 2'!FM150*'NGER input 2'!$GQ150)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A150=2013,'NGER input 2'!$A150=2014),0,'NGER input 2'!ET150*'NGER input 2'!FD150*'NGER input 2'!FN150*'NGER input 2'!$GQ150)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A150=2013,'NGER input 2'!$A150=2014),0,'NGER input 2'!EU150*'NGER input 2'!FE150*'NGER input 2'!FO150*'NGER input 2'!$GQ150)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A150=2013,'NGER input 2'!$A150=2014),0,'NGER input 2'!EV150*'NGER input 2'!FF150*'NGER input 2'!FP150*'NGER input 2'!$GQ150)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A150=2013,'NGER input 2'!$A150=2014),0,'NGER input 2'!EW150*'NGER input 2'!FG150*'NGER input 2'!FQ150*'NGER input 2'!$GQ150)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A150=2013,'NGER input 2'!$A150=2014),0,'NGER input 2'!EX150*'NGER input 2'!FH150*'NGER input 2'!FR150*'NGER input 2'!$GQ150)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A150=2013,'NGER input 2'!$A150=2014),0,'NGER input 2'!EY150*'NGER input 2'!FI150*'NGER input 2'!FS150*'NGER input 2'!$GQ150)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A150=2013,'NGER input 2'!$A150=2014),0,'NGER input 2'!EZ150*'NGER input 2'!FJ150*'NGER input 2'!FT150*'NGER input 2'!$GQ150)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A150=2013,'NGER input 2'!$A150=2014),0,'NGER input 2'!FA150*'NGER input 2'!FK150*'NGER input 2'!FU150*'NGER input 2'!$GQ150)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A150=2013,'NGER input 2'!$A150=2014),0,'NGER input 2'!FB150*'NGER input 2'!FL150*'NGER input 2'!FV150*'NGER input 2'!$GQ150)","v":0},{"$f":"C152*(1-EXP(-'NGER input 2'!FW150*(13-'NGER input 2'!$GR150-7)/12))","v":{"$error":"#N/A"}},{"$f":"D152*(1-EXP(-'NGER input 2'!FX150*(13-'NGER input 2'!$GR150-7)/12))","v":{"$error":"#N/A"}},{"$f":"E152*(1-EXP(-'NGER input 2'!FY150*(13-'NGER input 2'!$GR150-7)/12))","v":{"$error":"#N/A"}},{"$f":"F152*(1-EXP(-'NGER input 2'!FZ150*(13-'NGER input 2'!$GR150-7)/12))","v":{"$error":"#N/A"}},{"$f":"G152*(1-EXP(-'NGER input 2'!GA150*(13-'NGER input 2'!$GR150-7)/12))","v":{"$error":"#N/A"}},{"$f":"H152*(1-EXP(-'NGER input 2'!GB150*(13-'NGER input 2'!$GR150-7)/12))","v":{"$error":"#N/A"}},{"$f":"I152*(1-EXP(-'NGER input 2'!GC150*(13-'NGER input 2'!$GR150-7)/12))","v":{"$error":"#N/A"}},{"$f":"J152*(1-EXP(-'NGER input 2'!GD150*(13-'NGER input 2'!$GR150-7)/12))","v":{"$error":"#N/A"}},{"$f":"K152*(1-EXP(-'NGER input 2'!GE150*(13-'NGER input 2'!$GR150-7)/12))","v":{"$error":"#N/A"}},{"$f":"L152*(1-EXP(-'NGER input 2'!GF150*(13-'NGER input 2'!$GR150-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K151/'NGER results'!$H151)*M152),0,('NGER results'!$K151/'NGER results'!$H151)*M152)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K151/'NGER results'!$H151)*N152),0,('NGER results'!$K151/'NGER results'!$H151)*N152)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K151/'NGER results'!$H151)*O152),0,('NGER results'!$K151/'NGER results'!$H151)*O152)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K151/'NGER results'!$H151)*P152),0,('NGER results'!$K151/'NGER results'!$H151)*P152)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K151/'NGER results'!$H151)*Q152),0,('NGER results'!$K151/'NGER results'!$H151)*Q152)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K151/'NGER results'!$H151)*R152),0,('NGER results'!$K151/'NGER results'!$H151)*R152)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K151/'NGER results'!$H151)*S152),0,('NGER results'!$K151/'NGER results'!$H151)*S152)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K151/'NGER results'!$H151)*T152),0,('NGER results'!$K151/'NGER results'!$H151)*T152)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K151/'NGER results'!$H151)*U152),0,('NGER results'!$K151/'NGER results'!$H151)*U152)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K151/'NGER results'!$H151)*V152),0,('NGER results'!$K151/'NGER results'!$H151)*V152)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ152*(1-EXP(-'NGER input 2'!FW150))","v":0},{"$f":"AR152*(1-EXP(-'NGER input 2'!FX150))","v":0},{"$f":"AS152*(1-EXP(-'NGER input 2'!FY150))","v":0},{"$f":"AT152*(1-EXP(-'NGER input 2'!FZ150))","v":0},{"$f":"AU152*(1-EXP(-'NGER input 2'!GA150))","v":0},{"$f":"AV152*(1-EXP(-'NGER input 2'!GB150))","v":0},{"$f":"AW152*(1-EXP(-'NGER input 2'!GC150))","v":0},{"$f":"AX152*(1-EXP(-'NGER input 2'!GD150))","v":0},{"$f":"AY152*(1-EXP(-'NGER input 2'!GE150))","v":0},{"$f":"AZ152*(1-EXP(-'NGER input 2'!GF150))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K151/'NGER results'!$H151)*BA152),0,('NGER results'!$K151/'NGER results'!$H151)*BA152)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K151/'NGER results'!$H151)*BB152),0,('NGER results'!$K151/'NGER results'!$H151)*BB152)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K151/'NGER results'!$H151)*BC152),0,('NGER results'!$K151/'NGER results'!$H151)*BC152)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K151/'NGER results'!$H151)*BD152),0,('NGER results'!$K151/'NGER results'!$H151)*BD152)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K151/'NGER results'!$H151)*BE152),0,('NGER results'!$K151/'NGER results'!$H151)*BE152)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K151/'NGER results'!$H151)*BF152),0,('NGER results'!$K151/'NGER results'!$H151)*BF152)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K151/'NGER results'!$H151)*BG152),0,('NGER results'!$K151/'NGER results'!$H151)*BG152)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K151/'NGER results'!$H151)*BH152),0,('NGER results'!$K151/'NGER results'!$H151)*BH152)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K151/'NGER results'!$H151)*BI152),0,('NGER results'!$K151/'NGER results'!$H151)*BI152)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K151/'NGER results'!$H151)*BJ152),0,('NGER results'!$K151/'NGER results'!$H151)*BJ152)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A152>=2016,(BA152+M152)*'NGER input 2'!$GS150*1.336*25,(BA152+M152)*'NGER input 2'!$GS150*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A152>=2016,(BB152+N152)*'NGER input 2'!$GS150*1.336*25,(BB152+N152)*'NGER input 2'!$GS150*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A152>=2016,(BC152+O152)*'NGER input 2'!$GS150*1.336*25,(BC152+O152)*'NGER input 2'!$GS150*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A152>=2016,(BD152+P152)*'NGER input 2'!$GS150*1.336*25,(BD152+P152)*'NGER input 2'!$GS150*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A152>=2016,(BE152+Q152)*'NGER input 2'!$GS150*1.336*25,(BE152+Q152)*'NGER input 2'!$GS150*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A152>=2016,(BF152+R152)*'NGER input 2'!$GS150*1.336*25,(BF152+R152)*'NGER input 2'!$GS150*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A152>=2016,(BG152+S152)*'NGER input 2'!$GS150*1.336*25,(BG152+S152)*'NGER input 2'!$GS150*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A152>=2016,(BH152+T152)*'NGER input 2'!$GS150*1.336*25,(BH152+T152)*'NGER input 2'!$GS150*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A152>=2016,(BI152+U152)*'NGER input 2'!$GS150*1.336*25,(BI152+U152)*'NGER input 2'!$GS150*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A152>=2016,(BJ152+V152)*'NGER input 2'!$GS150*1.336*25,(BJ152+V152)*'NGER input 2'!$GS150*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A151","v":147},null,{"$f":"IF(OR('NGER input 2'!$A151=2013,'NGER input 2'!$A151=2014),0,'NGER input 2'!ES151*'NGER input 2'!FC151*'NGER input 2'!FM151*'NGER input 2'!$GQ151)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A151=2013,'NGER input 2'!$A151=2014),0,'NGER input 2'!ET151*'NGER input 2'!FD151*'NGER input 2'!FN151*'NGER input 2'!$GQ151)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A151=2013,'NGER input 2'!$A151=2014),0,'NGER input 2'!EU151*'NGER input 2'!FE151*'NGER input 2'!FO151*'NGER input 2'!$GQ151)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A151=2013,'NGER input 2'!$A151=2014),0,'NGER input 2'!EV151*'NGER input 2'!FF151*'NGER input 2'!FP151*'NGER input 2'!$GQ151)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A151=2013,'NGER input 2'!$A151=2014),0,'NGER input 2'!EW151*'NGER input 2'!FG151*'NGER input 2'!FQ151*'NGER input 2'!$GQ151)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A151=2013,'NGER input 2'!$A151=2014),0,'NGER input 2'!EX151*'NGER input 2'!FH151*'NGER input 2'!FR151*'NGER input 2'!$GQ151)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A151=2013,'NGER input 2'!$A151=2014),0,'NGER input 2'!EY151*'NGER input 2'!FI151*'NGER input 2'!FS151*'NGER input 2'!$GQ151)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A151=2013,'NGER input 2'!$A151=2014),0,'NGER input 2'!EZ151*'NGER input 2'!FJ151*'NGER input 2'!FT151*'NGER input 2'!$GQ151)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A151=2013,'NGER input 2'!$A151=2014),0,'NGER input 2'!FA151*'NGER input 2'!FK151*'NGER input 2'!FU151*'NGER input 2'!$GQ151)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A151=2013,'NGER input 2'!$A151=2014),0,'NGER input 2'!FB151*'NGER input 2'!FL151*'NGER input 2'!FV151*'NGER input 2'!$GQ151)","v":0},{"$f":"C153*(1-EXP(-'NGER input 2'!FW151*(13-'NGER input 2'!$GR151-7)/12))","v":{"$error":"#N/A"}},{"$f":"D153*(1-EXP(-'NGER input 2'!FX151*(13-'NGER input 2'!$GR151-7)/12))","v":{"$error":"#N/A"}},{"$f":"E153*(1-EXP(-'NGER input 2'!FY151*(13-'NGER input 2'!$GR151-7)/12))","v":{"$error":"#N/A"}},{"$f":"F153*(1-EXP(-'NGER input 2'!FZ151*(13-'NGER input 2'!$GR151-7)/12))","v":{"$error":"#N/A"}},{"$f":"G153*(1-EXP(-'NGER input 2'!GA151*(13-'NGER input 2'!$GR151-7)/12))","v":{"$error":"#N/A"}},{"$f":"H153*(1-EXP(-'NGER input 2'!GB151*(13-'NGER input 2'!$GR151-7)/12))","v":{"$error":"#N/A"}},{"$f":"I153*(1-EXP(-'NGER input 2'!GC151*(13-'NGER input 2'!$GR151-7)/12))","v":{"$error":"#N/A"}},{"$f":"J153*(1-EXP(-'NGER input 2'!GD151*(13-'NGER input 2'!$GR151-7)/12))","v":{"$error":"#N/A"}},{"$f":"K153*(1-EXP(-'NGER input 2'!GE151*(13-'NGER input 2'!$GR151-7)/12))","v":{"$error":"#N/A"}},{"$f":"L153*(1-EXP(-'NGER input 2'!GF151*(13-'NGER input 2'!$GR151-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K152/'NGER results'!$H152)*M153),0,('NGER results'!$K152/'NGER results'!$H152)*M153)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K152/'NGER results'!$H152)*N153),0,('NGER results'!$K152/'NGER results'!$H152)*N153)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K152/'NGER results'!$H152)*O153),0,('NGER results'!$K152/'NGER results'!$H152)*O153)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K152/'NGER results'!$H152)*P153),0,('NGER results'!$K152/'NGER results'!$H152)*P153)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K152/'NGER results'!$H152)*Q153),0,('NGER results'!$K152/'NGER results'!$H152)*Q153)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K152/'NGER results'!$H152)*R153),0,('NGER results'!$K152/'NGER results'!$H152)*R153)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K152/'NGER results'!$H152)*S153),0,('NGER results'!$K152/'NGER results'!$H152)*S153)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K152/'NGER results'!$H152)*T153),0,('NGER results'!$K152/'NGER results'!$H152)*T153)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K152/'NGER results'!$H152)*U153),0,('NGER results'!$K152/'NGER results'!$H152)*U153)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K152/'NGER results'!$H152)*V153),0,('NGER results'!$K152/'NGER results'!$H152)*V153)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ153*(1-EXP(-'NGER input 2'!FW151))","v":0},{"$f":"AR153*(1-EXP(-'NGER input 2'!FX151))","v":0},{"$f":"AS153*(1-EXP(-'NGER input 2'!FY151))","v":0},{"$f":"AT153*(1-EXP(-'NGER input 2'!FZ151))","v":0},{"$f":"AU153*(1-EXP(-'NGER input 2'!GA151))","v":0},{"$f":"AV153*(1-EXP(-'NGER input 2'!GB151))","v":0},{"$f":"AW153*(1-EXP(-'NGER input 2'!GC151))","v":0},{"$f":"AX153*(1-EXP(-'NGER input 2'!GD151))","v":0},{"$f":"AY153*(1-EXP(-'NGER input 2'!GE151))","v":0},{"$f":"AZ153*(1-EXP(-'NGER input 2'!GF151))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K152/'NGER results'!$H152)*BA153),0,('NGER results'!$K152/'NGER results'!$H152)*BA153)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K152/'NGER results'!$H152)*BB153),0,('NGER results'!$K152/'NGER results'!$H152)*BB153)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K152/'NGER results'!$H152)*BC153),0,('NGER results'!$K152/'NGER results'!$H152)*BC153)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K152/'NGER results'!$H152)*BD153),0,('NGER results'!$K152/'NGER results'!$H152)*BD153)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K152/'NGER results'!$H152)*BE153),0,('NGER results'!$K152/'NGER results'!$H152)*BE153)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K152/'NGER results'!$H152)*BF153),0,('NGER results'!$K152/'NGER results'!$H152)*BF153)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K152/'NGER results'!$H152)*BG153),0,('NGER results'!$K152/'NGER results'!$H152)*BG153)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K152/'NGER results'!$H152)*BH153),0,('NGER results'!$K152/'NGER results'!$H152)*BH153)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K152/'NGER results'!$H152)*BI153),0,('NGER results'!$K152/'NGER results'!$H152)*BI153)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K152/'NGER results'!$H152)*BJ153),0,('NGER results'!$K152/'NGER results'!$H152)*BJ153)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A153>=2016,(BA153+M153)*'NGER input 2'!$GS151*1.336*25,(BA153+M153)*'NGER input 2'!$GS151*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A153>=2016,(BB153+N153)*'NGER input 2'!$GS151*1.336*25,(BB153+N153)*'NGER input 2'!$GS151*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A153>=2016,(BC153+O153)*'NGER input 2'!$GS151*1.336*25,(BC153+O153)*'NGER input 2'!$GS151*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A153>=2016,(BD153+P153)*'NGER input 2'!$GS151*1.336*25,(BD153+P153)*'NGER input 2'!$GS151*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A153>=2016,(BE153+Q153)*'NGER input 2'!$GS151*1.336*25,(BE153+Q153)*'NGER input 2'!$GS151*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A153>=2016,(BF153+R153)*'NGER input 2'!$GS151*1.336*25,(BF153+R153)*'NGER input 2'!$GS151*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A153>=2016,(BG153+S153)*'NGER input 2'!$GS151*1.336*25,(BG153+S153)*'NGER input 2'!$GS151*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A153>=2016,(BH153+T153)*'NGER input 2'!$GS151*1.336*25,(BH153+T153)*'NGER input 2'!$GS151*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A153>=2016,(BI153+U153)*'NGER input 2'!$GS151*1.336*25,(BI153+U153)*'NGER input 2'!$GS151*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A153>=2016,(BJ153+V153)*'NGER input 2'!$GS151*1.336*25,(BJ153+V153)*'NGER input 2'!$GS151*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A152","v":148},null,{"$f":"IF(OR('NGER input 2'!$A152=2013,'NGER input 2'!$A152=2014),0,'NGER input 2'!ES152*'NGER input 2'!FC152*'NGER input 2'!FM152*'NGER input 2'!$GQ152)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A152=2013,'NGER input 2'!$A152=2014),0,'NGER input 2'!ET152*'NGER input 2'!FD152*'NGER input 2'!FN152*'NGER input 2'!$GQ152)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A152=2013,'NGER input 2'!$A152=2014),0,'NGER input 2'!EU152*'NGER input 2'!FE152*'NGER input 2'!FO152*'NGER input 2'!$GQ152)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A152=2013,'NGER input 2'!$A152=2014),0,'NGER input 2'!EV152*'NGER input 2'!FF152*'NGER input 2'!FP152*'NGER input 2'!$GQ152)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A152=2013,'NGER input 2'!$A152=2014),0,'NGER input 2'!EW152*'NGER input 2'!FG152*'NGER input 2'!FQ152*'NGER input 2'!$GQ152)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A152=2013,'NGER input 2'!$A152=2014),0,'NGER input 2'!EX152*'NGER input 2'!FH152*'NGER input 2'!FR152*'NGER input 2'!$GQ152)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A152=2013,'NGER input 2'!$A152=2014),0,'NGER input 2'!EY152*'NGER input 2'!FI152*'NGER input 2'!FS152*'NGER input 2'!$GQ152)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A152=2013,'NGER input 2'!$A152=2014),0,'NGER input 2'!EZ152*'NGER input 2'!FJ152*'NGER input 2'!FT152*'NGER input 2'!$GQ152)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A152=2013,'NGER input 2'!$A152=2014),0,'NGER input 2'!FA152*'NGER input 2'!FK152*'NGER input 2'!FU152*'NGER input 2'!$GQ152)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A152=2013,'NGER input 2'!$A152=2014),0,'NGER input 2'!FB152*'NGER input 2'!FL152*'NGER input 2'!FV152*'NGER input 2'!$GQ152)","v":0},{"$f":"C154*(1-EXP(-'NGER input 2'!FW152*(13-'NGER input 2'!$GR152-7)/12))","v":{"$error":"#N/A"}},{"$f":"D154*(1-EXP(-'NGER input 2'!FX152*(13-'NGER input 2'!$GR152-7)/12))","v":{"$error":"#N/A"}},{"$f":"E154*(1-EXP(-'NGER input 2'!FY152*(13-'NGER input 2'!$GR152-7)/12))","v":{"$error":"#N/A"}},{"$f":"F154*(1-EXP(-'NGER input 2'!FZ152*(13-'NGER input 2'!$GR152-7)/12))","v":{"$error":"#N/A"}},{"$f":"G154*(1-EXP(-'NGER input 2'!GA152*(13-'NGER input 2'!$GR152-7)/12))","v":{"$error":"#N/A"}},{"$f":"H154*(1-EXP(-'NGER input 2'!GB152*(13-'NGER input 2'!$GR152-7)/12))","v":{"$error":"#N/A"}},{"$f":"I154*(1-EXP(-'NGER input 2'!GC152*(13-'NGER input 2'!$GR152-7)/12))","v":{"$error":"#N/A"}},{"$f":"J154*(1-EXP(-'NGER input 2'!GD152*(13-'NGER input 2'!$GR152-7)/12))","v":{"$error":"#N/A"}},{"$f":"K154*(1-EXP(-'NGER input 2'!GE152*(13-'NGER input 2'!$GR152-7)/12))","v":{"$error":"#N/A"}},{"$f":"L154*(1-EXP(-'NGER input 2'!GF152*(13-'NGER input 2'!$GR152-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K153/'NGER results'!$H153)*M154),0,('NGER results'!$K153/'NGER results'!$H153)*M154)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K153/'NGER results'!$H153)*N154),0,('NGER results'!$K153/'NGER results'!$H153)*N154)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K153/'NGER results'!$H153)*O154),0,('NGER results'!$K153/'NGER results'!$H153)*O154)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K153/'NGER results'!$H153)*P154),0,('NGER results'!$K153/'NGER results'!$H153)*P154)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K153/'NGER results'!$H153)*Q154),0,('NGER results'!$K153/'NGER results'!$H153)*Q154)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K153/'NGER results'!$H153)*R154),0,('NGER results'!$K153/'NGER results'!$H153)*R154)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K153/'NGER results'!$H153)*S154),0,('NGER results'!$K153/'NGER results'!$H153)*S154)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K153/'NGER results'!$H153)*T154),0,('NGER results'!$K153/'NGER results'!$H153)*T154)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K153/'NGER results'!$H153)*U154),0,('NGER results'!$K153/'NGER results'!$H153)*U154)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K153/'NGER results'!$H153)*V154),0,('NGER results'!$K153/'NGER results'!$H153)*V154)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ154*(1-EXP(-'NGER input 2'!FW152))","v":0},{"$f":"AR154*(1-EXP(-'NGER input 2'!FX152))","v":0},{"$f":"AS154*(1-EXP(-'NGER input 2'!FY152))","v":0},{"$f":"AT154*(1-EXP(-'NGER input 2'!FZ152))","v":0},{"$f":"AU154*(1-EXP(-'NGER input 2'!GA152))","v":0},{"$f":"AV154*(1-EXP(-'NGER input 2'!GB152))","v":0},{"$f":"AW154*(1-EXP(-'NGER input 2'!GC152))","v":0},{"$f":"AX154*(1-EXP(-'NGER input 2'!GD152))","v":0},{"$f":"AY154*(1-EXP(-'NGER input 2'!GE152))","v":0},{"$f":"AZ154*(1-EXP(-'NGER input 2'!GF152))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K153/'NGER results'!$H153)*BA154),0,('NGER results'!$K153/'NGER results'!$H153)*BA154)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K153/'NGER results'!$H153)*BB154),0,('NGER results'!$K153/'NGER results'!$H153)*BB154)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K153/'NGER results'!$H153)*BC154),0,('NGER results'!$K153/'NGER results'!$H153)*BC154)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K153/'NGER results'!$H153)*BD154),0,('NGER results'!$K153/'NGER results'!$H153)*BD154)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K153/'NGER results'!$H153)*BE154),0,('NGER results'!$K153/'NGER results'!$H153)*BE154)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K153/'NGER results'!$H153)*BF154),0,('NGER results'!$K153/'NGER results'!$H153)*BF154)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K153/'NGER results'!$H153)*BG154),0,('NGER results'!$K153/'NGER results'!$H153)*BG154)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K153/'NGER results'!$H153)*BH154),0,('NGER results'!$K153/'NGER results'!$H153)*BH154)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K153/'NGER results'!$H153)*BI154),0,('NGER results'!$K153/'NGER results'!$H153)*BI154)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K153/'NGER results'!$H153)*BJ154),0,('NGER results'!$K153/'NGER results'!$H153)*BJ154)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A154>=2016,(BA154+M154)*'NGER input 2'!$GS152*1.336*25,(BA154+M154)*'NGER input 2'!$GS152*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A154>=2016,(BB154+N154)*'NGER input 2'!$GS152*1.336*25,(BB154+N154)*'NGER input 2'!$GS152*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A154>=2016,(BC154+O154)*'NGER input 2'!$GS152*1.336*25,(BC154+O154)*'NGER input 2'!$GS152*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A154>=2016,(BD154+P154)*'NGER input 2'!$GS152*1.336*25,(BD154+P154)*'NGER input 2'!$GS152*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A154>=2016,(BE154+Q154)*'NGER input 2'!$GS152*1.336*25,(BE154+Q154)*'NGER input 2'!$GS152*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A154>=2016,(BF154+R154)*'NGER input 2'!$GS152*1.336*25,(BF154+R154)*'NGER input 2'!$GS152*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A154>=2016,(BG154+S154)*'NGER input 2'!$GS152*1.336*25,(BG154+S154)*'NGER input 2'!$GS152*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A154>=2016,(BH154+T154)*'NGER input 2'!$GS152*1.336*25,(BH154+T154)*'NGER input 2'!$GS152*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A154>=2016,(BI154+U154)*'NGER input 2'!$GS152*1.336*25,(BI154+U154)*'NGER input 2'!$GS152*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A154>=2016,(BJ154+V154)*'NGER input 2'!$GS152*1.336*25,(BJ154+V154)*'NGER input 2'!$GS152*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A153","v":149},null,{"$f":"IF(OR('NGER input 2'!$A153=2013,'NGER input 2'!$A153=2014),0,'NGER input 2'!ES153*'NGER input 2'!FC153*'NGER input 2'!FM153*'NGER input 2'!$GQ153)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A153=2013,'NGER input 2'!$A153=2014),0,'NGER input 2'!ET153*'NGER input 2'!FD153*'NGER input 2'!FN153*'NGER input 2'!$GQ153)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A153=2013,'NGER input 2'!$A153=2014),0,'NGER input 2'!EU153*'NGER input 2'!FE153*'NGER input 2'!FO153*'NGER input 2'!$GQ153)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A153=2013,'NGER input 2'!$A153=2014),0,'NGER input 2'!EV153*'NGER input 2'!FF153*'NGER input 2'!FP153*'NGER input 2'!$GQ153)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A153=2013,'NGER input 2'!$A153=2014),0,'NGER input 2'!EW153*'NGER input 2'!FG153*'NGER input 2'!FQ153*'NGER input 2'!$GQ153)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A153=2013,'NGER input 2'!$A153=2014),0,'NGER input 2'!EX153*'NGER input 2'!FH153*'NGER input 2'!FR153*'NGER input 2'!$GQ153)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A153=2013,'NGER input 2'!$A153=2014),0,'NGER input 2'!EY153*'NGER input 2'!FI153*'NGER input 2'!FS153*'NGER input 2'!$GQ153)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A153=2013,'NGER input 2'!$A153=2014),0,'NGER input 2'!EZ153*'NGER input 2'!FJ153*'NGER input 2'!FT153*'NGER input 2'!$GQ153)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A153=2013,'NGER input 2'!$A153=2014),0,'NGER input 2'!FA153*'NGER input 2'!FK153*'NGER input 2'!FU153*'NGER input 2'!$GQ153)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A153=2013,'NGER input 2'!$A153=2014),0,'NGER input 2'!FB153*'NGER input 2'!FL153*'NGER input 2'!FV153*'NGER input 2'!$GQ153)","v":0},{"$f":"C155*(1-EXP(-'NGER input 2'!FW153*(13-'NGER input 2'!$GR153-7)/12))","v":{"$error":"#N/A"}},{"$f":"D155*(1-EXP(-'NGER input 2'!FX153*(13-'NGER input 2'!$GR153-7)/12))","v":{"$error":"#N/A"}},{"$f":"E155*(1-EXP(-'NGER input 2'!FY153*(13-'NGER input 2'!$GR153-7)/12))","v":{"$error":"#N/A"}},{"$f":"F155*(1-EXP(-'NGER input 2'!FZ153*(13-'NGER input 2'!$GR153-7)/12))","v":{"$error":"#N/A"}},{"$f":"G155*(1-EXP(-'NGER input 2'!GA153*(13-'NGER input 2'!$GR153-7)/12))","v":{"$error":"#N/A"}},{"$f":"H155*(1-EXP(-'NGER input 2'!GB153*(13-'NGER input 2'!$GR153-7)/12))","v":{"$error":"#N/A"}},{"$f":"I155*(1-EXP(-'NGER input 2'!GC153*(13-'NGER input 2'!$GR153-7)/12))","v":{"$error":"#N/A"}},{"$f":"J155*(1-EXP(-'NGER input 2'!GD153*(13-'NGER input 2'!$GR153-7)/12))","v":{"$error":"#N/A"}},{"$f":"K155*(1-EXP(-'NGER input 2'!GE153*(13-'NGER input 2'!$GR153-7)/12))","v":{"$error":"#N/A"}},{"$f":"L155*(1-EXP(-'NGER input 2'!GF153*(13-'NGER input 2'!$GR153-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K154/'NGER results'!$H154)*M155),0,('NGER results'!$K154/'NGER results'!$H154)*M155)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K154/'NGER results'!$H154)*N155),0,('NGER results'!$K154/'NGER results'!$H154)*N155)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K154/'NGER results'!$H154)*O155),0,('NGER results'!$K154/'NGER results'!$H154)*O155)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K154/'NGER results'!$H154)*P155),0,('NGER results'!$K154/'NGER results'!$H154)*P155)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K154/'NGER results'!$H154)*Q155),0,('NGER results'!$K154/'NGER results'!$H154)*Q155)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K154/'NGER results'!$H154)*R155),0,('NGER results'!$K154/'NGER results'!$H154)*R155)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K154/'NGER results'!$H154)*S155),0,('NGER results'!$K154/'NGER results'!$H154)*S155)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K154/'NGER results'!$H154)*T155),0,('NGER results'!$K154/'NGER results'!$H154)*T155)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K154/'NGER results'!$H154)*U155),0,('NGER results'!$K154/'NGER results'!$H154)*U155)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K154/'NGER results'!$H154)*V155),0,('NGER results'!$K154/'NGER results'!$H154)*V155)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ155*(1-EXP(-'NGER input 2'!FW153))","v":0},{"$f":"AR155*(1-EXP(-'NGER input 2'!FX153))","v":0},{"$f":"AS155*(1-EXP(-'NGER input 2'!FY153))","v":0},{"$f":"AT155*(1-EXP(-'NGER input 2'!FZ153))","v":0},{"$f":"AU155*(1-EXP(-'NGER input 2'!GA153))","v":0},{"$f":"AV155*(1-EXP(-'NGER input 2'!GB153))","v":0},{"$f":"AW155*(1-EXP(-'NGER input 2'!GC153))","v":0},{"$f":"AX155*(1-EXP(-'NGER input 2'!GD153))","v":0},{"$f":"AY155*(1-EXP(-'NGER input 2'!GE153))","v":0},{"$f":"AZ155*(1-EXP(-'NGER input 2'!GF153))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K154/'NGER results'!$H154)*BA155),0,('NGER results'!$K154/'NGER results'!$H154)*BA155)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K154/'NGER results'!$H154)*BB155),0,('NGER results'!$K154/'NGER results'!$H154)*BB155)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K154/'NGER results'!$H154)*BC155),0,('NGER results'!$K154/'NGER results'!$H154)*BC155)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K154/'NGER results'!$H154)*BD155),0,('NGER results'!$K154/'NGER results'!$H154)*BD155)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K154/'NGER results'!$H154)*BE155),0,('NGER results'!$K154/'NGER results'!$H154)*BE155)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K154/'NGER results'!$H154)*BF155),0,('NGER results'!$K154/'NGER results'!$H154)*BF155)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K154/'NGER results'!$H154)*BG155),0,('NGER results'!$K154/'NGER results'!$H154)*BG155)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K154/'NGER results'!$H154)*BH155),0,('NGER results'!$K154/'NGER results'!$H154)*BH155)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K154/'NGER results'!$H154)*BI155),0,('NGER results'!$K154/'NGER results'!$H154)*BI155)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K154/'NGER results'!$H154)*BJ155),0,('NGER results'!$K154/'NGER results'!$H154)*BJ155)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A155>=2016,(BA155+M155)*'NGER input 2'!$GS153*1.336*25,(BA155+M155)*'NGER input 2'!$GS153*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A155>=2016,(BB155+N155)*'NGER input 2'!$GS153*1.336*25,(BB155+N155)*'NGER input 2'!$GS153*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A155>=2016,(BC155+O155)*'NGER input 2'!$GS153*1.336*25,(BC155+O155)*'NGER input 2'!$GS153*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A155>=2016,(BD155+P155)*'NGER input 2'!$GS153*1.336*25,(BD155+P155)*'NGER input 2'!$GS153*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A155>=2016,(BE155+Q155)*'NGER input 2'!$GS153*1.336*25,(BE155+Q155)*'NGER input 2'!$GS153*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A155>=2016,(BF155+R155)*'NGER input 2'!$GS153*1.336*25,(BF155+R155)*'NGER input 2'!$GS153*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A155>=2016,(BG155+S155)*'NGER input 2'!$GS153*1.336*25,(BG155+S155)*'NGER input 2'!$GS153*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A155>=2016,(BH155+T155)*'NGER input 2'!$GS153*1.336*25,(BH155+T155)*'NGER input 2'!$GS153*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A155>=2016,(BI155+U155)*'NGER input 2'!$GS153*1.336*25,(BI155+U155)*'NGER input 2'!$GS153*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A155>=2016,(BJ155+V155)*'NGER input 2'!$GS153*1.336*25,(BJ155+V155)*'NGER input 2'!$GS153*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A154","v":150},null,{"$f":"IF(OR('NGER input 2'!$A154=2013,'NGER input 2'!$A154=2014),0,'NGER input 2'!ES154*'NGER input 2'!FC154*'NGER input 2'!FM154*'NGER input 2'!$GQ154)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A154=2013,'NGER input 2'!$A154=2014),0,'NGER input 2'!ET154*'NGER input 2'!FD154*'NGER input 2'!FN154*'NGER input 2'!$GQ154)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A154=2013,'NGER input 2'!$A154=2014),0,'NGER input 2'!EU154*'NGER input 2'!FE154*'NGER input 2'!FO154*'NGER input 2'!$GQ154)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A154=2013,'NGER input 2'!$A154=2014),0,'NGER input 2'!EV154*'NGER input 2'!FF154*'NGER input 2'!FP154*'NGER input 2'!$GQ154)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A154=2013,'NGER input 2'!$A154=2014),0,'NGER input 2'!EW154*'NGER input 2'!FG154*'NGER input 2'!FQ154*'NGER input 2'!$GQ154)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A154=2013,'NGER input 2'!$A154=2014),0,'NGER input 2'!EX154*'NGER input 2'!FH154*'NGER input 2'!FR154*'NGER input 2'!$GQ154)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A154=2013,'NGER input 2'!$A154=2014),0,'NGER input 2'!EY154*'NGER input 2'!FI154*'NGER input 2'!FS154*'NGER input 2'!$GQ154)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A154=2013,'NGER input 2'!$A154=2014),0,'NGER input 2'!EZ154*'NGER input 2'!FJ154*'NGER input 2'!FT154*'NGER input 2'!$GQ154)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A154=2013,'NGER input 2'!$A154=2014),0,'NGER input 2'!FA154*'NGER input 2'!FK154*'NGER input 2'!FU154*'NGER input 2'!$GQ154)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A154=2013,'NGER input 2'!$A154=2014),0,'NGER input 2'!FB154*'NGER input 2'!FL154*'NGER input 2'!FV154*'NGER input 2'!$GQ154)","v":0},{"$f":"C156*(1-EXP(-'NGER input 2'!FW154*(13-'NGER input 2'!$GR154-7)/12))","v":{"$error":"#N/A"}},{"$f":"D156*(1-EXP(-'NGER input 2'!FX154*(13-'NGER input 2'!$GR154-7)/12))","v":{"$error":"#N/A"}},{"$f":"E156*(1-EXP(-'NGER input 2'!FY154*(13-'NGER input 2'!$GR154-7)/12))","v":{"$error":"#N/A"}},{"$f":"F156*(1-EXP(-'NGER input 2'!FZ154*(13-'NGER input 2'!$GR154-7)/12))","v":{"$error":"#N/A"}},{"$f":"G156*(1-EXP(-'NGER input 2'!GA154*(13-'NGER input 2'!$GR154-7)/12))","v":{"$error":"#N/A"}},{"$f":"H156*(1-EXP(-'NGER input 2'!GB154*(13-'NGER input 2'!$GR154-7)/12))","v":{"$error":"#N/A"}},{"$f":"I156*(1-EXP(-'NGER input 2'!GC154*(13-'NGER input 2'!$GR154-7)/12))","v":{"$error":"#N/A"}},{"$f":"J156*(1-EXP(-'NGER input 2'!GD154*(13-'NGER input 2'!$GR154-7)/12))","v":{"$error":"#N/A"}},{"$f":"K156*(1-EXP(-'NGER input 2'!GE154*(13-'NGER input 2'!$GR154-7)/12))","v":{"$error":"#N/A"}},{"$f":"L156*(1-EXP(-'NGER input 2'!GF154*(13-'NGER input 2'!$GR154-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K155/'NGER results'!$H155)*M156),0,('NGER results'!$K155/'NGER results'!$H155)*M156)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K155/'NGER results'!$H155)*N156),0,('NGER results'!$K155/'NGER results'!$H155)*N156)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K155/'NGER results'!$H155)*O156),0,('NGER results'!$K155/'NGER results'!$H155)*O156)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K155/'NGER results'!$H155)*P156),0,('NGER results'!$K155/'NGER results'!$H155)*P156)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K155/'NGER results'!$H155)*Q156),0,('NGER results'!$K155/'NGER results'!$H155)*Q156)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K155/'NGER results'!$H155)*R156),0,('NGER results'!$K155/'NGER results'!$H155)*R156)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K155/'NGER results'!$H155)*S156),0,('NGER results'!$K155/'NGER results'!$H155)*S156)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K155/'NGER results'!$H155)*T156),0,('NGER results'!$K155/'NGER results'!$H155)*T156)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K155/'NGER results'!$H155)*U156),0,('NGER results'!$K155/'NGER results'!$H155)*U156)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K155/'NGER results'!$H155)*V156),0,('NGER results'!$K155/'NGER results'!$H155)*V156)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ156*(1-EXP(-'NGER input 2'!FW154))","v":0},{"$f":"AR156*(1-EXP(-'NGER input 2'!FX154))","v":0},{"$f":"AS156*(1-EXP(-'NGER input 2'!FY154))","v":0},{"$f":"AT156*(1-EXP(-'NGER input 2'!FZ154))","v":0},{"$f":"AU156*(1-EXP(-'NGER input 2'!GA154))","v":0},{"$f":"AV156*(1-EXP(-'NGER input 2'!GB154))","v":0},{"$f":"AW156*(1-EXP(-'NGER input 2'!GC154))","v":0},{"$f":"AX156*(1-EXP(-'NGER input 2'!GD154))","v":0},{"$f":"AY156*(1-EXP(-'NGER input 2'!GE154))","v":0},{"$f":"AZ156*(1-EXP(-'NGER input 2'!GF154))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K155/'NGER results'!$H155)*BA156),0,('NGER results'!$K155/'NGER results'!$H155)*BA156)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K155/'NGER results'!$H155)*BB156),0,('NGER results'!$K155/'NGER results'!$H155)*BB156)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K155/'NGER results'!$H155)*BC156),0,('NGER results'!$K155/'NGER results'!$H155)*BC156)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K155/'NGER results'!$H155)*BD156),0,('NGER results'!$K155/'NGER results'!$H155)*BD156)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K155/'NGER results'!$H155)*BE156),0,('NGER results'!$K155/'NGER results'!$H155)*BE156)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K155/'NGER results'!$H155)*BF156),0,('NGER results'!$K155/'NGER results'!$H155)*BF156)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K155/'NGER results'!$H155)*BG156),0,('NGER results'!$K155/'NGER results'!$H155)*BG156)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K155/'NGER results'!$H155)*BH156),0,('NGER results'!$K155/'NGER results'!$H155)*BH156)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K155/'NGER results'!$H155)*BI156),0,('NGER results'!$K155/'NGER results'!$H155)*BI156)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K155/'NGER results'!$H155)*BJ156),0,('NGER results'!$K155/'NGER results'!$H155)*BJ156)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A156>=2016,(BA156+M156)*'NGER input 2'!$GS154*1.336*25,(BA156+M156)*'NGER input 2'!$GS154*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A156>=2016,(BB156+N156)*'NGER input 2'!$GS154*1.336*25,(BB156+N156)*'NGER input 2'!$GS154*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A156>=2016,(BC156+O156)*'NGER input 2'!$GS154*1.336*25,(BC156+O156)*'NGER input 2'!$GS154*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A156>=2016,(BD156+P156)*'NGER input 2'!$GS154*1.336*25,(BD156+P156)*'NGER input 2'!$GS154*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A156>=2016,(BE156+Q156)*'NGER input 2'!$GS154*1.336*25,(BE156+Q156)*'NGER input 2'!$GS154*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A156>=2016,(BF156+R156)*'NGER input 2'!$GS154*1.336*25,(BF156+R156)*'NGER input 2'!$GS154*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A156>=2016,(BG156+S156)*'NGER input 2'!$GS154*1.336*25,(BG156+S156)*'NGER input 2'!$GS154*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A156>=2016,(BH156+T156)*'NGER input 2'!$GS154*1.336*25,(BH156+T156)*'NGER input 2'!$GS154*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A156>=2016,(BI156+U156)*'NGER input 2'!$GS154*1.336*25,(BI156+U156)*'NGER input 2'!$GS154*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A156>=2016,(BJ156+V156)*'NGER input 2'!$GS154*1.336*25,(BJ156+V156)*'NGER input 2'!$GS154*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A155","v":151},null,{"$f":"IF(OR('NGER input 2'!$A155=2013,'NGER input 2'!$A155=2014),0,'NGER input 2'!ES155*'NGER input 2'!FC155*'NGER input 2'!FM155*'NGER input 2'!$GQ155)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A155=2013,'NGER input 2'!$A155=2014),0,'NGER input 2'!ET155*'NGER input 2'!FD155*'NGER input 2'!FN155*'NGER input 2'!$GQ155)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A155=2013,'NGER input 2'!$A155=2014),0,'NGER input 2'!EU155*'NGER input 2'!FE155*'NGER input 2'!FO155*'NGER input 2'!$GQ155)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A155=2013,'NGER input 2'!$A155=2014),0,'NGER input 2'!EV155*'NGER input 2'!FF155*'NGER input 2'!FP155*'NGER input 2'!$GQ155)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A155=2013,'NGER input 2'!$A155=2014),0,'NGER input 2'!EW155*'NGER input 2'!FG155*'NGER input 2'!FQ155*'NGER input 2'!$GQ155)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A155=2013,'NGER input 2'!$A155=2014),0,'NGER input 2'!EX155*'NGER input 2'!FH155*'NGER input 2'!FR155*'NGER input 2'!$GQ155)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A155=2013,'NGER input 2'!$A155=2014),0,'NGER input 2'!EY155*'NGER input 2'!FI155*'NGER input 2'!FS155*'NGER input 2'!$GQ155)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A155=2013,'NGER input 2'!$A155=2014),0,'NGER input 2'!EZ155*'NGER input 2'!FJ155*'NGER input 2'!FT155*'NGER input 2'!$GQ155)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A155=2013,'NGER input 2'!$A155=2014),0,'NGER input 2'!FA155*'NGER input 2'!FK155*'NGER input 2'!FU155*'NGER input 2'!$GQ155)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A155=2013,'NGER input 2'!$A155=2014),0,'NGER input 2'!FB155*'NGER input 2'!FL155*'NGER input 2'!FV155*'NGER input 2'!$GQ155)","v":0},{"$f":"C157*(1-EXP(-'NGER input 2'!FW155*(13-'NGER input 2'!$GR155-7)/12))","v":{"$error":"#N/A"}},{"$f":"D157*(1-EXP(-'NGER input 2'!FX155*(13-'NGER input 2'!$GR155-7)/12))","v":{"$error":"#N/A"}},{"$f":"E157*(1-EXP(-'NGER input 2'!FY155*(13-'NGER input 2'!$GR155-7)/12))","v":{"$error":"#N/A"}},{"$f":"F157*(1-EXP(-'NGER input 2'!FZ155*(13-'NGER input 2'!$GR155-7)/12))","v":{"$error":"#N/A"}},{"$f":"G157*(1-EXP(-'NGER input 2'!GA155*(13-'NGER input 2'!$GR155-7)/12))","v":{"$error":"#N/A"}},{"$f":"H157*(1-EXP(-'NGER input 2'!GB155*(13-'NGER input 2'!$GR155-7)/12))","v":{"$error":"#N/A"}},{"$f":"I157*(1-EXP(-'NGER input 2'!GC155*(13-'NGER input 2'!$GR155-7)/12))","v":{"$error":"#N/A"}},{"$f":"J157*(1-EXP(-'NGER input 2'!GD155*(13-'NGER input 2'!$GR155-7)/12))","v":{"$error":"#N/A"}},{"$f":"K157*(1-EXP(-'NGER input 2'!GE155*(13-'NGER input 2'!$GR155-7)/12))","v":{"$error":"#N/A"}},{"$f":"L157*(1-EXP(-'NGER input 2'!GF155*(13-'NGER input 2'!$GR155-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K156/'NGER results'!$H156)*M157),0,('NGER results'!$K156/'NGER results'!$H156)*M157)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K156/'NGER results'!$H156)*N157),0,('NGER results'!$K156/'NGER results'!$H156)*N157)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K156/'NGER results'!$H156)*O157),0,('NGER results'!$K156/'NGER results'!$H156)*O157)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K156/'NGER results'!$H156)*P157),0,('NGER results'!$K156/'NGER results'!$H156)*P157)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K156/'NGER results'!$H156)*Q157),0,('NGER results'!$K156/'NGER results'!$H156)*Q157)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K156/'NGER results'!$H156)*R157),0,('NGER results'!$K156/'NGER results'!$H156)*R157)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K156/'NGER results'!$H156)*S157),0,('NGER results'!$K156/'NGER results'!$H156)*S157)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K156/'NGER results'!$H156)*T157),0,('NGER results'!$K156/'NGER results'!$H156)*T157)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K156/'NGER results'!$H156)*U157),0,('NGER results'!$K156/'NGER results'!$H156)*U157)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K156/'NGER results'!$H156)*V157),0,('NGER results'!$K156/'NGER results'!$H156)*V157)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ157*(1-EXP(-'NGER input 2'!FW155))","v":0},{"$f":"AR157*(1-EXP(-'NGER input 2'!FX155))","v":0},{"$f":"AS157*(1-EXP(-'NGER input 2'!FY155))","v":0},{"$f":"AT157*(1-EXP(-'NGER input 2'!FZ155))","v":0},{"$f":"AU157*(1-EXP(-'NGER input 2'!GA155))","v":0},{"$f":"AV157*(1-EXP(-'NGER input 2'!GB155))","v":0},{"$f":"AW157*(1-EXP(-'NGER input 2'!GC155))","v":0},{"$f":"AX157*(1-EXP(-'NGER input 2'!GD155))","v":0},{"$f":"AY157*(1-EXP(-'NGER input 2'!GE155))","v":0},{"$f":"AZ157*(1-EXP(-'NGER input 2'!GF155))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K156/'NGER results'!$H156)*BA157),0,('NGER results'!$K156/'NGER results'!$H156)*BA157)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K156/'NGER results'!$H156)*BB157),0,('NGER results'!$K156/'NGER results'!$H156)*BB157)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K156/'NGER results'!$H156)*BC157),0,('NGER results'!$K156/'NGER results'!$H156)*BC157)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K156/'NGER results'!$H156)*BD157),0,('NGER results'!$K156/'NGER results'!$H156)*BD157)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K156/'NGER results'!$H156)*BE157),0,('NGER results'!$K156/'NGER results'!$H156)*BE157)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K156/'NGER results'!$H156)*BF157),0,('NGER results'!$K156/'NGER results'!$H156)*BF157)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K156/'NGER results'!$H156)*BG157),0,('NGER results'!$K156/'NGER results'!$H156)*BG157)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K156/'NGER results'!$H156)*BH157),0,('NGER results'!$K156/'NGER results'!$H156)*BH157)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K156/'NGER results'!$H156)*BI157),0,('NGER results'!$K156/'NGER results'!$H156)*BI157)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K156/'NGER results'!$H156)*BJ157),0,('NGER results'!$K156/'NGER results'!$H156)*BJ157)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A157>=2016,(BA157+M157)*'NGER input 2'!$GS155*1.336*25,(BA157+M157)*'NGER input 2'!$GS155*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A157>=2016,(BB157+N157)*'NGER input 2'!$GS155*1.336*25,(BB157+N157)*'NGER input 2'!$GS155*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A157>=2016,(BC157+O157)*'NGER input 2'!$GS155*1.336*25,(BC157+O157)*'NGER input 2'!$GS155*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A157>=2016,(BD157+P157)*'NGER input 2'!$GS155*1.336*25,(BD157+P157)*'NGER input 2'!$GS155*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A157>=2016,(BE157+Q157)*'NGER input 2'!$GS155*1.336*25,(BE157+Q157)*'NGER input 2'!$GS155*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A157>=2016,(BF157+R157)*'NGER input 2'!$GS155*1.336*25,(BF157+R157)*'NGER input 2'!$GS155*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A157>=2016,(BG157+S157)*'NGER input 2'!$GS155*1.336*25,(BG157+S157)*'NGER input 2'!$GS155*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A157>=2016,(BH157+T157)*'NGER input 2'!$GS155*1.336*25,(BH157+T157)*'NGER input 2'!$GS155*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A157>=2016,(BI157+U157)*'NGER input 2'!$GS155*1.336*25,(BI157+U157)*'NGER input 2'!$GS155*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A157>=2016,(BJ157+V157)*'NGER input 2'!$GS155*1.336*25,(BJ157+V157)*'NGER input 2'!$GS155*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A156","v":152},null,{"$f":"IF(OR('NGER input 2'!$A156=2013,'NGER input 2'!$A156=2014),0,'NGER input 2'!ES156*'NGER input 2'!FC156*'NGER input 2'!FM156*'NGER input 2'!$GQ156)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A156=2013,'NGER input 2'!$A156=2014),0,'NGER input 2'!ET156*'NGER input 2'!FD156*'NGER input 2'!FN156*'NGER input 2'!$GQ156)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A156=2013,'NGER input 2'!$A156=2014),0,'NGER input 2'!EU156*'NGER input 2'!FE156*'NGER input 2'!FO156*'NGER input 2'!$GQ156)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A156=2013,'NGER input 2'!$A156=2014),0,'NGER input 2'!EV156*'NGER input 2'!FF156*'NGER input 2'!FP156*'NGER input 2'!$GQ156)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A156=2013,'NGER input 2'!$A156=2014),0,'NGER input 2'!EW156*'NGER input 2'!FG156*'NGER input 2'!FQ156*'NGER input 2'!$GQ156)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A156=2013,'NGER input 2'!$A156=2014),0,'NGER input 2'!EX156*'NGER input 2'!FH156*'NGER input 2'!FR156*'NGER input 2'!$GQ156)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A156=2013,'NGER input 2'!$A156=2014),0,'NGER input 2'!EY156*'NGER input 2'!FI156*'NGER input 2'!FS156*'NGER input 2'!$GQ156)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A156=2013,'NGER input 2'!$A156=2014),0,'NGER input 2'!EZ156*'NGER input 2'!FJ156*'NGER input 2'!FT156*'NGER input 2'!$GQ156)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A156=2013,'NGER input 2'!$A156=2014),0,'NGER input 2'!FA156*'NGER input 2'!FK156*'NGER input 2'!FU156*'NGER input 2'!$GQ156)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A156=2013,'NGER input 2'!$A156=2014),0,'NGER input 2'!FB156*'NGER input 2'!FL156*'NGER input 2'!FV156*'NGER input 2'!$GQ156)","v":0},{"$f":"C158*(1-EXP(-'NGER input 2'!FW156*(13-'NGER input 2'!$GR156-7)/12))","v":{"$error":"#N/A"}},{"$f":"D158*(1-EXP(-'NGER input 2'!FX156*(13-'NGER input 2'!$GR156-7)/12))","v":{"$error":"#N/A"}},{"$f":"E158*(1-EXP(-'NGER input 2'!FY156*(13-'NGER input 2'!$GR156-7)/12))","v":{"$error":"#N/A"}},{"$f":"F158*(1-EXP(-'NGER input 2'!FZ156*(13-'NGER input 2'!$GR156-7)/12))","v":{"$error":"#N/A"}},{"$f":"G158*(1-EXP(-'NGER input 2'!GA156*(13-'NGER input 2'!$GR156-7)/12))","v":{"$error":"#N/A"}},{"$f":"H158*(1-EXP(-'NGER input 2'!GB156*(13-'NGER input 2'!$GR156-7)/12))","v":{"$error":"#N/A"}},{"$f":"I158*(1-EXP(-'NGER input 2'!GC156*(13-'NGER input 2'!$GR156-7)/12))","v":{"$error":"#N/A"}},{"$f":"J158*(1-EXP(-'NGER input 2'!GD156*(13-'NGER input 2'!$GR156-7)/12))","v":{"$error":"#N/A"}},{"$f":"K158*(1-EXP(-'NGER input 2'!GE156*(13-'NGER input 2'!$GR156-7)/12))","v":{"$error":"#N/A"}},{"$f":"L158*(1-EXP(-'NGER input 2'!GF156*(13-'NGER input 2'!$GR156-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K157/'NGER results'!$H157)*M158),0,('NGER results'!$K157/'NGER results'!$H157)*M158)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K157/'NGER results'!$H157)*N158),0,('NGER results'!$K157/'NGER results'!$H157)*N158)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K157/'NGER results'!$H157)*O158),0,('NGER results'!$K157/'NGER results'!$H157)*O158)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K157/'NGER results'!$H157)*P158),0,('NGER results'!$K157/'NGER results'!$H157)*P158)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K157/'NGER results'!$H157)*Q158),0,('NGER results'!$K157/'NGER results'!$H157)*Q158)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K157/'NGER results'!$H157)*R158),0,('NGER results'!$K157/'NGER results'!$H157)*R158)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K157/'NGER results'!$H157)*S158),0,('NGER results'!$K157/'NGER results'!$H157)*S158)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K157/'NGER results'!$H157)*T158),0,('NGER results'!$K157/'NGER results'!$H157)*T158)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K157/'NGER results'!$H157)*U158),0,('NGER results'!$K157/'NGER results'!$H157)*U158)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K157/'NGER results'!$H157)*V158),0,('NGER results'!$K157/'NGER results'!$H157)*V158)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ158*(1-EXP(-'NGER input 2'!FW156))","v":0},{"$f":"AR158*(1-EXP(-'NGER input 2'!FX156))","v":0},{"$f":"AS158*(1-EXP(-'NGER input 2'!FY156))","v":0},{"$f":"AT158*(1-EXP(-'NGER input 2'!FZ156))","v":0},{"$f":"AU158*(1-EXP(-'NGER input 2'!GA156))","v":0},{"$f":"AV158*(1-EXP(-'NGER input 2'!GB156))","v":0},{"$f":"AW158*(1-EXP(-'NGER input 2'!GC156))","v":0},{"$f":"AX158*(1-EXP(-'NGER input 2'!GD156))","v":0},{"$f":"AY158*(1-EXP(-'NGER input 2'!GE156))","v":0},{"$f":"AZ158*(1-EXP(-'NGER input 2'!GF156))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K157/'NGER results'!$H157)*BA158),0,('NGER results'!$K157/'NGER results'!$H157)*BA158)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K157/'NGER results'!$H157)*BB158),0,('NGER results'!$K157/'NGER results'!$H157)*BB158)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K157/'NGER results'!$H157)*BC158),0,('NGER results'!$K157/'NGER results'!$H157)*BC158)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K157/'NGER results'!$H157)*BD158),0,('NGER results'!$K157/'NGER results'!$H157)*BD158)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K157/'NGER results'!$H157)*BE158),0,('NGER results'!$K157/'NGER results'!$H157)*BE158)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K157/'NGER results'!$H157)*BF158),0,('NGER results'!$K157/'NGER results'!$H157)*BF158)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K157/'NGER results'!$H157)*BG158),0,('NGER results'!$K157/'NGER results'!$H157)*BG158)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K157/'NGER results'!$H157)*BH158),0,('NGER results'!$K157/'NGER results'!$H157)*BH158)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K157/'NGER results'!$H157)*BI158),0,('NGER results'!$K157/'NGER results'!$H157)*BI158)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K157/'NGER results'!$H157)*BJ158),0,('NGER results'!$K157/'NGER results'!$H157)*BJ158)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A158>=2016,(BA158+M158)*'NGER input 2'!$GS156*1.336*25,(BA158+M158)*'NGER input 2'!$GS156*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A158>=2016,(BB158+N158)*'NGER input 2'!$GS156*1.336*25,(BB158+N158)*'NGER input 2'!$GS156*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A158>=2016,(BC158+O158)*'NGER input 2'!$GS156*1.336*25,(BC158+O158)*'NGER input 2'!$GS156*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A158>=2016,(BD158+P158)*'NGER input 2'!$GS156*1.336*25,(BD158+P158)*'NGER input 2'!$GS156*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A158>=2016,(BE158+Q158)*'NGER input 2'!$GS156*1.336*25,(BE158+Q158)*'NGER input 2'!$GS156*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A158>=2016,(BF158+R158)*'NGER input 2'!$GS156*1.336*25,(BF158+R158)*'NGER input 2'!$GS156*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A158>=2016,(BG158+S158)*'NGER input 2'!$GS156*1.336*25,(BG158+S158)*'NGER input 2'!$GS156*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A158>=2016,(BH158+T158)*'NGER input 2'!$GS156*1.336*25,(BH158+T158)*'NGER input 2'!$GS156*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A158>=2016,(BI158+U158)*'NGER input 2'!$GS156*1.336*25,(BI158+U158)*'NGER input 2'!$GS156*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A158>=2016,(BJ158+V158)*'NGER input 2'!$GS156*1.336*25,(BJ158+V158)*'NGER input 2'!$GS156*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A157","v":153},null,{"$f":"IF(OR('NGER input 2'!$A157=2013,'NGER input 2'!$A157=2014),0,'NGER input 2'!ES157*'NGER input 2'!FC157*'NGER input 2'!FM157*'NGER input 2'!$GQ157)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A157=2013,'NGER input 2'!$A157=2014),0,'NGER input 2'!ET157*'NGER input 2'!FD157*'NGER input 2'!FN157*'NGER input 2'!$GQ157)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A157=2013,'NGER input 2'!$A157=2014),0,'NGER input 2'!EU157*'NGER input 2'!FE157*'NGER input 2'!FO157*'NGER input 2'!$GQ157)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A157=2013,'NGER input 2'!$A157=2014),0,'NGER input 2'!EV157*'NGER input 2'!FF157*'NGER input 2'!FP157*'NGER input 2'!$GQ157)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A157=2013,'NGER input 2'!$A157=2014),0,'NGER input 2'!EW157*'NGER input 2'!FG157*'NGER input 2'!FQ157*'NGER input 2'!$GQ157)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A157=2013,'NGER input 2'!$A157=2014),0,'NGER input 2'!EX157*'NGER input 2'!FH157*'NGER input 2'!FR157*'NGER input 2'!$GQ157)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A157=2013,'NGER input 2'!$A157=2014),0,'NGER input 2'!EY157*'NGER input 2'!FI157*'NGER input 2'!FS157*'NGER input 2'!$GQ157)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A157=2013,'NGER input 2'!$A157=2014),0,'NGER input 2'!EZ157*'NGER input 2'!FJ157*'NGER input 2'!FT157*'NGER input 2'!$GQ157)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A157=2013,'NGER input 2'!$A157=2014),0,'NGER input 2'!FA157*'NGER input 2'!FK157*'NGER input 2'!FU157*'NGER input 2'!$GQ157)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A157=2013,'NGER input 2'!$A157=2014),0,'NGER input 2'!FB157*'NGER input 2'!FL157*'NGER input 2'!FV157*'NGER input 2'!$GQ157)","v":0},{"$f":"C159*(1-EXP(-'NGER input 2'!FW157*(13-'NGER input 2'!$GR157-7)/12))","v":{"$error":"#N/A"}},{"$f":"D159*(1-EXP(-'NGER input 2'!FX157*(13-'NGER input 2'!$GR157-7)/12))","v":{"$error":"#N/A"}},{"$f":"E159*(1-EXP(-'NGER input 2'!FY157*(13-'NGER input 2'!$GR157-7)/12))","v":{"$error":"#N/A"}},{"$f":"F159*(1-EXP(-'NGER input 2'!FZ157*(13-'NGER input 2'!$GR157-7)/12))","v":{"$error":"#N/A"}},{"$f":"G159*(1-EXP(-'NGER input 2'!GA157*(13-'NGER input 2'!$GR157-7)/12))","v":{"$error":"#N/A"}},{"$f":"H159*(1-EXP(-'NGER input 2'!GB157*(13-'NGER input 2'!$GR157-7)/12))","v":{"$error":"#N/A"}},{"$f":"I159*(1-EXP(-'NGER input 2'!GC157*(13-'NGER input 2'!$GR157-7)/12))","v":{"$error":"#N/A"}},{"$f":"J159*(1-EXP(-'NGER input 2'!GD157*(13-'NGER input 2'!$GR157-7)/12))","v":{"$error":"#N/A"}},{"$f":"K159*(1-EXP(-'NGER input 2'!GE157*(13-'NGER input 2'!$GR157-7)/12))","v":{"$error":"#N/A"}},{"$f":"L159*(1-EXP(-'NGER input 2'!GF157*(13-'NGER input 2'!$GR157-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K158/'NGER results'!$H158)*M159),0,('NGER results'!$K158/'NGER results'!$H158)*M159)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K158/'NGER results'!$H158)*N159),0,('NGER results'!$K158/'NGER results'!$H158)*N159)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K158/'NGER results'!$H158)*O159),0,('NGER results'!$K158/'NGER results'!$H158)*O159)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K158/'NGER results'!$H158)*P159),0,('NGER results'!$K158/'NGER results'!$H158)*P159)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K158/'NGER results'!$H158)*Q159),0,('NGER results'!$K158/'NGER results'!$H158)*Q159)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K158/'NGER results'!$H158)*R159),0,('NGER results'!$K158/'NGER results'!$H158)*R159)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K158/'NGER results'!$H158)*S159),0,('NGER results'!$K158/'NGER results'!$H158)*S159)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K158/'NGER results'!$H158)*T159),0,('NGER results'!$K158/'NGER results'!$H158)*T159)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K158/'NGER results'!$H158)*U159),0,('NGER results'!$K158/'NGER results'!$H158)*U159)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K158/'NGER results'!$H158)*V159),0,('NGER results'!$K158/'NGER results'!$H158)*V159)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ159*(1-EXP(-'NGER input 2'!FW157))","v":0},{"$f":"AR159*(1-EXP(-'NGER input 2'!FX157))","v":0},{"$f":"AS159*(1-EXP(-'NGER input 2'!FY157))","v":0},{"$f":"AT159*(1-EXP(-'NGER input 2'!FZ157))","v":0},{"$f":"AU159*(1-EXP(-'NGER input 2'!GA157))","v":0},{"$f":"AV159*(1-EXP(-'NGER input 2'!GB157))","v":0},{"$f":"AW159*(1-EXP(-'NGER input 2'!GC157))","v":0},{"$f":"AX159*(1-EXP(-'NGER input 2'!GD157))","v":0},{"$f":"AY159*(1-EXP(-'NGER input 2'!GE157))","v":0},{"$f":"AZ159*(1-EXP(-'NGER input 2'!GF157))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K158/'NGER results'!$H158)*BA159),0,('NGER results'!$K158/'NGER results'!$H158)*BA159)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K158/'NGER results'!$H158)*BB159),0,('NGER results'!$K158/'NGER results'!$H158)*BB159)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K158/'NGER results'!$H158)*BC159),0,('NGER results'!$K158/'NGER results'!$H158)*BC159)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K158/'NGER results'!$H158)*BD159),0,('NGER results'!$K158/'NGER results'!$H158)*BD159)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K158/'NGER results'!$H158)*BE159),0,('NGER results'!$K158/'NGER results'!$H158)*BE159)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K158/'NGER results'!$H158)*BF159),0,('NGER results'!$K158/'NGER results'!$H158)*BF159)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K158/'NGER results'!$H158)*BG159),0,('NGER results'!$K158/'NGER results'!$H158)*BG159)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K158/'NGER results'!$H158)*BH159),0,('NGER results'!$K158/'NGER results'!$H158)*BH159)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K158/'NGER results'!$H158)*BI159),0,('NGER results'!$K158/'NGER results'!$H158)*BI159)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K158/'NGER results'!$H158)*BJ159),0,('NGER results'!$K158/'NGER results'!$H158)*BJ159)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A159>=2016,(BA159+M159)*'NGER input 2'!$GS157*1.336*25,(BA159+M159)*'NGER input 2'!$GS157*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A159>=2016,(BB159+N159)*'NGER input 2'!$GS157*1.336*25,(BB159+N159)*'NGER input 2'!$GS157*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A159>=2016,(BC159+O159)*'NGER input 2'!$GS157*1.336*25,(BC159+O159)*'NGER input 2'!$GS157*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A159>=2016,(BD159+P159)*'NGER input 2'!$GS157*1.336*25,(BD159+P159)*'NGER input 2'!$GS157*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A159>=2016,(BE159+Q159)*'NGER input 2'!$GS157*1.336*25,(BE159+Q159)*'NGER input 2'!$GS157*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A159>=2016,(BF159+R159)*'NGER input 2'!$GS157*1.336*25,(BF159+R159)*'NGER input 2'!$GS157*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A159>=2016,(BG159+S159)*'NGER input 2'!$GS157*1.336*25,(BG159+S159)*'NGER input 2'!$GS157*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A159>=2016,(BH159+T159)*'NGER input 2'!$GS157*1.336*25,(BH159+T159)*'NGER input 2'!$GS157*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A159>=2016,(BI159+U159)*'NGER input 2'!$GS157*1.336*25,(BI159+U159)*'NGER input 2'!$GS157*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A159>=2016,(BJ159+V159)*'NGER input 2'!$GS157*1.336*25,(BJ159+V159)*'NGER input 2'!$GS157*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A158","v":154},null,{"$f":"IF(OR('NGER input 2'!$A158=2013,'NGER input 2'!$A158=2014),0,'NGER input 2'!ES158*'NGER input 2'!FC158*'NGER input 2'!FM158*'NGER input 2'!$GQ158)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A158=2013,'NGER input 2'!$A158=2014),0,'NGER input 2'!ET158*'NGER input 2'!FD158*'NGER input 2'!FN158*'NGER input 2'!$GQ158)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A158=2013,'NGER input 2'!$A158=2014),0,'NGER input 2'!EU158*'NGER input 2'!FE158*'NGER input 2'!FO158*'NGER input 2'!$GQ158)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A158=2013,'NGER input 2'!$A158=2014),0,'NGER input 2'!EV158*'NGER input 2'!FF158*'NGER input 2'!FP158*'NGER input 2'!$GQ158)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A158=2013,'NGER input 2'!$A158=2014),0,'NGER input 2'!EW158*'NGER input 2'!FG158*'NGER input 2'!FQ158*'NGER input 2'!$GQ158)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A158=2013,'NGER input 2'!$A158=2014),0,'NGER input 2'!EX158*'NGER input 2'!FH158*'NGER input 2'!FR158*'NGER input 2'!$GQ158)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A158=2013,'NGER input 2'!$A158=2014),0,'NGER input 2'!EY158*'NGER input 2'!FI158*'NGER input 2'!FS158*'NGER input 2'!$GQ158)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A158=2013,'NGER input 2'!$A158=2014),0,'NGER input 2'!EZ158*'NGER input 2'!FJ158*'NGER input 2'!FT158*'NGER input 2'!$GQ158)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A158=2013,'NGER input 2'!$A158=2014),0,'NGER input 2'!FA158*'NGER input 2'!FK158*'NGER input 2'!FU158*'NGER input 2'!$GQ158)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A158=2013,'NGER input 2'!$A158=2014),0,'NGER input 2'!FB158*'NGER input 2'!FL158*'NGER input 2'!FV158*'NGER input 2'!$GQ158)","v":0},{"$f":"C160*(1-EXP(-'NGER input 2'!FW158*(13-'NGER input 2'!$GR158-7)/12))","v":{"$error":"#N/A"}},{"$f":"D160*(1-EXP(-'NGER input 2'!FX158*(13-'NGER input 2'!$GR158-7)/12))","v":{"$error":"#N/A"}},{"$f":"E160*(1-EXP(-'NGER input 2'!FY158*(13-'NGER input 2'!$GR158-7)/12))","v":{"$error":"#N/A"}},{"$f":"F160*(1-EXP(-'NGER input 2'!FZ158*(13-'NGER input 2'!$GR158-7)/12))","v":{"$error":"#N/A"}},{"$f":"G160*(1-EXP(-'NGER input 2'!GA158*(13-'NGER input 2'!$GR158-7)/12))","v":{"$error":"#N/A"}},{"$f":"H160*(1-EXP(-'NGER input 2'!GB158*(13-'NGER input 2'!$GR158-7)/12))","v":{"$error":"#N/A"}},{"$f":"I160*(1-EXP(-'NGER input 2'!GC158*(13-'NGER input 2'!$GR158-7)/12))","v":{"$error":"#N/A"}},{"$f":"J160*(1-EXP(-'NGER input 2'!GD158*(13-'NGER input 2'!$GR158-7)/12))","v":{"$error":"#N/A"}},{"$f":"K160*(1-EXP(-'NGER input 2'!GE158*(13-'NGER input 2'!$GR158-7)/12))","v":{"$error":"#N/A"}},{"$f":"L160*(1-EXP(-'NGER input 2'!GF158*(13-'NGER input 2'!$GR158-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K159/'NGER results'!$H159)*M160),0,('NGER results'!$K159/'NGER results'!$H159)*M160)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K159/'NGER results'!$H159)*N160),0,('NGER results'!$K159/'NGER results'!$H159)*N160)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K159/'NGER results'!$H159)*O160),0,('NGER results'!$K159/'NGER results'!$H159)*O160)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K159/'NGER results'!$H159)*P160),0,('NGER results'!$K159/'NGER results'!$H159)*P160)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K159/'NGER results'!$H159)*Q160),0,('NGER results'!$K159/'NGER results'!$H159)*Q160)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K159/'NGER results'!$H159)*R160),0,('NGER results'!$K159/'NGER results'!$H159)*R160)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K159/'NGER results'!$H159)*S160),0,('NGER results'!$K159/'NGER results'!$H159)*S160)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K159/'NGER results'!$H159)*T160),0,('NGER results'!$K159/'NGER results'!$H159)*T160)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K159/'NGER results'!$H159)*U160),0,('NGER results'!$K159/'NGER results'!$H159)*U160)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K159/'NGER results'!$H159)*V160),0,('NGER results'!$K159/'NGER results'!$H159)*V160)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ160*(1-EXP(-'NGER input 2'!FW158))","v":0},{"$f":"AR160*(1-EXP(-'NGER input 2'!FX158))","v":0},{"$f":"AS160*(1-EXP(-'NGER input 2'!FY158))","v":0},{"$f":"AT160*(1-EXP(-'NGER input 2'!FZ158))","v":0},{"$f":"AU160*(1-EXP(-'NGER input 2'!GA158))","v":0},{"$f":"AV160*(1-EXP(-'NGER input 2'!GB158))","v":0},{"$f":"AW160*(1-EXP(-'NGER input 2'!GC158))","v":0},{"$f":"AX160*(1-EXP(-'NGER input 2'!GD158))","v":0},{"$f":"AY160*(1-EXP(-'NGER input 2'!GE158))","v":0},{"$f":"AZ160*(1-EXP(-'NGER input 2'!GF158))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K159/'NGER results'!$H159)*BA160),0,('NGER results'!$K159/'NGER results'!$H159)*BA160)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K159/'NGER results'!$H159)*BB160),0,('NGER results'!$K159/'NGER results'!$H159)*BB160)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K159/'NGER results'!$H159)*BC160),0,('NGER results'!$K159/'NGER results'!$H159)*BC160)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K159/'NGER results'!$H159)*BD160),0,('NGER results'!$K159/'NGER results'!$H159)*BD160)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K159/'NGER results'!$H159)*BE160),0,('NGER results'!$K159/'NGER results'!$H159)*BE160)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K159/'NGER results'!$H159)*BF160),0,('NGER results'!$K159/'NGER results'!$H159)*BF160)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K159/'NGER results'!$H159)*BG160),0,('NGER results'!$K159/'NGER results'!$H159)*BG160)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K159/'NGER results'!$H159)*BH160),0,('NGER results'!$K159/'NGER results'!$H159)*BH160)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K159/'NGER results'!$H159)*BI160),0,('NGER results'!$K159/'NGER results'!$H159)*BI160)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K159/'NGER results'!$H159)*BJ160),0,('NGER results'!$K159/'NGER results'!$H159)*BJ160)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A160>=2016,(BA160+M160)*'NGER input 2'!$GS158*1.336*25,(BA160+M160)*'NGER input 2'!$GS158*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A160>=2016,(BB160+N160)*'NGER input 2'!$GS158*1.336*25,(BB160+N160)*'NGER input 2'!$GS158*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A160>=2016,(BC160+O160)*'NGER input 2'!$GS158*1.336*25,(BC160+O160)*'NGER input 2'!$GS158*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A160>=2016,(BD160+P160)*'NGER input 2'!$GS158*1.336*25,(BD160+P160)*'NGER input 2'!$GS158*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A160>=2016,(BE160+Q160)*'NGER input 2'!$GS158*1.336*25,(BE160+Q160)*'NGER input 2'!$GS158*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A160>=2016,(BF160+R160)*'NGER input 2'!$GS158*1.336*25,(BF160+R160)*'NGER input 2'!$GS158*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A160>=2016,(BG160+S160)*'NGER input 2'!$GS158*1.336*25,(BG160+S160)*'NGER input 2'!$GS158*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A160>=2016,(BH160+T160)*'NGER input 2'!$GS158*1.336*25,(BH160+T160)*'NGER input 2'!$GS158*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A160>=2016,(BI160+U160)*'NGER input 2'!$GS158*1.336*25,(BI160+U160)*'NGER input 2'!$GS158*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A160>=2016,(BJ160+V160)*'NGER input 2'!$GS158*1.336*25,(BJ160+V160)*'NGER input 2'!$GS158*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A159","v":155},null,{"$f":"IF(OR('NGER input 2'!$A159=2013,'NGER input 2'!$A159=2014),0,'NGER input 2'!ES159*'NGER input 2'!FC159*'NGER input 2'!FM159*'NGER input 2'!$GQ159)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A159=2013,'NGER input 2'!$A159=2014),0,'NGER input 2'!ET159*'NGER input 2'!FD159*'NGER input 2'!FN159*'NGER input 2'!$GQ159)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A159=2013,'NGER input 2'!$A159=2014),0,'NGER input 2'!EU159*'NGER input 2'!FE159*'NGER input 2'!FO159*'NGER input 2'!$GQ159)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A159=2013,'NGER input 2'!$A159=2014),0,'NGER input 2'!EV159*'NGER input 2'!FF159*'NGER input 2'!FP159*'NGER input 2'!$GQ159)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A159=2013,'NGER input 2'!$A159=2014),0,'NGER input 2'!EW159*'NGER input 2'!FG159*'NGER input 2'!FQ159*'NGER input 2'!$GQ159)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A159=2013,'NGER input 2'!$A159=2014),0,'NGER input 2'!EX159*'NGER input 2'!FH159*'NGER input 2'!FR159*'NGER input 2'!$GQ159)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A159=2013,'NGER input 2'!$A159=2014),0,'NGER input 2'!EY159*'NGER input 2'!FI159*'NGER input 2'!FS159*'NGER input 2'!$GQ159)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A159=2013,'NGER input 2'!$A159=2014),0,'NGER input 2'!EZ159*'NGER input 2'!FJ159*'NGER input 2'!FT159*'NGER input 2'!$GQ159)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A159=2013,'NGER input 2'!$A159=2014),0,'NGER input 2'!FA159*'NGER input 2'!FK159*'NGER input 2'!FU159*'NGER input 2'!$GQ159)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A159=2013,'NGER input 2'!$A159=2014),0,'NGER input 2'!FB159*'NGER input 2'!FL159*'NGER input 2'!FV159*'NGER input 2'!$GQ159)","v":0},{"$f":"C161*(1-EXP(-'NGER input 2'!FW159*(13-'NGER input 2'!$GR159-7)/12))","v":{"$error":"#N/A"}},{"$f":"D161*(1-EXP(-'NGER input 2'!FX159*(13-'NGER input 2'!$GR159-7)/12))","v":{"$error":"#N/A"}},{"$f":"E161*(1-EXP(-'NGER input 2'!FY159*(13-'NGER input 2'!$GR159-7)/12))","v":{"$error":"#N/A"}},{"$f":"F161*(1-EXP(-'NGER input 2'!FZ159*(13-'NGER input 2'!$GR159-7)/12))","v":{"$error":"#N/A"}},{"$f":"G161*(1-EXP(-'NGER input 2'!GA159*(13-'NGER input 2'!$GR159-7)/12))","v":{"$error":"#N/A"}},{"$f":"H161*(1-EXP(-'NGER input 2'!GB159*(13-'NGER input 2'!$GR159-7)/12))","v":{"$error":"#N/A"}},{"$f":"I161*(1-EXP(-'NGER input 2'!GC159*(13-'NGER input 2'!$GR159-7)/12))","v":{"$error":"#N/A"}},{"$f":"J161*(1-EXP(-'NGER input 2'!GD159*(13-'NGER input 2'!$GR159-7)/12))","v":{"$error":"#N/A"}},{"$f":"K161*(1-EXP(-'NGER input 2'!GE159*(13-'NGER input 2'!$GR159-7)/12))","v":{"$error":"#N/A"}},{"$f":"L161*(1-EXP(-'NGER input 2'!GF159*(13-'NGER input 2'!$GR159-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K160/'NGER results'!$H160)*M161),0,('NGER results'!$K160/'NGER results'!$H160)*M161)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K160/'NGER results'!$H160)*N161),0,('NGER results'!$K160/'NGER results'!$H160)*N161)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K160/'NGER results'!$H160)*O161),0,('NGER results'!$K160/'NGER results'!$H160)*O161)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K160/'NGER results'!$H160)*P161),0,('NGER results'!$K160/'NGER results'!$H160)*P161)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K160/'NGER results'!$H160)*Q161),0,('NGER results'!$K160/'NGER results'!$H160)*Q161)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K160/'NGER results'!$H160)*R161),0,('NGER results'!$K160/'NGER results'!$H160)*R161)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K160/'NGER results'!$H160)*S161),0,('NGER results'!$K160/'NGER results'!$H160)*S161)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K160/'NGER results'!$H160)*T161),0,('NGER results'!$K160/'NGER results'!$H160)*T161)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K160/'NGER results'!$H160)*U161),0,('NGER results'!$K160/'NGER results'!$H160)*U161)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K160/'NGER results'!$H160)*V161),0,('NGER results'!$K160/'NGER results'!$H160)*V161)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ161*(1-EXP(-'NGER input 2'!FW159))","v":0},{"$f":"AR161*(1-EXP(-'NGER input 2'!FX159))","v":0},{"$f":"AS161*(1-EXP(-'NGER input 2'!FY159))","v":0},{"$f":"AT161*(1-EXP(-'NGER input 2'!FZ159))","v":0},{"$f":"AU161*(1-EXP(-'NGER input 2'!GA159))","v":0},{"$f":"AV161*(1-EXP(-'NGER input 2'!GB159))","v":0},{"$f":"AW161*(1-EXP(-'NGER input 2'!GC159))","v":0},{"$f":"AX161*(1-EXP(-'NGER input 2'!GD159))","v":0},{"$f":"AY161*(1-EXP(-'NGER input 2'!GE159))","v":0},{"$f":"AZ161*(1-EXP(-'NGER input 2'!GF159))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K160/'NGER results'!$H160)*BA161),0,('NGER results'!$K160/'NGER results'!$H160)*BA161)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K160/'NGER results'!$H160)*BB161),0,('NGER results'!$K160/'NGER results'!$H160)*BB161)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K160/'NGER results'!$H160)*BC161),0,('NGER results'!$K160/'NGER results'!$H160)*BC161)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K160/'NGER results'!$H160)*BD161),0,('NGER results'!$K160/'NGER results'!$H160)*BD161)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K160/'NGER results'!$H160)*BE161),0,('NGER results'!$K160/'NGER results'!$H160)*BE161)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K160/'NGER results'!$H160)*BF161),0,('NGER results'!$K160/'NGER results'!$H160)*BF161)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K160/'NGER results'!$H160)*BG161),0,('NGER results'!$K160/'NGER results'!$H160)*BG161)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K160/'NGER results'!$H160)*BH161),0,('NGER results'!$K160/'NGER results'!$H160)*BH161)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K160/'NGER results'!$H160)*BI161),0,('NGER results'!$K160/'NGER results'!$H160)*BI161)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K160/'NGER results'!$H160)*BJ161),0,('NGER results'!$K160/'NGER results'!$H160)*BJ161)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A161>=2016,(BA161+M161)*'NGER input 2'!$GS159*1.336*25,(BA161+M161)*'NGER input 2'!$GS159*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A161>=2016,(BB161+N161)*'NGER input 2'!$GS159*1.336*25,(BB161+N161)*'NGER input 2'!$GS159*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A161>=2016,(BC161+O161)*'NGER input 2'!$GS159*1.336*25,(BC161+O161)*'NGER input 2'!$GS159*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A161>=2016,(BD161+P161)*'NGER input 2'!$GS159*1.336*25,(BD161+P161)*'NGER input 2'!$GS159*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A161>=2016,(BE161+Q161)*'NGER input 2'!$GS159*1.336*25,(BE161+Q161)*'NGER input 2'!$GS159*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A161>=2016,(BF161+R161)*'NGER input 2'!$GS159*1.336*25,(BF161+R161)*'NGER input 2'!$GS159*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A161>=2016,(BG161+S161)*'NGER input 2'!$GS159*1.336*25,(BG161+S161)*'NGER input 2'!$GS159*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A161>=2016,(BH161+T161)*'NGER input 2'!$GS159*1.336*25,(BH161+T161)*'NGER input 2'!$GS159*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A161>=2016,(BI161+U161)*'NGER input 2'!$GS159*1.336*25,(BI161+U161)*'NGER input 2'!$GS159*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A161>=2016,(BJ161+V161)*'NGER input 2'!$GS159*1.336*25,(BJ161+V161)*'NGER input 2'!$GS159*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A160","v":156},null,{"$f":"IF(OR('NGER input 2'!$A160=2013,'NGER input 2'!$A160=2014),0,'NGER input 2'!ES160*'NGER input 2'!FC160*'NGER input 2'!FM160*'NGER input 2'!$GQ160)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A160=2013,'NGER input 2'!$A160=2014),0,'NGER input 2'!ET160*'NGER input 2'!FD160*'NGER input 2'!FN160*'NGER input 2'!$GQ160)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A160=2013,'NGER input 2'!$A160=2014),0,'NGER input 2'!EU160*'NGER input 2'!FE160*'NGER input 2'!FO160*'NGER input 2'!$GQ160)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A160=2013,'NGER input 2'!$A160=2014),0,'NGER input 2'!EV160*'NGER input 2'!FF160*'NGER input 2'!FP160*'NGER input 2'!$GQ160)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A160=2013,'NGER input 2'!$A160=2014),0,'NGER input 2'!EW160*'NGER input 2'!FG160*'NGER input 2'!FQ160*'NGER input 2'!$GQ160)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A160=2013,'NGER input 2'!$A160=2014),0,'NGER input 2'!EX160*'NGER input 2'!FH160*'NGER input 2'!FR160*'NGER input 2'!$GQ160)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A160=2013,'NGER input 2'!$A160=2014),0,'NGER input 2'!EY160*'NGER input 2'!FI160*'NGER input 2'!FS160*'NGER input 2'!$GQ160)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A160=2013,'NGER input 2'!$A160=2014),0,'NGER input 2'!EZ160*'NGER input 2'!FJ160*'NGER input 2'!FT160*'NGER input 2'!$GQ160)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A160=2013,'NGER input 2'!$A160=2014),0,'NGER input 2'!FA160*'NGER input 2'!FK160*'NGER input 2'!FU160*'NGER input 2'!$GQ160)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A160=2013,'NGER input 2'!$A160=2014),0,'NGER input 2'!FB160*'NGER input 2'!FL160*'NGER input 2'!FV160*'NGER input 2'!$GQ160)","v":0},{"$f":"C162*(1-EXP(-'NGER input 2'!FW160*(13-'NGER input 2'!$GR160-7)/12))","v":{"$error":"#N/A"}},{"$f":"D162*(1-EXP(-'NGER input 2'!FX160*(13-'NGER input 2'!$GR160-7)/12))","v":{"$error":"#N/A"}},{"$f":"E162*(1-EXP(-'NGER input 2'!FY160*(13-'NGER input 2'!$GR160-7)/12))","v":{"$error":"#N/A"}},{"$f":"F162*(1-EXP(-'NGER input 2'!FZ160*(13-'NGER input 2'!$GR160-7)/12))","v":{"$error":"#N/A"}},{"$f":"G162*(1-EXP(-'NGER input 2'!GA160*(13-'NGER input 2'!$GR160-7)/12))","v":{"$error":"#N/A"}},{"$f":"H162*(1-EXP(-'NGER input 2'!GB160*(13-'NGER input 2'!$GR160-7)/12))","v":{"$error":"#N/A"}},{"$f":"I162*(1-EXP(-'NGER input 2'!GC160*(13-'NGER input 2'!$GR160-7)/12))","v":{"$error":"#N/A"}},{"$f":"J162*(1-EXP(-'NGER input 2'!GD160*(13-'NGER input 2'!$GR160-7)/12))","v":{"$error":"#N/A"}},{"$f":"K162*(1-EXP(-'NGER input 2'!GE160*(13-'NGER input 2'!$GR160-7)/12))","v":{"$error":"#N/A"}},{"$f":"L162*(1-EXP(-'NGER input 2'!GF160*(13-'NGER input 2'!$GR160-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K161/'NGER results'!$H161)*M162),0,('NGER results'!$K161/'NGER results'!$H161)*M162)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K161/'NGER results'!$H161)*N162),0,('NGER results'!$K161/'NGER results'!$H161)*N162)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K161/'NGER results'!$H161)*O162),0,('NGER results'!$K161/'NGER results'!$H161)*O162)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K161/'NGER results'!$H161)*P162),0,('NGER results'!$K161/'NGER results'!$H161)*P162)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K161/'NGER results'!$H161)*Q162),0,('NGER results'!$K161/'NGER results'!$H161)*Q162)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K161/'NGER results'!$H161)*R162),0,('NGER results'!$K161/'NGER results'!$H161)*R162)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K161/'NGER results'!$H161)*S162),0,('NGER results'!$K161/'NGER results'!$H161)*S162)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K161/'NGER results'!$H161)*T162),0,('NGER results'!$K161/'NGER results'!$H161)*T162)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K161/'NGER results'!$H161)*U162),0,('NGER results'!$K161/'NGER results'!$H161)*U162)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K161/'NGER results'!$H161)*V162),0,('NGER results'!$K161/'NGER results'!$H161)*V162)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ162*(1-EXP(-'NGER input 2'!FW160))","v":0},{"$f":"AR162*(1-EXP(-'NGER input 2'!FX160))","v":0},{"$f":"AS162*(1-EXP(-'NGER input 2'!FY160))","v":0},{"$f":"AT162*(1-EXP(-'NGER input 2'!FZ160))","v":0},{"$f":"AU162*(1-EXP(-'NGER input 2'!GA160))","v":0},{"$f":"AV162*(1-EXP(-'NGER input 2'!GB160))","v":0},{"$f":"AW162*(1-EXP(-'NGER input 2'!GC160))","v":0},{"$f":"AX162*(1-EXP(-'NGER input 2'!GD160))","v":0},{"$f":"AY162*(1-EXP(-'NGER input 2'!GE160))","v":0},{"$f":"AZ162*(1-EXP(-'NGER input 2'!GF160))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K161/'NGER results'!$H161)*BA162),0,('NGER results'!$K161/'NGER results'!$H161)*BA162)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K161/'NGER results'!$H161)*BB162),0,('NGER results'!$K161/'NGER results'!$H161)*BB162)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K161/'NGER results'!$H161)*BC162),0,('NGER results'!$K161/'NGER results'!$H161)*BC162)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K161/'NGER results'!$H161)*BD162),0,('NGER results'!$K161/'NGER results'!$H161)*BD162)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K161/'NGER results'!$H161)*BE162),0,('NGER results'!$K161/'NGER results'!$H161)*BE162)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K161/'NGER results'!$H161)*BF162),0,('NGER results'!$K161/'NGER results'!$H161)*BF162)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K161/'NGER results'!$H161)*BG162),0,('NGER results'!$K161/'NGER results'!$H161)*BG162)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K161/'NGER results'!$H161)*BH162),0,('NGER results'!$K161/'NGER results'!$H161)*BH162)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K161/'NGER results'!$H161)*BI162),0,('NGER results'!$K161/'NGER results'!$H161)*BI162)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K161/'NGER results'!$H161)*BJ162),0,('NGER results'!$K161/'NGER results'!$H161)*BJ162)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A162>=2016,(BA162+M162)*'NGER input 2'!$GS160*1.336*25,(BA162+M162)*'NGER input 2'!$GS160*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A162>=2016,(BB162+N162)*'NGER input 2'!$GS160*1.336*25,(BB162+N162)*'NGER input 2'!$GS160*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A162>=2016,(BC162+O162)*'NGER input 2'!$GS160*1.336*25,(BC162+O162)*'NGER input 2'!$GS160*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A162>=2016,(BD162+P162)*'NGER input 2'!$GS160*1.336*25,(BD162+P162)*'NGER input 2'!$GS160*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A162>=2016,(BE162+Q162)*'NGER input 2'!$GS160*1.336*25,(BE162+Q162)*'NGER input 2'!$GS160*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A162>=2016,(BF162+R162)*'NGER input 2'!$GS160*1.336*25,(BF162+R162)*'NGER input 2'!$GS160*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A162>=2016,(BG162+S162)*'NGER input 2'!$GS160*1.336*25,(BG162+S162)*'NGER input 2'!$GS160*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A162>=2016,(BH162+T162)*'NGER input 2'!$GS160*1.336*25,(BH162+T162)*'NGER input 2'!$GS160*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A162>=2016,(BI162+U162)*'NGER input 2'!$GS160*1.336*25,(BI162+U162)*'NGER input 2'!$GS160*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A162>=2016,(BJ162+V162)*'NGER input 2'!$GS160*1.336*25,(BJ162+V162)*'NGER input 2'!$GS160*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A161","v":157},null,{"$f":"IF(OR('NGER input 2'!$A161=2013,'NGER input 2'!$A161=2014),0,'NGER input 2'!ES161*'NGER input 2'!FC161*'NGER input 2'!FM161*'NGER input 2'!$GQ161)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A161=2013,'NGER input 2'!$A161=2014),0,'NGER input 2'!ET161*'NGER input 2'!FD161*'NGER input 2'!FN161*'NGER input 2'!$GQ161)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A161=2013,'NGER input 2'!$A161=2014),0,'NGER input 2'!EU161*'NGER input 2'!FE161*'NGER input 2'!FO161*'NGER input 2'!$GQ161)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A161=2013,'NGER input 2'!$A161=2014),0,'NGER input 2'!EV161*'NGER input 2'!FF161*'NGER input 2'!FP161*'NGER input 2'!$GQ161)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A161=2013,'NGER input 2'!$A161=2014),0,'NGER input 2'!EW161*'NGER input 2'!FG161*'NGER input 2'!FQ161*'NGER input 2'!$GQ161)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A161=2013,'NGER input 2'!$A161=2014),0,'NGER input 2'!EX161*'NGER input 2'!FH161*'NGER input 2'!FR161*'NGER input 2'!$GQ161)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A161=2013,'NGER input 2'!$A161=2014),0,'NGER input 2'!EY161*'NGER input 2'!FI161*'NGER input 2'!FS161*'NGER input 2'!$GQ161)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A161=2013,'NGER input 2'!$A161=2014),0,'NGER input 2'!EZ161*'NGER input 2'!FJ161*'NGER input 2'!FT161*'NGER input 2'!$GQ161)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A161=2013,'NGER input 2'!$A161=2014),0,'NGER input 2'!FA161*'NGER input 2'!FK161*'NGER input 2'!FU161*'NGER input 2'!$GQ161)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A161=2013,'NGER input 2'!$A161=2014),0,'NGER input 2'!FB161*'NGER input 2'!FL161*'NGER input 2'!FV161*'NGER input 2'!$GQ161)","v":0},{"$f":"C163*(1-EXP(-'NGER input 2'!FW161*(13-'NGER input 2'!$GR161-7)/12))","v":{"$error":"#N/A"}},{"$f":"D163*(1-EXP(-'NGER input 2'!FX161*(13-'NGER input 2'!$GR161-7)/12))","v":{"$error":"#N/A"}},{"$f":"E163*(1-EXP(-'NGER input 2'!FY161*(13-'NGER input 2'!$GR161-7)/12))","v":{"$error":"#N/A"}},{"$f":"F163*(1-EXP(-'NGER input 2'!FZ161*(13-'NGER input 2'!$GR161-7)/12))","v":{"$error":"#N/A"}},{"$f":"G163*(1-EXP(-'NGER input 2'!GA161*(13-'NGER input 2'!$GR161-7)/12))","v":{"$error":"#N/A"}},{"$f":"H163*(1-EXP(-'NGER input 2'!GB161*(13-'NGER input 2'!$GR161-7)/12))","v":{"$error":"#N/A"}},{"$f":"I163*(1-EXP(-'NGER input 2'!GC161*(13-'NGER input 2'!$GR161-7)/12))","v":{"$error":"#N/A"}},{"$f":"J163*(1-EXP(-'NGER input 2'!GD161*(13-'NGER input 2'!$GR161-7)/12))","v":{"$error":"#N/A"}},{"$f":"K163*(1-EXP(-'NGER input 2'!GE161*(13-'NGER input 2'!$GR161-7)/12))","v":{"$error":"#N/A"}},{"$f":"L163*(1-EXP(-'NGER input 2'!GF161*(13-'NGER input 2'!$GR161-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K162/'NGER results'!$H162)*M163),0,('NGER results'!$K162/'NGER results'!$H162)*M163)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K162/'NGER results'!$H162)*N163),0,('NGER results'!$K162/'NGER results'!$H162)*N163)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K162/'NGER results'!$H162)*O163),0,('NGER results'!$K162/'NGER results'!$H162)*O163)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K162/'NGER results'!$H162)*P163),0,('NGER results'!$K162/'NGER results'!$H162)*P163)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K162/'NGER results'!$H162)*Q163),0,('NGER results'!$K162/'NGER results'!$H162)*Q163)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K162/'NGER results'!$H162)*R163),0,('NGER results'!$K162/'NGER results'!$H162)*R163)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K162/'NGER results'!$H162)*S163),0,('NGER results'!$K162/'NGER results'!$H162)*S163)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K162/'NGER results'!$H162)*T163),0,('NGER results'!$K162/'NGER results'!$H162)*T163)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K162/'NGER results'!$H162)*U163),0,('NGER results'!$K162/'NGER results'!$H162)*U163)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K162/'NGER results'!$H162)*V163),0,('NGER results'!$K162/'NGER results'!$H162)*V163)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ163*(1-EXP(-'NGER input 2'!FW161))","v":0},{"$f":"AR163*(1-EXP(-'NGER input 2'!FX161))","v":0},{"$f":"AS163*(1-EXP(-'NGER input 2'!FY161))","v":0},{"$f":"AT163*(1-EXP(-'NGER input 2'!FZ161))","v":0},{"$f":"AU163*(1-EXP(-'NGER input 2'!GA161))","v":0},{"$f":"AV163*(1-EXP(-'NGER input 2'!GB161))","v":0},{"$f":"AW163*(1-EXP(-'NGER input 2'!GC161))","v":0},{"$f":"AX163*(1-EXP(-'NGER input 2'!GD161))","v":0},{"$f":"AY163*(1-EXP(-'NGER input 2'!GE161))","v":0},{"$f":"AZ163*(1-EXP(-'NGER input 2'!GF161))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K162/'NGER results'!$H162)*BA163),0,('NGER results'!$K162/'NGER results'!$H162)*BA163)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K162/'NGER results'!$H162)*BB163),0,('NGER results'!$K162/'NGER results'!$H162)*BB163)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K162/'NGER results'!$H162)*BC163),0,('NGER results'!$K162/'NGER results'!$H162)*BC163)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K162/'NGER results'!$H162)*BD163),0,('NGER results'!$K162/'NGER results'!$H162)*BD163)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K162/'NGER results'!$H162)*BE163),0,('NGER results'!$K162/'NGER results'!$H162)*BE163)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K162/'NGER results'!$H162)*BF163),0,('NGER results'!$K162/'NGER results'!$H162)*BF163)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K162/'NGER results'!$H162)*BG163),0,('NGER results'!$K162/'NGER results'!$H162)*BG163)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K162/'NGER results'!$H162)*BH163),0,('NGER results'!$K162/'NGER results'!$H162)*BH163)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K162/'NGER results'!$H162)*BI163),0,('NGER results'!$K162/'NGER results'!$H162)*BI163)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K162/'NGER results'!$H162)*BJ163),0,('NGER results'!$K162/'NGER results'!$H162)*BJ163)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A163>=2016,(BA163+M163)*'NGER input 2'!$GS161*1.336*25,(BA163+M163)*'NGER input 2'!$GS161*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A163>=2016,(BB163+N163)*'NGER input 2'!$GS161*1.336*25,(BB163+N163)*'NGER input 2'!$GS161*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A163>=2016,(BC163+O163)*'NGER input 2'!$GS161*1.336*25,(BC163+O163)*'NGER input 2'!$GS161*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A163>=2016,(BD163+P163)*'NGER input 2'!$GS161*1.336*25,(BD163+P163)*'NGER input 2'!$GS161*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A163>=2016,(BE163+Q163)*'NGER input 2'!$GS161*1.336*25,(BE163+Q163)*'NGER input 2'!$GS161*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A163>=2016,(BF163+R163)*'NGER input 2'!$GS161*1.336*25,(BF163+R163)*'NGER input 2'!$GS161*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A163>=2016,(BG163+S163)*'NGER input 2'!$GS161*1.336*25,(BG163+S163)*'NGER input 2'!$GS161*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A163>=2016,(BH163+T163)*'NGER input 2'!$GS161*1.336*25,(BH163+T163)*'NGER input 2'!$GS161*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A163>=2016,(BI163+U163)*'NGER input 2'!$GS161*1.336*25,(BI163+U163)*'NGER input 2'!$GS161*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A163>=2016,(BJ163+V163)*'NGER input 2'!$GS161*1.336*25,(BJ163+V163)*'NGER input 2'!$GS161*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A162","v":158},null,{"$f":"IF(OR('NGER input 2'!$A162=2013,'NGER input 2'!$A162=2014),0,'NGER input 2'!ES162*'NGER input 2'!FC162*'NGER input 2'!FM162*'NGER input 2'!$GQ162)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A162=2013,'NGER input 2'!$A162=2014),0,'NGER input 2'!ET162*'NGER input 2'!FD162*'NGER input 2'!FN162*'NGER input 2'!$GQ162)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A162=2013,'NGER input 2'!$A162=2014),0,'NGER input 2'!EU162*'NGER input 2'!FE162*'NGER input 2'!FO162*'NGER input 2'!$GQ162)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A162=2013,'NGER input 2'!$A162=2014),0,'NGER input 2'!EV162*'NGER input 2'!FF162*'NGER input 2'!FP162*'NGER input 2'!$GQ162)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A162=2013,'NGER input 2'!$A162=2014),0,'NGER input 2'!EW162*'NGER input 2'!FG162*'NGER input 2'!FQ162*'NGER input 2'!$GQ162)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A162=2013,'NGER input 2'!$A162=2014),0,'NGER input 2'!EX162*'NGER input 2'!FH162*'NGER input 2'!FR162*'NGER input 2'!$GQ162)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A162=2013,'NGER input 2'!$A162=2014),0,'NGER input 2'!EY162*'NGER input 2'!FI162*'NGER input 2'!FS162*'NGER input 2'!$GQ162)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A162=2013,'NGER input 2'!$A162=2014),0,'NGER input 2'!EZ162*'NGER input 2'!FJ162*'NGER input 2'!FT162*'NGER input 2'!$GQ162)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A162=2013,'NGER input 2'!$A162=2014),0,'NGER input 2'!FA162*'NGER input 2'!FK162*'NGER input 2'!FU162*'NGER input 2'!$GQ162)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A162=2013,'NGER input 2'!$A162=2014),0,'NGER input 2'!FB162*'NGER input 2'!FL162*'NGER input 2'!FV162*'NGER input 2'!$GQ162)","v":0},{"$f":"C164*(1-EXP(-'NGER input 2'!FW162*(13-'NGER input 2'!$GR162-7)/12))","v":{"$error":"#N/A"}},{"$f":"D164*(1-EXP(-'NGER input 2'!FX162*(13-'NGER input 2'!$GR162-7)/12))","v":{"$error":"#N/A"}},{"$f":"E164*(1-EXP(-'NGER input 2'!FY162*(13-'NGER input 2'!$GR162-7)/12))","v":{"$error":"#N/A"}},{"$f":"F164*(1-EXP(-'NGER input 2'!FZ162*(13-'NGER input 2'!$GR162-7)/12))","v":{"$error":"#N/A"}},{"$f":"G164*(1-EXP(-'NGER input 2'!GA162*(13-'NGER input 2'!$GR162-7)/12))","v":{"$error":"#N/A"}},{"$f":"H164*(1-EXP(-'NGER input 2'!GB162*(13-'NGER input 2'!$GR162-7)/12))","v":{"$error":"#N/A"}},{"$f":"I164*(1-EXP(-'NGER input 2'!GC162*(13-'NGER input 2'!$GR162-7)/12))","v":{"$error":"#N/A"}},{"$f":"J164*(1-EXP(-'NGER input 2'!GD162*(13-'NGER input 2'!$GR162-7)/12))","v":{"$error":"#N/A"}},{"$f":"K164*(1-EXP(-'NGER input 2'!GE162*(13-'NGER input 2'!$GR162-7)/12))","v":{"$error":"#N/A"}},{"$f":"L164*(1-EXP(-'NGER input 2'!GF162*(13-'NGER input 2'!$GR162-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K163/'NGER results'!$H163)*M164),0,('NGER results'!$K163/'NGER results'!$H163)*M164)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K163/'NGER results'!$H163)*N164),0,('NGER results'!$K163/'NGER results'!$H163)*N164)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K163/'NGER results'!$H163)*O164),0,('NGER results'!$K163/'NGER results'!$H163)*O164)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K163/'NGER results'!$H163)*P164),0,('NGER results'!$K163/'NGER results'!$H163)*P164)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K163/'NGER results'!$H163)*Q164),0,('NGER results'!$K163/'NGER results'!$H163)*Q164)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K163/'NGER results'!$H163)*R164),0,('NGER results'!$K163/'NGER results'!$H163)*R164)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K163/'NGER results'!$H163)*S164),0,('NGER results'!$K163/'NGER results'!$H163)*S164)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K163/'NGER results'!$H163)*T164),0,('NGER results'!$K163/'NGER results'!$H163)*T164)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K163/'NGER results'!$H163)*U164),0,('NGER results'!$K163/'NGER results'!$H163)*U164)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K163/'NGER results'!$H163)*V164),0,('NGER results'!$K163/'NGER results'!$H163)*V164)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ164*(1-EXP(-'NGER input 2'!FW162))","v":0},{"$f":"AR164*(1-EXP(-'NGER input 2'!FX162))","v":0},{"$f":"AS164*(1-EXP(-'NGER input 2'!FY162))","v":0},{"$f":"AT164*(1-EXP(-'NGER input 2'!FZ162))","v":0},{"$f":"AU164*(1-EXP(-'NGER input 2'!GA162))","v":0},{"$f":"AV164*(1-EXP(-'NGER input 2'!GB162))","v":0},{"$f":"AW164*(1-EXP(-'NGER input 2'!GC162))","v":0},{"$f":"AX164*(1-EXP(-'NGER input 2'!GD162))","v":0},{"$f":"AY164*(1-EXP(-'NGER input 2'!GE162))","v":0},{"$f":"AZ164*(1-EXP(-'NGER input 2'!GF162))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K163/'NGER results'!$H163)*BA164),0,('NGER results'!$K163/'NGER results'!$H163)*BA164)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K163/'NGER results'!$H163)*BB164),0,('NGER results'!$K163/'NGER results'!$H163)*BB164)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K163/'NGER results'!$H163)*BC164),0,('NGER results'!$K163/'NGER results'!$H163)*BC164)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K163/'NGER results'!$H163)*BD164),0,('NGER results'!$K163/'NGER results'!$H163)*BD164)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K163/'NGER results'!$H163)*BE164),0,('NGER results'!$K163/'NGER results'!$H163)*BE164)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K163/'NGER results'!$H163)*BF164),0,('NGER results'!$K163/'NGER results'!$H163)*BF164)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K163/'NGER results'!$H163)*BG164),0,('NGER results'!$K163/'NGER results'!$H163)*BG164)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K163/'NGER results'!$H163)*BH164),0,('NGER results'!$K163/'NGER results'!$H163)*BH164)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K163/'NGER results'!$H163)*BI164),0,('NGER results'!$K163/'NGER results'!$H163)*BI164)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K163/'NGER results'!$H163)*BJ164),0,('NGER results'!$K163/'NGER results'!$H163)*BJ164)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A164>=2016,(BA164+M164)*'NGER input 2'!$GS162*1.336*25,(BA164+M164)*'NGER input 2'!$GS162*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A164>=2016,(BB164+N164)*'NGER input 2'!$GS162*1.336*25,(BB164+N164)*'NGER input 2'!$GS162*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A164>=2016,(BC164+O164)*'NGER input 2'!$GS162*1.336*25,(BC164+O164)*'NGER input 2'!$GS162*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A164>=2016,(BD164+P164)*'NGER input 2'!$GS162*1.336*25,(BD164+P164)*'NGER input 2'!$GS162*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A164>=2016,(BE164+Q164)*'NGER input 2'!$GS162*1.336*25,(BE164+Q164)*'NGER input 2'!$GS162*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A164>=2016,(BF164+R164)*'NGER input 2'!$GS162*1.336*25,(BF164+R164)*'NGER input 2'!$GS162*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A164>=2016,(BG164+S164)*'NGER input 2'!$GS162*1.336*25,(BG164+S164)*'NGER input 2'!$GS162*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A164>=2016,(BH164+T164)*'NGER input 2'!$GS162*1.336*25,(BH164+T164)*'NGER input 2'!$GS162*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A164>=2016,(BI164+U164)*'NGER input 2'!$GS162*1.336*25,(BI164+U164)*'NGER input 2'!$GS162*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A164>=2016,(BJ164+V164)*'NGER input 2'!$GS162*1.336*25,(BJ164+V164)*'NGER input 2'!$GS162*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A163","v":159},null,{"$f":"IF(OR('NGER input 2'!$A163=2013,'NGER input 2'!$A163=2014),0,'NGER input 2'!ES163*'NGER input 2'!FC163*'NGER input 2'!FM163*'NGER input 2'!$GQ163)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A163=2013,'NGER input 2'!$A163=2014),0,'NGER input 2'!ET163*'NGER input 2'!FD163*'NGER input 2'!FN163*'NGER input 2'!$GQ163)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A163=2013,'NGER input 2'!$A163=2014),0,'NGER input 2'!EU163*'NGER input 2'!FE163*'NGER input 2'!FO163*'NGER input 2'!$GQ163)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A163=2013,'NGER input 2'!$A163=2014),0,'NGER input 2'!EV163*'NGER input 2'!FF163*'NGER input 2'!FP163*'NGER input 2'!$GQ163)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A163=2013,'NGER input 2'!$A163=2014),0,'NGER input 2'!EW163*'NGER input 2'!FG163*'NGER input 2'!FQ163*'NGER input 2'!$GQ163)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A163=2013,'NGER input 2'!$A163=2014),0,'NGER input 2'!EX163*'NGER input 2'!FH163*'NGER input 2'!FR163*'NGER input 2'!$GQ163)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A163=2013,'NGER input 2'!$A163=2014),0,'NGER input 2'!EY163*'NGER input 2'!FI163*'NGER input 2'!FS163*'NGER input 2'!$GQ163)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A163=2013,'NGER input 2'!$A163=2014),0,'NGER input 2'!EZ163*'NGER input 2'!FJ163*'NGER input 2'!FT163*'NGER input 2'!$GQ163)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A163=2013,'NGER input 2'!$A163=2014),0,'NGER input 2'!FA163*'NGER input 2'!FK163*'NGER input 2'!FU163*'NGER input 2'!$GQ163)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A163=2013,'NGER input 2'!$A163=2014),0,'NGER input 2'!FB163*'NGER input 2'!FL163*'NGER input 2'!FV163*'NGER input 2'!$GQ163)","v":0},{"$f":"C165*(1-EXP(-'NGER input 2'!FW163*(13-'NGER input 2'!$GR163-7)/12))","v":{"$error":"#N/A"}},{"$f":"D165*(1-EXP(-'NGER input 2'!FX163*(13-'NGER input 2'!$GR163-7)/12))","v":{"$error":"#N/A"}},{"$f":"E165*(1-EXP(-'NGER input 2'!FY163*(13-'NGER input 2'!$GR163-7)/12))","v":{"$error":"#N/A"}},{"$f":"F165*(1-EXP(-'NGER input 2'!FZ163*(13-'NGER input 2'!$GR163-7)/12))","v":{"$error":"#N/A"}},{"$f":"G165*(1-EXP(-'NGER input 2'!GA163*(13-'NGER input 2'!$GR163-7)/12))","v":{"$error":"#N/A"}},{"$f":"H165*(1-EXP(-'NGER input 2'!GB163*(13-'NGER input 2'!$GR163-7)/12))","v":{"$error":"#N/A"}},{"$f":"I165*(1-EXP(-'NGER input 2'!GC163*(13-'NGER input 2'!$GR163-7)/12))","v":{"$error":"#N/A"}},{"$f":"J165*(1-EXP(-'NGER input 2'!GD163*(13-'NGER input 2'!$GR163-7)/12))","v":{"$error":"#N/A"}},{"$f":"K165*(1-EXP(-'NGER input 2'!GE163*(13-'NGER input 2'!$GR163-7)/12))","v":{"$error":"#N/A"}},{"$f":"L165*(1-EXP(-'NGER input 2'!GF163*(13-'NGER input 2'!$GR163-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K164/'NGER results'!$H164)*M165),0,('NGER results'!$K164/'NGER results'!$H164)*M165)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K164/'NGER results'!$H164)*N165),0,('NGER results'!$K164/'NGER results'!$H164)*N165)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K164/'NGER results'!$H164)*O165),0,('NGER results'!$K164/'NGER results'!$H164)*O165)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K164/'NGER results'!$H164)*P165),0,('NGER results'!$K164/'NGER results'!$H164)*P165)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K164/'NGER results'!$H164)*Q165),0,('NGER results'!$K164/'NGER results'!$H164)*Q165)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K164/'NGER results'!$H164)*R165),0,('NGER results'!$K164/'NGER results'!$H164)*R165)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K164/'NGER results'!$H164)*S165),0,('NGER results'!$K164/'NGER results'!$H164)*S165)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K164/'NGER results'!$H164)*T165),0,('NGER results'!$K164/'NGER results'!$H164)*T165)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K164/'NGER results'!$H164)*U165),0,('NGER results'!$K164/'NGER results'!$H164)*U165)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K164/'NGER results'!$H164)*V165),0,('NGER results'!$K164/'NGER results'!$H164)*V165)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ165*(1-EXP(-'NGER input 2'!FW163))","v":0},{"$f":"AR165*(1-EXP(-'NGER input 2'!FX163))","v":0},{"$f":"AS165*(1-EXP(-'NGER input 2'!FY163))","v":0},{"$f":"AT165*(1-EXP(-'NGER input 2'!FZ163))","v":0},{"$f":"AU165*(1-EXP(-'NGER input 2'!GA163))","v":0},{"$f":"AV165*(1-EXP(-'NGER input 2'!GB163))","v":0},{"$f":"AW165*(1-EXP(-'NGER input 2'!GC163))","v":0},{"$f":"AX165*(1-EXP(-'NGER input 2'!GD163))","v":0},{"$f":"AY165*(1-EXP(-'NGER input 2'!GE163))","v":0},{"$f":"AZ165*(1-EXP(-'NGER input 2'!GF163))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K164/'NGER results'!$H164)*BA165),0,('NGER results'!$K164/'NGER results'!$H164)*BA165)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K164/'NGER results'!$H164)*BB165),0,('NGER results'!$K164/'NGER results'!$H164)*BB165)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K164/'NGER results'!$H164)*BC165),0,('NGER results'!$K164/'NGER results'!$H164)*BC165)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K164/'NGER results'!$H164)*BD165),0,('NGER results'!$K164/'NGER results'!$H164)*BD165)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K164/'NGER results'!$H164)*BE165),0,('NGER results'!$K164/'NGER results'!$H164)*BE165)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K164/'NGER results'!$H164)*BF165),0,('NGER results'!$K164/'NGER results'!$H164)*BF165)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K164/'NGER results'!$H164)*BG165),0,('NGER results'!$K164/'NGER results'!$H164)*BG165)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K164/'NGER results'!$H164)*BH165),0,('NGER results'!$K164/'NGER results'!$H164)*BH165)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K164/'NGER results'!$H164)*BI165),0,('NGER results'!$K164/'NGER results'!$H164)*BI165)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K164/'NGER results'!$H164)*BJ165),0,('NGER results'!$K164/'NGER results'!$H164)*BJ165)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A165>=2016,(BA165+M165)*'NGER input 2'!$GS163*1.336*25,(BA165+M165)*'NGER input 2'!$GS163*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A165>=2016,(BB165+N165)*'NGER input 2'!$GS163*1.336*25,(BB165+N165)*'NGER input 2'!$GS163*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A165>=2016,(BC165+O165)*'NGER input 2'!$GS163*1.336*25,(BC165+O165)*'NGER input 2'!$GS163*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A165>=2016,(BD165+P165)*'NGER input 2'!$GS163*1.336*25,(BD165+P165)*'NGER input 2'!$GS163*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A165>=2016,(BE165+Q165)*'NGER input 2'!$GS163*1.336*25,(BE165+Q165)*'NGER input 2'!$GS163*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A165>=2016,(BF165+R165)*'NGER input 2'!$GS163*1.336*25,(BF165+R165)*'NGER input 2'!$GS163*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A165>=2016,(BG165+S165)*'NGER input 2'!$GS163*1.336*25,(BG165+S165)*'NGER input 2'!$GS163*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A165>=2016,(BH165+T165)*'NGER input 2'!$GS163*1.336*25,(BH165+T165)*'NGER input 2'!$GS163*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A165>=2016,(BI165+U165)*'NGER input 2'!$GS163*1.336*25,(BI165+U165)*'NGER input 2'!$GS163*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A165>=2016,(BJ165+V165)*'NGER input 2'!$GS163*1.336*25,(BJ165+V165)*'NGER input 2'!$GS163*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A164","v":160},null,{"$f":"IF(OR('NGER input 2'!$A164=2013,'NGER input 2'!$A164=2014),0,'NGER input 2'!ES164*'NGER input 2'!FC164*'NGER input 2'!FM164*'NGER input 2'!$GQ164)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A164=2013,'NGER input 2'!$A164=2014),0,'NGER input 2'!ET164*'NGER input 2'!FD164*'NGER input 2'!FN164*'NGER input 2'!$GQ164)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A164=2013,'NGER input 2'!$A164=2014),0,'NGER input 2'!EU164*'NGER input 2'!FE164*'NGER input 2'!FO164*'NGER input 2'!$GQ164)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A164=2013,'NGER input 2'!$A164=2014),0,'NGER input 2'!EV164*'NGER input 2'!FF164*'NGER input 2'!FP164*'NGER input 2'!$GQ164)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A164=2013,'NGER input 2'!$A164=2014),0,'NGER input 2'!EW164*'NGER input 2'!FG164*'NGER input 2'!FQ164*'NGER input 2'!$GQ164)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A164=2013,'NGER input 2'!$A164=2014),0,'NGER input 2'!EX164*'NGER input 2'!FH164*'NGER input 2'!FR164*'NGER input 2'!$GQ164)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A164=2013,'NGER input 2'!$A164=2014),0,'NGER input 2'!EY164*'NGER input 2'!FI164*'NGER input 2'!FS164*'NGER input 2'!$GQ164)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A164=2013,'NGER input 2'!$A164=2014),0,'NGER input 2'!EZ164*'NGER input 2'!FJ164*'NGER input 2'!FT164*'NGER input 2'!$GQ164)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A164=2013,'NGER input 2'!$A164=2014),0,'NGER input 2'!FA164*'NGER input 2'!FK164*'NGER input 2'!FU164*'NGER input 2'!$GQ164)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A164=2013,'NGER input 2'!$A164=2014),0,'NGER input 2'!FB164*'NGER input 2'!FL164*'NGER input 2'!FV164*'NGER input 2'!$GQ164)","v":0},{"$f":"C166*(1-EXP(-'NGER input 2'!FW164*(13-'NGER input 2'!$GR164-7)/12))","v":{"$error":"#N/A"}},{"$f":"D166*(1-EXP(-'NGER input 2'!FX164*(13-'NGER input 2'!$GR164-7)/12))","v":{"$error":"#N/A"}},{"$f":"E166*(1-EXP(-'NGER input 2'!FY164*(13-'NGER input 2'!$GR164-7)/12))","v":{"$error":"#N/A"}},{"$f":"F166*(1-EXP(-'NGER input 2'!FZ164*(13-'NGER input 2'!$GR164-7)/12))","v":{"$error":"#N/A"}},{"$f":"G166*(1-EXP(-'NGER input 2'!GA164*(13-'NGER input 2'!$GR164-7)/12))","v":{"$error":"#N/A"}},{"$f":"H166*(1-EXP(-'NGER input 2'!GB164*(13-'NGER input 2'!$GR164-7)/12))","v":{"$error":"#N/A"}},{"$f":"I166*(1-EXP(-'NGER input 2'!GC164*(13-'NGER input 2'!$GR164-7)/12))","v":{"$error":"#N/A"}},{"$f":"J166*(1-EXP(-'NGER input 2'!GD164*(13-'NGER input 2'!$GR164-7)/12))","v":{"$error":"#N/A"}},{"$f":"K166*(1-EXP(-'NGER input 2'!GE164*(13-'NGER input 2'!$GR164-7)/12))","v":{"$error":"#N/A"}},{"$f":"L166*(1-EXP(-'NGER input 2'!GF164*(13-'NGER input 2'!$GR164-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K165/'NGER results'!$H165)*M166),0,('NGER results'!$K165/'NGER results'!$H165)*M166)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K165/'NGER results'!$H165)*N166),0,('NGER results'!$K165/'NGER results'!$H165)*N166)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K165/'NGER results'!$H165)*O166),0,('NGER results'!$K165/'NGER results'!$H165)*O166)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K165/'NGER results'!$H165)*P166),0,('NGER results'!$K165/'NGER results'!$H165)*P166)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K165/'NGER results'!$H165)*Q166),0,('NGER results'!$K165/'NGER results'!$H165)*Q166)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K165/'NGER results'!$H165)*R166),0,('NGER results'!$K165/'NGER results'!$H165)*R166)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K165/'NGER results'!$H165)*S166),0,('NGER results'!$K165/'NGER results'!$H165)*S166)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K165/'NGER results'!$H165)*T166),0,('NGER results'!$K165/'NGER results'!$H165)*T166)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K165/'NGER results'!$H165)*U166),0,('NGER results'!$K165/'NGER results'!$H165)*U166)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K165/'NGER results'!$H165)*V166),0,('NGER results'!$K165/'NGER results'!$H165)*V166)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ166*(1-EXP(-'NGER input 2'!FW164))","v":0},{"$f":"AR166*(1-EXP(-'NGER input 2'!FX164))","v":0},{"$f":"AS166*(1-EXP(-'NGER input 2'!FY164))","v":0},{"$f":"AT166*(1-EXP(-'NGER input 2'!FZ164))","v":0},{"$f":"AU166*(1-EXP(-'NGER input 2'!GA164))","v":0},{"$f":"AV166*(1-EXP(-'NGER input 2'!GB164))","v":0},{"$f":"AW166*(1-EXP(-'NGER input 2'!GC164))","v":0},{"$f":"AX166*(1-EXP(-'NGER input 2'!GD164))","v":0},{"$f":"AY166*(1-EXP(-'NGER input 2'!GE164))","v":0},{"$f":"AZ166*(1-EXP(-'NGER input 2'!GF164))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K165/'NGER results'!$H165)*BA166),0,('NGER results'!$K165/'NGER results'!$H165)*BA166)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K165/'NGER results'!$H165)*BB166),0,('NGER results'!$K165/'NGER results'!$H165)*BB166)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K165/'NGER results'!$H165)*BC166),0,('NGER results'!$K165/'NGER results'!$H165)*BC166)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K165/'NGER results'!$H165)*BD166),0,('NGER results'!$K165/'NGER results'!$H165)*BD166)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K165/'NGER results'!$H165)*BE166),0,('NGER results'!$K165/'NGER results'!$H165)*BE166)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K165/'NGER results'!$H165)*BF166),0,('NGER results'!$K165/'NGER results'!$H165)*BF166)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K165/'NGER results'!$H165)*BG166),0,('NGER results'!$K165/'NGER results'!$H165)*BG166)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K165/'NGER results'!$H165)*BH166),0,('NGER results'!$K165/'NGER results'!$H165)*BH166)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K165/'NGER results'!$H165)*BI166),0,('NGER results'!$K165/'NGER results'!$H165)*BI166)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K165/'NGER results'!$H165)*BJ166),0,('NGER results'!$K165/'NGER results'!$H165)*BJ166)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A166>=2016,(BA166+M166)*'NGER input 2'!$GS164*1.336*25,(BA166+M166)*'NGER input 2'!$GS164*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A166>=2016,(BB166+N166)*'NGER input 2'!$GS164*1.336*25,(BB166+N166)*'NGER input 2'!$GS164*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A166>=2016,(BC166+O166)*'NGER input 2'!$GS164*1.336*25,(BC166+O166)*'NGER input 2'!$GS164*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A166>=2016,(BD166+P166)*'NGER input 2'!$GS164*1.336*25,(BD166+P166)*'NGER input 2'!$GS164*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A166>=2016,(BE166+Q166)*'NGER input 2'!$GS164*1.336*25,(BE166+Q166)*'NGER input 2'!$GS164*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A166>=2016,(BF166+R166)*'NGER input 2'!$GS164*1.336*25,(BF166+R166)*'NGER input 2'!$GS164*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A166>=2016,(BG166+S166)*'NGER input 2'!$GS164*1.336*25,(BG166+S166)*'NGER input 2'!$GS164*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A166>=2016,(BH166+T166)*'NGER input 2'!$GS164*1.336*25,(BH166+T166)*'NGER input 2'!$GS164*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A166>=2016,(BI166+U166)*'NGER input 2'!$GS164*1.336*25,(BI166+U166)*'NGER input 2'!$GS164*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A166>=2016,(BJ166+V166)*'NGER input 2'!$GS164*1.336*25,(BJ166+V166)*'NGER input 2'!$GS164*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A165","v":161},null,{"$f":"IF(OR('NGER input 2'!$A165=2013,'NGER input 2'!$A165=2014),0,'NGER input 2'!ES165*'NGER input 2'!FC165*'NGER input 2'!FM165*'NGER input 2'!$GQ165)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A165=2013,'NGER input 2'!$A165=2014),0,'NGER input 2'!ET165*'NGER input 2'!FD165*'NGER input 2'!FN165*'NGER input 2'!$GQ165)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A165=2013,'NGER input 2'!$A165=2014),0,'NGER input 2'!EU165*'NGER input 2'!FE165*'NGER input 2'!FO165*'NGER input 2'!$GQ165)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A165=2013,'NGER input 2'!$A165=2014),0,'NGER input 2'!EV165*'NGER input 2'!FF165*'NGER input 2'!FP165*'NGER input 2'!$GQ165)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A165=2013,'NGER input 2'!$A165=2014),0,'NGER input 2'!EW165*'NGER input 2'!FG165*'NGER input 2'!FQ165*'NGER input 2'!$GQ165)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A165=2013,'NGER input 2'!$A165=2014),0,'NGER input 2'!EX165*'NGER input 2'!FH165*'NGER input 2'!FR165*'NGER input 2'!$GQ165)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A165=2013,'NGER input 2'!$A165=2014),0,'NGER input 2'!EY165*'NGER input 2'!FI165*'NGER input 2'!FS165*'NGER input 2'!$GQ165)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A165=2013,'NGER input 2'!$A165=2014),0,'NGER input 2'!EZ165*'NGER input 2'!FJ165*'NGER input 2'!FT165*'NGER input 2'!$GQ165)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A165=2013,'NGER input 2'!$A165=2014),0,'NGER input 2'!FA165*'NGER input 2'!FK165*'NGER input 2'!FU165*'NGER input 2'!$GQ165)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A165=2013,'NGER input 2'!$A165=2014),0,'NGER input 2'!FB165*'NGER input 2'!FL165*'NGER input 2'!FV165*'NGER input 2'!$GQ165)","v":0},{"$f":"C167*(1-EXP(-'NGER input 2'!FW165*(13-'NGER input 2'!$GR165-7)/12))","v":{"$error":"#N/A"}},{"$f":"D167*(1-EXP(-'NGER input 2'!FX165*(13-'NGER input 2'!$GR165-7)/12))","v":{"$error":"#N/A"}},{"$f":"E167*(1-EXP(-'NGER input 2'!FY165*(13-'NGER input 2'!$GR165-7)/12))","v":{"$error":"#N/A"}},{"$f":"F167*(1-EXP(-'NGER input 2'!FZ165*(13-'NGER input 2'!$GR165-7)/12))","v":{"$error":"#N/A"}},{"$f":"G167*(1-EXP(-'NGER input 2'!GA165*(13-'NGER input 2'!$GR165-7)/12))","v":{"$error":"#N/A"}},{"$f":"H167*(1-EXP(-'NGER input 2'!GB165*(13-'NGER input 2'!$GR165-7)/12))","v":{"$error":"#N/A"}},{"$f":"I167*(1-EXP(-'NGER input 2'!GC165*(13-'NGER input 2'!$GR165-7)/12))","v":{"$error":"#N/A"}},{"$f":"J167*(1-EXP(-'NGER input 2'!GD165*(13-'NGER input 2'!$GR165-7)/12))","v":{"$error":"#N/A"}},{"$f":"K167*(1-EXP(-'NGER input 2'!GE165*(13-'NGER input 2'!$GR165-7)/12))","v":{"$error":"#N/A"}},{"$f":"L167*(1-EXP(-'NGER input 2'!GF165*(13-'NGER input 2'!$GR165-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K166/'NGER results'!$H166)*M167),0,('NGER results'!$K166/'NGER results'!$H166)*M167)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K166/'NGER results'!$H166)*N167),0,('NGER results'!$K166/'NGER results'!$H166)*N167)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K166/'NGER results'!$H166)*O167),0,('NGER results'!$K166/'NGER results'!$H166)*O167)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K166/'NGER results'!$H166)*P167),0,('NGER results'!$K166/'NGER results'!$H166)*P167)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K166/'NGER results'!$H166)*Q167),0,('NGER results'!$K166/'NGER results'!$H166)*Q167)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K166/'NGER results'!$H166)*R167),0,('NGER results'!$K166/'NGER results'!$H166)*R167)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K166/'NGER results'!$H166)*S167),0,('NGER results'!$K166/'NGER results'!$H166)*S167)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K166/'NGER results'!$H166)*T167),0,('NGER results'!$K166/'NGER results'!$H166)*T167)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K166/'NGER results'!$H166)*U167),0,('NGER results'!$K166/'NGER results'!$H166)*U167)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K166/'NGER results'!$H166)*V167),0,('NGER results'!$K166/'NGER results'!$H166)*V167)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ167*(1-EXP(-'NGER input 2'!FW165))","v":0},{"$f":"AR167*(1-EXP(-'NGER input 2'!FX165))","v":0},{"$f":"AS167*(1-EXP(-'NGER input 2'!FY165))","v":0},{"$f":"AT167*(1-EXP(-'NGER input 2'!FZ165))","v":0},{"$f":"AU167*(1-EXP(-'NGER input 2'!GA165))","v":0},{"$f":"AV167*(1-EXP(-'NGER input 2'!GB165))","v":0},{"$f":"AW167*(1-EXP(-'NGER input 2'!GC165))","v":0},{"$f":"AX167*(1-EXP(-'NGER input 2'!GD165))","v":0},{"$f":"AY167*(1-EXP(-'NGER input 2'!GE165))","v":0},{"$f":"AZ167*(1-EXP(-'NGER input 2'!GF165))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K166/'NGER results'!$H166)*BA167),0,('NGER results'!$K166/'NGER results'!$H166)*BA167)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K166/'NGER results'!$H166)*BB167),0,('NGER results'!$K166/'NGER results'!$H166)*BB167)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K166/'NGER results'!$H166)*BC167),0,('NGER results'!$K166/'NGER results'!$H166)*BC167)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K166/'NGER results'!$H166)*BD167),0,('NGER results'!$K166/'NGER results'!$H166)*BD167)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K166/'NGER results'!$H166)*BE167),0,('NGER results'!$K166/'NGER results'!$H166)*BE167)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K166/'NGER results'!$H166)*BF167),0,('NGER results'!$K166/'NGER results'!$H166)*BF167)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K166/'NGER results'!$H166)*BG167),0,('NGER results'!$K166/'NGER results'!$H166)*BG167)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K166/'NGER results'!$H166)*BH167),0,('NGER results'!$K166/'NGER results'!$H166)*BH167)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K166/'NGER results'!$H166)*BI167),0,('NGER results'!$K166/'NGER results'!$H166)*BI167)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K166/'NGER results'!$H166)*BJ167),0,('NGER results'!$K166/'NGER results'!$H166)*BJ167)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A167>=2016,(BA167+M167)*'NGER input 2'!$GS165*1.336*25,(BA167+M167)*'NGER input 2'!$GS165*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A167>=2016,(BB167+N167)*'NGER input 2'!$GS165*1.336*25,(BB167+N167)*'NGER input 2'!$GS165*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A167>=2016,(BC167+O167)*'NGER input 2'!$GS165*1.336*25,(BC167+O167)*'NGER input 2'!$GS165*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A167>=2016,(BD167+P167)*'NGER input 2'!$GS165*1.336*25,(BD167+P167)*'NGER input 2'!$GS165*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A167>=2016,(BE167+Q167)*'NGER input 2'!$GS165*1.336*25,(BE167+Q167)*'NGER input 2'!$GS165*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A167>=2016,(BF167+R167)*'NGER input 2'!$GS165*1.336*25,(BF167+R167)*'NGER input 2'!$GS165*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A167>=2016,(BG167+S167)*'NGER input 2'!$GS165*1.336*25,(BG167+S167)*'NGER input 2'!$GS165*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A167>=2016,(BH167+T167)*'NGER input 2'!$GS165*1.336*25,(BH167+T167)*'NGER input 2'!$GS165*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A167>=2016,(BI167+U167)*'NGER input 2'!$GS165*1.336*25,(BI167+U167)*'NGER input 2'!$GS165*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A167>=2016,(BJ167+V167)*'NGER input 2'!$GS165*1.336*25,(BJ167+V167)*'NGER input 2'!$GS165*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A166","v":162},null,{"$f":"IF(OR('NGER input 2'!$A166=2013,'NGER input 2'!$A166=2014),0,'NGER input 2'!ES166*'NGER input 2'!FC166*'NGER input 2'!FM166*'NGER input 2'!$GQ166)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A166=2013,'NGER input 2'!$A166=2014),0,'NGER input 2'!ET166*'NGER input 2'!FD166*'NGER input 2'!FN166*'NGER input 2'!$GQ166)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A166=2013,'NGER input 2'!$A166=2014),0,'NGER input 2'!EU166*'NGER input 2'!FE166*'NGER input 2'!FO166*'NGER input 2'!$GQ166)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A166=2013,'NGER input 2'!$A166=2014),0,'NGER input 2'!EV166*'NGER input 2'!FF166*'NGER input 2'!FP166*'NGER input 2'!$GQ166)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A166=2013,'NGER input 2'!$A166=2014),0,'NGER input 2'!EW166*'NGER input 2'!FG166*'NGER input 2'!FQ166*'NGER input 2'!$GQ166)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A166=2013,'NGER input 2'!$A166=2014),0,'NGER input 2'!EX166*'NGER input 2'!FH166*'NGER input 2'!FR166*'NGER input 2'!$GQ166)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A166=2013,'NGER input 2'!$A166=2014),0,'NGER input 2'!EY166*'NGER input 2'!FI166*'NGER input 2'!FS166*'NGER input 2'!$GQ166)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A166=2013,'NGER input 2'!$A166=2014),0,'NGER input 2'!EZ166*'NGER input 2'!FJ166*'NGER input 2'!FT166*'NGER input 2'!$GQ166)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A166=2013,'NGER input 2'!$A166=2014),0,'NGER input 2'!FA166*'NGER input 2'!FK166*'NGER input 2'!FU166*'NGER input 2'!$GQ166)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A166=2013,'NGER input 2'!$A166=2014),0,'NGER input 2'!FB166*'NGER input 2'!FL166*'NGER input 2'!FV166*'NGER input 2'!$GQ166)","v":0},{"$f":"C168*(1-EXP(-'NGER input 2'!FW166*(13-'NGER input 2'!$GR166-7)/12))","v":{"$error":"#N/A"}},{"$f":"D168*(1-EXP(-'NGER input 2'!FX166*(13-'NGER input 2'!$GR166-7)/12))","v":{"$error":"#N/A"}},{"$f":"E168*(1-EXP(-'NGER input 2'!FY166*(13-'NGER input 2'!$GR166-7)/12))","v":{"$error":"#N/A"}},{"$f":"F168*(1-EXP(-'NGER input 2'!FZ166*(13-'NGER input 2'!$GR166-7)/12))","v":{"$error":"#N/A"}},{"$f":"G168*(1-EXP(-'NGER input 2'!GA166*(13-'NGER input 2'!$GR166-7)/12))","v":{"$error":"#N/A"}},{"$f":"H168*(1-EXP(-'NGER input 2'!GB166*(13-'NGER input 2'!$GR166-7)/12))","v":{"$error":"#N/A"}},{"$f":"I168*(1-EXP(-'NGER input 2'!GC166*(13-'NGER input 2'!$GR166-7)/12))","v":{"$error":"#N/A"}},{"$f":"J168*(1-EXP(-'NGER input 2'!GD166*(13-'NGER input 2'!$GR166-7)/12))","v":{"$error":"#N/A"}},{"$f":"K168*(1-EXP(-'NGER input 2'!GE166*(13-'NGER input 2'!$GR166-7)/12))","v":{"$error":"#N/A"}},{"$f":"L168*(1-EXP(-'NGER input 2'!GF166*(13-'NGER input 2'!$GR166-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K167/'NGER results'!$H167)*M168),0,('NGER results'!$K167/'NGER results'!$H167)*M168)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K167/'NGER results'!$H167)*N168),0,('NGER results'!$K167/'NGER results'!$H167)*N168)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K167/'NGER results'!$H167)*O168),0,('NGER results'!$K167/'NGER results'!$H167)*O168)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K167/'NGER results'!$H167)*P168),0,('NGER results'!$K167/'NGER results'!$H167)*P168)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K167/'NGER results'!$H167)*Q168),0,('NGER results'!$K167/'NGER results'!$H167)*Q168)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K167/'NGER results'!$H167)*R168),0,('NGER results'!$K167/'NGER results'!$H167)*R168)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K167/'NGER results'!$H167)*S168),0,('NGER results'!$K167/'NGER results'!$H167)*S168)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K167/'NGER results'!$H167)*T168),0,('NGER results'!$K167/'NGER results'!$H167)*T168)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K167/'NGER results'!$H167)*U168),0,('NGER results'!$K167/'NGER results'!$H167)*U168)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K167/'NGER results'!$H167)*V168),0,('NGER results'!$K167/'NGER results'!$H167)*V168)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ168*(1-EXP(-'NGER input 2'!FW166))","v":0},{"$f":"AR168*(1-EXP(-'NGER input 2'!FX166))","v":0},{"$f":"AS168*(1-EXP(-'NGER input 2'!FY166))","v":0},{"$f":"AT168*(1-EXP(-'NGER input 2'!FZ166))","v":0},{"$f":"AU168*(1-EXP(-'NGER input 2'!GA166))","v":0},{"$f":"AV168*(1-EXP(-'NGER input 2'!GB166))","v":0},{"$f":"AW168*(1-EXP(-'NGER input 2'!GC166))","v":0},{"$f":"AX168*(1-EXP(-'NGER input 2'!GD166))","v":0},{"$f":"AY168*(1-EXP(-'NGER input 2'!GE166))","v":0},{"$f":"AZ168*(1-EXP(-'NGER input 2'!GF166))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K167/'NGER results'!$H167)*BA168),0,('NGER results'!$K167/'NGER results'!$H167)*BA168)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K167/'NGER results'!$H167)*BB168),0,('NGER results'!$K167/'NGER results'!$H167)*BB168)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K167/'NGER results'!$H167)*BC168),0,('NGER results'!$K167/'NGER results'!$H167)*BC168)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K167/'NGER results'!$H167)*BD168),0,('NGER results'!$K167/'NGER results'!$H167)*BD168)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K167/'NGER results'!$H167)*BE168),0,('NGER results'!$K167/'NGER results'!$H167)*BE168)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K167/'NGER results'!$H167)*BF168),0,('NGER results'!$K167/'NGER results'!$H167)*BF168)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K167/'NGER results'!$H167)*BG168),0,('NGER results'!$K167/'NGER results'!$H167)*BG168)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K167/'NGER results'!$H167)*BH168),0,('NGER results'!$K167/'NGER results'!$H167)*BH168)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K167/'NGER results'!$H167)*BI168),0,('NGER results'!$K167/'NGER results'!$H167)*BI168)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K167/'NGER results'!$H167)*BJ168),0,('NGER results'!$K167/'NGER results'!$H167)*BJ168)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A168>=2016,(BA168+M168)*'NGER input 2'!$GS166*1.336*25,(BA168+M168)*'NGER input 2'!$GS166*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A168>=2016,(BB168+N168)*'NGER input 2'!$GS166*1.336*25,(BB168+N168)*'NGER input 2'!$GS166*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A168>=2016,(BC168+O168)*'NGER input 2'!$GS166*1.336*25,(BC168+O168)*'NGER input 2'!$GS166*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A168>=2016,(BD168+P168)*'NGER input 2'!$GS166*1.336*25,(BD168+P168)*'NGER input 2'!$GS166*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A168>=2016,(BE168+Q168)*'NGER input 2'!$GS166*1.336*25,(BE168+Q168)*'NGER input 2'!$GS166*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A168>=2016,(BF168+R168)*'NGER input 2'!$GS166*1.336*25,(BF168+R168)*'NGER input 2'!$GS166*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A168>=2016,(BG168+S168)*'NGER input 2'!$GS166*1.336*25,(BG168+S168)*'NGER input 2'!$GS166*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A168>=2016,(BH168+T168)*'NGER input 2'!$GS166*1.336*25,(BH168+T168)*'NGER input 2'!$GS166*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A168>=2016,(BI168+U168)*'NGER input 2'!$GS166*1.336*25,(BI168+U168)*'NGER input 2'!$GS166*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A168>=2016,(BJ168+V168)*'NGER input 2'!$GS166*1.336*25,(BJ168+V168)*'NGER input 2'!$GS166*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A167","v":163},null,{"$f":"IF(OR('NGER input 2'!$A167=2013,'NGER input 2'!$A167=2014),0,'NGER input 2'!ES167*'NGER input 2'!FC167*'NGER input 2'!FM167*'NGER input 2'!$GQ167)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A167=2013,'NGER input 2'!$A167=2014),0,'NGER input 2'!ET167*'NGER input 2'!FD167*'NGER input 2'!FN167*'NGER input 2'!$GQ167)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A167=2013,'NGER input 2'!$A167=2014),0,'NGER input 2'!EU167*'NGER input 2'!FE167*'NGER input 2'!FO167*'NGER input 2'!$GQ167)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A167=2013,'NGER input 2'!$A167=2014),0,'NGER input 2'!EV167*'NGER input 2'!FF167*'NGER input 2'!FP167*'NGER input 2'!$GQ167)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A167=2013,'NGER input 2'!$A167=2014),0,'NGER input 2'!EW167*'NGER input 2'!FG167*'NGER input 2'!FQ167*'NGER input 2'!$GQ167)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A167=2013,'NGER input 2'!$A167=2014),0,'NGER input 2'!EX167*'NGER input 2'!FH167*'NGER input 2'!FR167*'NGER input 2'!$GQ167)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A167=2013,'NGER input 2'!$A167=2014),0,'NGER input 2'!EY167*'NGER input 2'!FI167*'NGER input 2'!FS167*'NGER input 2'!$GQ167)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A167=2013,'NGER input 2'!$A167=2014),0,'NGER input 2'!EZ167*'NGER input 2'!FJ167*'NGER input 2'!FT167*'NGER input 2'!$GQ167)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A167=2013,'NGER input 2'!$A167=2014),0,'NGER input 2'!FA167*'NGER input 2'!FK167*'NGER input 2'!FU167*'NGER input 2'!$GQ167)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A167=2013,'NGER input 2'!$A167=2014),0,'NGER input 2'!FB167*'NGER input 2'!FL167*'NGER input 2'!FV167*'NGER input 2'!$GQ167)","v":0},{"$f":"C169*(1-EXP(-'NGER input 2'!FW167*(13-'NGER input 2'!$GR167-7)/12))","v":{"$error":"#N/A"}},{"$f":"D169*(1-EXP(-'NGER input 2'!FX167*(13-'NGER input 2'!$GR167-7)/12))","v":{"$error":"#N/A"}},{"$f":"E169*(1-EXP(-'NGER input 2'!FY167*(13-'NGER input 2'!$GR167-7)/12))","v":{"$error":"#N/A"}},{"$f":"F169*(1-EXP(-'NGER input 2'!FZ167*(13-'NGER input 2'!$GR167-7)/12))","v":{"$error":"#N/A"}},{"$f":"G169*(1-EXP(-'NGER input 2'!GA167*(13-'NGER input 2'!$GR167-7)/12))","v":{"$error":"#N/A"}},{"$f":"H169*(1-EXP(-'NGER input 2'!GB167*(13-'NGER input 2'!$GR167-7)/12))","v":{"$error":"#N/A"}},{"$f":"I169*(1-EXP(-'NGER input 2'!GC167*(13-'NGER input 2'!$GR167-7)/12))","v":{"$error":"#N/A"}},{"$f":"J169*(1-EXP(-'NGER input 2'!GD167*(13-'NGER input 2'!$GR167-7)/12))","v":{"$error":"#N/A"}},{"$f":"K169*(1-EXP(-'NGER input 2'!GE167*(13-'NGER input 2'!$GR167-7)/12))","v":{"$error":"#N/A"}},{"$f":"L169*(1-EXP(-'NGER input 2'!GF167*(13-'NGER input 2'!$GR167-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K168/'NGER results'!$H168)*M169),0,('NGER results'!$K168/'NGER results'!$H168)*M169)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K168/'NGER results'!$H168)*N169),0,('NGER results'!$K168/'NGER results'!$H168)*N169)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K168/'NGER results'!$H168)*O169),0,('NGER results'!$K168/'NGER results'!$H168)*O169)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K168/'NGER results'!$H168)*P169),0,('NGER results'!$K168/'NGER results'!$H168)*P169)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K168/'NGER results'!$H168)*Q169),0,('NGER results'!$K168/'NGER results'!$H168)*Q169)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K168/'NGER results'!$H168)*R169),0,('NGER results'!$K168/'NGER results'!$H168)*R169)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K168/'NGER results'!$H168)*S169),0,('NGER results'!$K168/'NGER results'!$H168)*S169)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K168/'NGER results'!$H168)*T169),0,('NGER results'!$K168/'NGER results'!$H168)*T169)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K168/'NGER results'!$H168)*U169),0,('NGER results'!$K168/'NGER results'!$H168)*U169)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K168/'NGER results'!$H168)*V169),0,('NGER results'!$K168/'NGER results'!$H168)*V169)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ169*(1-EXP(-'NGER input 2'!FW167))","v":0},{"$f":"AR169*(1-EXP(-'NGER input 2'!FX167))","v":0},{"$f":"AS169*(1-EXP(-'NGER input 2'!FY167))","v":0},{"$f":"AT169*(1-EXP(-'NGER input 2'!FZ167))","v":0},{"$f":"AU169*(1-EXP(-'NGER input 2'!GA167))","v":0},{"$f":"AV169*(1-EXP(-'NGER input 2'!GB167))","v":0},{"$f":"AW169*(1-EXP(-'NGER input 2'!GC167))","v":0},{"$f":"AX169*(1-EXP(-'NGER input 2'!GD167))","v":0},{"$f":"AY169*(1-EXP(-'NGER input 2'!GE167))","v":0},{"$f":"AZ169*(1-EXP(-'NGER input 2'!GF167))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K168/'NGER results'!$H168)*BA169),0,('NGER results'!$K168/'NGER results'!$H168)*BA169)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K168/'NGER results'!$H168)*BB169),0,('NGER results'!$K168/'NGER results'!$H168)*BB169)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K168/'NGER results'!$H168)*BC169),0,('NGER results'!$K168/'NGER results'!$H168)*BC169)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K168/'NGER results'!$H168)*BD169),0,('NGER results'!$K168/'NGER results'!$H168)*BD169)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K168/'NGER results'!$H168)*BE169),0,('NGER results'!$K168/'NGER results'!$H168)*BE169)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K168/'NGER results'!$H168)*BF169),0,('NGER results'!$K168/'NGER results'!$H168)*BF169)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K168/'NGER results'!$H168)*BG169),0,('NGER results'!$K168/'NGER results'!$H168)*BG169)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K168/'NGER results'!$H168)*BH169),0,('NGER results'!$K168/'NGER results'!$H168)*BH169)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K168/'NGER results'!$H168)*BI169),0,('NGER results'!$K168/'NGER results'!$H168)*BI169)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K168/'NGER results'!$H168)*BJ169),0,('NGER results'!$K168/'NGER results'!$H168)*BJ169)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A169>=2016,(BA169+M169)*'NGER input 2'!$GS167*1.336*25,(BA169+M169)*'NGER input 2'!$GS167*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A169>=2016,(BB169+N169)*'NGER input 2'!$GS167*1.336*25,(BB169+N169)*'NGER input 2'!$GS167*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A169>=2016,(BC169+O169)*'NGER input 2'!$GS167*1.336*25,(BC169+O169)*'NGER input 2'!$GS167*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A169>=2016,(BD169+P169)*'NGER input 2'!$GS167*1.336*25,(BD169+P169)*'NGER input 2'!$GS167*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A169>=2016,(BE169+Q169)*'NGER input 2'!$GS167*1.336*25,(BE169+Q169)*'NGER input 2'!$GS167*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A169>=2016,(BF169+R169)*'NGER input 2'!$GS167*1.336*25,(BF169+R169)*'NGER input 2'!$GS167*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A169>=2016,(BG169+S169)*'NGER input 2'!$GS167*1.336*25,(BG169+S169)*'NGER input 2'!$GS167*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A169>=2016,(BH169+T169)*'NGER input 2'!$GS167*1.336*25,(BH169+T169)*'NGER input 2'!$GS167*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A169>=2016,(BI169+U169)*'NGER input 2'!$GS167*1.336*25,(BI169+U169)*'NGER input 2'!$GS167*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A169>=2016,(BJ169+V169)*'NGER input 2'!$GS167*1.336*25,(BJ169+V169)*'NGER input 2'!$GS167*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A168","v":164},null,{"$f":"IF(OR('NGER input 2'!$A168=2013,'NGER input 2'!$A168=2014),0,'NGER input 2'!ES168*'NGER input 2'!FC168*'NGER input 2'!FM168*'NGER input 2'!$GQ168)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A168=2013,'NGER input 2'!$A168=2014),0,'NGER input 2'!ET168*'NGER input 2'!FD168*'NGER input 2'!FN168*'NGER input 2'!$GQ168)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A168=2013,'NGER input 2'!$A168=2014),0,'NGER input 2'!EU168*'NGER input 2'!FE168*'NGER input 2'!FO168*'NGER input 2'!$GQ168)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A168=2013,'NGER input 2'!$A168=2014),0,'NGER input 2'!EV168*'NGER input 2'!FF168*'NGER input 2'!FP168*'NGER input 2'!$GQ168)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A168=2013,'NGER input 2'!$A168=2014),0,'NGER input 2'!EW168*'NGER input 2'!FG168*'NGER input 2'!FQ168*'NGER input 2'!$GQ168)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A168=2013,'NGER input 2'!$A168=2014),0,'NGER input 2'!EX168*'NGER input 2'!FH168*'NGER input 2'!FR168*'NGER input 2'!$GQ168)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A168=2013,'NGER input 2'!$A168=2014),0,'NGER input 2'!EY168*'NGER input 2'!FI168*'NGER input 2'!FS168*'NGER input 2'!$GQ168)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A168=2013,'NGER input 2'!$A168=2014),0,'NGER input 2'!EZ168*'NGER input 2'!FJ168*'NGER input 2'!FT168*'NGER input 2'!$GQ168)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A168=2013,'NGER input 2'!$A168=2014),0,'NGER input 2'!FA168*'NGER input 2'!FK168*'NGER input 2'!FU168*'NGER input 2'!$GQ168)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A168=2013,'NGER input 2'!$A168=2014),0,'NGER input 2'!FB168*'NGER input 2'!FL168*'NGER input 2'!FV168*'NGER input 2'!$GQ168)","v":0},{"$f":"C170*(1-EXP(-'NGER input 2'!FW168*(13-'NGER input 2'!$GR168-7)/12))","v":{"$error":"#N/A"}},{"$f":"D170*(1-EXP(-'NGER input 2'!FX168*(13-'NGER input 2'!$GR168-7)/12))","v":{"$error":"#N/A"}},{"$f":"E170*(1-EXP(-'NGER input 2'!FY168*(13-'NGER input 2'!$GR168-7)/12))","v":{"$error":"#N/A"}},{"$f":"F170*(1-EXP(-'NGER input 2'!FZ168*(13-'NGER input 2'!$GR168-7)/12))","v":{"$error":"#N/A"}},{"$f":"G170*(1-EXP(-'NGER input 2'!GA168*(13-'NGER input 2'!$GR168-7)/12))","v":{"$error":"#N/A"}},{"$f":"H170*(1-EXP(-'NGER input 2'!GB168*(13-'NGER input 2'!$GR168-7)/12))","v":{"$error":"#N/A"}},{"$f":"I170*(1-EXP(-'NGER input 2'!GC168*(13-'NGER input 2'!$GR168-7)/12))","v":{"$error":"#N/A"}},{"$f":"J170*(1-EXP(-'NGER input 2'!GD168*(13-'NGER input 2'!$GR168-7)/12))","v":{"$error":"#N/A"}},{"$f":"K170*(1-EXP(-'NGER input 2'!GE168*(13-'NGER input 2'!$GR168-7)/12))","v":{"$error":"#N/A"}},{"$f":"L170*(1-EXP(-'NGER input 2'!GF168*(13-'NGER input 2'!$GR168-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K169/'NGER results'!$H169)*M170),0,('NGER results'!$K169/'NGER results'!$H169)*M170)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K169/'NGER results'!$H169)*N170),0,('NGER results'!$K169/'NGER results'!$H169)*N170)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K169/'NGER results'!$H169)*O170),0,('NGER results'!$K169/'NGER results'!$H169)*O170)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K169/'NGER results'!$H169)*P170),0,('NGER results'!$K169/'NGER results'!$H169)*P170)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K169/'NGER results'!$H169)*Q170),0,('NGER results'!$K169/'NGER results'!$H169)*Q170)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K169/'NGER results'!$H169)*R170),0,('NGER results'!$K169/'NGER results'!$H169)*R170)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K169/'NGER results'!$H169)*S170),0,('NGER results'!$K169/'NGER results'!$H169)*S170)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K169/'NGER results'!$H169)*T170),0,('NGER results'!$K169/'NGER results'!$H169)*T170)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K169/'NGER results'!$H169)*U170),0,('NGER results'!$K169/'NGER results'!$H169)*U170)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K169/'NGER results'!$H169)*V170),0,('NGER results'!$K169/'NGER results'!$H169)*V170)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ170*(1-EXP(-'NGER input 2'!FW168))","v":0},{"$f":"AR170*(1-EXP(-'NGER input 2'!FX168))","v":0},{"$f":"AS170*(1-EXP(-'NGER input 2'!FY168))","v":0},{"$f":"AT170*(1-EXP(-'NGER input 2'!FZ168))","v":0},{"$f":"AU170*(1-EXP(-'NGER input 2'!GA168))","v":0},{"$f":"AV170*(1-EXP(-'NGER input 2'!GB168))","v":0},{"$f":"AW170*(1-EXP(-'NGER input 2'!GC168))","v":0},{"$f":"AX170*(1-EXP(-'NGER input 2'!GD168))","v":0},{"$f":"AY170*(1-EXP(-'NGER input 2'!GE168))","v":0},{"$f":"AZ170*(1-EXP(-'NGER input 2'!GF168))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K169/'NGER results'!$H169)*BA170),0,('NGER results'!$K169/'NGER results'!$H169)*BA170)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K169/'NGER results'!$H169)*BB170),0,('NGER results'!$K169/'NGER results'!$H169)*BB170)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K169/'NGER results'!$H169)*BC170),0,('NGER results'!$K169/'NGER results'!$H169)*BC170)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K169/'NGER results'!$H169)*BD170),0,('NGER results'!$K169/'NGER results'!$H169)*BD170)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K169/'NGER results'!$H169)*BE170),0,('NGER results'!$K169/'NGER results'!$H169)*BE170)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K169/'NGER results'!$H169)*BF170),0,('NGER results'!$K169/'NGER results'!$H169)*BF170)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K169/'NGER results'!$H169)*BG170),0,('NGER results'!$K169/'NGER results'!$H169)*BG170)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K169/'NGER results'!$H169)*BH170),0,('NGER results'!$K169/'NGER results'!$H169)*BH170)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K169/'NGER results'!$H169)*BI170),0,('NGER results'!$K169/'NGER results'!$H169)*BI170)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K169/'NGER results'!$H169)*BJ170),0,('NGER results'!$K169/'NGER results'!$H169)*BJ170)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A170>=2016,(BA170+M170)*'NGER input 2'!$GS168*1.336*25,(BA170+M170)*'NGER input 2'!$GS168*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A170>=2016,(BB170+N170)*'NGER input 2'!$GS168*1.336*25,(BB170+N170)*'NGER input 2'!$GS168*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A170>=2016,(BC170+O170)*'NGER input 2'!$GS168*1.336*25,(BC170+O170)*'NGER input 2'!$GS168*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A170>=2016,(BD170+P170)*'NGER input 2'!$GS168*1.336*25,(BD170+P170)*'NGER input 2'!$GS168*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A170>=2016,(BE170+Q170)*'NGER input 2'!$GS168*1.336*25,(BE170+Q170)*'NGER input 2'!$GS168*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A170>=2016,(BF170+R170)*'NGER input 2'!$GS168*1.336*25,(BF170+R170)*'NGER input 2'!$GS168*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A170>=2016,(BG170+S170)*'NGER input 2'!$GS168*1.336*25,(BG170+S170)*'NGER input 2'!$GS168*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A170>=2016,(BH170+T170)*'NGER input 2'!$GS168*1.336*25,(BH170+T170)*'NGER input 2'!$GS168*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A170>=2016,(BI170+U170)*'NGER input 2'!$GS168*1.336*25,(BI170+U170)*'NGER input 2'!$GS168*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A170>=2016,(BJ170+V170)*'NGER input 2'!$GS168*1.336*25,(BJ170+V170)*'NGER input 2'!$GS168*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A169","v":165},null,{"$f":"IF(OR('NGER input 2'!$A169=2013,'NGER input 2'!$A169=2014),0,'NGER input 2'!ES169*'NGER input 2'!FC169*'NGER input 2'!FM169*'NGER input 2'!$GQ169)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A169=2013,'NGER input 2'!$A169=2014),0,'NGER input 2'!ET169*'NGER input 2'!FD169*'NGER input 2'!FN169*'NGER input 2'!$GQ169)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A169=2013,'NGER input 2'!$A169=2014),0,'NGER input 2'!EU169*'NGER input 2'!FE169*'NGER input 2'!FO169*'NGER input 2'!$GQ169)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A169=2013,'NGER input 2'!$A169=2014),0,'NGER input 2'!EV169*'NGER input 2'!FF169*'NGER input 2'!FP169*'NGER input 2'!$GQ169)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A169=2013,'NGER input 2'!$A169=2014),0,'NGER input 2'!EW169*'NGER input 2'!FG169*'NGER input 2'!FQ169*'NGER input 2'!$GQ169)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A169=2013,'NGER input 2'!$A169=2014),0,'NGER input 2'!EX169*'NGER input 2'!FH169*'NGER input 2'!FR169*'NGER input 2'!$GQ169)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A169=2013,'NGER input 2'!$A169=2014),0,'NGER input 2'!EY169*'NGER input 2'!FI169*'NGER input 2'!FS169*'NGER input 2'!$GQ169)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A169=2013,'NGER input 2'!$A169=2014),0,'NGER input 2'!EZ169*'NGER input 2'!FJ169*'NGER input 2'!FT169*'NGER input 2'!$GQ169)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A169=2013,'NGER input 2'!$A169=2014),0,'NGER input 2'!FA169*'NGER input 2'!FK169*'NGER input 2'!FU169*'NGER input 2'!$GQ169)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A169=2013,'NGER input 2'!$A169=2014),0,'NGER input 2'!FB169*'NGER input 2'!FL169*'NGER input 2'!FV169*'NGER input 2'!$GQ169)","v":0},{"$f":"C171*(1-EXP(-'NGER input 2'!FW169*(13-'NGER input 2'!$GR169-7)/12))","v":{"$error":"#N/A"}},{"$f":"D171*(1-EXP(-'NGER input 2'!FX169*(13-'NGER input 2'!$GR169-7)/12))","v":{"$error":"#N/A"}},{"$f":"E171*(1-EXP(-'NGER input 2'!FY169*(13-'NGER input 2'!$GR169-7)/12))","v":{"$error":"#N/A"}},{"$f":"F171*(1-EXP(-'NGER input 2'!FZ169*(13-'NGER input 2'!$GR169-7)/12))","v":{"$error":"#N/A"}},{"$f":"G171*(1-EXP(-'NGER input 2'!GA169*(13-'NGER input 2'!$GR169-7)/12))","v":{"$error":"#N/A"}},{"$f":"H171*(1-EXP(-'NGER input 2'!GB169*(13-'NGER input 2'!$GR169-7)/12))","v":{"$error":"#N/A"}},{"$f":"I171*(1-EXP(-'NGER input 2'!GC169*(13-'NGER input 2'!$GR169-7)/12))","v":{"$error":"#N/A"}},{"$f":"J171*(1-EXP(-'NGER input 2'!GD169*(13-'NGER input 2'!$GR169-7)/12))","v":{"$error":"#N/A"}},{"$f":"K171*(1-EXP(-'NGER input 2'!GE169*(13-'NGER input 2'!$GR169-7)/12))","v":{"$error":"#N/A"}},{"$f":"L171*(1-EXP(-'NGER input 2'!GF169*(13-'NGER input 2'!$GR169-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K170/'NGER results'!$H170)*M171),0,('NGER results'!$K170/'NGER results'!$H170)*M171)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K170/'NGER results'!$H170)*N171),0,('NGER results'!$K170/'NGER results'!$H170)*N171)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K170/'NGER results'!$H170)*O171),0,('NGER results'!$K170/'NGER results'!$H170)*O171)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K170/'NGER results'!$H170)*P171),0,('NGER results'!$K170/'NGER results'!$H170)*P171)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K170/'NGER results'!$H170)*Q171),0,('NGER results'!$K170/'NGER results'!$H170)*Q171)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K170/'NGER results'!$H170)*R171),0,('NGER results'!$K170/'NGER results'!$H170)*R171)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K170/'NGER results'!$H170)*S171),0,('NGER results'!$K170/'NGER results'!$H170)*S171)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K170/'NGER results'!$H170)*T171),0,('NGER results'!$K170/'NGER results'!$H170)*T171)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K170/'NGER results'!$H170)*U171),0,('NGER results'!$K170/'NGER results'!$H170)*U171)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K170/'NGER results'!$H170)*V171),0,('NGER results'!$K170/'NGER results'!$H170)*V171)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ171*(1-EXP(-'NGER input 2'!FW169))","v":0},{"$f":"AR171*(1-EXP(-'NGER input 2'!FX169))","v":0},{"$f":"AS171*(1-EXP(-'NGER input 2'!FY169))","v":0},{"$f":"AT171*(1-EXP(-'NGER input 2'!FZ169))","v":0},{"$f":"AU171*(1-EXP(-'NGER input 2'!GA169))","v":0},{"$f":"AV171*(1-EXP(-'NGER input 2'!GB169))","v":0},{"$f":"AW171*(1-EXP(-'NGER input 2'!GC169))","v":0},{"$f":"AX171*(1-EXP(-'NGER input 2'!GD169))","v":0},{"$f":"AY171*(1-EXP(-'NGER input 2'!GE169))","v":0},{"$f":"AZ171*(1-EXP(-'NGER input 2'!GF169))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K170/'NGER results'!$H170)*BA171),0,('NGER results'!$K170/'NGER results'!$H170)*BA171)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K170/'NGER results'!$H170)*BB171),0,('NGER results'!$K170/'NGER results'!$H170)*BB171)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K170/'NGER results'!$H170)*BC171),0,('NGER results'!$K170/'NGER results'!$H170)*BC171)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K170/'NGER results'!$H170)*BD171),0,('NGER results'!$K170/'NGER results'!$H170)*BD171)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K170/'NGER results'!$H170)*BE171),0,('NGER results'!$K170/'NGER results'!$H170)*BE171)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K170/'NGER results'!$H170)*BF171),0,('NGER results'!$K170/'NGER results'!$H170)*BF171)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K170/'NGER results'!$H170)*BG171),0,('NGER results'!$K170/'NGER results'!$H170)*BG171)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K170/'NGER results'!$H170)*BH171),0,('NGER results'!$K170/'NGER results'!$H170)*BH171)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K170/'NGER results'!$H170)*BI171),0,('NGER results'!$K170/'NGER results'!$H170)*BI171)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K170/'NGER results'!$H170)*BJ171),0,('NGER results'!$K170/'NGER results'!$H170)*BJ171)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A171>=2016,(BA171+M171)*'NGER input 2'!$GS169*1.336*25,(BA171+M171)*'NGER input 2'!$GS169*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A171>=2016,(BB171+N171)*'NGER input 2'!$GS169*1.336*25,(BB171+N171)*'NGER input 2'!$GS169*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A171>=2016,(BC171+O171)*'NGER input 2'!$GS169*1.336*25,(BC171+O171)*'NGER input 2'!$GS169*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A171>=2016,(BD171+P171)*'NGER input 2'!$GS169*1.336*25,(BD171+P171)*'NGER input 2'!$GS169*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A171>=2016,(BE171+Q171)*'NGER input 2'!$GS169*1.336*25,(BE171+Q171)*'NGER input 2'!$GS169*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A171>=2016,(BF171+R171)*'NGER input 2'!$GS169*1.336*25,(BF171+R171)*'NGER input 2'!$GS169*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A171>=2016,(BG171+S171)*'NGER input 2'!$GS169*1.336*25,(BG171+S171)*'NGER input 2'!$GS169*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A171>=2016,(BH171+T171)*'NGER input 2'!$GS169*1.336*25,(BH171+T171)*'NGER input 2'!$GS169*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A171>=2016,(BI171+U171)*'NGER input 2'!$GS169*1.336*25,(BI171+U171)*'NGER input 2'!$GS169*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A171>=2016,(BJ171+V171)*'NGER input 2'!$GS169*1.336*25,(BJ171+V171)*'NGER input 2'!$GS169*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A170","v":166},null,{"$f":"IF(OR('NGER input 2'!$A170=2013,'NGER input 2'!$A170=2014),0,'NGER input 2'!ES170*'NGER input 2'!FC170*'NGER input 2'!FM170*'NGER input 2'!$GQ170)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A170=2013,'NGER input 2'!$A170=2014),0,'NGER input 2'!ET170*'NGER input 2'!FD170*'NGER input 2'!FN170*'NGER input 2'!$GQ170)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A170=2013,'NGER input 2'!$A170=2014),0,'NGER input 2'!EU170*'NGER input 2'!FE170*'NGER input 2'!FO170*'NGER input 2'!$GQ170)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A170=2013,'NGER input 2'!$A170=2014),0,'NGER input 2'!EV170*'NGER input 2'!FF170*'NGER input 2'!FP170*'NGER input 2'!$GQ170)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A170=2013,'NGER input 2'!$A170=2014),0,'NGER input 2'!EW170*'NGER input 2'!FG170*'NGER input 2'!FQ170*'NGER input 2'!$GQ170)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A170=2013,'NGER input 2'!$A170=2014),0,'NGER input 2'!EX170*'NGER input 2'!FH170*'NGER input 2'!FR170*'NGER input 2'!$GQ170)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A170=2013,'NGER input 2'!$A170=2014),0,'NGER input 2'!EY170*'NGER input 2'!FI170*'NGER input 2'!FS170*'NGER input 2'!$GQ170)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A170=2013,'NGER input 2'!$A170=2014),0,'NGER input 2'!EZ170*'NGER input 2'!FJ170*'NGER input 2'!FT170*'NGER input 2'!$GQ170)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A170=2013,'NGER input 2'!$A170=2014),0,'NGER input 2'!FA170*'NGER input 2'!FK170*'NGER input 2'!FU170*'NGER input 2'!$GQ170)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A170=2013,'NGER input 2'!$A170=2014),0,'NGER input 2'!FB170*'NGER input 2'!FL170*'NGER input 2'!FV170*'NGER input 2'!$GQ170)","v":0},{"$f":"C172*(1-EXP(-'NGER input 2'!FW170*(13-'NGER input 2'!$GR170-7)/12))","v":{"$error":"#N/A"}},{"$f":"D172*(1-EXP(-'NGER input 2'!FX170*(13-'NGER input 2'!$GR170-7)/12))","v":{"$error":"#N/A"}},{"$f":"E172*(1-EXP(-'NGER input 2'!FY170*(13-'NGER input 2'!$GR170-7)/12))","v":{"$error":"#N/A"}},{"$f":"F172*(1-EXP(-'NGER input 2'!FZ170*(13-'NGER input 2'!$GR170-7)/12))","v":{"$error":"#N/A"}},{"$f":"G172*(1-EXP(-'NGER input 2'!GA170*(13-'NGER input 2'!$GR170-7)/12))","v":{"$error":"#N/A"}},{"$f":"H172*(1-EXP(-'NGER input 2'!GB170*(13-'NGER input 2'!$GR170-7)/12))","v":{"$error":"#N/A"}},{"$f":"I172*(1-EXP(-'NGER input 2'!GC170*(13-'NGER input 2'!$GR170-7)/12))","v":{"$error":"#N/A"}},{"$f":"J172*(1-EXP(-'NGER input 2'!GD170*(13-'NGER input 2'!$GR170-7)/12))","v":{"$error":"#N/A"}},{"$f":"K172*(1-EXP(-'NGER input 2'!GE170*(13-'NGER input 2'!$GR170-7)/12))","v":{"$error":"#N/A"}},{"$f":"L172*(1-EXP(-'NGER input 2'!GF170*(13-'NGER input 2'!$GR170-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K171/'NGER results'!$H171)*M172),0,('NGER results'!$K171/'NGER results'!$H171)*M172)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K171/'NGER results'!$H171)*N172),0,('NGER results'!$K171/'NGER results'!$H171)*N172)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K171/'NGER results'!$H171)*O172),0,('NGER results'!$K171/'NGER results'!$H171)*O172)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K171/'NGER results'!$H171)*P172),0,('NGER results'!$K171/'NGER results'!$H171)*P172)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K171/'NGER results'!$H171)*Q172),0,('NGER results'!$K171/'NGER results'!$H171)*Q172)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K171/'NGER results'!$H171)*R172),0,('NGER results'!$K171/'NGER results'!$H171)*R172)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K171/'NGER results'!$H171)*S172),0,('NGER results'!$K171/'NGER results'!$H171)*S172)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K171/'NGER results'!$H171)*T172),0,('NGER results'!$K171/'NGER results'!$H171)*T172)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K171/'NGER results'!$H171)*U172),0,('NGER results'!$K171/'NGER results'!$H171)*U172)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K171/'NGER results'!$H171)*V172),0,('NGER results'!$K171/'NGER results'!$H171)*V172)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ172*(1-EXP(-'NGER input 2'!FW170))","v":0},{"$f":"AR172*(1-EXP(-'NGER input 2'!FX170))","v":0},{"$f":"AS172*(1-EXP(-'NGER input 2'!FY170))","v":0},{"$f":"AT172*(1-EXP(-'NGER input 2'!FZ170))","v":0},{"$f":"AU172*(1-EXP(-'NGER input 2'!GA170))","v":0},{"$f":"AV172*(1-EXP(-'NGER input 2'!GB170))","v":0},{"$f":"AW172*(1-EXP(-'NGER input 2'!GC170))","v":0},{"$f":"AX172*(1-EXP(-'NGER input 2'!GD170))","v":0},{"$f":"AY172*(1-EXP(-'NGER input 2'!GE170))","v":0},{"$f":"AZ172*(1-EXP(-'NGER input 2'!GF170))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K171/'NGER results'!$H171)*BA172),0,('NGER results'!$K171/'NGER results'!$H171)*BA172)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K171/'NGER results'!$H171)*BB172),0,('NGER results'!$K171/'NGER results'!$H171)*BB172)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K171/'NGER results'!$H171)*BC172),0,('NGER results'!$K171/'NGER results'!$H171)*BC172)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K171/'NGER results'!$H171)*BD172),0,('NGER results'!$K171/'NGER results'!$H171)*BD172)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K171/'NGER results'!$H171)*BE172),0,('NGER results'!$K171/'NGER results'!$H171)*BE172)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K171/'NGER results'!$H171)*BF172),0,('NGER results'!$K171/'NGER results'!$H171)*BF172)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K171/'NGER results'!$H171)*BG172),0,('NGER results'!$K171/'NGER results'!$H171)*BG172)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K171/'NGER results'!$H171)*BH172),0,('NGER results'!$K171/'NGER results'!$H171)*BH172)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K171/'NGER results'!$H171)*BI172),0,('NGER results'!$K171/'NGER results'!$H171)*BI172)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K171/'NGER results'!$H171)*BJ172),0,('NGER results'!$K171/'NGER results'!$H171)*BJ172)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A172>=2016,(BA172+M172)*'NGER input 2'!$GS170*1.336*25,(BA172+M172)*'NGER input 2'!$GS170*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A172>=2016,(BB172+N172)*'NGER input 2'!$GS170*1.336*25,(BB172+N172)*'NGER input 2'!$GS170*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A172>=2016,(BC172+O172)*'NGER input 2'!$GS170*1.336*25,(BC172+O172)*'NGER input 2'!$GS170*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A172>=2016,(BD172+P172)*'NGER input 2'!$GS170*1.336*25,(BD172+P172)*'NGER input 2'!$GS170*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A172>=2016,(BE172+Q172)*'NGER input 2'!$GS170*1.336*25,(BE172+Q172)*'NGER input 2'!$GS170*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A172>=2016,(BF172+R172)*'NGER input 2'!$GS170*1.336*25,(BF172+R172)*'NGER input 2'!$GS170*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A172>=2016,(BG172+S172)*'NGER input 2'!$GS170*1.336*25,(BG172+S172)*'NGER input 2'!$GS170*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A172>=2016,(BH172+T172)*'NGER input 2'!$GS170*1.336*25,(BH172+T172)*'NGER input 2'!$GS170*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A172>=2016,(BI172+U172)*'NGER input 2'!$GS170*1.336*25,(BI172+U172)*'NGER input 2'!$GS170*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A172>=2016,(BJ172+V172)*'NGER input 2'!$GS170*1.336*25,(BJ172+V172)*'NGER input 2'!$GS170*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A171","v":167},null,{"$f":"IF(OR('NGER input 2'!$A171=2013,'NGER input 2'!$A171=2014),0,'NGER input 2'!ES171*'NGER input 2'!FC171*'NGER input 2'!FM171*'NGER input 2'!$GQ171)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A171=2013,'NGER input 2'!$A171=2014),0,'NGER input 2'!ET171*'NGER input 2'!FD171*'NGER input 2'!FN171*'NGER input 2'!$GQ171)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A171=2013,'NGER input 2'!$A171=2014),0,'NGER input 2'!EU171*'NGER input 2'!FE171*'NGER input 2'!FO171*'NGER input 2'!$GQ171)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A171=2013,'NGER input 2'!$A171=2014),0,'NGER input 2'!EV171*'NGER input 2'!FF171*'NGER input 2'!FP171*'NGER input 2'!$GQ171)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A171=2013,'NGER input 2'!$A171=2014),0,'NGER input 2'!EW171*'NGER input 2'!FG171*'NGER input 2'!FQ171*'NGER input 2'!$GQ171)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A171=2013,'NGER input 2'!$A171=2014),0,'NGER input 2'!EX171*'NGER input 2'!FH171*'NGER input 2'!FR171*'NGER input 2'!$GQ171)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A171=2013,'NGER input 2'!$A171=2014),0,'NGER input 2'!EY171*'NGER input 2'!FI171*'NGER input 2'!FS171*'NGER input 2'!$GQ171)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A171=2013,'NGER input 2'!$A171=2014),0,'NGER input 2'!EZ171*'NGER input 2'!FJ171*'NGER input 2'!FT171*'NGER input 2'!$GQ171)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A171=2013,'NGER input 2'!$A171=2014),0,'NGER input 2'!FA171*'NGER input 2'!FK171*'NGER input 2'!FU171*'NGER input 2'!$GQ171)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A171=2013,'NGER input 2'!$A171=2014),0,'NGER input 2'!FB171*'NGER input 2'!FL171*'NGER input 2'!FV171*'NGER input 2'!$GQ171)","v":0},{"$f":"C173*(1-EXP(-'NGER input 2'!FW171*(13-'NGER input 2'!$GR171-7)/12))","v":{"$error":"#N/A"}},{"$f":"D173*(1-EXP(-'NGER input 2'!FX171*(13-'NGER input 2'!$GR171-7)/12))","v":{"$error":"#N/A"}},{"$f":"E173*(1-EXP(-'NGER input 2'!FY171*(13-'NGER input 2'!$GR171-7)/12))","v":{"$error":"#N/A"}},{"$f":"F173*(1-EXP(-'NGER input 2'!FZ171*(13-'NGER input 2'!$GR171-7)/12))","v":{"$error":"#N/A"}},{"$f":"G173*(1-EXP(-'NGER input 2'!GA171*(13-'NGER input 2'!$GR171-7)/12))","v":{"$error":"#N/A"}},{"$f":"H173*(1-EXP(-'NGER input 2'!GB171*(13-'NGER input 2'!$GR171-7)/12))","v":{"$error":"#N/A"}},{"$f":"I173*(1-EXP(-'NGER input 2'!GC171*(13-'NGER input 2'!$GR171-7)/12))","v":{"$error":"#N/A"}},{"$f":"J173*(1-EXP(-'NGER input 2'!GD171*(13-'NGER input 2'!$GR171-7)/12))","v":{"$error":"#N/A"}},{"$f":"K173*(1-EXP(-'NGER input 2'!GE171*(13-'NGER input 2'!$GR171-7)/12))","v":{"$error":"#N/A"}},{"$f":"L173*(1-EXP(-'NGER input 2'!GF171*(13-'NGER input 2'!$GR171-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K172/'NGER results'!$H172)*M173),0,('NGER results'!$K172/'NGER results'!$H172)*M173)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K172/'NGER results'!$H172)*N173),0,('NGER results'!$K172/'NGER results'!$H172)*N173)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K172/'NGER results'!$H172)*O173),0,('NGER results'!$K172/'NGER results'!$H172)*O173)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K172/'NGER results'!$H172)*P173),0,('NGER results'!$K172/'NGER results'!$H172)*P173)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K172/'NGER results'!$H172)*Q173),0,('NGER results'!$K172/'NGER results'!$H172)*Q173)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K172/'NGER results'!$H172)*R173),0,('NGER results'!$K172/'NGER results'!$H172)*R173)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K172/'NGER results'!$H172)*S173),0,('NGER results'!$K172/'NGER results'!$H172)*S173)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K172/'NGER results'!$H172)*T173),0,('NGER results'!$K172/'NGER results'!$H172)*T173)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K172/'NGER results'!$H172)*U173),0,('NGER results'!$K172/'NGER results'!$H172)*U173)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K172/'NGER results'!$H172)*V173),0,('NGER results'!$K172/'NGER results'!$H172)*V173)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"H173-R173","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(CT172),CT172,0)","v":0},0,0,0,0,{"$f":"AQ173*(1-EXP(-'NGER input 2'!FW171))","v":0},{"$f":"AR173*(1-EXP(-'NGER input 2'!FX171))","v":0},{"$f":"AS173*(1-EXP(-'NGER input 2'!FY171))","v":0},{"$f":"AT173*(1-EXP(-'NGER input 2'!FZ171))","v":0},{"$f":"AU173*(1-EXP(-'NGER input 2'!GA171))","v":0},{"$f":"AV173*(1-EXP(-'NGER input 2'!GB171))","v":0},{"$f":"AW173*(1-EXP(-'NGER input 2'!GC171))","v":0},{"$f":"AX173*(1-EXP(-'NGER input 2'!GD171))","v":0},{"$f":"AY173*(1-EXP(-'NGER input 2'!GE171))","v":0},{"$f":"AZ173*(1-EXP(-'NGER input 2'!GF171))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K172/'NGER results'!$H172)*BA173),0,('NGER results'!$K172/'NGER results'!$H172)*BA173)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K172/'NGER results'!$H172)*BB173),0,('NGER results'!$K172/'NGER results'!$H172)*BB173)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K172/'NGER results'!$H172)*BC173),0,('NGER results'!$K172/'NGER results'!$H172)*BC173)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K172/'NGER results'!$H172)*BD173),0,('NGER results'!$K172/'NGER results'!$H172)*BD173)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K172/'NGER results'!$H172)*BE173),0,('NGER results'!$K172/'NGER results'!$H172)*BE173)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K172/'NGER results'!$H172)*BF173),0,('NGER results'!$K172/'NGER results'!$H172)*BF173)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K172/'NGER results'!$H172)*BG173),0,('NGER results'!$K172/'NGER results'!$H172)*BG173)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K172/'NGER results'!$H172)*BH173),0,('NGER results'!$K172/'NGER results'!$H172)*BH173)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K172/'NGER results'!$H172)*BI173),0,('NGER results'!$K172/'NGER results'!$H172)*BI173)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K172/'NGER results'!$H172)*BJ173),0,('NGER results'!$K172/'NGER results'!$H172)*BJ173)","v":0},0,0,0,0,0,{"$f":"AV173-BF173","v":0},0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"R173+BF173","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"H173-AB173+AV173-BP173","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A173>=2016,(BA173+M173)*'NGER input 2'!$GS171*1.336*25,(BA173+M173)*'NGER input 2'!$GS171*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A173>=2016,(BB173+N173)*'NGER input 2'!$GS171*1.336*25,(BB173+N173)*'NGER input 2'!$GS171*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A173>=2016,(BC173+O173)*'NGER input 2'!$GS171*1.336*25,(BC173+O173)*'NGER input 2'!$GS171*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A173>=2016,(BD173+P173)*'NGER input 2'!$GS171*1.336*25,(BD173+P173)*'NGER input 2'!$GS171*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A173>=2016,(BE173+Q173)*'NGER input 2'!$GS171*1.336*25,(BE173+Q173)*'NGER input 2'!$GS171*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A173>=2016,(BF173+R173)*'NGER input 2'!$GS171*1.336*25,(BF173+R173)*'NGER input 2'!$GS171*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A173>=2016,(BG173+S173)*'NGER input 2'!$GS171*1.336*25,(BG173+S173)*'NGER input 2'!$GS171*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A173>=2016,(BH173+T173)*'NGER input 2'!$GS171*1.336*25,(BH173+T173)*'NGER input 2'!$GS171*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A173>=2016,(BI173+U173)*'NGER input 2'!$GS171*1.336*25,(BI173+U173)*'NGER input 2'!$GS171*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A173>=2016,(BJ173+V173)*'NGER input 2'!$GS171*1.336*25,(BJ173+V173)*'NGER input 2'!$GS171*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A172","v":168},null,{"$f":"IF(OR('NGER input 2'!$A172=2013,'NGER input 2'!$A172=2014),0,'NGER input 2'!ES172*'NGER input 2'!FC172*'NGER input 2'!FM172*'NGER input 2'!$GQ172)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A172=2013,'NGER input 2'!$A172=2014),0,'NGER input 2'!ET172*'NGER input 2'!FD172*'NGER input 2'!FN172*'NGER input 2'!$GQ172)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A172=2013,'NGER input 2'!$A172=2014),0,'NGER input 2'!EU172*'NGER input 2'!FE172*'NGER input 2'!FO172*'NGER input 2'!$GQ172)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A172=2013,'NGER input 2'!$A172=2014),0,'NGER input 2'!EV172*'NGER input 2'!FF172*'NGER input 2'!FP172*'NGER input 2'!$GQ172)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A172=2013,'NGER input 2'!$A172=2014),0,'NGER input 2'!EW172*'NGER input 2'!FG172*'NGER input 2'!FQ172*'NGER input 2'!$GQ172)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A172=2013,'NGER input 2'!$A172=2014),0,'NGER input 2'!EX172*'NGER input 2'!FH172*'NGER input 2'!FR172*'NGER input 2'!$GQ172)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A172=2013,'NGER input 2'!$A172=2014),0,'NGER input 2'!EY172*'NGER input 2'!FI172*'NGER input 2'!FS172*'NGER input 2'!$GQ172)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A172=2013,'NGER input 2'!$A172=2014),0,'NGER input 2'!EZ172*'NGER input 2'!FJ172*'NGER input 2'!FT172*'NGER input 2'!$GQ172)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A172=2013,'NGER input 2'!$A172=2014),0,'NGER input 2'!FA172*'NGER input 2'!FK172*'NGER input 2'!FU172*'NGER input 2'!$GQ172)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A172=2013,'NGER input 2'!$A172=2014),0,'NGER input 2'!FB172*'NGER input 2'!FL172*'NGER input 2'!FV172*'NGER input 2'!$GQ172)","v":0},{"$f":"C174*(1-EXP(-'NGER input 2'!FW172*(13-'NGER input 2'!$GR172-7)/12))","v":{"$error":"#N/A"}},{"$f":"D174*(1-EXP(-'NGER input 2'!FX172*(13-'NGER input 2'!$GR172-7)/12))","v":{"$error":"#N/A"}},{"$f":"E174*(1-EXP(-'NGER input 2'!FY172*(13-'NGER input 2'!$GR172-7)/12))","v":{"$error":"#N/A"}},{"$f":"F174*(1-EXP(-'NGER input 2'!FZ172*(13-'NGER input 2'!$GR172-7)/12))","v":{"$error":"#N/A"}},{"$f":"G174*(1-EXP(-'NGER input 2'!GA172*(13-'NGER input 2'!$GR172-7)/12))","v":{"$error":"#N/A"}},{"$f":"H174*(1-EXP(-'NGER input 2'!GB172*(13-'NGER input 2'!$GR172-7)/12))","v":{"$error":"#N/A"}},{"$f":"I174*(1-EXP(-'NGER input 2'!GC172*(13-'NGER input 2'!$GR172-7)/12))","v":{"$error":"#N/A"}},{"$f":"J174*(1-EXP(-'NGER input 2'!GD172*(13-'NGER input 2'!$GR172-7)/12))","v":{"$error":"#N/A"}},{"$f":"K174*(1-EXP(-'NGER input 2'!GE172*(13-'NGER input 2'!$GR172-7)/12))","v":{"$error":"#N/A"}},{"$f":"L174*(1-EXP(-'NGER input 2'!GF172*(13-'NGER input 2'!$GR172-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K173/'NGER results'!$H173)*M174),0,('NGER results'!$K173/'NGER results'!$H173)*M174)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K173/'NGER results'!$H173)*N174),0,('NGER results'!$K173/'NGER results'!$H173)*N174)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K173/'NGER results'!$H173)*O174),0,('NGER results'!$K173/'NGER results'!$H173)*O174)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K173/'NGER results'!$H173)*P174),0,('NGER results'!$K173/'NGER results'!$H173)*P174)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K173/'NGER results'!$H173)*Q174),0,('NGER results'!$K173/'NGER results'!$H173)*Q174)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K173/'NGER results'!$H173)*R174),0,('NGER results'!$K173/'NGER results'!$H173)*R174)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K173/'NGER results'!$H173)*S174),0,('NGER results'!$K173/'NGER results'!$H173)*S174)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K173/'NGER results'!$H173)*T174),0,('NGER results'!$K173/'NGER results'!$H173)*T174)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K173/'NGER results'!$H173)*U174),0,('NGER results'!$K173/'NGER results'!$H173)*U174)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K173/'NGER results'!$H173)*V174),0,('NGER results'!$K173/'NGER results'!$H173)*V174)","v":0},{"$f":"C174-M174","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF(ISNUMBER(CO173),CO173,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AQ174*(1-EXP(-'NGER input 2'!FW172))","v":0},{"$f":"AR174*(1-EXP(-'NGER input 2'!FX172))","v":0},{"$f":"AS174*(1-EXP(-'NGER input 2'!FY172))","v":0},{"$f":"AT174*(1-EXP(-'NGER input 2'!FZ172))","v":0},{"$f":"AU174*(1-EXP(-'NGER input 2'!GA172))","v":0},{"$f":"AV174*(1-EXP(-'NGER input 2'!GB172))","v":0},{"$f":"AW174*(1-EXP(-'NGER input 2'!GC172))","v":0},{"$f":"AX174*(1-EXP(-'NGER input 2'!GD172))","v":0},{"$f":"AY174*(1-EXP(-'NGER input 2'!GE172))","v":0},{"$f":"AZ174*(1-EXP(-'NGER input 2'!GF172))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K173/'NGER results'!$H173)*BA174),0,('NGER results'!$K173/'NGER results'!$H173)*BA174)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K173/'NGER results'!$H173)*BB174),0,('NGER results'!$K173/'NGER results'!$H173)*BB174)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K173/'NGER results'!$H173)*BC174),0,('NGER results'!$K173/'NGER results'!$H173)*BC174)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K173/'NGER results'!$H173)*BD174),0,('NGER results'!$K173/'NGER results'!$H173)*BD174)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K173/'NGER results'!$H173)*BE174),0,('NGER results'!$K173/'NGER results'!$H173)*BE174)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K173/'NGER results'!$H173)*BF174),0,('NGER results'!$K173/'NGER results'!$H173)*BF174)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K173/'NGER results'!$H173)*BG174),0,('NGER results'!$K173/'NGER results'!$H173)*BG174)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K173/'NGER results'!$H173)*BH174),0,('NGER results'!$K173/'NGER results'!$H173)*BH174)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K173/'NGER results'!$H173)*BI174),0,('NGER results'!$K173/'NGER results'!$H173)*BI174)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K173/'NGER results'!$H173)*BJ174),0,('NGER results'!$K173/'NGER results'!$H173)*BJ174)","v":0},{"$f":"AQ174-BA174","v":0},0,0,0,0,0,0,0,0,0,{"$f":"M174+BA174","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"C174-W174+AQ174-BK174","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A174>=2016,(BA174+M174)*'NGER input 2'!$GS172*1.336*25,(BA174+M174)*'NGER input 2'!$GS172*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A174>=2016,(BB174+N174)*'NGER input 2'!$GS172*1.336*25,(BB174+N174)*'NGER input 2'!$GS172*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A174>=2016,(BC174+O174)*'NGER input 2'!$GS172*1.336*25,(BC174+O174)*'NGER input 2'!$GS172*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A174>=2016,(BD174+P174)*'NGER input 2'!$GS172*1.336*25,(BD174+P174)*'NGER input 2'!$GS172*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A174>=2016,(BE174+Q174)*'NGER input 2'!$GS172*1.336*25,(BE174+Q174)*'NGER input 2'!$GS172*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A174>=2016,(BF174+R174)*'NGER input 2'!$GS172*1.336*25,(BF174+R174)*'NGER input 2'!$GS172*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A174>=2016,(BG174+S174)*'NGER input 2'!$GS172*1.336*25,(BG174+S174)*'NGER input 2'!$GS172*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A174>=2016,(BH174+T174)*'NGER input 2'!$GS172*1.336*25,(BH174+T174)*'NGER input 2'!$GS172*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A174>=2016,(BI174+U174)*'NGER input 2'!$GS172*1.336*25,(BI174+U174)*'NGER input 2'!$GS172*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A174>=2016,(BJ174+V174)*'NGER input 2'!$GS172*1.336*25,(BJ174+V174)*'NGER input 2'!$GS172*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A173","v":169},null,{"$f":"IF(OR('NGER input 2'!$A173=2013,'NGER input 2'!$A173=2014),0,'NGER input 2'!ES173*'NGER input 2'!FC173*'NGER input 2'!FM173*'NGER input 2'!$GQ173)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A173=2013,'NGER input 2'!$A173=2014),0,'NGER input 2'!ET173*'NGER input 2'!FD173*'NGER input 2'!FN173*'NGER input 2'!$GQ173)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A173=2013,'NGER input 2'!$A173=2014),0,'NGER input 2'!EU173*'NGER input 2'!FE173*'NGER input 2'!FO173*'NGER input 2'!$GQ173)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A173=2013,'NGER input 2'!$A173=2014),0,'NGER input 2'!EV173*'NGER input 2'!FF173*'NGER input 2'!FP173*'NGER input 2'!$GQ173)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A173=2013,'NGER input 2'!$A173=2014),0,'NGER input 2'!EW173*'NGER input 2'!FG173*'NGER input 2'!FQ173*'NGER input 2'!$GQ173)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A173=2013,'NGER input 2'!$A173=2014),0,'NGER input 2'!EX173*'NGER input 2'!FH173*'NGER input 2'!FR173*'NGER input 2'!$GQ173)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A173=2013,'NGER input 2'!$A173=2014),0,'NGER input 2'!EY173*'NGER input 2'!FI173*'NGER input 2'!FS173*'NGER input 2'!$GQ173)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A173=2013,'NGER input 2'!$A173=2014),0,'NGER input 2'!EZ173*'NGER input 2'!FJ173*'NGER input 2'!FT173*'NGER input 2'!$GQ173)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A173=2013,'NGER input 2'!$A173=2014),0,'NGER input 2'!FA173*'NGER input 2'!FK173*'NGER input 2'!FU173*'NGER input 2'!$GQ173)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A173=2013,'NGER input 2'!$A173=2014),0,'NGER input 2'!FB173*'NGER input 2'!FL173*'NGER input 2'!FV173*'NGER input 2'!$GQ173)","v":0},{"$f":"C175*(1-EXP(-'NGER input 2'!FW173*(13-'NGER input 2'!$GR173-7)/12))","v":{"$error":"#N/A"}},{"$f":"D175*(1-EXP(-'NGER input 2'!FX173*(13-'NGER input 2'!$GR173-7)/12))","v":{"$error":"#N/A"}},{"$f":"E175*(1-EXP(-'NGER input 2'!FY173*(13-'NGER input 2'!$GR173-7)/12))","v":{"$error":"#N/A"}},{"$f":"F175*(1-EXP(-'NGER input 2'!FZ173*(13-'NGER input 2'!$GR173-7)/12))","v":{"$error":"#N/A"}},{"$f":"G175*(1-EXP(-'NGER input 2'!GA173*(13-'NGER input 2'!$GR173-7)/12))","v":{"$error":"#N/A"}},{"$f":"H175*(1-EXP(-'NGER input 2'!GB173*(13-'NGER input 2'!$GR173-7)/12))","v":{"$error":"#N/A"}},{"$f":"I175*(1-EXP(-'NGER input 2'!GC173*(13-'NGER input 2'!$GR173-7)/12))","v":{"$error":"#N/A"}},{"$f":"J175*(1-EXP(-'NGER input 2'!GD173*(13-'NGER input 2'!$GR173-7)/12))","v":{"$error":"#N/A"}},{"$f":"K175*(1-EXP(-'NGER input 2'!GE173*(13-'NGER input 2'!$GR173-7)/12))","v":{"$error":"#N/A"}},{"$f":"L175*(1-EXP(-'NGER input 2'!GF173*(13-'NGER input 2'!$GR173-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K174/'NGER results'!$H174)*M175),0,('NGER results'!$K174/'NGER results'!$H174)*M175)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K174/'NGER results'!$H174)*N175),0,('NGER results'!$K174/'NGER results'!$H174)*N175)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K174/'NGER results'!$H174)*O175),0,('NGER results'!$K174/'NGER results'!$H174)*O175)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K174/'NGER results'!$H174)*P175),0,('NGER results'!$K174/'NGER results'!$H174)*P175)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K174/'NGER results'!$H174)*Q175),0,('NGER results'!$K174/'NGER results'!$H174)*Q175)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K174/'NGER results'!$H174)*R175),0,('NGER results'!$K174/'NGER results'!$H174)*R175)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K174/'NGER results'!$H174)*S175),0,('NGER results'!$K174/'NGER results'!$H174)*S175)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K174/'NGER results'!$H174)*T175),0,('NGER results'!$K174/'NGER results'!$H174)*T175)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K174/'NGER results'!$H174)*U175),0,('NGER results'!$K174/'NGER results'!$H174)*U175)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K174/'NGER results'!$H174)*V175),0,('NGER results'!$K174/'NGER results'!$H174)*V175)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ175*(1-EXP(-'NGER input 2'!FW173))","v":0},{"$f":"AR175*(1-EXP(-'NGER input 2'!FX173))","v":0},{"$f":"AS175*(1-EXP(-'NGER input 2'!FY173))","v":0},{"$f":"AT175*(1-EXP(-'NGER input 2'!FZ173))","v":0},{"$f":"AU175*(1-EXP(-'NGER input 2'!GA173))","v":0},{"$f":"AV175*(1-EXP(-'NGER input 2'!GB173))","v":0},{"$f":"AW175*(1-EXP(-'NGER input 2'!GC173))","v":0},{"$f":"AX175*(1-EXP(-'NGER input 2'!GD173))","v":0},{"$f":"AY175*(1-EXP(-'NGER input 2'!GE173))","v":0},{"$f":"AZ175*(1-EXP(-'NGER input 2'!GF173))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K174/'NGER results'!$H174)*BA175),0,('NGER results'!$K174/'NGER results'!$H174)*BA175)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K174/'NGER results'!$H174)*BB175),0,('NGER results'!$K174/'NGER results'!$H174)*BB175)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K174/'NGER results'!$H174)*BC175),0,('NGER results'!$K174/'NGER results'!$H174)*BC175)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K174/'NGER results'!$H174)*BD175),0,('NGER results'!$K174/'NGER results'!$H174)*BD175)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K174/'NGER results'!$H174)*BE175),0,('NGER results'!$K174/'NGER results'!$H174)*BE175)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K174/'NGER results'!$H174)*BF175),0,('NGER results'!$K174/'NGER results'!$H174)*BF175)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K174/'NGER results'!$H174)*BG175),0,('NGER results'!$K174/'NGER results'!$H174)*BG175)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K174/'NGER results'!$H174)*BH175),0,('NGER results'!$K174/'NGER results'!$H174)*BH175)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K174/'NGER results'!$H174)*BI175),0,('NGER results'!$K174/'NGER results'!$H174)*BI175)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K174/'NGER results'!$H174)*BJ175),0,('NGER results'!$K174/'NGER results'!$H174)*BJ175)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A175>=2016,(BA175+M175)*'NGER input 2'!$GS173*1.336*25,(BA175+M175)*'NGER input 2'!$GS173*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A175>=2016,(BB175+N175)*'NGER input 2'!$GS173*1.336*25,(BB175+N175)*'NGER input 2'!$GS173*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A175>=2016,(BC175+O175)*'NGER input 2'!$GS173*1.336*25,(BC175+O175)*'NGER input 2'!$GS173*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A175>=2016,(BD175+P175)*'NGER input 2'!$GS173*1.336*25,(BD175+P175)*'NGER input 2'!$GS173*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A175>=2016,(BE175+Q175)*'NGER input 2'!$GS173*1.336*25,(BE175+Q175)*'NGER input 2'!$GS173*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A175>=2016,(BF175+R175)*'NGER input 2'!$GS173*1.336*25,(BF175+R175)*'NGER input 2'!$GS173*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A175>=2016,(BG175+S175)*'NGER input 2'!$GS173*1.336*25,(BG175+S175)*'NGER input 2'!$GS173*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A175>=2016,(BH175+T175)*'NGER input 2'!$GS173*1.336*25,(BH175+T175)*'NGER input 2'!$GS173*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A175>=2016,(BI175+U175)*'NGER input 2'!$GS173*1.336*25,(BI175+U175)*'NGER input 2'!$GS173*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A175>=2016,(BJ175+V175)*'NGER input 2'!$GS173*1.336*25,(BJ175+V175)*'NGER input 2'!$GS173*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A174","v":170},null,{"$f":"IF(OR('NGER input 2'!$A174=2013,'NGER input 2'!$A174=2014),0,'NGER input 2'!ES174*'NGER input 2'!FC174*'NGER input 2'!FM174*'NGER input 2'!$GQ174)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A174=2013,'NGER input 2'!$A174=2014),0,'NGER input 2'!ET174*'NGER input 2'!FD174*'NGER input 2'!FN174*'NGER input 2'!$GQ174)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A174=2013,'NGER input 2'!$A174=2014),0,'NGER input 2'!EU174*'NGER input 2'!FE174*'NGER input 2'!FO174*'NGER input 2'!$GQ174)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A174=2013,'NGER input 2'!$A174=2014),0,'NGER input 2'!EV174*'NGER input 2'!FF174*'NGER input 2'!FP174*'NGER input 2'!$GQ174)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A174=2013,'NGER input 2'!$A174=2014),0,'NGER input 2'!EW174*'NGER input 2'!FG174*'NGER input 2'!FQ174*'NGER input 2'!$GQ174)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A174=2013,'NGER input 2'!$A174=2014),0,'NGER input 2'!EX174*'NGER input 2'!FH174*'NGER input 2'!FR174*'NGER input 2'!$GQ174)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A174=2013,'NGER input 2'!$A174=2014),0,'NGER input 2'!EY174*'NGER input 2'!FI174*'NGER input 2'!FS174*'NGER input 2'!$GQ174)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A174=2013,'NGER input 2'!$A174=2014),0,'NGER input 2'!EZ174*'NGER input 2'!FJ174*'NGER input 2'!FT174*'NGER input 2'!$GQ174)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A174=2013,'NGER input 2'!$A174=2014),0,'NGER input 2'!FA174*'NGER input 2'!FK174*'NGER input 2'!FU174*'NGER input 2'!$GQ174)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A174=2013,'NGER input 2'!$A174=2014),0,'NGER input 2'!FB174*'NGER input 2'!FL174*'NGER input 2'!FV174*'NGER input 2'!$GQ174)","v":0},{"$f":"C176*(1-EXP(-'NGER input 2'!FW174*(13-'NGER input 2'!$GR174-7)/12))","v":{"$error":"#N/A"}},{"$f":"D176*(1-EXP(-'NGER input 2'!FX174*(13-'NGER input 2'!$GR174-7)/12))","v":{"$error":"#N/A"}},{"$f":"E176*(1-EXP(-'NGER input 2'!FY174*(13-'NGER input 2'!$GR174-7)/12))","v":{"$error":"#N/A"}},{"$f":"F176*(1-EXP(-'NGER input 2'!FZ174*(13-'NGER input 2'!$GR174-7)/12))","v":{"$error":"#N/A"}},{"$f":"G176*(1-EXP(-'NGER input 2'!GA174*(13-'NGER input 2'!$GR174-7)/12))","v":{"$error":"#N/A"}},{"$f":"H176*(1-EXP(-'NGER input 2'!GB174*(13-'NGER input 2'!$GR174-7)/12))","v":{"$error":"#N/A"}},{"$f":"I176*(1-EXP(-'NGER input 2'!GC174*(13-'NGER input 2'!$GR174-7)/12))","v":{"$error":"#N/A"}},{"$f":"J176*(1-EXP(-'NGER input 2'!GD174*(13-'NGER input 2'!$GR174-7)/12))","v":{"$error":"#N/A"}},{"$f":"K176*(1-EXP(-'NGER input 2'!GE174*(13-'NGER input 2'!$GR174-7)/12))","v":{"$error":"#N/A"}},{"$f":"L176*(1-EXP(-'NGER input 2'!GF174*(13-'NGER input 2'!$GR174-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K175/'NGER results'!$H175)*M176),0,('NGER results'!$K175/'NGER results'!$H175)*M176)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K175/'NGER results'!$H175)*N176),0,('NGER results'!$K175/'NGER results'!$H175)*N176)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K175/'NGER results'!$H175)*O176),0,('NGER results'!$K175/'NGER results'!$H175)*O176)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K175/'NGER results'!$H175)*P176),0,('NGER results'!$K175/'NGER results'!$H175)*P176)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K175/'NGER results'!$H175)*Q176),0,('NGER results'!$K175/'NGER results'!$H175)*Q176)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K175/'NGER results'!$H175)*R176),0,('NGER results'!$K175/'NGER results'!$H175)*R176)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K175/'NGER results'!$H175)*S176),0,('NGER results'!$K175/'NGER results'!$H175)*S176)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K175/'NGER results'!$H175)*T176),0,('NGER results'!$K175/'NGER results'!$H175)*T176)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K175/'NGER results'!$H175)*U176),0,('NGER results'!$K175/'NGER results'!$H175)*U176)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K175/'NGER results'!$H175)*V176),0,('NGER results'!$K175/'NGER results'!$H175)*V176)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ176*(1-EXP(-'NGER input 2'!FW174))","v":0},{"$f":"AR176*(1-EXP(-'NGER input 2'!FX174))","v":0},{"$f":"AS176*(1-EXP(-'NGER input 2'!FY174))","v":0},{"$f":"AT176*(1-EXP(-'NGER input 2'!FZ174))","v":0},{"$f":"AU176*(1-EXP(-'NGER input 2'!GA174))","v":0},{"$f":"AV176*(1-EXP(-'NGER input 2'!GB174))","v":0},{"$f":"AW176*(1-EXP(-'NGER input 2'!GC174))","v":0},{"$f":"AX176*(1-EXP(-'NGER input 2'!GD174))","v":0},{"$f":"AY176*(1-EXP(-'NGER input 2'!GE174))","v":0},{"$f":"AZ176*(1-EXP(-'NGER input 2'!GF174))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K175/'NGER results'!$H175)*BA176),0,('NGER results'!$K175/'NGER results'!$H175)*BA176)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K175/'NGER results'!$H175)*BB176),0,('NGER results'!$K175/'NGER results'!$H175)*BB176)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K175/'NGER results'!$H175)*BC176),0,('NGER results'!$K175/'NGER results'!$H175)*BC176)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K175/'NGER results'!$H175)*BD176),0,('NGER results'!$K175/'NGER results'!$H175)*BD176)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K175/'NGER results'!$H175)*BE176),0,('NGER results'!$K175/'NGER results'!$H175)*BE176)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K175/'NGER results'!$H175)*BF176),0,('NGER results'!$K175/'NGER results'!$H175)*BF176)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K175/'NGER results'!$H175)*BG176),0,('NGER results'!$K175/'NGER results'!$H175)*BG176)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K175/'NGER results'!$H175)*BH176),0,('NGER results'!$K175/'NGER results'!$H175)*BH176)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K175/'NGER results'!$H175)*BI176),0,('NGER results'!$K175/'NGER results'!$H175)*BI176)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K175/'NGER results'!$H175)*BJ176),0,('NGER results'!$K175/'NGER results'!$H175)*BJ176)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A176>=2016,(BA176+M176)*'NGER input 2'!$GS174*1.336*25,(BA176+M176)*'NGER input 2'!$GS174*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A176>=2016,(BB176+N176)*'NGER input 2'!$GS174*1.336*25,(BB176+N176)*'NGER input 2'!$GS174*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A176>=2016,(BC176+O176)*'NGER input 2'!$GS174*1.336*25,(BC176+O176)*'NGER input 2'!$GS174*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A176>=2016,(BD176+P176)*'NGER input 2'!$GS174*1.336*25,(BD176+P176)*'NGER input 2'!$GS174*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A176>=2016,(BE176+Q176)*'NGER input 2'!$GS174*1.336*25,(BE176+Q176)*'NGER input 2'!$GS174*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A176>=2016,(BF176+R176)*'NGER input 2'!$GS174*1.336*25,(BF176+R176)*'NGER input 2'!$GS174*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A176>=2016,(BG176+S176)*'NGER input 2'!$GS174*1.336*25,(BG176+S176)*'NGER input 2'!$GS174*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A176>=2016,(BH176+T176)*'NGER input 2'!$GS174*1.336*25,(BH176+T176)*'NGER input 2'!$GS174*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A176>=2016,(BI176+U176)*'NGER input 2'!$GS174*1.336*25,(BI176+U176)*'NGER input 2'!$GS174*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A176>=2016,(BJ176+V176)*'NGER input 2'!$GS174*1.336*25,(BJ176+V176)*'NGER input 2'!$GS174*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A175","v":171},null,{"$f":"IF(OR('NGER input 2'!$A175=2013,'NGER input 2'!$A175=2014),0,'NGER input 2'!ES175*'NGER input 2'!FC175*'NGER input 2'!FM175*'NGER input 2'!$GQ175)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A175=2013,'NGER input 2'!$A175=2014),0,'NGER input 2'!ET175*'NGER input 2'!FD175*'NGER input 2'!FN175*'NGER input 2'!$GQ175)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A175=2013,'NGER input 2'!$A175=2014),0,'NGER input 2'!EU175*'NGER input 2'!FE175*'NGER input 2'!FO175*'NGER input 2'!$GQ175)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A175=2013,'NGER input 2'!$A175=2014),0,'NGER input 2'!EV175*'NGER input 2'!FF175*'NGER input 2'!FP175*'NGER input 2'!$GQ175)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A175=2013,'NGER input 2'!$A175=2014),0,'NGER input 2'!EW175*'NGER input 2'!FG175*'NGER input 2'!FQ175*'NGER input 2'!$GQ175)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A175=2013,'NGER input 2'!$A175=2014),0,'NGER input 2'!EX175*'NGER input 2'!FH175*'NGER input 2'!FR175*'NGER input 2'!$GQ175)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A175=2013,'NGER input 2'!$A175=2014),0,'NGER input 2'!EY175*'NGER input 2'!FI175*'NGER input 2'!FS175*'NGER input 2'!$GQ175)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A175=2013,'NGER input 2'!$A175=2014),0,'NGER input 2'!EZ175*'NGER input 2'!FJ175*'NGER input 2'!FT175*'NGER input 2'!$GQ175)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A175=2013,'NGER input 2'!$A175=2014),0,'NGER input 2'!FA175*'NGER input 2'!FK175*'NGER input 2'!FU175*'NGER input 2'!$GQ175)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A175=2013,'NGER input 2'!$A175=2014),0,'NGER input 2'!FB175*'NGER input 2'!FL175*'NGER input 2'!FV175*'NGER input 2'!$GQ175)","v":0},{"$f":"C177*(1-EXP(-'NGER input 2'!FW175*(13-'NGER input 2'!$GR175-7)/12))","v":{"$error":"#N/A"}},{"$f":"D177*(1-EXP(-'NGER input 2'!FX175*(13-'NGER input 2'!$GR175-7)/12))","v":{"$error":"#N/A"}},{"$f":"E177*(1-EXP(-'NGER input 2'!FY175*(13-'NGER input 2'!$GR175-7)/12))","v":{"$error":"#N/A"}},{"$f":"F177*(1-EXP(-'NGER input 2'!FZ175*(13-'NGER input 2'!$GR175-7)/12))","v":{"$error":"#N/A"}},{"$f":"G177*(1-EXP(-'NGER input 2'!GA175*(13-'NGER input 2'!$GR175-7)/12))","v":{"$error":"#N/A"}},{"$f":"H177*(1-EXP(-'NGER input 2'!GB175*(13-'NGER input 2'!$GR175-7)/12))","v":{"$error":"#N/A"}},{"$f":"I177*(1-EXP(-'NGER input 2'!GC175*(13-'NGER input 2'!$GR175-7)/12))","v":{"$error":"#N/A"}},{"$f":"J177*(1-EXP(-'NGER input 2'!GD175*(13-'NGER input 2'!$GR175-7)/12))","v":{"$error":"#N/A"}},{"$f":"K177*(1-EXP(-'NGER input 2'!GE175*(13-'NGER input 2'!$GR175-7)/12))","v":{"$error":"#N/A"}},{"$f":"L177*(1-EXP(-'NGER input 2'!GF175*(13-'NGER input 2'!$GR175-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K176/'NGER results'!$H176)*M177),0,('NGER results'!$K176/'NGER results'!$H176)*M177)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K176/'NGER results'!$H176)*N177),0,('NGER results'!$K176/'NGER results'!$H176)*N177)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K176/'NGER results'!$H176)*O177),0,('NGER results'!$K176/'NGER results'!$H176)*O177)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K176/'NGER results'!$H176)*P177),0,('NGER results'!$K176/'NGER results'!$H176)*P177)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K176/'NGER results'!$H176)*Q177),0,('NGER results'!$K176/'NGER results'!$H176)*Q177)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K176/'NGER results'!$H176)*R177),0,('NGER results'!$K176/'NGER results'!$H176)*R177)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K176/'NGER results'!$H176)*S177),0,('NGER results'!$K176/'NGER results'!$H176)*S177)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K176/'NGER results'!$H176)*T177),0,('NGER results'!$K176/'NGER results'!$H176)*T177)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K176/'NGER results'!$H176)*U177),0,('NGER results'!$K176/'NGER results'!$H176)*U177)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K176/'NGER results'!$H176)*V177),0,('NGER results'!$K176/'NGER results'!$H176)*V177)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ177*(1-EXP(-'NGER input 2'!FW175))","v":0},{"$f":"AR177*(1-EXP(-'NGER input 2'!FX175))","v":0},{"$f":"AS177*(1-EXP(-'NGER input 2'!FY175))","v":0},{"$f":"AT177*(1-EXP(-'NGER input 2'!FZ175))","v":0},{"$f":"AU177*(1-EXP(-'NGER input 2'!GA175))","v":0},{"$f":"AV177*(1-EXP(-'NGER input 2'!GB175))","v":0},{"$f":"AW177*(1-EXP(-'NGER input 2'!GC175))","v":0},{"$f":"AX177*(1-EXP(-'NGER input 2'!GD175))","v":0},{"$f":"AY177*(1-EXP(-'NGER input 2'!GE175))","v":0},{"$f":"AZ177*(1-EXP(-'NGER input 2'!GF175))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K176/'NGER results'!$H176)*BA177),0,('NGER results'!$K176/'NGER results'!$H176)*BA177)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K176/'NGER results'!$H176)*BB177),0,('NGER results'!$K176/'NGER results'!$H176)*BB177)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K176/'NGER results'!$H176)*BC177),0,('NGER results'!$K176/'NGER results'!$H176)*BC177)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K176/'NGER results'!$H176)*BD177),0,('NGER results'!$K176/'NGER results'!$H176)*BD177)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K176/'NGER results'!$H176)*BE177),0,('NGER results'!$K176/'NGER results'!$H176)*BE177)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K176/'NGER results'!$H176)*BF177),0,('NGER results'!$K176/'NGER results'!$H176)*BF177)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K176/'NGER results'!$H176)*BG177),0,('NGER results'!$K176/'NGER results'!$H176)*BG177)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K176/'NGER results'!$H176)*BH177),0,('NGER results'!$K176/'NGER results'!$H176)*BH177)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K176/'NGER results'!$H176)*BI177),0,('NGER results'!$K176/'NGER results'!$H176)*BI177)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K176/'NGER results'!$H176)*BJ177),0,('NGER results'!$K176/'NGER results'!$H176)*BJ177)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A177>=2016,(BA177+M177)*'NGER input 2'!$GS175*1.336*25,(BA177+M177)*'NGER input 2'!$GS175*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A177>=2016,(BB177+N177)*'NGER input 2'!$GS175*1.336*25,(BB177+N177)*'NGER input 2'!$GS175*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A177>=2016,(BC177+O177)*'NGER input 2'!$GS175*1.336*25,(BC177+O177)*'NGER input 2'!$GS175*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A177>=2016,(BD177+P177)*'NGER input 2'!$GS175*1.336*25,(BD177+P177)*'NGER input 2'!$GS175*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A177>=2016,(BE177+Q177)*'NGER input 2'!$GS175*1.336*25,(BE177+Q177)*'NGER input 2'!$GS175*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A177>=2016,(BF177+R177)*'NGER input 2'!$GS175*1.336*25,(BF177+R177)*'NGER input 2'!$GS175*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A177>=2016,(BG177+S177)*'NGER input 2'!$GS175*1.336*25,(BG177+S177)*'NGER input 2'!$GS175*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A177>=2016,(BH177+T177)*'NGER input 2'!$GS175*1.336*25,(BH177+T177)*'NGER input 2'!$GS175*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A177>=2016,(BI177+U177)*'NGER input 2'!$GS175*1.336*25,(BI177+U177)*'NGER input 2'!$GS175*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A177>=2016,(BJ177+V177)*'NGER input 2'!$GS175*1.336*25,(BJ177+V177)*'NGER input 2'!$GS175*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A176","v":172},null,{"$f":"IF(OR('NGER input 2'!$A176=2013,'NGER input 2'!$A176=2014),0,'NGER input 2'!ES176*'NGER input 2'!FC176*'NGER input 2'!FM176*'NGER input 2'!$GQ176)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A176=2013,'NGER input 2'!$A176=2014),0,'NGER input 2'!ET176*'NGER input 2'!FD176*'NGER input 2'!FN176*'NGER input 2'!$GQ176)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A176=2013,'NGER input 2'!$A176=2014),0,'NGER input 2'!EU176*'NGER input 2'!FE176*'NGER input 2'!FO176*'NGER input 2'!$GQ176)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A176=2013,'NGER input 2'!$A176=2014),0,'NGER input 2'!EV176*'NGER input 2'!FF176*'NGER input 2'!FP176*'NGER input 2'!$GQ176)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A176=2013,'NGER input 2'!$A176=2014),0,'NGER input 2'!EW176*'NGER input 2'!FG176*'NGER input 2'!FQ176*'NGER input 2'!$GQ176)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A176=2013,'NGER input 2'!$A176=2014),0,'NGER input 2'!EX176*'NGER input 2'!FH176*'NGER input 2'!FR176*'NGER input 2'!$GQ176)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A176=2013,'NGER input 2'!$A176=2014),0,'NGER input 2'!EY176*'NGER input 2'!FI176*'NGER input 2'!FS176*'NGER input 2'!$GQ176)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A176=2013,'NGER input 2'!$A176=2014),0,'NGER input 2'!EZ176*'NGER input 2'!FJ176*'NGER input 2'!FT176*'NGER input 2'!$GQ176)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A176=2013,'NGER input 2'!$A176=2014),0,'NGER input 2'!FA176*'NGER input 2'!FK176*'NGER input 2'!FU176*'NGER input 2'!$GQ176)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A176=2013,'NGER input 2'!$A176=2014),0,'NGER input 2'!FB176*'NGER input 2'!FL176*'NGER input 2'!FV176*'NGER input 2'!$GQ176)","v":0},{"$f":"C178*(1-EXP(-'NGER input 2'!FW176*(13-'NGER input 2'!$GR176-7)/12))","v":{"$error":"#N/A"}},{"$f":"D178*(1-EXP(-'NGER input 2'!FX176*(13-'NGER input 2'!$GR176-7)/12))","v":{"$error":"#N/A"}},{"$f":"E178*(1-EXP(-'NGER input 2'!FY176*(13-'NGER input 2'!$GR176-7)/12))","v":{"$error":"#N/A"}},{"$f":"F178*(1-EXP(-'NGER input 2'!FZ176*(13-'NGER input 2'!$GR176-7)/12))","v":{"$error":"#N/A"}},{"$f":"G178*(1-EXP(-'NGER input 2'!GA176*(13-'NGER input 2'!$GR176-7)/12))","v":{"$error":"#N/A"}},{"$f":"H178*(1-EXP(-'NGER input 2'!GB176*(13-'NGER input 2'!$GR176-7)/12))","v":{"$error":"#N/A"}},{"$f":"I178*(1-EXP(-'NGER input 2'!GC176*(13-'NGER input 2'!$GR176-7)/12))","v":{"$error":"#N/A"}},{"$f":"J178*(1-EXP(-'NGER input 2'!GD176*(13-'NGER input 2'!$GR176-7)/12))","v":{"$error":"#N/A"}},{"$f":"K178*(1-EXP(-'NGER input 2'!GE176*(13-'NGER input 2'!$GR176-7)/12))","v":{"$error":"#N/A"}},{"$f":"L178*(1-EXP(-'NGER input 2'!GF176*(13-'NGER input 2'!$GR176-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K177/'NGER results'!$H177)*M178),0,('NGER results'!$K177/'NGER results'!$H177)*M178)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K177/'NGER results'!$H177)*N178),0,('NGER results'!$K177/'NGER results'!$H177)*N178)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K177/'NGER results'!$H177)*O178),0,('NGER results'!$K177/'NGER results'!$H177)*O178)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K177/'NGER results'!$H177)*P178),0,('NGER results'!$K177/'NGER results'!$H177)*P178)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K177/'NGER results'!$H177)*Q178),0,('NGER results'!$K177/'NGER results'!$H177)*Q178)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K177/'NGER results'!$H177)*R178),0,('NGER results'!$K177/'NGER results'!$H177)*R178)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K177/'NGER results'!$H177)*S178),0,('NGER results'!$K177/'NGER results'!$H177)*S178)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K177/'NGER results'!$H177)*T178),0,('NGER results'!$K177/'NGER results'!$H177)*T178)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K177/'NGER results'!$H177)*U178),0,('NGER results'!$K177/'NGER results'!$H177)*U178)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K177/'NGER results'!$H177)*V178),0,('NGER results'!$K177/'NGER results'!$H177)*V178)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ178*(1-EXP(-'NGER input 2'!FW176))","v":0},{"$f":"AR178*(1-EXP(-'NGER input 2'!FX176))","v":0},{"$f":"AS178*(1-EXP(-'NGER input 2'!FY176))","v":0},{"$f":"AT178*(1-EXP(-'NGER input 2'!FZ176))","v":0},{"$f":"AU178*(1-EXP(-'NGER input 2'!GA176))","v":0},{"$f":"AV178*(1-EXP(-'NGER input 2'!GB176))","v":0},{"$f":"AW178*(1-EXP(-'NGER input 2'!GC176))","v":0},{"$f":"AX178*(1-EXP(-'NGER input 2'!GD176))","v":0},{"$f":"AY178*(1-EXP(-'NGER input 2'!GE176))","v":0},{"$f":"AZ178*(1-EXP(-'NGER input 2'!GF176))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K177/'NGER results'!$H177)*BA178),0,('NGER results'!$K177/'NGER results'!$H177)*BA178)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K177/'NGER results'!$H177)*BB178),0,('NGER results'!$K177/'NGER results'!$H177)*BB178)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K177/'NGER results'!$H177)*BC178),0,('NGER results'!$K177/'NGER results'!$H177)*BC178)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K177/'NGER results'!$H177)*BD178),0,('NGER results'!$K177/'NGER results'!$H177)*BD178)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K177/'NGER results'!$H177)*BE178),0,('NGER results'!$K177/'NGER results'!$H177)*BE178)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K177/'NGER results'!$H177)*BF178),0,('NGER results'!$K177/'NGER results'!$H177)*BF178)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K177/'NGER results'!$H177)*BG178),0,('NGER results'!$K177/'NGER results'!$H177)*BG178)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K177/'NGER results'!$H177)*BH178),0,('NGER results'!$K177/'NGER results'!$H177)*BH178)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K177/'NGER results'!$H177)*BI178),0,('NGER results'!$K177/'NGER results'!$H177)*BI178)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K177/'NGER results'!$H177)*BJ178),0,('NGER results'!$K177/'NGER results'!$H177)*BJ178)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A178>=2016,(BA178+M178)*'NGER input 2'!$GS176*1.336*25,(BA178+M178)*'NGER input 2'!$GS176*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A178>=2016,(BB178+N178)*'NGER input 2'!$GS176*1.336*25,(BB178+N178)*'NGER input 2'!$GS176*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A178>=2016,(BC178+O178)*'NGER input 2'!$GS176*1.336*25,(BC178+O178)*'NGER input 2'!$GS176*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A178>=2016,(BD178+P178)*'NGER input 2'!$GS176*1.336*25,(BD178+P178)*'NGER input 2'!$GS176*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A178>=2016,(BE178+Q178)*'NGER input 2'!$GS176*1.336*25,(BE178+Q178)*'NGER input 2'!$GS176*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A178>=2016,(BF178+R178)*'NGER input 2'!$GS176*1.336*25,(BF178+R178)*'NGER input 2'!$GS176*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A178>=2016,(BG178+S178)*'NGER input 2'!$GS176*1.336*25,(BG178+S178)*'NGER input 2'!$GS176*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A178>=2016,(BH178+T178)*'NGER input 2'!$GS176*1.336*25,(BH178+T178)*'NGER input 2'!$GS176*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A178>=2016,(BI178+U178)*'NGER input 2'!$GS176*1.336*25,(BI178+U178)*'NGER input 2'!$GS176*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A178>=2016,(BJ178+V178)*'NGER input 2'!$GS176*1.336*25,(BJ178+V178)*'NGER input 2'!$GS176*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A177","v":173},null,{"$f":"IF(OR('NGER input 2'!$A177=2013,'NGER input 2'!$A177=2014),0,'NGER input 2'!ES177*'NGER input 2'!FC177*'NGER input 2'!FM177*'NGER input 2'!$GQ177)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A177=2013,'NGER input 2'!$A177=2014),0,'NGER input 2'!ET177*'NGER input 2'!FD177*'NGER input 2'!FN177*'NGER input 2'!$GQ177)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A177=2013,'NGER input 2'!$A177=2014),0,'NGER input 2'!EU177*'NGER input 2'!FE177*'NGER input 2'!FO177*'NGER input 2'!$GQ177)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A177=2013,'NGER input 2'!$A177=2014),0,'NGER input 2'!EV177*'NGER input 2'!FF177*'NGER input 2'!FP177*'NGER input 2'!$GQ177)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A177=2013,'NGER input 2'!$A177=2014),0,'NGER input 2'!EW177*'NGER input 2'!FG177*'NGER input 2'!FQ177*'NGER input 2'!$GQ177)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A177=2013,'NGER input 2'!$A177=2014),0,'NGER input 2'!EX177*'NGER input 2'!FH177*'NGER input 2'!FR177*'NGER input 2'!$GQ177)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A177=2013,'NGER input 2'!$A177=2014),0,'NGER input 2'!EY177*'NGER input 2'!FI177*'NGER input 2'!FS177*'NGER input 2'!$GQ177)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A177=2013,'NGER input 2'!$A177=2014),0,'NGER input 2'!EZ177*'NGER input 2'!FJ177*'NGER input 2'!FT177*'NGER input 2'!$GQ177)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A177=2013,'NGER input 2'!$A177=2014),0,'NGER input 2'!FA177*'NGER input 2'!FK177*'NGER input 2'!FU177*'NGER input 2'!$GQ177)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A177=2013,'NGER input 2'!$A177=2014),0,'NGER input 2'!FB177*'NGER input 2'!FL177*'NGER input 2'!FV177*'NGER input 2'!$GQ177)","v":0},{"$f":"C179*(1-EXP(-'NGER input 2'!FW177*(13-'NGER input 2'!$GR177-7)/12))","v":{"$error":"#N/A"}},{"$f":"D179*(1-EXP(-'NGER input 2'!FX177*(13-'NGER input 2'!$GR177-7)/12))","v":{"$error":"#N/A"}},{"$f":"E179*(1-EXP(-'NGER input 2'!FY177*(13-'NGER input 2'!$GR177-7)/12))","v":{"$error":"#N/A"}},{"$f":"F179*(1-EXP(-'NGER input 2'!FZ177*(13-'NGER input 2'!$GR177-7)/12))","v":{"$error":"#N/A"}},{"$f":"G179*(1-EXP(-'NGER input 2'!GA177*(13-'NGER input 2'!$GR177-7)/12))","v":{"$error":"#N/A"}},{"$f":"H179*(1-EXP(-'NGER input 2'!GB177*(13-'NGER input 2'!$GR177-7)/12))","v":{"$error":"#N/A"}},{"$f":"I179*(1-EXP(-'NGER input 2'!GC177*(13-'NGER input 2'!$GR177-7)/12))","v":{"$error":"#N/A"}},{"$f":"J179*(1-EXP(-'NGER input 2'!GD177*(13-'NGER input 2'!$GR177-7)/12))","v":{"$error":"#N/A"}},{"$f":"K179*(1-EXP(-'NGER input 2'!GE177*(13-'NGER input 2'!$GR177-7)/12))","v":{"$error":"#N/A"}},{"$f":"L179*(1-EXP(-'NGER input 2'!GF177*(13-'NGER input 2'!$GR177-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K178/'NGER results'!$H178)*M179),0,('NGER results'!$K178/'NGER results'!$H178)*M179)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K178/'NGER results'!$H178)*N179),0,('NGER results'!$K178/'NGER results'!$H178)*N179)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K178/'NGER results'!$H178)*O179),0,('NGER results'!$K178/'NGER results'!$H178)*O179)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K178/'NGER results'!$H178)*P179),0,('NGER results'!$K178/'NGER results'!$H178)*P179)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K178/'NGER results'!$H178)*Q179),0,('NGER results'!$K178/'NGER results'!$H178)*Q179)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K178/'NGER results'!$H178)*R179),0,('NGER results'!$K178/'NGER results'!$H178)*R179)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K178/'NGER results'!$H178)*S179),0,('NGER results'!$K178/'NGER results'!$H178)*S179)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K178/'NGER results'!$H178)*T179),0,('NGER results'!$K178/'NGER results'!$H178)*T179)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K178/'NGER results'!$H178)*U179),0,('NGER results'!$K178/'NGER results'!$H178)*U179)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K178/'NGER results'!$H178)*V179),0,('NGER results'!$K178/'NGER results'!$H178)*V179)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ179*(1-EXP(-'NGER input 2'!FW177))","v":0},{"$f":"AR179*(1-EXP(-'NGER input 2'!FX177))","v":0},{"$f":"AS179*(1-EXP(-'NGER input 2'!FY177))","v":0},{"$f":"AT179*(1-EXP(-'NGER input 2'!FZ177))","v":0},{"$f":"AU179*(1-EXP(-'NGER input 2'!GA177))","v":0},{"$f":"AV179*(1-EXP(-'NGER input 2'!GB177))","v":0},{"$f":"AW179*(1-EXP(-'NGER input 2'!GC177))","v":0},{"$f":"AX179*(1-EXP(-'NGER input 2'!GD177))","v":0},{"$f":"AY179*(1-EXP(-'NGER input 2'!GE177))","v":0},{"$f":"AZ179*(1-EXP(-'NGER input 2'!GF177))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K178/'NGER results'!$H178)*BA179),0,('NGER results'!$K178/'NGER results'!$H178)*BA179)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K178/'NGER results'!$H178)*BB179),0,('NGER results'!$K178/'NGER results'!$H178)*BB179)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K178/'NGER results'!$H178)*BC179),0,('NGER results'!$K178/'NGER results'!$H178)*BC179)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K178/'NGER results'!$H178)*BD179),0,('NGER results'!$K178/'NGER results'!$H178)*BD179)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K178/'NGER results'!$H178)*BE179),0,('NGER results'!$K178/'NGER results'!$H178)*BE179)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K178/'NGER results'!$H178)*BF179),0,('NGER results'!$K178/'NGER results'!$H178)*BF179)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K178/'NGER results'!$H178)*BG179),0,('NGER results'!$K178/'NGER results'!$H178)*BG179)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K178/'NGER results'!$H178)*BH179),0,('NGER results'!$K178/'NGER results'!$H178)*BH179)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K178/'NGER results'!$H178)*BI179),0,('NGER results'!$K178/'NGER results'!$H178)*BI179)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K178/'NGER results'!$H178)*BJ179),0,('NGER results'!$K178/'NGER results'!$H178)*BJ179)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A179>=2016,(BA179+M179)*'NGER input 2'!$GS177*1.336*25,(BA179+M179)*'NGER input 2'!$GS177*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A179>=2016,(BB179+N179)*'NGER input 2'!$GS177*1.336*25,(BB179+N179)*'NGER input 2'!$GS177*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A179>=2016,(BC179+O179)*'NGER input 2'!$GS177*1.336*25,(BC179+O179)*'NGER input 2'!$GS177*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A179>=2016,(BD179+P179)*'NGER input 2'!$GS177*1.336*25,(BD179+P179)*'NGER input 2'!$GS177*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A179>=2016,(BE179+Q179)*'NGER input 2'!$GS177*1.336*25,(BE179+Q179)*'NGER input 2'!$GS177*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A179>=2016,(BF179+R179)*'NGER input 2'!$GS177*1.336*25,(BF179+R179)*'NGER input 2'!$GS177*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A179>=2016,(BG179+S179)*'NGER input 2'!$GS177*1.336*25,(BG179+S179)*'NGER input 2'!$GS177*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A179>=2016,(BH179+T179)*'NGER input 2'!$GS177*1.336*25,(BH179+T179)*'NGER input 2'!$GS177*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A179>=2016,(BI179+U179)*'NGER input 2'!$GS177*1.336*25,(BI179+U179)*'NGER input 2'!$GS177*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A179>=2016,(BJ179+V179)*'NGER input 2'!$GS177*1.336*25,(BJ179+V179)*'NGER input 2'!$GS177*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A178","v":174},null,{"$f":"IF(OR('NGER input 2'!$A178=2013,'NGER input 2'!$A178=2014),0,'NGER input 2'!ES178*'NGER input 2'!FC178*'NGER input 2'!FM178*'NGER input 2'!$GQ178)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A178=2013,'NGER input 2'!$A178=2014),0,'NGER input 2'!ET178*'NGER input 2'!FD178*'NGER input 2'!FN178*'NGER input 2'!$GQ178)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A178=2013,'NGER input 2'!$A178=2014),0,'NGER input 2'!EU178*'NGER input 2'!FE178*'NGER input 2'!FO178*'NGER input 2'!$GQ178)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A178=2013,'NGER input 2'!$A178=2014),0,'NGER input 2'!EV178*'NGER input 2'!FF178*'NGER input 2'!FP178*'NGER input 2'!$GQ178)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A178=2013,'NGER input 2'!$A178=2014),0,'NGER input 2'!EW178*'NGER input 2'!FG178*'NGER input 2'!FQ178*'NGER input 2'!$GQ178)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A178=2013,'NGER input 2'!$A178=2014),0,'NGER input 2'!EX178*'NGER input 2'!FH178*'NGER input 2'!FR178*'NGER input 2'!$GQ178)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A178=2013,'NGER input 2'!$A178=2014),0,'NGER input 2'!EY178*'NGER input 2'!FI178*'NGER input 2'!FS178*'NGER input 2'!$GQ178)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A178=2013,'NGER input 2'!$A178=2014),0,'NGER input 2'!EZ178*'NGER input 2'!FJ178*'NGER input 2'!FT178*'NGER input 2'!$GQ178)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A178=2013,'NGER input 2'!$A178=2014),0,'NGER input 2'!FA178*'NGER input 2'!FK178*'NGER input 2'!FU178*'NGER input 2'!$GQ178)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A178=2013,'NGER input 2'!$A178=2014),0,'NGER input 2'!FB178*'NGER input 2'!FL178*'NGER input 2'!FV178*'NGER input 2'!$GQ178)","v":0},{"$f":"C180*(1-EXP(-'NGER input 2'!FW178*(13-'NGER input 2'!$GR178-7)/12))","v":{"$error":"#N/A"}},{"$f":"D180*(1-EXP(-'NGER input 2'!FX178*(13-'NGER input 2'!$GR178-7)/12))","v":{"$error":"#N/A"}},{"$f":"E180*(1-EXP(-'NGER input 2'!FY178*(13-'NGER input 2'!$GR178-7)/12))","v":{"$error":"#N/A"}},{"$f":"F180*(1-EXP(-'NGER input 2'!FZ178*(13-'NGER input 2'!$GR178-7)/12))","v":{"$error":"#N/A"}},{"$f":"G180*(1-EXP(-'NGER input 2'!GA178*(13-'NGER input 2'!$GR178-7)/12))","v":{"$error":"#N/A"}},{"$f":"H180*(1-EXP(-'NGER input 2'!GB178*(13-'NGER input 2'!$GR178-7)/12))","v":{"$error":"#N/A"}},{"$f":"I180*(1-EXP(-'NGER input 2'!GC178*(13-'NGER input 2'!$GR178-7)/12))","v":{"$error":"#N/A"}},{"$f":"J180*(1-EXP(-'NGER input 2'!GD178*(13-'NGER input 2'!$GR178-7)/12))","v":{"$error":"#N/A"}},{"$f":"K180*(1-EXP(-'NGER input 2'!GE178*(13-'NGER input 2'!$GR178-7)/12))","v":{"$error":"#N/A"}},{"$f":"L180*(1-EXP(-'NGER input 2'!GF178*(13-'NGER input 2'!$GR178-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K179/'NGER results'!$H179)*M180),0,('NGER results'!$K179/'NGER results'!$H179)*M180)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K179/'NGER results'!$H179)*N180),0,('NGER results'!$K179/'NGER results'!$H179)*N180)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K179/'NGER results'!$H179)*O180),0,('NGER results'!$K179/'NGER results'!$H179)*O180)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K179/'NGER results'!$H179)*P180),0,('NGER results'!$K179/'NGER results'!$H179)*P180)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K179/'NGER results'!$H179)*Q180),0,('NGER results'!$K179/'NGER results'!$H179)*Q180)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K179/'NGER results'!$H179)*R180),0,('NGER results'!$K179/'NGER results'!$H179)*R180)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K179/'NGER results'!$H179)*S180),0,('NGER results'!$K179/'NGER results'!$H179)*S180)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K179/'NGER results'!$H179)*T180),0,('NGER results'!$K179/'NGER results'!$H179)*T180)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K179/'NGER results'!$H179)*U180),0,('NGER results'!$K179/'NGER results'!$H179)*U180)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K179/'NGER results'!$H179)*V180),0,('NGER results'!$K179/'NGER results'!$H179)*V180)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ180*(1-EXP(-'NGER input 2'!FW178))","v":0},{"$f":"AR180*(1-EXP(-'NGER input 2'!FX178))","v":0},{"$f":"AS180*(1-EXP(-'NGER input 2'!FY178))","v":0},{"$f":"AT180*(1-EXP(-'NGER input 2'!FZ178))","v":0},{"$f":"AU180*(1-EXP(-'NGER input 2'!GA178))","v":0},{"$f":"AV180*(1-EXP(-'NGER input 2'!GB178))","v":0},{"$f":"AW180*(1-EXP(-'NGER input 2'!GC178))","v":0},{"$f":"AX180*(1-EXP(-'NGER input 2'!GD178))","v":0},{"$f":"AY180*(1-EXP(-'NGER input 2'!GE178))","v":0},{"$f":"AZ180*(1-EXP(-'NGER input 2'!GF178))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K179/'NGER results'!$H179)*BA180),0,('NGER results'!$K179/'NGER results'!$H179)*BA180)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K179/'NGER results'!$H179)*BB180),0,('NGER results'!$K179/'NGER results'!$H179)*BB180)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K179/'NGER results'!$H179)*BC180),0,('NGER results'!$K179/'NGER results'!$H179)*BC180)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K179/'NGER results'!$H179)*BD180),0,('NGER results'!$K179/'NGER results'!$H179)*BD180)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K179/'NGER results'!$H179)*BE180),0,('NGER results'!$K179/'NGER results'!$H179)*BE180)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K179/'NGER results'!$H179)*BF180),0,('NGER results'!$K179/'NGER results'!$H179)*BF180)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K179/'NGER results'!$H179)*BG180),0,('NGER results'!$K179/'NGER results'!$H179)*BG180)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K179/'NGER results'!$H179)*BH180),0,('NGER results'!$K179/'NGER results'!$H179)*BH180)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K179/'NGER results'!$H179)*BI180),0,('NGER results'!$K179/'NGER results'!$H179)*BI180)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K179/'NGER results'!$H179)*BJ180),0,('NGER results'!$K179/'NGER results'!$H179)*BJ180)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A180>=2016,(BA180+M180)*'NGER input 2'!$GS178*1.336*25,(BA180+M180)*'NGER input 2'!$GS178*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A180>=2016,(BB180+N180)*'NGER input 2'!$GS178*1.336*25,(BB180+N180)*'NGER input 2'!$GS178*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A180>=2016,(BC180+O180)*'NGER input 2'!$GS178*1.336*25,(BC180+O180)*'NGER input 2'!$GS178*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A180>=2016,(BD180+P180)*'NGER input 2'!$GS178*1.336*25,(BD180+P180)*'NGER input 2'!$GS178*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A180>=2016,(BE180+Q180)*'NGER input 2'!$GS178*1.336*25,(BE180+Q180)*'NGER input 2'!$GS178*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A180>=2016,(BF180+R180)*'NGER input 2'!$GS178*1.336*25,(BF180+R180)*'NGER input 2'!$GS178*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A180>=2016,(BG180+S180)*'NGER input 2'!$GS178*1.336*25,(BG180+S180)*'NGER input 2'!$GS178*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A180>=2016,(BH180+T180)*'NGER input 2'!$GS178*1.336*25,(BH180+T180)*'NGER input 2'!$GS178*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A180>=2016,(BI180+U180)*'NGER input 2'!$GS178*1.336*25,(BI180+U180)*'NGER input 2'!$GS178*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A180>=2016,(BJ180+V180)*'NGER input 2'!$GS178*1.336*25,(BJ180+V180)*'NGER input 2'!$GS178*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A179","v":175},null,{"$f":"IF(OR('NGER input 2'!$A179=2013,'NGER input 2'!$A179=2014),0,'NGER input 2'!ES179*'NGER input 2'!FC179*'NGER input 2'!FM179*'NGER input 2'!$GQ179)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A179=2013,'NGER input 2'!$A179=2014),0,'NGER input 2'!ET179*'NGER input 2'!FD179*'NGER input 2'!FN179*'NGER input 2'!$GQ179)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A179=2013,'NGER input 2'!$A179=2014),0,'NGER input 2'!EU179*'NGER input 2'!FE179*'NGER input 2'!FO179*'NGER input 2'!$GQ179)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A179=2013,'NGER input 2'!$A179=2014),0,'NGER input 2'!EV179*'NGER input 2'!FF179*'NGER input 2'!FP179*'NGER input 2'!$GQ179)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A179=2013,'NGER input 2'!$A179=2014),0,'NGER input 2'!EW179*'NGER input 2'!FG179*'NGER input 2'!FQ179*'NGER input 2'!$GQ179)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A179=2013,'NGER input 2'!$A179=2014),0,'NGER input 2'!EX179*'NGER input 2'!FH179*'NGER input 2'!FR179*'NGER input 2'!$GQ179)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A179=2013,'NGER input 2'!$A179=2014),0,'NGER input 2'!EY179*'NGER input 2'!FI179*'NGER input 2'!FS179*'NGER input 2'!$GQ179)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A179=2013,'NGER input 2'!$A179=2014),0,'NGER input 2'!EZ179*'NGER input 2'!FJ179*'NGER input 2'!FT179*'NGER input 2'!$GQ179)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A179=2013,'NGER input 2'!$A179=2014),0,'NGER input 2'!FA179*'NGER input 2'!FK179*'NGER input 2'!FU179*'NGER input 2'!$GQ179)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A179=2013,'NGER input 2'!$A179=2014),0,'NGER input 2'!FB179*'NGER input 2'!FL179*'NGER input 2'!FV179*'NGER input 2'!$GQ179)","v":0},{"$f":"C181*(1-EXP(-'NGER input 2'!FW179*(13-'NGER input 2'!$GR179-7)/12))","v":{"$error":"#N/A"}},{"$f":"D181*(1-EXP(-'NGER input 2'!FX179*(13-'NGER input 2'!$GR179-7)/12))","v":{"$error":"#N/A"}},{"$f":"E181*(1-EXP(-'NGER input 2'!FY179*(13-'NGER input 2'!$GR179-7)/12))","v":{"$error":"#N/A"}},{"$f":"F181*(1-EXP(-'NGER input 2'!FZ179*(13-'NGER input 2'!$GR179-7)/12))","v":{"$error":"#N/A"}},{"$f":"G181*(1-EXP(-'NGER input 2'!GA179*(13-'NGER input 2'!$GR179-7)/12))","v":{"$error":"#N/A"}},{"$f":"H181*(1-EXP(-'NGER input 2'!GB179*(13-'NGER input 2'!$GR179-7)/12))","v":{"$error":"#N/A"}},{"$f":"I181*(1-EXP(-'NGER input 2'!GC179*(13-'NGER input 2'!$GR179-7)/12))","v":{"$error":"#N/A"}},{"$f":"J181*(1-EXP(-'NGER input 2'!GD179*(13-'NGER input 2'!$GR179-7)/12))","v":{"$error":"#N/A"}},{"$f":"K181*(1-EXP(-'NGER input 2'!GE179*(13-'NGER input 2'!$GR179-7)/12))","v":{"$error":"#N/A"}},{"$f":"L181*(1-EXP(-'NGER input 2'!GF179*(13-'NGER input 2'!$GR179-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K180/'NGER results'!$H180)*M181),0,('NGER results'!$K180/'NGER results'!$H180)*M181)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K180/'NGER results'!$H180)*N181),0,('NGER results'!$K180/'NGER results'!$H180)*N181)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K180/'NGER results'!$H180)*O181),0,('NGER results'!$K180/'NGER results'!$H180)*O181)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K180/'NGER results'!$H180)*P181),0,('NGER results'!$K180/'NGER results'!$H180)*P181)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K180/'NGER results'!$H180)*Q181),0,('NGER results'!$K180/'NGER results'!$H180)*Q181)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K180/'NGER results'!$H180)*R181),0,('NGER results'!$K180/'NGER results'!$H180)*R181)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K180/'NGER results'!$H180)*S181),0,('NGER results'!$K180/'NGER results'!$H180)*S181)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K180/'NGER results'!$H180)*T181),0,('NGER results'!$K180/'NGER results'!$H180)*T181)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K180/'NGER results'!$H180)*U181),0,('NGER results'!$K180/'NGER results'!$H180)*U181)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K180/'NGER results'!$H180)*V181),0,('NGER results'!$K180/'NGER results'!$H180)*V181)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ181*(1-EXP(-'NGER input 2'!FW179))","v":0},{"$f":"AR181*(1-EXP(-'NGER input 2'!FX179))","v":0},{"$f":"AS181*(1-EXP(-'NGER input 2'!FY179))","v":0},{"$f":"AT181*(1-EXP(-'NGER input 2'!FZ179))","v":0},{"$f":"AU181*(1-EXP(-'NGER input 2'!GA179))","v":0},{"$f":"AV181*(1-EXP(-'NGER input 2'!GB179))","v":0},{"$f":"AW181*(1-EXP(-'NGER input 2'!GC179))","v":0},{"$f":"AX181*(1-EXP(-'NGER input 2'!GD179))","v":0},{"$f":"AY181*(1-EXP(-'NGER input 2'!GE179))","v":0},{"$f":"AZ181*(1-EXP(-'NGER input 2'!GF179))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K180/'NGER results'!$H180)*BA181),0,('NGER results'!$K180/'NGER results'!$H180)*BA181)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K180/'NGER results'!$H180)*BB181),0,('NGER results'!$K180/'NGER results'!$H180)*BB181)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K180/'NGER results'!$H180)*BC181),0,('NGER results'!$K180/'NGER results'!$H180)*BC181)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K180/'NGER results'!$H180)*BD181),0,('NGER results'!$K180/'NGER results'!$H180)*BD181)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K180/'NGER results'!$H180)*BE181),0,('NGER results'!$K180/'NGER results'!$H180)*BE181)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K180/'NGER results'!$H180)*BF181),0,('NGER results'!$K180/'NGER results'!$H180)*BF181)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K180/'NGER results'!$H180)*BG181),0,('NGER results'!$K180/'NGER results'!$H180)*BG181)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K180/'NGER results'!$H180)*BH181),0,('NGER results'!$K180/'NGER results'!$H180)*BH181)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K180/'NGER results'!$H180)*BI181),0,('NGER results'!$K180/'NGER results'!$H180)*BI181)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K180/'NGER results'!$H180)*BJ181),0,('NGER results'!$K180/'NGER results'!$H180)*BJ181)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A181>=2016,(BA181+M181)*'NGER input 2'!$GS179*1.336*25,(BA181+M181)*'NGER input 2'!$GS179*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A181>=2016,(BB181+N181)*'NGER input 2'!$GS179*1.336*25,(BB181+N181)*'NGER input 2'!$GS179*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A181>=2016,(BC181+O181)*'NGER input 2'!$GS179*1.336*25,(BC181+O181)*'NGER input 2'!$GS179*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A181>=2016,(BD181+P181)*'NGER input 2'!$GS179*1.336*25,(BD181+P181)*'NGER input 2'!$GS179*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A181>=2016,(BE181+Q181)*'NGER input 2'!$GS179*1.336*25,(BE181+Q181)*'NGER input 2'!$GS179*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A181>=2016,(BF181+R181)*'NGER input 2'!$GS179*1.336*25,(BF181+R181)*'NGER input 2'!$GS179*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A181>=2016,(BG181+S181)*'NGER input 2'!$GS179*1.336*25,(BG181+S181)*'NGER input 2'!$GS179*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A181>=2016,(BH181+T181)*'NGER input 2'!$GS179*1.336*25,(BH181+T181)*'NGER input 2'!$GS179*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A181>=2016,(BI181+U181)*'NGER input 2'!$GS179*1.336*25,(BI181+U181)*'NGER input 2'!$GS179*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A181>=2016,(BJ181+V181)*'NGER input 2'!$GS179*1.336*25,(BJ181+V181)*'NGER input 2'!$GS179*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A180","v":176},null,{"$f":"IF(OR('NGER input 2'!$A180=2013,'NGER input 2'!$A180=2014),0,'NGER input 2'!ES180*'NGER input 2'!FC180*'NGER input 2'!FM180*'NGER input 2'!$GQ180)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A180=2013,'NGER input 2'!$A180=2014),0,'NGER input 2'!ET180*'NGER input 2'!FD180*'NGER input 2'!FN180*'NGER input 2'!$GQ180)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A180=2013,'NGER input 2'!$A180=2014),0,'NGER input 2'!EU180*'NGER input 2'!FE180*'NGER input 2'!FO180*'NGER input 2'!$GQ180)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A180=2013,'NGER input 2'!$A180=2014),0,'NGER input 2'!EV180*'NGER input 2'!FF180*'NGER input 2'!FP180*'NGER input 2'!$GQ180)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A180=2013,'NGER input 2'!$A180=2014),0,'NGER input 2'!EW180*'NGER input 2'!FG180*'NGER input 2'!FQ180*'NGER input 2'!$GQ180)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A180=2013,'NGER input 2'!$A180=2014),0,'NGER input 2'!EX180*'NGER input 2'!FH180*'NGER input 2'!FR180*'NGER input 2'!$GQ180)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A180=2013,'NGER input 2'!$A180=2014),0,'NGER input 2'!EY180*'NGER input 2'!FI180*'NGER input 2'!FS180*'NGER input 2'!$GQ180)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A180=2013,'NGER input 2'!$A180=2014),0,'NGER input 2'!EZ180*'NGER input 2'!FJ180*'NGER input 2'!FT180*'NGER input 2'!$GQ180)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A180=2013,'NGER input 2'!$A180=2014),0,'NGER input 2'!FA180*'NGER input 2'!FK180*'NGER input 2'!FU180*'NGER input 2'!$GQ180)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A180=2013,'NGER input 2'!$A180=2014),0,'NGER input 2'!FB180*'NGER input 2'!FL180*'NGER input 2'!FV180*'NGER input 2'!$GQ180)","v":0},{"$f":"C182*(1-EXP(-'NGER input 2'!FW180*(13-'NGER input 2'!$GR180-7)/12))","v":{"$error":"#N/A"}},{"$f":"D182*(1-EXP(-'NGER input 2'!FX180*(13-'NGER input 2'!$GR180-7)/12))","v":{"$error":"#N/A"}},{"$f":"E182*(1-EXP(-'NGER input 2'!FY180*(13-'NGER input 2'!$GR180-7)/12))","v":{"$error":"#N/A"}},{"$f":"F182*(1-EXP(-'NGER input 2'!FZ180*(13-'NGER input 2'!$GR180-7)/12))","v":{"$error":"#N/A"}},{"$f":"G182*(1-EXP(-'NGER input 2'!GA180*(13-'NGER input 2'!$GR180-7)/12))","v":{"$error":"#N/A"}},{"$f":"H182*(1-EXP(-'NGER input 2'!GB180*(13-'NGER input 2'!$GR180-7)/12))","v":{"$error":"#N/A"}},{"$f":"I182*(1-EXP(-'NGER input 2'!GC180*(13-'NGER input 2'!$GR180-7)/12))","v":{"$error":"#N/A"}},{"$f":"J182*(1-EXP(-'NGER input 2'!GD180*(13-'NGER input 2'!$GR180-7)/12))","v":{"$error":"#N/A"}},{"$f":"K182*(1-EXP(-'NGER input 2'!GE180*(13-'NGER input 2'!$GR180-7)/12))","v":{"$error":"#N/A"}},{"$f":"L182*(1-EXP(-'NGER input 2'!GF180*(13-'NGER input 2'!$GR180-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K181/'NGER results'!$H181)*M182),0,('NGER results'!$K181/'NGER results'!$H181)*M182)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K181/'NGER results'!$H181)*N182),0,('NGER results'!$K181/'NGER results'!$H181)*N182)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K181/'NGER results'!$H181)*O182),0,('NGER results'!$K181/'NGER results'!$H181)*O182)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K181/'NGER results'!$H181)*P182),0,('NGER results'!$K181/'NGER results'!$H181)*P182)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K181/'NGER results'!$H181)*Q182),0,('NGER results'!$K181/'NGER results'!$H181)*Q182)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K181/'NGER results'!$H181)*R182),0,('NGER results'!$K181/'NGER results'!$H181)*R182)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K181/'NGER results'!$H181)*S182),0,('NGER results'!$K181/'NGER results'!$H181)*S182)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K181/'NGER results'!$H181)*T182),0,('NGER results'!$K181/'NGER results'!$H181)*T182)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K181/'NGER results'!$H181)*U182),0,('NGER results'!$K181/'NGER results'!$H181)*U182)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K181/'NGER results'!$H181)*V182),0,('NGER results'!$K181/'NGER results'!$H181)*V182)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ182*(1-EXP(-'NGER input 2'!FW180))","v":0},{"$f":"AR182*(1-EXP(-'NGER input 2'!FX180))","v":0},{"$f":"AS182*(1-EXP(-'NGER input 2'!FY180))","v":0},{"$f":"AT182*(1-EXP(-'NGER input 2'!FZ180))","v":0},{"$f":"AU182*(1-EXP(-'NGER input 2'!GA180))","v":0},{"$f":"AV182*(1-EXP(-'NGER input 2'!GB180))","v":0},{"$f":"AW182*(1-EXP(-'NGER input 2'!GC180))","v":0},{"$f":"AX182*(1-EXP(-'NGER input 2'!GD180))","v":0},{"$f":"AY182*(1-EXP(-'NGER input 2'!GE180))","v":0},{"$f":"AZ182*(1-EXP(-'NGER input 2'!GF180))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K181/'NGER results'!$H181)*BA182),0,('NGER results'!$K181/'NGER results'!$H181)*BA182)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K181/'NGER results'!$H181)*BB182),0,('NGER results'!$K181/'NGER results'!$H181)*BB182)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K181/'NGER results'!$H181)*BC182),0,('NGER results'!$K181/'NGER results'!$H181)*BC182)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K181/'NGER results'!$H181)*BD182),0,('NGER results'!$K181/'NGER results'!$H181)*BD182)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K181/'NGER results'!$H181)*BE182),0,('NGER results'!$K181/'NGER results'!$H181)*BE182)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K181/'NGER results'!$H181)*BF182),0,('NGER results'!$K181/'NGER results'!$H181)*BF182)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K181/'NGER results'!$H181)*BG182),0,('NGER results'!$K181/'NGER results'!$H181)*BG182)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K181/'NGER results'!$H181)*BH182),0,('NGER results'!$K181/'NGER results'!$H181)*BH182)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K181/'NGER results'!$H181)*BI182),0,('NGER results'!$K181/'NGER results'!$H181)*BI182)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K181/'NGER results'!$H181)*BJ182),0,('NGER results'!$K181/'NGER results'!$H181)*BJ182)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A182>=2016,(BA182+M182)*'NGER input 2'!$GS180*1.336*25,(BA182+M182)*'NGER input 2'!$GS180*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A182>=2016,(BB182+N182)*'NGER input 2'!$GS180*1.336*25,(BB182+N182)*'NGER input 2'!$GS180*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A182>=2016,(BC182+O182)*'NGER input 2'!$GS180*1.336*25,(BC182+O182)*'NGER input 2'!$GS180*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A182>=2016,(BD182+P182)*'NGER input 2'!$GS180*1.336*25,(BD182+P182)*'NGER input 2'!$GS180*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A182>=2016,(BE182+Q182)*'NGER input 2'!$GS180*1.336*25,(BE182+Q182)*'NGER input 2'!$GS180*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A182>=2016,(BF182+R182)*'NGER input 2'!$GS180*1.336*25,(BF182+R182)*'NGER input 2'!$GS180*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A182>=2016,(BG182+S182)*'NGER input 2'!$GS180*1.336*25,(BG182+S182)*'NGER input 2'!$GS180*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A182>=2016,(BH182+T182)*'NGER input 2'!$GS180*1.336*25,(BH182+T182)*'NGER input 2'!$GS180*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A182>=2016,(BI182+U182)*'NGER input 2'!$GS180*1.336*25,(BI182+U182)*'NGER input 2'!$GS180*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A182>=2016,(BJ182+V182)*'NGER input 2'!$GS180*1.336*25,(BJ182+V182)*'NGER input 2'!$GS180*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A181","v":177},null,{"$f":"IF(OR('NGER input 2'!$A181=2013,'NGER input 2'!$A181=2014),0,'NGER input 2'!ES181*'NGER input 2'!FC181*'NGER input 2'!FM181*'NGER input 2'!$GQ181)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A181=2013,'NGER input 2'!$A181=2014),0,'NGER input 2'!ET181*'NGER input 2'!FD181*'NGER input 2'!FN181*'NGER input 2'!$GQ181)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A181=2013,'NGER input 2'!$A181=2014),0,'NGER input 2'!EU181*'NGER input 2'!FE181*'NGER input 2'!FO181*'NGER input 2'!$GQ181)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A181=2013,'NGER input 2'!$A181=2014),0,'NGER input 2'!EV181*'NGER input 2'!FF181*'NGER input 2'!FP181*'NGER input 2'!$GQ181)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A181=2013,'NGER input 2'!$A181=2014),0,'NGER input 2'!EW181*'NGER input 2'!FG181*'NGER input 2'!FQ181*'NGER input 2'!$GQ181)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A181=2013,'NGER input 2'!$A181=2014),0,'NGER input 2'!EX181*'NGER input 2'!FH181*'NGER input 2'!FR181*'NGER input 2'!$GQ181)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A181=2013,'NGER input 2'!$A181=2014),0,'NGER input 2'!EY181*'NGER input 2'!FI181*'NGER input 2'!FS181*'NGER input 2'!$GQ181)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A181=2013,'NGER input 2'!$A181=2014),0,'NGER input 2'!EZ181*'NGER input 2'!FJ181*'NGER input 2'!FT181*'NGER input 2'!$GQ181)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A181=2013,'NGER input 2'!$A181=2014),0,'NGER input 2'!FA181*'NGER input 2'!FK181*'NGER input 2'!FU181*'NGER input 2'!$GQ181)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A181=2013,'NGER input 2'!$A181=2014),0,'NGER input 2'!FB181*'NGER input 2'!FL181*'NGER input 2'!FV181*'NGER input 2'!$GQ181)","v":0},{"$f":"C183*(1-EXP(-'NGER input 2'!FW181*(13-'NGER input 2'!$GR181-7)/12))","v":{"$error":"#N/A"}},{"$f":"D183*(1-EXP(-'NGER input 2'!FX181*(13-'NGER input 2'!$GR181-7)/12))","v":{"$error":"#N/A"}},{"$f":"E183*(1-EXP(-'NGER input 2'!FY181*(13-'NGER input 2'!$GR181-7)/12))","v":{"$error":"#N/A"}},{"$f":"F183*(1-EXP(-'NGER input 2'!FZ181*(13-'NGER input 2'!$GR181-7)/12))","v":{"$error":"#N/A"}},{"$f":"G183*(1-EXP(-'NGER input 2'!GA181*(13-'NGER input 2'!$GR181-7)/12))","v":{"$error":"#N/A"}},{"$f":"H183*(1-EXP(-'NGER input 2'!GB181*(13-'NGER input 2'!$GR181-7)/12))","v":{"$error":"#N/A"}},{"$f":"I183*(1-EXP(-'NGER input 2'!GC181*(13-'NGER input 2'!$GR181-7)/12))","v":{"$error":"#N/A"}},{"$f":"J183*(1-EXP(-'NGER input 2'!GD181*(13-'NGER input 2'!$GR181-7)/12))","v":{"$error":"#N/A"}},{"$f":"K183*(1-EXP(-'NGER input 2'!GE181*(13-'NGER input 2'!$GR181-7)/12))","v":{"$error":"#N/A"}},{"$f":"L183*(1-EXP(-'NGER input 2'!GF181*(13-'NGER input 2'!$GR181-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K182/'NGER results'!$H182)*M183),0,('NGER results'!$K182/'NGER results'!$H182)*M183)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K182/'NGER results'!$H182)*N183),0,('NGER results'!$K182/'NGER results'!$H182)*N183)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K182/'NGER results'!$H182)*O183),0,('NGER results'!$K182/'NGER results'!$H182)*O183)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K182/'NGER results'!$H182)*P183),0,('NGER results'!$K182/'NGER results'!$H182)*P183)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K182/'NGER results'!$H182)*Q183),0,('NGER results'!$K182/'NGER results'!$H182)*Q183)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K182/'NGER results'!$H182)*R183),0,('NGER results'!$K182/'NGER results'!$H182)*R183)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K182/'NGER results'!$H182)*S183),0,('NGER results'!$K182/'NGER results'!$H182)*S183)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K182/'NGER results'!$H182)*T183),0,('NGER results'!$K182/'NGER results'!$H182)*T183)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K182/'NGER results'!$H182)*U183),0,('NGER results'!$K182/'NGER results'!$H182)*U183)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K182/'NGER results'!$H182)*V183),0,('NGER results'!$K182/'NGER results'!$H182)*V183)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ183*(1-EXP(-'NGER input 2'!FW181))","v":0},{"$f":"AR183*(1-EXP(-'NGER input 2'!FX181))","v":0},{"$f":"AS183*(1-EXP(-'NGER input 2'!FY181))","v":0},{"$f":"AT183*(1-EXP(-'NGER input 2'!FZ181))","v":0},{"$f":"AU183*(1-EXP(-'NGER input 2'!GA181))","v":0},{"$f":"AV183*(1-EXP(-'NGER input 2'!GB181))","v":0},{"$f":"AW183*(1-EXP(-'NGER input 2'!GC181))","v":0},{"$f":"AX183*(1-EXP(-'NGER input 2'!GD181))","v":0},{"$f":"AY183*(1-EXP(-'NGER input 2'!GE181))","v":0},{"$f":"AZ183*(1-EXP(-'NGER input 2'!GF181))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K182/'NGER results'!$H182)*BA183),0,('NGER results'!$K182/'NGER results'!$H182)*BA183)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K182/'NGER results'!$H182)*BB183),0,('NGER results'!$K182/'NGER results'!$H182)*BB183)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K182/'NGER results'!$H182)*BC183),0,('NGER results'!$K182/'NGER results'!$H182)*BC183)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K182/'NGER results'!$H182)*BD183),0,('NGER results'!$K182/'NGER results'!$H182)*BD183)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K182/'NGER results'!$H182)*BE183),0,('NGER results'!$K182/'NGER results'!$H182)*BE183)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K182/'NGER results'!$H182)*BF183),0,('NGER results'!$K182/'NGER results'!$H182)*BF183)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K182/'NGER results'!$H182)*BG183),0,('NGER results'!$K182/'NGER results'!$H182)*BG183)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K182/'NGER results'!$H182)*BH183),0,('NGER results'!$K182/'NGER results'!$H182)*BH183)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K182/'NGER results'!$H182)*BI183),0,('NGER results'!$K182/'NGER results'!$H182)*BI183)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K182/'NGER results'!$H182)*BJ183),0,('NGER results'!$K182/'NGER results'!$H182)*BJ183)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A183>=2016,(BA183+M183)*'NGER input 2'!$GS181*1.336*25,(BA183+M183)*'NGER input 2'!$GS181*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A183>=2016,(BB183+N183)*'NGER input 2'!$GS181*1.336*25,(BB183+N183)*'NGER input 2'!$GS181*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A183>=2016,(BC183+O183)*'NGER input 2'!$GS181*1.336*25,(BC183+O183)*'NGER input 2'!$GS181*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A183>=2016,(BD183+P183)*'NGER input 2'!$GS181*1.336*25,(BD183+P183)*'NGER input 2'!$GS181*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A183>=2016,(BE183+Q183)*'NGER input 2'!$GS181*1.336*25,(BE183+Q183)*'NGER input 2'!$GS181*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A183>=2016,(BF183+R183)*'NGER input 2'!$GS181*1.336*25,(BF183+R183)*'NGER input 2'!$GS181*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A183>=2016,(BG183+S183)*'NGER input 2'!$GS181*1.336*25,(BG183+S183)*'NGER input 2'!$GS181*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A183>=2016,(BH183+T183)*'NGER input 2'!$GS181*1.336*25,(BH183+T183)*'NGER input 2'!$GS181*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A183>=2016,(BI183+U183)*'NGER input 2'!$GS181*1.336*25,(BI183+U183)*'NGER input 2'!$GS181*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A183>=2016,(BJ183+V183)*'NGER input 2'!$GS181*1.336*25,(BJ183+V183)*'NGER input 2'!$GS181*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A182","v":178},null,{"$f":"IF(OR('NGER input 2'!$A182=2013,'NGER input 2'!$A182=2014),0,'NGER input 2'!ES182*'NGER input 2'!FC182*'NGER input 2'!FM182*'NGER input 2'!$GQ182)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A182=2013,'NGER input 2'!$A182=2014),0,'NGER input 2'!ET182*'NGER input 2'!FD182*'NGER input 2'!FN182*'NGER input 2'!$GQ182)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A182=2013,'NGER input 2'!$A182=2014),0,'NGER input 2'!EU182*'NGER input 2'!FE182*'NGER input 2'!FO182*'NGER input 2'!$GQ182)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A182=2013,'NGER input 2'!$A182=2014),0,'NGER input 2'!EV182*'NGER input 2'!FF182*'NGER input 2'!FP182*'NGER input 2'!$GQ182)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A182=2013,'NGER input 2'!$A182=2014),0,'NGER input 2'!EW182*'NGER input 2'!FG182*'NGER input 2'!FQ182*'NGER input 2'!$GQ182)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A182=2013,'NGER input 2'!$A182=2014),0,'NGER input 2'!EX182*'NGER input 2'!FH182*'NGER input 2'!FR182*'NGER input 2'!$GQ182)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A182=2013,'NGER input 2'!$A182=2014),0,'NGER input 2'!EY182*'NGER input 2'!FI182*'NGER input 2'!FS182*'NGER input 2'!$GQ182)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A182=2013,'NGER input 2'!$A182=2014),0,'NGER input 2'!EZ182*'NGER input 2'!FJ182*'NGER input 2'!FT182*'NGER input 2'!$GQ182)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A182=2013,'NGER input 2'!$A182=2014),0,'NGER input 2'!FA182*'NGER input 2'!FK182*'NGER input 2'!FU182*'NGER input 2'!$GQ182)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A182=2013,'NGER input 2'!$A182=2014),0,'NGER input 2'!FB182*'NGER input 2'!FL182*'NGER input 2'!FV182*'NGER input 2'!$GQ182)","v":0},{"$f":"C184*(1-EXP(-'NGER input 2'!FW182*(13-'NGER input 2'!$GR182-7)/12))","v":{"$error":"#N/A"}},{"$f":"D184*(1-EXP(-'NGER input 2'!FX182*(13-'NGER input 2'!$GR182-7)/12))","v":{"$error":"#N/A"}},{"$f":"E184*(1-EXP(-'NGER input 2'!FY182*(13-'NGER input 2'!$GR182-7)/12))","v":{"$error":"#N/A"}},{"$f":"F184*(1-EXP(-'NGER input 2'!FZ182*(13-'NGER input 2'!$GR182-7)/12))","v":{"$error":"#N/A"}},{"$f":"G184*(1-EXP(-'NGER input 2'!GA182*(13-'NGER input 2'!$GR182-7)/12))","v":{"$error":"#N/A"}},{"$f":"H184*(1-EXP(-'NGER input 2'!GB182*(13-'NGER input 2'!$GR182-7)/12))","v":{"$error":"#N/A"}},{"$f":"I184*(1-EXP(-'NGER input 2'!GC182*(13-'NGER input 2'!$GR182-7)/12))","v":{"$error":"#N/A"}},{"$f":"J184*(1-EXP(-'NGER input 2'!GD182*(13-'NGER input 2'!$GR182-7)/12))","v":{"$error":"#N/A"}},{"$f":"K184*(1-EXP(-'NGER input 2'!GE182*(13-'NGER input 2'!$GR182-7)/12))","v":{"$error":"#N/A"}},{"$f":"L184*(1-EXP(-'NGER input 2'!GF182*(13-'NGER input 2'!$GR182-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K183/'NGER results'!$H183)*M184),0,('NGER results'!$K183/'NGER results'!$H183)*M184)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K183/'NGER results'!$H183)*N184),0,('NGER results'!$K183/'NGER results'!$H183)*N184)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K183/'NGER results'!$H183)*O184),0,('NGER results'!$K183/'NGER results'!$H183)*O184)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K183/'NGER results'!$H183)*P184),0,('NGER results'!$K183/'NGER results'!$H183)*P184)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K183/'NGER results'!$H183)*Q184),0,('NGER results'!$K183/'NGER results'!$H183)*Q184)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K183/'NGER results'!$H183)*R184),0,('NGER results'!$K183/'NGER results'!$H183)*R184)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K183/'NGER results'!$H183)*S184),0,('NGER results'!$K183/'NGER results'!$H183)*S184)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K183/'NGER results'!$H183)*T184),0,('NGER results'!$K183/'NGER results'!$H183)*T184)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K183/'NGER results'!$H183)*U184),0,('NGER results'!$K183/'NGER results'!$H183)*U184)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K183/'NGER results'!$H183)*V184),0,('NGER results'!$K183/'NGER results'!$H183)*V184)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ184*(1-EXP(-'NGER input 2'!FW182))","v":0},{"$f":"AR184*(1-EXP(-'NGER input 2'!FX182))","v":0},{"$f":"AS184*(1-EXP(-'NGER input 2'!FY182))","v":0},{"$f":"AT184*(1-EXP(-'NGER input 2'!FZ182))","v":0},{"$f":"AU184*(1-EXP(-'NGER input 2'!GA182))","v":0},{"$f":"AV184*(1-EXP(-'NGER input 2'!GB182))","v":0},{"$f":"AW184*(1-EXP(-'NGER input 2'!GC182))","v":0},{"$f":"AX184*(1-EXP(-'NGER input 2'!GD182))","v":0},{"$f":"AY184*(1-EXP(-'NGER input 2'!GE182))","v":0},{"$f":"AZ184*(1-EXP(-'NGER input 2'!GF182))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K183/'NGER results'!$H183)*BA184),0,('NGER results'!$K183/'NGER results'!$H183)*BA184)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K183/'NGER results'!$H183)*BB184),0,('NGER results'!$K183/'NGER results'!$H183)*BB184)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K183/'NGER results'!$H183)*BC184),0,('NGER results'!$K183/'NGER results'!$H183)*BC184)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K183/'NGER results'!$H183)*BD184),0,('NGER results'!$K183/'NGER results'!$H183)*BD184)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K183/'NGER results'!$H183)*BE184),0,('NGER results'!$K183/'NGER results'!$H183)*BE184)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K183/'NGER results'!$H183)*BF184),0,('NGER results'!$K183/'NGER results'!$H183)*BF184)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K183/'NGER results'!$H183)*BG184),0,('NGER results'!$K183/'NGER results'!$H183)*BG184)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K183/'NGER results'!$H183)*BH184),0,('NGER results'!$K183/'NGER results'!$H183)*BH184)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K183/'NGER results'!$H183)*BI184),0,('NGER results'!$K183/'NGER results'!$H183)*BI184)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K183/'NGER results'!$H183)*BJ184),0,('NGER results'!$K183/'NGER results'!$H183)*BJ184)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A184>=2016,(BA184+M184)*'NGER input 2'!$GS182*1.336*25,(BA184+M184)*'NGER input 2'!$GS182*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A184>=2016,(BB184+N184)*'NGER input 2'!$GS182*1.336*25,(BB184+N184)*'NGER input 2'!$GS182*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A184>=2016,(BC184+O184)*'NGER input 2'!$GS182*1.336*25,(BC184+O184)*'NGER input 2'!$GS182*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A184>=2016,(BD184+P184)*'NGER input 2'!$GS182*1.336*25,(BD184+P184)*'NGER input 2'!$GS182*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A184>=2016,(BE184+Q184)*'NGER input 2'!$GS182*1.336*25,(BE184+Q184)*'NGER input 2'!$GS182*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A184>=2016,(BF184+R184)*'NGER input 2'!$GS182*1.336*25,(BF184+R184)*'NGER input 2'!$GS182*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A184>=2016,(BG184+S184)*'NGER input 2'!$GS182*1.336*25,(BG184+S184)*'NGER input 2'!$GS182*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A184>=2016,(BH184+T184)*'NGER input 2'!$GS182*1.336*25,(BH184+T184)*'NGER input 2'!$GS182*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A184>=2016,(BI184+U184)*'NGER input 2'!$GS182*1.336*25,(BI184+U184)*'NGER input 2'!$GS182*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A184>=2016,(BJ184+V184)*'NGER input 2'!$GS182*1.336*25,(BJ184+V184)*'NGER input 2'!$GS182*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A183","v":179},null,{"$f":"IF(OR('NGER input 2'!$A183=2013,'NGER input 2'!$A183=2014),0,'NGER input 2'!ES183*'NGER input 2'!FC183*'NGER input 2'!FM183*'NGER input 2'!$GQ183)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A183=2013,'NGER input 2'!$A183=2014),0,'NGER input 2'!ET183*'NGER input 2'!FD183*'NGER input 2'!FN183*'NGER input 2'!$GQ183)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A183=2013,'NGER input 2'!$A183=2014),0,'NGER input 2'!EU183*'NGER input 2'!FE183*'NGER input 2'!FO183*'NGER input 2'!$GQ183)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A183=2013,'NGER input 2'!$A183=2014),0,'NGER input 2'!EV183*'NGER input 2'!FF183*'NGER input 2'!FP183*'NGER input 2'!$GQ183)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A183=2013,'NGER input 2'!$A183=2014),0,'NGER input 2'!EW183*'NGER input 2'!FG183*'NGER input 2'!FQ183*'NGER input 2'!$GQ183)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A183=2013,'NGER input 2'!$A183=2014),0,'NGER input 2'!EX183*'NGER input 2'!FH183*'NGER input 2'!FR183*'NGER input 2'!$GQ183)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A183=2013,'NGER input 2'!$A183=2014),0,'NGER input 2'!EY183*'NGER input 2'!FI183*'NGER input 2'!FS183*'NGER input 2'!$GQ183)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A183=2013,'NGER input 2'!$A183=2014),0,'NGER input 2'!EZ183*'NGER input 2'!FJ183*'NGER input 2'!FT183*'NGER input 2'!$GQ183)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A183=2013,'NGER input 2'!$A183=2014),0,'NGER input 2'!FA183*'NGER input 2'!FK183*'NGER input 2'!FU183*'NGER input 2'!$GQ183)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A183=2013,'NGER input 2'!$A183=2014),0,'NGER input 2'!FB183*'NGER input 2'!FL183*'NGER input 2'!FV183*'NGER input 2'!$GQ183)","v":0},{"$f":"C185*(1-EXP(-'NGER input 2'!FW183*(13-'NGER input 2'!$GR183-7)/12))","v":{"$error":"#N/A"}},{"$f":"D185*(1-EXP(-'NGER input 2'!FX183*(13-'NGER input 2'!$GR183-7)/12))","v":{"$error":"#N/A"}},{"$f":"E185*(1-EXP(-'NGER input 2'!FY183*(13-'NGER input 2'!$GR183-7)/12))","v":{"$error":"#N/A"}},{"$f":"F185*(1-EXP(-'NGER input 2'!FZ183*(13-'NGER input 2'!$GR183-7)/12))","v":{"$error":"#N/A"}},{"$f":"G185*(1-EXP(-'NGER input 2'!GA183*(13-'NGER input 2'!$GR183-7)/12))","v":{"$error":"#N/A"}},{"$f":"H185*(1-EXP(-'NGER input 2'!GB183*(13-'NGER input 2'!$GR183-7)/12))","v":{"$error":"#N/A"}},{"$f":"I185*(1-EXP(-'NGER input 2'!GC183*(13-'NGER input 2'!$GR183-7)/12))","v":{"$error":"#N/A"}},{"$f":"J185*(1-EXP(-'NGER input 2'!GD183*(13-'NGER input 2'!$GR183-7)/12))","v":{"$error":"#N/A"}},{"$f":"K185*(1-EXP(-'NGER input 2'!GE183*(13-'NGER input 2'!$GR183-7)/12))","v":{"$error":"#N/A"}},{"$f":"L185*(1-EXP(-'NGER input 2'!GF183*(13-'NGER input 2'!$GR183-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K184/'NGER results'!$H184)*M185),0,('NGER results'!$K184/'NGER results'!$H184)*M185)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K184/'NGER results'!$H184)*N185),0,('NGER results'!$K184/'NGER results'!$H184)*N185)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K184/'NGER results'!$H184)*O185),0,('NGER results'!$K184/'NGER results'!$H184)*O185)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K184/'NGER results'!$H184)*P185),0,('NGER results'!$K184/'NGER results'!$H184)*P185)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K184/'NGER results'!$H184)*Q185),0,('NGER results'!$K184/'NGER results'!$H184)*Q185)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K184/'NGER results'!$H184)*R185),0,('NGER results'!$K184/'NGER results'!$H184)*R185)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K184/'NGER results'!$H184)*S185),0,('NGER results'!$K184/'NGER results'!$H184)*S185)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K184/'NGER results'!$H184)*T185),0,('NGER results'!$K184/'NGER results'!$H184)*T185)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K184/'NGER results'!$H184)*U185),0,('NGER results'!$K184/'NGER results'!$H184)*U185)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K184/'NGER results'!$H184)*V185),0,('NGER results'!$K184/'NGER results'!$H184)*V185)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ185*(1-EXP(-'NGER input 2'!FW183))","v":0},{"$f":"AR185*(1-EXP(-'NGER input 2'!FX183))","v":0},{"$f":"AS185*(1-EXP(-'NGER input 2'!FY183))","v":0},{"$f":"AT185*(1-EXP(-'NGER input 2'!FZ183))","v":0},{"$f":"AU185*(1-EXP(-'NGER input 2'!GA183))","v":0},{"$f":"AV185*(1-EXP(-'NGER input 2'!GB183))","v":0},{"$f":"AW185*(1-EXP(-'NGER input 2'!GC183))","v":0},{"$f":"AX185*(1-EXP(-'NGER input 2'!GD183))","v":0},{"$f":"AY185*(1-EXP(-'NGER input 2'!GE183))","v":0},{"$f":"AZ185*(1-EXP(-'NGER input 2'!GF183))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K184/'NGER results'!$H184)*BA185),0,('NGER results'!$K184/'NGER results'!$H184)*BA185)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K184/'NGER results'!$H184)*BB185),0,('NGER results'!$K184/'NGER results'!$H184)*BB185)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K184/'NGER results'!$H184)*BC185),0,('NGER results'!$K184/'NGER results'!$H184)*BC185)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K184/'NGER results'!$H184)*BD185),0,('NGER results'!$K184/'NGER results'!$H184)*BD185)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K184/'NGER results'!$H184)*BE185),0,('NGER results'!$K184/'NGER results'!$H184)*BE185)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K184/'NGER results'!$H184)*BF185),0,('NGER results'!$K184/'NGER results'!$H184)*BF185)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K184/'NGER results'!$H184)*BG185),0,('NGER results'!$K184/'NGER results'!$H184)*BG185)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K184/'NGER results'!$H184)*BH185),0,('NGER results'!$K184/'NGER results'!$H184)*BH185)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K184/'NGER results'!$H184)*BI185),0,('NGER results'!$K184/'NGER results'!$H184)*BI185)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K184/'NGER results'!$H184)*BJ185),0,('NGER results'!$K184/'NGER results'!$H184)*BJ185)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A185>=2016,(BA185+M185)*'NGER input 2'!$GS183*1.336*25,(BA185+M185)*'NGER input 2'!$GS183*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A185>=2016,(BB185+N185)*'NGER input 2'!$GS183*1.336*25,(BB185+N185)*'NGER input 2'!$GS183*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A185>=2016,(BC185+O185)*'NGER input 2'!$GS183*1.336*25,(BC185+O185)*'NGER input 2'!$GS183*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A185>=2016,(BD185+P185)*'NGER input 2'!$GS183*1.336*25,(BD185+P185)*'NGER input 2'!$GS183*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A185>=2016,(BE185+Q185)*'NGER input 2'!$GS183*1.336*25,(BE185+Q185)*'NGER input 2'!$GS183*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A185>=2016,(BF185+R185)*'NGER input 2'!$GS183*1.336*25,(BF185+R185)*'NGER input 2'!$GS183*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A185>=2016,(BG185+S185)*'NGER input 2'!$GS183*1.336*25,(BG185+S185)*'NGER input 2'!$GS183*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A185>=2016,(BH185+T185)*'NGER input 2'!$GS183*1.336*25,(BH185+T185)*'NGER input 2'!$GS183*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A185>=2016,(BI185+U185)*'NGER input 2'!$GS183*1.336*25,(BI185+U185)*'NGER input 2'!$GS183*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A185>=2016,(BJ185+V185)*'NGER input 2'!$GS183*1.336*25,(BJ185+V185)*'NGER input 2'!$GS183*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A184","v":180},null,{"$f":"IF(OR('NGER input 2'!$A184=2013,'NGER input 2'!$A184=2014),0,'NGER input 2'!ES184*'NGER input 2'!FC184*'NGER input 2'!FM184*'NGER input 2'!$GQ184)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A184=2013,'NGER input 2'!$A184=2014),0,'NGER input 2'!ET184*'NGER input 2'!FD184*'NGER input 2'!FN184*'NGER input 2'!$GQ184)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A184=2013,'NGER input 2'!$A184=2014),0,'NGER input 2'!EU184*'NGER input 2'!FE184*'NGER input 2'!FO184*'NGER input 2'!$GQ184)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A184=2013,'NGER input 2'!$A184=2014),0,'NGER input 2'!EV184*'NGER input 2'!FF184*'NGER input 2'!FP184*'NGER input 2'!$GQ184)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A184=2013,'NGER input 2'!$A184=2014),0,'NGER input 2'!EW184*'NGER input 2'!FG184*'NGER input 2'!FQ184*'NGER input 2'!$GQ184)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A184=2013,'NGER input 2'!$A184=2014),0,'NGER input 2'!EX184*'NGER input 2'!FH184*'NGER input 2'!FR184*'NGER input 2'!$GQ184)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A184=2013,'NGER input 2'!$A184=2014),0,'NGER input 2'!EY184*'NGER input 2'!FI184*'NGER input 2'!FS184*'NGER input 2'!$GQ184)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A184=2013,'NGER input 2'!$A184=2014),0,'NGER input 2'!EZ184*'NGER input 2'!FJ184*'NGER input 2'!FT184*'NGER input 2'!$GQ184)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A184=2013,'NGER input 2'!$A184=2014),0,'NGER input 2'!FA184*'NGER input 2'!FK184*'NGER input 2'!FU184*'NGER input 2'!$GQ184)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A184=2013,'NGER input 2'!$A184=2014),0,'NGER input 2'!FB184*'NGER input 2'!FL184*'NGER input 2'!FV184*'NGER input 2'!$GQ184)","v":0},{"$f":"C186*(1-EXP(-'NGER input 2'!FW184*(13-'NGER input 2'!$GR184-7)/12))","v":{"$error":"#N/A"}},{"$f":"D186*(1-EXP(-'NGER input 2'!FX184*(13-'NGER input 2'!$GR184-7)/12))","v":{"$error":"#N/A"}},{"$f":"E186*(1-EXP(-'NGER input 2'!FY184*(13-'NGER input 2'!$GR184-7)/12))","v":{"$error":"#N/A"}},{"$f":"F186*(1-EXP(-'NGER input 2'!FZ184*(13-'NGER input 2'!$GR184-7)/12))","v":{"$error":"#N/A"}},{"$f":"G186*(1-EXP(-'NGER input 2'!GA184*(13-'NGER input 2'!$GR184-7)/12))","v":{"$error":"#N/A"}},{"$f":"H186*(1-EXP(-'NGER input 2'!GB184*(13-'NGER input 2'!$GR184-7)/12))","v":{"$error":"#N/A"}},{"$f":"I186*(1-EXP(-'NGER input 2'!GC184*(13-'NGER input 2'!$GR184-7)/12))","v":{"$error":"#N/A"}},{"$f":"J186*(1-EXP(-'NGER input 2'!GD184*(13-'NGER input 2'!$GR184-7)/12))","v":{"$error":"#N/A"}},{"$f":"K186*(1-EXP(-'NGER input 2'!GE184*(13-'NGER input 2'!$GR184-7)/12))","v":{"$error":"#N/A"}},{"$f":"L186*(1-EXP(-'NGER input 2'!GF184*(13-'NGER input 2'!$GR184-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K185/'NGER results'!$H185)*M186),0,('NGER results'!$K185/'NGER results'!$H185)*M186)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K185/'NGER results'!$H185)*N186),0,('NGER results'!$K185/'NGER results'!$H185)*N186)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K185/'NGER results'!$H185)*O186),0,('NGER results'!$K185/'NGER results'!$H185)*O186)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K185/'NGER results'!$H185)*P186),0,('NGER results'!$K185/'NGER results'!$H185)*P186)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K185/'NGER results'!$H185)*Q186),0,('NGER results'!$K185/'NGER results'!$H185)*Q186)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K185/'NGER results'!$H185)*R186),0,('NGER results'!$K185/'NGER results'!$H185)*R186)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K185/'NGER results'!$H185)*S186),0,('NGER results'!$K185/'NGER results'!$H185)*S186)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K185/'NGER results'!$H185)*T186),0,('NGER results'!$K185/'NGER results'!$H185)*T186)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K185/'NGER results'!$H185)*U186),0,('NGER results'!$K185/'NGER results'!$H185)*U186)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K185/'NGER results'!$H185)*V186),0,('NGER results'!$K185/'NGER results'!$H185)*V186)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ186*(1-EXP(-'NGER input 2'!FW184))","v":0},{"$f":"AR186*(1-EXP(-'NGER input 2'!FX184))","v":0},{"$f":"AS186*(1-EXP(-'NGER input 2'!FY184))","v":0},{"$f":"AT186*(1-EXP(-'NGER input 2'!FZ184))","v":0},{"$f":"AU186*(1-EXP(-'NGER input 2'!GA184))","v":0},{"$f":"AV186*(1-EXP(-'NGER input 2'!GB184))","v":0},{"$f":"AW186*(1-EXP(-'NGER input 2'!GC184))","v":0},{"$f":"AX186*(1-EXP(-'NGER input 2'!GD184))","v":0},{"$f":"AY186*(1-EXP(-'NGER input 2'!GE184))","v":0},{"$f":"AZ186*(1-EXP(-'NGER input 2'!GF184))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K185/'NGER results'!$H185)*BA186),0,('NGER results'!$K185/'NGER results'!$H185)*BA186)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K185/'NGER results'!$H185)*BB186),0,('NGER results'!$K185/'NGER results'!$H185)*BB186)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K185/'NGER results'!$H185)*BC186),0,('NGER results'!$K185/'NGER results'!$H185)*BC186)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K185/'NGER results'!$H185)*BD186),0,('NGER results'!$K185/'NGER results'!$H185)*BD186)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K185/'NGER results'!$H185)*BE186),0,('NGER results'!$K185/'NGER results'!$H185)*BE186)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K185/'NGER results'!$H185)*BF186),0,('NGER results'!$K185/'NGER results'!$H185)*BF186)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K185/'NGER results'!$H185)*BG186),0,('NGER results'!$K185/'NGER results'!$H185)*BG186)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K185/'NGER results'!$H185)*BH186),0,('NGER results'!$K185/'NGER results'!$H185)*BH186)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K185/'NGER results'!$H185)*BI186),0,('NGER results'!$K185/'NGER results'!$H185)*BI186)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K185/'NGER results'!$H185)*BJ186),0,('NGER results'!$K185/'NGER results'!$H185)*BJ186)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A186>=2016,(BA186+M186)*'NGER input 2'!$GS184*1.336*25,(BA186+M186)*'NGER input 2'!$GS184*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A186>=2016,(BB186+N186)*'NGER input 2'!$GS184*1.336*25,(BB186+N186)*'NGER input 2'!$GS184*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A186>=2016,(BC186+O186)*'NGER input 2'!$GS184*1.336*25,(BC186+O186)*'NGER input 2'!$GS184*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A186>=2016,(BD186+P186)*'NGER input 2'!$GS184*1.336*25,(BD186+P186)*'NGER input 2'!$GS184*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A186>=2016,(BE186+Q186)*'NGER input 2'!$GS184*1.336*25,(BE186+Q186)*'NGER input 2'!$GS184*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A186>=2016,(BF186+R186)*'NGER input 2'!$GS184*1.336*25,(BF186+R186)*'NGER input 2'!$GS184*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A186>=2016,(BG186+S186)*'NGER input 2'!$GS184*1.336*25,(BG186+S186)*'NGER input 2'!$GS184*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A186>=2016,(BH186+T186)*'NGER input 2'!$GS184*1.336*25,(BH186+T186)*'NGER input 2'!$GS184*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A186>=2016,(BI186+U186)*'NGER input 2'!$GS184*1.336*25,(BI186+U186)*'NGER input 2'!$GS184*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A186>=2016,(BJ186+V186)*'NGER input 2'!$GS184*1.336*25,(BJ186+V186)*'NGER input 2'!$GS184*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A185","v":181},null,{"$f":"IF(OR('NGER input 2'!$A185=2013,'NGER input 2'!$A185=2014),0,'NGER input 2'!ES185*'NGER input 2'!FC185*'NGER input 2'!FM185*'NGER input 2'!$GQ185)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A185=2013,'NGER input 2'!$A185=2014),0,'NGER input 2'!ET185*'NGER input 2'!FD185*'NGER input 2'!FN185*'NGER input 2'!$GQ185)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A185=2013,'NGER input 2'!$A185=2014),0,'NGER input 2'!EU185*'NGER input 2'!FE185*'NGER input 2'!FO185*'NGER input 2'!$GQ185)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A185=2013,'NGER input 2'!$A185=2014),0,'NGER input 2'!EV185*'NGER input 2'!FF185*'NGER input 2'!FP185*'NGER input 2'!$GQ185)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A185=2013,'NGER input 2'!$A185=2014),0,'NGER input 2'!EW185*'NGER input 2'!FG185*'NGER input 2'!FQ185*'NGER input 2'!$GQ185)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A185=2013,'NGER input 2'!$A185=2014),0,'NGER input 2'!EX185*'NGER input 2'!FH185*'NGER input 2'!FR185*'NGER input 2'!$GQ185)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A185=2013,'NGER input 2'!$A185=2014),0,'NGER input 2'!EY185*'NGER input 2'!FI185*'NGER input 2'!FS185*'NGER input 2'!$GQ185)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A185=2013,'NGER input 2'!$A185=2014),0,'NGER input 2'!EZ185*'NGER input 2'!FJ185*'NGER input 2'!FT185*'NGER input 2'!$GQ185)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A185=2013,'NGER input 2'!$A185=2014),0,'NGER input 2'!FA185*'NGER input 2'!FK185*'NGER input 2'!FU185*'NGER input 2'!$GQ185)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A185=2013,'NGER input 2'!$A185=2014),0,'NGER input 2'!FB185*'NGER input 2'!FL185*'NGER input 2'!FV185*'NGER input 2'!$GQ185)","v":0},{"$f":"C187*(1-EXP(-'NGER input 2'!FW185*(13-'NGER input 2'!$GR185-7)/12))","v":{"$error":"#N/A"}},{"$f":"D187*(1-EXP(-'NGER input 2'!FX185*(13-'NGER input 2'!$GR185-7)/12))","v":{"$error":"#N/A"}},{"$f":"E187*(1-EXP(-'NGER input 2'!FY185*(13-'NGER input 2'!$GR185-7)/12))","v":{"$error":"#N/A"}},{"$f":"F187*(1-EXP(-'NGER input 2'!FZ185*(13-'NGER input 2'!$GR185-7)/12))","v":{"$error":"#N/A"}},{"$f":"G187*(1-EXP(-'NGER input 2'!GA185*(13-'NGER input 2'!$GR185-7)/12))","v":{"$error":"#N/A"}},{"$f":"H187*(1-EXP(-'NGER input 2'!GB185*(13-'NGER input 2'!$GR185-7)/12))","v":{"$error":"#N/A"}},{"$f":"I187*(1-EXP(-'NGER input 2'!GC185*(13-'NGER input 2'!$GR185-7)/12))","v":{"$error":"#N/A"}},{"$f":"J187*(1-EXP(-'NGER input 2'!GD185*(13-'NGER input 2'!$GR185-7)/12))","v":{"$error":"#N/A"}},{"$f":"K187*(1-EXP(-'NGER input 2'!GE185*(13-'NGER input 2'!$GR185-7)/12))","v":{"$error":"#N/A"}},{"$f":"L187*(1-EXP(-'NGER input 2'!GF185*(13-'NGER input 2'!$GR185-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K186/'NGER results'!$H186)*M187),0,('NGER results'!$K186/'NGER results'!$H186)*M187)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K186/'NGER results'!$H186)*N187),0,('NGER results'!$K186/'NGER results'!$H186)*N187)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K186/'NGER results'!$H186)*O187),0,('NGER results'!$K186/'NGER results'!$H186)*O187)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K186/'NGER results'!$H186)*P187),0,('NGER results'!$K186/'NGER results'!$H186)*P187)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K186/'NGER results'!$H186)*Q187),0,('NGER results'!$K186/'NGER results'!$H186)*Q187)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K186/'NGER results'!$H186)*R187),0,('NGER results'!$K186/'NGER results'!$H186)*R187)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K186/'NGER results'!$H186)*S187),0,('NGER results'!$K186/'NGER results'!$H186)*S187)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K186/'NGER results'!$H186)*T187),0,('NGER results'!$K186/'NGER results'!$H186)*T187)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K186/'NGER results'!$H186)*U187),0,('NGER results'!$K186/'NGER results'!$H186)*U187)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K186/'NGER results'!$H186)*V187),0,('NGER results'!$K186/'NGER results'!$H186)*V187)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ187*(1-EXP(-'NGER input 2'!FW185))","v":0},{"$f":"AR187*(1-EXP(-'NGER input 2'!FX185))","v":0},{"$f":"AS187*(1-EXP(-'NGER input 2'!FY185))","v":0},{"$f":"AT187*(1-EXP(-'NGER input 2'!FZ185))","v":0},{"$f":"AU187*(1-EXP(-'NGER input 2'!GA185))","v":0},{"$f":"AV187*(1-EXP(-'NGER input 2'!GB185))","v":0},{"$f":"AW187*(1-EXP(-'NGER input 2'!GC185))","v":0},{"$f":"AX187*(1-EXP(-'NGER input 2'!GD185))","v":0},{"$f":"AY187*(1-EXP(-'NGER input 2'!GE185))","v":0},{"$f":"AZ187*(1-EXP(-'NGER input 2'!GF185))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K186/'NGER results'!$H186)*BA187),0,('NGER results'!$K186/'NGER results'!$H186)*BA187)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K186/'NGER results'!$H186)*BB187),0,('NGER results'!$K186/'NGER results'!$H186)*BB187)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K186/'NGER results'!$H186)*BC187),0,('NGER results'!$K186/'NGER results'!$H186)*BC187)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K186/'NGER results'!$H186)*BD187),0,('NGER results'!$K186/'NGER results'!$H186)*BD187)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K186/'NGER results'!$H186)*BE187),0,('NGER results'!$K186/'NGER results'!$H186)*BE187)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K186/'NGER results'!$H186)*BF187),0,('NGER results'!$K186/'NGER results'!$H186)*BF187)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K186/'NGER results'!$H186)*BG187),0,('NGER results'!$K186/'NGER results'!$H186)*BG187)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K186/'NGER results'!$H186)*BH187),0,('NGER results'!$K186/'NGER results'!$H186)*BH187)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K186/'NGER results'!$H186)*BI187),0,('NGER results'!$K186/'NGER results'!$H186)*BI187)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K186/'NGER results'!$H186)*BJ187),0,('NGER results'!$K186/'NGER results'!$H186)*BJ187)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A187>=2016,(BA187+M187)*'NGER input 2'!$GS185*1.336*25,(BA187+M187)*'NGER input 2'!$GS185*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A187>=2016,(BB187+N187)*'NGER input 2'!$GS185*1.336*25,(BB187+N187)*'NGER input 2'!$GS185*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A187>=2016,(BC187+O187)*'NGER input 2'!$GS185*1.336*25,(BC187+O187)*'NGER input 2'!$GS185*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A187>=2016,(BD187+P187)*'NGER input 2'!$GS185*1.336*25,(BD187+P187)*'NGER input 2'!$GS185*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A187>=2016,(BE187+Q187)*'NGER input 2'!$GS185*1.336*25,(BE187+Q187)*'NGER input 2'!$GS185*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A187>=2016,(BF187+R187)*'NGER input 2'!$GS185*1.336*25,(BF187+R187)*'NGER input 2'!$GS185*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A187>=2016,(BG187+S187)*'NGER input 2'!$GS185*1.336*25,(BG187+S187)*'NGER input 2'!$GS185*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A187>=2016,(BH187+T187)*'NGER input 2'!$GS185*1.336*25,(BH187+T187)*'NGER input 2'!$GS185*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A187>=2016,(BI187+U187)*'NGER input 2'!$GS185*1.336*25,(BI187+U187)*'NGER input 2'!$GS185*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A187>=2016,(BJ187+V187)*'NGER input 2'!$GS185*1.336*25,(BJ187+V187)*'NGER input 2'!$GS185*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A186","v":182},null,{"$f":"IF(OR('NGER input 2'!$A186=2013,'NGER input 2'!$A186=2014),0,'NGER input 2'!ES186*'NGER input 2'!FC186*'NGER input 2'!FM186*'NGER input 2'!$GQ186)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A186=2013,'NGER input 2'!$A186=2014),0,'NGER input 2'!ET186*'NGER input 2'!FD186*'NGER input 2'!FN186*'NGER input 2'!$GQ186)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A186=2013,'NGER input 2'!$A186=2014),0,'NGER input 2'!EU186*'NGER input 2'!FE186*'NGER input 2'!FO186*'NGER input 2'!$GQ186)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A186=2013,'NGER input 2'!$A186=2014),0,'NGER input 2'!EV186*'NGER input 2'!FF186*'NGER input 2'!FP186*'NGER input 2'!$GQ186)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A186=2013,'NGER input 2'!$A186=2014),0,'NGER input 2'!EW186*'NGER input 2'!FG186*'NGER input 2'!FQ186*'NGER input 2'!$GQ186)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A186=2013,'NGER input 2'!$A186=2014),0,'NGER input 2'!EX186*'NGER input 2'!FH186*'NGER input 2'!FR186*'NGER input 2'!$GQ186)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A186=2013,'NGER input 2'!$A186=2014),0,'NGER input 2'!EY186*'NGER input 2'!FI186*'NGER input 2'!FS186*'NGER input 2'!$GQ186)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A186=2013,'NGER input 2'!$A186=2014),0,'NGER input 2'!EZ186*'NGER input 2'!FJ186*'NGER input 2'!FT186*'NGER input 2'!$GQ186)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A186=2013,'NGER input 2'!$A186=2014),0,'NGER input 2'!FA186*'NGER input 2'!FK186*'NGER input 2'!FU186*'NGER input 2'!$GQ186)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A186=2013,'NGER input 2'!$A186=2014),0,'NGER input 2'!FB186*'NGER input 2'!FL186*'NGER input 2'!FV186*'NGER input 2'!$GQ186)","v":0},{"$f":"C188*(1-EXP(-'NGER input 2'!FW186*(13-'NGER input 2'!$GR186-7)/12))","v":{"$error":"#N/A"}},{"$f":"D188*(1-EXP(-'NGER input 2'!FX186*(13-'NGER input 2'!$GR186-7)/12))","v":{"$error":"#N/A"}},{"$f":"E188*(1-EXP(-'NGER input 2'!FY186*(13-'NGER input 2'!$GR186-7)/12))","v":{"$error":"#N/A"}},{"$f":"F188*(1-EXP(-'NGER input 2'!FZ186*(13-'NGER input 2'!$GR186-7)/12))","v":{"$error":"#N/A"}},{"$f":"G188*(1-EXP(-'NGER input 2'!GA186*(13-'NGER input 2'!$GR186-7)/12))","v":{"$error":"#N/A"}},{"$f":"H188*(1-EXP(-'NGER input 2'!GB186*(13-'NGER input 2'!$GR186-7)/12))","v":{"$error":"#N/A"}},{"$f":"I188*(1-EXP(-'NGER input 2'!GC186*(13-'NGER input 2'!$GR186-7)/12))","v":{"$error":"#N/A"}},{"$f":"J188*(1-EXP(-'NGER input 2'!GD186*(13-'NGER input 2'!$GR186-7)/12))","v":{"$error":"#N/A"}},{"$f":"K188*(1-EXP(-'NGER input 2'!GE186*(13-'NGER input 2'!$GR186-7)/12))","v":{"$error":"#N/A"}},{"$f":"L188*(1-EXP(-'NGER input 2'!GF186*(13-'NGER input 2'!$GR186-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K187/'NGER results'!$H187)*M188),0,('NGER results'!$K187/'NGER results'!$H187)*M188)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K187/'NGER results'!$H187)*N188),0,('NGER results'!$K187/'NGER results'!$H187)*N188)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K187/'NGER results'!$H187)*O188),0,('NGER results'!$K187/'NGER results'!$H187)*O188)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K187/'NGER results'!$H187)*P188),0,('NGER results'!$K187/'NGER results'!$H187)*P188)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K187/'NGER results'!$H187)*Q188),0,('NGER results'!$K187/'NGER results'!$H187)*Q188)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K187/'NGER results'!$H187)*R188),0,('NGER results'!$K187/'NGER results'!$H187)*R188)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K187/'NGER results'!$H187)*S188),0,('NGER results'!$K187/'NGER results'!$H187)*S188)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K187/'NGER results'!$H187)*T188),0,('NGER results'!$K187/'NGER results'!$H187)*T188)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K187/'NGER results'!$H187)*U188),0,('NGER results'!$K187/'NGER results'!$H187)*U188)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K187/'NGER results'!$H187)*V188),0,('NGER results'!$K187/'NGER results'!$H187)*V188)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ188*(1-EXP(-'NGER input 2'!FW186))","v":0},{"$f":"AR188*(1-EXP(-'NGER input 2'!FX186))","v":0},{"$f":"AS188*(1-EXP(-'NGER input 2'!FY186))","v":0},{"$f":"AT188*(1-EXP(-'NGER input 2'!FZ186))","v":0},{"$f":"AU188*(1-EXP(-'NGER input 2'!GA186))","v":0},{"$f":"AV188*(1-EXP(-'NGER input 2'!GB186))","v":0},{"$f":"AW188*(1-EXP(-'NGER input 2'!GC186))","v":0},{"$f":"AX188*(1-EXP(-'NGER input 2'!GD186))","v":0},{"$f":"AY188*(1-EXP(-'NGER input 2'!GE186))","v":0},{"$f":"AZ188*(1-EXP(-'NGER input 2'!GF186))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K187/'NGER results'!$H187)*BA188),0,('NGER results'!$K187/'NGER results'!$H187)*BA188)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K187/'NGER results'!$H187)*BB188),0,('NGER results'!$K187/'NGER results'!$H187)*BB188)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K187/'NGER results'!$H187)*BC188),0,('NGER results'!$K187/'NGER results'!$H187)*BC188)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K187/'NGER results'!$H187)*BD188),0,('NGER results'!$K187/'NGER results'!$H187)*BD188)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K187/'NGER results'!$H187)*BE188),0,('NGER results'!$K187/'NGER results'!$H187)*BE188)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K187/'NGER results'!$H187)*BF188),0,('NGER results'!$K187/'NGER results'!$H187)*BF188)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K187/'NGER results'!$H187)*BG188),0,('NGER results'!$K187/'NGER results'!$H187)*BG188)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K187/'NGER results'!$H187)*BH188),0,('NGER results'!$K187/'NGER results'!$H187)*BH188)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K187/'NGER results'!$H187)*BI188),0,('NGER results'!$K187/'NGER results'!$H187)*BI188)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K187/'NGER results'!$H187)*BJ188),0,('NGER results'!$K187/'NGER results'!$H187)*BJ188)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A188>=2016,(BA188+M188)*'NGER input 2'!$GS186*1.336*25,(BA188+M188)*'NGER input 2'!$GS186*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A188>=2016,(BB188+N188)*'NGER input 2'!$GS186*1.336*25,(BB188+N188)*'NGER input 2'!$GS186*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A188>=2016,(BC188+O188)*'NGER input 2'!$GS186*1.336*25,(BC188+O188)*'NGER input 2'!$GS186*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A188>=2016,(BD188+P188)*'NGER input 2'!$GS186*1.336*25,(BD188+P188)*'NGER input 2'!$GS186*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A188>=2016,(BE188+Q188)*'NGER input 2'!$GS186*1.336*25,(BE188+Q188)*'NGER input 2'!$GS186*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A188>=2016,(BF188+R188)*'NGER input 2'!$GS186*1.336*25,(BF188+R188)*'NGER input 2'!$GS186*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A188>=2016,(BG188+S188)*'NGER input 2'!$GS186*1.336*25,(BG188+S188)*'NGER input 2'!$GS186*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A188>=2016,(BH188+T188)*'NGER input 2'!$GS186*1.336*25,(BH188+T188)*'NGER input 2'!$GS186*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A188>=2016,(BI188+U188)*'NGER input 2'!$GS186*1.336*25,(BI188+U188)*'NGER input 2'!$GS186*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A188>=2016,(BJ188+V188)*'NGER input 2'!$GS186*1.336*25,(BJ188+V188)*'NGER input 2'!$GS186*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A187","v":183},null,{"$f":"IF(OR('NGER input 2'!$A187=2013,'NGER input 2'!$A187=2014),0,'NGER input 2'!ES187*'NGER input 2'!FC187*'NGER input 2'!FM187*'NGER input 2'!$GQ187)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A187=2013,'NGER input 2'!$A187=2014),0,'NGER input 2'!ET187*'NGER input 2'!FD187*'NGER input 2'!FN187*'NGER input 2'!$GQ187)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A187=2013,'NGER input 2'!$A187=2014),0,'NGER input 2'!EU187*'NGER input 2'!FE187*'NGER input 2'!FO187*'NGER input 2'!$GQ187)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A187=2013,'NGER input 2'!$A187=2014),0,'NGER input 2'!EV187*'NGER input 2'!FF187*'NGER input 2'!FP187*'NGER input 2'!$GQ187)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A187=2013,'NGER input 2'!$A187=2014),0,'NGER input 2'!EW187*'NGER input 2'!FG187*'NGER input 2'!FQ187*'NGER input 2'!$GQ187)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A187=2013,'NGER input 2'!$A187=2014),0,'NGER input 2'!EX187*'NGER input 2'!FH187*'NGER input 2'!FR187*'NGER input 2'!$GQ187)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A187=2013,'NGER input 2'!$A187=2014),0,'NGER input 2'!EY187*'NGER input 2'!FI187*'NGER input 2'!FS187*'NGER input 2'!$GQ187)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A187=2013,'NGER input 2'!$A187=2014),0,'NGER input 2'!EZ187*'NGER input 2'!FJ187*'NGER input 2'!FT187*'NGER input 2'!$GQ187)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A187=2013,'NGER input 2'!$A187=2014),0,'NGER input 2'!FA187*'NGER input 2'!FK187*'NGER input 2'!FU187*'NGER input 2'!$GQ187)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A187=2013,'NGER input 2'!$A187=2014),0,'NGER input 2'!FB187*'NGER input 2'!FL187*'NGER input 2'!FV187*'NGER input 2'!$GQ187)","v":0},{"$f":"C189*(1-EXP(-'NGER input 2'!FW187*(13-'NGER input 2'!$GR187-7)/12))","v":{"$error":"#N/A"}},{"$f":"D189*(1-EXP(-'NGER input 2'!FX187*(13-'NGER input 2'!$GR187-7)/12))","v":{"$error":"#N/A"}},{"$f":"E189*(1-EXP(-'NGER input 2'!FY187*(13-'NGER input 2'!$GR187-7)/12))","v":{"$error":"#N/A"}},{"$f":"F189*(1-EXP(-'NGER input 2'!FZ187*(13-'NGER input 2'!$GR187-7)/12))","v":{"$error":"#N/A"}},{"$f":"G189*(1-EXP(-'NGER input 2'!GA187*(13-'NGER input 2'!$GR187-7)/12))","v":{"$error":"#N/A"}},{"$f":"H189*(1-EXP(-'NGER input 2'!GB187*(13-'NGER input 2'!$GR187-7)/12))","v":{"$error":"#N/A"}},{"$f":"I189*(1-EXP(-'NGER input 2'!GC187*(13-'NGER input 2'!$GR187-7)/12))","v":{"$error":"#N/A"}},{"$f":"J189*(1-EXP(-'NGER input 2'!GD187*(13-'NGER input 2'!$GR187-7)/12))","v":{"$error":"#N/A"}},{"$f":"K189*(1-EXP(-'NGER input 2'!GE187*(13-'NGER input 2'!$GR187-7)/12))","v":{"$error":"#N/A"}},{"$f":"L189*(1-EXP(-'NGER input 2'!GF187*(13-'NGER input 2'!$GR187-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K188/'NGER results'!$H188)*M189),0,('NGER results'!$K188/'NGER results'!$H188)*M189)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K188/'NGER results'!$H188)*N189),0,('NGER results'!$K188/'NGER results'!$H188)*N189)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K188/'NGER results'!$H188)*O189),0,('NGER results'!$K188/'NGER results'!$H188)*O189)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K188/'NGER results'!$H188)*P189),0,('NGER results'!$K188/'NGER results'!$H188)*P189)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K188/'NGER results'!$H188)*Q189),0,('NGER results'!$K188/'NGER results'!$H188)*Q189)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K188/'NGER results'!$H188)*R189),0,('NGER results'!$K188/'NGER results'!$H188)*R189)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K188/'NGER results'!$H188)*S189),0,('NGER results'!$K188/'NGER results'!$H188)*S189)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K188/'NGER results'!$H188)*T189),0,('NGER results'!$K188/'NGER results'!$H188)*T189)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K188/'NGER results'!$H188)*U189),0,('NGER results'!$K188/'NGER results'!$H188)*U189)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K188/'NGER results'!$H188)*V189),0,('NGER results'!$K188/'NGER results'!$H188)*V189)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ189*(1-EXP(-'NGER input 2'!FW187))","v":0},{"$f":"AR189*(1-EXP(-'NGER input 2'!FX187))","v":0},{"$f":"AS189*(1-EXP(-'NGER input 2'!FY187))","v":0},{"$f":"AT189*(1-EXP(-'NGER input 2'!FZ187))","v":0},{"$f":"AU189*(1-EXP(-'NGER input 2'!GA187))","v":0},{"$f":"AV189*(1-EXP(-'NGER input 2'!GB187))","v":0},{"$f":"AW189*(1-EXP(-'NGER input 2'!GC187))","v":0},{"$f":"AX189*(1-EXP(-'NGER input 2'!GD187))","v":0},{"$f":"AY189*(1-EXP(-'NGER input 2'!GE187))","v":0},{"$f":"AZ189*(1-EXP(-'NGER input 2'!GF187))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K188/'NGER results'!$H188)*BA189),0,('NGER results'!$K188/'NGER results'!$H188)*BA189)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K188/'NGER results'!$H188)*BB189),0,('NGER results'!$K188/'NGER results'!$H188)*BB189)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K188/'NGER results'!$H188)*BC189),0,('NGER results'!$K188/'NGER results'!$H188)*BC189)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K188/'NGER results'!$H188)*BD189),0,('NGER results'!$K188/'NGER results'!$H188)*BD189)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K188/'NGER results'!$H188)*BE189),0,('NGER results'!$K188/'NGER results'!$H188)*BE189)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K188/'NGER results'!$H188)*BF189),0,('NGER results'!$K188/'NGER results'!$H188)*BF189)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K188/'NGER results'!$H188)*BG189),0,('NGER results'!$K188/'NGER results'!$H188)*BG189)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K188/'NGER results'!$H188)*BH189),0,('NGER results'!$K188/'NGER results'!$H188)*BH189)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K188/'NGER results'!$H188)*BI189),0,('NGER results'!$K188/'NGER results'!$H188)*BI189)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K188/'NGER results'!$H188)*BJ189),0,('NGER results'!$K188/'NGER results'!$H188)*BJ189)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A189>=2016,(BA189+M189)*'NGER input 2'!$GS187*1.336*25,(BA189+M189)*'NGER input 2'!$GS187*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A189>=2016,(BB189+N189)*'NGER input 2'!$GS187*1.336*25,(BB189+N189)*'NGER input 2'!$GS187*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A189>=2016,(BC189+O189)*'NGER input 2'!$GS187*1.336*25,(BC189+O189)*'NGER input 2'!$GS187*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A189>=2016,(BD189+P189)*'NGER input 2'!$GS187*1.336*25,(BD189+P189)*'NGER input 2'!$GS187*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A189>=2016,(BE189+Q189)*'NGER input 2'!$GS187*1.336*25,(BE189+Q189)*'NGER input 2'!$GS187*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A189>=2016,(BF189+R189)*'NGER input 2'!$GS187*1.336*25,(BF189+R189)*'NGER input 2'!$GS187*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A189>=2016,(BG189+S189)*'NGER input 2'!$GS187*1.336*25,(BG189+S189)*'NGER input 2'!$GS187*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A189>=2016,(BH189+T189)*'NGER input 2'!$GS187*1.336*25,(BH189+T189)*'NGER input 2'!$GS187*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A189>=2016,(BI189+U189)*'NGER input 2'!$GS187*1.336*25,(BI189+U189)*'NGER input 2'!$GS187*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A189>=2016,(BJ189+V189)*'NGER input 2'!$GS187*1.336*25,(BJ189+V189)*'NGER input 2'!$GS187*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A188","v":184},null,{"$f":"IF(OR('NGER input 2'!$A188=2013,'NGER input 2'!$A188=2014),0,'NGER input 2'!ES188*'NGER input 2'!FC188*'NGER input 2'!FM188*'NGER input 2'!$GQ188)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A188=2013,'NGER input 2'!$A188=2014),0,'NGER input 2'!ET188*'NGER input 2'!FD188*'NGER input 2'!FN188*'NGER input 2'!$GQ188)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A188=2013,'NGER input 2'!$A188=2014),0,'NGER input 2'!EU188*'NGER input 2'!FE188*'NGER input 2'!FO188*'NGER input 2'!$GQ188)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A188=2013,'NGER input 2'!$A188=2014),0,'NGER input 2'!EV188*'NGER input 2'!FF188*'NGER input 2'!FP188*'NGER input 2'!$GQ188)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A188=2013,'NGER input 2'!$A188=2014),0,'NGER input 2'!EW188*'NGER input 2'!FG188*'NGER input 2'!FQ188*'NGER input 2'!$GQ188)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A188=2013,'NGER input 2'!$A188=2014),0,'NGER input 2'!EX188*'NGER input 2'!FH188*'NGER input 2'!FR188*'NGER input 2'!$GQ188)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A188=2013,'NGER input 2'!$A188=2014),0,'NGER input 2'!EY188*'NGER input 2'!FI188*'NGER input 2'!FS188*'NGER input 2'!$GQ188)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A188=2013,'NGER input 2'!$A188=2014),0,'NGER input 2'!EZ188*'NGER input 2'!FJ188*'NGER input 2'!FT188*'NGER input 2'!$GQ188)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A188=2013,'NGER input 2'!$A188=2014),0,'NGER input 2'!FA188*'NGER input 2'!FK188*'NGER input 2'!FU188*'NGER input 2'!$GQ188)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A188=2013,'NGER input 2'!$A188=2014),0,'NGER input 2'!FB188*'NGER input 2'!FL188*'NGER input 2'!FV188*'NGER input 2'!$GQ188)","v":0},{"$f":"C190*(1-EXP(-'NGER input 2'!FW188*(13-'NGER input 2'!$GR188-7)/12))","v":{"$error":"#N/A"}},{"$f":"D190*(1-EXP(-'NGER input 2'!FX188*(13-'NGER input 2'!$GR188-7)/12))","v":{"$error":"#N/A"}},{"$f":"E190*(1-EXP(-'NGER input 2'!FY188*(13-'NGER input 2'!$GR188-7)/12))","v":{"$error":"#N/A"}},{"$f":"F190*(1-EXP(-'NGER input 2'!FZ188*(13-'NGER input 2'!$GR188-7)/12))","v":{"$error":"#N/A"}},{"$f":"G190*(1-EXP(-'NGER input 2'!GA188*(13-'NGER input 2'!$GR188-7)/12))","v":{"$error":"#N/A"}},{"$f":"H190*(1-EXP(-'NGER input 2'!GB188*(13-'NGER input 2'!$GR188-7)/12))","v":{"$error":"#N/A"}},{"$f":"I190*(1-EXP(-'NGER input 2'!GC188*(13-'NGER input 2'!$GR188-7)/12))","v":{"$error":"#N/A"}},{"$f":"J190*(1-EXP(-'NGER input 2'!GD188*(13-'NGER input 2'!$GR188-7)/12))","v":{"$error":"#N/A"}},{"$f":"K190*(1-EXP(-'NGER input 2'!GE188*(13-'NGER input 2'!$GR188-7)/12))","v":{"$error":"#N/A"}},{"$f":"L190*(1-EXP(-'NGER input 2'!GF188*(13-'NGER input 2'!$GR188-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K189/'NGER results'!$H189)*M190),0,('NGER results'!$K189/'NGER results'!$H189)*M190)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K189/'NGER results'!$H189)*N190),0,('NGER results'!$K189/'NGER results'!$H189)*N190)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K189/'NGER results'!$H189)*O190),0,('NGER results'!$K189/'NGER results'!$H189)*O190)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K189/'NGER results'!$H189)*P190),0,('NGER results'!$K189/'NGER results'!$H189)*P190)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K189/'NGER results'!$H189)*Q190),0,('NGER results'!$K189/'NGER results'!$H189)*Q190)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K189/'NGER results'!$H189)*R190),0,('NGER results'!$K189/'NGER results'!$H189)*R190)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K189/'NGER results'!$H189)*S190),0,('NGER results'!$K189/'NGER results'!$H189)*S190)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K189/'NGER results'!$H189)*T190),0,('NGER results'!$K189/'NGER results'!$H189)*T190)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K189/'NGER results'!$H189)*U190),0,('NGER results'!$K189/'NGER results'!$H189)*U190)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K189/'NGER results'!$H189)*V190),0,('NGER results'!$K189/'NGER results'!$H189)*V190)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ190*(1-EXP(-'NGER input 2'!FW188))","v":0},{"$f":"AR190*(1-EXP(-'NGER input 2'!FX188))","v":0},{"$f":"AS190*(1-EXP(-'NGER input 2'!FY188))","v":0},{"$f":"AT190*(1-EXP(-'NGER input 2'!FZ188))","v":0},{"$f":"AU190*(1-EXP(-'NGER input 2'!GA188))","v":0},{"$f":"AV190*(1-EXP(-'NGER input 2'!GB188))","v":0},{"$f":"AW190*(1-EXP(-'NGER input 2'!GC188))","v":0},{"$f":"AX190*(1-EXP(-'NGER input 2'!GD188))","v":0},{"$f":"AY190*(1-EXP(-'NGER input 2'!GE188))","v":0},{"$f":"AZ190*(1-EXP(-'NGER input 2'!GF188))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K189/'NGER results'!$H189)*BA190),0,('NGER results'!$K189/'NGER results'!$H189)*BA190)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K189/'NGER results'!$H189)*BB190),0,('NGER results'!$K189/'NGER results'!$H189)*BB190)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K189/'NGER results'!$H189)*BC190),0,('NGER results'!$K189/'NGER results'!$H189)*BC190)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K189/'NGER results'!$H189)*BD190),0,('NGER results'!$K189/'NGER results'!$H189)*BD190)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K189/'NGER results'!$H189)*BE190),0,('NGER results'!$K189/'NGER results'!$H189)*BE190)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K189/'NGER results'!$H189)*BF190),0,('NGER results'!$K189/'NGER results'!$H189)*BF190)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K189/'NGER results'!$H189)*BG190),0,('NGER results'!$K189/'NGER results'!$H189)*BG190)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K189/'NGER results'!$H189)*BH190),0,('NGER results'!$K189/'NGER results'!$H189)*BH190)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K189/'NGER results'!$H189)*BI190),0,('NGER results'!$K189/'NGER results'!$H189)*BI190)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K189/'NGER results'!$H189)*BJ190),0,('NGER results'!$K189/'NGER results'!$H189)*BJ190)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A190>=2016,(BA190+M190)*'NGER input 2'!$GS188*1.336*25,(BA190+M190)*'NGER input 2'!$GS188*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A190>=2016,(BB190+N190)*'NGER input 2'!$GS188*1.336*25,(BB190+N190)*'NGER input 2'!$GS188*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A190>=2016,(BC190+O190)*'NGER input 2'!$GS188*1.336*25,(BC190+O190)*'NGER input 2'!$GS188*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A190>=2016,(BD190+P190)*'NGER input 2'!$GS188*1.336*25,(BD190+P190)*'NGER input 2'!$GS188*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A190>=2016,(BE190+Q190)*'NGER input 2'!$GS188*1.336*25,(BE190+Q190)*'NGER input 2'!$GS188*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A190>=2016,(BF190+R190)*'NGER input 2'!$GS188*1.336*25,(BF190+R190)*'NGER input 2'!$GS188*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A190>=2016,(BG190+S190)*'NGER input 2'!$GS188*1.336*25,(BG190+S190)*'NGER input 2'!$GS188*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A190>=2016,(BH190+T190)*'NGER input 2'!$GS188*1.336*25,(BH190+T190)*'NGER input 2'!$GS188*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A190>=2016,(BI190+U190)*'NGER input 2'!$GS188*1.336*25,(BI190+U190)*'NGER input 2'!$GS188*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A190>=2016,(BJ190+V190)*'NGER input 2'!$GS188*1.336*25,(BJ190+V190)*'NGER input 2'!$GS188*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A189","v":185},null,{"$f":"IF(OR('NGER input 2'!$A189=2013,'NGER input 2'!$A189=2014),0,'NGER input 2'!ES189*'NGER input 2'!FC189*'NGER input 2'!FM189*'NGER input 2'!$GQ189)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A189=2013,'NGER input 2'!$A189=2014),0,'NGER input 2'!ET189*'NGER input 2'!FD189*'NGER input 2'!FN189*'NGER input 2'!$GQ189)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A189=2013,'NGER input 2'!$A189=2014),0,'NGER input 2'!EU189*'NGER input 2'!FE189*'NGER input 2'!FO189*'NGER input 2'!$GQ189)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A189=2013,'NGER input 2'!$A189=2014),0,'NGER input 2'!EV189*'NGER input 2'!FF189*'NGER input 2'!FP189*'NGER input 2'!$GQ189)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A189=2013,'NGER input 2'!$A189=2014),0,'NGER input 2'!EW189*'NGER input 2'!FG189*'NGER input 2'!FQ189*'NGER input 2'!$GQ189)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A189=2013,'NGER input 2'!$A189=2014),0,'NGER input 2'!EX189*'NGER input 2'!FH189*'NGER input 2'!FR189*'NGER input 2'!$GQ189)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A189=2013,'NGER input 2'!$A189=2014),0,'NGER input 2'!EY189*'NGER input 2'!FI189*'NGER input 2'!FS189*'NGER input 2'!$GQ189)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A189=2013,'NGER input 2'!$A189=2014),0,'NGER input 2'!EZ189*'NGER input 2'!FJ189*'NGER input 2'!FT189*'NGER input 2'!$GQ189)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A189=2013,'NGER input 2'!$A189=2014),0,'NGER input 2'!FA189*'NGER input 2'!FK189*'NGER input 2'!FU189*'NGER input 2'!$GQ189)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A189=2013,'NGER input 2'!$A189=2014),0,'NGER input 2'!FB189*'NGER input 2'!FL189*'NGER input 2'!FV189*'NGER input 2'!$GQ189)","v":0},{"$f":"C191*(1-EXP(-'NGER input 2'!FW189*(13-'NGER input 2'!$GR189-7)/12))","v":{"$error":"#N/A"}},{"$f":"D191*(1-EXP(-'NGER input 2'!FX189*(13-'NGER input 2'!$GR189-7)/12))","v":{"$error":"#N/A"}},{"$f":"E191*(1-EXP(-'NGER input 2'!FY189*(13-'NGER input 2'!$GR189-7)/12))","v":{"$error":"#N/A"}},{"$f":"F191*(1-EXP(-'NGER input 2'!FZ189*(13-'NGER input 2'!$GR189-7)/12))","v":{"$error":"#N/A"}},{"$f":"G191*(1-EXP(-'NGER input 2'!GA189*(13-'NGER input 2'!$GR189-7)/12))","v":{"$error":"#N/A"}},{"$f":"H191*(1-EXP(-'NGER input 2'!GB189*(13-'NGER input 2'!$GR189-7)/12))","v":{"$error":"#N/A"}},{"$f":"I191*(1-EXP(-'NGER input 2'!GC189*(13-'NGER input 2'!$GR189-7)/12))","v":{"$error":"#N/A"}},{"$f":"J191*(1-EXP(-'NGER input 2'!GD189*(13-'NGER input 2'!$GR189-7)/12))","v":{"$error":"#N/A"}},{"$f":"K191*(1-EXP(-'NGER input 2'!GE189*(13-'NGER input 2'!$GR189-7)/12))","v":{"$error":"#N/A"}},{"$f":"L191*(1-EXP(-'NGER input 2'!GF189*(13-'NGER input 2'!$GR189-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K190/'NGER results'!$H190)*M191),0,('NGER results'!$K190/'NGER results'!$H190)*M191)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K190/'NGER results'!$H190)*N191),0,('NGER results'!$K190/'NGER results'!$H190)*N191)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K190/'NGER results'!$H190)*O191),0,('NGER results'!$K190/'NGER results'!$H190)*O191)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K190/'NGER results'!$H190)*P191),0,('NGER results'!$K190/'NGER results'!$H190)*P191)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K190/'NGER results'!$H190)*Q191),0,('NGER results'!$K190/'NGER results'!$H190)*Q191)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K190/'NGER results'!$H190)*R191),0,('NGER results'!$K190/'NGER results'!$H190)*R191)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K190/'NGER results'!$H190)*S191),0,('NGER results'!$K190/'NGER results'!$H190)*S191)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K190/'NGER results'!$H190)*T191),0,('NGER results'!$K190/'NGER results'!$H190)*T191)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K190/'NGER results'!$H190)*U191),0,('NGER results'!$K190/'NGER results'!$H190)*U191)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K190/'NGER results'!$H190)*V191),0,('NGER results'!$K190/'NGER results'!$H190)*V191)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ191*(1-EXP(-'NGER input 2'!FW189))","v":0},{"$f":"AR191*(1-EXP(-'NGER input 2'!FX189))","v":0},{"$f":"AS191*(1-EXP(-'NGER input 2'!FY189))","v":0},{"$f":"AT191*(1-EXP(-'NGER input 2'!FZ189))","v":0},{"$f":"AU191*(1-EXP(-'NGER input 2'!GA189))","v":0},{"$f":"AV191*(1-EXP(-'NGER input 2'!GB189))","v":0},{"$f":"AW191*(1-EXP(-'NGER input 2'!GC189))","v":0},{"$f":"AX191*(1-EXP(-'NGER input 2'!GD189))","v":0},{"$f":"AY191*(1-EXP(-'NGER input 2'!GE189))","v":0},{"$f":"AZ191*(1-EXP(-'NGER input 2'!GF189))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K190/'NGER results'!$H190)*BA191),0,('NGER results'!$K190/'NGER results'!$H190)*BA191)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K190/'NGER results'!$H190)*BB191),0,('NGER results'!$K190/'NGER results'!$H190)*BB191)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K190/'NGER results'!$H190)*BC191),0,('NGER results'!$K190/'NGER results'!$H190)*BC191)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K190/'NGER results'!$H190)*BD191),0,('NGER results'!$K190/'NGER results'!$H190)*BD191)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K190/'NGER results'!$H190)*BE191),0,('NGER results'!$K190/'NGER results'!$H190)*BE191)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K190/'NGER results'!$H190)*BF191),0,('NGER results'!$K190/'NGER results'!$H190)*BF191)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K190/'NGER results'!$H190)*BG191),0,('NGER results'!$K190/'NGER results'!$H190)*BG191)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K190/'NGER results'!$H190)*BH191),0,('NGER results'!$K190/'NGER results'!$H190)*BH191)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K190/'NGER results'!$H190)*BI191),0,('NGER results'!$K190/'NGER results'!$H190)*BI191)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K190/'NGER results'!$H190)*BJ191),0,('NGER results'!$K190/'NGER results'!$H190)*BJ191)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A191>=2016,(BA191+M191)*'NGER input 2'!$GS189*1.336*25,(BA191+M191)*'NGER input 2'!$GS189*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A191>=2016,(BB191+N191)*'NGER input 2'!$GS189*1.336*25,(BB191+N191)*'NGER input 2'!$GS189*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A191>=2016,(BC191+O191)*'NGER input 2'!$GS189*1.336*25,(BC191+O191)*'NGER input 2'!$GS189*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A191>=2016,(BD191+P191)*'NGER input 2'!$GS189*1.336*25,(BD191+P191)*'NGER input 2'!$GS189*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A191>=2016,(BE191+Q191)*'NGER input 2'!$GS189*1.336*25,(BE191+Q191)*'NGER input 2'!$GS189*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A191>=2016,(BF191+R191)*'NGER input 2'!$GS189*1.336*25,(BF191+R191)*'NGER input 2'!$GS189*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A191>=2016,(BG191+S191)*'NGER input 2'!$GS189*1.336*25,(BG191+S191)*'NGER input 2'!$GS189*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A191>=2016,(BH191+T191)*'NGER input 2'!$GS189*1.336*25,(BH191+T191)*'NGER input 2'!$GS189*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A191>=2016,(BI191+U191)*'NGER input 2'!$GS189*1.336*25,(BI191+U191)*'NGER input 2'!$GS189*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A191>=2016,(BJ191+V191)*'NGER input 2'!$GS189*1.336*25,(BJ191+V191)*'NGER input 2'!$GS189*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A190","v":186},null,{"$f":"IF(OR('NGER input 2'!$A190=2013,'NGER input 2'!$A190=2014),0,'NGER input 2'!ES190*'NGER input 2'!FC190*'NGER input 2'!FM190*'NGER input 2'!$GQ190)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A190=2013,'NGER input 2'!$A190=2014),0,'NGER input 2'!ET190*'NGER input 2'!FD190*'NGER input 2'!FN190*'NGER input 2'!$GQ190)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A190=2013,'NGER input 2'!$A190=2014),0,'NGER input 2'!EU190*'NGER input 2'!FE190*'NGER input 2'!FO190*'NGER input 2'!$GQ190)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A190=2013,'NGER input 2'!$A190=2014),0,'NGER input 2'!EV190*'NGER input 2'!FF190*'NGER input 2'!FP190*'NGER input 2'!$GQ190)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A190=2013,'NGER input 2'!$A190=2014),0,'NGER input 2'!EW190*'NGER input 2'!FG190*'NGER input 2'!FQ190*'NGER input 2'!$GQ190)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A190=2013,'NGER input 2'!$A190=2014),0,'NGER input 2'!EX190*'NGER input 2'!FH190*'NGER input 2'!FR190*'NGER input 2'!$GQ190)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A190=2013,'NGER input 2'!$A190=2014),0,'NGER input 2'!EY190*'NGER input 2'!FI190*'NGER input 2'!FS190*'NGER input 2'!$GQ190)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A190=2013,'NGER input 2'!$A190=2014),0,'NGER input 2'!EZ190*'NGER input 2'!FJ190*'NGER input 2'!FT190*'NGER input 2'!$GQ190)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A190=2013,'NGER input 2'!$A190=2014),0,'NGER input 2'!FA190*'NGER input 2'!FK190*'NGER input 2'!FU190*'NGER input 2'!$GQ190)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A190=2013,'NGER input 2'!$A190=2014),0,'NGER input 2'!FB190*'NGER input 2'!FL190*'NGER input 2'!FV190*'NGER input 2'!$GQ190)","v":0},{"$f":"C192*(1-EXP(-'NGER input 2'!FW190*(13-'NGER input 2'!$GR190-7)/12))","v":{"$error":"#N/A"}},{"$f":"D192*(1-EXP(-'NGER input 2'!FX190*(13-'NGER input 2'!$GR190-7)/12))","v":{"$error":"#N/A"}},{"$f":"E192*(1-EXP(-'NGER input 2'!FY190*(13-'NGER input 2'!$GR190-7)/12))","v":{"$error":"#N/A"}},{"$f":"F192*(1-EXP(-'NGER input 2'!FZ190*(13-'NGER input 2'!$GR190-7)/12))","v":{"$error":"#N/A"}},{"$f":"G192*(1-EXP(-'NGER input 2'!GA190*(13-'NGER input 2'!$GR190-7)/12))","v":{"$error":"#N/A"}},{"$f":"H192*(1-EXP(-'NGER input 2'!GB190*(13-'NGER input 2'!$GR190-7)/12))","v":{"$error":"#N/A"}},{"$f":"I192*(1-EXP(-'NGER input 2'!GC190*(13-'NGER input 2'!$GR190-7)/12))","v":{"$error":"#N/A"}},{"$f":"J192*(1-EXP(-'NGER input 2'!GD190*(13-'NGER input 2'!$GR190-7)/12))","v":{"$error":"#N/A"}},{"$f":"K192*(1-EXP(-'NGER input 2'!GE190*(13-'NGER input 2'!$GR190-7)/12))","v":{"$error":"#N/A"}},{"$f":"L192*(1-EXP(-'NGER input 2'!GF190*(13-'NGER input 2'!$GR190-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K191/'NGER results'!$H191)*M192),0,('NGER results'!$K191/'NGER results'!$H191)*M192)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K191/'NGER results'!$H191)*N192),0,('NGER results'!$K191/'NGER results'!$H191)*N192)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K191/'NGER results'!$H191)*O192),0,('NGER results'!$K191/'NGER results'!$H191)*O192)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K191/'NGER results'!$H191)*P192),0,('NGER results'!$K191/'NGER results'!$H191)*P192)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K191/'NGER results'!$H191)*Q192),0,('NGER results'!$K191/'NGER results'!$H191)*Q192)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K191/'NGER results'!$H191)*R192),0,('NGER results'!$K191/'NGER results'!$H191)*R192)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K191/'NGER results'!$H191)*S192),0,('NGER results'!$K191/'NGER results'!$H191)*S192)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K191/'NGER results'!$H191)*T192),0,('NGER results'!$K191/'NGER results'!$H191)*T192)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K191/'NGER results'!$H191)*U192),0,('NGER results'!$K191/'NGER results'!$H191)*U192)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K191/'NGER results'!$H191)*V192),0,('NGER results'!$K191/'NGER results'!$H191)*V192)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ192*(1-EXP(-'NGER input 2'!FW190))","v":0},{"$f":"AR192*(1-EXP(-'NGER input 2'!FX190))","v":0},{"$f":"AS192*(1-EXP(-'NGER input 2'!FY190))","v":0},{"$f":"AT192*(1-EXP(-'NGER input 2'!FZ190))","v":0},{"$f":"AU192*(1-EXP(-'NGER input 2'!GA190))","v":0},{"$f":"AV192*(1-EXP(-'NGER input 2'!GB190))","v":0},{"$f":"AW192*(1-EXP(-'NGER input 2'!GC190))","v":0},{"$f":"AX192*(1-EXP(-'NGER input 2'!GD190))","v":0},{"$f":"AY192*(1-EXP(-'NGER input 2'!GE190))","v":0},{"$f":"AZ192*(1-EXP(-'NGER input 2'!GF190))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K191/'NGER results'!$H191)*BA192),0,('NGER results'!$K191/'NGER results'!$H191)*BA192)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K191/'NGER results'!$H191)*BB192),0,('NGER results'!$K191/'NGER results'!$H191)*BB192)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K191/'NGER results'!$H191)*BC192),0,('NGER results'!$K191/'NGER results'!$H191)*BC192)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K191/'NGER results'!$H191)*BD192),0,('NGER results'!$K191/'NGER results'!$H191)*BD192)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K191/'NGER results'!$H191)*BE192),0,('NGER results'!$K191/'NGER results'!$H191)*BE192)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K191/'NGER results'!$H191)*BF192),0,('NGER results'!$K191/'NGER results'!$H191)*BF192)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K191/'NGER results'!$H191)*BG192),0,('NGER results'!$K191/'NGER results'!$H191)*BG192)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K191/'NGER results'!$H191)*BH192),0,('NGER results'!$K191/'NGER results'!$H191)*BH192)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K191/'NGER results'!$H191)*BI192),0,('NGER results'!$K191/'NGER results'!$H191)*BI192)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K191/'NGER results'!$H191)*BJ192),0,('NGER results'!$K191/'NGER results'!$H191)*BJ192)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A192>=2016,(BA192+M192)*'NGER input 2'!$GS190*1.336*25,(BA192+M192)*'NGER input 2'!$GS190*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A192>=2016,(BB192+N192)*'NGER input 2'!$GS190*1.336*25,(BB192+N192)*'NGER input 2'!$GS190*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A192>=2016,(BC192+O192)*'NGER input 2'!$GS190*1.336*25,(BC192+O192)*'NGER input 2'!$GS190*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A192>=2016,(BD192+P192)*'NGER input 2'!$GS190*1.336*25,(BD192+P192)*'NGER input 2'!$GS190*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A192>=2016,(BE192+Q192)*'NGER input 2'!$GS190*1.336*25,(BE192+Q192)*'NGER input 2'!$GS190*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A192>=2016,(BF192+R192)*'NGER input 2'!$GS190*1.336*25,(BF192+R192)*'NGER input 2'!$GS190*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A192>=2016,(BG192+S192)*'NGER input 2'!$GS190*1.336*25,(BG192+S192)*'NGER input 2'!$GS190*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A192>=2016,(BH192+T192)*'NGER input 2'!$GS190*1.336*25,(BH192+T192)*'NGER input 2'!$GS190*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A192>=2016,(BI192+U192)*'NGER input 2'!$GS190*1.336*25,(BI192+U192)*'NGER input 2'!$GS190*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A192>=2016,(BJ192+V192)*'NGER input 2'!$GS190*1.336*25,(BJ192+V192)*'NGER input 2'!$GS190*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A191","v":187},null,{"$f":"IF(OR('NGER input 2'!$A191=2013,'NGER input 2'!$A191=2014),0,'NGER input 2'!ES191*'NGER input 2'!FC191*'NGER input 2'!FM191*'NGER input 2'!$GQ191)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A191=2013,'NGER input 2'!$A191=2014),0,'NGER input 2'!ET191*'NGER input 2'!FD191*'NGER input 2'!FN191*'NGER input 2'!$GQ191)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A191=2013,'NGER input 2'!$A191=2014),0,'NGER input 2'!EU191*'NGER input 2'!FE191*'NGER input 2'!FO191*'NGER input 2'!$GQ191)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A191=2013,'NGER input 2'!$A191=2014),0,'NGER input 2'!EV191*'NGER input 2'!FF191*'NGER input 2'!FP191*'NGER input 2'!$GQ191)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A191=2013,'NGER input 2'!$A191=2014),0,'NGER input 2'!EW191*'NGER input 2'!FG191*'NGER input 2'!FQ191*'NGER input 2'!$GQ191)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A191=2013,'NGER input 2'!$A191=2014),0,'NGER input 2'!EX191*'NGER input 2'!FH191*'NGER input 2'!FR191*'NGER input 2'!$GQ191)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A191=2013,'NGER input 2'!$A191=2014),0,'NGER input 2'!EY191*'NGER input 2'!FI191*'NGER input 2'!FS191*'NGER input 2'!$GQ191)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A191=2013,'NGER input 2'!$A191=2014),0,'NGER input 2'!EZ191*'NGER input 2'!FJ191*'NGER input 2'!FT191*'NGER input 2'!$GQ191)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A191=2013,'NGER input 2'!$A191=2014),0,'NGER input 2'!FA191*'NGER input 2'!FK191*'NGER input 2'!FU191*'NGER input 2'!$GQ191)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A191=2013,'NGER input 2'!$A191=2014),0,'NGER input 2'!FB191*'NGER input 2'!FL191*'NGER input 2'!FV191*'NGER input 2'!$GQ191)","v":0},{"$f":"C193*(1-EXP(-'NGER input 2'!FW191*(13-'NGER input 2'!$GR191-7)/12))","v":{"$error":"#N/A"}},{"$f":"D193*(1-EXP(-'NGER input 2'!FX191*(13-'NGER input 2'!$GR191-7)/12))","v":{"$error":"#N/A"}},{"$f":"E193*(1-EXP(-'NGER input 2'!FY191*(13-'NGER input 2'!$GR191-7)/12))","v":{"$error":"#N/A"}},{"$f":"F193*(1-EXP(-'NGER input 2'!FZ191*(13-'NGER input 2'!$GR191-7)/12))","v":{"$error":"#N/A"}},{"$f":"G193*(1-EXP(-'NGER input 2'!GA191*(13-'NGER input 2'!$GR191-7)/12))","v":{"$error":"#N/A"}},{"$f":"H193*(1-EXP(-'NGER input 2'!GB191*(13-'NGER input 2'!$GR191-7)/12))","v":{"$error":"#N/A"}},{"$f":"I193*(1-EXP(-'NGER input 2'!GC191*(13-'NGER input 2'!$GR191-7)/12))","v":{"$error":"#N/A"}},{"$f":"J193*(1-EXP(-'NGER input 2'!GD191*(13-'NGER input 2'!$GR191-7)/12))","v":{"$error":"#N/A"}},{"$f":"K193*(1-EXP(-'NGER input 2'!GE191*(13-'NGER input 2'!$GR191-7)/12))","v":{"$error":"#N/A"}},{"$f":"L193*(1-EXP(-'NGER input 2'!GF191*(13-'NGER input 2'!$GR191-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K192/'NGER results'!$H192)*M193),0,('NGER results'!$K192/'NGER results'!$H192)*M193)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K192/'NGER results'!$H192)*N193),0,('NGER results'!$K192/'NGER results'!$H192)*N193)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K192/'NGER results'!$H192)*O193),0,('NGER results'!$K192/'NGER results'!$H192)*O193)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K192/'NGER results'!$H192)*P193),0,('NGER results'!$K192/'NGER results'!$H192)*P193)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K192/'NGER results'!$H192)*Q193),0,('NGER results'!$K192/'NGER results'!$H192)*Q193)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K192/'NGER results'!$H192)*R193),0,('NGER results'!$K192/'NGER results'!$H192)*R193)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K192/'NGER results'!$H192)*S193),0,('NGER results'!$K192/'NGER results'!$H192)*S193)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K192/'NGER results'!$H192)*T193),0,('NGER results'!$K192/'NGER results'!$H192)*T193)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K192/'NGER results'!$H192)*U193),0,('NGER results'!$K192/'NGER results'!$H192)*U193)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K192/'NGER results'!$H192)*V193),0,('NGER results'!$K192/'NGER results'!$H192)*V193)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ193*(1-EXP(-'NGER input 2'!FW191))","v":0},{"$f":"AR193*(1-EXP(-'NGER input 2'!FX191))","v":0},{"$f":"AS193*(1-EXP(-'NGER input 2'!FY191))","v":0},{"$f":"AT193*(1-EXP(-'NGER input 2'!FZ191))","v":0},{"$f":"AU193*(1-EXP(-'NGER input 2'!GA191))","v":0},{"$f":"AV193*(1-EXP(-'NGER input 2'!GB191))","v":0},{"$f":"AW193*(1-EXP(-'NGER input 2'!GC191))","v":0},{"$f":"AX193*(1-EXP(-'NGER input 2'!GD191))","v":0},{"$f":"AY193*(1-EXP(-'NGER input 2'!GE191))","v":0},{"$f":"AZ193*(1-EXP(-'NGER input 2'!GF191))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K192/'NGER results'!$H192)*BA193),0,('NGER results'!$K192/'NGER results'!$H192)*BA193)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K192/'NGER results'!$H192)*BB193),0,('NGER results'!$K192/'NGER results'!$H192)*BB193)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K192/'NGER results'!$H192)*BC193),0,('NGER results'!$K192/'NGER results'!$H192)*BC193)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K192/'NGER results'!$H192)*BD193),0,('NGER results'!$K192/'NGER results'!$H192)*BD193)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K192/'NGER results'!$H192)*BE193),0,('NGER results'!$K192/'NGER results'!$H192)*BE193)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K192/'NGER results'!$H192)*BF193),0,('NGER results'!$K192/'NGER results'!$H192)*BF193)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K192/'NGER results'!$H192)*BG193),0,('NGER results'!$K192/'NGER results'!$H192)*BG193)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K192/'NGER results'!$H192)*BH193),0,('NGER results'!$K192/'NGER results'!$H192)*BH193)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K192/'NGER results'!$H192)*BI193),0,('NGER results'!$K192/'NGER results'!$H192)*BI193)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K192/'NGER results'!$H192)*BJ193),0,('NGER results'!$K192/'NGER results'!$H192)*BJ193)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A193>=2016,(BA193+M193)*'NGER input 2'!$GS191*1.336*25,(BA193+M193)*'NGER input 2'!$GS191*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A193>=2016,(BB193+N193)*'NGER input 2'!$GS191*1.336*25,(BB193+N193)*'NGER input 2'!$GS191*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A193>=2016,(BC193+O193)*'NGER input 2'!$GS191*1.336*25,(BC193+O193)*'NGER input 2'!$GS191*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A193>=2016,(BD193+P193)*'NGER input 2'!$GS191*1.336*25,(BD193+P193)*'NGER input 2'!$GS191*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A193>=2016,(BE193+Q193)*'NGER input 2'!$GS191*1.336*25,(BE193+Q193)*'NGER input 2'!$GS191*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A193>=2016,(BF193+R193)*'NGER input 2'!$GS191*1.336*25,(BF193+R193)*'NGER input 2'!$GS191*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A193>=2016,(BG193+S193)*'NGER input 2'!$GS191*1.336*25,(BG193+S193)*'NGER input 2'!$GS191*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A193>=2016,(BH193+T193)*'NGER input 2'!$GS191*1.336*25,(BH193+T193)*'NGER input 2'!$GS191*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A193>=2016,(BI193+U193)*'NGER input 2'!$GS191*1.336*25,(BI193+U193)*'NGER input 2'!$GS191*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A193>=2016,(BJ193+V193)*'NGER input 2'!$GS191*1.336*25,(BJ193+V193)*'NGER input 2'!$GS191*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A192","v":188},null,{"$f":"IF(OR('NGER input 2'!$A192=2013,'NGER input 2'!$A192=2014),0,'NGER input 2'!ES192*'NGER input 2'!FC192*'NGER input 2'!FM192*'NGER input 2'!$GQ192)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A192=2013,'NGER input 2'!$A192=2014),0,'NGER input 2'!ET192*'NGER input 2'!FD192*'NGER input 2'!FN192*'NGER input 2'!$GQ192)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A192=2013,'NGER input 2'!$A192=2014),0,'NGER input 2'!EU192*'NGER input 2'!FE192*'NGER input 2'!FO192*'NGER input 2'!$GQ192)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A192=2013,'NGER input 2'!$A192=2014),0,'NGER input 2'!EV192*'NGER input 2'!FF192*'NGER input 2'!FP192*'NGER input 2'!$GQ192)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A192=2013,'NGER input 2'!$A192=2014),0,'NGER input 2'!EW192*'NGER input 2'!FG192*'NGER input 2'!FQ192*'NGER input 2'!$GQ192)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A192=2013,'NGER input 2'!$A192=2014),0,'NGER input 2'!EX192*'NGER input 2'!FH192*'NGER input 2'!FR192*'NGER input 2'!$GQ192)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A192=2013,'NGER input 2'!$A192=2014),0,'NGER input 2'!EY192*'NGER input 2'!FI192*'NGER input 2'!FS192*'NGER input 2'!$GQ192)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A192=2013,'NGER input 2'!$A192=2014),0,'NGER input 2'!EZ192*'NGER input 2'!FJ192*'NGER input 2'!FT192*'NGER input 2'!$GQ192)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A192=2013,'NGER input 2'!$A192=2014),0,'NGER input 2'!FA192*'NGER input 2'!FK192*'NGER input 2'!FU192*'NGER input 2'!$GQ192)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A192=2013,'NGER input 2'!$A192=2014),0,'NGER input 2'!FB192*'NGER input 2'!FL192*'NGER input 2'!FV192*'NGER input 2'!$GQ192)","v":0},{"$f":"C194*(1-EXP(-'NGER input 2'!FW192*(13-'NGER input 2'!$GR192-7)/12))","v":{"$error":"#N/A"}},{"$f":"D194*(1-EXP(-'NGER input 2'!FX192*(13-'NGER input 2'!$GR192-7)/12))","v":{"$error":"#N/A"}},{"$f":"E194*(1-EXP(-'NGER input 2'!FY192*(13-'NGER input 2'!$GR192-7)/12))","v":{"$error":"#N/A"}},{"$f":"F194*(1-EXP(-'NGER input 2'!FZ192*(13-'NGER input 2'!$GR192-7)/12))","v":{"$error":"#N/A"}},{"$f":"G194*(1-EXP(-'NGER input 2'!GA192*(13-'NGER input 2'!$GR192-7)/12))","v":{"$error":"#N/A"}},{"$f":"H194*(1-EXP(-'NGER input 2'!GB192*(13-'NGER input 2'!$GR192-7)/12))","v":{"$error":"#N/A"}},{"$f":"I194*(1-EXP(-'NGER input 2'!GC192*(13-'NGER input 2'!$GR192-7)/12))","v":{"$error":"#N/A"}},{"$f":"J194*(1-EXP(-'NGER input 2'!GD192*(13-'NGER input 2'!$GR192-7)/12))","v":{"$error":"#N/A"}},{"$f":"K194*(1-EXP(-'NGER input 2'!GE192*(13-'NGER input 2'!$GR192-7)/12))","v":{"$error":"#N/A"}},{"$f":"L194*(1-EXP(-'NGER input 2'!GF192*(13-'NGER input 2'!$GR192-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K193/'NGER results'!$H193)*M194),0,('NGER results'!$K193/'NGER results'!$H193)*M194)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K193/'NGER results'!$H193)*N194),0,('NGER results'!$K193/'NGER results'!$H193)*N194)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K193/'NGER results'!$H193)*O194),0,('NGER results'!$K193/'NGER results'!$H193)*O194)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K193/'NGER results'!$H193)*P194),0,('NGER results'!$K193/'NGER results'!$H193)*P194)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K193/'NGER results'!$H193)*Q194),0,('NGER results'!$K193/'NGER results'!$H193)*Q194)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K193/'NGER results'!$H193)*R194),0,('NGER results'!$K193/'NGER results'!$H193)*R194)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K193/'NGER results'!$H193)*S194),0,('NGER results'!$K193/'NGER results'!$H193)*S194)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K193/'NGER results'!$H193)*T194),0,('NGER results'!$K193/'NGER results'!$H193)*T194)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K193/'NGER results'!$H193)*U194),0,('NGER results'!$K193/'NGER results'!$H193)*U194)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K193/'NGER results'!$H193)*V194),0,('NGER results'!$K193/'NGER results'!$H193)*V194)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ194*(1-EXP(-'NGER input 2'!FW192))","v":0},{"$f":"AR194*(1-EXP(-'NGER input 2'!FX192))","v":0},{"$f":"AS194*(1-EXP(-'NGER input 2'!FY192))","v":0},{"$f":"AT194*(1-EXP(-'NGER input 2'!FZ192))","v":0},{"$f":"AU194*(1-EXP(-'NGER input 2'!GA192))","v":0},{"$f":"AV194*(1-EXP(-'NGER input 2'!GB192))","v":0},{"$f":"AW194*(1-EXP(-'NGER input 2'!GC192))","v":0},{"$f":"AX194*(1-EXP(-'NGER input 2'!GD192))","v":0},{"$f":"AY194*(1-EXP(-'NGER input 2'!GE192))","v":0},{"$f":"AZ194*(1-EXP(-'NGER input 2'!GF192))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K193/'NGER results'!$H193)*BA194),0,('NGER results'!$K193/'NGER results'!$H193)*BA194)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K193/'NGER results'!$H193)*BB194),0,('NGER results'!$K193/'NGER results'!$H193)*BB194)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K193/'NGER results'!$H193)*BC194),0,('NGER results'!$K193/'NGER results'!$H193)*BC194)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K193/'NGER results'!$H193)*BD194),0,('NGER results'!$K193/'NGER results'!$H193)*BD194)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K193/'NGER results'!$H193)*BE194),0,('NGER results'!$K193/'NGER results'!$H193)*BE194)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K193/'NGER results'!$H193)*BF194),0,('NGER results'!$K193/'NGER results'!$H193)*BF194)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K193/'NGER results'!$H193)*BG194),0,('NGER results'!$K193/'NGER results'!$H193)*BG194)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K193/'NGER results'!$H193)*BH194),0,('NGER results'!$K193/'NGER results'!$H193)*BH194)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K193/'NGER results'!$H193)*BI194),0,('NGER results'!$K193/'NGER results'!$H193)*BI194)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K193/'NGER results'!$H193)*BJ194),0,('NGER results'!$K193/'NGER results'!$H193)*BJ194)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A194>=2016,(BA194+M194)*'NGER input 2'!$GS192*1.336*25,(BA194+M194)*'NGER input 2'!$GS192*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A194>=2016,(BB194+N194)*'NGER input 2'!$GS192*1.336*25,(BB194+N194)*'NGER input 2'!$GS192*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A194>=2016,(BC194+O194)*'NGER input 2'!$GS192*1.336*25,(BC194+O194)*'NGER input 2'!$GS192*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A194>=2016,(BD194+P194)*'NGER input 2'!$GS192*1.336*25,(BD194+P194)*'NGER input 2'!$GS192*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A194>=2016,(BE194+Q194)*'NGER input 2'!$GS192*1.336*25,(BE194+Q194)*'NGER input 2'!$GS192*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A194>=2016,(BF194+R194)*'NGER input 2'!$GS192*1.336*25,(BF194+R194)*'NGER input 2'!$GS192*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A194>=2016,(BG194+S194)*'NGER input 2'!$GS192*1.336*25,(BG194+S194)*'NGER input 2'!$GS192*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A194>=2016,(BH194+T194)*'NGER input 2'!$GS192*1.336*25,(BH194+T194)*'NGER input 2'!$GS192*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A194>=2016,(BI194+U194)*'NGER input 2'!$GS192*1.336*25,(BI194+U194)*'NGER input 2'!$GS192*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A194>=2016,(BJ194+V194)*'NGER input 2'!$GS192*1.336*25,(BJ194+V194)*'NGER input 2'!$GS192*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A193","v":189},null,{"$f":"IF(OR('NGER input 2'!$A193=2013,'NGER input 2'!$A193=2014),0,'NGER input 2'!ES193*'NGER input 2'!FC193*'NGER input 2'!FM193*'NGER input 2'!$GQ193)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A193=2013,'NGER input 2'!$A193=2014),0,'NGER input 2'!ET193*'NGER input 2'!FD193*'NGER input 2'!FN193*'NGER input 2'!$GQ193)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A193=2013,'NGER input 2'!$A193=2014),0,'NGER input 2'!EU193*'NGER input 2'!FE193*'NGER input 2'!FO193*'NGER input 2'!$GQ193)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A193=2013,'NGER input 2'!$A193=2014),0,'NGER input 2'!EV193*'NGER input 2'!FF193*'NGER input 2'!FP193*'NGER input 2'!$GQ193)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A193=2013,'NGER input 2'!$A193=2014),0,'NGER input 2'!EW193*'NGER input 2'!FG193*'NGER input 2'!FQ193*'NGER input 2'!$GQ193)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A193=2013,'NGER input 2'!$A193=2014),0,'NGER input 2'!EX193*'NGER input 2'!FH193*'NGER input 2'!FR193*'NGER input 2'!$GQ193)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A193=2013,'NGER input 2'!$A193=2014),0,'NGER input 2'!EY193*'NGER input 2'!FI193*'NGER input 2'!FS193*'NGER input 2'!$GQ193)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A193=2013,'NGER input 2'!$A193=2014),0,'NGER input 2'!EZ193*'NGER input 2'!FJ193*'NGER input 2'!FT193*'NGER input 2'!$GQ193)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A193=2013,'NGER input 2'!$A193=2014),0,'NGER input 2'!FA193*'NGER input 2'!FK193*'NGER input 2'!FU193*'NGER input 2'!$GQ193)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A193=2013,'NGER input 2'!$A193=2014),0,'NGER input 2'!FB193*'NGER input 2'!FL193*'NGER input 2'!FV193*'NGER input 2'!$GQ193)","v":0},{"$f":"C195*(1-EXP(-'NGER input 2'!FW193*(13-'NGER input 2'!$GR193-7)/12))","v":{"$error":"#N/A"}},{"$f":"D195*(1-EXP(-'NGER input 2'!FX193*(13-'NGER input 2'!$GR193-7)/12))","v":{"$error":"#N/A"}},{"$f":"E195*(1-EXP(-'NGER input 2'!FY193*(13-'NGER input 2'!$GR193-7)/12))","v":{"$error":"#N/A"}},{"$f":"F195*(1-EXP(-'NGER input 2'!FZ193*(13-'NGER input 2'!$GR193-7)/12))","v":{"$error":"#N/A"}},{"$f":"G195*(1-EXP(-'NGER input 2'!GA193*(13-'NGER input 2'!$GR193-7)/12))","v":{"$error":"#N/A"}},{"$f":"H195*(1-EXP(-'NGER input 2'!GB193*(13-'NGER input 2'!$GR193-7)/12))","v":{"$error":"#N/A"}},{"$f":"I195*(1-EXP(-'NGER input 2'!GC193*(13-'NGER input 2'!$GR193-7)/12))","v":{"$error":"#N/A"}},{"$f":"J195*(1-EXP(-'NGER input 2'!GD193*(13-'NGER input 2'!$GR193-7)/12))","v":{"$error":"#N/A"}},{"$f":"K195*(1-EXP(-'NGER input 2'!GE193*(13-'NGER input 2'!$GR193-7)/12))","v":{"$error":"#N/A"}},{"$f":"L195*(1-EXP(-'NGER input 2'!GF193*(13-'NGER input 2'!$GR193-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K194/'NGER results'!$H194)*M195),0,('NGER results'!$K194/'NGER results'!$H194)*M195)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K194/'NGER results'!$H194)*N195),0,('NGER results'!$K194/'NGER results'!$H194)*N195)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K194/'NGER results'!$H194)*O195),0,('NGER results'!$K194/'NGER results'!$H194)*O195)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K194/'NGER results'!$H194)*P195),0,('NGER results'!$K194/'NGER results'!$H194)*P195)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K194/'NGER results'!$H194)*Q195),0,('NGER results'!$K194/'NGER results'!$H194)*Q195)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K194/'NGER results'!$H194)*R195),0,('NGER results'!$K194/'NGER results'!$H194)*R195)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K194/'NGER results'!$H194)*S195),0,('NGER results'!$K194/'NGER results'!$H194)*S195)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K194/'NGER results'!$H194)*T195),0,('NGER results'!$K194/'NGER results'!$H194)*T195)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K194/'NGER results'!$H194)*U195),0,('NGER results'!$K194/'NGER results'!$H194)*U195)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K194/'NGER results'!$H194)*V195),0,('NGER results'!$K194/'NGER results'!$H194)*V195)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ195*(1-EXP(-'NGER input 2'!FW193))","v":0},{"$f":"AR195*(1-EXP(-'NGER input 2'!FX193))","v":0},{"$f":"AS195*(1-EXP(-'NGER input 2'!FY193))","v":0},{"$f":"AT195*(1-EXP(-'NGER input 2'!FZ193))","v":0},{"$f":"AU195*(1-EXP(-'NGER input 2'!GA193))","v":0},{"$f":"AV195*(1-EXP(-'NGER input 2'!GB193))","v":0},{"$f":"AW195*(1-EXP(-'NGER input 2'!GC193))","v":0},{"$f":"AX195*(1-EXP(-'NGER input 2'!GD193))","v":0},{"$f":"AY195*(1-EXP(-'NGER input 2'!GE193))","v":0},{"$f":"AZ195*(1-EXP(-'NGER input 2'!GF193))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K194/'NGER results'!$H194)*BA195),0,('NGER results'!$K194/'NGER results'!$H194)*BA195)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K194/'NGER results'!$H194)*BB195),0,('NGER results'!$K194/'NGER results'!$H194)*BB195)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K194/'NGER results'!$H194)*BC195),0,('NGER results'!$K194/'NGER results'!$H194)*BC195)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K194/'NGER results'!$H194)*BD195),0,('NGER results'!$K194/'NGER results'!$H194)*BD195)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K194/'NGER results'!$H194)*BE195),0,('NGER results'!$K194/'NGER results'!$H194)*BE195)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K194/'NGER results'!$H194)*BF195),0,('NGER results'!$K194/'NGER results'!$H194)*BF195)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K194/'NGER results'!$H194)*BG195),0,('NGER results'!$K194/'NGER results'!$H194)*BG195)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K194/'NGER results'!$H194)*BH195),0,('NGER results'!$K194/'NGER results'!$H194)*BH195)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K194/'NGER results'!$H194)*BI195),0,('NGER results'!$K194/'NGER results'!$H194)*BI195)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K194/'NGER results'!$H194)*BJ195),0,('NGER results'!$K194/'NGER results'!$H194)*BJ195)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A195>=2016,(BA195+M195)*'NGER input 2'!$GS193*1.336*25,(BA195+M195)*'NGER input 2'!$GS193*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A195>=2016,(BB195+N195)*'NGER input 2'!$GS193*1.336*25,(BB195+N195)*'NGER input 2'!$GS193*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A195>=2016,(BC195+O195)*'NGER input 2'!$GS193*1.336*25,(BC195+O195)*'NGER input 2'!$GS193*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A195>=2016,(BD195+P195)*'NGER input 2'!$GS193*1.336*25,(BD195+P195)*'NGER input 2'!$GS193*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A195>=2016,(BE195+Q195)*'NGER input 2'!$GS193*1.336*25,(BE195+Q195)*'NGER input 2'!$GS193*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A195>=2016,(BF195+R195)*'NGER input 2'!$GS193*1.336*25,(BF195+R195)*'NGER input 2'!$GS193*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A195>=2016,(BG195+S195)*'NGER input 2'!$GS193*1.336*25,(BG195+S195)*'NGER input 2'!$GS193*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A195>=2016,(BH195+T195)*'NGER input 2'!$GS193*1.336*25,(BH195+T195)*'NGER input 2'!$GS193*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A195>=2016,(BI195+U195)*'NGER input 2'!$GS193*1.336*25,(BI195+U195)*'NGER input 2'!$GS193*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A195>=2016,(BJ195+V195)*'NGER input 2'!$GS193*1.336*25,(BJ195+V195)*'NGER input 2'!$GS193*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A194","v":190},null,{"$f":"IF(OR('NGER input 2'!$A194=2013,'NGER input 2'!$A194=2014),0,'NGER input 2'!ES194*'NGER input 2'!FC194*'NGER input 2'!FM194*'NGER input 2'!$GQ194)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A194=2013,'NGER input 2'!$A194=2014),0,'NGER input 2'!ET194*'NGER input 2'!FD194*'NGER input 2'!FN194*'NGER input 2'!$GQ194)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A194=2013,'NGER input 2'!$A194=2014),0,'NGER input 2'!EU194*'NGER input 2'!FE194*'NGER input 2'!FO194*'NGER input 2'!$GQ194)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A194=2013,'NGER input 2'!$A194=2014),0,'NGER input 2'!EV194*'NGER input 2'!FF194*'NGER input 2'!FP194*'NGER input 2'!$GQ194)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A194=2013,'NGER input 2'!$A194=2014),0,'NGER input 2'!EW194*'NGER input 2'!FG194*'NGER input 2'!FQ194*'NGER input 2'!$GQ194)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A194=2013,'NGER input 2'!$A194=2014),0,'NGER input 2'!EX194*'NGER input 2'!FH194*'NGER input 2'!FR194*'NGER input 2'!$GQ194)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A194=2013,'NGER input 2'!$A194=2014),0,'NGER input 2'!EY194*'NGER input 2'!FI194*'NGER input 2'!FS194*'NGER input 2'!$GQ194)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A194=2013,'NGER input 2'!$A194=2014),0,'NGER input 2'!EZ194*'NGER input 2'!FJ194*'NGER input 2'!FT194*'NGER input 2'!$GQ194)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A194=2013,'NGER input 2'!$A194=2014),0,'NGER input 2'!FA194*'NGER input 2'!FK194*'NGER input 2'!FU194*'NGER input 2'!$GQ194)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A194=2013,'NGER input 2'!$A194=2014),0,'NGER input 2'!FB194*'NGER input 2'!FL194*'NGER input 2'!FV194*'NGER input 2'!$GQ194)","v":0},{"$f":"C196*(1-EXP(-'NGER input 2'!FW194*(13-'NGER input 2'!$GR194-7)/12))","v":{"$error":"#N/A"}},{"$f":"D196*(1-EXP(-'NGER input 2'!FX194*(13-'NGER input 2'!$GR194-7)/12))","v":{"$error":"#N/A"}},{"$f":"E196*(1-EXP(-'NGER input 2'!FY194*(13-'NGER input 2'!$GR194-7)/12))","v":{"$error":"#N/A"}},{"$f":"F196*(1-EXP(-'NGER input 2'!FZ194*(13-'NGER input 2'!$GR194-7)/12))","v":{"$error":"#N/A"}},{"$f":"G196*(1-EXP(-'NGER input 2'!GA194*(13-'NGER input 2'!$GR194-7)/12))","v":{"$error":"#N/A"}},{"$f":"H196*(1-EXP(-'NGER input 2'!GB194*(13-'NGER input 2'!$GR194-7)/12))","v":{"$error":"#N/A"}},{"$f":"I196*(1-EXP(-'NGER input 2'!GC194*(13-'NGER input 2'!$GR194-7)/12))","v":{"$error":"#N/A"}},{"$f":"J196*(1-EXP(-'NGER input 2'!GD194*(13-'NGER input 2'!$GR194-7)/12))","v":{"$error":"#N/A"}},{"$f":"K196*(1-EXP(-'NGER input 2'!GE194*(13-'NGER input 2'!$GR194-7)/12))","v":{"$error":"#N/A"}},{"$f":"L196*(1-EXP(-'NGER input 2'!GF194*(13-'NGER input 2'!$GR194-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K195/'NGER results'!$H195)*M196),0,('NGER results'!$K195/'NGER results'!$H195)*M196)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K195/'NGER results'!$H195)*N196),0,('NGER results'!$K195/'NGER results'!$H195)*N196)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K195/'NGER results'!$H195)*O196),0,('NGER results'!$K195/'NGER results'!$H195)*O196)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K195/'NGER results'!$H195)*P196),0,('NGER results'!$K195/'NGER results'!$H195)*P196)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K195/'NGER results'!$H195)*Q196),0,('NGER results'!$K195/'NGER results'!$H195)*Q196)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K195/'NGER results'!$H195)*R196),0,('NGER results'!$K195/'NGER results'!$H195)*R196)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K195/'NGER results'!$H195)*S196),0,('NGER results'!$K195/'NGER results'!$H195)*S196)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K195/'NGER results'!$H195)*T196),0,('NGER results'!$K195/'NGER results'!$H195)*T196)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K195/'NGER results'!$H195)*U196),0,('NGER results'!$K195/'NGER results'!$H195)*U196)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K195/'NGER results'!$H195)*V196),0,('NGER results'!$K195/'NGER results'!$H195)*V196)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ196*(1-EXP(-'NGER input 2'!FW194))","v":0},{"$f":"AR196*(1-EXP(-'NGER input 2'!FX194))","v":0},{"$f":"AS196*(1-EXP(-'NGER input 2'!FY194))","v":0},{"$f":"AT196*(1-EXP(-'NGER input 2'!FZ194))","v":0},{"$f":"AU196*(1-EXP(-'NGER input 2'!GA194))","v":0},{"$f":"AV196*(1-EXP(-'NGER input 2'!GB194))","v":0},{"$f":"AW196*(1-EXP(-'NGER input 2'!GC194))","v":0},{"$f":"AX196*(1-EXP(-'NGER input 2'!GD194))","v":0},{"$f":"AY196*(1-EXP(-'NGER input 2'!GE194))","v":0},{"$f":"AZ196*(1-EXP(-'NGER input 2'!GF194))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K195/'NGER results'!$H195)*BA196),0,('NGER results'!$K195/'NGER results'!$H195)*BA196)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K195/'NGER results'!$H195)*BB196),0,('NGER results'!$K195/'NGER results'!$H195)*BB196)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K195/'NGER results'!$H195)*BC196),0,('NGER results'!$K195/'NGER results'!$H195)*BC196)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K195/'NGER results'!$H195)*BD196),0,('NGER results'!$K195/'NGER results'!$H195)*BD196)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K195/'NGER results'!$H195)*BE196),0,('NGER results'!$K195/'NGER results'!$H195)*BE196)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K195/'NGER results'!$H195)*BF196),0,('NGER results'!$K195/'NGER results'!$H195)*BF196)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K195/'NGER results'!$H195)*BG196),0,('NGER results'!$K195/'NGER results'!$H195)*BG196)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K195/'NGER results'!$H195)*BH196),0,('NGER results'!$K195/'NGER results'!$H195)*BH196)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K195/'NGER results'!$H195)*BI196),0,('NGER results'!$K195/'NGER results'!$H195)*BI196)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K195/'NGER results'!$H195)*BJ196),0,('NGER results'!$K195/'NGER results'!$H195)*BJ196)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A196>=2016,(BA196+M196)*'NGER input 2'!$GS194*1.336*25,(BA196+M196)*'NGER input 2'!$GS194*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A196>=2016,(BB196+N196)*'NGER input 2'!$GS194*1.336*25,(BB196+N196)*'NGER input 2'!$GS194*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A196>=2016,(BC196+O196)*'NGER input 2'!$GS194*1.336*25,(BC196+O196)*'NGER input 2'!$GS194*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A196>=2016,(BD196+P196)*'NGER input 2'!$GS194*1.336*25,(BD196+P196)*'NGER input 2'!$GS194*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A196>=2016,(BE196+Q196)*'NGER input 2'!$GS194*1.336*25,(BE196+Q196)*'NGER input 2'!$GS194*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A196>=2016,(BF196+R196)*'NGER input 2'!$GS194*1.336*25,(BF196+R196)*'NGER input 2'!$GS194*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A196>=2016,(BG196+S196)*'NGER input 2'!$GS194*1.336*25,(BG196+S196)*'NGER input 2'!$GS194*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A196>=2016,(BH196+T196)*'NGER input 2'!$GS194*1.336*25,(BH196+T196)*'NGER input 2'!$GS194*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A196>=2016,(BI196+U196)*'NGER input 2'!$GS194*1.336*25,(BI196+U196)*'NGER input 2'!$GS194*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A196>=2016,(BJ196+V196)*'NGER input 2'!$GS194*1.336*25,(BJ196+V196)*'NGER input 2'!$GS194*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A195","v":191},null,{"$f":"IF(OR('NGER input 2'!$A195=2013,'NGER input 2'!$A195=2014),0,'NGER input 2'!ES195*'NGER input 2'!FC195*'NGER input 2'!FM195*'NGER input 2'!$GQ195)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A195=2013,'NGER input 2'!$A195=2014),0,'NGER input 2'!ET195*'NGER input 2'!FD195*'NGER input 2'!FN195*'NGER input 2'!$GQ195)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A195=2013,'NGER input 2'!$A195=2014),0,'NGER input 2'!EU195*'NGER input 2'!FE195*'NGER input 2'!FO195*'NGER input 2'!$GQ195)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A195=2013,'NGER input 2'!$A195=2014),0,'NGER input 2'!EV195*'NGER input 2'!FF195*'NGER input 2'!FP195*'NGER input 2'!$GQ195)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A195=2013,'NGER input 2'!$A195=2014),0,'NGER input 2'!EW195*'NGER input 2'!FG195*'NGER input 2'!FQ195*'NGER input 2'!$GQ195)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A195=2013,'NGER input 2'!$A195=2014),0,'NGER input 2'!EX195*'NGER input 2'!FH195*'NGER input 2'!FR195*'NGER input 2'!$GQ195)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A195=2013,'NGER input 2'!$A195=2014),0,'NGER input 2'!EY195*'NGER input 2'!FI195*'NGER input 2'!FS195*'NGER input 2'!$GQ195)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A195=2013,'NGER input 2'!$A195=2014),0,'NGER input 2'!EZ195*'NGER input 2'!FJ195*'NGER input 2'!FT195*'NGER input 2'!$GQ195)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A195=2013,'NGER input 2'!$A195=2014),0,'NGER input 2'!FA195*'NGER input 2'!FK195*'NGER input 2'!FU195*'NGER input 2'!$GQ195)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A195=2013,'NGER input 2'!$A195=2014),0,'NGER input 2'!FB195*'NGER input 2'!FL195*'NGER input 2'!FV195*'NGER input 2'!$GQ195)","v":0},{"$f":"C197*(1-EXP(-'NGER input 2'!FW195*(13-'NGER input 2'!$GR195-7)/12))","v":{"$error":"#N/A"}},{"$f":"D197*(1-EXP(-'NGER input 2'!FX195*(13-'NGER input 2'!$GR195-7)/12))","v":{"$error":"#N/A"}},{"$f":"E197*(1-EXP(-'NGER input 2'!FY195*(13-'NGER input 2'!$GR195-7)/12))","v":{"$error":"#N/A"}},{"$f":"F197*(1-EXP(-'NGER input 2'!FZ195*(13-'NGER input 2'!$GR195-7)/12))","v":{"$error":"#N/A"}},{"$f":"G197*(1-EXP(-'NGER input 2'!GA195*(13-'NGER input 2'!$GR195-7)/12))","v":{"$error":"#N/A"}},{"$f":"H197*(1-EXP(-'NGER input 2'!GB195*(13-'NGER input 2'!$GR195-7)/12))","v":{"$error":"#N/A"}},{"$f":"I197*(1-EXP(-'NGER input 2'!GC195*(13-'NGER input 2'!$GR195-7)/12))","v":{"$error":"#N/A"}},{"$f":"J197*(1-EXP(-'NGER input 2'!GD195*(13-'NGER input 2'!$GR195-7)/12))","v":{"$error":"#N/A"}},{"$f":"K197*(1-EXP(-'NGER input 2'!GE195*(13-'NGER input 2'!$GR195-7)/12))","v":{"$error":"#N/A"}},{"$f":"L197*(1-EXP(-'NGER input 2'!GF195*(13-'NGER input 2'!$GR195-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K196/'NGER results'!$H196)*M197),0,('NGER results'!$K196/'NGER results'!$H196)*M197)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K196/'NGER results'!$H196)*N197),0,('NGER results'!$K196/'NGER results'!$H196)*N197)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K196/'NGER results'!$H196)*O197),0,('NGER results'!$K196/'NGER results'!$H196)*O197)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K196/'NGER results'!$H196)*P197),0,('NGER results'!$K196/'NGER results'!$H196)*P197)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K196/'NGER results'!$H196)*Q197),0,('NGER results'!$K196/'NGER results'!$H196)*Q197)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K196/'NGER results'!$H196)*R197),0,('NGER results'!$K196/'NGER results'!$H196)*R197)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K196/'NGER results'!$H196)*S197),0,('NGER results'!$K196/'NGER results'!$H196)*S197)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K196/'NGER results'!$H196)*T197),0,('NGER results'!$K196/'NGER results'!$H196)*T197)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K196/'NGER results'!$H196)*U197),0,('NGER results'!$K196/'NGER results'!$H196)*U197)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K196/'NGER results'!$H196)*V197),0,('NGER results'!$K196/'NGER results'!$H196)*V197)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ197*(1-EXP(-'NGER input 2'!FW195))","v":0},{"$f":"AR197*(1-EXP(-'NGER input 2'!FX195))","v":0},{"$f":"AS197*(1-EXP(-'NGER input 2'!FY195))","v":0},{"$f":"AT197*(1-EXP(-'NGER input 2'!FZ195))","v":0},{"$f":"AU197*(1-EXP(-'NGER input 2'!GA195))","v":0},{"$f":"AV197*(1-EXP(-'NGER input 2'!GB195))","v":0},{"$f":"AW197*(1-EXP(-'NGER input 2'!GC195))","v":0},{"$f":"AX197*(1-EXP(-'NGER input 2'!GD195))","v":0},{"$f":"AY197*(1-EXP(-'NGER input 2'!GE195))","v":0},{"$f":"AZ197*(1-EXP(-'NGER input 2'!GF195))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K196/'NGER results'!$H196)*BA197),0,('NGER results'!$K196/'NGER results'!$H196)*BA197)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K196/'NGER results'!$H196)*BB197),0,('NGER results'!$K196/'NGER results'!$H196)*BB197)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K196/'NGER results'!$H196)*BC197),0,('NGER results'!$K196/'NGER results'!$H196)*BC197)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K196/'NGER results'!$H196)*BD197),0,('NGER results'!$K196/'NGER results'!$H196)*BD197)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K196/'NGER results'!$H196)*BE197),0,('NGER results'!$K196/'NGER results'!$H196)*BE197)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K196/'NGER results'!$H196)*BF197),0,('NGER results'!$K196/'NGER results'!$H196)*BF197)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K196/'NGER results'!$H196)*BG197),0,('NGER results'!$K196/'NGER results'!$H196)*BG197)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K196/'NGER results'!$H196)*BH197),0,('NGER results'!$K196/'NGER results'!$H196)*BH197)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K196/'NGER results'!$H196)*BI197),0,('NGER results'!$K196/'NGER results'!$H196)*BI197)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K196/'NGER results'!$H196)*BJ197),0,('NGER results'!$K196/'NGER results'!$H196)*BJ197)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A197>=2016,(BA197+M197)*'NGER input 2'!$GS195*1.336*25,(BA197+M197)*'NGER input 2'!$GS195*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A197>=2016,(BB197+N197)*'NGER input 2'!$GS195*1.336*25,(BB197+N197)*'NGER input 2'!$GS195*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A197>=2016,(BC197+O197)*'NGER input 2'!$GS195*1.336*25,(BC197+O197)*'NGER input 2'!$GS195*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A197>=2016,(BD197+P197)*'NGER input 2'!$GS195*1.336*25,(BD197+P197)*'NGER input 2'!$GS195*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A197>=2016,(BE197+Q197)*'NGER input 2'!$GS195*1.336*25,(BE197+Q197)*'NGER input 2'!$GS195*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A197>=2016,(BF197+R197)*'NGER input 2'!$GS195*1.336*25,(BF197+R197)*'NGER input 2'!$GS195*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A197>=2016,(BG197+S197)*'NGER input 2'!$GS195*1.336*25,(BG197+S197)*'NGER input 2'!$GS195*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A197>=2016,(BH197+T197)*'NGER input 2'!$GS195*1.336*25,(BH197+T197)*'NGER input 2'!$GS195*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A197>=2016,(BI197+U197)*'NGER input 2'!$GS195*1.336*25,(BI197+U197)*'NGER input 2'!$GS195*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A197>=2016,(BJ197+V197)*'NGER input 2'!$GS195*1.336*25,(BJ197+V197)*'NGER input 2'!$GS195*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A196","v":192},null,{"$f":"IF(OR('NGER input 2'!$A196=2013,'NGER input 2'!$A196=2014),0,'NGER input 2'!ES196*'NGER input 2'!FC196*'NGER input 2'!FM196*'NGER input 2'!$GQ196)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A196=2013,'NGER input 2'!$A196=2014),0,'NGER input 2'!ET196*'NGER input 2'!FD196*'NGER input 2'!FN196*'NGER input 2'!$GQ196)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A196=2013,'NGER input 2'!$A196=2014),0,'NGER input 2'!EU196*'NGER input 2'!FE196*'NGER input 2'!FO196*'NGER input 2'!$GQ196)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A196=2013,'NGER input 2'!$A196=2014),0,'NGER input 2'!EV196*'NGER input 2'!FF196*'NGER input 2'!FP196*'NGER input 2'!$GQ196)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A196=2013,'NGER input 2'!$A196=2014),0,'NGER input 2'!EW196*'NGER input 2'!FG196*'NGER input 2'!FQ196*'NGER input 2'!$GQ196)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A196=2013,'NGER input 2'!$A196=2014),0,'NGER input 2'!EX196*'NGER input 2'!FH196*'NGER input 2'!FR196*'NGER input 2'!$GQ196)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A196=2013,'NGER input 2'!$A196=2014),0,'NGER input 2'!EY196*'NGER input 2'!FI196*'NGER input 2'!FS196*'NGER input 2'!$GQ196)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A196=2013,'NGER input 2'!$A196=2014),0,'NGER input 2'!EZ196*'NGER input 2'!FJ196*'NGER input 2'!FT196*'NGER input 2'!$GQ196)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A196=2013,'NGER input 2'!$A196=2014),0,'NGER input 2'!FA196*'NGER input 2'!FK196*'NGER input 2'!FU196*'NGER input 2'!$GQ196)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A196=2013,'NGER input 2'!$A196=2014),0,'NGER input 2'!FB196*'NGER input 2'!FL196*'NGER input 2'!FV196*'NGER input 2'!$GQ196)","v":0},{"$f":"C198*(1-EXP(-'NGER input 2'!FW196*(13-'NGER input 2'!$GR196-7)/12))","v":{"$error":"#N/A"}},{"$f":"D198*(1-EXP(-'NGER input 2'!FX196*(13-'NGER input 2'!$GR196-7)/12))","v":{"$error":"#N/A"}},{"$f":"E198*(1-EXP(-'NGER input 2'!FY196*(13-'NGER input 2'!$GR196-7)/12))","v":{"$error":"#N/A"}},{"$f":"F198*(1-EXP(-'NGER input 2'!FZ196*(13-'NGER input 2'!$GR196-7)/12))","v":{"$error":"#N/A"}},{"$f":"G198*(1-EXP(-'NGER input 2'!GA196*(13-'NGER input 2'!$GR196-7)/12))","v":{"$error":"#N/A"}},{"$f":"H198*(1-EXP(-'NGER input 2'!GB196*(13-'NGER input 2'!$GR196-7)/12))","v":{"$error":"#N/A"}},{"$f":"I198*(1-EXP(-'NGER input 2'!GC196*(13-'NGER input 2'!$GR196-7)/12))","v":{"$error":"#N/A"}},{"$f":"J198*(1-EXP(-'NGER input 2'!GD196*(13-'NGER input 2'!$GR196-7)/12))","v":{"$error":"#N/A"}},{"$f":"K198*(1-EXP(-'NGER input 2'!GE196*(13-'NGER input 2'!$GR196-7)/12))","v":{"$error":"#N/A"}},{"$f":"L198*(1-EXP(-'NGER input 2'!GF196*(13-'NGER input 2'!$GR196-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K197/'NGER results'!$H197)*M198),0,('NGER results'!$K197/'NGER results'!$H197)*M198)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K197/'NGER results'!$H197)*N198),0,('NGER results'!$K197/'NGER results'!$H197)*N198)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K197/'NGER results'!$H197)*O198),0,('NGER results'!$K197/'NGER results'!$H197)*O198)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K197/'NGER results'!$H197)*P198),0,('NGER results'!$K197/'NGER results'!$H197)*P198)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K197/'NGER results'!$H197)*Q198),0,('NGER results'!$K197/'NGER results'!$H197)*Q198)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K197/'NGER results'!$H197)*R198),0,('NGER results'!$K197/'NGER results'!$H197)*R198)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K197/'NGER results'!$H197)*S198),0,('NGER results'!$K197/'NGER results'!$H197)*S198)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K197/'NGER results'!$H197)*T198),0,('NGER results'!$K197/'NGER results'!$H197)*T198)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K197/'NGER results'!$H197)*U198),0,('NGER results'!$K197/'NGER results'!$H197)*U198)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K197/'NGER results'!$H197)*V198),0,('NGER results'!$K197/'NGER results'!$H197)*V198)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ198*(1-EXP(-'NGER input 2'!FW196))","v":0},{"$f":"AR198*(1-EXP(-'NGER input 2'!FX196))","v":0},{"$f":"AS198*(1-EXP(-'NGER input 2'!FY196))","v":0},{"$f":"AT198*(1-EXP(-'NGER input 2'!FZ196))","v":0},{"$f":"AU198*(1-EXP(-'NGER input 2'!GA196))","v":0},{"$f":"AV198*(1-EXP(-'NGER input 2'!GB196))","v":0},{"$f":"AW198*(1-EXP(-'NGER input 2'!GC196))","v":0},{"$f":"AX198*(1-EXP(-'NGER input 2'!GD196))","v":0},{"$f":"AY198*(1-EXP(-'NGER input 2'!GE196))","v":0},{"$f":"AZ198*(1-EXP(-'NGER input 2'!GF196))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K197/'NGER results'!$H197)*BA198),0,('NGER results'!$K197/'NGER results'!$H197)*BA198)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K197/'NGER results'!$H197)*BB198),0,('NGER results'!$K197/'NGER results'!$H197)*BB198)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K197/'NGER results'!$H197)*BC198),0,('NGER results'!$K197/'NGER results'!$H197)*BC198)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K197/'NGER results'!$H197)*BD198),0,('NGER results'!$K197/'NGER results'!$H197)*BD198)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K197/'NGER results'!$H197)*BE198),0,('NGER results'!$K197/'NGER results'!$H197)*BE198)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K197/'NGER results'!$H197)*BF198),0,('NGER results'!$K197/'NGER results'!$H197)*BF198)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K197/'NGER results'!$H197)*BG198),0,('NGER results'!$K197/'NGER results'!$H197)*BG198)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K197/'NGER results'!$H197)*BH198),0,('NGER results'!$K197/'NGER results'!$H197)*BH198)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K197/'NGER results'!$H197)*BI198),0,('NGER results'!$K197/'NGER results'!$H197)*BI198)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K197/'NGER results'!$H197)*BJ198),0,('NGER results'!$K197/'NGER results'!$H197)*BJ198)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A198>=2016,(BA198+M198)*'NGER input 2'!$GS196*1.336*25,(BA198+M198)*'NGER input 2'!$GS196*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A198>=2016,(BB198+N198)*'NGER input 2'!$GS196*1.336*25,(BB198+N198)*'NGER input 2'!$GS196*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A198>=2016,(BC198+O198)*'NGER input 2'!$GS196*1.336*25,(BC198+O198)*'NGER input 2'!$GS196*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A198>=2016,(BD198+P198)*'NGER input 2'!$GS196*1.336*25,(BD198+P198)*'NGER input 2'!$GS196*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A198>=2016,(BE198+Q198)*'NGER input 2'!$GS196*1.336*25,(BE198+Q198)*'NGER input 2'!$GS196*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A198>=2016,(BF198+R198)*'NGER input 2'!$GS196*1.336*25,(BF198+R198)*'NGER input 2'!$GS196*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A198>=2016,(BG198+S198)*'NGER input 2'!$GS196*1.336*25,(BG198+S198)*'NGER input 2'!$GS196*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A198>=2016,(BH198+T198)*'NGER input 2'!$GS196*1.336*25,(BH198+T198)*'NGER input 2'!$GS196*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A198>=2016,(BI198+U198)*'NGER input 2'!$GS196*1.336*25,(BI198+U198)*'NGER input 2'!$GS196*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A198>=2016,(BJ198+V198)*'NGER input 2'!$GS196*1.336*25,(BJ198+V198)*'NGER input 2'!$GS196*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A197","v":193},null,{"$f":"IF(OR('NGER input 2'!$A197=2013,'NGER input 2'!$A197=2014),0,'NGER input 2'!ES197*'NGER input 2'!FC197*'NGER input 2'!FM197*'NGER input 2'!$GQ197)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A197=2013,'NGER input 2'!$A197=2014),0,'NGER input 2'!ET197*'NGER input 2'!FD197*'NGER input 2'!FN197*'NGER input 2'!$GQ197)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A197=2013,'NGER input 2'!$A197=2014),0,'NGER input 2'!EU197*'NGER input 2'!FE197*'NGER input 2'!FO197*'NGER input 2'!$GQ197)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A197=2013,'NGER input 2'!$A197=2014),0,'NGER input 2'!EV197*'NGER input 2'!FF197*'NGER input 2'!FP197*'NGER input 2'!$GQ197)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A197=2013,'NGER input 2'!$A197=2014),0,'NGER input 2'!EW197*'NGER input 2'!FG197*'NGER input 2'!FQ197*'NGER input 2'!$GQ197)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A197=2013,'NGER input 2'!$A197=2014),0,'NGER input 2'!EX197*'NGER input 2'!FH197*'NGER input 2'!FR197*'NGER input 2'!$GQ197)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A197=2013,'NGER input 2'!$A197=2014),0,'NGER input 2'!EY197*'NGER input 2'!FI197*'NGER input 2'!FS197*'NGER input 2'!$GQ197)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A197=2013,'NGER input 2'!$A197=2014),0,'NGER input 2'!EZ197*'NGER input 2'!FJ197*'NGER input 2'!FT197*'NGER input 2'!$GQ197)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A197=2013,'NGER input 2'!$A197=2014),0,'NGER input 2'!FA197*'NGER input 2'!FK197*'NGER input 2'!FU197*'NGER input 2'!$GQ197)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A197=2013,'NGER input 2'!$A197=2014),0,'NGER input 2'!FB197*'NGER input 2'!FL197*'NGER input 2'!FV197*'NGER input 2'!$GQ197)","v":0},{"$f":"C199*(1-EXP(-'NGER input 2'!FW197*(13-'NGER input 2'!$GR197-7)/12))","v":{"$error":"#N/A"}},{"$f":"D199*(1-EXP(-'NGER input 2'!FX197*(13-'NGER input 2'!$GR197-7)/12))","v":{"$error":"#N/A"}},{"$f":"E199*(1-EXP(-'NGER input 2'!FY197*(13-'NGER input 2'!$GR197-7)/12))","v":{"$error":"#N/A"}},{"$f":"F199*(1-EXP(-'NGER input 2'!FZ197*(13-'NGER input 2'!$GR197-7)/12))","v":{"$error":"#N/A"}},{"$f":"G199*(1-EXP(-'NGER input 2'!GA197*(13-'NGER input 2'!$GR197-7)/12))","v":{"$error":"#N/A"}},{"$f":"H199*(1-EXP(-'NGER input 2'!GB197*(13-'NGER input 2'!$GR197-7)/12))","v":{"$error":"#N/A"}},{"$f":"I199*(1-EXP(-'NGER input 2'!GC197*(13-'NGER input 2'!$GR197-7)/12))","v":{"$error":"#N/A"}},{"$f":"J199*(1-EXP(-'NGER input 2'!GD197*(13-'NGER input 2'!$GR197-7)/12))","v":{"$error":"#N/A"}},{"$f":"K199*(1-EXP(-'NGER input 2'!GE197*(13-'NGER input 2'!$GR197-7)/12))","v":{"$error":"#N/A"}},{"$f":"L199*(1-EXP(-'NGER input 2'!GF197*(13-'NGER input 2'!$GR197-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K198/'NGER results'!$H198)*M199),0,('NGER results'!$K198/'NGER results'!$H198)*M199)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K198/'NGER results'!$H198)*N199),0,('NGER results'!$K198/'NGER results'!$H198)*N199)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K198/'NGER results'!$H198)*O199),0,('NGER results'!$K198/'NGER results'!$H198)*O199)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K198/'NGER results'!$H198)*P199),0,('NGER results'!$K198/'NGER results'!$H198)*P199)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K198/'NGER results'!$H198)*Q199),0,('NGER results'!$K198/'NGER results'!$H198)*Q199)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K198/'NGER results'!$H198)*R199),0,('NGER results'!$K198/'NGER results'!$H198)*R199)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K198/'NGER results'!$H198)*S199),0,('NGER results'!$K198/'NGER results'!$H198)*S199)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K198/'NGER results'!$H198)*T199),0,('NGER results'!$K198/'NGER results'!$H198)*T199)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K198/'NGER results'!$H198)*U199),0,('NGER results'!$K198/'NGER results'!$H198)*U199)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K198/'NGER results'!$H198)*V199),0,('NGER results'!$K198/'NGER results'!$H198)*V199)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ199*(1-EXP(-'NGER input 2'!FW197))","v":0},{"$f":"AR199*(1-EXP(-'NGER input 2'!FX197))","v":0},{"$f":"AS199*(1-EXP(-'NGER input 2'!FY197))","v":0},{"$f":"AT199*(1-EXP(-'NGER input 2'!FZ197))","v":0},{"$f":"AU199*(1-EXP(-'NGER input 2'!GA197))","v":0},{"$f":"AV199*(1-EXP(-'NGER input 2'!GB197))","v":0},{"$f":"AW199*(1-EXP(-'NGER input 2'!GC197))","v":0},{"$f":"AX199*(1-EXP(-'NGER input 2'!GD197))","v":0},{"$f":"AY199*(1-EXP(-'NGER input 2'!GE197))","v":0},{"$f":"AZ199*(1-EXP(-'NGER input 2'!GF197))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K198/'NGER results'!$H198)*BA199),0,('NGER results'!$K198/'NGER results'!$H198)*BA199)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K198/'NGER results'!$H198)*BB199),0,('NGER results'!$K198/'NGER results'!$H198)*BB199)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K198/'NGER results'!$H198)*BC199),0,('NGER results'!$K198/'NGER results'!$H198)*BC199)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K198/'NGER results'!$H198)*BD199),0,('NGER results'!$K198/'NGER results'!$H198)*BD199)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K198/'NGER results'!$H198)*BE199),0,('NGER results'!$K198/'NGER results'!$H198)*BE199)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K198/'NGER results'!$H198)*BF199),0,('NGER results'!$K198/'NGER results'!$H198)*BF199)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K198/'NGER results'!$H198)*BG199),0,('NGER results'!$K198/'NGER results'!$H198)*BG199)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K198/'NGER results'!$H198)*BH199),0,('NGER results'!$K198/'NGER results'!$H198)*BH199)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K198/'NGER results'!$H198)*BI199),0,('NGER results'!$K198/'NGER results'!$H198)*BI199)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K198/'NGER results'!$H198)*BJ199),0,('NGER results'!$K198/'NGER results'!$H198)*BJ199)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A199>=2016,(BA199+M199)*'NGER input 2'!$GS197*1.336*25,(BA199+M199)*'NGER input 2'!$GS197*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A199>=2016,(BB199+N199)*'NGER input 2'!$GS197*1.336*25,(BB199+N199)*'NGER input 2'!$GS197*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A199>=2016,(BC199+O199)*'NGER input 2'!$GS197*1.336*25,(BC199+O199)*'NGER input 2'!$GS197*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A199>=2016,(BD199+P199)*'NGER input 2'!$GS197*1.336*25,(BD199+P199)*'NGER input 2'!$GS197*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A199>=2016,(BE199+Q199)*'NGER input 2'!$GS197*1.336*25,(BE199+Q199)*'NGER input 2'!$GS197*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A199>=2016,(BF199+R199)*'NGER input 2'!$GS197*1.336*25,(BF199+R199)*'NGER input 2'!$GS197*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A199>=2016,(BG199+S199)*'NGER input 2'!$GS197*1.336*25,(BG199+S199)*'NGER input 2'!$GS197*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A199>=2016,(BH199+T199)*'NGER input 2'!$GS197*1.336*25,(BH199+T199)*'NGER input 2'!$GS197*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A199>=2016,(BI199+U199)*'NGER input 2'!$GS197*1.336*25,(BI199+U199)*'NGER input 2'!$GS197*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A199>=2016,(BJ199+V199)*'NGER input 2'!$GS197*1.336*25,(BJ199+V199)*'NGER input 2'!$GS197*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A198","v":194},null,{"$f":"IF(OR('NGER input 2'!$A198=2013,'NGER input 2'!$A198=2014),0,'NGER input 2'!ES198*'NGER input 2'!FC198*'NGER input 2'!FM198*'NGER input 2'!$GQ198)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A198=2013,'NGER input 2'!$A198=2014),0,'NGER input 2'!ET198*'NGER input 2'!FD198*'NGER input 2'!FN198*'NGER input 2'!$GQ198)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A198=2013,'NGER input 2'!$A198=2014),0,'NGER input 2'!EU198*'NGER input 2'!FE198*'NGER input 2'!FO198*'NGER input 2'!$GQ198)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A198=2013,'NGER input 2'!$A198=2014),0,'NGER input 2'!EV198*'NGER input 2'!FF198*'NGER input 2'!FP198*'NGER input 2'!$GQ198)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A198=2013,'NGER input 2'!$A198=2014),0,'NGER input 2'!EW198*'NGER input 2'!FG198*'NGER input 2'!FQ198*'NGER input 2'!$GQ198)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A198=2013,'NGER input 2'!$A198=2014),0,'NGER input 2'!EX198*'NGER input 2'!FH198*'NGER input 2'!FR198*'NGER input 2'!$GQ198)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A198=2013,'NGER input 2'!$A198=2014),0,'NGER input 2'!EY198*'NGER input 2'!FI198*'NGER input 2'!FS198*'NGER input 2'!$GQ198)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A198=2013,'NGER input 2'!$A198=2014),0,'NGER input 2'!EZ198*'NGER input 2'!FJ198*'NGER input 2'!FT198*'NGER input 2'!$GQ198)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A198=2013,'NGER input 2'!$A198=2014),0,'NGER input 2'!FA198*'NGER input 2'!FK198*'NGER input 2'!FU198*'NGER input 2'!$GQ198)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A198=2013,'NGER input 2'!$A198=2014),0,'NGER input 2'!FB198*'NGER input 2'!FL198*'NGER input 2'!FV198*'NGER input 2'!$GQ198)","v":0},{"$f":"C200*(1-EXP(-'NGER input 2'!FW198*(13-'NGER input 2'!$GR198-7)/12))","v":{"$error":"#N/A"}},{"$f":"D200*(1-EXP(-'NGER input 2'!FX198*(13-'NGER input 2'!$GR198-7)/12))","v":{"$error":"#N/A"}},{"$f":"E200*(1-EXP(-'NGER input 2'!FY198*(13-'NGER input 2'!$GR198-7)/12))","v":{"$error":"#N/A"}},{"$f":"F200*(1-EXP(-'NGER input 2'!FZ198*(13-'NGER input 2'!$GR198-7)/12))","v":{"$error":"#N/A"}},{"$f":"G200*(1-EXP(-'NGER input 2'!GA198*(13-'NGER input 2'!$GR198-7)/12))","v":{"$error":"#N/A"}},{"$f":"H200*(1-EXP(-'NGER input 2'!GB198*(13-'NGER input 2'!$GR198-7)/12))","v":{"$error":"#N/A"}},{"$f":"I200*(1-EXP(-'NGER input 2'!GC198*(13-'NGER input 2'!$GR198-7)/12))","v":{"$error":"#N/A"}},{"$f":"J200*(1-EXP(-'NGER input 2'!GD198*(13-'NGER input 2'!$GR198-7)/12))","v":{"$error":"#N/A"}},{"$f":"K200*(1-EXP(-'NGER input 2'!GE198*(13-'NGER input 2'!$GR198-7)/12))","v":{"$error":"#N/A"}},{"$f":"L200*(1-EXP(-'NGER input 2'!GF198*(13-'NGER input 2'!$GR198-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K199/'NGER results'!$H199)*M200),0,('NGER results'!$K199/'NGER results'!$H199)*M200)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K199/'NGER results'!$H199)*N200),0,('NGER results'!$K199/'NGER results'!$H199)*N200)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K199/'NGER results'!$H199)*O200),0,('NGER results'!$K199/'NGER results'!$H199)*O200)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K199/'NGER results'!$H199)*P200),0,('NGER results'!$K199/'NGER results'!$H199)*P200)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K199/'NGER results'!$H199)*Q200),0,('NGER results'!$K199/'NGER results'!$H199)*Q200)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K199/'NGER results'!$H199)*R200),0,('NGER results'!$K199/'NGER results'!$H199)*R200)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K199/'NGER results'!$H199)*S200),0,('NGER results'!$K199/'NGER results'!$H199)*S200)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K199/'NGER results'!$H199)*T200),0,('NGER results'!$K199/'NGER results'!$H199)*T200)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K199/'NGER results'!$H199)*U200),0,('NGER results'!$K199/'NGER results'!$H199)*U200)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K199/'NGER results'!$H199)*V200),0,('NGER results'!$K199/'NGER results'!$H199)*V200)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ200*(1-EXP(-'NGER input 2'!FW198))","v":0},{"$f":"AR200*(1-EXP(-'NGER input 2'!FX198))","v":0},{"$f":"AS200*(1-EXP(-'NGER input 2'!FY198))","v":0},{"$f":"AT200*(1-EXP(-'NGER input 2'!FZ198))","v":0},{"$f":"AU200*(1-EXP(-'NGER input 2'!GA198))","v":0},{"$f":"AV200*(1-EXP(-'NGER input 2'!GB198))","v":0},{"$f":"AW200*(1-EXP(-'NGER input 2'!GC198))","v":0},{"$f":"AX200*(1-EXP(-'NGER input 2'!GD198))","v":0},{"$f":"AY200*(1-EXP(-'NGER input 2'!GE198))","v":0},{"$f":"AZ200*(1-EXP(-'NGER input 2'!GF198))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K199/'NGER results'!$H199)*BA200),0,('NGER results'!$K199/'NGER results'!$H199)*BA200)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K199/'NGER results'!$H199)*BB200),0,('NGER results'!$K199/'NGER results'!$H199)*BB200)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K199/'NGER results'!$H199)*BC200),0,('NGER results'!$K199/'NGER results'!$H199)*BC200)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K199/'NGER results'!$H199)*BD200),0,('NGER results'!$K199/'NGER results'!$H199)*BD200)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K199/'NGER results'!$H199)*BE200),0,('NGER results'!$K199/'NGER results'!$H199)*BE200)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K199/'NGER results'!$H199)*BF200),0,('NGER results'!$K199/'NGER results'!$H199)*BF200)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K199/'NGER results'!$H199)*BG200),0,('NGER results'!$K199/'NGER results'!$H199)*BG200)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K199/'NGER results'!$H199)*BH200),0,('NGER results'!$K199/'NGER results'!$H199)*BH200)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K199/'NGER results'!$H199)*BI200),0,('NGER results'!$K199/'NGER results'!$H199)*BI200)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K199/'NGER results'!$H199)*BJ200),0,('NGER results'!$K199/'NGER results'!$H199)*BJ200)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A200>=2016,(BA200+M200)*'NGER input 2'!$GS198*1.336*25,(BA200+M200)*'NGER input 2'!$GS198*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A200>=2016,(BB200+N200)*'NGER input 2'!$GS198*1.336*25,(BB200+N200)*'NGER input 2'!$GS198*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A200>=2016,(BC200+O200)*'NGER input 2'!$GS198*1.336*25,(BC200+O200)*'NGER input 2'!$GS198*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A200>=2016,(BD200+P200)*'NGER input 2'!$GS198*1.336*25,(BD200+P200)*'NGER input 2'!$GS198*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A200>=2016,(BE200+Q200)*'NGER input 2'!$GS198*1.336*25,(BE200+Q200)*'NGER input 2'!$GS198*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A200>=2016,(BF200+R200)*'NGER input 2'!$GS198*1.336*25,(BF200+R200)*'NGER input 2'!$GS198*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A200>=2016,(BG200+S200)*'NGER input 2'!$GS198*1.336*25,(BG200+S200)*'NGER input 2'!$GS198*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A200>=2016,(BH200+T200)*'NGER input 2'!$GS198*1.336*25,(BH200+T200)*'NGER input 2'!$GS198*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A200>=2016,(BI200+U200)*'NGER input 2'!$GS198*1.336*25,(BI200+U200)*'NGER input 2'!$GS198*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A200>=2016,(BJ200+V200)*'NGER input 2'!$GS198*1.336*25,(BJ200+V200)*'NGER input 2'!$GS198*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A199","v":195},null,{"$f":"IF(OR('NGER input 2'!$A199=2013,'NGER input 2'!$A199=2014),0,'NGER input 2'!ES199*'NGER input 2'!FC199*'NGER input 2'!FM199*'NGER input 2'!$GQ199)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A199=2013,'NGER input 2'!$A199=2014),0,'NGER input 2'!ET199*'NGER input 2'!FD199*'NGER input 2'!FN199*'NGER input 2'!$GQ199)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A199=2013,'NGER input 2'!$A199=2014),0,'NGER input 2'!EU199*'NGER input 2'!FE199*'NGER input 2'!FO199*'NGER input 2'!$GQ199)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A199=2013,'NGER input 2'!$A199=2014),0,'NGER input 2'!EV199*'NGER input 2'!FF199*'NGER input 2'!FP199*'NGER input 2'!$GQ199)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A199=2013,'NGER input 2'!$A199=2014),0,'NGER input 2'!EW199*'NGER input 2'!FG199*'NGER input 2'!FQ199*'NGER input 2'!$GQ199)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A199=2013,'NGER input 2'!$A199=2014),0,'NGER input 2'!EX199*'NGER input 2'!FH199*'NGER input 2'!FR199*'NGER input 2'!$GQ199)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A199=2013,'NGER input 2'!$A199=2014),0,'NGER input 2'!EY199*'NGER input 2'!FI199*'NGER input 2'!FS199*'NGER input 2'!$GQ199)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A199=2013,'NGER input 2'!$A199=2014),0,'NGER input 2'!EZ199*'NGER input 2'!FJ199*'NGER input 2'!FT199*'NGER input 2'!$GQ199)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A199=2013,'NGER input 2'!$A199=2014),0,'NGER input 2'!FA199*'NGER input 2'!FK199*'NGER input 2'!FU199*'NGER input 2'!$GQ199)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A199=2013,'NGER input 2'!$A199=2014),0,'NGER input 2'!FB199*'NGER input 2'!FL199*'NGER input 2'!FV199*'NGER input 2'!$GQ199)","v":0},{"$f":"C201*(1-EXP(-'NGER input 2'!FW199*(13-'NGER input 2'!$GR199-7)/12))","v":{"$error":"#N/A"}},{"$f":"D201*(1-EXP(-'NGER input 2'!FX199*(13-'NGER input 2'!$GR199-7)/12))","v":{"$error":"#N/A"}},{"$f":"E201*(1-EXP(-'NGER input 2'!FY199*(13-'NGER input 2'!$GR199-7)/12))","v":{"$error":"#N/A"}},{"$f":"F201*(1-EXP(-'NGER input 2'!FZ199*(13-'NGER input 2'!$GR199-7)/12))","v":{"$error":"#N/A"}},{"$f":"G201*(1-EXP(-'NGER input 2'!GA199*(13-'NGER input 2'!$GR199-7)/12))","v":{"$error":"#N/A"}},{"$f":"H201*(1-EXP(-'NGER input 2'!GB199*(13-'NGER input 2'!$GR199-7)/12))","v":{"$error":"#N/A"}},{"$f":"I201*(1-EXP(-'NGER input 2'!GC199*(13-'NGER input 2'!$GR199-7)/12))","v":{"$error":"#N/A"}},{"$f":"J201*(1-EXP(-'NGER input 2'!GD199*(13-'NGER input 2'!$GR199-7)/12))","v":{"$error":"#N/A"}},{"$f":"K201*(1-EXP(-'NGER input 2'!GE199*(13-'NGER input 2'!$GR199-7)/12))","v":{"$error":"#N/A"}},{"$f":"L201*(1-EXP(-'NGER input 2'!GF199*(13-'NGER input 2'!$GR199-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K200/'NGER results'!$H200)*M201),0,('NGER results'!$K200/'NGER results'!$H200)*M201)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K200/'NGER results'!$H200)*N201),0,('NGER results'!$K200/'NGER results'!$H200)*N201)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K200/'NGER results'!$H200)*O201),0,('NGER results'!$K200/'NGER results'!$H200)*O201)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K200/'NGER results'!$H200)*P201),0,('NGER results'!$K200/'NGER results'!$H200)*P201)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K200/'NGER results'!$H200)*Q201),0,('NGER results'!$K200/'NGER results'!$H200)*Q201)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K200/'NGER results'!$H200)*R201),0,('NGER results'!$K200/'NGER results'!$H200)*R201)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K200/'NGER results'!$H200)*S201),0,('NGER results'!$K200/'NGER results'!$H200)*S201)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K200/'NGER results'!$H200)*T201),0,('NGER results'!$K200/'NGER results'!$H200)*T201)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K200/'NGER results'!$H200)*U201),0,('NGER results'!$K200/'NGER results'!$H200)*U201)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K200/'NGER results'!$H200)*V201),0,('NGER results'!$K200/'NGER results'!$H200)*V201)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ201*(1-EXP(-'NGER input 2'!FW199))","v":0},{"$f":"AR201*(1-EXP(-'NGER input 2'!FX199))","v":0},{"$f":"AS201*(1-EXP(-'NGER input 2'!FY199))","v":0},{"$f":"AT201*(1-EXP(-'NGER input 2'!FZ199))","v":0},{"$f":"AU201*(1-EXP(-'NGER input 2'!GA199))","v":0},{"$f":"AV201*(1-EXP(-'NGER input 2'!GB199))","v":0},{"$f":"AW201*(1-EXP(-'NGER input 2'!GC199))","v":0},{"$f":"AX201*(1-EXP(-'NGER input 2'!GD199))","v":0},{"$f":"AY201*(1-EXP(-'NGER input 2'!GE199))","v":0},{"$f":"AZ201*(1-EXP(-'NGER input 2'!GF199))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K200/'NGER results'!$H200)*BA201),0,('NGER results'!$K200/'NGER results'!$H200)*BA201)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K200/'NGER results'!$H200)*BB201),0,('NGER results'!$K200/'NGER results'!$H200)*BB201)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K200/'NGER results'!$H200)*BC201),0,('NGER results'!$K200/'NGER results'!$H200)*BC201)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K200/'NGER results'!$H200)*BD201),0,('NGER results'!$K200/'NGER results'!$H200)*BD201)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K200/'NGER results'!$H200)*BE201),0,('NGER results'!$K200/'NGER results'!$H200)*BE201)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K200/'NGER results'!$H200)*BF201),0,('NGER results'!$K200/'NGER results'!$H200)*BF201)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K200/'NGER results'!$H200)*BG201),0,('NGER results'!$K200/'NGER results'!$H200)*BG201)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K200/'NGER results'!$H200)*BH201),0,('NGER results'!$K200/'NGER results'!$H200)*BH201)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K200/'NGER results'!$H200)*BI201),0,('NGER results'!$K200/'NGER results'!$H200)*BI201)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K200/'NGER results'!$H200)*BJ201),0,('NGER results'!$K200/'NGER results'!$H200)*BJ201)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A201>=2016,(BA201+M201)*'NGER input 2'!$GS199*1.336*25,(BA201+M201)*'NGER input 2'!$GS199*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A201>=2016,(BB201+N201)*'NGER input 2'!$GS199*1.336*25,(BB201+N201)*'NGER input 2'!$GS199*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A201>=2016,(BC201+O201)*'NGER input 2'!$GS199*1.336*25,(BC201+O201)*'NGER input 2'!$GS199*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A201>=2016,(BD201+P201)*'NGER input 2'!$GS199*1.336*25,(BD201+P201)*'NGER input 2'!$GS199*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A201>=2016,(BE201+Q201)*'NGER input 2'!$GS199*1.336*25,(BE201+Q201)*'NGER input 2'!$GS199*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A201>=2016,(BF201+R201)*'NGER input 2'!$GS199*1.336*25,(BF201+R201)*'NGER input 2'!$GS199*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A201>=2016,(BG201+S201)*'NGER input 2'!$GS199*1.336*25,(BG201+S201)*'NGER input 2'!$GS199*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A201>=2016,(BH201+T201)*'NGER input 2'!$GS199*1.336*25,(BH201+T201)*'NGER input 2'!$GS199*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A201>=2016,(BI201+U201)*'NGER input 2'!$GS199*1.336*25,(BI201+U201)*'NGER input 2'!$GS199*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A201>=2016,(BJ201+V201)*'NGER input 2'!$GS199*1.336*25,(BJ201+V201)*'NGER input 2'!$GS199*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A200","v":196},null,{"$f":"IF(OR('NGER input 2'!$A200=2013,'NGER input 2'!$A200=2014),0,'NGER input 2'!ES200*'NGER input 2'!FC200*'NGER input 2'!FM200*'NGER input 2'!$GQ200)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A200=2013,'NGER input 2'!$A200=2014),0,'NGER input 2'!ET200*'NGER input 2'!FD200*'NGER input 2'!FN200*'NGER input 2'!$GQ200)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A200=2013,'NGER input 2'!$A200=2014),0,'NGER input 2'!EU200*'NGER input 2'!FE200*'NGER input 2'!FO200*'NGER input 2'!$GQ200)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A200=2013,'NGER input 2'!$A200=2014),0,'NGER input 2'!EV200*'NGER input 2'!FF200*'NGER input 2'!FP200*'NGER input 2'!$GQ200)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A200=2013,'NGER input 2'!$A200=2014),0,'NGER input 2'!EW200*'NGER input 2'!FG200*'NGER input 2'!FQ200*'NGER input 2'!$GQ200)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A200=2013,'NGER input 2'!$A200=2014),0,'NGER input 2'!EX200*'NGER input 2'!FH200*'NGER input 2'!FR200*'NGER input 2'!$GQ200)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A200=2013,'NGER input 2'!$A200=2014),0,'NGER input 2'!EY200*'NGER input 2'!FI200*'NGER input 2'!FS200*'NGER input 2'!$GQ200)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A200=2013,'NGER input 2'!$A200=2014),0,'NGER input 2'!EZ200*'NGER input 2'!FJ200*'NGER input 2'!FT200*'NGER input 2'!$GQ200)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A200=2013,'NGER input 2'!$A200=2014),0,'NGER input 2'!FA200*'NGER input 2'!FK200*'NGER input 2'!FU200*'NGER input 2'!$GQ200)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A200=2013,'NGER input 2'!$A200=2014),0,'NGER input 2'!FB200*'NGER input 2'!FL200*'NGER input 2'!FV200*'NGER input 2'!$GQ200)","v":0},{"$f":"C202*(1-EXP(-'NGER input 2'!FW200*(13-'NGER input 2'!$GR200-7)/12))","v":{"$error":"#N/A"}},{"$f":"D202*(1-EXP(-'NGER input 2'!FX200*(13-'NGER input 2'!$GR200-7)/12))","v":{"$error":"#N/A"}},{"$f":"E202*(1-EXP(-'NGER input 2'!FY200*(13-'NGER input 2'!$GR200-7)/12))","v":{"$error":"#N/A"}},{"$f":"F202*(1-EXP(-'NGER input 2'!FZ200*(13-'NGER input 2'!$GR200-7)/12))","v":{"$error":"#N/A"}},{"$f":"G202*(1-EXP(-'NGER input 2'!GA200*(13-'NGER input 2'!$GR200-7)/12))","v":{"$error":"#N/A"}},{"$f":"H202*(1-EXP(-'NGER input 2'!GB200*(13-'NGER input 2'!$GR200-7)/12))","v":{"$error":"#N/A"}},{"$f":"I202*(1-EXP(-'NGER input 2'!GC200*(13-'NGER input 2'!$GR200-7)/12))","v":{"$error":"#N/A"}},{"$f":"J202*(1-EXP(-'NGER input 2'!GD200*(13-'NGER input 2'!$GR200-7)/12))","v":{"$error":"#N/A"}},{"$f":"K202*(1-EXP(-'NGER input 2'!GE200*(13-'NGER input 2'!$GR200-7)/12))","v":{"$error":"#N/A"}},{"$f":"L202*(1-EXP(-'NGER input 2'!GF200*(13-'NGER input 2'!$GR200-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K201/'NGER results'!$H201)*M202),0,('NGER results'!$K201/'NGER results'!$H201)*M202)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K201/'NGER results'!$H201)*N202),0,('NGER results'!$K201/'NGER results'!$H201)*N202)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K201/'NGER results'!$H201)*O202),0,('NGER results'!$K201/'NGER results'!$H201)*O202)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K201/'NGER results'!$H201)*P202),0,('NGER results'!$K201/'NGER results'!$H201)*P202)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K201/'NGER results'!$H201)*Q202),0,('NGER results'!$K201/'NGER results'!$H201)*Q202)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K201/'NGER results'!$H201)*R202),0,('NGER results'!$K201/'NGER results'!$H201)*R202)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K201/'NGER results'!$H201)*S202),0,('NGER results'!$K201/'NGER results'!$H201)*S202)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K201/'NGER results'!$H201)*T202),0,('NGER results'!$K201/'NGER results'!$H201)*T202)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K201/'NGER results'!$H201)*U202),0,('NGER results'!$K201/'NGER results'!$H201)*U202)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K201/'NGER results'!$H201)*V202),0,('NGER results'!$K201/'NGER results'!$H201)*V202)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ202*(1-EXP(-'NGER input 2'!FW200))","v":0},{"$f":"AR202*(1-EXP(-'NGER input 2'!FX200))","v":0},{"$f":"AS202*(1-EXP(-'NGER input 2'!FY200))","v":0},{"$f":"AT202*(1-EXP(-'NGER input 2'!FZ200))","v":0},{"$f":"AU202*(1-EXP(-'NGER input 2'!GA200))","v":0},{"$f":"AV202*(1-EXP(-'NGER input 2'!GB200))","v":0},{"$f":"AW202*(1-EXP(-'NGER input 2'!GC200))","v":0},{"$f":"AX202*(1-EXP(-'NGER input 2'!GD200))","v":0},{"$f":"AY202*(1-EXP(-'NGER input 2'!GE200))","v":0},{"$f":"AZ202*(1-EXP(-'NGER input 2'!GF200))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K201/'NGER results'!$H201)*BA202),0,('NGER results'!$K201/'NGER results'!$H201)*BA202)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K201/'NGER results'!$H201)*BB202),0,('NGER results'!$K201/'NGER results'!$H201)*BB202)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K201/'NGER results'!$H201)*BC202),0,('NGER results'!$K201/'NGER results'!$H201)*BC202)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K201/'NGER results'!$H201)*BD202),0,('NGER results'!$K201/'NGER results'!$H201)*BD202)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K201/'NGER results'!$H201)*BE202),0,('NGER results'!$K201/'NGER results'!$H201)*BE202)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K201/'NGER results'!$H201)*BF202),0,('NGER results'!$K201/'NGER results'!$H201)*BF202)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K201/'NGER results'!$H201)*BG202),0,('NGER results'!$K201/'NGER results'!$H201)*BG202)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K201/'NGER results'!$H201)*BH202),0,('NGER results'!$K201/'NGER results'!$H201)*BH202)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K201/'NGER results'!$H201)*BI202),0,('NGER results'!$K201/'NGER results'!$H201)*BI202)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K201/'NGER results'!$H201)*BJ202),0,('NGER results'!$K201/'NGER results'!$H201)*BJ202)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A202>=2016,(BA202+M202)*'NGER input 2'!$GS200*1.336*25,(BA202+M202)*'NGER input 2'!$GS200*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A202>=2016,(BB202+N202)*'NGER input 2'!$GS200*1.336*25,(BB202+N202)*'NGER input 2'!$GS200*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A202>=2016,(BC202+O202)*'NGER input 2'!$GS200*1.336*25,(BC202+O202)*'NGER input 2'!$GS200*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A202>=2016,(BD202+P202)*'NGER input 2'!$GS200*1.336*25,(BD202+P202)*'NGER input 2'!$GS200*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A202>=2016,(BE202+Q202)*'NGER input 2'!$GS200*1.336*25,(BE202+Q202)*'NGER input 2'!$GS200*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A202>=2016,(BF202+R202)*'NGER input 2'!$GS200*1.336*25,(BF202+R202)*'NGER input 2'!$GS200*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A202>=2016,(BG202+S202)*'NGER input 2'!$GS200*1.336*25,(BG202+S202)*'NGER input 2'!$GS200*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A202>=2016,(BH202+T202)*'NGER input 2'!$GS200*1.336*25,(BH202+T202)*'NGER input 2'!$GS200*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A202>=2016,(BI202+U202)*'NGER input 2'!$GS200*1.336*25,(BI202+U202)*'NGER input 2'!$GS200*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A202>=2016,(BJ202+V202)*'NGER input 2'!$GS200*1.336*25,(BJ202+V202)*'NGER input 2'!$GS200*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A201","v":197},null,{"$f":"IF(OR('NGER input 2'!$A201=2013,'NGER input 2'!$A201=2014),0,'NGER input 2'!ES201*'NGER input 2'!FC201*'NGER input 2'!FM201*'NGER input 2'!$GQ201)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A201=2013,'NGER input 2'!$A201=2014),0,'NGER input 2'!ET201*'NGER input 2'!FD201*'NGER input 2'!FN201*'NGER input 2'!$GQ201)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A201=2013,'NGER input 2'!$A201=2014),0,'NGER input 2'!EU201*'NGER input 2'!FE201*'NGER input 2'!FO201*'NGER input 2'!$GQ201)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A201=2013,'NGER input 2'!$A201=2014),0,'NGER input 2'!EV201*'NGER input 2'!FF201*'NGER input 2'!FP201*'NGER input 2'!$GQ201)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A201=2013,'NGER input 2'!$A201=2014),0,'NGER input 2'!EW201*'NGER input 2'!FG201*'NGER input 2'!FQ201*'NGER input 2'!$GQ201)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A201=2013,'NGER input 2'!$A201=2014),0,'NGER input 2'!EX201*'NGER input 2'!FH201*'NGER input 2'!FR201*'NGER input 2'!$GQ201)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A201=2013,'NGER input 2'!$A201=2014),0,'NGER input 2'!EY201*'NGER input 2'!FI201*'NGER input 2'!FS201*'NGER input 2'!$GQ201)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A201=2013,'NGER input 2'!$A201=2014),0,'NGER input 2'!EZ201*'NGER input 2'!FJ201*'NGER input 2'!FT201*'NGER input 2'!$GQ201)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A201=2013,'NGER input 2'!$A201=2014),0,'NGER input 2'!FA201*'NGER input 2'!FK201*'NGER input 2'!FU201*'NGER input 2'!$GQ201)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A201=2013,'NGER input 2'!$A201=2014),0,'NGER input 2'!FB201*'NGER input 2'!FL201*'NGER input 2'!FV201*'NGER input 2'!$GQ201)","v":0},{"$f":"C203*(1-EXP(-'NGER input 2'!FW201*(13-'NGER input 2'!$GR201-7)/12))","v":{"$error":"#N/A"}},{"$f":"D203*(1-EXP(-'NGER input 2'!FX201*(13-'NGER input 2'!$GR201-7)/12))","v":{"$error":"#N/A"}},{"$f":"E203*(1-EXP(-'NGER input 2'!FY201*(13-'NGER input 2'!$GR201-7)/12))","v":{"$error":"#N/A"}},{"$f":"F203*(1-EXP(-'NGER input 2'!FZ201*(13-'NGER input 2'!$GR201-7)/12))","v":{"$error":"#N/A"}},{"$f":"G203*(1-EXP(-'NGER input 2'!GA201*(13-'NGER input 2'!$GR201-7)/12))","v":{"$error":"#N/A"}},{"$f":"H203*(1-EXP(-'NGER input 2'!GB201*(13-'NGER input 2'!$GR201-7)/12))","v":{"$error":"#N/A"}},{"$f":"I203*(1-EXP(-'NGER input 2'!GC201*(13-'NGER input 2'!$GR201-7)/12))","v":{"$error":"#N/A"}},{"$f":"J203*(1-EXP(-'NGER input 2'!GD201*(13-'NGER input 2'!$GR201-7)/12))","v":{"$error":"#N/A"}},{"$f":"K203*(1-EXP(-'NGER input 2'!GE201*(13-'NGER input 2'!$GR201-7)/12))","v":{"$error":"#N/A"}},{"$f":"L203*(1-EXP(-'NGER input 2'!GF201*(13-'NGER input 2'!$GR201-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K202/'NGER results'!$H202)*M203),0,('NGER results'!$K202/'NGER results'!$H202)*M203)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K202/'NGER results'!$H202)*N203),0,('NGER results'!$K202/'NGER results'!$H202)*N203)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K202/'NGER results'!$H202)*O203),0,('NGER results'!$K202/'NGER results'!$H202)*O203)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K202/'NGER results'!$H202)*P203),0,('NGER results'!$K202/'NGER results'!$H202)*P203)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K202/'NGER results'!$H202)*Q203),0,('NGER results'!$K202/'NGER results'!$H202)*Q203)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K202/'NGER results'!$H202)*R203),0,('NGER results'!$K202/'NGER results'!$H202)*R203)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K202/'NGER results'!$H202)*S203),0,('NGER results'!$K202/'NGER results'!$H202)*S203)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K202/'NGER results'!$H202)*T203),0,('NGER results'!$K202/'NGER results'!$H202)*T203)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K202/'NGER results'!$H202)*U203),0,('NGER results'!$K202/'NGER results'!$H202)*U203)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K202/'NGER results'!$H202)*V203),0,('NGER results'!$K202/'NGER results'!$H202)*V203)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ203*(1-EXP(-'NGER input 2'!FW201))","v":0},{"$f":"AR203*(1-EXP(-'NGER input 2'!FX201))","v":0},{"$f":"AS203*(1-EXP(-'NGER input 2'!FY201))","v":0},{"$f":"AT203*(1-EXP(-'NGER input 2'!FZ201))","v":0},{"$f":"AU203*(1-EXP(-'NGER input 2'!GA201))","v":0},{"$f":"AV203*(1-EXP(-'NGER input 2'!GB201))","v":0},{"$f":"AW203*(1-EXP(-'NGER input 2'!GC201))","v":0},{"$f":"AX203*(1-EXP(-'NGER input 2'!GD201))","v":0},{"$f":"AY203*(1-EXP(-'NGER input 2'!GE201))","v":0},{"$f":"AZ203*(1-EXP(-'NGER input 2'!GF201))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K202/'NGER results'!$H202)*BA203),0,('NGER results'!$K202/'NGER results'!$H202)*BA203)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K202/'NGER results'!$H202)*BB203),0,('NGER results'!$K202/'NGER results'!$H202)*BB203)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K202/'NGER results'!$H202)*BC203),0,('NGER results'!$K202/'NGER results'!$H202)*BC203)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K202/'NGER results'!$H202)*BD203),0,('NGER results'!$K202/'NGER results'!$H202)*BD203)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K202/'NGER results'!$H202)*BE203),0,('NGER results'!$K202/'NGER results'!$H202)*BE203)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K202/'NGER results'!$H202)*BF203),0,('NGER results'!$K202/'NGER results'!$H202)*BF203)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K202/'NGER results'!$H202)*BG203),0,('NGER results'!$K202/'NGER results'!$H202)*BG203)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K202/'NGER results'!$H202)*BH203),0,('NGER results'!$K202/'NGER results'!$H202)*BH203)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K202/'NGER results'!$H202)*BI203),0,('NGER results'!$K202/'NGER results'!$H202)*BI203)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K202/'NGER results'!$H202)*BJ203),0,('NGER results'!$K202/'NGER results'!$H202)*BJ203)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A203>=2016,(BA203+M203)*'NGER input 2'!$GS201*1.336*25,(BA203+M203)*'NGER input 2'!$GS201*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A203>=2016,(BB203+N203)*'NGER input 2'!$GS201*1.336*25,(BB203+N203)*'NGER input 2'!$GS201*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A203>=2016,(BC203+O203)*'NGER input 2'!$GS201*1.336*25,(BC203+O203)*'NGER input 2'!$GS201*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A203>=2016,(BD203+P203)*'NGER input 2'!$GS201*1.336*25,(BD203+P203)*'NGER input 2'!$GS201*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A203>=2016,(BE203+Q203)*'NGER input 2'!$GS201*1.336*25,(BE203+Q203)*'NGER input 2'!$GS201*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A203>=2016,(BF203+R203)*'NGER input 2'!$GS201*1.336*25,(BF203+R203)*'NGER input 2'!$GS201*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A203>=2016,(BG203+S203)*'NGER input 2'!$GS201*1.336*25,(BG203+S203)*'NGER input 2'!$GS201*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A203>=2016,(BH203+T203)*'NGER input 2'!$GS201*1.336*25,(BH203+T203)*'NGER input 2'!$GS201*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A203>=2016,(BI203+U203)*'NGER input 2'!$GS201*1.336*25,(BI203+U203)*'NGER input 2'!$GS201*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A203>=2016,(BJ203+V203)*'NGER input 2'!$GS201*1.336*25,(BJ203+V203)*'NGER input 2'!$GS201*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A202","v":198},null,{"$f":"IF(OR('NGER input 2'!$A202=2013,'NGER input 2'!$A202=2014),0,'NGER input 2'!ES202*'NGER input 2'!FC202*'NGER input 2'!FM202*'NGER input 2'!$GQ202)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A202=2013,'NGER input 2'!$A202=2014),0,'NGER input 2'!ET202*'NGER input 2'!FD202*'NGER input 2'!FN202*'NGER input 2'!$GQ202)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A202=2013,'NGER input 2'!$A202=2014),0,'NGER input 2'!EU202*'NGER input 2'!FE202*'NGER input 2'!FO202*'NGER input 2'!$GQ202)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A202=2013,'NGER input 2'!$A202=2014),0,'NGER input 2'!EV202*'NGER input 2'!FF202*'NGER input 2'!FP202*'NGER input 2'!$GQ202)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A202=2013,'NGER input 2'!$A202=2014),0,'NGER input 2'!EW202*'NGER input 2'!FG202*'NGER input 2'!FQ202*'NGER input 2'!$GQ202)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A202=2013,'NGER input 2'!$A202=2014),0,'NGER input 2'!EX202*'NGER input 2'!FH202*'NGER input 2'!FR202*'NGER input 2'!$GQ202)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A202=2013,'NGER input 2'!$A202=2014),0,'NGER input 2'!EY202*'NGER input 2'!FI202*'NGER input 2'!FS202*'NGER input 2'!$GQ202)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A202=2013,'NGER input 2'!$A202=2014),0,'NGER input 2'!EZ202*'NGER input 2'!FJ202*'NGER input 2'!FT202*'NGER input 2'!$GQ202)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A202=2013,'NGER input 2'!$A202=2014),0,'NGER input 2'!FA202*'NGER input 2'!FK202*'NGER input 2'!FU202*'NGER input 2'!$GQ202)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A202=2013,'NGER input 2'!$A202=2014),0,'NGER input 2'!FB202*'NGER input 2'!FL202*'NGER input 2'!FV202*'NGER input 2'!$GQ202)","v":0},{"$f":"C204*(1-EXP(-'NGER input 2'!FW202*(13-'NGER input 2'!$GR202-7)/12))","v":{"$error":"#N/A"}},{"$f":"D204*(1-EXP(-'NGER input 2'!FX202*(13-'NGER input 2'!$GR202-7)/12))","v":{"$error":"#N/A"}},{"$f":"E204*(1-EXP(-'NGER input 2'!FY202*(13-'NGER input 2'!$GR202-7)/12))","v":{"$error":"#N/A"}},{"$f":"F204*(1-EXP(-'NGER input 2'!FZ202*(13-'NGER input 2'!$GR202-7)/12))","v":{"$error":"#N/A"}},{"$f":"G204*(1-EXP(-'NGER input 2'!GA202*(13-'NGER input 2'!$GR202-7)/12))","v":{"$error":"#N/A"}},{"$f":"H204*(1-EXP(-'NGER input 2'!GB202*(13-'NGER input 2'!$GR202-7)/12))","v":{"$error":"#N/A"}},{"$f":"I204*(1-EXP(-'NGER input 2'!GC202*(13-'NGER input 2'!$GR202-7)/12))","v":{"$error":"#N/A"}},{"$f":"J204*(1-EXP(-'NGER input 2'!GD202*(13-'NGER input 2'!$GR202-7)/12))","v":{"$error":"#N/A"}},{"$f":"K204*(1-EXP(-'NGER input 2'!GE202*(13-'NGER input 2'!$GR202-7)/12))","v":{"$error":"#N/A"}},{"$f":"L204*(1-EXP(-'NGER input 2'!GF202*(13-'NGER input 2'!$GR202-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K203/'NGER results'!$H203)*M204),0,('NGER results'!$K203/'NGER results'!$H203)*M204)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K203/'NGER results'!$H203)*N204),0,('NGER results'!$K203/'NGER results'!$H203)*N204)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K203/'NGER results'!$H203)*O204),0,('NGER results'!$K203/'NGER results'!$H203)*O204)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K203/'NGER results'!$H203)*P204),0,('NGER results'!$K203/'NGER results'!$H203)*P204)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K203/'NGER results'!$H203)*Q204),0,('NGER results'!$K203/'NGER results'!$H203)*Q204)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K203/'NGER results'!$H203)*R204),0,('NGER results'!$K203/'NGER results'!$H203)*R204)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K203/'NGER results'!$H203)*S204),0,('NGER results'!$K203/'NGER results'!$H203)*S204)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K203/'NGER results'!$H203)*T204),0,('NGER results'!$K203/'NGER results'!$H203)*T204)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K203/'NGER results'!$H203)*U204),0,('NGER results'!$K203/'NGER results'!$H203)*U204)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K203/'NGER results'!$H203)*V204),0,('NGER results'!$K203/'NGER results'!$H203)*V204)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ204*(1-EXP(-'NGER input 2'!FW202))","v":0},{"$f":"AR204*(1-EXP(-'NGER input 2'!FX202))","v":0},{"$f":"AS204*(1-EXP(-'NGER input 2'!FY202))","v":0},{"$f":"AT204*(1-EXP(-'NGER input 2'!FZ202))","v":0},{"$f":"AU204*(1-EXP(-'NGER input 2'!GA202))","v":0},{"$f":"AV204*(1-EXP(-'NGER input 2'!GB202))","v":0},{"$f":"AW204*(1-EXP(-'NGER input 2'!GC202))","v":0},{"$f":"AX204*(1-EXP(-'NGER input 2'!GD202))","v":0},{"$f":"AY204*(1-EXP(-'NGER input 2'!GE202))","v":0},{"$f":"AZ204*(1-EXP(-'NGER input 2'!GF202))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K203/'NGER results'!$H203)*BA204),0,('NGER results'!$K203/'NGER results'!$H203)*BA204)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K203/'NGER results'!$H203)*BB204),0,('NGER results'!$K203/'NGER results'!$H203)*BB204)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K203/'NGER results'!$H203)*BC204),0,('NGER results'!$K203/'NGER results'!$H203)*BC204)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K203/'NGER results'!$H203)*BD204),0,('NGER results'!$K203/'NGER results'!$H203)*BD204)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K203/'NGER results'!$H203)*BE204),0,('NGER results'!$K203/'NGER results'!$H203)*BE204)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K203/'NGER results'!$H203)*BF204),0,('NGER results'!$K203/'NGER results'!$H203)*BF204)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K203/'NGER results'!$H203)*BG204),0,('NGER results'!$K203/'NGER results'!$H203)*BG204)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K203/'NGER results'!$H203)*BH204),0,('NGER results'!$K203/'NGER results'!$H203)*BH204)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K203/'NGER results'!$H203)*BI204),0,('NGER results'!$K203/'NGER results'!$H203)*BI204)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K203/'NGER results'!$H203)*BJ204),0,('NGER results'!$K203/'NGER results'!$H203)*BJ204)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A204>=2016,(BA204+M204)*'NGER input 2'!$GS202*1.336*25,(BA204+M204)*'NGER input 2'!$GS202*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A204>=2016,(BB204+N204)*'NGER input 2'!$GS202*1.336*25,(BB204+N204)*'NGER input 2'!$GS202*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A204>=2016,(BC204+O204)*'NGER input 2'!$GS202*1.336*25,(BC204+O204)*'NGER input 2'!$GS202*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A204>=2016,(BD204+P204)*'NGER input 2'!$GS202*1.336*25,(BD204+P204)*'NGER input 2'!$GS202*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A204>=2016,(BE204+Q204)*'NGER input 2'!$GS202*1.336*25,(BE204+Q204)*'NGER input 2'!$GS202*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A204>=2016,(BF204+R204)*'NGER input 2'!$GS202*1.336*25,(BF204+R204)*'NGER input 2'!$GS202*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A204>=2016,(BG204+S204)*'NGER input 2'!$GS202*1.336*25,(BG204+S204)*'NGER input 2'!$GS202*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A204>=2016,(BH204+T204)*'NGER input 2'!$GS202*1.336*25,(BH204+T204)*'NGER input 2'!$GS202*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A204>=2016,(BI204+U204)*'NGER input 2'!$GS202*1.336*25,(BI204+U204)*'NGER input 2'!$GS202*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A204>=2016,(BJ204+V204)*'NGER input 2'!$GS202*1.336*25,(BJ204+V204)*'NGER input 2'!$GS202*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A203","v":199},null,{"$f":"IF(OR('NGER input 2'!$A203=2013,'NGER input 2'!$A203=2014),0,'NGER input 2'!ES203*'NGER input 2'!FC203*'NGER input 2'!FM203*'NGER input 2'!$GQ203)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A203=2013,'NGER input 2'!$A203=2014),0,'NGER input 2'!ET203*'NGER input 2'!FD203*'NGER input 2'!FN203*'NGER input 2'!$GQ203)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A203=2013,'NGER input 2'!$A203=2014),0,'NGER input 2'!EU203*'NGER input 2'!FE203*'NGER input 2'!FO203*'NGER input 2'!$GQ203)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A203=2013,'NGER input 2'!$A203=2014),0,'NGER input 2'!EV203*'NGER input 2'!FF203*'NGER input 2'!FP203*'NGER input 2'!$GQ203)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A203=2013,'NGER input 2'!$A203=2014),0,'NGER input 2'!EW203*'NGER input 2'!FG203*'NGER input 2'!FQ203*'NGER input 2'!$GQ203)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A203=2013,'NGER input 2'!$A203=2014),0,'NGER input 2'!EX203*'NGER input 2'!FH203*'NGER input 2'!FR203*'NGER input 2'!$GQ203)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A203=2013,'NGER input 2'!$A203=2014),0,'NGER input 2'!EY203*'NGER input 2'!FI203*'NGER input 2'!FS203*'NGER input 2'!$GQ203)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A203=2013,'NGER input 2'!$A203=2014),0,'NGER input 2'!EZ203*'NGER input 2'!FJ203*'NGER input 2'!FT203*'NGER input 2'!$GQ203)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A203=2013,'NGER input 2'!$A203=2014),0,'NGER input 2'!FA203*'NGER input 2'!FK203*'NGER input 2'!FU203*'NGER input 2'!$GQ203)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A203=2013,'NGER input 2'!$A203=2014),0,'NGER input 2'!FB203*'NGER input 2'!FL203*'NGER input 2'!FV203*'NGER input 2'!$GQ203)","v":0},{"$f":"C205*(1-EXP(-'NGER input 2'!FW203*(13-'NGER input 2'!$GR203-7)/12))","v":{"$error":"#N/A"}},{"$f":"D205*(1-EXP(-'NGER input 2'!FX203*(13-'NGER input 2'!$GR203-7)/12))","v":{"$error":"#N/A"}},{"$f":"E205*(1-EXP(-'NGER input 2'!FY203*(13-'NGER input 2'!$GR203-7)/12))","v":{"$error":"#N/A"}},{"$f":"F205*(1-EXP(-'NGER input 2'!FZ203*(13-'NGER input 2'!$GR203-7)/12))","v":{"$error":"#N/A"}},{"$f":"G205*(1-EXP(-'NGER input 2'!GA203*(13-'NGER input 2'!$GR203-7)/12))","v":{"$error":"#N/A"}},{"$f":"H205*(1-EXP(-'NGER input 2'!GB203*(13-'NGER input 2'!$GR203-7)/12))","v":{"$error":"#N/A"}},{"$f":"I205*(1-EXP(-'NGER input 2'!GC203*(13-'NGER input 2'!$GR203-7)/12))","v":{"$error":"#N/A"}},{"$f":"J205*(1-EXP(-'NGER input 2'!GD203*(13-'NGER input 2'!$GR203-7)/12))","v":{"$error":"#N/A"}},{"$f":"K205*(1-EXP(-'NGER input 2'!GE203*(13-'NGER input 2'!$GR203-7)/12))","v":{"$error":"#N/A"}},{"$f":"L205*(1-EXP(-'NGER input 2'!GF203*(13-'NGER input 2'!$GR203-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K204/'NGER results'!$H204)*M205),0,('NGER results'!$K204/'NGER results'!$H204)*M205)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K204/'NGER results'!$H204)*N205),0,('NGER results'!$K204/'NGER results'!$H204)*N205)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K204/'NGER results'!$H204)*O205),0,('NGER results'!$K204/'NGER results'!$H204)*O205)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K204/'NGER results'!$H204)*P205),0,('NGER results'!$K204/'NGER results'!$H204)*P205)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K204/'NGER results'!$H204)*Q205),0,('NGER results'!$K204/'NGER results'!$H204)*Q205)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K204/'NGER results'!$H204)*R205),0,('NGER results'!$K204/'NGER results'!$H204)*R205)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K204/'NGER results'!$H204)*S205),0,('NGER results'!$K204/'NGER results'!$H204)*S205)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K204/'NGER results'!$H204)*T205),0,('NGER results'!$K204/'NGER results'!$H204)*T205)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K204/'NGER results'!$H204)*U205),0,('NGER results'!$K204/'NGER results'!$H204)*U205)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K204/'NGER results'!$H204)*V205),0,('NGER results'!$K204/'NGER results'!$H204)*V205)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ205*(1-EXP(-'NGER input 2'!FW203))","v":0},{"$f":"AR205*(1-EXP(-'NGER input 2'!FX203))","v":0},{"$f":"AS205*(1-EXP(-'NGER input 2'!FY203))","v":0},{"$f":"AT205*(1-EXP(-'NGER input 2'!FZ203))","v":0},{"$f":"AU205*(1-EXP(-'NGER input 2'!GA203))","v":0},{"$f":"AV205*(1-EXP(-'NGER input 2'!GB203))","v":0},{"$f":"AW205*(1-EXP(-'NGER input 2'!GC203))","v":0},{"$f":"AX205*(1-EXP(-'NGER input 2'!GD203))","v":0},{"$f":"AY205*(1-EXP(-'NGER input 2'!GE203))","v":0},{"$f":"AZ205*(1-EXP(-'NGER input 2'!GF203))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K204/'NGER results'!$H204)*BA205),0,('NGER results'!$K204/'NGER results'!$H204)*BA205)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K204/'NGER results'!$H204)*BB205),0,('NGER results'!$K204/'NGER results'!$H204)*BB205)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K204/'NGER results'!$H204)*BC205),0,('NGER results'!$K204/'NGER results'!$H204)*BC205)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K204/'NGER results'!$H204)*BD205),0,('NGER results'!$K204/'NGER results'!$H204)*BD205)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K204/'NGER results'!$H204)*BE205),0,('NGER results'!$K204/'NGER results'!$H204)*BE205)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K204/'NGER results'!$H204)*BF205),0,('NGER results'!$K204/'NGER results'!$H204)*BF205)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K204/'NGER results'!$H204)*BG205),0,('NGER results'!$K204/'NGER results'!$H204)*BG205)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K204/'NGER results'!$H204)*BH205),0,('NGER results'!$K204/'NGER results'!$H204)*BH205)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K204/'NGER results'!$H204)*BI205),0,('NGER results'!$K204/'NGER results'!$H204)*BI205)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K204/'NGER results'!$H204)*BJ205),0,('NGER results'!$K204/'NGER results'!$H204)*BJ205)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A205>=2016,(BA205+M205)*'NGER input 2'!$GS203*1.336*25,(BA205+M205)*'NGER input 2'!$GS203*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A205>=2016,(BB205+N205)*'NGER input 2'!$GS203*1.336*25,(BB205+N205)*'NGER input 2'!$GS203*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A205>=2016,(BC205+O205)*'NGER input 2'!$GS203*1.336*25,(BC205+O205)*'NGER input 2'!$GS203*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A205>=2016,(BD205+P205)*'NGER input 2'!$GS203*1.336*25,(BD205+P205)*'NGER input 2'!$GS203*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A205>=2016,(BE205+Q205)*'NGER input 2'!$GS203*1.336*25,(BE205+Q205)*'NGER input 2'!$GS203*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A205>=2016,(BF205+R205)*'NGER input 2'!$GS203*1.336*25,(BF205+R205)*'NGER input 2'!$GS203*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A205>=2016,(BG205+S205)*'NGER input 2'!$GS203*1.336*25,(BG205+S205)*'NGER input 2'!$GS203*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A205>=2016,(BH205+T205)*'NGER input 2'!$GS203*1.336*25,(BH205+T205)*'NGER input 2'!$GS203*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A205>=2016,(BI205+U205)*'NGER input 2'!$GS203*1.336*25,(BI205+U205)*'NGER input 2'!$GS203*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A205>=2016,(BJ205+V205)*'NGER input 2'!$GS203*1.336*25,(BJ205+V205)*'NGER input 2'!$GS203*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A204","v":200},null,{"$f":"IF(OR('NGER input 2'!$A204=2013,'NGER input 2'!$A204=2014),0,'NGER input 2'!ES204*'NGER input 2'!FC204*'NGER input 2'!FM204*'NGER input 2'!$GQ204)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A204=2013,'NGER input 2'!$A204=2014),0,'NGER input 2'!ET204*'NGER input 2'!FD204*'NGER input 2'!FN204*'NGER input 2'!$GQ204)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A204=2013,'NGER input 2'!$A204=2014),0,'NGER input 2'!EU204*'NGER input 2'!FE204*'NGER input 2'!FO204*'NGER input 2'!$GQ204)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A204=2013,'NGER input 2'!$A204=2014),0,'NGER input 2'!EV204*'NGER input 2'!FF204*'NGER input 2'!FP204*'NGER input 2'!$GQ204)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A204=2013,'NGER input 2'!$A204=2014),0,'NGER input 2'!EW204*'NGER input 2'!FG204*'NGER input 2'!FQ204*'NGER input 2'!$GQ204)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A204=2013,'NGER input 2'!$A204=2014),0,'NGER input 2'!EX204*'NGER input 2'!FH204*'NGER input 2'!FR204*'NGER input 2'!$GQ204)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A204=2013,'NGER input 2'!$A204=2014),0,'NGER input 2'!EY204*'NGER input 2'!FI204*'NGER input 2'!FS204*'NGER input 2'!$GQ204)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A204=2013,'NGER input 2'!$A204=2014),0,'NGER input 2'!EZ204*'NGER input 2'!FJ204*'NGER input 2'!FT204*'NGER input 2'!$GQ204)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A204=2013,'NGER input 2'!$A204=2014),0,'NGER input 2'!FA204*'NGER input 2'!FK204*'NGER input 2'!FU204*'NGER input 2'!$GQ204)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A204=2013,'NGER input 2'!$A204=2014),0,'NGER input 2'!FB204*'NGER input 2'!FL204*'NGER input 2'!FV204*'NGER input 2'!$GQ204)","v":0},{"$f":"C206*(1-EXP(-'NGER input 2'!FW204*(13-'NGER input 2'!$GR204-7)/12))","v":{"$error":"#N/A"}},{"$f":"D206*(1-EXP(-'NGER input 2'!FX204*(13-'NGER input 2'!$GR204-7)/12))","v":{"$error":"#N/A"}},{"$f":"E206*(1-EXP(-'NGER input 2'!FY204*(13-'NGER input 2'!$GR204-7)/12))","v":{"$error":"#N/A"}},{"$f":"F206*(1-EXP(-'NGER input 2'!FZ204*(13-'NGER input 2'!$GR204-7)/12))","v":{"$error":"#N/A"}},{"$f":"G206*(1-EXP(-'NGER input 2'!GA204*(13-'NGER input 2'!$GR204-7)/12))","v":{"$error":"#N/A"}},{"$f":"H206*(1-EXP(-'NGER input 2'!GB204*(13-'NGER input 2'!$GR204-7)/12))","v":{"$error":"#N/A"}},{"$f":"I206*(1-EXP(-'NGER input 2'!GC204*(13-'NGER input 2'!$GR204-7)/12))","v":{"$error":"#N/A"}},{"$f":"J206*(1-EXP(-'NGER input 2'!GD204*(13-'NGER input 2'!$GR204-7)/12))","v":{"$error":"#N/A"}},{"$f":"K206*(1-EXP(-'NGER input 2'!GE204*(13-'NGER input 2'!$GR204-7)/12))","v":{"$error":"#N/A"}},{"$f":"L206*(1-EXP(-'NGER input 2'!GF204*(13-'NGER input 2'!$GR204-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K205/'NGER results'!$H205)*M206),0,('NGER results'!$K205/'NGER results'!$H205)*M206)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K205/'NGER results'!$H205)*N206),0,('NGER results'!$K205/'NGER results'!$H205)*N206)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K205/'NGER results'!$H205)*O206),0,('NGER results'!$K205/'NGER results'!$H205)*O206)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K205/'NGER results'!$H205)*P206),0,('NGER results'!$K205/'NGER results'!$H205)*P206)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K205/'NGER results'!$H205)*Q206),0,('NGER results'!$K205/'NGER results'!$H205)*Q206)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K205/'NGER results'!$H205)*R206),0,('NGER results'!$K205/'NGER results'!$H205)*R206)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K205/'NGER results'!$H205)*S206),0,('NGER results'!$K205/'NGER results'!$H205)*S206)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K205/'NGER results'!$H205)*T206),0,('NGER results'!$K205/'NGER results'!$H205)*T206)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K205/'NGER results'!$H205)*U206),0,('NGER results'!$K205/'NGER results'!$H205)*U206)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K205/'NGER results'!$H205)*V206),0,('NGER results'!$K205/'NGER results'!$H205)*V206)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ206*(1-EXP(-'NGER input 2'!FW204))","v":0},{"$f":"AR206*(1-EXP(-'NGER input 2'!FX204))","v":0},{"$f":"AS206*(1-EXP(-'NGER input 2'!FY204))","v":0},{"$f":"AT206*(1-EXP(-'NGER input 2'!FZ204))","v":0},{"$f":"AU206*(1-EXP(-'NGER input 2'!GA204))","v":0},{"$f":"AV206*(1-EXP(-'NGER input 2'!GB204))","v":0},{"$f":"AW206*(1-EXP(-'NGER input 2'!GC204))","v":0},{"$f":"AX206*(1-EXP(-'NGER input 2'!GD204))","v":0},{"$f":"AY206*(1-EXP(-'NGER input 2'!GE204))","v":0},{"$f":"AZ206*(1-EXP(-'NGER input 2'!GF204))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K205/'NGER results'!$H205)*BA206),0,('NGER results'!$K205/'NGER results'!$H205)*BA206)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K205/'NGER results'!$H205)*BB206),0,('NGER results'!$K205/'NGER results'!$H205)*BB206)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K205/'NGER results'!$H205)*BC206),0,('NGER results'!$K205/'NGER results'!$H205)*BC206)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K205/'NGER results'!$H205)*BD206),0,('NGER results'!$K205/'NGER results'!$H205)*BD206)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K205/'NGER results'!$H205)*BE206),0,('NGER results'!$K205/'NGER results'!$H205)*BE206)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K205/'NGER results'!$H205)*BF206),0,('NGER results'!$K205/'NGER results'!$H205)*BF206)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K205/'NGER results'!$H205)*BG206),0,('NGER results'!$K205/'NGER results'!$H205)*BG206)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K205/'NGER results'!$H205)*BH206),0,('NGER results'!$K205/'NGER results'!$H205)*BH206)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K205/'NGER results'!$H205)*BI206),0,('NGER results'!$K205/'NGER results'!$H205)*BI206)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K205/'NGER results'!$H205)*BJ206),0,('NGER results'!$K205/'NGER results'!$H205)*BJ206)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A206>=2016,(BA206+M206)*'NGER input 2'!$GS204*1.336*25,(BA206+M206)*'NGER input 2'!$GS204*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A206>=2016,(BB206+N206)*'NGER input 2'!$GS204*1.336*25,(BB206+N206)*'NGER input 2'!$GS204*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A206>=2016,(BC206+O206)*'NGER input 2'!$GS204*1.336*25,(BC206+O206)*'NGER input 2'!$GS204*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A206>=2016,(BD206+P206)*'NGER input 2'!$GS204*1.336*25,(BD206+P206)*'NGER input 2'!$GS204*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A206>=2016,(BE206+Q206)*'NGER input 2'!$GS204*1.336*25,(BE206+Q206)*'NGER input 2'!$GS204*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A206>=2016,(BF206+R206)*'NGER input 2'!$GS204*1.336*25,(BF206+R206)*'NGER input 2'!$GS204*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A206>=2016,(BG206+S206)*'NGER input 2'!$GS204*1.336*25,(BG206+S206)*'NGER input 2'!$GS204*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A206>=2016,(BH206+T206)*'NGER input 2'!$GS204*1.336*25,(BH206+T206)*'NGER input 2'!$GS204*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A206>=2016,(BI206+U206)*'NGER input 2'!$GS204*1.336*25,(BI206+U206)*'NGER input 2'!$GS204*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A206>=2016,(BJ206+V206)*'NGER input 2'!$GS204*1.336*25,(BJ206+V206)*'NGER input 2'!$GS204*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A205","v":201},null,{"$f":"IF(OR('NGER input 2'!$A205=2013,'NGER input 2'!$A205=2014),0,'NGER input 2'!ES205*'NGER input 2'!FC205*'NGER input 2'!FM205*'NGER input 2'!$GQ205)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A205=2013,'NGER input 2'!$A205=2014),0,'NGER input 2'!ET205*'NGER input 2'!FD205*'NGER input 2'!FN205*'NGER input 2'!$GQ205)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A205=2013,'NGER input 2'!$A205=2014),0,'NGER input 2'!EU205*'NGER input 2'!FE205*'NGER input 2'!FO205*'NGER input 2'!$GQ205)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A205=2013,'NGER input 2'!$A205=2014),0,'NGER input 2'!EV205*'NGER input 2'!FF205*'NGER input 2'!FP205*'NGER input 2'!$GQ205)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A205=2013,'NGER input 2'!$A205=2014),0,'NGER input 2'!EW205*'NGER input 2'!FG205*'NGER input 2'!FQ205*'NGER input 2'!$GQ205)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A205=2013,'NGER input 2'!$A205=2014),0,'NGER input 2'!EX205*'NGER input 2'!FH205*'NGER input 2'!FR205*'NGER input 2'!$GQ205)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A205=2013,'NGER input 2'!$A205=2014),0,'NGER input 2'!EY205*'NGER input 2'!FI205*'NGER input 2'!FS205*'NGER input 2'!$GQ205)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A205=2013,'NGER input 2'!$A205=2014),0,'NGER input 2'!EZ205*'NGER input 2'!FJ205*'NGER input 2'!FT205*'NGER input 2'!$GQ205)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A205=2013,'NGER input 2'!$A205=2014),0,'NGER input 2'!FA205*'NGER input 2'!FK205*'NGER input 2'!FU205*'NGER input 2'!$GQ205)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A205=2013,'NGER input 2'!$A205=2014),0,'NGER input 2'!FB205*'NGER input 2'!FL205*'NGER input 2'!FV205*'NGER input 2'!$GQ205)","v":0},{"$f":"C207*(1-EXP(-'NGER input 2'!FW205*(13-'NGER input 2'!$GR205-7)/12))","v":{"$error":"#N/A"}},{"$f":"D207*(1-EXP(-'NGER input 2'!FX205*(13-'NGER input 2'!$GR205-7)/12))","v":{"$error":"#N/A"}},{"$f":"E207*(1-EXP(-'NGER input 2'!FY205*(13-'NGER input 2'!$GR205-7)/12))","v":{"$error":"#N/A"}},{"$f":"F207*(1-EXP(-'NGER input 2'!FZ205*(13-'NGER input 2'!$GR205-7)/12))","v":{"$error":"#N/A"}},{"$f":"G207*(1-EXP(-'NGER input 2'!GA205*(13-'NGER input 2'!$GR205-7)/12))","v":{"$error":"#N/A"}},{"$f":"H207*(1-EXP(-'NGER input 2'!GB205*(13-'NGER input 2'!$GR205-7)/12))","v":{"$error":"#N/A"}},{"$f":"I207*(1-EXP(-'NGER input 2'!GC205*(13-'NGER input 2'!$GR205-7)/12))","v":{"$error":"#N/A"}},{"$f":"J207*(1-EXP(-'NGER input 2'!GD205*(13-'NGER input 2'!$GR205-7)/12))","v":{"$error":"#N/A"}},{"$f":"K207*(1-EXP(-'NGER input 2'!GE205*(13-'NGER input 2'!$GR205-7)/12))","v":{"$error":"#N/A"}},{"$f":"L207*(1-EXP(-'NGER input 2'!GF205*(13-'NGER input 2'!$GR205-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K206/'NGER results'!$H206)*M207),0,('NGER results'!$K206/'NGER results'!$H206)*M207)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K206/'NGER results'!$H206)*N207),0,('NGER results'!$K206/'NGER results'!$H206)*N207)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K206/'NGER results'!$H206)*O207),0,('NGER results'!$K206/'NGER results'!$H206)*O207)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K206/'NGER results'!$H206)*P207),0,('NGER results'!$K206/'NGER results'!$H206)*P207)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K206/'NGER results'!$H206)*Q207),0,('NGER results'!$K206/'NGER results'!$H206)*Q207)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K206/'NGER results'!$H206)*R207),0,('NGER results'!$K206/'NGER results'!$H206)*R207)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K206/'NGER results'!$H206)*S207),0,('NGER results'!$K206/'NGER results'!$H206)*S207)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K206/'NGER results'!$H206)*T207),0,('NGER results'!$K206/'NGER results'!$H206)*T207)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K206/'NGER results'!$H206)*U207),0,('NGER results'!$K206/'NGER results'!$H206)*U207)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K206/'NGER results'!$H206)*V207),0,('NGER results'!$K206/'NGER results'!$H206)*V207)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ207*(1-EXP(-'NGER input 2'!FW205))","v":0},{"$f":"AR207*(1-EXP(-'NGER input 2'!FX205))","v":0},{"$f":"AS207*(1-EXP(-'NGER input 2'!FY205))","v":0},{"$f":"AT207*(1-EXP(-'NGER input 2'!FZ205))","v":0},{"$f":"AU207*(1-EXP(-'NGER input 2'!GA205))","v":0},{"$f":"AV207*(1-EXP(-'NGER input 2'!GB205))","v":0},{"$f":"AW207*(1-EXP(-'NGER input 2'!GC205))","v":0},{"$f":"AX207*(1-EXP(-'NGER input 2'!GD205))","v":0},{"$f":"AY207*(1-EXP(-'NGER input 2'!GE205))","v":0},{"$f":"AZ207*(1-EXP(-'NGER input 2'!GF205))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K206/'NGER results'!$H206)*BA207),0,('NGER results'!$K206/'NGER results'!$H206)*BA207)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K206/'NGER results'!$H206)*BB207),0,('NGER results'!$K206/'NGER results'!$H206)*BB207)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K206/'NGER results'!$H206)*BC207),0,('NGER results'!$K206/'NGER results'!$H206)*BC207)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K206/'NGER results'!$H206)*BD207),0,('NGER results'!$K206/'NGER results'!$H206)*BD207)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K206/'NGER results'!$H206)*BE207),0,('NGER results'!$K206/'NGER results'!$H206)*BE207)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K206/'NGER results'!$H206)*BF207),0,('NGER results'!$K206/'NGER results'!$H206)*BF207)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K206/'NGER results'!$H206)*BG207),0,('NGER results'!$K206/'NGER results'!$H206)*BG207)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K206/'NGER results'!$H206)*BH207),0,('NGER results'!$K206/'NGER results'!$H206)*BH207)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K206/'NGER results'!$H206)*BI207),0,('NGER results'!$K206/'NGER results'!$H206)*BI207)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K206/'NGER results'!$H206)*BJ207),0,('NGER results'!$K206/'NGER results'!$H206)*BJ207)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A207>=2016,(BA207+M207)*'NGER input 2'!$GS205*1.336*25,(BA207+M207)*'NGER input 2'!$GS205*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A207>=2016,(BB207+N207)*'NGER input 2'!$GS205*1.336*25,(BB207+N207)*'NGER input 2'!$GS205*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A207>=2016,(BC207+O207)*'NGER input 2'!$GS205*1.336*25,(BC207+O207)*'NGER input 2'!$GS205*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A207>=2016,(BD207+P207)*'NGER input 2'!$GS205*1.336*25,(BD207+P207)*'NGER input 2'!$GS205*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A207>=2016,(BE207+Q207)*'NGER input 2'!$GS205*1.336*25,(BE207+Q207)*'NGER input 2'!$GS205*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A207>=2016,(BF207+R207)*'NGER input 2'!$GS205*1.336*25,(BF207+R207)*'NGER input 2'!$GS205*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A207>=2016,(BG207+S207)*'NGER input 2'!$GS205*1.336*25,(BG207+S207)*'NGER input 2'!$GS205*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A207>=2016,(BH207+T207)*'NGER input 2'!$GS205*1.336*25,(BH207+T207)*'NGER input 2'!$GS205*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A207>=2016,(BI207+U207)*'NGER input 2'!$GS205*1.336*25,(BI207+U207)*'NGER input 2'!$GS205*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A207>=2016,(BJ207+V207)*'NGER input 2'!$GS205*1.336*25,(BJ207+V207)*'NGER input 2'!$GS205*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A206","v":202},null,{"$f":"IF(OR('NGER input 2'!$A206=2013,'NGER input 2'!$A206=2014),0,'NGER input 2'!ES206*'NGER input 2'!FC206*'NGER input 2'!FM206*'NGER input 2'!$GQ206)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A206=2013,'NGER input 2'!$A206=2014),0,'NGER input 2'!ET206*'NGER input 2'!FD206*'NGER input 2'!FN206*'NGER input 2'!$GQ206)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A206=2013,'NGER input 2'!$A206=2014),0,'NGER input 2'!EU206*'NGER input 2'!FE206*'NGER input 2'!FO206*'NGER input 2'!$GQ206)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A206=2013,'NGER input 2'!$A206=2014),0,'NGER input 2'!EV206*'NGER input 2'!FF206*'NGER input 2'!FP206*'NGER input 2'!$GQ206)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A206=2013,'NGER input 2'!$A206=2014),0,'NGER input 2'!EW206*'NGER input 2'!FG206*'NGER input 2'!FQ206*'NGER input 2'!$GQ206)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A206=2013,'NGER input 2'!$A206=2014),0,'NGER input 2'!EX206*'NGER input 2'!FH206*'NGER input 2'!FR206*'NGER input 2'!$GQ206)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A206=2013,'NGER input 2'!$A206=2014),0,'NGER input 2'!EY206*'NGER input 2'!FI206*'NGER input 2'!FS206*'NGER input 2'!$GQ206)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A206=2013,'NGER input 2'!$A206=2014),0,'NGER input 2'!EZ206*'NGER input 2'!FJ206*'NGER input 2'!FT206*'NGER input 2'!$GQ206)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A206=2013,'NGER input 2'!$A206=2014),0,'NGER input 2'!FA206*'NGER input 2'!FK206*'NGER input 2'!FU206*'NGER input 2'!$GQ206)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A206=2013,'NGER input 2'!$A206=2014),0,'NGER input 2'!FB206*'NGER input 2'!FL206*'NGER input 2'!FV206*'NGER input 2'!$GQ206)","v":0},{"$f":"C208*(1-EXP(-'NGER input 2'!FW206*(13-'NGER input 2'!$GR206-7)/12))","v":{"$error":"#N/A"}},{"$f":"D208*(1-EXP(-'NGER input 2'!FX206*(13-'NGER input 2'!$GR206-7)/12))","v":{"$error":"#N/A"}},{"$f":"E208*(1-EXP(-'NGER input 2'!FY206*(13-'NGER input 2'!$GR206-7)/12))","v":{"$error":"#N/A"}},{"$f":"F208*(1-EXP(-'NGER input 2'!FZ206*(13-'NGER input 2'!$GR206-7)/12))","v":{"$error":"#N/A"}},{"$f":"G208*(1-EXP(-'NGER input 2'!GA206*(13-'NGER input 2'!$GR206-7)/12))","v":{"$error":"#N/A"}},{"$f":"H208*(1-EXP(-'NGER input 2'!GB206*(13-'NGER input 2'!$GR206-7)/12))","v":{"$error":"#N/A"}},{"$f":"I208*(1-EXP(-'NGER input 2'!GC206*(13-'NGER input 2'!$GR206-7)/12))","v":{"$error":"#N/A"}},{"$f":"J208*(1-EXP(-'NGER input 2'!GD206*(13-'NGER input 2'!$GR206-7)/12))","v":{"$error":"#N/A"}},{"$f":"K208*(1-EXP(-'NGER input 2'!GE206*(13-'NGER input 2'!$GR206-7)/12))","v":{"$error":"#N/A"}},{"$f":"L208*(1-EXP(-'NGER input 2'!GF206*(13-'NGER input 2'!$GR206-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K207/'NGER results'!$H207)*M208),0,('NGER results'!$K207/'NGER results'!$H207)*M208)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K207/'NGER results'!$H207)*N208),0,('NGER results'!$K207/'NGER results'!$H207)*N208)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K207/'NGER results'!$H207)*O208),0,('NGER results'!$K207/'NGER results'!$H207)*O208)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K207/'NGER results'!$H207)*P208),0,('NGER results'!$K207/'NGER results'!$H207)*P208)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K207/'NGER results'!$H207)*Q208),0,('NGER results'!$K207/'NGER results'!$H207)*Q208)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K207/'NGER results'!$H207)*R208),0,('NGER results'!$K207/'NGER results'!$H207)*R208)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K207/'NGER results'!$H207)*S208),0,('NGER results'!$K207/'NGER results'!$H207)*S208)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K207/'NGER results'!$H207)*T208),0,('NGER results'!$K207/'NGER results'!$H207)*T208)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K207/'NGER results'!$H207)*U208),0,('NGER results'!$K207/'NGER results'!$H207)*U208)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K207/'NGER results'!$H207)*V208),0,('NGER results'!$K207/'NGER results'!$H207)*V208)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ208*(1-EXP(-'NGER input 2'!FW206))","v":0},{"$f":"AR208*(1-EXP(-'NGER input 2'!FX206))","v":0},{"$f":"AS208*(1-EXP(-'NGER input 2'!FY206))","v":0},{"$f":"AT208*(1-EXP(-'NGER input 2'!FZ206))","v":0},{"$f":"AU208*(1-EXP(-'NGER input 2'!GA206))","v":0},{"$f":"AV208*(1-EXP(-'NGER input 2'!GB206))","v":0},{"$f":"AW208*(1-EXP(-'NGER input 2'!GC206))","v":0},{"$f":"AX208*(1-EXP(-'NGER input 2'!GD206))","v":0},{"$f":"AY208*(1-EXP(-'NGER input 2'!GE206))","v":0},{"$f":"AZ208*(1-EXP(-'NGER input 2'!GF206))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K207/'NGER results'!$H207)*BA208),0,('NGER results'!$K207/'NGER results'!$H207)*BA208)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K207/'NGER results'!$H207)*BB208),0,('NGER results'!$K207/'NGER results'!$H207)*BB208)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K207/'NGER results'!$H207)*BC208),0,('NGER results'!$K207/'NGER results'!$H207)*BC208)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K207/'NGER results'!$H207)*BD208),0,('NGER results'!$K207/'NGER results'!$H207)*BD208)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K207/'NGER results'!$H207)*BE208),0,('NGER results'!$K207/'NGER results'!$H207)*BE208)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K207/'NGER results'!$H207)*BF208),0,('NGER results'!$K207/'NGER results'!$H207)*BF208)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K207/'NGER results'!$H207)*BG208),0,('NGER results'!$K207/'NGER results'!$H207)*BG208)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K207/'NGER results'!$H207)*BH208),0,('NGER results'!$K207/'NGER results'!$H207)*BH208)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K207/'NGER results'!$H207)*BI208),0,('NGER results'!$K207/'NGER results'!$H207)*BI208)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K207/'NGER results'!$H207)*BJ208),0,('NGER results'!$K207/'NGER results'!$H207)*BJ208)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A208>=2016,(BA208+M208)*'NGER input 2'!$GS206*1.336*25,(BA208+M208)*'NGER input 2'!$GS206*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A208>=2016,(BB208+N208)*'NGER input 2'!$GS206*1.336*25,(BB208+N208)*'NGER input 2'!$GS206*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A208>=2016,(BC208+O208)*'NGER input 2'!$GS206*1.336*25,(BC208+O208)*'NGER input 2'!$GS206*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A208>=2016,(BD208+P208)*'NGER input 2'!$GS206*1.336*25,(BD208+P208)*'NGER input 2'!$GS206*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A208>=2016,(BE208+Q208)*'NGER input 2'!$GS206*1.336*25,(BE208+Q208)*'NGER input 2'!$GS206*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A208>=2016,(BF208+R208)*'NGER input 2'!$GS206*1.336*25,(BF208+R208)*'NGER input 2'!$GS206*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A208>=2016,(BG208+S208)*'NGER input 2'!$GS206*1.336*25,(BG208+S208)*'NGER input 2'!$GS206*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A208>=2016,(BH208+T208)*'NGER input 2'!$GS206*1.336*25,(BH208+T208)*'NGER input 2'!$GS206*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A208>=2016,(BI208+U208)*'NGER input 2'!$GS206*1.336*25,(BI208+U208)*'NGER input 2'!$GS206*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A208>=2016,(BJ208+V208)*'NGER input 2'!$GS206*1.336*25,(BJ208+V208)*'NGER input 2'!$GS206*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A207","v":203},null,{"$f":"IF(OR('NGER input 2'!$A207=2013,'NGER input 2'!$A207=2014),0,'NGER input 2'!ES207*'NGER input 2'!FC207*'NGER input 2'!FM207*'NGER input 2'!$GQ207)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A207=2013,'NGER input 2'!$A207=2014),0,'NGER input 2'!ET207*'NGER input 2'!FD207*'NGER input 2'!FN207*'NGER input 2'!$GQ207)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A207=2013,'NGER input 2'!$A207=2014),0,'NGER input 2'!EU207*'NGER input 2'!FE207*'NGER input 2'!FO207*'NGER input 2'!$GQ207)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A207=2013,'NGER input 2'!$A207=2014),0,'NGER input 2'!EV207*'NGER input 2'!FF207*'NGER input 2'!FP207*'NGER input 2'!$GQ207)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A207=2013,'NGER input 2'!$A207=2014),0,'NGER input 2'!EW207*'NGER input 2'!FG207*'NGER input 2'!FQ207*'NGER input 2'!$GQ207)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A207=2013,'NGER input 2'!$A207=2014),0,'NGER input 2'!EX207*'NGER input 2'!FH207*'NGER input 2'!FR207*'NGER input 2'!$GQ207)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A207=2013,'NGER input 2'!$A207=2014),0,'NGER input 2'!EY207*'NGER input 2'!FI207*'NGER input 2'!FS207*'NGER input 2'!$GQ207)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A207=2013,'NGER input 2'!$A207=2014),0,'NGER input 2'!EZ207*'NGER input 2'!FJ207*'NGER input 2'!FT207*'NGER input 2'!$GQ207)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A207=2013,'NGER input 2'!$A207=2014),0,'NGER input 2'!FA207*'NGER input 2'!FK207*'NGER input 2'!FU207*'NGER input 2'!$GQ207)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A207=2013,'NGER input 2'!$A207=2014),0,'NGER input 2'!FB207*'NGER input 2'!FL207*'NGER input 2'!FV207*'NGER input 2'!$GQ207)","v":0},{"$f":"C209*(1-EXP(-'NGER input 2'!FW207*(13-'NGER input 2'!$GR207-7)/12))","v":{"$error":"#N/A"}},{"$f":"D209*(1-EXP(-'NGER input 2'!FX207*(13-'NGER input 2'!$GR207-7)/12))","v":{"$error":"#N/A"}},{"$f":"E209*(1-EXP(-'NGER input 2'!FY207*(13-'NGER input 2'!$GR207-7)/12))","v":{"$error":"#N/A"}},{"$f":"F209*(1-EXP(-'NGER input 2'!FZ207*(13-'NGER input 2'!$GR207-7)/12))","v":{"$error":"#N/A"}},{"$f":"G209*(1-EXP(-'NGER input 2'!GA207*(13-'NGER input 2'!$GR207-7)/12))","v":{"$error":"#N/A"}},{"$f":"H209*(1-EXP(-'NGER input 2'!GB207*(13-'NGER input 2'!$GR207-7)/12))","v":{"$error":"#N/A"}},{"$f":"I209*(1-EXP(-'NGER input 2'!GC207*(13-'NGER input 2'!$GR207-7)/12))","v":{"$error":"#N/A"}},{"$f":"J209*(1-EXP(-'NGER input 2'!GD207*(13-'NGER input 2'!$GR207-7)/12))","v":{"$error":"#N/A"}},{"$f":"K209*(1-EXP(-'NGER input 2'!GE207*(13-'NGER input 2'!$GR207-7)/12))","v":{"$error":"#N/A"}},{"$f":"L209*(1-EXP(-'NGER input 2'!GF207*(13-'NGER input 2'!$GR207-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K208/'NGER results'!$H208)*M209),0,('NGER results'!$K208/'NGER results'!$H208)*M209)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K208/'NGER results'!$H208)*N209),0,('NGER results'!$K208/'NGER results'!$H208)*N209)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K208/'NGER results'!$H208)*O209),0,('NGER results'!$K208/'NGER results'!$H208)*O209)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K208/'NGER results'!$H208)*P209),0,('NGER results'!$K208/'NGER results'!$H208)*P209)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K208/'NGER results'!$H208)*Q209),0,('NGER results'!$K208/'NGER results'!$H208)*Q209)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K208/'NGER results'!$H208)*R209),0,('NGER results'!$K208/'NGER results'!$H208)*R209)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K208/'NGER results'!$H208)*S209),0,('NGER results'!$K208/'NGER results'!$H208)*S209)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K208/'NGER results'!$H208)*T209),0,('NGER results'!$K208/'NGER results'!$H208)*T209)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K208/'NGER results'!$H208)*U209),0,('NGER results'!$K208/'NGER results'!$H208)*U209)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K208/'NGER results'!$H208)*V209),0,('NGER results'!$K208/'NGER results'!$H208)*V209)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ209*(1-EXP(-'NGER input 2'!FW207))","v":0},{"$f":"AR209*(1-EXP(-'NGER input 2'!FX207))","v":0},{"$f":"AS209*(1-EXP(-'NGER input 2'!FY207))","v":0},{"$f":"AT209*(1-EXP(-'NGER input 2'!FZ207))","v":0},{"$f":"AU209*(1-EXP(-'NGER input 2'!GA207))","v":0},{"$f":"AV209*(1-EXP(-'NGER input 2'!GB207))","v":0},{"$f":"AW209*(1-EXP(-'NGER input 2'!GC207))","v":0},{"$f":"AX209*(1-EXP(-'NGER input 2'!GD207))","v":0},{"$f":"AY209*(1-EXP(-'NGER input 2'!GE207))","v":0},{"$f":"AZ209*(1-EXP(-'NGER input 2'!GF207))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K208/'NGER results'!$H208)*BA209),0,('NGER results'!$K208/'NGER results'!$H208)*BA209)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K208/'NGER results'!$H208)*BB209),0,('NGER results'!$K208/'NGER results'!$H208)*BB209)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K208/'NGER results'!$H208)*BC209),0,('NGER results'!$K208/'NGER results'!$H208)*BC209)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K208/'NGER results'!$H208)*BD209),0,('NGER results'!$K208/'NGER results'!$H208)*BD209)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K208/'NGER results'!$H208)*BE209),0,('NGER results'!$K208/'NGER results'!$H208)*BE209)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K208/'NGER results'!$H208)*BF209),0,('NGER results'!$K208/'NGER results'!$H208)*BF209)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K208/'NGER results'!$H208)*BG209),0,('NGER results'!$K208/'NGER results'!$H208)*BG209)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K208/'NGER results'!$H208)*BH209),0,('NGER results'!$K208/'NGER results'!$H208)*BH209)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K208/'NGER results'!$H208)*BI209),0,('NGER results'!$K208/'NGER results'!$H208)*BI209)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K208/'NGER results'!$H208)*BJ209),0,('NGER results'!$K208/'NGER results'!$H208)*BJ209)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A209>=2016,(BA209+M209)*'NGER input 2'!$GS207*1.336*25,(BA209+M209)*'NGER input 2'!$GS207*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A209>=2016,(BB209+N209)*'NGER input 2'!$GS207*1.336*25,(BB209+N209)*'NGER input 2'!$GS207*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A209>=2016,(BC209+O209)*'NGER input 2'!$GS207*1.336*25,(BC209+O209)*'NGER input 2'!$GS207*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A209>=2016,(BD209+P209)*'NGER input 2'!$GS207*1.336*25,(BD209+P209)*'NGER input 2'!$GS207*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A209>=2016,(BE209+Q209)*'NGER input 2'!$GS207*1.336*25,(BE209+Q209)*'NGER input 2'!$GS207*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A209>=2016,(BF209+R209)*'NGER input 2'!$GS207*1.336*25,(BF209+R209)*'NGER input 2'!$GS207*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A209>=2016,(BG209+S209)*'NGER input 2'!$GS207*1.336*25,(BG209+S209)*'NGER input 2'!$GS207*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A209>=2016,(BH209+T209)*'NGER input 2'!$GS207*1.336*25,(BH209+T209)*'NGER input 2'!$GS207*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A209>=2016,(BI209+U209)*'NGER input 2'!$GS207*1.336*25,(BI209+U209)*'NGER input 2'!$GS207*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A209>=2016,(BJ209+V209)*'NGER input 2'!$GS207*1.336*25,(BJ209+V209)*'NGER input 2'!$GS207*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A208","v":204},null,{"$f":"IF(OR('NGER input 2'!$A208=2013,'NGER input 2'!$A208=2014),0,'NGER input 2'!ES208*'NGER input 2'!FC208*'NGER input 2'!FM208*'NGER input 2'!$GQ208)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A208=2013,'NGER input 2'!$A208=2014),0,'NGER input 2'!ET208*'NGER input 2'!FD208*'NGER input 2'!FN208*'NGER input 2'!$GQ208)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A208=2013,'NGER input 2'!$A208=2014),0,'NGER input 2'!EU208*'NGER input 2'!FE208*'NGER input 2'!FO208*'NGER input 2'!$GQ208)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A208=2013,'NGER input 2'!$A208=2014),0,'NGER input 2'!EV208*'NGER input 2'!FF208*'NGER input 2'!FP208*'NGER input 2'!$GQ208)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A208=2013,'NGER input 2'!$A208=2014),0,'NGER input 2'!EW208*'NGER input 2'!FG208*'NGER input 2'!FQ208*'NGER input 2'!$GQ208)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A208=2013,'NGER input 2'!$A208=2014),0,'NGER input 2'!EX208*'NGER input 2'!FH208*'NGER input 2'!FR208*'NGER input 2'!$GQ208)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A208=2013,'NGER input 2'!$A208=2014),0,'NGER input 2'!EY208*'NGER input 2'!FI208*'NGER input 2'!FS208*'NGER input 2'!$GQ208)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A208=2013,'NGER input 2'!$A208=2014),0,'NGER input 2'!EZ208*'NGER input 2'!FJ208*'NGER input 2'!FT208*'NGER input 2'!$GQ208)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A208=2013,'NGER input 2'!$A208=2014),0,'NGER input 2'!FA208*'NGER input 2'!FK208*'NGER input 2'!FU208*'NGER input 2'!$GQ208)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A208=2013,'NGER input 2'!$A208=2014),0,'NGER input 2'!FB208*'NGER input 2'!FL208*'NGER input 2'!FV208*'NGER input 2'!$GQ208)","v":0},{"$f":"C210*(1-EXP(-'NGER input 2'!FW208*(13-'NGER input 2'!$GR208-7)/12))","v":{"$error":"#N/A"}},{"$f":"D210*(1-EXP(-'NGER input 2'!FX208*(13-'NGER input 2'!$GR208-7)/12))","v":{"$error":"#N/A"}},{"$f":"E210*(1-EXP(-'NGER input 2'!FY208*(13-'NGER input 2'!$GR208-7)/12))","v":{"$error":"#N/A"}},{"$f":"F210*(1-EXP(-'NGER input 2'!FZ208*(13-'NGER input 2'!$GR208-7)/12))","v":{"$error":"#N/A"}},{"$f":"G210*(1-EXP(-'NGER input 2'!GA208*(13-'NGER input 2'!$GR208-7)/12))","v":{"$error":"#N/A"}},{"$f":"H210*(1-EXP(-'NGER input 2'!GB208*(13-'NGER input 2'!$GR208-7)/12))","v":{"$error":"#N/A"}},{"$f":"I210*(1-EXP(-'NGER input 2'!GC208*(13-'NGER input 2'!$GR208-7)/12))","v":{"$error":"#N/A"}},{"$f":"J210*(1-EXP(-'NGER input 2'!GD208*(13-'NGER input 2'!$GR208-7)/12))","v":{"$error":"#N/A"}},{"$f":"K210*(1-EXP(-'NGER input 2'!GE208*(13-'NGER input 2'!$GR208-7)/12))","v":{"$error":"#N/A"}},{"$f":"L210*(1-EXP(-'NGER input 2'!GF208*(13-'NGER input 2'!$GR208-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K209/'NGER results'!$H209)*M210),0,('NGER results'!$K209/'NGER results'!$H209)*M210)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K209/'NGER results'!$H209)*N210),0,('NGER results'!$K209/'NGER results'!$H209)*N210)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K209/'NGER results'!$H209)*O210),0,('NGER results'!$K209/'NGER results'!$H209)*O210)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K209/'NGER results'!$H209)*P210),0,('NGER results'!$K209/'NGER results'!$H209)*P210)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K209/'NGER results'!$H209)*Q210),0,('NGER results'!$K209/'NGER results'!$H209)*Q210)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K209/'NGER results'!$H209)*R210),0,('NGER results'!$K209/'NGER results'!$H209)*R210)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K209/'NGER results'!$H209)*S210),0,('NGER results'!$K209/'NGER results'!$H209)*S210)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K209/'NGER results'!$H209)*T210),0,('NGER results'!$K209/'NGER results'!$H209)*T210)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K209/'NGER results'!$H209)*U210),0,('NGER results'!$K209/'NGER results'!$H209)*U210)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K209/'NGER results'!$H209)*V210),0,('NGER results'!$K209/'NGER results'!$H209)*V210)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ210*(1-EXP(-'NGER input 2'!FW208))","v":0},{"$f":"AR210*(1-EXP(-'NGER input 2'!FX208))","v":0},{"$f":"AS210*(1-EXP(-'NGER input 2'!FY208))","v":0},{"$f":"AT210*(1-EXP(-'NGER input 2'!FZ208))","v":0},{"$f":"AU210*(1-EXP(-'NGER input 2'!GA208))","v":0},{"$f":"AV210*(1-EXP(-'NGER input 2'!GB208))","v":0},{"$f":"AW210*(1-EXP(-'NGER input 2'!GC208))","v":0},{"$f":"AX210*(1-EXP(-'NGER input 2'!GD208))","v":0},{"$f":"AY210*(1-EXP(-'NGER input 2'!GE208))","v":0},{"$f":"AZ210*(1-EXP(-'NGER input 2'!GF208))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K209/'NGER results'!$H209)*BA210),0,('NGER results'!$K209/'NGER results'!$H209)*BA210)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K209/'NGER results'!$H209)*BB210),0,('NGER results'!$K209/'NGER results'!$H209)*BB210)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K209/'NGER results'!$H209)*BC210),0,('NGER results'!$K209/'NGER results'!$H209)*BC210)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K209/'NGER results'!$H209)*BD210),0,('NGER results'!$K209/'NGER results'!$H209)*BD210)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K209/'NGER results'!$H209)*BE210),0,('NGER results'!$K209/'NGER results'!$H209)*BE210)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K209/'NGER results'!$H209)*BF210),0,('NGER results'!$K209/'NGER results'!$H209)*BF210)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K209/'NGER results'!$H209)*BG210),0,('NGER results'!$K209/'NGER results'!$H209)*BG210)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K209/'NGER results'!$H209)*BH210),0,('NGER results'!$K209/'NGER results'!$H209)*BH210)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K209/'NGER results'!$H209)*BI210),0,('NGER results'!$K209/'NGER results'!$H209)*BI210)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K209/'NGER results'!$H209)*BJ210),0,('NGER results'!$K209/'NGER results'!$H209)*BJ210)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A210>=2016,(BA210+M210)*'NGER input 2'!$GS208*1.336*25,(BA210+M210)*'NGER input 2'!$GS208*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A210>=2016,(BB210+N210)*'NGER input 2'!$GS208*1.336*25,(BB210+N210)*'NGER input 2'!$GS208*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A210>=2016,(BC210+O210)*'NGER input 2'!$GS208*1.336*25,(BC210+O210)*'NGER input 2'!$GS208*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A210>=2016,(BD210+P210)*'NGER input 2'!$GS208*1.336*25,(BD210+P210)*'NGER input 2'!$GS208*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A210>=2016,(BE210+Q210)*'NGER input 2'!$GS208*1.336*25,(BE210+Q210)*'NGER input 2'!$GS208*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A210>=2016,(BF210+R210)*'NGER input 2'!$GS208*1.336*25,(BF210+R210)*'NGER input 2'!$GS208*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A210>=2016,(BG210+S210)*'NGER input 2'!$GS208*1.336*25,(BG210+S210)*'NGER input 2'!$GS208*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A210>=2016,(BH210+T210)*'NGER input 2'!$GS208*1.336*25,(BH210+T210)*'NGER input 2'!$GS208*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A210>=2016,(BI210+U210)*'NGER input 2'!$GS208*1.336*25,(BI210+U210)*'NGER input 2'!$GS208*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A210>=2016,(BJ210+V210)*'NGER input 2'!$GS208*1.336*25,(BJ210+V210)*'NGER input 2'!$GS208*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A209","v":205},null,{"$f":"IF(OR('NGER input 2'!$A209=2013,'NGER input 2'!$A209=2014),0,'NGER input 2'!ES209*'NGER input 2'!FC209*'NGER input 2'!FM209*'NGER input 2'!$GQ209)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A209=2013,'NGER input 2'!$A209=2014),0,'NGER input 2'!ET209*'NGER input 2'!FD209*'NGER input 2'!FN209*'NGER input 2'!$GQ209)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A209=2013,'NGER input 2'!$A209=2014),0,'NGER input 2'!EU209*'NGER input 2'!FE209*'NGER input 2'!FO209*'NGER input 2'!$GQ209)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A209=2013,'NGER input 2'!$A209=2014),0,'NGER input 2'!EV209*'NGER input 2'!FF209*'NGER input 2'!FP209*'NGER input 2'!$GQ209)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A209=2013,'NGER input 2'!$A209=2014),0,'NGER input 2'!EW209*'NGER input 2'!FG209*'NGER input 2'!FQ209*'NGER input 2'!$GQ209)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A209=2013,'NGER input 2'!$A209=2014),0,'NGER input 2'!EX209*'NGER input 2'!FH209*'NGER input 2'!FR209*'NGER input 2'!$GQ209)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A209=2013,'NGER input 2'!$A209=2014),0,'NGER input 2'!EY209*'NGER input 2'!FI209*'NGER input 2'!FS209*'NGER input 2'!$GQ209)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A209=2013,'NGER input 2'!$A209=2014),0,'NGER input 2'!EZ209*'NGER input 2'!FJ209*'NGER input 2'!FT209*'NGER input 2'!$GQ209)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A209=2013,'NGER input 2'!$A209=2014),0,'NGER input 2'!FA209*'NGER input 2'!FK209*'NGER input 2'!FU209*'NGER input 2'!$GQ209)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A209=2013,'NGER input 2'!$A209=2014),0,'NGER input 2'!FB209*'NGER input 2'!FL209*'NGER input 2'!FV209*'NGER input 2'!$GQ209)","v":0},{"$f":"C211*(1-EXP(-'NGER input 2'!FW209*(13-'NGER input 2'!$GR209-7)/12))","v":{"$error":"#N/A"}},{"$f":"D211*(1-EXP(-'NGER input 2'!FX209*(13-'NGER input 2'!$GR209-7)/12))","v":{"$error":"#N/A"}},{"$f":"E211*(1-EXP(-'NGER input 2'!FY209*(13-'NGER input 2'!$GR209-7)/12))","v":{"$error":"#N/A"}},{"$f":"F211*(1-EXP(-'NGER input 2'!FZ209*(13-'NGER input 2'!$GR209-7)/12))","v":{"$error":"#N/A"}},{"$f":"G211*(1-EXP(-'NGER input 2'!GA209*(13-'NGER input 2'!$GR209-7)/12))","v":{"$error":"#N/A"}},{"$f":"H211*(1-EXP(-'NGER input 2'!GB209*(13-'NGER input 2'!$GR209-7)/12))","v":{"$error":"#N/A"}},{"$f":"I211*(1-EXP(-'NGER input 2'!GC209*(13-'NGER input 2'!$GR209-7)/12))","v":{"$error":"#N/A"}},{"$f":"J211*(1-EXP(-'NGER input 2'!GD209*(13-'NGER input 2'!$GR209-7)/12))","v":{"$error":"#N/A"}},{"$f":"K211*(1-EXP(-'NGER input 2'!GE209*(13-'NGER input 2'!$GR209-7)/12))","v":{"$error":"#N/A"}},{"$f":"L211*(1-EXP(-'NGER input 2'!GF209*(13-'NGER input 2'!$GR209-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K210/'NGER results'!$H210)*M211),0,('NGER results'!$K210/'NGER results'!$H210)*M211)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K210/'NGER results'!$H210)*N211),0,('NGER results'!$K210/'NGER results'!$H210)*N211)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K210/'NGER results'!$H210)*O211),0,('NGER results'!$K210/'NGER results'!$H210)*O211)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K210/'NGER results'!$H210)*P211),0,('NGER results'!$K210/'NGER results'!$H210)*P211)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K210/'NGER results'!$H210)*Q211),0,('NGER results'!$K210/'NGER results'!$H210)*Q211)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K210/'NGER results'!$H210)*R211),0,('NGER results'!$K210/'NGER results'!$H210)*R211)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K210/'NGER results'!$H210)*S211),0,('NGER results'!$K210/'NGER results'!$H210)*S211)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K210/'NGER results'!$H210)*T211),0,('NGER results'!$K210/'NGER results'!$H210)*T211)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K210/'NGER results'!$H210)*U211),0,('NGER results'!$K210/'NGER results'!$H210)*U211)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K210/'NGER results'!$H210)*V211),0,('NGER results'!$K210/'NGER results'!$H210)*V211)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ211*(1-EXP(-'NGER input 2'!FW209))","v":0},{"$f":"AR211*(1-EXP(-'NGER input 2'!FX209))","v":0},{"$f":"AS211*(1-EXP(-'NGER input 2'!FY209))","v":0},{"$f":"AT211*(1-EXP(-'NGER input 2'!FZ209))","v":0},{"$f":"AU211*(1-EXP(-'NGER input 2'!GA209))","v":0},{"$f":"AV211*(1-EXP(-'NGER input 2'!GB209))","v":0},{"$f":"AW211*(1-EXP(-'NGER input 2'!GC209))","v":0},{"$f":"AX211*(1-EXP(-'NGER input 2'!GD209))","v":0},{"$f":"AY211*(1-EXP(-'NGER input 2'!GE209))","v":0},{"$f":"AZ211*(1-EXP(-'NGER input 2'!GF209))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K210/'NGER results'!$H210)*BA211),0,('NGER results'!$K210/'NGER results'!$H210)*BA211)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K210/'NGER results'!$H210)*BB211),0,('NGER results'!$K210/'NGER results'!$H210)*BB211)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K210/'NGER results'!$H210)*BC211),0,('NGER results'!$K210/'NGER results'!$H210)*BC211)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K210/'NGER results'!$H210)*BD211),0,('NGER results'!$K210/'NGER results'!$H210)*BD211)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K210/'NGER results'!$H210)*BE211),0,('NGER results'!$K210/'NGER results'!$H210)*BE211)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K210/'NGER results'!$H210)*BF211),0,('NGER results'!$K210/'NGER results'!$H210)*BF211)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K210/'NGER results'!$H210)*BG211),0,('NGER results'!$K210/'NGER results'!$H210)*BG211)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K210/'NGER results'!$H210)*BH211),0,('NGER results'!$K210/'NGER results'!$H210)*BH211)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K210/'NGER results'!$H210)*BI211),0,('NGER results'!$K210/'NGER results'!$H210)*BI211)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K210/'NGER results'!$H210)*BJ211),0,('NGER results'!$K210/'NGER results'!$H210)*BJ211)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A211>=2016,(BA211+M211)*'NGER input 2'!$GS209*1.336*25,(BA211+M211)*'NGER input 2'!$GS209*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A211>=2016,(BB211+N211)*'NGER input 2'!$GS209*1.336*25,(BB211+N211)*'NGER input 2'!$GS209*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A211>=2016,(BC211+O211)*'NGER input 2'!$GS209*1.336*25,(BC211+O211)*'NGER input 2'!$GS209*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A211>=2016,(BD211+P211)*'NGER input 2'!$GS209*1.336*25,(BD211+P211)*'NGER input 2'!$GS209*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A211>=2016,(BE211+Q211)*'NGER input 2'!$GS209*1.336*25,(BE211+Q211)*'NGER input 2'!$GS209*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A211>=2016,(BF211+R211)*'NGER input 2'!$GS209*1.336*25,(BF211+R211)*'NGER input 2'!$GS209*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A211>=2016,(BG211+S211)*'NGER input 2'!$GS209*1.336*25,(BG211+S211)*'NGER input 2'!$GS209*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A211>=2016,(BH211+T211)*'NGER input 2'!$GS209*1.336*25,(BH211+T211)*'NGER input 2'!$GS209*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A211>=2016,(BI211+U211)*'NGER input 2'!$GS209*1.336*25,(BI211+U211)*'NGER input 2'!$GS209*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A211>=2016,(BJ211+V211)*'NGER input 2'!$GS209*1.336*25,(BJ211+V211)*'NGER input 2'!$GS209*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A210","v":206},null,{"$f":"IF(OR('NGER input 2'!$A210=2013,'NGER input 2'!$A210=2014),0,'NGER input 2'!ES210*'NGER input 2'!FC210*'NGER input 2'!FM210*'NGER input 2'!$GQ210)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A210=2013,'NGER input 2'!$A210=2014),0,'NGER input 2'!ET210*'NGER input 2'!FD210*'NGER input 2'!FN210*'NGER input 2'!$GQ210)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A210=2013,'NGER input 2'!$A210=2014),0,'NGER input 2'!EU210*'NGER input 2'!FE210*'NGER input 2'!FO210*'NGER input 2'!$GQ210)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A210=2013,'NGER input 2'!$A210=2014),0,'NGER input 2'!EV210*'NGER input 2'!FF210*'NGER input 2'!FP210*'NGER input 2'!$GQ210)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A210=2013,'NGER input 2'!$A210=2014),0,'NGER input 2'!EW210*'NGER input 2'!FG210*'NGER input 2'!FQ210*'NGER input 2'!$GQ210)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A210=2013,'NGER input 2'!$A210=2014),0,'NGER input 2'!EX210*'NGER input 2'!FH210*'NGER input 2'!FR210*'NGER input 2'!$GQ210)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A210=2013,'NGER input 2'!$A210=2014),0,'NGER input 2'!EY210*'NGER input 2'!FI210*'NGER input 2'!FS210*'NGER input 2'!$GQ210)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A210=2013,'NGER input 2'!$A210=2014),0,'NGER input 2'!EZ210*'NGER input 2'!FJ210*'NGER input 2'!FT210*'NGER input 2'!$GQ210)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A210=2013,'NGER input 2'!$A210=2014),0,'NGER input 2'!FA210*'NGER input 2'!FK210*'NGER input 2'!FU210*'NGER input 2'!$GQ210)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A210=2013,'NGER input 2'!$A210=2014),0,'NGER input 2'!FB210*'NGER input 2'!FL210*'NGER input 2'!FV210*'NGER input 2'!$GQ210)","v":0},{"$f":"C212*(1-EXP(-'NGER input 2'!FW210*(13-'NGER input 2'!$GR210-7)/12))","v":{"$error":"#N/A"}},{"$f":"D212*(1-EXP(-'NGER input 2'!FX210*(13-'NGER input 2'!$GR210-7)/12))","v":{"$error":"#N/A"}},{"$f":"E212*(1-EXP(-'NGER input 2'!FY210*(13-'NGER input 2'!$GR210-7)/12))","v":{"$error":"#N/A"}},{"$f":"F212*(1-EXP(-'NGER input 2'!FZ210*(13-'NGER input 2'!$GR210-7)/12))","v":{"$error":"#N/A"}},{"$f":"G212*(1-EXP(-'NGER input 2'!GA210*(13-'NGER input 2'!$GR210-7)/12))","v":{"$error":"#N/A"}},{"$f":"H212*(1-EXP(-'NGER input 2'!GB210*(13-'NGER input 2'!$GR210-7)/12))","v":{"$error":"#N/A"}},{"$f":"I212*(1-EXP(-'NGER input 2'!GC210*(13-'NGER input 2'!$GR210-7)/12))","v":{"$error":"#N/A"}},{"$f":"J212*(1-EXP(-'NGER input 2'!GD210*(13-'NGER input 2'!$GR210-7)/12))","v":{"$error":"#N/A"}},{"$f":"K212*(1-EXP(-'NGER input 2'!GE210*(13-'NGER input 2'!$GR210-7)/12))","v":{"$error":"#N/A"}},{"$f":"L212*(1-EXP(-'NGER input 2'!GF210*(13-'NGER input 2'!$GR210-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K211/'NGER results'!$H211)*M212),0,('NGER results'!$K211/'NGER results'!$H211)*M212)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K211/'NGER results'!$H211)*N212),0,('NGER results'!$K211/'NGER results'!$H211)*N212)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K211/'NGER results'!$H211)*O212),0,('NGER results'!$K211/'NGER results'!$H211)*O212)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K211/'NGER results'!$H211)*P212),0,('NGER results'!$K211/'NGER results'!$H211)*P212)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K211/'NGER results'!$H211)*Q212),0,('NGER results'!$K211/'NGER results'!$H211)*Q212)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K211/'NGER results'!$H211)*R212),0,('NGER results'!$K211/'NGER results'!$H211)*R212)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K211/'NGER results'!$H211)*S212),0,('NGER results'!$K211/'NGER results'!$H211)*S212)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K211/'NGER results'!$H211)*T212),0,('NGER results'!$K211/'NGER results'!$H211)*T212)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K211/'NGER results'!$H211)*U212),0,('NGER results'!$K211/'NGER results'!$H211)*U212)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K211/'NGER results'!$H211)*V212),0,('NGER results'!$K211/'NGER results'!$H211)*V212)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ212*(1-EXP(-'NGER input 2'!FW210))","v":0},{"$f":"AR212*(1-EXP(-'NGER input 2'!FX210))","v":0},{"$f":"AS212*(1-EXP(-'NGER input 2'!FY210))","v":0},{"$f":"AT212*(1-EXP(-'NGER input 2'!FZ210))","v":0},{"$f":"AU212*(1-EXP(-'NGER input 2'!GA210))","v":0},{"$f":"AV212*(1-EXP(-'NGER input 2'!GB210))","v":0},{"$f":"AW212*(1-EXP(-'NGER input 2'!GC210))","v":0},{"$f":"AX212*(1-EXP(-'NGER input 2'!GD210))","v":0},{"$f":"AY212*(1-EXP(-'NGER input 2'!GE210))","v":0},{"$f":"AZ212*(1-EXP(-'NGER input 2'!GF210))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K211/'NGER results'!$H211)*BA212),0,('NGER results'!$K211/'NGER results'!$H211)*BA212)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K211/'NGER results'!$H211)*BB212),0,('NGER results'!$K211/'NGER results'!$H211)*BB212)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K211/'NGER results'!$H211)*BC212),0,('NGER results'!$K211/'NGER results'!$H211)*BC212)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K211/'NGER results'!$H211)*BD212),0,('NGER results'!$K211/'NGER results'!$H211)*BD212)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K211/'NGER results'!$H211)*BE212),0,('NGER results'!$K211/'NGER results'!$H211)*BE212)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K211/'NGER results'!$H211)*BF212),0,('NGER results'!$K211/'NGER results'!$H211)*BF212)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K211/'NGER results'!$H211)*BG212),0,('NGER results'!$K211/'NGER results'!$H211)*BG212)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K211/'NGER results'!$H211)*BH212),0,('NGER results'!$K211/'NGER results'!$H211)*BH212)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K211/'NGER results'!$H211)*BI212),0,('NGER results'!$K211/'NGER results'!$H211)*BI212)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K211/'NGER results'!$H211)*BJ212),0,('NGER results'!$K211/'NGER results'!$H211)*BJ212)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A212>=2016,(BA212+M212)*'NGER input 2'!$GS210*1.336*25,(BA212+M212)*'NGER input 2'!$GS210*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A212>=2016,(BB212+N212)*'NGER input 2'!$GS210*1.336*25,(BB212+N212)*'NGER input 2'!$GS210*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A212>=2016,(BC212+O212)*'NGER input 2'!$GS210*1.336*25,(BC212+O212)*'NGER input 2'!$GS210*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A212>=2016,(BD212+P212)*'NGER input 2'!$GS210*1.336*25,(BD212+P212)*'NGER input 2'!$GS210*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A212>=2016,(BE212+Q212)*'NGER input 2'!$GS210*1.336*25,(BE212+Q212)*'NGER input 2'!$GS210*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A212>=2016,(BF212+R212)*'NGER input 2'!$GS210*1.336*25,(BF212+R212)*'NGER input 2'!$GS210*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A212>=2016,(BG212+S212)*'NGER input 2'!$GS210*1.336*25,(BG212+S212)*'NGER input 2'!$GS210*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A212>=2016,(BH212+T212)*'NGER input 2'!$GS210*1.336*25,(BH212+T212)*'NGER input 2'!$GS210*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A212>=2016,(BI212+U212)*'NGER input 2'!$GS210*1.336*25,(BI212+U212)*'NGER input 2'!$GS210*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A212>=2016,(BJ212+V212)*'NGER input 2'!$GS210*1.336*25,(BJ212+V212)*'NGER input 2'!$GS210*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A211","v":207},null,{"$f":"IF(OR('NGER input 2'!$A211=2013,'NGER input 2'!$A211=2014),0,'NGER input 2'!ES211*'NGER input 2'!FC211*'NGER input 2'!FM211*'NGER input 2'!$GQ211)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A211=2013,'NGER input 2'!$A211=2014),0,'NGER input 2'!ET211*'NGER input 2'!FD211*'NGER input 2'!FN211*'NGER input 2'!$GQ211)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A211=2013,'NGER input 2'!$A211=2014),0,'NGER input 2'!EU211*'NGER input 2'!FE211*'NGER input 2'!FO211*'NGER input 2'!$GQ211)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A211=2013,'NGER input 2'!$A211=2014),0,'NGER input 2'!EV211*'NGER input 2'!FF211*'NGER input 2'!FP211*'NGER input 2'!$GQ211)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A211=2013,'NGER input 2'!$A211=2014),0,'NGER input 2'!EW211*'NGER input 2'!FG211*'NGER input 2'!FQ211*'NGER input 2'!$GQ211)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A211=2013,'NGER input 2'!$A211=2014),0,'NGER input 2'!EX211*'NGER input 2'!FH211*'NGER input 2'!FR211*'NGER input 2'!$GQ211)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A211=2013,'NGER input 2'!$A211=2014),0,'NGER input 2'!EY211*'NGER input 2'!FI211*'NGER input 2'!FS211*'NGER input 2'!$GQ211)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A211=2013,'NGER input 2'!$A211=2014),0,'NGER input 2'!EZ211*'NGER input 2'!FJ211*'NGER input 2'!FT211*'NGER input 2'!$GQ211)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A211=2013,'NGER input 2'!$A211=2014),0,'NGER input 2'!FA211*'NGER input 2'!FK211*'NGER input 2'!FU211*'NGER input 2'!$GQ211)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A211=2013,'NGER input 2'!$A211=2014),0,'NGER input 2'!FB211*'NGER input 2'!FL211*'NGER input 2'!FV211*'NGER input 2'!$GQ211)","v":0},{"$f":"C213*(1-EXP(-'NGER input 2'!FW211*(13-'NGER input 2'!$GR211-7)/12))","v":{"$error":"#N/A"}},{"$f":"D213*(1-EXP(-'NGER input 2'!FX211*(13-'NGER input 2'!$GR211-7)/12))","v":{"$error":"#N/A"}},{"$f":"E213*(1-EXP(-'NGER input 2'!FY211*(13-'NGER input 2'!$GR211-7)/12))","v":{"$error":"#N/A"}},{"$f":"F213*(1-EXP(-'NGER input 2'!FZ211*(13-'NGER input 2'!$GR211-7)/12))","v":{"$error":"#N/A"}},{"$f":"G213*(1-EXP(-'NGER input 2'!GA211*(13-'NGER input 2'!$GR211-7)/12))","v":{"$error":"#N/A"}},{"$f":"H213*(1-EXP(-'NGER input 2'!GB211*(13-'NGER input 2'!$GR211-7)/12))","v":{"$error":"#N/A"}},{"$f":"I213*(1-EXP(-'NGER input 2'!GC211*(13-'NGER input 2'!$GR211-7)/12))","v":{"$error":"#N/A"}},{"$f":"J213*(1-EXP(-'NGER input 2'!GD211*(13-'NGER input 2'!$GR211-7)/12))","v":{"$error":"#N/A"}},{"$f":"K213*(1-EXP(-'NGER input 2'!GE211*(13-'NGER input 2'!$GR211-7)/12))","v":{"$error":"#N/A"}},{"$f":"L213*(1-EXP(-'NGER input 2'!GF211*(13-'NGER input 2'!$GR211-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K212/'NGER results'!$H212)*M213),0,('NGER results'!$K212/'NGER results'!$H212)*M213)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K212/'NGER results'!$H212)*N213),0,('NGER results'!$K212/'NGER results'!$H212)*N213)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K212/'NGER results'!$H212)*O213),0,('NGER results'!$K212/'NGER results'!$H212)*O213)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K212/'NGER results'!$H212)*P213),0,('NGER results'!$K212/'NGER results'!$H212)*P213)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K212/'NGER results'!$H212)*Q213),0,('NGER results'!$K212/'NGER results'!$H212)*Q213)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K212/'NGER results'!$H212)*R213),0,('NGER results'!$K212/'NGER results'!$H212)*R213)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K212/'NGER results'!$H212)*S213),0,('NGER results'!$K212/'NGER results'!$H212)*S213)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K212/'NGER results'!$H212)*T213),0,('NGER results'!$K212/'NGER results'!$H212)*T213)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K212/'NGER results'!$H212)*U213),0,('NGER results'!$K212/'NGER results'!$H212)*U213)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K212/'NGER results'!$H212)*V213),0,('NGER results'!$K212/'NGER results'!$H212)*V213)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ213*(1-EXP(-'NGER input 2'!FW211))","v":0},{"$f":"AR213*(1-EXP(-'NGER input 2'!FX211))","v":0},{"$f":"AS213*(1-EXP(-'NGER input 2'!FY211))","v":0},{"$f":"AT213*(1-EXP(-'NGER input 2'!FZ211))","v":0},{"$f":"AU213*(1-EXP(-'NGER input 2'!GA211))","v":0},{"$f":"AV213*(1-EXP(-'NGER input 2'!GB211))","v":0},{"$f":"AW213*(1-EXP(-'NGER input 2'!GC211))","v":0},{"$f":"AX213*(1-EXP(-'NGER input 2'!GD211))","v":0},{"$f":"AY213*(1-EXP(-'NGER input 2'!GE211))","v":0},{"$f":"AZ213*(1-EXP(-'NGER input 2'!GF211))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K212/'NGER results'!$H212)*BA213),0,('NGER results'!$K212/'NGER results'!$H212)*BA213)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K212/'NGER results'!$H212)*BB213),0,('NGER results'!$K212/'NGER results'!$H212)*BB213)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K212/'NGER results'!$H212)*BC213),0,('NGER results'!$K212/'NGER results'!$H212)*BC213)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K212/'NGER results'!$H212)*BD213),0,('NGER results'!$K212/'NGER results'!$H212)*BD213)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K212/'NGER results'!$H212)*BE213),0,('NGER results'!$K212/'NGER results'!$H212)*BE213)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K212/'NGER results'!$H212)*BF213),0,('NGER results'!$K212/'NGER results'!$H212)*BF213)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K212/'NGER results'!$H212)*BG213),0,('NGER results'!$K212/'NGER results'!$H212)*BG213)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K212/'NGER results'!$H212)*BH213),0,('NGER results'!$K212/'NGER results'!$H212)*BH213)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K212/'NGER results'!$H212)*BI213),0,('NGER results'!$K212/'NGER results'!$H212)*BI213)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K212/'NGER results'!$H212)*BJ213),0,('NGER results'!$K212/'NGER results'!$H212)*BJ213)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A213>=2016,(BA213+M213)*'NGER input 2'!$GS211*1.336*25,(BA213+M213)*'NGER input 2'!$GS211*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A213>=2016,(BB213+N213)*'NGER input 2'!$GS211*1.336*25,(BB213+N213)*'NGER input 2'!$GS211*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A213>=2016,(BC213+O213)*'NGER input 2'!$GS211*1.336*25,(BC213+O213)*'NGER input 2'!$GS211*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A213>=2016,(BD213+P213)*'NGER input 2'!$GS211*1.336*25,(BD213+P213)*'NGER input 2'!$GS211*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A213>=2016,(BE213+Q213)*'NGER input 2'!$GS211*1.336*25,(BE213+Q213)*'NGER input 2'!$GS211*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A213>=2016,(BF213+R213)*'NGER input 2'!$GS211*1.336*25,(BF213+R213)*'NGER input 2'!$GS211*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A213>=2016,(BG213+S213)*'NGER input 2'!$GS211*1.336*25,(BG213+S213)*'NGER input 2'!$GS211*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A213>=2016,(BH213+T213)*'NGER input 2'!$GS211*1.336*25,(BH213+T213)*'NGER input 2'!$GS211*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A213>=2016,(BI213+U213)*'NGER input 2'!$GS211*1.336*25,(BI213+U213)*'NGER input 2'!$GS211*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A213>=2016,(BJ213+V213)*'NGER input 2'!$GS211*1.336*25,(BJ213+V213)*'NGER input 2'!$GS211*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A212","v":208},null,{"$f":"IF(OR('NGER input 2'!$A212=2013,'NGER input 2'!$A212=2014),0,'NGER input 2'!ES212*'NGER input 2'!FC212*'NGER input 2'!FM212*'NGER input 2'!$GQ212)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A212=2013,'NGER input 2'!$A212=2014),0,'NGER input 2'!ET212*'NGER input 2'!FD212*'NGER input 2'!FN212*'NGER input 2'!$GQ212)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A212=2013,'NGER input 2'!$A212=2014),0,'NGER input 2'!EU212*'NGER input 2'!FE212*'NGER input 2'!FO212*'NGER input 2'!$GQ212)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A212=2013,'NGER input 2'!$A212=2014),0,'NGER input 2'!EV212*'NGER input 2'!FF212*'NGER input 2'!FP212*'NGER input 2'!$GQ212)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A212=2013,'NGER input 2'!$A212=2014),0,'NGER input 2'!EW212*'NGER input 2'!FG212*'NGER input 2'!FQ212*'NGER input 2'!$GQ212)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A212=2013,'NGER input 2'!$A212=2014),0,'NGER input 2'!EX212*'NGER input 2'!FH212*'NGER input 2'!FR212*'NGER input 2'!$GQ212)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A212=2013,'NGER input 2'!$A212=2014),0,'NGER input 2'!EY212*'NGER input 2'!FI212*'NGER input 2'!FS212*'NGER input 2'!$GQ212)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A212=2013,'NGER input 2'!$A212=2014),0,'NGER input 2'!EZ212*'NGER input 2'!FJ212*'NGER input 2'!FT212*'NGER input 2'!$GQ212)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A212=2013,'NGER input 2'!$A212=2014),0,'NGER input 2'!FA212*'NGER input 2'!FK212*'NGER input 2'!FU212*'NGER input 2'!$GQ212)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A212=2013,'NGER input 2'!$A212=2014),0,'NGER input 2'!FB212*'NGER input 2'!FL212*'NGER input 2'!FV212*'NGER input 2'!$GQ212)","v":0},{"$f":"C214*(1-EXP(-'NGER input 2'!FW212*(13-'NGER input 2'!$GR212-7)/12))","v":{"$error":"#N/A"}},{"$f":"D214*(1-EXP(-'NGER input 2'!FX212*(13-'NGER input 2'!$GR212-7)/12))","v":{"$error":"#N/A"}},{"$f":"E214*(1-EXP(-'NGER input 2'!FY212*(13-'NGER input 2'!$GR212-7)/12))","v":{"$error":"#N/A"}},{"$f":"F214*(1-EXP(-'NGER input 2'!FZ212*(13-'NGER input 2'!$GR212-7)/12))","v":{"$error":"#N/A"}},{"$f":"G214*(1-EXP(-'NGER input 2'!GA212*(13-'NGER input 2'!$GR212-7)/12))","v":{"$error":"#N/A"}},{"$f":"H214*(1-EXP(-'NGER input 2'!GB212*(13-'NGER input 2'!$GR212-7)/12))","v":{"$error":"#N/A"}},{"$f":"I214*(1-EXP(-'NGER input 2'!GC212*(13-'NGER input 2'!$GR212-7)/12))","v":{"$error":"#N/A"}},{"$f":"J214*(1-EXP(-'NGER input 2'!GD212*(13-'NGER input 2'!$GR212-7)/12))","v":{"$error":"#N/A"}},{"$f":"K214*(1-EXP(-'NGER input 2'!GE212*(13-'NGER input 2'!$GR212-7)/12))","v":{"$error":"#N/A"}},{"$f":"L214*(1-EXP(-'NGER input 2'!GF212*(13-'NGER input 2'!$GR212-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K213/'NGER results'!$H213)*M214),0,('NGER results'!$K213/'NGER results'!$H213)*M214)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K213/'NGER results'!$H213)*N214),0,('NGER results'!$K213/'NGER results'!$H213)*N214)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K213/'NGER results'!$H213)*O214),0,('NGER results'!$K213/'NGER results'!$H213)*O214)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K213/'NGER results'!$H213)*P214),0,('NGER results'!$K213/'NGER results'!$H213)*P214)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K213/'NGER results'!$H213)*Q214),0,('NGER results'!$K213/'NGER results'!$H213)*Q214)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K213/'NGER results'!$H213)*R214),0,('NGER results'!$K213/'NGER results'!$H213)*R214)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K213/'NGER results'!$H213)*S214),0,('NGER results'!$K213/'NGER results'!$H213)*S214)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K213/'NGER results'!$H213)*T214),0,('NGER results'!$K213/'NGER results'!$H213)*T214)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K213/'NGER results'!$H213)*U214),0,('NGER results'!$K213/'NGER results'!$H213)*U214)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K213/'NGER results'!$H213)*V214),0,('NGER results'!$K213/'NGER results'!$H213)*V214)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ214*(1-EXP(-'NGER input 2'!FW212))","v":0},{"$f":"AR214*(1-EXP(-'NGER input 2'!FX212))","v":0},{"$f":"AS214*(1-EXP(-'NGER input 2'!FY212))","v":0},{"$f":"AT214*(1-EXP(-'NGER input 2'!FZ212))","v":0},{"$f":"AU214*(1-EXP(-'NGER input 2'!GA212))","v":0},{"$f":"AV214*(1-EXP(-'NGER input 2'!GB212))","v":0},{"$f":"AW214*(1-EXP(-'NGER input 2'!GC212))","v":0},{"$f":"AX214*(1-EXP(-'NGER input 2'!GD212))","v":0},{"$f":"AY214*(1-EXP(-'NGER input 2'!GE212))","v":0},{"$f":"AZ214*(1-EXP(-'NGER input 2'!GF212))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K213/'NGER results'!$H213)*BA214),0,('NGER results'!$K213/'NGER results'!$H213)*BA214)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K213/'NGER results'!$H213)*BB214),0,('NGER results'!$K213/'NGER results'!$H213)*BB214)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K213/'NGER results'!$H213)*BC214),0,('NGER results'!$K213/'NGER results'!$H213)*BC214)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K213/'NGER results'!$H213)*BD214),0,('NGER results'!$K213/'NGER results'!$H213)*BD214)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K213/'NGER results'!$H213)*BE214),0,('NGER results'!$K213/'NGER results'!$H213)*BE214)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K213/'NGER results'!$H213)*BF214),0,('NGER results'!$K213/'NGER results'!$H213)*BF214)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K213/'NGER results'!$H213)*BG214),0,('NGER results'!$K213/'NGER results'!$H213)*BG214)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K213/'NGER results'!$H213)*BH214),0,('NGER results'!$K213/'NGER results'!$H213)*BH214)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K213/'NGER results'!$H213)*BI214),0,('NGER results'!$K213/'NGER results'!$H213)*BI214)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K213/'NGER results'!$H213)*BJ214),0,('NGER results'!$K213/'NGER results'!$H213)*BJ214)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A214>=2016,(BA214+M214)*'NGER input 2'!$GS212*1.336*25,(BA214+M214)*'NGER input 2'!$GS212*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A214>=2016,(BB214+N214)*'NGER input 2'!$GS212*1.336*25,(BB214+N214)*'NGER input 2'!$GS212*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A214>=2016,(BC214+O214)*'NGER input 2'!$GS212*1.336*25,(BC214+O214)*'NGER input 2'!$GS212*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A214>=2016,(BD214+P214)*'NGER input 2'!$GS212*1.336*25,(BD214+P214)*'NGER input 2'!$GS212*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A214>=2016,(BE214+Q214)*'NGER input 2'!$GS212*1.336*25,(BE214+Q214)*'NGER input 2'!$GS212*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A214>=2016,(BF214+R214)*'NGER input 2'!$GS212*1.336*25,(BF214+R214)*'NGER input 2'!$GS212*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A214>=2016,(BG214+S214)*'NGER input 2'!$GS212*1.336*25,(BG214+S214)*'NGER input 2'!$GS212*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A214>=2016,(BH214+T214)*'NGER input 2'!$GS212*1.336*25,(BH214+T214)*'NGER input 2'!$GS212*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A214>=2016,(BI214+U214)*'NGER input 2'!$GS212*1.336*25,(BI214+U214)*'NGER input 2'!$GS212*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A214>=2016,(BJ214+V214)*'NGER input 2'!$GS212*1.336*25,(BJ214+V214)*'NGER input 2'!$GS212*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A213","v":209},null,{"$f":"IF(OR('NGER input 2'!$A213=2013,'NGER input 2'!$A213=2014),0,'NGER input 2'!ES213*'NGER input 2'!FC213*'NGER input 2'!FM213*'NGER input 2'!$GQ213)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A213=2013,'NGER input 2'!$A213=2014),0,'NGER input 2'!ET213*'NGER input 2'!FD213*'NGER input 2'!FN213*'NGER input 2'!$GQ213)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A213=2013,'NGER input 2'!$A213=2014),0,'NGER input 2'!EU213*'NGER input 2'!FE213*'NGER input 2'!FO213*'NGER input 2'!$GQ213)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A213=2013,'NGER input 2'!$A213=2014),0,'NGER input 2'!EV213*'NGER input 2'!FF213*'NGER input 2'!FP213*'NGER input 2'!$GQ213)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A213=2013,'NGER input 2'!$A213=2014),0,'NGER input 2'!EW213*'NGER input 2'!FG213*'NGER input 2'!FQ213*'NGER input 2'!$GQ213)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A213=2013,'NGER input 2'!$A213=2014),0,'NGER input 2'!EX213*'NGER input 2'!FH213*'NGER input 2'!FR213*'NGER input 2'!$GQ213)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A213=2013,'NGER input 2'!$A213=2014),0,'NGER input 2'!EY213*'NGER input 2'!FI213*'NGER input 2'!FS213*'NGER input 2'!$GQ213)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A213=2013,'NGER input 2'!$A213=2014),0,'NGER input 2'!EZ213*'NGER input 2'!FJ213*'NGER input 2'!FT213*'NGER input 2'!$GQ213)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A213=2013,'NGER input 2'!$A213=2014),0,'NGER input 2'!FA213*'NGER input 2'!FK213*'NGER input 2'!FU213*'NGER input 2'!$GQ213)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A213=2013,'NGER input 2'!$A213=2014),0,'NGER input 2'!FB213*'NGER input 2'!FL213*'NGER input 2'!FV213*'NGER input 2'!$GQ213)","v":0},{"$f":"C215*(1-EXP(-'NGER input 2'!FW213*(13-'NGER input 2'!$GR213-7)/12))","v":{"$error":"#N/A"}},{"$f":"D215*(1-EXP(-'NGER input 2'!FX213*(13-'NGER input 2'!$GR213-7)/12))","v":{"$error":"#N/A"}},{"$f":"E215*(1-EXP(-'NGER input 2'!FY213*(13-'NGER input 2'!$GR213-7)/12))","v":{"$error":"#N/A"}},{"$f":"F215*(1-EXP(-'NGER input 2'!FZ213*(13-'NGER input 2'!$GR213-7)/12))","v":{"$error":"#N/A"}},{"$f":"G215*(1-EXP(-'NGER input 2'!GA213*(13-'NGER input 2'!$GR213-7)/12))","v":{"$error":"#N/A"}},{"$f":"H215*(1-EXP(-'NGER input 2'!GB213*(13-'NGER input 2'!$GR213-7)/12))","v":{"$error":"#N/A"}},{"$f":"I215*(1-EXP(-'NGER input 2'!GC213*(13-'NGER input 2'!$GR213-7)/12))","v":{"$error":"#N/A"}},{"$f":"J215*(1-EXP(-'NGER input 2'!GD213*(13-'NGER input 2'!$GR213-7)/12))","v":{"$error":"#N/A"}},{"$f":"K215*(1-EXP(-'NGER input 2'!GE213*(13-'NGER input 2'!$GR213-7)/12))","v":{"$error":"#N/A"}},{"$f":"L215*(1-EXP(-'NGER input 2'!GF213*(13-'NGER input 2'!$GR213-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K214/'NGER results'!$H214)*M215),0,('NGER results'!$K214/'NGER results'!$H214)*M215)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K214/'NGER results'!$H214)*N215),0,('NGER results'!$K214/'NGER results'!$H214)*N215)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K214/'NGER results'!$H214)*O215),0,('NGER results'!$K214/'NGER results'!$H214)*O215)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K214/'NGER results'!$H214)*P215),0,('NGER results'!$K214/'NGER results'!$H214)*P215)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K214/'NGER results'!$H214)*Q215),0,('NGER results'!$K214/'NGER results'!$H214)*Q215)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K214/'NGER results'!$H214)*R215),0,('NGER results'!$K214/'NGER results'!$H214)*R215)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K214/'NGER results'!$H214)*S215),0,('NGER results'!$K214/'NGER results'!$H214)*S215)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K214/'NGER results'!$H214)*T215),0,('NGER results'!$K214/'NGER results'!$H214)*T215)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K214/'NGER results'!$H214)*U215),0,('NGER results'!$K214/'NGER results'!$H214)*U215)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K214/'NGER results'!$H214)*V215),0,('NGER results'!$K214/'NGER results'!$H214)*V215)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ215*(1-EXP(-'NGER input 2'!FW213))","v":0},{"$f":"AR215*(1-EXP(-'NGER input 2'!FX213))","v":0},{"$f":"AS215*(1-EXP(-'NGER input 2'!FY213))","v":0},{"$f":"AT215*(1-EXP(-'NGER input 2'!FZ213))","v":0},{"$f":"AU215*(1-EXP(-'NGER input 2'!GA213))","v":0},{"$f":"AV215*(1-EXP(-'NGER input 2'!GB213))","v":0},{"$f":"AW215*(1-EXP(-'NGER input 2'!GC213))","v":0},{"$f":"AX215*(1-EXP(-'NGER input 2'!GD213))","v":0},{"$f":"AY215*(1-EXP(-'NGER input 2'!GE213))","v":0},{"$f":"AZ215*(1-EXP(-'NGER input 2'!GF213))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K214/'NGER results'!$H214)*BA215),0,('NGER results'!$K214/'NGER results'!$H214)*BA215)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K214/'NGER results'!$H214)*BB215),0,('NGER results'!$K214/'NGER results'!$H214)*BB215)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K214/'NGER results'!$H214)*BC215),0,('NGER results'!$K214/'NGER results'!$H214)*BC215)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K214/'NGER results'!$H214)*BD215),0,('NGER results'!$K214/'NGER results'!$H214)*BD215)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K214/'NGER results'!$H214)*BE215),0,('NGER results'!$K214/'NGER results'!$H214)*BE215)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K214/'NGER results'!$H214)*BF215),0,('NGER results'!$K214/'NGER results'!$H214)*BF215)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K214/'NGER results'!$H214)*BG215),0,('NGER results'!$K214/'NGER results'!$H214)*BG215)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K214/'NGER results'!$H214)*BH215),0,('NGER results'!$K214/'NGER results'!$H214)*BH215)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K214/'NGER results'!$H214)*BI215),0,('NGER results'!$K214/'NGER results'!$H214)*BI215)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K214/'NGER results'!$H214)*BJ215),0,('NGER results'!$K214/'NGER results'!$H214)*BJ215)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A215>=2016,(BA215+M215)*'NGER input 2'!$GS213*1.336*25,(BA215+M215)*'NGER input 2'!$GS213*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A215>=2016,(BB215+N215)*'NGER input 2'!$GS213*1.336*25,(BB215+N215)*'NGER input 2'!$GS213*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A215>=2016,(BC215+O215)*'NGER input 2'!$GS213*1.336*25,(BC215+O215)*'NGER input 2'!$GS213*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A215>=2016,(BD215+P215)*'NGER input 2'!$GS213*1.336*25,(BD215+P215)*'NGER input 2'!$GS213*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A215>=2016,(BE215+Q215)*'NGER input 2'!$GS213*1.336*25,(BE215+Q215)*'NGER input 2'!$GS213*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A215>=2016,(BF215+R215)*'NGER input 2'!$GS213*1.336*25,(BF215+R215)*'NGER input 2'!$GS213*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A215>=2016,(BG215+S215)*'NGER input 2'!$GS213*1.336*25,(BG215+S215)*'NGER input 2'!$GS213*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A215>=2016,(BH215+T215)*'NGER input 2'!$GS213*1.336*25,(BH215+T215)*'NGER input 2'!$GS213*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A215>=2016,(BI215+U215)*'NGER input 2'!$GS213*1.336*25,(BI215+U215)*'NGER input 2'!$GS213*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A215>=2016,(BJ215+V215)*'NGER input 2'!$GS213*1.336*25,(BJ215+V215)*'NGER input 2'!$GS213*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A214","v":210},null,{"$f":"IF(OR('NGER input 2'!$A214=2013,'NGER input 2'!$A214=2014),0,'NGER input 2'!ES214*'NGER input 2'!FC214*'NGER input 2'!FM214*'NGER input 2'!$GQ214)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A214=2013,'NGER input 2'!$A214=2014),0,'NGER input 2'!ET214*'NGER input 2'!FD214*'NGER input 2'!FN214*'NGER input 2'!$GQ214)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A214=2013,'NGER input 2'!$A214=2014),0,'NGER input 2'!EU214*'NGER input 2'!FE214*'NGER input 2'!FO214*'NGER input 2'!$GQ214)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A214=2013,'NGER input 2'!$A214=2014),0,'NGER input 2'!EV214*'NGER input 2'!FF214*'NGER input 2'!FP214*'NGER input 2'!$GQ214)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A214=2013,'NGER input 2'!$A214=2014),0,'NGER input 2'!EW214*'NGER input 2'!FG214*'NGER input 2'!FQ214*'NGER input 2'!$GQ214)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A214=2013,'NGER input 2'!$A214=2014),0,'NGER input 2'!EX214*'NGER input 2'!FH214*'NGER input 2'!FR214*'NGER input 2'!$GQ214)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A214=2013,'NGER input 2'!$A214=2014),0,'NGER input 2'!EY214*'NGER input 2'!FI214*'NGER input 2'!FS214*'NGER input 2'!$GQ214)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A214=2013,'NGER input 2'!$A214=2014),0,'NGER input 2'!EZ214*'NGER input 2'!FJ214*'NGER input 2'!FT214*'NGER input 2'!$GQ214)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A214=2013,'NGER input 2'!$A214=2014),0,'NGER input 2'!FA214*'NGER input 2'!FK214*'NGER input 2'!FU214*'NGER input 2'!$GQ214)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A214=2013,'NGER input 2'!$A214=2014),0,'NGER input 2'!FB214*'NGER input 2'!FL214*'NGER input 2'!FV214*'NGER input 2'!$GQ214)","v":0},{"$f":"C216*(1-EXP(-'NGER input 2'!FW214*(13-'NGER input 2'!$GR214-7)/12))","v":{"$error":"#N/A"}},{"$f":"D216*(1-EXP(-'NGER input 2'!FX214*(13-'NGER input 2'!$GR214-7)/12))","v":{"$error":"#N/A"}},{"$f":"E216*(1-EXP(-'NGER input 2'!FY214*(13-'NGER input 2'!$GR214-7)/12))","v":{"$error":"#N/A"}},{"$f":"F216*(1-EXP(-'NGER input 2'!FZ214*(13-'NGER input 2'!$GR214-7)/12))","v":{"$error":"#N/A"}},{"$f":"G216*(1-EXP(-'NGER input 2'!GA214*(13-'NGER input 2'!$GR214-7)/12))","v":{"$error":"#N/A"}},{"$f":"H216*(1-EXP(-'NGER input 2'!GB214*(13-'NGER input 2'!$GR214-7)/12))","v":{"$error":"#N/A"}},{"$f":"I216*(1-EXP(-'NGER input 2'!GC214*(13-'NGER input 2'!$GR214-7)/12))","v":{"$error":"#N/A"}},{"$f":"J216*(1-EXP(-'NGER input 2'!GD214*(13-'NGER input 2'!$GR214-7)/12))","v":{"$error":"#N/A"}},{"$f":"K216*(1-EXP(-'NGER input 2'!GE214*(13-'NGER input 2'!$GR214-7)/12))","v":{"$error":"#N/A"}},{"$f":"L216*(1-EXP(-'NGER input 2'!GF214*(13-'NGER input 2'!$GR214-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K215/'NGER results'!$H215)*M216),0,('NGER results'!$K215/'NGER results'!$H215)*M216)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K215/'NGER results'!$H215)*N216),0,('NGER results'!$K215/'NGER results'!$H215)*N216)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K215/'NGER results'!$H215)*O216),0,('NGER results'!$K215/'NGER results'!$H215)*O216)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K215/'NGER results'!$H215)*P216),0,('NGER results'!$K215/'NGER results'!$H215)*P216)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K215/'NGER results'!$H215)*Q216),0,('NGER results'!$K215/'NGER results'!$H215)*Q216)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K215/'NGER results'!$H215)*R216),0,('NGER results'!$K215/'NGER results'!$H215)*R216)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K215/'NGER results'!$H215)*S216),0,('NGER results'!$K215/'NGER results'!$H215)*S216)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K215/'NGER results'!$H215)*T216),0,('NGER results'!$K215/'NGER results'!$H215)*T216)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K215/'NGER results'!$H215)*U216),0,('NGER results'!$K215/'NGER results'!$H215)*U216)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K215/'NGER results'!$H215)*V216),0,('NGER results'!$K215/'NGER results'!$H215)*V216)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ216*(1-EXP(-'NGER input 2'!FW214))","v":0},{"$f":"AR216*(1-EXP(-'NGER input 2'!FX214))","v":0},{"$f":"AS216*(1-EXP(-'NGER input 2'!FY214))","v":0},{"$f":"AT216*(1-EXP(-'NGER input 2'!FZ214))","v":0},{"$f":"AU216*(1-EXP(-'NGER input 2'!GA214))","v":0},{"$f":"AV216*(1-EXP(-'NGER input 2'!GB214))","v":0},{"$f":"AW216*(1-EXP(-'NGER input 2'!GC214))","v":0},{"$f":"AX216*(1-EXP(-'NGER input 2'!GD214))","v":0},{"$f":"AY216*(1-EXP(-'NGER input 2'!GE214))","v":0},{"$f":"AZ216*(1-EXP(-'NGER input 2'!GF214))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K215/'NGER results'!$H215)*BA216),0,('NGER results'!$K215/'NGER results'!$H215)*BA216)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K215/'NGER results'!$H215)*BB216),0,('NGER results'!$K215/'NGER results'!$H215)*BB216)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K215/'NGER results'!$H215)*BC216),0,('NGER results'!$K215/'NGER results'!$H215)*BC216)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K215/'NGER results'!$H215)*BD216),0,('NGER results'!$K215/'NGER results'!$H215)*BD216)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K215/'NGER results'!$H215)*BE216),0,('NGER results'!$K215/'NGER results'!$H215)*BE216)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K215/'NGER results'!$H215)*BF216),0,('NGER results'!$K215/'NGER results'!$H215)*BF216)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K215/'NGER results'!$H215)*BG216),0,('NGER results'!$K215/'NGER results'!$H215)*BG216)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K215/'NGER results'!$H215)*BH216),0,('NGER results'!$K215/'NGER results'!$H215)*BH216)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K215/'NGER results'!$H215)*BI216),0,('NGER results'!$K215/'NGER results'!$H215)*BI216)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K215/'NGER results'!$H215)*BJ216),0,('NGER results'!$K215/'NGER results'!$H215)*BJ216)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A216>=2016,(BA216+M216)*'NGER input 2'!$GS214*1.336*25,(BA216+M216)*'NGER input 2'!$GS214*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A216>=2016,(BB216+N216)*'NGER input 2'!$GS214*1.336*25,(BB216+N216)*'NGER input 2'!$GS214*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A216>=2016,(BC216+O216)*'NGER input 2'!$GS214*1.336*25,(BC216+O216)*'NGER input 2'!$GS214*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A216>=2016,(BD216+P216)*'NGER input 2'!$GS214*1.336*25,(BD216+P216)*'NGER input 2'!$GS214*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A216>=2016,(BE216+Q216)*'NGER input 2'!$GS214*1.336*25,(BE216+Q216)*'NGER input 2'!$GS214*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A216>=2016,(BF216+R216)*'NGER input 2'!$GS214*1.336*25,(BF216+R216)*'NGER input 2'!$GS214*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A216>=2016,(BG216+S216)*'NGER input 2'!$GS214*1.336*25,(BG216+S216)*'NGER input 2'!$GS214*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A216>=2016,(BH216+T216)*'NGER input 2'!$GS214*1.336*25,(BH216+T216)*'NGER input 2'!$GS214*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A216>=2016,(BI216+U216)*'NGER input 2'!$GS214*1.336*25,(BI216+U216)*'NGER input 2'!$GS214*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A216>=2016,(BJ216+V216)*'NGER input 2'!$GS214*1.336*25,(BJ216+V216)*'NGER input 2'!$GS214*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A215","v":211},null,{"$f":"IF(OR('NGER input 2'!$A215=2013,'NGER input 2'!$A215=2014),0,'NGER input 2'!ES215*'NGER input 2'!FC215*'NGER input 2'!FM215*'NGER input 2'!$GQ215)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A215=2013,'NGER input 2'!$A215=2014),0,'NGER input 2'!ET215*'NGER input 2'!FD215*'NGER input 2'!FN215*'NGER input 2'!$GQ215)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A215=2013,'NGER input 2'!$A215=2014),0,'NGER input 2'!EU215*'NGER input 2'!FE215*'NGER input 2'!FO215*'NGER input 2'!$GQ215)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A215=2013,'NGER input 2'!$A215=2014),0,'NGER input 2'!EV215*'NGER input 2'!FF215*'NGER input 2'!FP215*'NGER input 2'!$GQ215)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A215=2013,'NGER input 2'!$A215=2014),0,'NGER input 2'!EW215*'NGER input 2'!FG215*'NGER input 2'!FQ215*'NGER input 2'!$GQ215)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A215=2013,'NGER input 2'!$A215=2014),0,'NGER input 2'!EX215*'NGER input 2'!FH215*'NGER input 2'!FR215*'NGER input 2'!$GQ215)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A215=2013,'NGER input 2'!$A215=2014),0,'NGER input 2'!EY215*'NGER input 2'!FI215*'NGER input 2'!FS215*'NGER input 2'!$GQ215)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A215=2013,'NGER input 2'!$A215=2014),0,'NGER input 2'!EZ215*'NGER input 2'!FJ215*'NGER input 2'!FT215*'NGER input 2'!$GQ215)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A215=2013,'NGER input 2'!$A215=2014),0,'NGER input 2'!FA215*'NGER input 2'!FK215*'NGER input 2'!FU215*'NGER input 2'!$GQ215)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A215=2013,'NGER input 2'!$A215=2014),0,'NGER input 2'!FB215*'NGER input 2'!FL215*'NGER input 2'!FV215*'NGER input 2'!$GQ215)","v":0},{"$f":"C217*(1-EXP(-'NGER input 2'!FW215*(13-'NGER input 2'!$GR215-7)/12))","v":{"$error":"#N/A"}},{"$f":"D217*(1-EXP(-'NGER input 2'!FX215*(13-'NGER input 2'!$GR215-7)/12))","v":{"$error":"#N/A"}},{"$f":"E217*(1-EXP(-'NGER input 2'!FY215*(13-'NGER input 2'!$GR215-7)/12))","v":{"$error":"#N/A"}},{"$f":"F217*(1-EXP(-'NGER input 2'!FZ215*(13-'NGER input 2'!$GR215-7)/12))","v":{"$error":"#N/A"}},{"$f":"G217*(1-EXP(-'NGER input 2'!GA215*(13-'NGER input 2'!$GR215-7)/12))","v":{"$error":"#N/A"}},{"$f":"H217*(1-EXP(-'NGER input 2'!GB215*(13-'NGER input 2'!$GR215-7)/12))","v":{"$error":"#N/A"}},{"$f":"I217*(1-EXP(-'NGER input 2'!GC215*(13-'NGER input 2'!$GR215-7)/12))","v":{"$error":"#N/A"}},{"$f":"J217*(1-EXP(-'NGER input 2'!GD215*(13-'NGER input 2'!$GR215-7)/12))","v":{"$error":"#N/A"}},{"$f":"K217*(1-EXP(-'NGER input 2'!GE215*(13-'NGER input 2'!$GR215-7)/12))","v":{"$error":"#N/A"}},{"$f":"L217*(1-EXP(-'NGER input 2'!GF215*(13-'NGER input 2'!$GR215-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K216/'NGER results'!$H216)*M217),0,('NGER results'!$K216/'NGER results'!$H216)*M217)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K216/'NGER results'!$H216)*N217),0,('NGER results'!$K216/'NGER results'!$H216)*N217)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K216/'NGER results'!$H216)*O217),0,('NGER results'!$K216/'NGER results'!$H216)*O217)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K216/'NGER results'!$H216)*P217),0,('NGER results'!$K216/'NGER results'!$H216)*P217)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K216/'NGER results'!$H216)*Q217),0,('NGER results'!$K216/'NGER results'!$H216)*Q217)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K216/'NGER results'!$H216)*R217),0,('NGER results'!$K216/'NGER results'!$H216)*R217)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K216/'NGER results'!$H216)*S217),0,('NGER results'!$K216/'NGER results'!$H216)*S217)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K216/'NGER results'!$H216)*T217),0,('NGER results'!$K216/'NGER results'!$H216)*T217)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K216/'NGER results'!$H216)*U217),0,('NGER results'!$K216/'NGER results'!$H216)*U217)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K216/'NGER results'!$H216)*V217),0,('NGER results'!$K216/'NGER results'!$H216)*V217)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ217*(1-EXP(-'NGER input 2'!FW215))","v":0},{"$f":"AR217*(1-EXP(-'NGER input 2'!FX215))","v":0},{"$f":"AS217*(1-EXP(-'NGER input 2'!FY215))","v":0},{"$f":"AT217*(1-EXP(-'NGER input 2'!FZ215))","v":0},{"$f":"AU217*(1-EXP(-'NGER input 2'!GA215))","v":0},{"$f":"AV217*(1-EXP(-'NGER input 2'!GB215))","v":0},{"$f":"AW217*(1-EXP(-'NGER input 2'!GC215))","v":0},{"$f":"AX217*(1-EXP(-'NGER input 2'!GD215))","v":0},{"$f":"AY217*(1-EXP(-'NGER input 2'!GE215))","v":0},{"$f":"AZ217*(1-EXP(-'NGER input 2'!GF215))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K216/'NGER results'!$H216)*BA217),0,('NGER results'!$K216/'NGER results'!$H216)*BA217)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K216/'NGER results'!$H216)*BB217),0,('NGER results'!$K216/'NGER results'!$H216)*BB217)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K216/'NGER results'!$H216)*BC217),0,('NGER results'!$K216/'NGER results'!$H216)*BC217)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K216/'NGER results'!$H216)*BD217),0,('NGER results'!$K216/'NGER results'!$H216)*BD217)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K216/'NGER results'!$H216)*BE217),0,('NGER results'!$K216/'NGER results'!$H216)*BE217)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K216/'NGER results'!$H216)*BF217),0,('NGER results'!$K216/'NGER results'!$H216)*BF217)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K216/'NGER results'!$H216)*BG217),0,('NGER results'!$K216/'NGER results'!$H216)*BG217)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K216/'NGER results'!$H216)*BH217),0,('NGER results'!$K216/'NGER results'!$H216)*BH217)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K216/'NGER results'!$H216)*BI217),0,('NGER results'!$K216/'NGER results'!$H216)*BI217)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K216/'NGER results'!$H216)*BJ217),0,('NGER results'!$K216/'NGER results'!$H216)*BJ217)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A217>=2016,(BA217+M217)*'NGER input 2'!$GS215*1.336*25,(BA217+M217)*'NGER input 2'!$GS215*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A217>=2016,(BB217+N217)*'NGER input 2'!$GS215*1.336*25,(BB217+N217)*'NGER input 2'!$GS215*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A217>=2016,(BC217+O217)*'NGER input 2'!$GS215*1.336*25,(BC217+O217)*'NGER input 2'!$GS215*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A217>=2016,(BD217+P217)*'NGER input 2'!$GS215*1.336*25,(BD217+P217)*'NGER input 2'!$GS215*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A217>=2016,(BE217+Q217)*'NGER input 2'!$GS215*1.336*25,(BE217+Q217)*'NGER input 2'!$GS215*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A217>=2016,(BF217+R217)*'NGER input 2'!$GS215*1.336*25,(BF217+R217)*'NGER input 2'!$GS215*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A217>=2016,(BG217+S217)*'NGER input 2'!$GS215*1.336*25,(BG217+S217)*'NGER input 2'!$GS215*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A217>=2016,(BH217+T217)*'NGER input 2'!$GS215*1.336*25,(BH217+T217)*'NGER input 2'!$GS215*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A217>=2016,(BI217+U217)*'NGER input 2'!$GS215*1.336*25,(BI217+U217)*'NGER input 2'!$GS215*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A217>=2016,(BJ217+V217)*'NGER input 2'!$GS215*1.336*25,(BJ217+V217)*'NGER input 2'!$GS215*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A216","v":212},null,{"$f":"IF(OR('NGER input 2'!$A216=2013,'NGER input 2'!$A216=2014),0,'NGER input 2'!ES216*'NGER input 2'!FC216*'NGER input 2'!FM216*'NGER input 2'!$GQ216)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A216=2013,'NGER input 2'!$A216=2014),0,'NGER input 2'!ET216*'NGER input 2'!FD216*'NGER input 2'!FN216*'NGER input 2'!$GQ216)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A216=2013,'NGER input 2'!$A216=2014),0,'NGER input 2'!EU216*'NGER input 2'!FE216*'NGER input 2'!FO216*'NGER input 2'!$GQ216)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A216=2013,'NGER input 2'!$A216=2014),0,'NGER input 2'!EV216*'NGER input 2'!FF216*'NGER input 2'!FP216*'NGER input 2'!$GQ216)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A216=2013,'NGER input 2'!$A216=2014),0,'NGER input 2'!EW216*'NGER input 2'!FG216*'NGER input 2'!FQ216*'NGER input 2'!$GQ216)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A216=2013,'NGER input 2'!$A216=2014),0,'NGER input 2'!EX216*'NGER input 2'!FH216*'NGER input 2'!FR216*'NGER input 2'!$GQ216)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A216=2013,'NGER input 2'!$A216=2014),0,'NGER input 2'!EY216*'NGER input 2'!FI216*'NGER input 2'!FS216*'NGER input 2'!$GQ216)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A216=2013,'NGER input 2'!$A216=2014),0,'NGER input 2'!EZ216*'NGER input 2'!FJ216*'NGER input 2'!FT216*'NGER input 2'!$GQ216)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A216=2013,'NGER input 2'!$A216=2014),0,'NGER input 2'!FA216*'NGER input 2'!FK216*'NGER input 2'!FU216*'NGER input 2'!$GQ216)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A216=2013,'NGER input 2'!$A216=2014),0,'NGER input 2'!FB216*'NGER input 2'!FL216*'NGER input 2'!FV216*'NGER input 2'!$GQ216)","v":0},{"$f":"C218*(1-EXP(-'NGER input 2'!FW216*(13-'NGER input 2'!$GR216-7)/12))","v":{"$error":"#N/A"}},{"$f":"D218*(1-EXP(-'NGER input 2'!FX216*(13-'NGER input 2'!$GR216-7)/12))","v":{"$error":"#N/A"}},{"$f":"E218*(1-EXP(-'NGER input 2'!FY216*(13-'NGER input 2'!$GR216-7)/12))","v":{"$error":"#N/A"}},{"$f":"F218*(1-EXP(-'NGER input 2'!FZ216*(13-'NGER input 2'!$GR216-7)/12))","v":{"$error":"#N/A"}},{"$f":"G218*(1-EXP(-'NGER input 2'!GA216*(13-'NGER input 2'!$GR216-7)/12))","v":{"$error":"#N/A"}},{"$f":"H218*(1-EXP(-'NGER input 2'!GB216*(13-'NGER input 2'!$GR216-7)/12))","v":{"$error":"#N/A"}},{"$f":"I218*(1-EXP(-'NGER input 2'!GC216*(13-'NGER input 2'!$GR216-7)/12))","v":{"$error":"#N/A"}},{"$f":"J218*(1-EXP(-'NGER input 2'!GD216*(13-'NGER input 2'!$GR216-7)/12))","v":{"$error":"#N/A"}},{"$f":"K218*(1-EXP(-'NGER input 2'!GE216*(13-'NGER input 2'!$GR216-7)/12))","v":{"$error":"#N/A"}},{"$f":"L218*(1-EXP(-'NGER input 2'!GF216*(13-'NGER input 2'!$GR216-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K217/'NGER results'!$H217)*M218),0,('NGER results'!$K217/'NGER results'!$H217)*M218)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K217/'NGER results'!$H217)*N218),0,('NGER results'!$K217/'NGER results'!$H217)*N218)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K217/'NGER results'!$H217)*O218),0,('NGER results'!$K217/'NGER results'!$H217)*O218)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K217/'NGER results'!$H217)*P218),0,('NGER results'!$K217/'NGER results'!$H217)*P218)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K217/'NGER results'!$H217)*Q218),0,('NGER results'!$K217/'NGER results'!$H217)*Q218)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K217/'NGER results'!$H217)*R218),0,('NGER results'!$K217/'NGER results'!$H217)*R218)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K217/'NGER results'!$H217)*S218),0,('NGER results'!$K217/'NGER results'!$H217)*S218)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K217/'NGER results'!$H217)*T218),0,('NGER results'!$K217/'NGER results'!$H217)*T218)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K217/'NGER results'!$H217)*U218),0,('NGER results'!$K217/'NGER results'!$H217)*U218)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K217/'NGER results'!$H217)*V218),0,('NGER results'!$K217/'NGER results'!$H217)*V218)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ218*(1-EXP(-'NGER input 2'!FW216))","v":0},{"$f":"AR218*(1-EXP(-'NGER input 2'!FX216))","v":0},{"$f":"AS218*(1-EXP(-'NGER input 2'!FY216))","v":0},{"$f":"AT218*(1-EXP(-'NGER input 2'!FZ216))","v":0},{"$f":"AU218*(1-EXP(-'NGER input 2'!GA216))","v":0},{"$f":"AV218*(1-EXP(-'NGER input 2'!GB216))","v":0},{"$f":"AW218*(1-EXP(-'NGER input 2'!GC216))","v":0},{"$f":"AX218*(1-EXP(-'NGER input 2'!GD216))","v":0},{"$f":"AY218*(1-EXP(-'NGER input 2'!GE216))","v":0},{"$f":"AZ218*(1-EXP(-'NGER input 2'!GF216))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K217/'NGER results'!$H217)*BA218),0,('NGER results'!$K217/'NGER results'!$H217)*BA218)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K217/'NGER results'!$H217)*BB218),0,('NGER results'!$K217/'NGER results'!$H217)*BB218)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K217/'NGER results'!$H217)*BC218),0,('NGER results'!$K217/'NGER results'!$H217)*BC218)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K217/'NGER results'!$H217)*BD218),0,('NGER results'!$K217/'NGER results'!$H217)*BD218)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K217/'NGER results'!$H217)*BE218),0,('NGER results'!$K217/'NGER results'!$H217)*BE218)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K217/'NGER results'!$H217)*BF218),0,('NGER results'!$K217/'NGER results'!$H217)*BF218)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K217/'NGER results'!$H217)*BG218),0,('NGER results'!$K217/'NGER results'!$H217)*BG218)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K217/'NGER results'!$H217)*BH218),0,('NGER results'!$K217/'NGER results'!$H217)*BH218)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K217/'NGER results'!$H217)*BI218),0,('NGER results'!$K217/'NGER results'!$H217)*BI218)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K217/'NGER results'!$H217)*BJ218),0,('NGER results'!$K217/'NGER results'!$H217)*BJ218)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A218>=2016,(BA218+M218)*'NGER input 2'!$GS216*1.336*25,(BA218+M218)*'NGER input 2'!$GS216*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A218>=2016,(BB218+N218)*'NGER input 2'!$GS216*1.336*25,(BB218+N218)*'NGER input 2'!$GS216*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A218>=2016,(BC218+O218)*'NGER input 2'!$GS216*1.336*25,(BC218+O218)*'NGER input 2'!$GS216*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A218>=2016,(BD218+P218)*'NGER input 2'!$GS216*1.336*25,(BD218+P218)*'NGER input 2'!$GS216*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A218>=2016,(BE218+Q218)*'NGER input 2'!$GS216*1.336*25,(BE218+Q218)*'NGER input 2'!$GS216*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A218>=2016,(BF218+R218)*'NGER input 2'!$GS216*1.336*25,(BF218+R218)*'NGER input 2'!$GS216*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A218>=2016,(BG218+S218)*'NGER input 2'!$GS216*1.336*25,(BG218+S218)*'NGER input 2'!$GS216*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A218>=2016,(BH218+T218)*'NGER input 2'!$GS216*1.336*25,(BH218+T218)*'NGER input 2'!$GS216*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A218>=2016,(BI218+U218)*'NGER input 2'!$GS216*1.336*25,(BI218+U218)*'NGER input 2'!$GS216*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A218>=2016,(BJ218+V218)*'NGER input 2'!$GS216*1.336*25,(BJ218+V218)*'NGER input 2'!$GS216*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A217","v":213},null,{"$f":"IF(OR('NGER input 2'!$A217=2013,'NGER input 2'!$A217=2014),0,'NGER input 2'!ES217*'NGER input 2'!FC217*'NGER input 2'!FM217*'NGER input 2'!$GQ217)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A217=2013,'NGER input 2'!$A217=2014),0,'NGER input 2'!ET217*'NGER input 2'!FD217*'NGER input 2'!FN217*'NGER input 2'!$GQ217)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A217=2013,'NGER input 2'!$A217=2014),0,'NGER input 2'!EU217*'NGER input 2'!FE217*'NGER input 2'!FO217*'NGER input 2'!$GQ217)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A217=2013,'NGER input 2'!$A217=2014),0,'NGER input 2'!EV217*'NGER input 2'!FF217*'NGER input 2'!FP217*'NGER input 2'!$GQ217)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A217=2013,'NGER input 2'!$A217=2014),0,'NGER input 2'!EW217*'NGER input 2'!FG217*'NGER input 2'!FQ217*'NGER input 2'!$GQ217)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A217=2013,'NGER input 2'!$A217=2014),0,'NGER input 2'!EX217*'NGER input 2'!FH217*'NGER input 2'!FR217*'NGER input 2'!$GQ217)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A217=2013,'NGER input 2'!$A217=2014),0,'NGER input 2'!EY217*'NGER input 2'!FI217*'NGER input 2'!FS217*'NGER input 2'!$GQ217)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A217=2013,'NGER input 2'!$A217=2014),0,'NGER input 2'!EZ217*'NGER input 2'!FJ217*'NGER input 2'!FT217*'NGER input 2'!$GQ217)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A217=2013,'NGER input 2'!$A217=2014),0,'NGER input 2'!FA217*'NGER input 2'!FK217*'NGER input 2'!FU217*'NGER input 2'!$GQ217)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A217=2013,'NGER input 2'!$A217=2014),0,'NGER input 2'!FB217*'NGER input 2'!FL217*'NGER input 2'!FV217*'NGER input 2'!$GQ217)","v":0},{"$f":"C219*(1-EXP(-'NGER input 2'!FW217*(13-'NGER input 2'!$GR217-7)/12))","v":{"$error":"#N/A"}},{"$f":"D219*(1-EXP(-'NGER input 2'!FX217*(13-'NGER input 2'!$GR217-7)/12))","v":{"$error":"#N/A"}},{"$f":"E219*(1-EXP(-'NGER input 2'!FY217*(13-'NGER input 2'!$GR217-7)/12))","v":{"$error":"#N/A"}},{"$f":"F219*(1-EXP(-'NGER input 2'!FZ217*(13-'NGER input 2'!$GR217-7)/12))","v":{"$error":"#N/A"}},{"$f":"G219*(1-EXP(-'NGER input 2'!GA217*(13-'NGER input 2'!$GR217-7)/12))","v":{"$error":"#N/A"}},{"$f":"H219*(1-EXP(-'NGER input 2'!GB217*(13-'NGER input 2'!$GR217-7)/12))","v":{"$error":"#N/A"}},{"$f":"I219*(1-EXP(-'NGER input 2'!GC217*(13-'NGER input 2'!$GR217-7)/12))","v":{"$error":"#N/A"}},{"$f":"J219*(1-EXP(-'NGER input 2'!GD217*(13-'NGER input 2'!$GR217-7)/12))","v":{"$error":"#N/A"}},{"$f":"K219*(1-EXP(-'NGER input 2'!GE217*(13-'NGER input 2'!$GR217-7)/12))","v":{"$error":"#N/A"}},{"$f":"L219*(1-EXP(-'NGER input 2'!GF217*(13-'NGER input 2'!$GR217-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K218/'NGER results'!$H218)*M219),0,('NGER results'!$K218/'NGER results'!$H218)*M219)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K218/'NGER results'!$H218)*N219),0,('NGER results'!$K218/'NGER results'!$H218)*N219)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K218/'NGER results'!$H218)*O219),0,('NGER results'!$K218/'NGER results'!$H218)*O219)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K218/'NGER results'!$H218)*P219),0,('NGER results'!$K218/'NGER results'!$H218)*P219)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K218/'NGER results'!$H218)*Q219),0,('NGER results'!$K218/'NGER results'!$H218)*Q219)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K218/'NGER results'!$H218)*R219),0,('NGER results'!$K218/'NGER results'!$H218)*R219)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K218/'NGER results'!$H218)*S219),0,('NGER results'!$K218/'NGER results'!$H218)*S219)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K218/'NGER results'!$H218)*T219),0,('NGER results'!$K218/'NGER results'!$H218)*T219)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K218/'NGER results'!$H218)*U219),0,('NGER results'!$K218/'NGER results'!$H218)*U219)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K218/'NGER results'!$H218)*V219),0,('NGER results'!$K218/'NGER results'!$H218)*V219)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ219*(1-EXP(-'NGER input 2'!FW217))","v":0},{"$f":"AR219*(1-EXP(-'NGER input 2'!FX217))","v":0},{"$f":"AS219*(1-EXP(-'NGER input 2'!FY217))","v":0},{"$f":"AT219*(1-EXP(-'NGER input 2'!FZ217))","v":0},{"$f":"AU219*(1-EXP(-'NGER input 2'!GA217))","v":0},{"$f":"AV219*(1-EXP(-'NGER input 2'!GB217))","v":0},{"$f":"AW219*(1-EXP(-'NGER input 2'!GC217))","v":0},{"$f":"AX219*(1-EXP(-'NGER input 2'!GD217))","v":0},{"$f":"AY219*(1-EXP(-'NGER input 2'!GE217))","v":0},{"$f":"AZ219*(1-EXP(-'NGER input 2'!GF217))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K218/'NGER results'!$H218)*BA219),0,('NGER results'!$K218/'NGER results'!$H218)*BA219)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K218/'NGER results'!$H218)*BB219),0,('NGER results'!$K218/'NGER results'!$H218)*BB219)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K218/'NGER results'!$H218)*BC219),0,('NGER results'!$K218/'NGER results'!$H218)*BC219)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K218/'NGER results'!$H218)*BD219),0,('NGER results'!$K218/'NGER results'!$H218)*BD219)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K218/'NGER results'!$H218)*BE219),0,('NGER results'!$K218/'NGER results'!$H218)*BE219)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K218/'NGER results'!$H218)*BF219),0,('NGER results'!$K218/'NGER results'!$H218)*BF219)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K218/'NGER results'!$H218)*BG219),0,('NGER results'!$K218/'NGER results'!$H218)*BG219)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K218/'NGER results'!$H218)*BH219),0,('NGER results'!$K218/'NGER results'!$H218)*BH219)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K218/'NGER results'!$H218)*BI219),0,('NGER results'!$K218/'NGER results'!$H218)*BI219)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K218/'NGER results'!$H218)*BJ219),0,('NGER results'!$K218/'NGER results'!$H218)*BJ219)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A219>=2016,(BA219+M219)*'NGER input 2'!$GS217*1.336*25,(BA219+M219)*'NGER input 2'!$GS217*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A219>=2016,(BB219+N219)*'NGER input 2'!$GS217*1.336*25,(BB219+N219)*'NGER input 2'!$GS217*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A219>=2016,(BC219+O219)*'NGER input 2'!$GS217*1.336*25,(BC219+O219)*'NGER input 2'!$GS217*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A219>=2016,(BD219+P219)*'NGER input 2'!$GS217*1.336*25,(BD219+P219)*'NGER input 2'!$GS217*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A219>=2016,(BE219+Q219)*'NGER input 2'!$GS217*1.336*25,(BE219+Q219)*'NGER input 2'!$GS217*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A219>=2016,(BF219+R219)*'NGER input 2'!$GS217*1.336*25,(BF219+R219)*'NGER input 2'!$GS217*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A219>=2016,(BG219+S219)*'NGER input 2'!$GS217*1.336*25,(BG219+S219)*'NGER input 2'!$GS217*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A219>=2016,(BH219+T219)*'NGER input 2'!$GS217*1.336*25,(BH219+T219)*'NGER input 2'!$GS217*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A219>=2016,(BI219+U219)*'NGER input 2'!$GS217*1.336*25,(BI219+U219)*'NGER input 2'!$GS217*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A219>=2016,(BJ219+V219)*'NGER input 2'!$GS217*1.336*25,(BJ219+V219)*'NGER input 2'!$GS217*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A218","v":214},null,{"$f":"IF(OR('NGER input 2'!$A218=2013,'NGER input 2'!$A218=2014),0,'NGER input 2'!ES218*'NGER input 2'!FC218*'NGER input 2'!FM218*'NGER input 2'!$GQ218)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A218=2013,'NGER input 2'!$A218=2014),0,'NGER input 2'!ET218*'NGER input 2'!FD218*'NGER input 2'!FN218*'NGER input 2'!$GQ218)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A218=2013,'NGER input 2'!$A218=2014),0,'NGER input 2'!EU218*'NGER input 2'!FE218*'NGER input 2'!FO218*'NGER input 2'!$GQ218)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A218=2013,'NGER input 2'!$A218=2014),0,'NGER input 2'!EV218*'NGER input 2'!FF218*'NGER input 2'!FP218*'NGER input 2'!$GQ218)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A218=2013,'NGER input 2'!$A218=2014),0,'NGER input 2'!EW218*'NGER input 2'!FG218*'NGER input 2'!FQ218*'NGER input 2'!$GQ218)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A218=2013,'NGER input 2'!$A218=2014),0,'NGER input 2'!EX218*'NGER input 2'!FH218*'NGER input 2'!FR218*'NGER input 2'!$GQ218)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A218=2013,'NGER input 2'!$A218=2014),0,'NGER input 2'!EY218*'NGER input 2'!FI218*'NGER input 2'!FS218*'NGER input 2'!$GQ218)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A218=2013,'NGER input 2'!$A218=2014),0,'NGER input 2'!EZ218*'NGER input 2'!FJ218*'NGER input 2'!FT218*'NGER input 2'!$GQ218)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A218=2013,'NGER input 2'!$A218=2014),0,'NGER input 2'!FA218*'NGER input 2'!FK218*'NGER input 2'!FU218*'NGER input 2'!$GQ218)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A218=2013,'NGER input 2'!$A218=2014),0,'NGER input 2'!FB218*'NGER input 2'!FL218*'NGER input 2'!FV218*'NGER input 2'!$GQ218)","v":0},{"$f":"C220*(1-EXP(-'NGER input 2'!FW218*(13-'NGER input 2'!$GR218-7)/12))","v":{"$error":"#N/A"}},{"$f":"D220*(1-EXP(-'NGER input 2'!FX218*(13-'NGER input 2'!$GR218-7)/12))","v":{"$error":"#N/A"}},{"$f":"E220*(1-EXP(-'NGER input 2'!FY218*(13-'NGER input 2'!$GR218-7)/12))","v":{"$error":"#N/A"}},{"$f":"F220*(1-EXP(-'NGER input 2'!FZ218*(13-'NGER input 2'!$GR218-7)/12))","v":{"$error":"#N/A"}},{"$f":"G220*(1-EXP(-'NGER input 2'!GA218*(13-'NGER input 2'!$GR218-7)/12))","v":{"$error":"#N/A"}},{"$f":"H220*(1-EXP(-'NGER input 2'!GB218*(13-'NGER input 2'!$GR218-7)/12))","v":{"$error":"#N/A"}},{"$f":"I220*(1-EXP(-'NGER input 2'!GC218*(13-'NGER input 2'!$GR218-7)/12))","v":{"$error":"#N/A"}},{"$f":"J220*(1-EXP(-'NGER input 2'!GD218*(13-'NGER input 2'!$GR218-7)/12))","v":{"$error":"#N/A"}},{"$f":"K220*(1-EXP(-'NGER input 2'!GE218*(13-'NGER input 2'!$GR218-7)/12))","v":{"$error":"#N/A"}},{"$f":"L220*(1-EXP(-'NGER input 2'!GF218*(13-'NGER input 2'!$GR218-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K219/'NGER results'!$H219)*M220),0,('NGER results'!$K219/'NGER results'!$H219)*M220)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K219/'NGER results'!$H219)*N220),0,('NGER results'!$K219/'NGER results'!$H219)*N220)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K219/'NGER results'!$H219)*O220),0,('NGER results'!$K219/'NGER results'!$H219)*O220)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K219/'NGER results'!$H219)*P220),0,('NGER results'!$K219/'NGER results'!$H219)*P220)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K219/'NGER results'!$H219)*Q220),0,('NGER results'!$K219/'NGER results'!$H219)*Q220)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K219/'NGER results'!$H219)*R220),0,('NGER results'!$K219/'NGER results'!$H219)*R220)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K219/'NGER results'!$H219)*S220),0,('NGER results'!$K219/'NGER results'!$H219)*S220)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K219/'NGER results'!$H219)*T220),0,('NGER results'!$K219/'NGER results'!$H219)*T220)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K219/'NGER results'!$H219)*U220),0,('NGER results'!$K219/'NGER results'!$H219)*U220)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K219/'NGER results'!$H219)*V220),0,('NGER results'!$K219/'NGER results'!$H219)*V220)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ220*(1-EXP(-'NGER input 2'!FW218))","v":0},{"$f":"AR220*(1-EXP(-'NGER input 2'!FX218))","v":0},{"$f":"AS220*(1-EXP(-'NGER input 2'!FY218))","v":0},{"$f":"AT220*(1-EXP(-'NGER input 2'!FZ218))","v":0},{"$f":"AU220*(1-EXP(-'NGER input 2'!GA218))","v":0},{"$f":"AV220*(1-EXP(-'NGER input 2'!GB218))","v":0},{"$f":"AW220*(1-EXP(-'NGER input 2'!GC218))","v":0},{"$f":"AX220*(1-EXP(-'NGER input 2'!GD218))","v":0},{"$f":"AY220*(1-EXP(-'NGER input 2'!GE218))","v":0},{"$f":"AZ220*(1-EXP(-'NGER input 2'!GF218))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K219/'NGER results'!$H219)*BA220),0,('NGER results'!$K219/'NGER results'!$H219)*BA220)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K219/'NGER results'!$H219)*BB220),0,('NGER results'!$K219/'NGER results'!$H219)*BB220)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K219/'NGER results'!$H219)*BC220),0,('NGER results'!$K219/'NGER results'!$H219)*BC220)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K219/'NGER results'!$H219)*BD220),0,('NGER results'!$K219/'NGER results'!$H219)*BD220)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K219/'NGER results'!$H219)*BE220),0,('NGER results'!$K219/'NGER results'!$H219)*BE220)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K219/'NGER results'!$H219)*BF220),0,('NGER results'!$K219/'NGER results'!$H219)*BF220)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K219/'NGER results'!$H219)*BG220),0,('NGER results'!$K219/'NGER results'!$H219)*BG220)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K219/'NGER results'!$H219)*BH220),0,('NGER results'!$K219/'NGER results'!$H219)*BH220)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K219/'NGER results'!$H219)*BI220),0,('NGER results'!$K219/'NGER results'!$H219)*BI220)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K219/'NGER results'!$H219)*BJ220),0,('NGER results'!$K219/'NGER results'!$H219)*BJ220)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A220>=2016,(BA220+M220)*'NGER input 2'!$GS218*1.336*25,(BA220+M220)*'NGER input 2'!$GS218*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A220>=2016,(BB220+N220)*'NGER input 2'!$GS218*1.336*25,(BB220+N220)*'NGER input 2'!$GS218*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A220>=2016,(BC220+O220)*'NGER input 2'!$GS218*1.336*25,(BC220+O220)*'NGER input 2'!$GS218*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A220>=2016,(BD220+P220)*'NGER input 2'!$GS218*1.336*25,(BD220+P220)*'NGER input 2'!$GS218*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A220>=2016,(BE220+Q220)*'NGER input 2'!$GS218*1.336*25,(BE220+Q220)*'NGER input 2'!$GS218*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A220>=2016,(BF220+R220)*'NGER input 2'!$GS218*1.336*25,(BF220+R220)*'NGER input 2'!$GS218*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A220>=2016,(BG220+S220)*'NGER input 2'!$GS218*1.336*25,(BG220+S220)*'NGER input 2'!$GS218*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A220>=2016,(BH220+T220)*'NGER input 2'!$GS218*1.336*25,(BH220+T220)*'NGER input 2'!$GS218*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A220>=2016,(BI220+U220)*'NGER input 2'!$GS218*1.336*25,(BI220+U220)*'NGER input 2'!$GS218*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A220>=2016,(BJ220+V220)*'NGER input 2'!$GS218*1.336*25,(BJ220+V220)*'NGER input 2'!$GS218*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A219","v":215},null,{"$f":"IF(OR('NGER input 2'!$A219=2013,'NGER input 2'!$A219=2014),0,'NGER input 2'!ES219*'NGER input 2'!FC219*'NGER input 2'!FM219*'NGER input 2'!$GQ219)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A219=2013,'NGER input 2'!$A219=2014),0,'NGER input 2'!ET219*'NGER input 2'!FD219*'NGER input 2'!FN219*'NGER input 2'!$GQ219)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A219=2013,'NGER input 2'!$A219=2014),0,'NGER input 2'!EU219*'NGER input 2'!FE219*'NGER input 2'!FO219*'NGER input 2'!$GQ219)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A219=2013,'NGER input 2'!$A219=2014),0,'NGER input 2'!EV219*'NGER input 2'!FF219*'NGER input 2'!FP219*'NGER input 2'!$GQ219)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A219=2013,'NGER input 2'!$A219=2014),0,'NGER input 2'!EW219*'NGER input 2'!FG219*'NGER input 2'!FQ219*'NGER input 2'!$GQ219)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A219=2013,'NGER input 2'!$A219=2014),0,'NGER input 2'!EX219*'NGER input 2'!FH219*'NGER input 2'!FR219*'NGER input 2'!$GQ219)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A219=2013,'NGER input 2'!$A219=2014),0,'NGER input 2'!EY219*'NGER input 2'!FI219*'NGER input 2'!FS219*'NGER input 2'!$GQ219)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A219=2013,'NGER input 2'!$A219=2014),0,'NGER input 2'!EZ219*'NGER input 2'!FJ219*'NGER input 2'!FT219*'NGER input 2'!$GQ219)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A219=2013,'NGER input 2'!$A219=2014),0,'NGER input 2'!FA219*'NGER input 2'!FK219*'NGER input 2'!FU219*'NGER input 2'!$GQ219)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A219=2013,'NGER input 2'!$A219=2014),0,'NGER input 2'!FB219*'NGER input 2'!FL219*'NGER input 2'!FV219*'NGER input 2'!$GQ219)","v":0},{"$f":"C221*(1-EXP(-'NGER input 2'!FW219*(13-'NGER input 2'!$GR219-7)/12))","v":{"$error":"#N/A"}},{"$f":"D221*(1-EXP(-'NGER input 2'!FX219*(13-'NGER input 2'!$GR219-7)/12))","v":{"$error":"#N/A"}},{"$f":"E221*(1-EXP(-'NGER input 2'!FY219*(13-'NGER input 2'!$GR219-7)/12))","v":{"$error":"#N/A"}},{"$f":"F221*(1-EXP(-'NGER input 2'!FZ219*(13-'NGER input 2'!$GR219-7)/12))","v":{"$error":"#N/A"}},{"$f":"G221*(1-EXP(-'NGER input 2'!GA219*(13-'NGER input 2'!$GR219-7)/12))","v":{"$error":"#N/A"}},{"$f":"H221*(1-EXP(-'NGER input 2'!GB219*(13-'NGER input 2'!$GR219-7)/12))","v":{"$error":"#N/A"}},{"$f":"I221*(1-EXP(-'NGER input 2'!GC219*(13-'NGER input 2'!$GR219-7)/12))","v":{"$error":"#N/A"}},{"$f":"J221*(1-EXP(-'NGER input 2'!GD219*(13-'NGER input 2'!$GR219-7)/12))","v":{"$error":"#N/A"}},{"$f":"K221*(1-EXP(-'NGER input 2'!GE219*(13-'NGER input 2'!$GR219-7)/12))","v":{"$error":"#N/A"}},{"$f":"L221*(1-EXP(-'NGER input 2'!GF219*(13-'NGER input 2'!$GR219-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K220/'NGER results'!$H220)*M221),0,('NGER results'!$K220/'NGER results'!$H220)*M221)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K220/'NGER results'!$H220)*N221),0,('NGER results'!$K220/'NGER results'!$H220)*N221)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K220/'NGER results'!$H220)*O221),0,('NGER results'!$K220/'NGER results'!$H220)*O221)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K220/'NGER results'!$H220)*P221),0,('NGER results'!$K220/'NGER results'!$H220)*P221)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K220/'NGER results'!$H220)*Q221),0,('NGER results'!$K220/'NGER results'!$H220)*Q221)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K220/'NGER results'!$H220)*R221),0,('NGER results'!$K220/'NGER results'!$H220)*R221)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K220/'NGER results'!$H220)*S221),0,('NGER results'!$K220/'NGER results'!$H220)*S221)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K220/'NGER results'!$H220)*T221),0,('NGER results'!$K220/'NGER results'!$H220)*T221)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K220/'NGER results'!$H220)*U221),0,('NGER results'!$K220/'NGER results'!$H220)*U221)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K220/'NGER results'!$H220)*V221),0,('NGER results'!$K220/'NGER results'!$H220)*V221)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ221*(1-EXP(-'NGER input 2'!FW219))","v":0},{"$f":"AR221*(1-EXP(-'NGER input 2'!FX219))","v":0},{"$f":"AS221*(1-EXP(-'NGER input 2'!FY219))","v":0},{"$f":"AT221*(1-EXP(-'NGER input 2'!FZ219))","v":0},{"$f":"AU221*(1-EXP(-'NGER input 2'!GA219))","v":0},{"$f":"AV221*(1-EXP(-'NGER input 2'!GB219))","v":0},{"$f":"AW221*(1-EXP(-'NGER input 2'!GC219))","v":0},{"$f":"AX221*(1-EXP(-'NGER input 2'!GD219))","v":0},{"$f":"AY221*(1-EXP(-'NGER input 2'!GE219))","v":0},{"$f":"AZ221*(1-EXP(-'NGER input 2'!GF219))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K220/'NGER results'!$H220)*BA221),0,('NGER results'!$K220/'NGER results'!$H220)*BA221)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K220/'NGER results'!$H220)*BB221),0,('NGER results'!$K220/'NGER results'!$H220)*BB221)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K220/'NGER results'!$H220)*BC221),0,('NGER results'!$K220/'NGER results'!$H220)*BC221)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K220/'NGER results'!$H220)*BD221),0,('NGER results'!$K220/'NGER results'!$H220)*BD221)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K220/'NGER results'!$H220)*BE221),0,('NGER results'!$K220/'NGER results'!$H220)*BE221)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K220/'NGER results'!$H220)*BF221),0,('NGER results'!$K220/'NGER results'!$H220)*BF221)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K220/'NGER results'!$H220)*BG221),0,('NGER results'!$K220/'NGER results'!$H220)*BG221)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K220/'NGER results'!$H220)*BH221),0,('NGER results'!$K220/'NGER results'!$H220)*BH221)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K220/'NGER results'!$H220)*BI221),0,('NGER results'!$K220/'NGER results'!$H220)*BI221)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K220/'NGER results'!$H220)*BJ221),0,('NGER results'!$K220/'NGER results'!$H220)*BJ221)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A221>=2016,(BA221+M221)*'NGER input 2'!$GS219*1.336*25,(BA221+M221)*'NGER input 2'!$GS219*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A221>=2016,(BB221+N221)*'NGER input 2'!$GS219*1.336*25,(BB221+N221)*'NGER input 2'!$GS219*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A221>=2016,(BC221+O221)*'NGER input 2'!$GS219*1.336*25,(BC221+O221)*'NGER input 2'!$GS219*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A221>=2016,(BD221+P221)*'NGER input 2'!$GS219*1.336*25,(BD221+P221)*'NGER input 2'!$GS219*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A221>=2016,(BE221+Q221)*'NGER input 2'!$GS219*1.336*25,(BE221+Q221)*'NGER input 2'!$GS219*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A221>=2016,(BF221+R221)*'NGER input 2'!$GS219*1.336*25,(BF221+R221)*'NGER input 2'!$GS219*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A221>=2016,(BG221+S221)*'NGER input 2'!$GS219*1.336*25,(BG221+S221)*'NGER input 2'!$GS219*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A221>=2016,(BH221+T221)*'NGER input 2'!$GS219*1.336*25,(BH221+T221)*'NGER input 2'!$GS219*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A221>=2016,(BI221+U221)*'NGER input 2'!$GS219*1.336*25,(BI221+U221)*'NGER input 2'!$GS219*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A221>=2016,(BJ221+V221)*'NGER input 2'!$GS219*1.336*25,(BJ221+V221)*'NGER input 2'!$GS219*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A220","v":216},null,{"$f":"IF(OR('NGER input 2'!$A220=2013,'NGER input 2'!$A220=2014),0,'NGER input 2'!ES220*'NGER input 2'!FC220*'NGER input 2'!FM220*'NGER input 2'!$GQ220)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A220=2013,'NGER input 2'!$A220=2014),0,'NGER input 2'!ET220*'NGER input 2'!FD220*'NGER input 2'!FN220*'NGER input 2'!$GQ220)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A220=2013,'NGER input 2'!$A220=2014),0,'NGER input 2'!EU220*'NGER input 2'!FE220*'NGER input 2'!FO220*'NGER input 2'!$GQ220)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A220=2013,'NGER input 2'!$A220=2014),0,'NGER input 2'!EV220*'NGER input 2'!FF220*'NGER input 2'!FP220*'NGER input 2'!$GQ220)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A220=2013,'NGER input 2'!$A220=2014),0,'NGER input 2'!EW220*'NGER input 2'!FG220*'NGER input 2'!FQ220*'NGER input 2'!$GQ220)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A220=2013,'NGER input 2'!$A220=2014),0,'NGER input 2'!EX220*'NGER input 2'!FH220*'NGER input 2'!FR220*'NGER input 2'!$GQ220)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A220=2013,'NGER input 2'!$A220=2014),0,'NGER input 2'!EY220*'NGER input 2'!FI220*'NGER input 2'!FS220*'NGER input 2'!$GQ220)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A220=2013,'NGER input 2'!$A220=2014),0,'NGER input 2'!EZ220*'NGER input 2'!FJ220*'NGER input 2'!FT220*'NGER input 2'!$GQ220)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A220=2013,'NGER input 2'!$A220=2014),0,'NGER input 2'!FA220*'NGER input 2'!FK220*'NGER input 2'!FU220*'NGER input 2'!$GQ220)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A220=2013,'NGER input 2'!$A220=2014),0,'NGER input 2'!FB220*'NGER input 2'!FL220*'NGER input 2'!FV220*'NGER input 2'!$GQ220)","v":0},{"$f":"C222*(1-EXP(-'NGER input 2'!FW220*(13-'NGER input 2'!$GR220-7)/12))","v":{"$error":"#N/A"}},{"$f":"D222*(1-EXP(-'NGER input 2'!FX220*(13-'NGER input 2'!$GR220-7)/12))","v":{"$error":"#N/A"}},{"$f":"E222*(1-EXP(-'NGER input 2'!FY220*(13-'NGER input 2'!$GR220-7)/12))","v":{"$error":"#N/A"}},{"$f":"F222*(1-EXP(-'NGER input 2'!FZ220*(13-'NGER input 2'!$GR220-7)/12))","v":{"$error":"#N/A"}},{"$f":"G222*(1-EXP(-'NGER input 2'!GA220*(13-'NGER input 2'!$GR220-7)/12))","v":{"$error":"#N/A"}},{"$f":"H222*(1-EXP(-'NGER input 2'!GB220*(13-'NGER input 2'!$GR220-7)/12))","v":{"$error":"#N/A"}},{"$f":"I222*(1-EXP(-'NGER input 2'!GC220*(13-'NGER input 2'!$GR220-7)/12))","v":{"$error":"#N/A"}},{"$f":"J222*(1-EXP(-'NGER input 2'!GD220*(13-'NGER input 2'!$GR220-7)/12))","v":{"$error":"#N/A"}},{"$f":"K222*(1-EXP(-'NGER input 2'!GE220*(13-'NGER input 2'!$GR220-7)/12))","v":{"$error":"#N/A"}},{"$f":"L222*(1-EXP(-'NGER input 2'!GF220*(13-'NGER input 2'!$GR220-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K221/'NGER results'!$H221)*M222),0,('NGER results'!$K221/'NGER results'!$H221)*M222)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K221/'NGER results'!$H221)*N222),0,('NGER results'!$K221/'NGER results'!$H221)*N222)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K221/'NGER results'!$H221)*O222),0,('NGER results'!$K221/'NGER results'!$H221)*O222)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K221/'NGER results'!$H221)*P222),0,('NGER results'!$K221/'NGER results'!$H221)*P222)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K221/'NGER results'!$H221)*Q222),0,('NGER results'!$K221/'NGER results'!$H221)*Q222)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K221/'NGER results'!$H221)*R222),0,('NGER results'!$K221/'NGER results'!$H221)*R222)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K221/'NGER results'!$H221)*S222),0,('NGER results'!$K221/'NGER results'!$H221)*S222)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K221/'NGER results'!$H221)*T222),0,('NGER results'!$K221/'NGER results'!$H221)*T222)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K221/'NGER results'!$H221)*U222),0,('NGER results'!$K221/'NGER results'!$H221)*U222)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K221/'NGER results'!$H221)*V222),0,('NGER results'!$K221/'NGER results'!$H221)*V222)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ222*(1-EXP(-'NGER input 2'!FW220))","v":0},{"$f":"AR222*(1-EXP(-'NGER input 2'!FX220))","v":0},{"$f":"AS222*(1-EXP(-'NGER input 2'!FY220))","v":0},{"$f":"AT222*(1-EXP(-'NGER input 2'!FZ220))","v":0},{"$f":"AU222*(1-EXP(-'NGER input 2'!GA220))","v":0},{"$f":"AV222*(1-EXP(-'NGER input 2'!GB220))","v":0},{"$f":"AW222*(1-EXP(-'NGER input 2'!GC220))","v":0},{"$f":"AX222*(1-EXP(-'NGER input 2'!GD220))","v":0},{"$f":"AY222*(1-EXP(-'NGER input 2'!GE220))","v":0},{"$f":"AZ222*(1-EXP(-'NGER input 2'!GF220))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K221/'NGER results'!$H221)*BA222),0,('NGER results'!$K221/'NGER results'!$H221)*BA222)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K221/'NGER results'!$H221)*BB222),0,('NGER results'!$K221/'NGER results'!$H221)*BB222)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K221/'NGER results'!$H221)*BC222),0,('NGER results'!$K221/'NGER results'!$H221)*BC222)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K221/'NGER results'!$H221)*BD222),0,('NGER results'!$K221/'NGER results'!$H221)*BD222)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K221/'NGER results'!$H221)*BE222),0,('NGER results'!$K221/'NGER results'!$H221)*BE222)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K221/'NGER results'!$H221)*BF222),0,('NGER results'!$K221/'NGER results'!$H221)*BF222)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K221/'NGER results'!$H221)*BG222),0,('NGER results'!$K221/'NGER results'!$H221)*BG222)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K221/'NGER results'!$H221)*BH222),0,('NGER results'!$K221/'NGER results'!$H221)*BH222)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K221/'NGER results'!$H221)*BI222),0,('NGER results'!$K221/'NGER results'!$H221)*BI222)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K221/'NGER results'!$H221)*BJ222),0,('NGER results'!$K221/'NGER results'!$H221)*BJ222)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A222>=2016,(BA222+M222)*'NGER input 2'!$GS220*1.336*25,(BA222+M222)*'NGER input 2'!$GS220*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A222>=2016,(BB222+N222)*'NGER input 2'!$GS220*1.336*25,(BB222+N222)*'NGER input 2'!$GS220*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A222>=2016,(BC222+O222)*'NGER input 2'!$GS220*1.336*25,(BC222+O222)*'NGER input 2'!$GS220*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A222>=2016,(BD222+P222)*'NGER input 2'!$GS220*1.336*25,(BD222+P222)*'NGER input 2'!$GS220*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A222>=2016,(BE222+Q222)*'NGER input 2'!$GS220*1.336*25,(BE222+Q222)*'NGER input 2'!$GS220*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A222>=2016,(BF222+R222)*'NGER input 2'!$GS220*1.336*25,(BF222+R222)*'NGER input 2'!$GS220*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A222>=2016,(BG222+S222)*'NGER input 2'!$GS220*1.336*25,(BG222+S222)*'NGER input 2'!$GS220*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A222>=2016,(BH222+T222)*'NGER input 2'!$GS220*1.336*25,(BH222+T222)*'NGER input 2'!$GS220*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A222>=2016,(BI222+U222)*'NGER input 2'!$GS220*1.336*25,(BI222+U222)*'NGER input 2'!$GS220*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A222>=2016,(BJ222+V222)*'NGER input 2'!$GS220*1.336*25,(BJ222+V222)*'NGER input 2'!$GS220*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A221","v":217},null,{"$f":"IF(OR('NGER input 2'!$A221=2013,'NGER input 2'!$A221=2014),0,'NGER input 2'!ES221*'NGER input 2'!FC221*'NGER input 2'!FM221*'NGER input 2'!$GQ221)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A221=2013,'NGER input 2'!$A221=2014),0,'NGER input 2'!ET221*'NGER input 2'!FD221*'NGER input 2'!FN221*'NGER input 2'!$GQ221)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A221=2013,'NGER input 2'!$A221=2014),0,'NGER input 2'!EU221*'NGER input 2'!FE221*'NGER input 2'!FO221*'NGER input 2'!$GQ221)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A221=2013,'NGER input 2'!$A221=2014),0,'NGER input 2'!EV221*'NGER input 2'!FF221*'NGER input 2'!FP221*'NGER input 2'!$GQ221)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A221=2013,'NGER input 2'!$A221=2014),0,'NGER input 2'!EW221*'NGER input 2'!FG221*'NGER input 2'!FQ221*'NGER input 2'!$GQ221)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A221=2013,'NGER input 2'!$A221=2014),0,'NGER input 2'!EX221*'NGER input 2'!FH221*'NGER input 2'!FR221*'NGER input 2'!$GQ221)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A221=2013,'NGER input 2'!$A221=2014),0,'NGER input 2'!EY221*'NGER input 2'!FI221*'NGER input 2'!FS221*'NGER input 2'!$GQ221)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A221=2013,'NGER input 2'!$A221=2014),0,'NGER input 2'!EZ221*'NGER input 2'!FJ221*'NGER input 2'!FT221*'NGER input 2'!$GQ221)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A221=2013,'NGER input 2'!$A221=2014),0,'NGER input 2'!FA221*'NGER input 2'!FK221*'NGER input 2'!FU221*'NGER input 2'!$GQ221)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A221=2013,'NGER input 2'!$A221=2014),0,'NGER input 2'!FB221*'NGER input 2'!FL221*'NGER input 2'!FV221*'NGER input 2'!$GQ221)","v":0},{"$f":"C223*(1-EXP(-'NGER input 2'!FW221*(13-'NGER input 2'!$GR221-7)/12))","v":{"$error":"#N/A"}},{"$f":"D223*(1-EXP(-'NGER input 2'!FX221*(13-'NGER input 2'!$GR221-7)/12))","v":{"$error":"#N/A"}},{"$f":"E223*(1-EXP(-'NGER input 2'!FY221*(13-'NGER input 2'!$GR221-7)/12))","v":{"$error":"#N/A"}},{"$f":"F223*(1-EXP(-'NGER input 2'!FZ221*(13-'NGER input 2'!$GR221-7)/12))","v":{"$error":"#N/A"}},{"$f":"G223*(1-EXP(-'NGER input 2'!GA221*(13-'NGER input 2'!$GR221-7)/12))","v":{"$error":"#N/A"}},{"$f":"H223*(1-EXP(-'NGER input 2'!GB221*(13-'NGER input 2'!$GR221-7)/12))","v":{"$error":"#N/A"}},{"$f":"I223*(1-EXP(-'NGER input 2'!GC221*(13-'NGER input 2'!$GR221-7)/12))","v":{"$error":"#N/A"}},{"$f":"J223*(1-EXP(-'NGER input 2'!GD221*(13-'NGER input 2'!$GR221-7)/12))","v":{"$error":"#N/A"}},{"$f":"K223*(1-EXP(-'NGER input 2'!GE221*(13-'NGER input 2'!$GR221-7)/12))","v":{"$error":"#N/A"}},{"$f":"L223*(1-EXP(-'NGER input 2'!GF221*(13-'NGER input 2'!$GR221-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K222/'NGER results'!$H222)*M223),0,('NGER results'!$K222/'NGER results'!$H222)*M223)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K222/'NGER results'!$H222)*N223),0,('NGER results'!$K222/'NGER results'!$H222)*N223)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K222/'NGER results'!$H222)*O223),0,('NGER results'!$K222/'NGER results'!$H222)*O223)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K222/'NGER results'!$H222)*P223),0,('NGER results'!$K222/'NGER results'!$H222)*P223)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K222/'NGER results'!$H222)*Q223),0,('NGER results'!$K222/'NGER results'!$H222)*Q223)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K222/'NGER results'!$H222)*R223),0,('NGER results'!$K222/'NGER results'!$H222)*R223)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K222/'NGER results'!$H222)*S223),0,('NGER results'!$K222/'NGER results'!$H222)*S223)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K222/'NGER results'!$H222)*T223),0,('NGER results'!$K222/'NGER results'!$H222)*T223)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K222/'NGER results'!$H222)*U223),0,('NGER results'!$K222/'NGER results'!$H222)*U223)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K222/'NGER results'!$H222)*V223),0,('NGER results'!$K222/'NGER results'!$H222)*V223)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ223*(1-EXP(-'NGER input 2'!FW221))","v":0},{"$f":"AR223*(1-EXP(-'NGER input 2'!FX221))","v":0},{"$f":"AS223*(1-EXP(-'NGER input 2'!FY221))","v":0},{"$f":"AT223*(1-EXP(-'NGER input 2'!FZ221))","v":0},{"$f":"AU223*(1-EXP(-'NGER input 2'!GA221))","v":0},{"$f":"AV223*(1-EXP(-'NGER input 2'!GB221))","v":0},{"$f":"AW223*(1-EXP(-'NGER input 2'!GC221))","v":0},{"$f":"AX223*(1-EXP(-'NGER input 2'!GD221))","v":0},{"$f":"AY223*(1-EXP(-'NGER input 2'!GE221))","v":0},{"$f":"AZ223*(1-EXP(-'NGER input 2'!GF221))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K222/'NGER results'!$H222)*BA223),0,('NGER results'!$K222/'NGER results'!$H222)*BA223)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K222/'NGER results'!$H222)*BB223),0,('NGER results'!$K222/'NGER results'!$H222)*BB223)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K222/'NGER results'!$H222)*BC223),0,('NGER results'!$K222/'NGER results'!$H222)*BC223)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K222/'NGER results'!$H222)*BD223),0,('NGER results'!$K222/'NGER results'!$H222)*BD223)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K222/'NGER results'!$H222)*BE223),0,('NGER results'!$K222/'NGER results'!$H222)*BE223)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K222/'NGER results'!$H222)*BF223),0,('NGER results'!$K222/'NGER results'!$H222)*BF223)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K222/'NGER results'!$H222)*BG223),0,('NGER results'!$K222/'NGER results'!$H222)*BG223)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K222/'NGER results'!$H222)*BH223),0,('NGER results'!$K222/'NGER results'!$H222)*BH223)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K222/'NGER results'!$H222)*BI223),0,('NGER results'!$K222/'NGER results'!$H222)*BI223)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K222/'NGER results'!$H222)*BJ223),0,('NGER results'!$K222/'NGER results'!$H222)*BJ223)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A223>=2016,(BA223+M223)*'NGER input 2'!$GS221*1.336*25,(BA223+M223)*'NGER input 2'!$GS221*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A223>=2016,(BB223+N223)*'NGER input 2'!$GS221*1.336*25,(BB223+N223)*'NGER input 2'!$GS221*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A223>=2016,(BC223+O223)*'NGER input 2'!$GS221*1.336*25,(BC223+O223)*'NGER input 2'!$GS221*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A223>=2016,(BD223+P223)*'NGER input 2'!$GS221*1.336*25,(BD223+P223)*'NGER input 2'!$GS221*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A223>=2016,(BE223+Q223)*'NGER input 2'!$GS221*1.336*25,(BE223+Q223)*'NGER input 2'!$GS221*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A223>=2016,(BF223+R223)*'NGER input 2'!$GS221*1.336*25,(BF223+R223)*'NGER input 2'!$GS221*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A223>=2016,(BG223+S223)*'NGER input 2'!$GS221*1.336*25,(BG223+S223)*'NGER input 2'!$GS221*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A223>=2016,(BH223+T223)*'NGER input 2'!$GS221*1.336*25,(BH223+T223)*'NGER input 2'!$GS221*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A223>=2016,(BI223+U223)*'NGER input 2'!$GS221*1.336*25,(BI223+U223)*'NGER input 2'!$GS221*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A223>=2016,(BJ223+V223)*'NGER input 2'!$GS221*1.336*25,(BJ223+V223)*'NGER input 2'!$GS221*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A222","v":218},null,{"$f":"IF(OR('NGER input 2'!$A222=2013,'NGER input 2'!$A222=2014),0,'NGER input 2'!ES222*'NGER input 2'!FC222*'NGER input 2'!FM222*'NGER input 2'!$GQ222)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A222=2013,'NGER input 2'!$A222=2014),0,'NGER input 2'!ET222*'NGER input 2'!FD222*'NGER input 2'!FN222*'NGER input 2'!$GQ222)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A222=2013,'NGER input 2'!$A222=2014),0,'NGER input 2'!EU222*'NGER input 2'!FE222*'NGER input 2'!FO222*'NGER input 2'!$GQ222)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A222=2013,'NGER input 2'!$A222=2014),0,'NGER input 2'!EV222*'NGER input 2'!FF222*'NGER input 2'!FP222*'NGER input 2'!$GQ222)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A222=2013,'NGER input 2'!$A222=2014),0,'NGER input 2'!EW222*'NGER input 2'!FG222*'NGER input 2'!FQ222*'NGER input 2'!$GQ222)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A222=2013,'NGER input 2'!$A222=2014),0,'NGER input 2'!EX222*'NGER input 2'!FH222*'NGER input 2'!FR222*'NGER input 2'!$GQ222)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A222=2013,'NGER input 2'!$A222=2014),0,'NGER input 2'!EY222*'NGER input 2'!FI222*'NGER input 2'!FS222*'NGER input 2'!$GQ222)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A222=2013,'NGER input 2'!$A222=2014),0,'NGER input 2'!EZ222*'NGER input 2'!FJ222*'NGER input 2'!FT222*'NGER input 2'!$GQ222)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A222=2013,'NGER input 2'!$A222=2014),0,'NGER input 2'!FA222*'NGER input 2'!FK222*'NGER input 2'!FU222*'NGER input 2'!$GQ222)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A222=2013,'NGER input 2'!$A222=2014),0,'NGER input 2'!FB222*'NGER input 2'!FL222*'NGER input 2'!FV222*'NGER input 2'!$GQ222)","v":0},{"$f":"C224*(1-EXP(-'NGER input 2'!FW222*(13-'NGER input 2'!$GR222-7)/12))","v":{"$error":"#N/A"}},{"$f":"D224*(1-EXP(-'NGER input 2'!FX222*(13-'NGER input 2'!$GR222-7)/12))","v":{"$error":"#N/A"}},{"$f":"E224*(1-EXP(-'NGER input 2'!FY222*(13-'NGER input 2'!$GR222-7)/12))","v":{"$error":"#N/A"}},{"$f":"F224*(1-EXP(-'NGER input 2'!FZ222*(13-'NGER input 2'!$GR222-7)/12))","v":{"$error":"#N/A"}},{"$f":"G224*(1-EXP(-'NGER input 2'!GA222*(13-'NGER input 2'!$GR222-7)/12))","v":{"$error":"#N/A"}},{"$f":"H224*(1-EXP(-'NGER input 2'!GB222*(13-'NGER input 2'!$GR222-7)/12))","v":{"$error":"#N/A"}},{"$f":"I224*(1-EXP(-'NGER input 2'!GC222*(13-'NGER input 2'!$GR222-7)/12))","v":{"$error":"#N/A"}},{"$f":"J224*(1-EXP(-'NGER input 2'!GD222*(13-'NGER input 2'!$GR222-7)/12))","v":{"$error":"#N/A"}},{"$f":"K224*(1-EXP(-'NGER input 2'!GE222*(13-'NGER input 2'!$GR222-7)/12))","v":{"$error":"#N/A"}},{"$f":"L224*(1-EXP(-'NGER input 2'!GF222*(13-'NGER input 2'!$GR222-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K223/'NGER results'!$H223)*M224),0,('NGER results'!$K223/'NGER results'!$H223)*M224)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K223/'NGER results'!$H223)*N224),0,('NGER results'!$K223/'NGER results'!$H223)*N224)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K223/'NGER results'!$H223)*O224),0,('NGER results'!$K223/'NGER results'!$H223)*O224)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K223/'NGER results'!$H223)*P224),0,('NGER results'!$K223/'NGER results'!$H223)*P224)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K223/'NGER results'!$H223)*Q224),0,('NGER results'!$K223/'NGER results'!$H223)*Q224)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K223/'NGER results'!$H223)*R224),0,('NGER results'!$K223/'NGER results'!$H223)*R224)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K223/'NGER results'!$H223)*S224),0,('NGER results'!$K223/'NGER results'!$H223)*S224)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K223/'NGER results'!$H223)*T224),0,('NGER results'!$K223/'NGER results'!$H223)*T224)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K223/'NGER results'!$H223)*U224),0,('NGER results'!$K223/'NGER results'!$H223)*U224)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K223/'NGER results'!$H223)*V224),0,('NGER results'!$K223/'NGER results'!$H223)*V224)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"H224-R224","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(CT223),CT223,0)","v":0},0,0,0,0,{"$f":"AQ224*(1-EXP(-'NGER input 2'!FW222))","v":0},{"$f":"AR224*(1-EXP(-'NGER input 2'!FX222))","v":0},{"$f":"AS224*(1-EXP(-'NGER input 2'!FY222))","v":0},{"$f":"AT224*(1-EXP(-'NGER input 2'!FZ222))","v":0},{"$f":"AU224*(1-EXP(-'NGER input 2'!GA222))","v":0},{"$f":"AV224*(1-EXP(-'NGER input 2'!GB222))","v":0},{"$f":"AW224*(1-EXP(-'NGER input 2'!GC222))","v":0},{"$f":"AX224*(1-EXP(-'NGER input 2'!GD222))","v":0},{"$f":"AY224*(1-EXP(-'NGER input 2'!GE222))","v":0},{"$f":"AZ224*(1-EXP(-'NGER input 2'!GF222))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K223/'NGER results'!$H223)*BA224),0,('NGER results'!$K223/'NGER results'!$H223)*BA224)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K223/'NGER results'!$H223)*BB224),0,('NGER results'!$K223/'NGER results'!$H223)*BB224)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K223/'NGER results'!$H223)*BC224),0,('NGER results'!$K223/'NGER results'!$H223)*BC224)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K223/'NGER results'!$H223)*BD224),0,('NGER results'!$K223/'NGER results'!$H223)*BD224)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K223/'NGER results'!$H223)*BE224),0,('NGER results'!$K223/'NGER results'!$H223)*BE224)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K223/'NGER results'!$H223)*BF224),0,('NGER results'!$K223/'NGER results'!$H223)*BF224)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K223/'NGER results'!$H223)*BG224),0,('NGER results'!$K223/'NGER results'!$H223)*BG224)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K223/'NGER results'!$H223)*BH224),0,('NGER results'!$K223/'NGER results'!$H223)*BH224)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K223/'NGER results'!$H223)*BI224),0,('NGER results'!$K223/'NGER results'!$H223)*BI224)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K223/'NGER results'!$H223)*BJ224),0,('NGER results'!$K223/'NGER results'!$H223)*BJ224)","v":0},0,0,0,0,0,{"$f":"AV224-BF224","v":0},0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"R224+BF224","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"H224-AB224+AV224-BP224","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A224>=2016,(BA224+M224)*'NGER input 2'!$GS222*1.336*25,(BA224+M224)*'NGER input 2'!$GS222*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A224>=2016,(BB224+N224)*'NGER input 2'!$GS222*1.336*25,(BB224+N224)*'NGER input 2'!$GS222*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A224>=2016,(BC224+O224)*'NGER input 2'!$GS222*1.336*25,(BC224+O224)*'NGER input 2'!$GS222*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A224>=2016,(BD224+P224)*'NGER input 2'!$GS222*1.336*25,(BD224+P224)*'NGER input 2'!$GS222*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A224>=2016,(BE224+Q224)*'NGER input 2'!$GS222*1.336*25,(BE224+Q224)*'NGER input 2'!$GS222*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A224>=2016,(BF224+R224)*'NGER input 2'!$GS222*1.336*25,(BF224+R224)*'NGER input 2'!$GS222*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A224>=2016,(BG224+S224)*'NGER input 2'!$GS222*1.336*25,(BG224+S224)*'NGER input 2'!$GS222*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A224>=2016,(BH224+T224)*'NGER input 2'!$GS222*1.336*25,(BH224+T224)*'NGER input 2'!$GS222*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A224>=2016,(BI224+U224)*'NGER input 2'!$GS222*1.336*25,(BI224+U224)*'NGER input 2'!$GS222*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A224>=2016,(BJ224+V224)*'NGER input 2'!$GS222*1.336*25,(BJ224+V224)*'NGER input 2'!$GS222*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A223","v":219},null,{"$f":"IF(OR('NGER input 2'!$A223=2013,'NGER input 2'!$A223=2014),0,'NGER input 2'!ES223*'NGER input 2'!FC223*'NGER input 2'!FM223*'NGER input 2'!$GQ223)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A223=2013,'NGER input 2'!$A223=2014),0,'NGER input 2'!ET223*'NGER input 2'!FD223*'NGER input 2'!FN223*'NGER input 2'!$GQ223)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A223=2013,'NGER input 2'!$A223=2014),0,'NGER input 2'!EU223*'NGER input 2'!FE223*'NGER input 2'!FO223*'NGER input 2'!$GQ223)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A223=2013,'NGER input 2'!$A223=2014),0,'NGER input 2'!EV223*'NGER input 2'!FF223*'NGER input 2'!FP223*'NGER input 2'!$GQ223)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A223=2013,'NGER input 2'!$A223=2014),0,'NGER input 2'!EW223*'NGER input 2'!FG223*'NGER input 2'!FQ223*'NGER input 2'!$GQ223)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A223=2013,'NGER input 2'!$A223=2014),0,'NGER input 2'!EX223*'NGER input 2'!FH223*'NGER input 2'!FR223*'NGER input 2'!$GQ223)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A223=2013,'NGER input 2'!$A223=2014),0,'NGER input 2'!EY223*'NGER input 2'!FI223*'NGER input 2'!FS223*'NGER input 2'!$GQ223)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A223=2013,'NGER input 2'!$A223=2014),0,'NGER input 2'!EZ223*'NGER input 2'!FJ223*'NGER input 2'!FT223*'NGER input 2'!$GQ223)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A223=2013,'NGER input 2'!$A223=2014),0,'NGER input 2'!FA223*'NGER input 2'!FK223*'NGER input 2'!FU223*'NGER input 2'!$GQ223)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A223=2013,'NGER input 2'!$A223=2014),0,'NGER input 2'!FB223*'NGER input 2'!FL223*'NGER input 2'!FV223*'NGER input 2'!$GQ223)","v":0},{"$f":"C225*(1-EXP(-'NGER input 2'!FW223*(13-'NGER input 2'!$GR223-7)/12))","v":{"$error":"#N/A"}},{"$f":"D225*(1-EXP(-'NGER input 2'!FX223*(13-'NGER input 2'!$GR223-7)/12))","v":{"$error":"#N/A"}},{"$f":"E225*(1-EXP(-'NGER input 2'!FY223*(13-'NGER input 2'!$GR223-7)/12))","v":{"$error":"#N/A"}},{"$f":"F225*(1-EXP(-'NGER input 2'!FZ223*(13-'NGER input 2'!$GR223-7)/12))","v":{"$error":"#N/A"}},{"$f":"G225*(1-EXP(-'NGER input 2'!GA223*(13-'NGER input 2'!$GR223-7)/12))","v":{"$error":"#N/A"}},{"$f":"H225*(1-EXP(-'NGER input 2'!GB223*(13-'NGER input 2'!$GR223-7)/12))","v":{"$error":"#N/A"}},{"$f":"I225*(1-EXP(-'NGER input 2'!GC223*(13-'NGER input 2'!$GR223-7)/12))","v":{"$error":"#N/A"}},{"$f":"J225*(1-EXP(-'NGER input 2'!GD223*(13-'NGER input 2'!$GR223-7)/12))","v":{"$error":"#N/A"}},{"$f":"K225*(1-EXP(-'NGER input 2'!GE223*(13-'NGER input 2'!$GR223-7)/12))","v":{"$error":"#N/A"}},{"$f":"L225*(1-EXP(-'NGER input 2'!GF223*(13-'NGER input 2'!$GR223-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K224/'NGER results'!$H224)*M225),0,('NGER results'!$K224/'NGER results'!$H224)*M225)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K224/'NGER results'!$H224)*N225),0,('NGER results'!$K224/'NGER results'!$H224)*N225)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K224/'NGER results'!$H224)*O225),0,('NGER results'!$K224/'NGER results'!$H224)*O225)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K224/'NGER results'!$H224)*P225),0,('NGER results'!$K224/'NGER results'!$H224)*P225)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K224/'NGER results'!$H224)*Q225),0,('NGER results'!$K224/'NGER results'!$H224)*Q225)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K224/'NGER results'!$H224)*R225),0,('NGER results'!$K224/'NGER results'!$H224)*R225)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K224/'NGER results'!$H224)*S225),0,('NGER results'!$K224/'NGER results'!$H224)*S225)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K224/'NGER results'!$H224)*T225),0,('NGER results'!$K224/'NGER results'!$H224)*T225)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K224/'NGER results'!$H224)*U225),0,('NGER results'!$K224/'NGER results'!$H224)*U225)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K224/'NGER results'!$H224)*V225),0,('NGER results'!$K224/'NGER results'!$H224)*V225)","v":0},{"$f":"C225-M225","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF(ISNUMBER(CO224),CO224,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AQ225*(1-EXP(-'NGER input 2'!FW223))","v":0},{"$f":"AR225*(1-EXP(-'NGER input 2'!FX223))","v":0},{"$f":"AS225*(1-EXP(-'NGER input 2'!FY223))","v":0},{"$f":"AT225*(1-EXP(-'NGER input 2'!FZ223))","v":0},{"$f":"AU225*(1-EXP(-'NGER input 2'!GA223))","v":0},{"$f":"AV225*(1-EXP(-'NGER input 2'!GB223))","v":0},{"$f":"AW225*(1-EXP(-'NGER input 2'!GC223))","v":0},{"$f":"AX225*(1-EXP(-'NGER input 2'!GD223))","v":0},{"$f":"AY225*(1-EXP(-'NGER input 2'!GE223))","v":0},{"$f":"AZ225*(1-EXP(-'NGER input 2'!GF223))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K224/'NGER results'!$H224)*BA225),0,('NGER results'!$K224/'NGER results'!$H224)*BA225)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K224/'NGER results'!$H224)*BB225),0,('NGER results'!$K224/'NGER results'!$H224)*BB225)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K224/'NGER results'!$H224)*BC225),0,('NGER results'!$K224/'NGER results'!$H224)*BC225)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K224/'NGER results'!$H224)*BD225),0,('NGER results'!$K224/'NGER results'!$H224)*BD225)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K224/'NGER results'!$H224)*BE225),0,('NGER results'!$K224/'NGER results'!$H224)*BE225)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K224/'NGER results'!$H224)*BF225),0,('NGER results'!$K224/'NGER results'!$H224)*BF225)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K224/'NGER results'!$H224)*BG225),0,('NGER results'!$K224/'NGER results'!$H224)*BG225)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K224/'NGER results'!$H224)*BH225),0,('NGER results'!$K224/'NGER results'!$H224)*BH225)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K224/'NGER results'!$H224)*BI225),0,('NGER results'!$K224/'NGER results'!$H224)*BI225)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K224/'NGER results'!$H224)*BJ225),0,('NGER results'!$K224/'NGER results'!$H224)*BJ225)","v":0},{"$f":"AQ225-BA225","v":0},0,0,0,0,0,0,0,0,0,{"$f":"M225+BA225","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"C225-W225+AQ225-BK225","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A225>=2016,(BA225+M225)*'NGER input 2'!$GS223*1.336*25,(BA225+M225)*'NGER input 2'!$GS223*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A225>=2016,(BB225+N225)*'NGER input 2'!$GS223*1.336*25,(BB225+N225)*'NGER input 2'!$GS223*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A225>=2016,(BC225+O225)*'NGER input 2'!$GS223*1.336*25,(BC225+O225)*'NGER input 2'!$GS223*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A225>=2016,(BD225+P225)*'NGER input 2'!$GS223*1.336*25,(BD225+P225)*'NGER input 2'!$GS223*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A225>=2016,(BE225+Q225)*'NGER input 2'!$GS223*1.336*25,(BE225+Q225)*'NGER input 2'!$GS223*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A225>=2016,(BF225+R225)*'NGER input 2'!$GS223*1.336*25,(BF225+R225)*'NGER input 2'!$GS223*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A225>=2016,(BG225+S225)*'NGER input 2'!$GS223*1.336*25,(BG225+S225)*'NGER input 2'!$GS223*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A225>=2016,(BH225+T225)*'NGER input 2'!$GS223*1.336*25,(BH225+T225)*'NGER input 2'!$GS223*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A225>=2016,(BI225+U225)*'NGER input 2'!$GS223*1.336*25,(BI225+U225)*'NGER input 2'!$GS223*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A225>=2016,(BJ225+V225)*'NGER input 2'!$GS223*1.336*25,(BJ225+V225)*'NGER input 2'!$GS223*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A224","v":220},null,{"$f":"IF(OR('NGER input 2'!$A224=2013,'NGER input 2'!$A224=2014),0,'NGER input 2'!ES224*'NGER input 2'!FC224*'NGER input 2'!FM224*'NGER input 2'!$GQ224)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A224=2013,'NGER input 2'!$A224=2014),0,'NGER input 2'!ET224*'NGER input 2'!FD224*'NGER input 2'!FN224*'NGER input 2'!$GQ224)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A224=2013,'NGER input 2'!$A224=2014),0,'NGER input 2'!EU224*'NGER input 2'!FE224*'NGER input 2'!FO224*'NGER input 2'!$GQ224)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A224=2013,'NGER input 2'!$A224=2014),0,'NGER input 2'!EV224*'NGER input 2'!FF224*'NGER input 2'!FP224*'NGER input 2'!$GQ224)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A224=2013,'NGER input 2'!$A224=2014),0,'NGER input 2'!EW224*'NGER input 2'!FG224*'NGER input 2'!FQ224*'NGER input 2'!$GQ224)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A224=2013,'NGER input 2'!$A224=2014),0,'NGER input 2'!EX224*'NGER input 2'!FH224*'NGER input 2'!FR224*'NGER input 2'!$GQ224)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A224=2013,'NGER input 2'!$A224=2014),0,'NGER input 2'!EY224*'NGER input 2'!FI224*'NGER input 2'!FS224*'NGER input 2'!$GQ224)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A224=2013,'NGER input 2'!$A224=2014),0,'NGER input 2'!EZ224*'NGER input 2'!FJ224*'NGER input 2'!FT224*'NGER input 2'!$GQ224)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A224=2013,'NGER input 2'!$A224=2014),0,'NGER input 2'!FA224*'NGER input 2'!FK224*'NGER input 2'!FU224*'NGER input 2'!$GQ224)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A224=2013,'NGER input 2'!$A224=2014),0,'NGER input 2'!FB224*'NGER input 2'!FL224*'NGER input 2'!FV224*'NGER input 2'!$GQ224)","v":0},{"$f":"C226*(1-EXP(-'NGER input 2'!FW224*(13-'NGER input 2'!$GR224-7)/12))","v":{"$error":"#N/A"}},{"$f":"D226*(1-EXP(-'NGER input 2'!FX224*(13-'NGER input 2'!$GR224-7)/12))","v":{"$error":"#N/A"}},{"$f":"E226*(1-EXP(-'NGER input 2'!FY224*(13-'NGER input 2'!$GR224-7)/12))","v":{"$error":"#N/A"}},{"$f":"F226*(1-EXP(-'NGER input 2'!FZ224*(13-'NGER input 2'!$GR224-7)/12))","v":{"$error":"#N/A"}},{"$f":"G226*(1-EXP(-'NGER input 2'!GA224*(13-'NGER input 2'!$GR224-7)/12))","v":{"$error":"#N/A"}},{"$f":"H226*(1-EXP(-'NGER input 2'!GB224*(13-'NGER input 2'!$GR224-7)/12))","v":{"$error":"#N/A"}},{"$f":"I226*(1-EXP(-'NGER input 2'!GC224*(13-'NGER input 2'!$GR224-7)/12))","v":{"$error":"#N/A"}},{"$f":"J226*(1-EXP(-'NGER input 2'!GD224*(13-'NGER input 2'!$GR224-7)/12))","v":{"$error":"#N/A"}},{"$f":"K226*(1-EXP(-'NGER input 2'!GE224*(13-'NGER input 2'!$GR224-7)/12))","v":{"$error":"#N/A"}},{"$f":"L226*(1-EXP(-'NGER input 2'!GF224*(13-'NGER input 2'!$GR224-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K225/'NGER results'!$H225)*M226),0,('NGER results'!$K225/'NGER results'!$H225)*M226)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K225/'NGER results'!$H225)*N226),0,('NGER results'!$K225/'NGER results'!$H225)*N226)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K225/'NGER results'!$H225)*O226),0,('NGER results'!$K225/'NGER results'!$H225)*O226)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K225/'NGER results'!$H225)*P226),0,('NGER results'!$K225/'NGER results'!$H225)*P226)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K225/'NGER results'!$H225)*Q226),0,('NGER results'!$K225/'NGER results'!$H225)*Q226)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K225/'NGER results'!$H225)*R226),0,('NGER results'!$K225/'NGER results'!$H225)*R226)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K225/'NGER results'!$H225)*S226),0,('NGER results'!$K225/'NGER results'!$H225)*S226)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K225/'NGER results'!$H225)*T226),0,('NGER results'!$K225/'NGER results'!$H225)*T226)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K225/'NGER results'!$H225)*U226),0,('NGER results'!$K225/'NGER results'!$H225)*U226)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K225/'NGER results'!$H225)*V226),0,('NGER results'!$K225/'NGER results'!$H225)*V226)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ226*(1-EXP(-'NGER input 2'!FW224))","v":0},{"$f":"AR226*(1-EXP(-'NGER input 2'!FX224))","v":0},{"$f":"AS226*(1-EXP(-'NGER input 2'!FY224))","v":0},{"$f":"AT226*(1-EXP(-'NGER input 2'!FZ224))","v":0},{"$f":"AU226*(1-EXP(-'NGER input 2'!GA224))","v":0},{"$f":"AV226*(1-EXP(-'NGER input 2'!GB224))","v":0},{"$f":"AW226*(1-EXP(-'NGER input 2'!GC224))","v":0},{"$f":"AX226*(1-EXP(-'NGER input 2'!GD224))","v":0},{"$f":"AY226*(1-EXP(-'NGER input 2'!GE224))","v":0},{"$f":"AZ226*(1-EXP(-'NGER input 2'!GF224))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K225/'NGER results'!$H225)*BA226),0,('NGER results'!$K225/'NGER results'!$H225)*BA226)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K225/'NGER results'!$H225)*BB226),0,('NGER results'!$K225/'NGER results'!$H225)*BB226)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K225/'NGER results'!$H225)*BC226),0,('NGER results'!$K225/'NGER results'!$H225)*BC226)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K225/'NGER results'!$H225)*BD226),0,('NGER results'!$K225/'NGER results'!$H225)*BD226)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K225/'NGER results'!$H225)*BE226),0,('NGER results'!$K225/'NGER results'!$H225)*BE226)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K225/'NGER results'!$H225)*BF226),0,('NGER results'!$K225/'NGER results'!$H225)*BF226)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K225/'NGER results'!$H225)*BG226),0,('NGER results'!$K225/'NGER results'!$H225)*BG226)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K225/'NGER results'!$H225)*BH226),0,('NGER results'!$K225/'NGER results'!$H225)*BH226)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K225/'NGER results'!$H225)*BI226),0,('NGER results'!$K225/'NGER results'!$H225)*BI226)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K225/'NGER results'!$H225)*BJ226),0,('NGER results'!$K225/'NGER results'!$H225)*BJ226)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A226>=2016,(BA226+M226)*'NGER input 2'!$GS224*1.336*25,(BA226+M226)*'NGER input 2'!$GS224*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A226>=2016,(BB226+N226)*'NGER input 2'!$GS224*1.336*25,(BB226+N226)*'NGER input 2'!$GS224*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A226>=2016,(BC226+O226)*'NGER input 2'!$GS224*1.336*25,(BC226+O226)*'NGER input 2'!$GS224*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A226>=2016,(BD226+P226)*'NGER input 2'!$GS224*1.336*25,(BD226+P226)*'NGER input 2'!$GS224*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A226>=2016,(BE226+Q226)*'NGER input 2'!$GS224*1.336*25,(BE226+Q226)*'NGER input 2'!$GS224*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A226>=2016,(BF226+R226)*'NGER input 2'!$GS224*1.336*25,(BF226+R226)*'NGER input 2'!$GS224*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A226>=2016,(BG226+S226)*'NGER input 2'!$GS224*1.336*25,(BG226+S226)*'NGER input 2'!$GS224*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A226>=2016,(BH226+T226)*'NGER input 2'!$GS224*1.336*25,(BH226+T226)*'NGER input 2'!$GS224*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A226>=2016,(BI226+U226)*'NGER input 2'!$GS224*1.336*25,(BI226+U226)*'NGER input 2'!$GS224*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A226>=2016,(BJ226+V226)*'NGER input 2'!$GS224*1.336*25,(BJ226+V226)*'NGER input 2'!$GS224*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A225","v":221},null,{"$f":"IF(OR('NGER input 2'!$A225=2013,'NGER input 2'!$A225=2014),0,'NGER input 2'!ES225*'NGER input 2'!FC225*'NGER input 2'!FM225*'NGER input 2'!$GQ225)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A225=2013,'NGER input 2'!$A225=2014),0,'NGER input 2'!ET225*'NGER input 2'!FD225*'NGER input 2'!FN225*'NGER input 2'!$GQ225)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A225=2013,'NGER input 2'!$A225=2014),0,'NGER input 2'!EU225*'NGER input 2'!FE225*'NGER input 2'!FO225*'NGER input 2'!$GQ225)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A225=2013,'NGER input 2'!$A225=2014),0,'NGER input 2'!EV225*'NGER input 2'!FF225*'NGER input 2'!FP225*'NGER input 2'!$GQ225)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A225=2013,'NGER input 2'!$A225=2014),0,'NGER input 2'!EW225*'NGER input 2'!FG225*'NGER input 2'!FQ225*'NGER input 2'!$GQ225)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A225=2013,'NGER input 2'!$A225=2014),0,'NGER input 2'!EX225*'NGER input 2'!FH225*'NGER input 2'!FR225*'NGER input 2'!$GQ225)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A225=2013,'NGER input 2'!$A225=2014),0,'NGER input 2'!EY225*'NGER input 2'!FI225*'NGER input 2'!FS225*'NGER input 2'!$GQ225)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A225=2013,'NGER input 2'!$A225=2014),0,'NGER input 2'!EZ225*'NGER input 2'!FJ225*'NGER input 2'!FT225*'NGER input 2'!$GQ225)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A225=2013,'NGER input 2'!$A225=2014),0,'NGER input 2'!FA225*'NGER input 2'!FK225*'NGER input 2'!FU225*'NGER input 2'!$GQ225)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A225=2013,'NGER input 2'!$A225=2014),0,'NGER input 2'!FB225*'NGER input 2'!FL225*'NGER input 2'!FV225*'NGER input 2'!$GQ225)","v":0},{"$f":"C227*(1-EXP(-'NGER input 2'!FW225*(13-'NGER input 2'!$GR225-7)/12))","v":{"$error":"#N/A"}},{"$f":"D227*(1-EXP(-'NGER input 2'!FX225*(13-'NGER input 2'!$GR225-7)/12))","v":{"$error":"#N/A"}},{"$f":"E227*(1-EXP(-'NGER input 2'!FY225*(13-'NGER input 2'!$GR225-7)/12))","v":{"$error":"#N/A"}},{"$f":"F227*(1-EXP(-'NGER input 2'!FZ225*(13-'NGER input 2'!$GR225-7)/12))","v":{"$error":"#N/A"}},{"$f":"G227*(1-EXP(-'NGER input 2'!GA225*(13-'NGER input 2'!$GR225-7)/12))","v":{"$error":"#N/A"}},{"$f":"H227*(1-EXP(-'NGER input 2'!GB225*(13-'NGER input 2'!$GR225-7)/12))","v":{"$error":"#N/A"}},{"$f":"I227*(1-EXP(-'NGER input 2'!GC225*(13-'NGER input 2'!$GR225-7)/12))","v":{"$error":"#N/A"}},{"$f":"J227*(1-EXP(-'NGER input 2'!GD225*(13-'NGER input 2'!$GR225-7)/12))","v":{"$error":"#N/A"}},{"$f":"K227*(1-EXP(-'NGER input 2'!GE225*(13-'NGER input 2'!$GR225-7)/12))","v":{"$error":"#N/A"}},{"$f":"L227*(1-EXP(-'NGER input 2'!GF225*(13-'NGER input 2'!$GR225-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K226/'NGER results'!$H226)*M227),0,('NGER results'!$K226/'NGER results'!$H226)*M227)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K226/'NGER results'!$H226)*N227),0,('NGER results'!$K226/'NGER results'!$H226)*N227)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K226/'NGER results'!$H226)*O227),0,('NGER results'!$K226/'NGER results'!$H226)*O227)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K226/'NGER results'!$H226)*P227),0,('NGER results'!$K226/'NGER results'!$H226)*P227)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K226/'NGER results'!$H226)*Q227),0,('NGER results'!$K226/'NGER results'!$H226)*Q227)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K226/'NGER results'!$H226)*R227),0,('NGER results'!$K226/'NGER results'!$H226)*R227)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K226/'NGER results'!$H226)*S227),0,('NGER results'!$K226/'NGER results'!$H226)*S227)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K226/'NGER results'!$H226)*T227),0,('NGER results'!$K226/'NGER results'!$H226)*T227)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K226/'NGER results'!$H226)*U227),0,('NGER results'!$K226/'NGER results'!$H226)*U227)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K226/'NGER results'!$H226)*V227),0,('NGER results'!$K226/'NGER results'!$H226)*V227)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ227*(1-EXP(-'NGER input 2'!FW225))","v":0},{"$f":"AR227*(1-EXP(-'NGER input 2'!FX225))","v":0},{"$f":"AS227*(1-EXP(-'NGER input 2'!FY225))","v":0},{"$f":"AT227*(1-EXP(-'NGER input 2'!FZ225))","v":0},{"$f":"AU227*(1-EXP(-'NGER input 2'!GA225))","v":0},{"$f":"AV227*(1-EXP(-'NGER input 2'!GB225))","v":0},{"$f":"AW227*(1-EXP(-'NGER input 2'!GC225))","v":0},{"$f":"AX227*(1-EXP(-'NGER input 2'!GD225))","v":0},{"$f":"AY227*(1-EXP(-'NGER input 2'!GE225))","v":0},{"$f":"AZ227*(1-EXP(-'NGER input 2'!GF225))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K226/'NGER results'!$H226)*BA227),0,('NGER results'!$K226/'NGER results'!$H226)*BA227)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K226/'NGER results'!$H226)*BB227),0,('NGER results'!$K226/'NGER results'!$H226)*BB227)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K226/'NGER results'!$H226)*BC227),0,('NGER results'!$K226/'NGER results'!$H226)*BC227)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K226/'NGER results'!$H226)*BD227),0,('NGER results'!$K226/'NGER results'!$H226)*BD227)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K226/'NGER results'!$H226)*BE227),0,('NGER results'!$K226/'NGER results'!$H226)*BE227)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K226/'NGER results'!$H226)*BF227),0,('NGER results'!$K226/'NGER results'!$H226)*BF227)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K226/'NGER results'!$H226)*BG227),0,('NGER results'!$K226/'NGER results'!$H226)*BG227)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K226/'NGER results'!$H226)*BH227),0,('NGER results'!$K226/'NGER results'!$H226)*BH227)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K226/'NGER results'!$H226)*BI227),0,('NGER results'!$K226/'NGER results'!$H226)*BI227)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K226/'NGER results'!$H226)*BJ227),0,('NGER results'!$K226/'NGER results'!$H226)*BJ227)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A227>=2016,(BA227+M227)*'NGER input 2'!$GS225*1.336*25,(BA227+M227)*'NGER input 2'!$GS225*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A227>=2016,(BB227+N227)*'NGER input 2'!$GS225*1.336*25,(BB227+N227)*'NGER input 2'!$GS225*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A227>=2016,(BC227+O227)*'NGER input 2'!$GS225*1.336*25,(BC227+O227)*'NGER input 2'!$GS225*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A227>=2016,(BD227+P227)*'NGER input 2'!$GS225*1.336*25,(BD227+P227)*'NGER input 2'!$GS225*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A227>=2016,(BE227+Q227)*'NGER input 2'!$GS225*1.336*25,(BE227+Q227)*'NGER input 2'!$GS225*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A227>=2016,(BF227+R227)*'NGER input 2'!$GS225*1.336*25,(BF227+R227)*'NGER input 2'!$GS225*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A227>=2016,(BG227+S227)*'NGER input 2'!$GS225*1.336*25,(BG227+S227)*'NGER input 2'!$GS225*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A227>=2016,(BH227+T227)*'NGER input 2'!$GS225*1.336*25,(BH227+T227)*'NGER input 2'!$GS225*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A227>=2016,(BI227+U227)*'NGER input 2'!$GS225*1.336*25,(BI227+U227)*'NGER input 2'!$GS225*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A227>=2016,(BJ227+V227)*'NGER input 2'!$GS225*1.336*25,(BJ227+V227)*'NGER input 2'!$GS225*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A226","v":222},null,{"$f":"IF(OR('NGER input 2'!$A226=2013,'NGER input 2'!$A226=2014),0,'NGER input 2'!ES226*'NGER input 2'!FC226*'NGER input 2'!FM226*'NGER input 2'!$GQ226)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A226=2013,'NGER input 2'!$A226=2014),0,'NGER input 2'!ET226*'NGER input 2'!FD226*'NGER input 2'!FN226*'NGER input 2'!$GQ226)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A226=2013,'NGER input 2'!$A226=2014),0,'NGER input 2'!EU226*'NGER input 2'!FE226*'NGER input 2'!FO226*'NGER input 2'!$GQ226)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A226=2013,'NGER input 2'!$A226=2014),0,'NGER input 2'!EV226*'NGER input 2'!FF226*'NGER input 2'!FP226*'NGER input 2'!$GQ226)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A226=2013,'NGER input 2'!$A226=2014),0,'NGER input 2'!EW226*'NGER input 2'!FG226*'NGER input 2'!FQ226*'NGER input 2'!$GQ226)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A226=2013,'NGER input 2'!$A226=2014),0,'NGER input 2'!EX226*'NGER input 2'!FH226*'NGER input 2'!FR226*'NGER input 2'!$GQ226)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A226=2013,'NGER input 2'!$A226=2014),0,'NGER input 2'!EY226*'NGER input 2'!FI226*'NGER input 2'!FS226*'NGER input 2'!$GQ226)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A226=2013,'NGER input 2'!$A226=2014),0,'NGER input 2'!EZ226*'NGER input 2'!FJ226*'NGER input 2'!FT226*'NGER input 2'!$GQ226)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A226=2013,'NGER input 2'!$A226=2014),0,'NGER input 2'!FA226*'NGER input 2'!FK226*'NGER input 2'!FU226*'NGER input 2'!$GQ226)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A226=2013,'NGER input 2'!$A226=2014),0,'NGER input 2'!FB226*'NGER input 2'!FL226*'NGER input 2'!FV226*'NGER input 2'!$GQ226)","v":0},{"$f":"C228*(1-EXP(-'NGER input 2'!FW226*(13-'NGER input 2'!$GR226-7)/12))","v":{"$error":"#N/A"}},{"$f":"D228*(1-EXP(-'NGER input 2'!FX226*(13-'NGER input 2'!$GR226-7)/12))","v":{"$error":"#N/A"}},{"$f":"E228*(1-EXP(-'NGER input 2'!FY226*(13-'NGER input 2'!$GR226-7)/12))","v":{"$error":"#N/A"}},{"$f":"F228*(1-EXP(-'NGER input 2'!FZ226*(13-'NGER input 2'!$GR226-7)/12))","v":{"$error":"#N/A"}},{"$f":"G228*(1-EXP(-'NGER input 2'!GA226*(13-'NGER input 2'!$GR226-7)/12))","v":{"$error":"#N/A"}},{"$f":"H228*(1-EXP(-'NGER input 2'!GB226*(13-'NGER input 2'!$GR226-7)/12))","v":{"$error":"#N/A"}},{"$f":"I228*(1-EXP(-'NGER input 2'!GC226*(13-'NGER input 2'!$GR226-7)/12))","v":{"$error":"#N/A"}},{"$f":"J228*(1-EXP(-'NGER input 2'!GD226*(13-'NGER input 2'!$GR226-7)/12))","v":{"$error":"#N/A"}},{"$f":"K228*(1-EXP(-'NGER input 2'!GE226*(13-'NGER input 2'!$GR226-7)/12))","v":{"$error":"#N/A"}},{"$f":"L228*(1-EXP(-'NGER input 2'!GF226*(13-'NGER input 2'!$GR226-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K227/'NGER results'!$H227)*M228),0,('NGER results'!$K227/'NGER results'!$H227)*M228)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K227/'NGER results'!$H227)*N228),0,('NGER results'!$K227/'NGER results'!$H227)*N228)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K227/'NGER results'!$H227)*O228),0,('NGER results'!$K227/'NGER results'!$H227)*O228)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K227/'NGER results'!$H227)*P228),0,('NGER results'!$K227/'NGER results'!$H227)*P228)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K227/'NGER results'!$H227)*Q228),0,('NGER results'!$K227/'NGER results'!$H227)*Q228)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K227/'NGER results'!$H227)*R228),0,('NGER results'!$K227/'NGER results'!$H227)*R228)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K227/'NGER results'!$H227)*S228),0,('NGER results'!$K227/'NGER results'!$H227)*S228)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K227/'NGER results'!$H227)*T228),0,('NGER results'!$K227/'NGER results'!$H227)*T228)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K227/'NGER results'!$H227)*U228),0,('NGER results'!$K227/'NGER results'!$H227)*U228)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K227/'NGER results'!$H227)*V228),0,('NGER results'!$K227/'NGER results'!$H227)*V228)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ228*(1-EXP(-'NGER input 2'!FW226))","v":0},{"$f":"AR228*(1-EXP(-'NGER input 2'!FX226))","v":0},{"$f":"AS228*(1-EXP(-'NGER input 2'!FY226))","v":0},{"$f":"AT228*(1-EXP(-'NGER input 2'!FZ226))","v":0},{"$f":"AU228*(1-EXP(-'NGER input 2'!GA226))","v":0},{"$f":"AV228*(1-EXP(-'NGER input 2'!GB226))","v":0},{"$f":"AW228*(1-EXP(-'NGER input 2'!GC226))","v":0},{"$f":"AX228*(1-EXP(-'NGER input 2'!GD226))","v":0},{"$f":"AY228*(1-EXP(-'NGER input 2'!GE226))","v":0},{"$f":"AZ228*(1-EXP(-'NGER input 2'!GF226))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K227/'NGER results'!$H227)*BA228),0,('NGER results'!$K227/'NGER results'!$H227)*BA228)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K227/'NGER results'!$H227)*BB228),0,('NGER results'!$K227/'NGER results'!$H227)*BB228)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K227/'NGER results'!$H227)*BC228),0,('NGER results'!$K227/'NGER results'!$H227)*BC228)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K227/'NGER results'!$H227)*BD228),0,('NGER results'!$K227/'NGER results'!$H227)*BD228)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K227/'NGER results'!$H227)*BE228),0,('NGER results'!$K227/'NGER results'!$H227)*BE228)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K227/'NGER results'!$H227)*BF228),0,('NGER results'!$K227/'NGER results'!$H227)*BF228)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K227/'NGER results'!$H227)*BG228),0,('NGER results'!$K227/'NGER results'!$H227)*BG228)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K227/'NGER results'!$H227)*BH228),0,('NGER results'!$K227/'NGER results'!$H227)*BH228)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K227/'NGER results'!$H227)*BI228),0,('NGER results'!$K227/'NGER results'!$H227)*BI228)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K227/'NGER results'!$H227)*BJ228),0,('NGER results'!$K227/'NGER results'!$H227)*BJ228)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A228>=2016,(BA228+M228)*'NGER input 2'!$GS226*1.336*25,(BA228+M228)*'NGER input 2'!$GS226*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A228>=2016,(BB228+N228)*'NGER input 2'!$GS226*1.336*25,(BB228+N228)*'NGER input 2'!$GS226*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A228>=2016,(BC228+O228)*'NGER input 2'!$GS226*1.336*25,(BC228+O228)*'NGER input 2'!$GS226*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A228>=2016,(BD228+P228)*'NGER input 2'!$GS226*1.336*25,(BD228+P228)*'NGER input 2'!$GS226*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A228>=2016,(BE228+Q228)*'NGER input 2'!$GS226*1.336*25,(BE228+Q228)*'NGER input 2'!$GS226*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A228>=2016,(BF228+R228)*'NGER input 2'!$GS226*1.336*25,(BF228+R228)*'NGER input 2'!$GS226*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A228>=2016,(BG228+S228)*'NGER input 2'!$GS226*1.336*25,(BG228+S228)*'NGER input 2'!$GS226*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A228>=2016,(BH228+T228)*'NGER input 2'!$GS226*1.336*25,(BH228+T228)*'NGER input 2'!$GS226*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A228>=2016,(BI228+U228)*'NGER input 2'!$GS226*1.336*25,(BI228+U228)*'NGER input 2'!$GS226*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A228>=2016,(BJ228+V228)*'NGER input 2'!$GS226*1.336*25,(BJ228+V228)*'NGER input 2'!$GS226*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A227","v":223},null,{"$f":"IF(OR('NGER input 2'!$A227=2013,'NGER input 2'!$A227=2014),0,'NGER input 2'!ES227*'NGER input 2'!FC227*'NGER input 2'!FM227*'NGER input 2'!$GQ227)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A227=2013,'NGER input 2'!$A227=2014),0,'NGER input 2'!ET227*'NGER input 2'!FD227*'NGER input 2'!FN227*'NGER input 2'!$GQ227)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A227=2013,'NGER input 2'!$A227=2014),0,'NGER input 2'!EU227*'NGER input 2'!FE227*'NGER input 2'!FO227*'NGER input 2'!$GQ227)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A227=2013,'NGER input 2'!$A227=2014),0,'NGER input 2'!EV227*'NGER input 2'!FF227*'NGER input 2'!FP227*'NGER input 2'!$GQ227)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A227=2013,'NGER input 2'!$A227=2014),0,'NGER input 2'!EW227*'NGER input 2'!FG227*'NGER input 2'!FQ227*'NGER input 2'!$GQ227)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A227=2013,'NGER input 2'!$A227=2014),0,'NGER input 2'!EX227*'NGER input 2'!FH227*'NGER input 2'!FR227*'NGER input 2'!$GQ227)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A227=2013,'NGER input 2'!$A227=2014),0,'NGER input 2'!EY227*'NGER input 2'!FI227*'NGER input 2'!FS227*'NGER input 2'!$GQ227)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A227=2013,'NGER input 2'!$A227=2014),0,'NGER input 2'!EZ227*'NGER input 2'!FJ227*'NGER input 2'!FT227*'NGER input 2'!$GQ227)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A227=2013,'NGER input 2'!$A227=2014),0,'NGER input 2'!FA227*'NGER input 2'!FK227*'NGER input 2'!FU227*'NGER input 2'!$GQ227)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A227=2013,'NGER input 2'!$A227=2014),0,'NGER input 2'!FB227*'NGER input 2'!FL227*'NGER input 2'!FV227*'NGER input 2'!$GQ227)","v":0},{"$f":"C229*(1-EXP(-'NGER input 2'!FW227*(13-'NGER input 2'!$GR227-7)/12))","v":{"$error":"#N/A"}},{"$f":"D229*(1-EXP(-'NGER input 2'!FX227*(13-'NGER input 2'!$GR227-7)/12))","v":{"$error":"#N/A"}},{"$f":"E229*(1-EXP(-'NGER input 2'!FY227*(13-'NGER input 2'!$GR227-7)/12))","v":{"$error":"#N/A"}},{"$f":"F229*(1-EXP(-'NGER input 2'!FZ227*(13-'NGER input 2'!$GR227-7)/12))","v":{"$error":"#N/A"}},{"$f":"G229*(1-EXP(-'NGER input 2'!GA227*(13-'NGER input 2'!$GR227-7)/12))","v":{"$error":"#N/A"}},{"$f":"H229*(1-EXP(-'NGER input 2'!GB227*(13-'NGER input 2'!$GR227-7)/12))","v":{"$error":"#N/A"}},{"$f":"I229*(1-EXP(-'NGER input 2'!GC227*(13-'NGER input 2'!$GR227-7)/12))","v":{"$error":"#N/A"}},{"$f":"J229*(1-EXP(-'NGER input 2'!GD227*(13-'NGER input 2'!$GR227-7)/12))","v":{"$error":"#N/A"}},{"$f":"K229*(1-EXP(-'NGER input 2'!GE227*(13-'NGER input 2'!$GR227-7)/12))","v":{"$error":"#N/A"}},{"$f":"L229*(1-EXP(-'NGER input 2'!GF227*(13-'NGER input 2'!$GR227-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K228/'NGER results'!$H228)*M229),0,('NGER results'!$K228/'NGER results'!$H228)*M229)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K228/'NGER results'!$H228)*N229),0,('NGER results'!$K228/'NGER results'!$H228)*N229)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K228/'NGER results'!$H228)*O229),0,('NGER results'!$K228/'NGER results'!$H228)*O229)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K228/'NGER results'!$H228)*P229),0,('NGER results'!$K228/'NGER results'!$H228)*P229)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K228/'NGER results'!$H228)*Q229),0,('NGER results'!$K228/'NGER results'!$H228)*Q229)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K228/'NGER results'!$H228)*R229),0,('NGER results'!$K228/'NGER results'!$H228)*R229)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K228/'NGER results'!$H228)*S229),0,('NGER results'!$K228/'NGER results'!$H228)*S229)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K228/'NGER results'!$H228)*T229),0,('NGER results'!$K228/'NGER results'!$H228)*T229)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K228/'NGER results'!$H228)*U229),0,('NGER results'!$K228/'NGER results'!$H228)*U229)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K228/'NGER results'!$H228)*V229),0,('NGER results'!$K228/'NGER results'!$H228)*V229)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ229*(1-EXP(-'NGER input 2'!FW227))","v":0},{"$f":"AR229*(1-EXP(-'NGER input 2'!FX227))","v":0},{"$f":"AS229*(1-EXP(-'NGER input 2'!FY227))","v":0},{"$f":"AT229*(1-EXP(-'NGER input 2'!FZ227))","v":0},{"$f":"AU229*(1-EXP(-'NGER input 2'!GA227))","v":0},{"$f":"AV229*(1-EXP(-'NGER input 2'!GB227))","v":0},{"$f":"AW229*(1-EXP(-'NGER input 2'!GC227))","v":0},{"$f":"AX229*(1-EXP(-'NGER input 2'!GD227))","v":0},{"$f":"AY229*(1-EXP(-'NGER input 2'!GE227))","v":0},{"$f":"AZ229*(1-EXP(-'NGER input 2'!GF227))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K228/'NGER results'!$H228)*BA229),0,('NGER results'!$K228/'NGER results'!$H228)*BA229)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K228/'NGER results'!$H228)*BB229),0,('NGER results'!$K228/'NGER results'!$H228)*BB229)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K228/'NGER results'!$H228)*BC229),0,('NGER results'!$K228/'NGER results'!$H228)*BC229)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K228/'NGER results'!$H228)*BD229),0,('NGER results'!$K228/'NGER results'!$H228)*BD229)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K228/'NGER results'!$H228)*BE229),0,('NGER results'!$K228/'NGER results'!$H228)*BE229)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K228/'NGER results'!$H228)*BF229),0,('NGER results'!$K228/'NGER results'!$H228)*BF229)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K228/'NGER results'!$H228)*BG229),0,('NGER results'!$K228/'NGER results'!$H228)*BG229)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K228/'NGER results'!$H228)*BH229),0,('NGER results'!$K228/'NGER results'!$H228)*BH229)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K228/'NGER results'!$H228)*BI229),0,('NGER results'!$K228/'NGER results'!$H228)*BI229)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K228/'NGER results'!$H228)*BJ229),0,('NGER results'!$K228/'NGER results'!$H228)*BJ229)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A229>=2016,(BA229+M229)*'NGER input 2'!$GS227*1.336*25,(BA229+M229)*'NGER input 2'!$GS227*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A229>=2016,(BB229+N229)*'NGER input 2'!$GS227*1.336*25,(BB229+N229)*'NGER input 2'!$GS227*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A229>=2016,(BC229+O229)*'NGER input 2'!$GS227*1.336*25,(BC229+O229)*'NGER input 2'!$GS227*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A229>=2016,(BD229+P229)*'NGER input 2'!$GS227*1.336*25,(BD229+P229)*'NGER input 2'!$GS227*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A229>=2016,(BE229+Q229)*'NGER input 2'!$GS227*1.336*25,(BE229+Q229)*'NGER input 2'!$GS227*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A229>=2016,(BF229+R229)*'NGER input 2'!$GS227*1.336*25,(BF229+R229)*'NGER input 2'!$GS227*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A229>=2016,(BG229+S229)*'NGER input 2'!$GS227*1.336*25,(BG229+S229)*'NGER input 2'!$GS227*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A229>=2016,(BH229+T229)*'NGER input 2'!$GS227*1.336*25,(BH229+T229)*'NGER input 2'!$GS227*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A229>=2016,(BI229+U229)*'NGER input 2'!$GS227*1.336*25,(BI229+U229)*'NGER input 2'!$GS227*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A229>=2016,(BJ229+V229)*'NGER input 2'!$GS227*1.336*25,(BJ229+V229)*'NGER input 2'!$GS227*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A228","v":224},null,{"$f":"IF(OR('NGER input 2'!$A228=2013,'NGER input 2'!$A228=2014),0,'NGER input 2'!ES228*'NGER input 2'!FC228*'NGER input 2'!FM228*'NGER input 2'!$GQ228)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A228=2013,'NGER input 2'!$A228=2014),0,'NGER input 2'!ET228*'NGER input 2'!FD228*'NGER input 2'!FN228*'NGER input 2'!$GQ228)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A228=2013,'NGER input 2'!$A228=2014),0,'NGER input 2'!EU228*'NGER input 2'!FE228*'NGER input 2'!FO228*'NGER input 2'!$GQ228)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A228=2013,'NGER input 2'!$A228=2014),0,'NGER input 2'!EV228*'NGER input 2'!FF228*'NGER input 2'!FP228*'NGER input 2'!$GQ228)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A228=2013,'NGER input 2'!$A228=2014),0,'NGER input 2'!EW228*'NGER input 2'!FG228*'NGER input 2'!FQ228*'NGER input 2'!$GQ228)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A228=2013,'NGER input 2'!$A228=2014),0,'NGER input 2'!EX228*'NGER input 2'!FH228*'NGER input 2'!FR228*'NGER input 2'!$GQ228)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A228=2013,'NGER input 2'!$A228=2014),0,'NGER input 2'!EY228*'NGER input 2'!FI228*'NGER input 2'!FS228*'NGER input 2'!$GQ228)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A228=2013,'NGER input 2'!$A228=2014),0,'NGER input 2'!EZ228*'NGER input 2'!FJ228*'NGER input 2'!FT228*'NGER input 2'!$GQ228)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A228=2013,'NGER input 2'!$A228=2014),0,'NGER input 2'!FA228*'NGER input 2'!FK228*'NGER input 2'!FU228*'NGER input 2'!$GQ228)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A228=2013,'NGER input 2'!$A228=2014),0,'NGER input 2'!FB228*'NGER input 2'!FL228*'NGER input 2'!FV228*'NGER input 2'!$GQ228)","v":0},{"$f":"C230*(1-EXP(-'NGER input 2'!FW228*(13-'NGER input 2'!$GR228-7)/12))","v":{"$error":"#N/A"}},{"$f":"D230*(1-EXP(-'NGER input 2'!FX228*(13-'NGER input 2'!$GR228-7)/12))","v":{"$error":"#N/A"}},{"$f":"E230*(1-EXP(-'NGER input 2'!FY228*(13-'NGER input 2'!$GR228-7)/12))","v":{"$error":"#N/A"}},{"$f":"F230*(1-EXP(-'NGER input 2'!FZ228*(13-'NGER input 2'!$GR228-7)/12))","v":{"$error":"#N/A"}},{"$f":"G230*(1-EXP(-'NGER input 2'!GA228*(13-'NGER input 2'!$GR228-7)/12))","v":{"$error":"#N/A"}},{"$f":"H230*(1-EXP(-'NGER input 2'!GB228*(13-'NGER input 2'!$GR228-7)/12))","v":{"$error":"#N/A"}},{"$f":"I230*(1-EXP(-'NGER input 2'!GC228*(13-'NGER input 2'!$GR228-7)/12))","v":{"$error":"#N/A"}},{"$f":"J230*(1-EXP(-'NGER input 2'!GD228*(13-'NGER input 2'!$GR228-7)/12))","v":{"$error":"#N/A"}},{"$f":"K230*(1-EXP(-'NGER input 2'!GE228*(13-'NGER input 2'!$GR228-7)/12))","v":{"$error":"#N/A"}},{"$f":"L230*(1-EXP(-'NGER input 2'!GF228*(13-'NGER input 2'!$GR228-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K229/'NGER results'!$H229)*M230),0,('NGER results'!$K229/'NGER results'!$H229)*M230)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K229/'NGER results'!$H229)*N230),0,('NGER results'!$K229/'NGER results'!$H229)*N230)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K229/'NGER results'!$H229)*O230),0,('NGER results'!$K229/'NGER results'!$H229)*O230)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K229/'NGER results'!$H229)*P230),0,('NGER results'!$K229/'NGER results'!$H229)*P230)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K229/'NGER results'!$H229)*Q230),0,('NGER results'!$K229/'NGER results'!$H229)*Q230)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K229/'NGER results'!$H229)*R230),0,('NGER results'!$K229/'NGER results'!$H229)*R230)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K229/'NGER results'!$H229)*S230),0,('NGER results'!$K229/'NGER results'!$H229)*S230)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K229/'NGER results'!$H229)*T230),0,('NGER results'!$K229/'NGER results'!$H229)*T230)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K229/'NGER results'!$H229)*U230),0,('NGER results'!$K229/'NGER results'!$H229)*U230)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K229/'NGER results'!$H229)*V230),0,('NGER results'!$K229/'NGER results'!$H229)*V230)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ230*(1-EXP(-'NGER input 2'!FW228))","v":0},{"$f":"AR230*(1-EXP(-'NGER input 2'!FX228))","v":0},{"$f":"AS230*(1-EXP(-'NGER input 2'!FY228))","v":0},{"$f":"AT230*(1-EXP(-'NGER input 2'!FZ228))","v":0},{"$f":"AU230*(1-EXP(-'NGER input 2'!GA228))","v":0},{"$f":"AV230*(1-EXP(-'NGER input 2'!GB228))","v":0},{"$f":"AW230*(1-EXP(-'NGER input 2'!GC228))","v":0},{"$f":"AX230*(1-EXP(-'NGER input 2'!GD228))","v":0},{"$f":"AY230*(1-EXP(-'NGER input 2'!GE228))","v":0},{"$f":"AZ230*(1-EXP(-'NGER input 2'!GF228))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K229/'NGER results'!$H229)*BA230),0,('NGER results'!$K229/'NGER results'!$H229)*BA230)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K229/'NGER results'!$H229)*BB230),0,('NGER results'!$K229/'NGER results'!$H229)*BB230)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K229/'NGER results'!$H229)*BC230),0,('NGER results'!$K229/'NGER results'!$H229)*BC230)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K229/'NGER results'!$H229)*BD230),0,('NGER results'!$K229/'NGER results'!$H229)*BD230)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K229/'NGER results'!$H229)*BE230),0,('NGER results'!$K229/'NGER results'!$H229)*BE230)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K229/'NGER results'!$H229)*BF230),0,('NGER results'!$K229/'NGER results'!$H229)*BF230)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K229/'NGER results'!$H229)*BG230),0,('NGER results'!$K229/'NGER results'!$H229)*BG230)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K229/'NGER results'!$H229)*BH230),0,('NGER results'!$K229/'NGER results'!$H229)*BH230)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K229/'NGER results'!$H229)*BI230),0,('NGER results'!$K229/'NGER results'!$H229)*BI230)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K229/'NGER results'!$H229)*BJ230),0,('NGER results'!$K229/'NGER results'!$H229)*BJ230)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A230>=2016,(BA230+M230)*'NGER input 2'!$GS228*1.336*25,(BA230+M230)*'NGER input 2'!$GS228*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A230>=2016,(BB230+N230)*'NGER input 2'!$GS228*1.336*25,(BB230+N230)*'NGER input 2'!$GS228*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A230>=2016,(BC230+O230)*'NGER input 2'!$GS228*1.336*25,(BC230+O230)*'NGER input 2'!$GS228*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A230>=2016,(BD230+P230)*'NGER input 2'!$GS228*1.336*25,(BD230+P230)*'NGER input 2'!$GS228*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A230>=2016,(BE230+Q230)*'NGER input 2'!$GS228*1.336*25,(BE230+Q230)*'NGER input 2'!$GS228*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A230>=2016,(BF230+R230)*'NGER input 2'!$GS228*1.336*25,(BF230+R230)*'NGER input 2'!$GS228*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A230>=2016,(BG230+S230)*'NGER input 2'!$GS228*1.336*25,(BG230+S230)*'NGER input 2'!$GS228*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A230>=2016,(BH230+T230)*'NGER input 2'!$GS228*1.336*25,(BH230+T230)*'NGER input 2'!$GS228*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A230>=2016,(BI230+U230)*'NGER input 2'!$GS228*1.336*25,(BI230+U230)*'NGER input 2'!$GS228*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A230>=2016,(BJ230+V230)*'NGER input 2'!$GS228*1.336*25,(BJ230+V230)*'NGER input 2'!$GS228*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A229","v":225},null,{"$f":"IF(OR('NGER input 2'!$A229=2013,'NGER input 2'!$A229=2014),0,'NGER input 2'!ES229*'NGER input 2'!FC229*'NGER input 2'!FM229*'NGER input 2'!$GQ229)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A229=2013,'NGER input 2'!$A229=2014),0,'NGER input 2'!ET229*'NGER input 2'!FD229*'NGER input 2'!FN229*'NGER input 2'!$GQ229)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A229=2013,'NGER input 2'!$A229=2014),0,'NGER input 2'!EU229*'NGER input 2'!FE229*'NGER input 2'!FO229*'NGER input 2'!$GQ229)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A229=2013,'NGER input 2'!$A229=2014),0,'NGER input 2'!EV229*'NGER input 2'!FF229*'NGER input 2'!FP229*'NGER input 2'!$GQ229)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A229=2013,'NGER input 2'!$A229=2014),0,'NGER input 2'!EW229*'NGER input 2'!FG229*'NGER input 2'!FQ229*'NGER input 2'!$GQ229)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A229=2013,'NGER input 2'!$A229=2014),0,'NGER input 2'!EX229*'NGER input 2'!FH229*'NGER input 2'!FR229*'NGER input 2'!$GQ229)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A229=2013,'NGER input 2'!$A229=2014),0,'NGER input 2'!EY229*'NGER input 2'!FI229*'NGER input 2'!FS229*'NGER input 2'!$GQ229)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A229=2013,'NGER input 2'!$A229=2014),0,'NGER input 2'!EZ229*'NGER input 2'!FJ229*'NGER input 2'!FT229*'NGER input 2'!$GQ229)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A229=2013,'NGER input 2'!$A229=2014),0,'NGER input 2'!FA229*'NGER input 2'!FK229*'NGER input 2'!FU229*'NGER input 2'!$GQ229)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A229=2013,'NGER input 2'!$A229=2014),0,'NGER input 2'!FB229*'NGER input 2'!FL229*'NGER input 2'!FV229*'NGER input 2'!$GQ229)","v":0},{"$f":"C231*(1-EXP(-'NGER input 2'!FW229*(13-'NGER input 2'!$GR229-7)/12))","v":{"$error":"#N/A"}},{"$f":"D231*(1-EXP(-'NGER input 2'!FX229*(13-'NGER input 2'!$GR229-7)/12))","v":{"$error":"#N/A"}},{"$f":"E231*(1-EXP(-'NGER input 2'!FY229*(13-'NGER input 2'!$GR229-7)/12))","v":{"$error":"#N/A"}},{"$f":"F231*(1-EXP(-'NGER input 2'!FZ229*(13-'NGER input 2'!$GR229-7)/12))","v":{"$error":"#N/A"}},{"$f":"G231*(1-EXP(-'NGER input 2'!GA229*(13-'NGER input 2'!$GR229-7)/12))","v":{"$error":"#N/A"}},{"$f":"H231*(1-EXP(-'NGER input 2'!GB229*(13-'NGER input 2'!$GR229-7)/12))","v":{"$error":"#N/A"}},{"$f":"I231*(1-EXP(-'NGER input 2'!GC229*(13-'NGER input 2'!$GR229-7)/12))","v":{"$error":"#N/A"}},{"$f":"J231*(1-EXP(-'NGER input 2'!GD229*(13-'NGER input 2'!$GR229-7)/12))","v":{"$error":"#N/A"}},{"$f":"K231*(1-EXP(-'NGER input 2'!GE229*(13-'NGER input 2'!$GR229-7)/12))","v":{"$error":"#N/A"}},{"$f":"L231*(1-EXP(-'NGER input 2'!GF229*(13-'NGER input 2'!$GR229-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K230/'NGER results'!$H230)*M231),0,('NGER results'!$K230/'NGER results'!$H230)*M231)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K230/'NGER results'!$H230)*N231),0,('NGER results'!$K230/'NGER results'!$H230)*N231)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K230/'NGER results'!$H230)*O231),0,('NGER results'!$K230/'NGER results'!$H230)*O231)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K230/'NGER results'!$H230)*P231),0,('NGER results'!$K230/'NGER results'!$H230)*P231)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K230/'NGER results'!$H230)*Q231),0,('NGER results'!$K230/'NGER results'!$H230)*Q231)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K230/'NGER results'!$H230)*R231),0,('NGER results'!$K230/'NGER results'!$H230)*R231)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K230/'NGER results'!$H230)*S231),0,('NGER results'!$K230/'NGER results'!$H230)*S231)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K230/'NGER results'!$H230)*T231),0,('NGER results'!$K230/'NGER results'!$H230)*T231)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K230/'NGER results'!$H230)*U231),0,('NGER results'!$K230/'NGER results'!$H230)*U231)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K230/'NGER results'!$H230)*V231),0,('NGER results'!$K230/'NGER results'!$H230)*V231)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ231*(1-EXP(-'NGER input 2'!FW229))","v":0},{"$f":"AR231*(1-EXP(-'NGER input 2'!FX229))","v":0},{"$f":"AS231*(1-EXP(-'NGER input 2'!FY229))","v":0},{"$f":"AT231*(1-EXP(-'NGER input 2'!FZ229))","v":0},{"$f":"AU231*(1-EXP(-'NGER input 2'!GA229))","v":0},{"$f":"AV231*(1-EXP(-'NGER input 2'!GB229))","v":0},{"$f":"AW231*(1-EXP(-'NGER input 2'!GC229))","v":0},{"$f":"AX231*(1-EXP(-'NGER input 2'!GD229))","v":0},{"$f":"AY231*(1-EXP(-'NGER input 2'!GE229))","v":0},{"$f":"AZ231*(1-EXP(-'NGER input 2'!GF229))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K230/'NGER results'!$H230)*BA231),0,('NGER results'!$K230/'NGER results'!$H230)*BA231)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K230/'NGER results'!$H230)*BB231),0,('NGER results'!$K230/'NGER results'!$H230)*BB231)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K230/'NGER results'!$H230)*BC231),0,('NGER results'!$K230/'NGER results'!$H230)*BC231)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K230/'NGER results'!$H230)*BD231),0,('NGER results'!$K230/'NGER results'!$H230)*BD231)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K230/'NGER results'!$H230)*BE231),0,('NGER results'!$K230/'NGER results'!$H230)*BE231)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K230/'NGER results'!$H230)*BF231),0,('NGER results'!$K230/'NGER results'!$H230)*BF231)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K230/'NGER results'!$H230)*BG231),0,('NGER results'!$K230/'NGER results'!$H230)*BG231)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K230/'NGER results'!$H230)*BH231),0,('NGER results'!$K230/'NGER results'!$H230)*BH231)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K230/'NGER results'!$H230)*BI231),0,('NGER results'!$K230/'NGER results'!$H230)*BI231)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K230/'NGER results'!$H230)*BJ231),0,('NGER results'!$K230/'NGER results'!$H230)*BJ231)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A231>=2016,(BA231+M231)*'NGER input 2'!$GS229*1.336*25,(BA231+M231)*'NGER input 2'!$GS229*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A231>=2016,(BB231+N231)*'NGER input 2'!$GS229*1.336*25,(BB231+N231)*'NGER input 2'!$GS229*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A231>=2016,(BC231+O231)*'NGER input 2'!$GS229*1.336*25,(BC231+O231)*'NGER input 2'!$GS229*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A231>=2016,(BD231+P231)*'NGER input 2'!$GS229*1.336*25,(BD231+P231)*'NGER input 2'!$GS229*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A231>=2016,(BE231+Q231)*'NGER input 2'!$GS229*1.336*25,(BE231+Q231)*'NGER input 2'!$GS229*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A231>=2016,(BF231+R231)*'NGER input 2'!$GS229*1.336*25,(BF231+R231)*'NGER input 2'!$GS229*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A231>=2016,(BG231+S231)*'NGER input 2'!$GS229*1.336*25,(BG231+S231)*'NGER input 2'!$GS229*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A231>=2016,(BH231+T231)*'NGER input 2'!$GS229*1.336*25,(BH231+T231)*'NGER input 2'!$GS229*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A231>=2016,(BI231+U231)*'NGER input 2'!$GS229*1.336*25,(BI231+U231)*'NGER input 2'!$GS229*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A231>=2016,(BJ231+V231)*'NGER input 2'!$GS229*1.336*25,(BJ231+V231)*'NGER input 2'!$GS229*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A230","v":226},null,{"$f":"IF(OR('NGER input 2'!$A230=2013,'NGER input 2'!$A230=2014),0,'NGER input 2'!ES230*'NGER input 2'!FC230*'NGER input 2'!FM230*'NGER input 2'!$GQ230)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A230=2013,'NGER input 2'!$A230=2014),0,'NGER input 2'!ET230*'NGER input 2'!FD230*'NGER input 2'!FN230*'NGER input 2'!$GQ230)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A230=2013,'NGER input 2'!$A230=2014),0,'NGER input 2'!EU230*'NGER input 2'!FE230*'NGER input 2'!FO230*'NGER input 2'!$GQ230)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A230=2013,'NGER input 2'!$A230=2014),0,'NGER input 2'!EV230*'NGER input 2'!FF230*'NGER input 2'!FP230*'NGER input 2'!$GQ230)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A230=2013,'NGER input 2'!$A230=2014),0,'NGER input 2'!EW230*'NGER input 2'!FG230*'NGER input 2'!FQ230*'NGER input 2'!$GQ230)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A230=2013,'NGER input 2'!$A230=2014),0,'NGER input 2'!EX230*'NGER input 2'!FH230*'NGER input 2'!FR230*'NGER input 2'!$GQ230)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A230=2013,'NGER input 2'!$A230=2014),0,'NGER input 2'!EY230*'NGER input 2'!FI230*'NGER input 2'!FS230*'NGER input 2'!$GQ230)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A230=2013,'NGER input 2'!$A230=2014),0,'NGER input 2'!EZ230*'NGER input 2'!FJ230*'NGER input 2'!FT230*'NGER input 2'!$GQ230)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A230=2013,'NGER input 2'!$A230=2014),0,'NGER input 2'!FA230*'NGER input 2'!FK230*'NGER input 2'!FU230*'NGER input 2'!$GQ230)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A230=2013,'NGER input 2'!$A230=2014),0,'NGER input 2'!FB230*'NGER input 2'!FL230*'NGER input 2'!FV230*'NGER input 2'!$GQ230)","v":0},{"$f":"C232*(1-EXP(-'NGER input 2'!FW230*(13-'NGER input 2'!$GR230-7)/12))","v":{"$error":"#N/A"}},{"$f":"D232*(1-EXP(-'NGER input 2'!FX230*(13-'NGER input 2'!$GR230-7)/12))","v":{"$error":"#N/A"}},{"$f":"E232*(1-EXP(-'NGER input 2'!FY230*(13-'NGER input 2'!$GR230-7)/12))","v":{"$error":"#N/A"}},{"$f":"F232*(1-EXP(-'NGER input 2'!FZ230*(13-'NGER input 2'!$GR230-7)/12))","v":{"$error":"#N/A"}},{"$f":"G232*(1-EXP(-'NGER input 2'!GA230*(13-'NGER input 2'!$GR230-7)/12))","v":{"$error":"#N/A"}},{"$f":"H232*(1-EXP(-'NGER input 2'!GB230*(13-'NGER input 2'!$GR230-7)/12))","v":{"$error":"#N/A"}},{"$f":"I232*(1-EXP(-'NGER input 2'!GC230*(13-'NGER input 2'!$GR230-7)/12))","v":{"$error":"#N/A"}},{"$f":"J232*(1-EXP(-'NGER input 2'!GD230*(13-'NGER input 2'!$GR230-7)/12))","v":{"$error":"#N/A"}},{"$f":"K232*(1-EXP(-'NGER input 2'!GE230*(13-'NGER input 2'!$GR230-7)/12))","v":{"$error":"#N/A"}},{"$f":"L232*(1-EXP(-'NGER input 2'!GF230*(13-'NGER input 2'!$GR230-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K231/'NGER results'!$H231)*M232),0,('NGER results'!$K231/'NGER results'!$H231)*M232)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K231/'NGER results'!$H231)*N232),0,('NGER results'!$K231/'NGER results'!$H231)*N232)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K231/'NGER results'!$H231)*O232),0,('NGER results'!$K231/'NGER results'!$H231)*O232)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K231/'NGER results'!$H231)*P232),0,('NGER results'!$K231/'NGER results'!$H231)*P232)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K231/'NGER results'!$H231)*Q232),0,('NGER results'!$K231/'NGER results'!$H231)*Q232)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K231/'NGER results'!$H231)*R232),0,('NGER results'!$K231/'NGER results'!$H231)*R232)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K231/'NGER results'!$H231)*S232),0,('NGER results'!$K231/'NGER results'!$H231)*S232)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K231/'NGER results'!$H231)*T232),0,('NGER results'!$K231/'NGER results'!$H231)*T232)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K231/'NGER results'!$H231)*U232),0,('NGER results'!$K231/'NGER results'!$H231)*U232)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K231/'NGER results'!$H231)*V232),0,('NGER results'!$K231/'NGER results'!$H231)*V232)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ232*(1-EXP(-'NGER input 2'!FW230))","v":0},{"$f":"AR232*(1-EXP(-'NGER input 2'!FX230))","v":0},{"$f":"AS232*(1-EXP(-'NGER input 2'!FY230))","v":0},{"$f":"AT232*(1-EXP(-'NGER input 2'!FZ230))","v":0},{"$f":"AU232*(1-EXP(-'NGER input 2'!GA230))","v":0},{"$f":"AV232*(1-EXP(-'NGER input 2'!GB230))","v":0},{"$f":"AW232*(1-EXP(-'NGER input 2'!GC230))","v":0},{"$f":"AX232*(1-EXP(-'NGER input 2'!GD230))","v":0},{"$f":"AY232*(1-EXP(-'NGER input 2'!GE230))","v":0},{"$f":"AZ232*(1-EXP(-'NGER input 2'!GF230))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K231/'NGER results'!$H231)*BA232),0,('NGER results'!$K231/'NGER results'!$H231)*BA232)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K231/'NGER results'!$H231)*BB232),0,('NGER results'!$K231/'NGER results'!$H231)*BB232)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K231/'NGER results'!$H231)*BC232),0,('NGER results'!$K231/'NGER results'!$H231)*BC232)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K231/'NGER results'!$H231)*BD232),0,('NGER results'!$K231/'NGER results'!$H231)*BD232)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K231/'NGER results'!$H231)*BE232),0,('NGER results'!$K231/'NGER results'!$H231)*BE232)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K231/'NGER results'!$H231)*BF232),0,('NGER results'!$K231/'NGER results'!$H231)*BF232)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K231/'NGER results'!$H231)*BG232),0,('NGER results'!$K231/'NGER results'!$H231)*BG232)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K231/'NGER results'!$H231)*BH232),0,('NGER results'!$K231/'NGER results'!$H231)*BH232)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K231/'NGER results'!$H231)*BI232),0,('NGER results'!$K231/'NGER results'!$H231)*BI232)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K231/'NGER results'!$H231)*BJ232),0,('NGER results'!$K231/'NGER results'!$H231)*BJ232)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A232>=2016,(BA232+M232)*'NGER input 2'!$GS230*1.336*25,(BA232+M232)*'NGER input 2'!$GS230*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A232>=2016,(BB232+N232)*'NGER input 2'!$GS230*1.336*25,(BB232+N232)*'NGER input 2'!$GS230*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A232>=2016,(BC232+O232)*'NGER input 2'!$GS230*1.336*25,(BC232+O232)*'NGER input 2'!$GS230*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A232>=2016,(BD232+P232)*'NGER input 2'!$GS230*1.336*25,(BD232+P232)*'NGER input 2'!$GS230*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A232>=2016,(BE232+Q232)*'NGER input 2'!$GS230*1.336*25,(BE232+Q232)*'NGER input 2'!$GS230*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A232>=2016,(BF232+R232)*'NGER input 2'!$GS230*1.336*25,(BF232+R232)*'NGER input 2'!$GS230*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A232>=2016,(BG232+S232)*'NGER input 2'!$GS230*1.336*25,(BG232+S232)*'NGER input 2'!$GS230*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A232>=2016,(BH232+T232)*'NGER input 2'!$GS230*1.336*25,(BH232+T232)*'NGER input 2'!$GS230*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A232>=2016,(BI232+U232)*'NGER input 2'!$GS230*1.336*25,(BI232+U232)*'NGER input 2'!$GS230*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A232>=2016,(BJ232+V232)*'NGER input 2'!$GS230*1.336*25,(BJ232+V232)*'NGER input 2'!$GS230*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A231","v":227},null,{"$f":"IF(OR('NGER input 2'!$A231=2013,'NGER input 2'!$A231=2014),0,'NGER input 2'!ES231*'NGER input 2'!FC231*'NGER input 2'!FM231*'NGER input 2'!$GQ231)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A231=2013,'NGER input 2'!$A231=2014),0,'NGER input 2'!ET231*'NGER input 2'!FD231*'NGER input 2'!FN231*'NGER input 2'!$GQ231)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A231=2013,'NGER input 2'!$A231=2014),0,'NGER input 2'!EU231*'NGER input 2'!FE231*'NGER input 2'!FO231*'NGER input 2'!$GQ231)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A231=2013,'NGER input 2'!$A231=2014),0,'NGER input 2'!EV231*'NGER input 2'!FF231*'NGER input 2'!FP231*'NGER input 2'!$GQ231)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A231=2013,'NGER input 2'!$A231=2014),0,'NGER input 2'!EW231*'NGER input 2'!FG231*'NGER input 2'!FQ231*'NGER input 2'!$GQ231)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A231=2013,'NGER input 2'!$A231=2014),0,'NGER input 2'!EX231*'NGER input 2'!FH231*'NGER input 2'!FR231*'NGER input 2'!$GQ231)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A231=2013,'NGER input 2'!$A231=2014),0,'NGER input 2'!EY231*'NGER input 2'!FI231*'NGER input 2'!FS231*'NGER input 2'!$GQ231)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A231=2013,'NGER input 2'!$A231=2014),0,'NGER input 2'!EZ231*'NGER input 2'!FJ231*'NGER input 2'!FT231*'NGER input 2'!$GQ231)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A231=2013,'NGER input 2'!$A231=2014),0,'NGER input 2'!FA231*'NGER input 2'!FK231*'NGER input 2'!FU231*'NGER input 2'!$GQ231)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A231=2013,'NGER input 2'!$A231=2014),0,'NGER input 2'!FB231*'NGER input 2'!FL231*'NGER input 2'!FV231*'NGER input 2'!$GQ231)","v":0},{"$f":"C233*(1-EXP(-'NGER input 2'!FW231*(13-'NGER input 2'!$GR231-7)/12))","v":{"$error":"#N/A"}},{"$f":"D233*(1-EXP(-'NGER input 2'!FX231*(13-'NGER input 2'!$GR231-7)/12))","v":{"$error":"#N/A"}},{"$f":"E233*(1-EXP(-'NGER input 2'!FY231*(13-'NGER input 2'!$GR231-7)/12))","v":{"$error":"#N/A"}},{"$f":"F233*(1-EXP(-'NGER input 2'!FZ231*(13-'NGER input 2'!$GR231-7)/12))","v":{"$error":"#N/A"}},{"$f":"G233*(1-EXP(-'NGER input 2'!GA231*(13-'NGER input 2'!$GR231-7)/12))","v":{"$error":"#N/A"}},{"$f":"H233*(1-EXP(-'NGER input 2'!GB231*(13-'NGER input 2'!$GR231-7)/12))","v":{"$error":"#N/A"}},{"$f":"I233*(1-EXP(-'NGER input 2'!GC231*(13-'NGER input 2'!$GR231-7)/12))","v":{"$error":"#N/A"}},{"$f":"J233*(1-EXP(-'NGER input 2'!GD231*(13-'NGER input 2'!$GR231-7)/12))","v":{"$error":"#N/A"}},{"$f":"K233*(1-EXP(-'NGER input 2'!GE231*(13-'NGER input 2'!$GR231-7)/12))","v":{"$error":"#N/A"}},{"$f":"L233*(1-EXP(-'NGER input 2'!GF231*(13-'NGER input 2'!$GR231-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K232/'NGER results'!$H232)*M233),0,('NGER results'!$K232/'NGER results'!$H232)*M233)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K232/'NGER results'!$H232)*N233),0,('NGER results'!$K232/'NGER results'!$H232)*N233)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K232/'NGER results'!$H232)*O233),0,('NGER results'!$K232/'NGER results'!$H232)*O233)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K232/'NGER results'!$H232)*P233),0,('NGER results'!$K232/'NGER results'!$H232)*P233)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K232/'NGER results'!$H232)*Q233),0,('NGER results'!$K232/'NGER results'!$H232)*Q233)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K232/'NGER results'!$H232)*R233),0,('NGER results'!$K232/'NGER results'!$H232)*R233)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K232/'NGER results'!$H232)*S233),0,('NGER results'!$K232/'NGER results'!$H232)*S233)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K232/'NGER results'!$H232)*T233),0,('NGER results'!$K232/'NGER results'!$H232)*T233)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K232/'NGER results'!$H232)*U233),0,('NGER results'!$K232/'NGER results'!$H232)*U233)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K232/'NGER results'!$H232)*V233),0,('NGER results'!$K232/'NGER results'!$H232)*V233)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ233*(1-EXP(-'NGER input 2'!FW231))","v":0},{"$f":"AR233*(1-EXP(-'NGER input 2'!FX231))","v":0},{"$f":"AS233*(1-EXP(-'NGER input 2'!FY231))","v":0},{"$f":"AT233*(1-EXP(-'NGER input 2'!FZ231))","v":0},{"$f":"AU233*(1-EXP(-'NGER input 2'!GA231))","v":0},{"$f":"AV233*(1-EXP(-'NGER input 2'!GB231))","v":0},{"$f":"AW233*(1-EXP(-'NGER input 2'!GC231))","v":0},{"$f":"AX233*(1-EXP(-'NGER input 2'!GD231))","v":0},{"$f":"AY233*(1-EXP(-'NGER input 2'!GE231))","v":0},{"$f":"AZ233*(1-EXP(-'NGER input 2'!GF231))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K232/'NGER results'!$H232)*BA233),0,('NGER results'!$K232/'NGER results'!$H232)*BA233)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K232/'NGER results'!$H232)*BB233),0,('NGER results'!$K232/'NGER results'!$H232)*BB233)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K232/'NGER results'!$H232)*BC233),0,('NGER results'!$K232/'NGER results'!$H232)*BC233)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K232/'NGER results'!$H232)*BD233),0,('NGER results'!$K232/'NGER results'!$H232)*BD233)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K232/'NGER results'!$H232)*BE233),0,('NGER results'!$K232/'NGER results'!$H232)*BE233)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K232/'NGER results'!$H232)*BF233),0,('NGER results'!$K232/'NGER results'!$H232)*BF233)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K232/'NGER results'!$H232)*BG233),0,('NGER results'!$K232/'NGER results'!$H232)*BG233)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K232/'NGER results'!$H232)*BH233),0,('NGER results'!$K232/'NGER results'!$H232)*BH233)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K232/'NGER results'!$H232)*BI233),0,('NGER results'!$K232/'NGER results'!$H232)*BI233)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K232/'NGER results'!$H232)*BJ233),0,('NGER results'!$K232/'NGER results'!$H232)*BJ233)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A233>=2016,(BA233+M233)*'NGER input 2'!$GS231*1.336*25,(BA233+M233)*'NGER input 2'!$GS231*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A233>=2016,(BB233+N233)*'NGER input 2'!$GS231*1.336*25,(BB233+N233)*'NGER input 2'!$GS231*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A233>=2016,(BC233+O233)*'NGER input 2'!$GS231*1.336*25,(BC233+O233)*'NGER input 2'!$GS231*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A233>=2016,(BD233+P233)*'NGER input 2'!$GS231*1.336*25,(BD233+P233)*'NGER input 2'!$GS231*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A233>=2016,(BE233+Q233)*'NGER input 2'!$GS231*1.336*25,(BE233+Q233)*'NGER input 2'!$GS231*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A233>=2016,(BF233+R233)*'NGER input 2'!$GS231*1.336*25,(BF233+R233)*'NGER input 2'!$GS231*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A233>=2016,(BG233+S233)*'NGER input 2'!$GS231*1.336*25,(BG233+S233)*'NGER input 2'!$GS231*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A233>=2016,(BH233+T233)*'NGER input 2'!$GS231*1.336*25,(BH233+T233)*'NGER input 2'!$GS231*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A233>=2016,(BI233+U233)*'NGER input 2'!$GS231*1.336*25,(BI233+U233)*'NGER input 2'!$GS231*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A233>=2016,(BJ233+V233)*'NGER input 2'!$GS231*1.336*25,(BJ233+V233)*'NGER input 2'!$GS231*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A232","v":228},null,{"$f":"IF(OR('NGER input 2'!$A232=2013,'NGER input 2'!$A232=2014),0,'NGER input 2'!ES232*'NGER input 2'!FC232*'NGER input 2'!FM232*'NGER input 2'!$GQ232)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A232=2013,'NGER input 2'!$A232=2014),0,'NGER input 2'!ET232*'NGER input 2'!FD232*'NGER input 2'!FN232*'NGER input 2'!$GQ232)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A232=2013,'NGER input 2'!$A232=2014),0,'NGER input 2'!EU232*'NGER input 2'!FE232*'NGER input 2'!FO232*'NGER input 2'!$GQ232)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A232=2013,'NGER input 2'!$A232=2014),0,'NGER input 2'!EV232*'NGER input 2'!FF232*'NGER input 2'!FP232*'NGER input 2'!$GQ232)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A232=2013,'NGER input 2'!$A232=2014),0,'NGER input 2'!EW232*'NGER input 2'!FG232*'NGER input 2'!FQ232*'NGER input 2'!$GQ232)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A232=2013,'NGER input 2'!$A232=2014),0,'NGER input 2'!EX232*'NGER input 2'!FH232*'NGER input 2'!FR232*'NGER input 2'!$GQ232)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A232=2013,'NGER input 2'!$A232=2014),0,'NGER input 2'!EY232*'NGER input 2'!FI232*'NGER input 2'!FS232*'NGER input 2'!$GQ232)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A232=2013,'NGER input 2'!$A232=2014),0,'NGER input 2'!EZ232*'NGER input 2'!FJ232*'NGER input 2'!FT232*'NGER input 2'!$GQ232)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A232=2013,'NGER input 2'!$A232=2014),0,'NGER input 2'!FA232*'NGER input 2'!FK232*'NGER input 2'!FU232*'NGER input 2'!$GQ232)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A232=2013,'NGER input 2'!$A232=2014),0,'NGER input 2'!FB232*'NGER input 2'!FL232*'NGER input 2'!FV232*'NGER input 2'!$GQ232)","v":0},{"$f":"C234*(1-EXP(-'NGER input 2'!FW232*(13-'NGER input 2'!$GR232-7)/12))","v":{"$error":"#N/A"}},{"$f":"D234*(1-EXP(-'NGER input 2'!FX232*(13-'NGER input 2'!$GR232-7)/12))","v":{"$error":"#N/A"}},{"$f":"E234*(1-EXP(-'NGER input 2'!FY232*(13-'NGER input 2'!$GR232-7)/12))","v":{"$error":"#N/A"}},{"$f":"F234*(1-EXP(-'NGER input 2'!FZ232*(13-'NGER input 2'!$GR232-7)/12))","v":{"$error":"#N/A"}},{"$f":"G234*(1-EXP(-'NGER input 2'!GA232*(13-'NGER input 2'!$GR232-7)/12))","v":{"$error":"#N/A"}},{"$f":"H234*(1-EXP(-'NGER input 2'!GB232*(13-'NGER input 2'!$GR232-7)/12))","v":{"$error":"#N/A"}},{"$f":"I234*(1-EXP(-'NGER input 2'!GC232*(13-'NGER input 2'!$GR232-7)/12))","v":{"$error":"#N/A"}},{"$f":"J234*(1-EXP(-'NGER input 2'!GD232*(13-'NGER input 2'!$GR232-7)/12))","v":{"$error":"#N/A"}},{"$f":"K234*(1-EXP(-'NGER input 2'!GE232*(13-'NGER input 2'!$GR232-7)/12))","v":{"$error":"#N/A"}},{"$f":"L234*(1-EXP(-'NGER input 2'!GF232*(13-'NGER input 2'!$GR232-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K233/'NGER results'!$H233)*M234),0,('NGER results'!$K233/'NGER results'!$H233)*M234)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K233/'NGER results'!$H233)*N234),0,('NGER results'!$K233/'NGER results'!$H233)*N234)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K233/'NGER results'!$H233)*O234),0,('NGER results'!$K233/'NGER results'!$H233)*O234)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K233/'NGER results'!$H233)*P234),0,('NGER results'!$K233/'NGER results'!$H233)*P234)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K233/'NGER results'!$H233)*Q234),0,('NGER results'!$K233/'NGER results'!$H233)*Q234)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K233/'NGER results'!$H233)*R234),0,('NGER results'!$K233/'NGER results'!$H233)*R234)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K233/'NGER results'!$H233)*S234),0,('NGER results'!$K233/'NGER results'!$H233)*S234)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K233/'NGER results'!$H233)*T234),0,('NGER results'!$K233/'NGER results'!$H233)*T234)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K233/'NGER results'!$H233)*U234),0,('NGER results'!$K233/'NGER results'!$H233)*U234)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K233/'NGER results'!$H233)*V234),0,('NGER results'!$K233/'NGER results'!$H233)*V234)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ234*(1-EXP(-'NGER input 2'!FW232))","v":0},{"$f":"AR234*(1-EXP(-'NGER input 2'!FX232))","v":0},{"$f":"AS234*(1-EXP(-'NGER input 2'!FY232))","v":0},{"$f":"AT234*(1-EXP(-'NGER input 2'!FZ232))","v":0},{"$f":"AU234*(1-EXP(-'NGER input 2'!GA232))","v":0},{"$f":"AV234*(1-EXP(-'NGER input 2'!GB232))","v":0},{"$f":"AW234*(1-EXP(-'NGER input 2'!GC232))","v":0},{"$f":"AX234*(1-EXP(-'NGER input 2'!GD232))","v":0},{"$f":"AY234*(1-EXP(-'NGER input 2'!GE232))","v":0},{"$f":"AZ234*(1-EXP(-'NGER input 2'!GF232))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K233/'NGER results'!$H233)*BA234),0,('NGER results'!$K233/'NGER results'!$H233)*BA234)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K233/'NGER results'!$H233)*BB234),0,('NGER results'!$K233/'NGER results'!$H233)*BB234)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K233/'NGER results'!$H233)*BC234),0,('NGER results'!$K233/'NGER results'!$H233)*BC234)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K233/'NGER results'!$H233)*BD234),0,('NGER results'!$K233/'NGER results'!$H233)*BD234)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K233/'NGER results'!$H233)*BE234),0,('NGER results'!$K233/'NGER results'!$H233)*BE234)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K233/'NGER results'!$H233)*BF234),0,('NGER results'!$K233/'NGER results'!$H233)*BF234)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K233/'NGER results'!$H233)*BG234),0,('NGER results'!$K233/'NGER results'!$H233)*BG234)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K233/'NGER results'!$H233)*BH234),0,('NGER results'!$K233/'NGER results'!$H233)*BH234)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K233/'NGER results'!$H233)*BI234),0,('NGER results'!$K233/'NGER results'!$H233)*BI234)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K233/'NGER results'!$H233)*BJ234),0,('NGER results'!$K233/'NGER results'!$H233)*BJ234)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A234>=2016,(BA234+M234)*'NGER input 2'!$GS232*1.336*25,(BA234+M234)*'NGER input 2'!$GS232*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A234>=2016,(BB234+N234)*'NGER input 2'!$GS232*1.336*25,(BB234+N234)*'NGER input 2'!$GS232*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A234>=2016,(BC234+O234)*'NGER input 2'!$GS232*1.336*25,(BC234+O234)*'NGER input 2'!$GS232*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A234>=2016,(BD234+P234)*'NGER input 2'!$GS232*1.336*25,(BD234+P234)*'NGER input 2'!$GS232*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A234>=2016,(BE234+Q234)*'NGER input 2'!$GS232*1.336*25,(BE234+Q234)*'NGER input 2'!$GS232*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A234>=2016,(BF234+R234)*'NGER input 2'!$GS232*1.336*25,(BF234+R234)*'NGER input 2'!$GS232*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A234>=2016,(BG234+S234)*'NGER input 2'!$GS232*1.336*25,(BG234+S234)*'NGER input 2'!$GS232*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A234>=2016,(BH234+T234)*'NGER input 2'!$GS232*1.336*25,(BH234+T234)*'NGER input 2'!$GS232*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A234>=2016,(BI234+U234)*'NGER input 2'!$GS232*1.336*25,(BI234+U234)*'NGER input 2'!$GS232*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A234>=2016,(BJ234+V234)*'NGER input 2'!$GS232*1.336*25,(BJ234+V234)*'NGER input 2'!$GS232*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A233","v":229},null,{"$f":"IF(OR('NGER input 2'!$A233=2013,'NGER input 2'!$A233=2014),0,'NGER input 2'!ES233*'NGER input 2'!FC233*'NGER input 2'!FM233*'NGER input 2'!$GQ233)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A233=2013,'NGER input 2'!$A233=2014),0,'NGER input 2'!ET233*'NGER input 2'!FD233*'NGER input 2'!FN233*'NGER input 2'!$GQ233)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A233=2013,'NGER input 2'!$A233=2014),0,'NGER input 2'!EU233*'NGER input 2'!FE233*'NGER input 2'!FO233*'NGER input 2'!$GQ233)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A233=2013,'NGER input 2'!$A233=2014),0,'NGER input 2'!EV233*'NGER input 2'!FF233*'NGER input 2'!FP233*'NGER input 2'!$GQ233)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A233=2013,'NGER input 2'!$A233=2014),0,'NGER input 2'!EW233*'NGER input 2'!FG233*'NGER input 2'!FQ233*'NGER input 2'!$GQ233)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A233=2013,'NGER input 2'!$A233=2014),0,'NGER input 2'!EX233*'NGER input 2'!FH233*'NGER input 2'!FR233*'NGER input 2'!$GQ233)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A233=2013,'NGER input 2'!$A233=2014),0,'NGER input 2'!EY233*'NGER input 2'!FI233*'NGER input 2'!FS233*'NGER input 2'!$GQ233)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A233=2013,'NGER input 2'!$A233=2014),0,'NGER input 2'!EZ233*'NGER input 2'!FJ233*'NGER input 2'!FT233*'NGER input 2'!$GQ233)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A233=2013,'NGER input 2'!$A233=2014),0,'NGER input 2'!FA233*'NGER input 2'!FK233*'NGER input 2'!FU233*'NGER input 2'!$GQ233)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A233=2013,'NGER input 2'!$A233=2014),0,'NGER input 2'!FB233*'NGER input 2'!FL233*'NGER input 2'!FV233*'NGER input 2'!$GQ233)","v":0},{"$f":"C235*(1-EXP(-'NGER input 2'!FW233*(13-'NGER input 2'!$GR233-7)/12))","v":{"$error":"#N/A"}},{"$f":"D235*(1-EXP(-'NGER input 2'!FX233*(13-'NGER input 2'!$GR233-7)/12))","v":{"$error":"#N/A"}},{"$f":"E235*(1-EXP(-'NGER input 2'!FY233*(13-'NGER input 2'!$GR233-7)/12))","v":{"$error":"#N/A"}},{"$f":"F235*(1-EXP(-'NGER input 2'!FZ233*(13-'NGER input 2'!$GR233-7)/12))","v":{"$error":"#N/A"}},{"$f":"G235*(1-EXP(-'NGER input 2'!GA233*(13-'NGER input 2'!$GR233-7)/12))","v":{"$error":"#N/A"}},{"$f":"H235*(1-EXP(-'NGER input 2'!GB233*(13-'NGER input 2'!$GR233-7)/12))","v":{"$error":"#N/A"}},{"$f":"I235*(1-EXP(-'NGER input 2'!GC233*(13-'NGER input 2'!$GR233-7)/12))","v":{"$error":"#N/A"}},{"$f":"J235*(1-EXP(-'NGER input 2'!GD233*(13-'NGER input 2'!$GR233-7)/12))","v":{"$error":"#N/A"}},{"$f":"K235*(1-EXP(-'NGER input 2'!GE233*(13-'NGER input 2'!$GR233-7)/12))","v":{"$error":"#N/A"}},{"$f":"L235*(1-EXP(-'NGER input 2'!GF233*(13-'NGER input 2'!$GR233-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K234/'NGER results'!$H234)*M235),0,('NGER results'!$K234/'NGER results'!$H234)*M235)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K234/'NGER results'!$H234)*N235),0,('NGER results'!$K234/'NGER results'!$H234)*N235)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K234/'NGER results'!$H234)*O235),0,('NGER results'!$K234/'NGER results'!$H234)*O235)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K234/'NGER results'!$H234)*P235),0,('NGER results'!$K234/'NGER results'!$H234)*P235)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K234/'NGER results'!$H234)*Q235),0,('NGER results'!$K234/'NGER results'!$H234)*Q235)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K234/'NGER results'!$H234)*R235),0,('NGER results'!$K234/'NGER results'!$H234)*R235)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K234/'NGER results'!$H234)*S235),0,('NGER results'!$K234/'NGER results'!$H234)*S235)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K234/'NGER results'!$H234)*T235),0,('NGER results'!$K234/'NGER results'!$H234)*T235)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K234/'NGER results'!$H234)*U235),0,('NGER results'!$K234/'NGER results'!$H234)*U235)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K234/'NGER results'!$H234)*V235),0,('NGER results'!$K234/'NGER results'!$H234)*V235)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ235*(1-EXP(-'NGER input 2'!FW233))","v":0},{"$f":"AR235*(1-EXP(-'NGER input 2'!FX233))","v":0},{"$f":"AS235*(1-EXP(-'NGER input 2'!FY233))","v":0},{"$f":"AT235*(1-EXP(-'NGER input 2'!FZ233))","v":0},{"$f":"AU235*(1-EXP(-'NGER input 2'!GA233))","v":0},{"$f":"AV235*(1-EXP(-'NGER input 2'!GB233))","v":0},{"$f":"AW235*(1-EXP(-'NGER input 2'!GC233))","v":0},{"$f":"AX235*(1-EXP(-'NGER input 2'!GD233))","v":0},{"$f":"AY235*(1-EXP(-'NGER input 2'!GE233))","v":0},{"$f":"AZ235*(1-EXP(-'NGER input 2'!GF233))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K234/'NGER results'!$H234)*BA235),0,('NGER results'!$K234/'NGER results'!$H234)*BA235)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K234/'NGER results'!$H234)*BB235),0,('NGER results'!$K234/'NGER results'!$H234)*BB235)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K234/'NGER results'!$H234)*BC235),0,('NGER results'!$K234/'NGER results'!$H234)*BC235)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K234/'NGER results'!$H234)*BD235),0,('NGER results'!$K234/'NGER results'!$H234)*BD235)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K234/'NGER results'!$H234)*BE235),0,('NGER results'!$K234/'NGER results'!$H234)*BE235)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K234/'NGER results'!$H234)*BF235),0,('NGER results'!$K234/'NGER results'!$H234)*BF235)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K234/'NGER results'!$H234)*BG235),0,('NGER results'!$K234/'NGER results'!$H234)*BG235)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K234/'NGER results'!$H234)*BH235),0,('NGER results'!$K234/'NGER results'!$H234)*BH235)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K234/'NGER results'!$H234)*BI235),0,('NGER results'!$K234/'NGER results'!$H234)*BI235)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K234/'NGER results'!$H234)*BJ235),0,('NGER results'!$K234/'NGER results'!$H234)*BJ235)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A235>=2016,(BA235+M235)*'NGER input 2'!$GS233*1.336*25,(BA235+M235)*'NGER input 2'!$GS233*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A235>=2016,(BB235+N235)*'NGER input 2'!$GS233*1.336*25,(BB235+N235)*'NGER input 2'!$GS233*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A235>=2016,(BC235+O235)*'NGER input 2'!$GS233*1.336*25,(BC235+O235)*'NGER input 2'!$GS233*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A235>=2016,(BD235+P235)*'NGER input 2'!$GS233*1.336*25,(BD235+P235)*'NGER input 2'!$GS233*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A235>=2016,(BE235+Q235)*'NGER input 2'!$GS233*1.336*25,(BE235+Q235)*'NGER input 2'!$GS233*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A235>=2016,(BF235+R235)*'NGER input 2'!$GS233*1.336*25,(BF235+R235)*'NGER input 2'!$GS233*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A235>=2016,(BG235+S235)*'NGER input 2'!$GS233*1.336*25,(BG235+S235)*'NGER input 2'!$GS233*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A235>=2016,(BH235+T235)*'NGER input 2'!$GS233*1.336*25,(BH235+T235)*'NGER input 2'!$GS233*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A235>=2016,(BI235+U235)*'NGER input 2'!$GS233*1.336*25,(BI235+U235)*'NGER input 2'!$GS233*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A235>=2016,(BJ235+V235)*'NGER input 2'!$GS233*1.336*25,(BJ235+V235)*'NGER input 2'!$GS233*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A234","v":230},null,{"$f":"IF(OR('NGER input 2'!$A234=2013,'NGER input 2'!$A234=2014),0,'NGER input 2'!ES234*'NGER input 2'!FC234*'NGER input 2'!FM234*'NGER input 2'!$GQ234)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A234=2013,'NGER input 2'!$A234=2014),0,'NGER input 2'!ET234*'NGER input 2'!FD234*'NGER input 2'!FN234*'NGER input 2'!$GQ234)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A234=2013,'NGER input 2'!$A234=2014),0,'NGER input 2'!EU234*'NGER input 2'!FE234*'NGER input 2'!FO234*'NGER input 2'!$GQ234)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A234=2013,'NGER input 2'!$A234=2014),0,'NGER input 2'!EV234*'NGER input 2'!FF234*'NGER input 2'!FP234*'NGER input 2'!$GQ234)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A234=2013,'NGER input 2'!$A234=2014),0,'NGER input 2'!EW234*'NGER input 2'!FG234*'NGER input 2'!FQ234*'NGER input 2'!$GQ234)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A234=2013,'NGER input 2'!$A234=2014),0,'NGER input 2'!EX234*'NGER input 2'!FH234*'NGER input 2'!FR234*'NGER input 2'!$GQ234)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A234=2013,'NGER input 2'!$A234=2014),0,'NGER input 2'!EY234*'NGER input 2'!FI234*'NGER input 2'!FS234*'NGER input 2'!$GQ234)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A234=2013,'NGER input 2'!$A234=2014),0,'NGER input 2'!EZ234*'NGER input 2'!FJ234*'NGER input 2'!FT234*'NGER input 2'!$GQ234)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A234=2013,'NGER input 2'!$A234=2014),0,'NGER input 2'!FA234*'NGER input 2'!FK234*'NGER input 2'!FU234*'NGER input 2'!$GQ234)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A234=2013,'NGER input 2'!$A234=2014),0,'NGER input 2'!FB234*'NGER input 2'!FL234*'NGER input 2'!FV234*'NGER input 2'!$GQ234)","v":0},{"$f":"C236*(1-EXP(-'NGER input 2'!FW234*(13-'NGER input 2'!$GR234-7)/12))","v":{"$error":"#N/A"}},{"$f":"D236*(1-EXP(-'NGER input 2'!FX234*(13-'NGER input 2'!$GR234-7)/12))","v":{"$error":"#N/A"}},{"$f":"E236*(1-EXP(-'NGER input 2'!FY234*(13-'NGER input 2'!$GR234-7)/12))","v":{"$error":"#N/A"}},{"$f":"F236*(1-EXP(-'NGER input 2'!FZ234*(13-'NGER input 2'!$GR234-7)/12))","v":{"$error":"#N/A"}},{"$f":"G236*(1-EXP(-'NGER input 2'!GA234*(13-'NGER input 2'!$GR234-7)/12))","v":{"$error":"#N/A"}},{"$f":"H236*(1-EXP(-'NGER input 2'!GB234*(13-'NGER input 2'!$GR234-7)/12))","v":{"$error":"#N/A"}},{"$f":"I236*(1-EXP(-'NGER input 2'!GC234*(13-'NGER input 2'!$GR234-7)/12))","v":{"$error":"#N/A"}},{"$f":"J236*(1-EXP(-'NGER input 2'!GD234*(13-'NGER input 2'!$GR234-7)/12))","v":{"$error":"#N/A"}},{"$f":"K236*(1-EXP(-'NGER input 2'!GE234*(13-'NGER input 2'!$GR234-7)/12))","v":{"$error":"#N/A"}},{"$f":"L236*(1-EXP(-'NGER input 2'!GF234*(13-'NGER input 2'!$GR234-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K235/'NGER results'!$H235)*M236),0,('NGER results'!$K235/'NGER results'!$H235)*M236)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K235/'NGER results'!$H235)*N236),0,('NGER results'!$K235/'NGER results'!$H235)*N236)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K235/'NGER results'!$H235)*O236),0,('NGER results'!$K235/'NGER results'!$H235)*O236)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K235/'NGER results'!$H235)*P236),0,('NGER results'!$K235/'NGER results'!$H235)*P236)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K235/'NGER results'!$H235)*Q236),0,('NGER results'!$K235/'NGER results'!$H235)*Q236)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K235/'NGER results'!$H235)*R236),0,('NGER results'!$K235/'NGER results'!$H235)*R236)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K235/'NGER results'!$H235)*S236),0,('NGER results'!$K235/'NGER results'!$H235)*S236)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K235/'NGER results'!$H235)*T236),0,('NGER results'!$K235/'NGER results'!$H235)*T236)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K235/'NGER results'!$H235)*U236),0,('NGER results'!$K235/'NGER results'!$H235)*U236)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K235/'NGER results'!$H235)*V236),0,('NGER results'!$K235/'NGER results'!$H235)*V236)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ236*(1-EXP(-'NGER input 2'!FW234))","v":0},{"$f":"AR236*(1-EXP(-'NGER input 2'!FX234))","v":0},{"$f":"AS236*(1-EXP(-'NGER input 2'!FY234))","v":0},{"$f":"AT236*(1-EXP(-'NGER input 2'!FZ234))","v":0},{"$f":"AU236*(1-EXP(-'NGER input 2'!GA234))","v":0},{"$f":"AV236*(1-EXP(-'NGER input 2'!GB234))","v":0},{"$f":"AW236*(1-EXP(-'NGER input 2'!GC234))","v":0},{"$f":"AX236*(1-EXP(-'NGER input 2'!GD234))","v":0},{"$f":"AY236*(1-EXP(-'NGER input 2'!GE234))","v":0},{"$f":"AZ236*(1-EXP(-'NGER input 2'!GF234))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K235/'NGER results'!$H235)*BA236),0,('NGER results'!$K235/'NGER results'!$H235)*BA236)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K235/'NGER results'!$H235)*BB236),0,('NGER results'!$K235/'NGER results'!$H235)*BB236)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K235/'NGER results'!$H235)*BC236),0,('NGER results'!$K235/'NGER results'!$H235)*BC236)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K235/'NGER results'!$H235)*BD236),0,('NGER results'!$K235/'NGER results'!$H235)*BD236)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K235/'NGER results'!$H235)*BE236),0,('NGER results'!$K235/'NGER results'!$H235)*BE236)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K235/'NGER results'!$H235)*BF236),0,('NGER results'!$K235/'NGER results'!$H235)*BF236)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K235/'NGER results'!$H235)*BG236),0,('NGER results'!$K235/'NGER results'!$H235)*BG236)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K235/'NGER results'!$H235)*BH236),0,('NGER results'!$K235/'NGER results'!$H235)*BH236)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K235/'NGER results'!$H235)*BI236),0,('NGER results'!$K235/'NGER results'!$H235)*BI236)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K235/'NGER results'!$H235)*BJ236),0,('NGER results'!$K235/'NGER results'!$H235)*BJ236)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A236>=2016,(BA236+M236)*'NGER input 2'!$GS234*1.336*25,(BA236+M236)*'NGER input 2'!$GS234*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A236>=2016,(BB236+N236)*'NGER input 2'!$GS234*1.336*25,(BB236+N236)*'NGER input 2'!$GS234*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A236>=2016,(BC236+O236)*'NGER input 2'!$GS234*1.336*25,(BC236+O236)*'NGER input 2'!$GS234*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A236>=2016,(BD236+P236)*'NGER input 2'!$GS234*1.336*25,(BD236+P236)*'NGER input 2'!$GS234*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A236>=2016,(BE236+Q236)*'NGER input 2'!$GS234*1.336*25,(BE236+Q236)*'NGER input 2'!$GS234*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A236>=2016,(BF236+R236)*'NGER input 2'!$GS234*1.336*25,(BF236+R236)*'NGER input 2'!$GS234*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A236>=2016,(BG236+S236)*'NGER input 2'!$GS234*1.336*25,(BG236+S236)*'NGER input 2'!$GS234*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A236>=2016,(BH236+T236)*'NGER input 2'!$GS234*1.336*25,(BH236+T236)*'NGER input 2'!$GS234*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A236>=2016,(BI236+U236)*'NGER input 2'!$GS234*1.336*25,(BI236+U236)*'NGER input 2'!$GS234*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A236>=2016,(BJ236+V236)*'NGER input 2'!$GS234*1.336*25,(BJ236+V236)*'NGER input 2'!$GS234*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A235","v":231},null,{"$f":"IF(OR('NGER input 2'!$A235=2013,'NGER input 2'!$A235=2014),0,'NGER input 2'!ES235*'NGER input 2'!FC235*'NGER input 2'!FM235*'NGER input 2'!$GQ235)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A235=2013,'NGER input 2'!$A235=2014),0,'NGER input 2'!ET235*'NGER input 2'!FD235*'NGER input 2'!FN235*'NGER input 2'!$GQ235)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A235=2013,'NGER input 2'!$A235=2014),0,'NGER input 2'!EU235*'NGER input 2'!FE235*'NGER input 2'!FO235*'NGER input 2'!$GQ235)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A235=2013,'NGER input 2'!$A235=2014),0,'NGER input 2'!EV235*'NGER input 2'!FF235*'NGER input 2'!FP235*'NGER input 2'!$GQ235)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A235=2013,'NGER input 2'!$A235=2014),0,'NGER input 2'!EW235*'NGER input 2'!FG235*'NGER input 2'!FQ235*'NGER input 2'!$GQ235)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A235=2013,'NGER input 2'!$A235=2014),0,'NGER input 2'!EX235*'NGER input 2'!FH235*'NGER input 2'!FR235*'NGER input 2'!$GQ235)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A235=2013,'NGER input 2'!$A235=2014),0,'NGER input 2'!EY235*'NGER input 2'!FI235*'NGER input 2'!FS235*'NGER input 2'!$GQ235)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A235=2013,'NGER input 2'!$A235=2014),0,'NGER input 2'!EZ235*'NGER input 2'!FJ235*'NGER input 2'!FT235*'NGER input 2'!$GQ235)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A235=2013,'NGER input 2'!$A235=2014),0,'NGER input 2'!FA235*'NGER input 2'!FK235*'NGER input 2'!FU235*'NGER input 2'!$GQ235)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A235=2013,'NGER input 2'!$A235=2014),0,'NGER input 2'!FB235*'NGER input 2'!FL235*'NGER input 2'!FV235*'NGER input 2'!$GQ235)","v":0},{"$f":"C237*(1-EXP(-'NGER input 2'!FW235*(13-'NGER input 2'!$GR235-7)/12))","v":{"$error":"#N/A"}},{"$f":"D237*(1-EXP(-'NGER input 2'!FX235*(13-'NGER input 2'!$GR235-7)/12))","v":{"$error":"#N/A"}},{"$f":"E237*(1-EXP(-'NGER input 2'!FY235*(13-'NGER input 2'!$GR235-7)/12))","v":{"$error":"#N/A"}},{"$f":"F237*(1-EXP(-'NGER input 2'!FZ235*(13-'NGER input 2'!$GR235-7)/12))","v":{"$error":"#N/A"}},{"$f":"G237*(1-EXP(-'NGER input 2'!GA235*(13-'NGER input 2'!$GR235-7)/12))","v":{"$error":"#N/A"}},{"$f":"H237*(1-EXP(-'NGER input 2'!GB235*(13-'NGER input 2'!$GR235-7)/12))","v":{"$error":"#N/A"}},{"$f":"I237*(1-EXP(-'NGER input 2'!GC235*(13-'NGER input 2'!$GR235-7)/12))","v":{"$error":"#N/A"}},{"$f":"J237*(1-EXP(-'NGER input 2'!GD235*(13-'NGER input 2'!$GR235-7)/12))","v":{"$error":"#N/A"}},{"$f":"K237*(1-EXP(-'NGER input 2'!GE235*(13-'NGER input 2'!$GR235-7)/12))","v":{"$error":"#N/A"}},{"$f":"L237*(1-EXP(-'NGER input 2'!GF235*(13-'NGER input 2'!$GR235-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K236/'NGER results'!$H236)*M237),0,('NGER results'!$K236/'NGER results'!$H236)*M237)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K236/'NGER results'!$H236)*N237),0,('NGER results'!$K236/'NGER results'!$H236)*N237)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K236/'NGER results'!$H236)*O237),0,('NGER results'!$K236/'NGER results'!$H236)*O237)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K236/'NGER results'!$H236)*P237),0,('NGER results'!$K236/'NGER results'!$H236)*P237)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K236/'NGER results'!$H236)*Q237),0,('NGER results'!$K236/'NGER results'!$H236)*Q237)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K236/'NGER results'!$H236)*R237),0,('NGER results'!$K236/'NGER results'!$H236)*R237)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K236/'NGER results'!$H236)*S237),0,('NGER results'!$K236/'NGER results'!$H236)*S237)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K236/'NGER results'!$H236)*T237),0,('NGER results'!$K236/'NGER results'!$H236)*T237)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K236/'NGER results'!$H236)*U237),0,('NGER results'!$K236/'NGER results'!$H236)*U237)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K236/'NGER results'!$H236)*V237),0,('NGER results'!$K236/'NGER results'!$H236)*V237)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ237*(1-EXP(-'NGER input 2'!FW235))","v":0},{"$f":"AR237*(1-EXP(-'NGER input 2'!FX235))","v":0},{"$f":"AS237*(1-EXP(-'NGER input 2'!FY235))","v":0},{"$f":"AT237*(1-EXP(-'NGER input 2'!FZ235))","v":0},{"$f":"AU237*(1-EXP(-'NGER input 2'!GA235))","v":0},{"$f":"AV237*(1-EXP(-'NGER input 2'!GB235))","v":0},{"$f":"AW237*(1-EXP(-'NGER input 2'!GC235))","v":0},{"$f":"AX237*(1-EXP(-'NGER input 2'!GD235))","v":0},{"$f":"AY237*(1-EXP(-'NGER input 2'!GE235))","v":0},{"$f":"AZ237*(1-EXP(-'NGER input 2'!GF235))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K236/'NGER results'!$H236)*BA237),0,('NGER results'!$K236/'NGER results'!$H236)*BA237)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K236/'NGER results'!$H236)*BB237),0,('NGER results'!$K236/'NGER results'!$H236)*BB237)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K236/'NGER results'!$H236)*BC237),0,('NGER results'!$K236/'NGER results'!$H236)*BC237)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K236/'NGER results'!$H236)*BD237),0,('NGER results'!$K236/'NGER results'!$H236)*BD237)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K236/'NGER results'!$H236)*BE237),0,('NGER results'!$K236/'NGER results'!$H236)*BE237)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K236/'NGER results'!$H236)*BF237),0,('NGER results'!$K236/'NGER results'!$H236)*BF237)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K236/'NGER results'!$H236)*BG237),0,('NGER results'!$K236/'NGER results'!$H236)*BG237)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K236/'NGER results'!$H236)*BH237),0,('NGER results'!$K236/'NGER results'!$H236)*BH237)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K236/'NGER results'!$H236)*BI237),0,('NGER results'!$K236/'NGER results'!$H236)*BI237)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K236/'NGER results'!$H236)*BJ237),0,('NGER results'!$K236/'NGER results'!$H236)*BJ237)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A237>=2016,(BA237+M237)*'NGER input 2'!$GS235*1.336*25,(BA237+M237)*'NGER input 2'!$GS235*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A237>=2016,(BB237+N237)*'NGER input 2'!$GS235*1.336*25,(BB237+N237)*'NGER input 2'!$GS235*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A237>=2016,(BC237+O237)*'NGER input 2'!$GS235*1.336*25,(BC237+O237)*'NGER input 2'!$GS235*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A237>=2016,(BD237+P237)*'NGER input 2'!$GS235*1.336*25,(BD237+P237)*'NGER input 2'!$GS235*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A237>=2016,(BE237+Q237)*'NGER input 2'!$GS235*1.336*25,(BE237+Q237)*'NGER input 2'!$GS235*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A237>=2016,(BF237+R237)*'NGER input 2'!$GS235*1.336*25,(BF237+R237)*'NGER input 2'!$GS235*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A237>=2016,(BG237+S237)*'NGER input 2'!$GS235*1.336*25,(BG237+S237)*'NGER input 2'!$GS235*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A237>=2016,(BH237+T237)*'NGER input 2'!$GS235*1.336*25,(BH237+T237)*'NGER input 2'!$GS235*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A237>=2016,(BI237+U237)*'NGER input 2'!$GS235*1.336*25,(BI237+U237)*'NGER input 2'!$GS235*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A237>=2016,(BJ237+V237)*'NGER input 2'!$GS235*1.336*25,(BJ237+V237)*'NGER input 2'!$GS235*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A236","v":232},null,{"$f":"IF(OR('NGER input 2'!$A236=2013,'NGER input 2'!$A236=2014),0,'NGER input 2'!ES236*'NGER input 2'!FC236*'NGER input 2'!FM236*'NGER input 2'!$GQ236)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A236=2013,'NGER input 2'!$A236=2014),0,'NGER input 2'!ET236*'NGER input 2'!FD236*'NGER input 2'!FN236*'NGER input 2'!$GQ236)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A236=2013,'NGER input 2'!$A236=2014),0,'NGER input 2'!EU236*'NGER input 2'!FE236*'NGER input 2'!FO236*'NGER input 2'!$GQ236)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A236=2013,'NGER input 2'!$A236=2014),0,'NGER input 2'!EV236*'NGER input 2'!FF236*'NGER input 2'!FP236*'NGER input 2'!$GQ236)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A236=2013,'NGER input 2'!$A236=2014),0,'NGER input 2'!EW236*'NGER input 2'!FG236*'NGER input 2'!FQ236*'NGER input 2'!$GQ236)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A236=2013,'NGER input 2'!$A236=2014),0,'NGER input 2'!EX236*'NGER input 2'!FH236*'NGER input 2'!FR236*'NGER input 2'!$GQ236)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A236=2013,'NGER input 2'!$A236=2014),0,'NGER input 2'!EY236*'NGER input 2'!FI236*'NGER input 2'!FS236*'NGER input 2'!$GQ236)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A236=2013,'NGER input 2'!$A236=2014),0,'NGER input 2'!EZ236*'NGER input 2'!FJ236*'NGER input 2'!FT236*'NGER input 2'!$GQ236)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A236=2013,'NGER input 2'!$A236=2014),0,'NGER input 2'!FA236*'NGER input 2'!FK236*'NGER input 2'!FU236*'NGER input 2'!$GQ236)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A236=2013,'NGER input 2'!$A236=2014),0,'NGER input 2'!FB236*'NGER input 2'!FL236*'NGER input 2'!FV236*'NGER input 2'!$GQ236)","v":0},{"$f":"C238*(1-EXP(-'NGER input 2'!FW236*(13-'NGER input 2'!$GR236-7)/12))","v":{"$error":"#N/A"}},{"$f":"D238*(1-EXP(-'NGER input 2'!FX236*(13-'NGER input 2'!$GR236-7)/12))","v":{"$error":"#N/A"}},{"$f":"E238*(1-EXP(-'NGER input 2'!FY236*(13-'NGER input 2'!$GR236-7)/12))","v":{"$error":"#N/A"}},{"$f":"F238*(1-EXP(-'NGER input 2'!FZ236*(13-'NGER input 2'!$GR236-7)/12))","v":{"$error":"#N/A"}},{"$f":"G238*(1-EXP(-'NGER input 2'!GA236*(13-'NGER input 2'!$GR236-7)/12))","v":{"$error":"#N/A"}},{"$f":"H238*(1-EXP(-'NGER input 2'!GB236*(13-'NGER input 2'!$GR236-7)/12))","v":{"$error":"#N/A"}},{"$f":"I238*(1-EXP(-'NGER input 2'!GC236*(13-'NGER input 2'!$GR236-7)/12))","v":{"$error":"#N/A"}},{"$f":"J238*(1-EXP(-'NGER input 2'!GD236*(13-'NGER input 2'!$GR236-7)/12))","v":{"$error":"#N/A"}},{"$f":"K238*(1-EXP(-'NGER input 2'!GE236*(13-'NGER input 2'!$GR236-7)/12))","v":{"$error":"#N/A"}},{"$f":"L238*(1-EXP(-'NGER input 2'!GF236*(13-'NGER input 2'!$GR236-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K237/'NGER results'!$H237)*M238),0,('NGER results'!$K237/'NGER results'!$H237)*M238)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K237/'NGER results'!$H237)*N238),0,('NGER results'!$K237/'NGER results'!$H237)*N238)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K237/'NGER results'!$H237)*O238),0,('NGER results'!$K237/'NGER results'!$H237)*O238)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K237/'NGER results'!$H237)*P238),0,('NGER results'!$K237/'NGER results'!$H237)*P238)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K237/'NGER results'!$H237)*Q238),0,('NGER results'!$K237/'NGER results'!$H237)*Q238)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K237/'NGER results'!$H237)*R238),0,('NGER results'!$K237/'NGER results'!$H237)*R238)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K237/'NGER results'!$H237)*S238),0,('NGER results'!$K237/'NGER results'!$H237)*S238)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K237/'NGER results'!$H237)*T238),0,('NGER results'!$K237/'NGER results'!$H237)*T238)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K237/'NGER results'!$H237)*U238),0,('NGER results'!$K237/'NGER results'!$H237)*U238)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K237/'NGER results'!$H237)*V238),0,('NGER results'!$K237/'NGER results'!$H237)*V238)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ238*(1-EXP(-'NGER input 2'!FW236))","v":0},{"$f":"AR238*(1-EXP(-'NGER input 2'!FX236))","v":0},{"$f":"AS238*(1-EXP(-'NGER input 2'!FY236))","v":0},{"$f":"AT238*(1-EXP(-'NGER input 2'!FZ236))","v":0},{"$f":"AU238*(1-EXP(-'NGER input 2'!GA236))","v":0},{"$f":"AV238*(1-EXP(-'NGER input 2'!GB236))","v":0},{"$f":"AW238*(1-EXP(-'NGER input 2'!GC236))","v":0},{"$f":"AX238*(1-EXP(-'NGER input 2'!GD236))","v":0},{"$f":"AY238*(1-EXP(-'NGER input 2'!GE236))","v":0},{"$f":"AZ238*(1-EXP(-'NGER input 2'!GF236))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K237/'NGER results'!$H237)*BA238),0,('NGER results'!$K237/'NGER results'!$H237)*BA238)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K237/'NGER results'!$H237)*BB238),0,('NGER results'!$K237/'NGER results'!$H237)*BB238)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K237/'NGER results'!$H237)*BC238),0,('NGER results'!$K237/'NGER results'!$H237)*BC238)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K237/'NGER results'!$H237)*BD238),0,('NGER results'!$K237/'NGER results'!$H237)*BD238)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K237/'NGER results'!$H237)*BE238),0,('NGER results'!$K237/'NGER results'!$H237)*BE238)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K237/'NGER results'!$H237)*BF238),0,('NGER results'!$K237/'NGER results'!$H237)*BF238)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K237/'NGER results'!$H237)*BG238),0,('NGER results'!$K237/'NGER results'!$H237)*BG238)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K237/'NGER results'!$H237)*BH238),0,('NGER results'!$K237/'NGER results'!$H237)*BH238)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K237/'NGER results'!$H237)*BI238),0,('NGER results'!$K237/'NGER results'!$H237)*BI238)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K237/'NGER results'!$H237)*BJ238),0,('NGER results'!$K237/'NGER results'!$H237)*BJ238)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A238>=2016,(BA238+M238)*'NGER input 2'!$GS236*1.336*25,(BA238+M238)*'NGER input 2'!$GS236*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A238>=2016,(BB238+N238)*'NGER input 2'!$GS236*1.336*25,(BB238+N238)*'NGER input 2'!$GS236*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A238>=2016,(BC238+O238)*'NGER input 2'!$GS236*1.336*25,(BC238+O238)*'NGER input 2'!$GS236*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A238>=2016,(BD238+P238)*'NGER input 2'!$GS236*1.336*25,(BD238+P238)*'NGER input 2'!$GS236*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A238>=2016,(BE238+Q238)*'NGER input 2'!$GS236*1.336*25,(BE238+Q238)*'NGER input 2'!$GS236*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A238>=2016,(BF238+R238)*'NGER input 2'!$GS236*1.336*25,(BF238+R238)*'NGER input 2'!$GS236*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A238>=2016,(BG238+S238)*'NGER input 2'!$GS236*1.336*25,(BG238+S238)*'NGER input 2'!$GS236*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A238>=2016,(BH238+T238)*'NGER input 2'!$GS236*1.336*25,(BH238+T238)*'NGER input 2'!$GS236*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A238>=2016,(BI238+U238)*'NGER input 2'!$GS236*1.336*25,(BI238+U238)*'NGER input 2'!$GS236*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A238>=2016,(BJ238+V238)*'NGER input 2'!$GS236*1.336*25,(BJ238+V238)*'NGER input 2'!$GS236*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A237","v":233},null,{"$f":"IF(OR('NGER input 2'!$A237=2013,'NGER input 2'!$A237=2014),0,'NGER input 2'!ES237*'NGER input 2'!FC237*'NGER input 2'!FM237*'NGER input 2'!$GQ237)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A237=2013,'NGER input 2'!$A237=2014),0,'NGER input 2'!ET237*'NGER input 2'!FD237*'NGER input 2'!FN237*'NGER input 2'!$GQ237)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A237=2013,'NGER input 2'!$A237=2014),0,'NGER input 2'!EU237*'NGER input 2'!FE237*'NGER input 2'!FO237*'NGER input 2'!$GQ237)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A237=2013,'NGER input 2'!$A237=2014),0,'NGER input 2'!EV237*'NGER input 2'!FF237*'NGER input 2'!FP237*'NGER input 2'!$GQ237)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A237=2013,'NGER input 2'!$A237=2014),0,'NGER input 2'!EW237*'NGER input 2'!FG237*'NGER input 2'!FQ237*'NGER input 2'!$GQ237)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A237=2013,'NGER input 2'!$A237=2014),0,'NGER input 2'!EX237*'NGER input 2'!FH237*'NGER input 2'!FR237*'NGER input 2'!$GQ237)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A237=2013,'NGER input 2'!$A237=2014),0,'NGER input 2'!EY237*'NGER input 2'!FI237*'NGER input 2'!FS237*'NGER input 2'!$GQ237)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A237=2013,'NGER input 2'!$A237=2014),0,'NGER input 2'!EZ237*'NGER input 2'!FJ237*'NGER input 2'!FT237*'NGER input 2'!$GQ237)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A237=2013,'NGER input 2'!$A237=2014),0,'NGER input 2'!FA237*'NGER input 2'!FK237*'NGER input 2'!FU237*'NGER input 2'!$GQ237)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A237=2013,'NGER input 2'!$A237=2014),0,'NGER input 2'!FB237*'NGER input 2'!FL237*'NGER input 2'!FV237*'NGER input 2'!$GQ237)","v":0},{"$f":"C239*(1-EXP(-'NGER input 2'!FW237*(13-'NGER input 2'!$GR237-7)/12))","v":{"$error":"#N/A"}},{"$f":"D239*(1-EXP(-'NGER input 2'!FX237*(13-'NGER input 2'!$GR237-7)/12))","v":{"$error":"#N/A"}},{"$f":"E239*(1-EXP(-'NGER input 2'!FY237*(13-'NGER input 2'!$GR237-7)/12))","v":{"$error":"#N/A"}},{"$f":"F239*(1-EXP(-'NGER input 2'!FZ237*(13-'NGER input 2'!$GR237-7)/12))","v":{"$error":"#N/A"}},{"$f":"G239*(1-EXP(-'NGER input 2'!GA237*(13-'NGER input 2'!$GR237-7)/12))","v":{"$error":"#N/A"}},{"$f":"H239*(1-EXP(-'NGER input 2'!GB237*(13-'NGER input 2'!$GR237-7)/12))","v":{"$error":"#N/A"}},{"$f":"I239*(1-EXP(-'NGER input 2'!GC237*(13-'NGER input 2'!$GR237-7)/12))","v":{"$error":"#N/A"}},{"$f":"J239*(1-EXP(-'NGER input 2'!GD237*(13-'NGER input 2'!$GR237-7)/12))","v":{"$error":"#N/A"}},{"$f":"K239*(1-EXP(-'NGER input 2'!GE237*(13-'NGER input 2'!$GR237-7)/12))","v":{"$error":"#N/A"}},{"$f":"L239*(1-EXP(-'NGER input 2'!GF237*(13-'NGER input 2'!$GR237-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K238/'NGER results'!$H238)*M239),0,('NGER results'!$K238/'NGER results'!$H238)*M239)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K238/'NGER results'!$H238)*N239),0,('NGER results'!$K238/'NGER results'!$H238)*N239)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K238/'NGER results'!$H238)*O239),0,('NGER results'!$K238/'NGER results'!$H238)*O239)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K238/'NGER results'!$H238)*P239),0,('NGER results'!$K238/'NGER results'!$H238)*P239)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K238/'NGER results'!$H238)*Q239),0,('NGER results'!$K238/'NGER results'!$H238)*Q239)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K238/'NGER results'!$H238)*R239),0,('NGER results'!$K238/'NGER results'!$H238)*R239)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K238/'NGER results'!$H238)*S239),0,('NGER results'!$K238/'NGER results'!$H238)*S239)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K238/'NGER results'!$H238)*T239),0,('NGER results'!$K238/'NGER results'!$H238)*T239)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K238/'NGER results'!$H238)*U239),0,('NGER results'!$K238/'NGER results'!$H238)*U239)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K238/'NGER results'!$H238)*V239),0,('NGER results'!$K238/'NGER results'!$H238)*V239)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ239*(1-EXP(-'NGER input 2'!FW237))","v":0},{"$f":"AR239*(1-EXP(-'NGER input 2'!FX237))","v":0},{"$f":"AS239*(1-EXP(-'NGER input 2'!FY237))","v":0},{"$f":"AT239*(1-EXP(-'NGER input 2'!FZ237))","v":0},{"$f":"AU239*(1-EXP(-'NGER input 2'!GA237))","v":0},{"$f":"AV239*(1-EXP(-'NGER input 2'!GB237))","v":0},{"$f":"AW239*(1-EXP(-'NGER input 2'!GC237))","v":0},{"$f":"AX239*(1-EXP(-'NGER input 2'!GD237))","v":0},{"$f":"AY239*(1-EXP(-'NGER input 2'!GE237))","v":0},{"$f":"AZ239*(1-EXP(-'NGER input 2'!GF237))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K238/'NGER results'!$H238)*BA239),0,('NGER results'!$K238/'NGER results'!$H238)*BA239)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K238/'NGER results'!$H238)*BB239),0,('NGER results'!$K238/'NGER results'!$H238)*BB239)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K238/'NGER results'!$H238)*BC239),0,('NGER results'!$K238/'NGER results'!$H238)*BC239)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K238/'NGER results'!$H238)*BD239),0,('NGER results'!$K238/'NGER results'!$H238)*BD239)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K238/'NGER results'!$H238)*BE239),0,('NGER results'!$K238/'NGER results'!$H238)*BE239)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K238/'NGER results'!$H238)*BF239),0,('NGER results'!$K238/'NGER results'!$H238)*BF239)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K238/'NGER results'!$H238)*BG239),0,('NGER results'!$K238/'NGER results'!$H238)*BG239)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K238/'NGER results'!$H238)*BH239),0,('NGER results'!$K238/'NGER results'!$H238)*BH239)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K238/'NGER results'!$H238)*BI239),0,('NGER results'!$K238/'NGER results'!$H238)*BI239)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K238/'NGER results'!$H238)*BJ239),0,('NGER results'!$K238/'NGER results'!$H238)*BJ239)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A239>=2016,(BA239+M239)*'NGER input 2'!$GS237*1.336*25,(BA239+M239)*'NGER input 2'!$GS237*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A239>=2016,(BB239+N239)*'NGER input 2'!$GS237*1.336*25,(BB239+N239)*'NGER input 2'!$GS237*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A239>=2016,(BC239+O239)*'NGER input 2'!$GS237*1.336*25,(BC239+O239)*'NGER input 2'!$GS237*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A239>=2016,(BD239+P239)*'NGER input 2'!$GS237*1.336*25,(BD239+P239)*'NGER input 2'!$GS237*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A239>=2016,(BE239+Q239)*'NGER input 2'!$GS237*1.336*25,(BE239+Q239)*'NGER input 2'!$GS237*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A239>=2016,(BF239+R239)*'NGER input 2'!$GS237*1.336*25,(BF239+R239)*'NGER input 2'!$GS237*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A239>=2016,(BG239+S239)*'NGER input 2'!$GS237*1.336*25,(BG239+S239)*'NGER input 2'!$GS237*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A239>=2016,(BH239+T239)*'NGER input 2'!$GS237*1.336*25,(BH239+T239)*'NGER input 2'!$GS237*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A239>=2016,(BI239+U239)*'NGER input 2'!$GS237*1.336*25,(BI239+U239)*'NGER input 2'!$GS237*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A239>=2016,(BJ239+V239)*'NGER input 2'!$GS237*1.336*25,(BJ239+V239)*'NGER input 2'!$GS237*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A238","v":234},null,{"$f":"IF(OR('NGER input 2'!$A238=2013,'NGER input 2'!$A238=2014),0,'NGER input 2'!ES238*'NGER input 2'!FC238*'NGER input 2'!FM238*'NGER input 2'!$GQ238)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A238=2013,'NGER input 2'!$A238=2014),0,'NGER input 2'!ET238*'NGER input 2'!FD238*'NGER input 2'!FN238*'NGER input 2'!$GQ238)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A238=2013,'NGER input 2'!$A238=2014),0,'NGER input 2'!EU238*'NGER input 2'!FE238*'NGER input 2'!FO238*'NGER input 2'!$GQ238)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A238=2013,'NGER input 2'!$A238=2014),0,'NGER input 2'!EV238*'NGER input 2'!FF238*'NGER input 2'!FP238*'NGER input 2'!$GQ238)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A238=2013,'NGER input 2'!$A238=2014),0,'NGER input 2'!EW238*'NGER input 2'!FG238*'NGER input 2'!FQ238*'NGER input 2'!$GQ238)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A238=2013,'NGER input 2'!$A238=2014),0,'NGER input 2'!EX238*'NGER input 2'!FH238*'NGER input 2'!FR238*'NGER input 2'!$GQ238)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A238=2013,'NGER input 2'!$A238=2014),0,'NGER input 2'!EY238*'NGER input 2'!FI238*'NGER input 2'!FS238*'NGER input 2'!$GQ238)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A238=2013,'NGER input 2'!$A238=2014),0,'NGER input 2'!EZ238*'NGER input 2'!FJ238*'NGER input 2'!FT238*'NGER input 2'!$GQ238)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A238=2013,'NGER input 2'!$A238=2014),0,'NGER input 2'!FA238*'NGER input 2'!FK238*'NGER input 2'!FU238*'NGER input 2'!$GQ238)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A238=2013,'NGER input 2'!$A238=2014),0,'NGER input 2'!FB238*'NGER input 2'!FL238*'NGER input 2'!FV238*'NGER input 2'!$GQ238)","v":0},{"$f":"C240*(1-EXP(-'NGER input 2'!FW238*(13-'NGER input 2'!$GR238-7)/12))","v":{"$error":"#N/A"}},{"$f":"D240*(1-EXP(-'NGER input 2'!FX238*(13-'NGER input 2'!$GR238-7)/12))","v":{"$error":"#N/A"}},{"$f":"E240*(1-EXP(-'NGER input 2'!FY238*(13-'NGER input 2'!$GR238-7)/12))","v":{"$error":"#N/A"}},{"$f":"F240*(1-EXP(-'NGER input 2'!FZ238*(13-'NGER input 2'!$GR238-7)/12))","v":{"$error":"#N/A"}},{"$f":"G240*(1-EXP(-'NGER input 2'!GA238*(13-'NGER input 2'!$GR238-7)/12))","v":{"$error":"#N/A"}},{"$f":"H240*(1-EXP(-'NGER input 2'!GB238*(13-'NGER input 2'!$GR238-7)/12))","v":{"$error":"#N/A"}},{"$f":"I240*(1-EXP(-'NGER input 2'!GC238*(13-'NGER input 2'!$GR238-7)/12))","v":{"$error":"#N/A"}},{"$f":"J240*(1-EXP(-'NGER input 2'!GD238*(13-'NGER input 2'!$GR238-7)/12))","v":{"$error":"#N/A"}},{"$f":"K240*(1-EXP(-'NGER input 2'!GE238*(13-'NGER input 2'!$GR238-7)/12))","v":{"$error":"#N/A"}},{"$f":"L240*(1-EXP(-'NGER input 2'!GF238*(13-'NGER input 2'!$GR238-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K239/'NGER results'!$H239)*M240),0,('NGER results'!$K239/'NGER results'!$H239)*M240)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K239/'NGER results'!$H239)*N240),0,('NGER results'!$K239/'NGER results'!$H239)*N240)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K239/'NGER results'!$H239)*O240),0,('NGER results'!$K239/'NGER results'!$H239)*O240)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K239/'NGER results'!$H239)*P240),0,('NGER results'!$K239/'NGER results'!$H239)*P240)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K239/'NGER results'!$H239)*Q240),0,('NGER results'!$K239/'NGER results'!$H239)*Q240)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K239/'NGER results'!$H239)*R240),0,('NGER results'!$K239/'NGER results'!$H239)*R240)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K239/'NGER results'!$H239)*S240),0,('NGER results'!$K239/'NGER results'!$H239)*S240)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K239/'NGER results'!$H239)*T240),0,('NGER results'!$K239/'NGER results'!$H239)*T240)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K239/'NGER results'!$H239)*U240),0,('NGER results'!$K239/'NGER results'!$H239)*U240)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K239/'NGER results'!$H239)*V240),0,('NGER results'!$K239/'NGER results'!$H239)*V240)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ240*(1-EXP(-'NGER input 2'!FW238))","v":0},{"$f":"AR240*(1-EXP(-'NGER input 2'!FX238))","v":0},{"$f":"AS240*(1-EXP(-'NGER input 2'!FY238))","v":0},{"$f":"AT240*(1-EXP(-'NGER input 2'!FZ238))","v":0},{"$f":"AU240*(1-EXP(-'NGER input 2'!GA238))","v":0},{"$f":"AV240*(1-EXP(-'NGER input 2'!GB238))","v":0},{"$f":"AW240*(1-EXP(-'NGER input 2'!GC238))","v":0},{"$f":"AX240*(1-EXP(-'NGER input 2'!GD238))","v":0},{"$f":"AY240*(1-EXP(-'NGER input 2'!GE238))","v":0},{"$f":"AZ240*(1-EXP(-'NGER input 2'!GF238))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K239/'NGER results'!$H239)*BA240),0,('NGER results'!$K239/'NGER results'!$H239)*BA240)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K239/'NGER results'!$H239)*BB240),0,('NGER results'!$K239/'NGER results'!$H239)*BB240)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K239/'NGER results'!$H239)*BC240),0,('NGER results'!$K239/'NGER results'!$H239)*BC240)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K239/'NGER results'!$H239)*BD240),0,('NGER results'!$K239/'NGER results'!$H239)*BD240)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K239/'NGER results'!$H239)*BE240),0,('NGER results'!$K239/'NGER results'!$H239)*BE240)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K239/'NGER results'!$H239)*BF240),0,('NGER results'!$K239/'NGER results'!$H239)*BF240)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K239/'NGER results'!$H239)*BG240),0,('NGER results'!$K239/'NGER results'!$H239)*BG240)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K239/'NGER results'!$H239)*BH240),0,('NGER results'!$K239/'NGER results'!$H239)*BH240)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K239/'NGER results'!$H239)*BI240),0,('NGER results'!$K239/'NGER results'!$H239)*BI240)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K239/'NGER results'!$H239)*BJ240),0,('NGER results'!$K239/'NGER results'!$H239)*BJ240)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A240>=2016,(BA240+M240)*'NGER input 2'!$GS238*1.336*25,(BA240+M240)*'NGER input 2'!$GS238*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A240>=2016,(BB240+N240)*'NGER input 2'!$GS238*1.336*25,(BB240+N240)*'NGER input 2'!$GS238*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A240>=2016,(BC240+O240)*'NGER input 2'!$GS238*1.336*25,(BC240+O240)*'NGER input 2'!$GS238*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A240>=2016,(BD240+P240)*'NGER input 2'!$GS238*1.336*25,(BD240+P240)*'NGER input 2'!$GS238*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A240>=2016,(BE240+Q240)*'NGER input 2'!$GS238*1.336*25,(BE240+Q240)*'NGER input 2'!$GS238*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A240>=2016,(BF240+R240)*'NGER input 2'!$GS238*1.336*25,(BF240+R240)*'NGER input 2'!$GS238*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A240>=2016,(BG240+S240)*'NGER input 2'!$GS238*1.336*25,(BG240+S240)*'NGER input 2'!$GS238*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A240>=2016,(BH240+T240)*'NGER input 2'!$GS238*1.336*25,(BH240+T240)*'NGER input 2'!$GS238*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A240>=2016,(BI240+U240)*'NGER input 2'!$GS238*1.336*25,(BI240+U240)*'NGER input 2'!$GS238*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A240>=2016,(BJ240+V240)*'NGER input 2'!$GS238*1.336*25,(BJ240+V240)*'NGER input 2'!$GS238*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A239","v":235},null,{"$f":"IF(OR('NGER input 2'!$A239=2013,'NGER input 2'!$A239=2014),0,'NGER input 2'!ES239*'NGER input 2'!FC239*'NGER input 2'!FM239*'NGER input 2'!$GQ239)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A239=2013,'NGER input 2'!$A239=2014),0,'NGER input 2'!ET239*'NGER input 2'!FD239*'NGER input 2'!FN239*'NGER input 2'!$GQ239)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A239=2013,'NGER input 2'!$A239=2014),0,'NGER input 2'!EU239*'NGER input 2'!FE239*'NGER input 2'!FO239*'NGER input 2'!$GQ239)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A239=2013,'NGER input 2'!$A239=2014),0,'NGER input 2'!EV239*'NGER input 2'!FF239*'NGER input 2'!FP239*'NGER input 2'!$GQ239)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A239=2013,'NGER input 2'!$A239=2014),0,'NGER input 2'!EW239*'NGER input 2'!FG239*'NGER input 2'!FQ239*'NGER input 2'!$GQ239)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A239=2013,'NGER input 2'!$A239=2014),0,'NGER input 2'!EX239*'NGER input 2'!FH239*'NGER input 2'!FR239*'NGER input 2'!$GQ239)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A239=2013,'NGER input 2'!$A239=2014),0,'NGER input 2'!EY239*'NGER input 2'!FI239*'NGER input 2'!FS239*'NGER input 2'!$GQ239)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A239=2013,'NGER input 2'!$A239=2014),0,'NGER input 2'!EZ239*'NGER input 2'!FJ239*'NGER input 2'!FT239*'NGER input 2'!$GQ239)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A239=2013,'NGER input 2'!$A239=2014),0,'NGER input 2'!FA239*'NGER input 2'!FK239*'NGER input 2'!FU239*'NGER input 2'!$GQ239)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A239=2013,'NGER input 2'!$A239=2014),0,'NGER input 2'!FB239*'NGER input 2'!FL239*'NGER input 2'!FV239*'NGER input 2'!$GQ239)","v":0},{"$f":"C241*(1-EXP(-'NGER input 2'!FW239*(13-'NGER input 2'!$GR239-7)/12))","v":{"$error":"#N/A"}},{"$f":"D241*(1-EXP(-'NGER input 2'!FX239*(13-'NGER input 2'!$GR239-7)/12))","v":{"$error":"#N/A"}},{"$f":"E241*(1-EXP(-'NGER input 2'!FY239*(13-'NGER input 2'!$GR239-7)/12))","v":{"$error":"#N/A"}},{"$f":"F241*(1-EXP(-'NGER input 2'!FZ239*(13-'NGER input 2'!$GR239-7)/12))","v":{"$error":"#N/A"}},{"$f":"G241*(1-EXP(-'NGER input 2'!GA239*(13-'NGER input 2'!$GR239-7)/12))","v":{"$error":"#N/A"}},{"$f":"H241*(1-EXP(-'NGER input 2'!GB239*(13-'NGER input 2'!$GR239-7)/12))","v":{"$error":"#N/A"}},{"$f":"I241*(1-EXP(-'NGER input 2'!GC239*(13-'NGER input 2'!$GR239-7)/12))","v":{"$error":"#N/A"}},{"$f":"J241*(1-EXP(-'NGER input 2'!GD239*(13-'NGER input 2'!$GR239-7)/12))","v":{"$error":"#N/A"}},{"$f":"K241*(1-EXP(-'NGER input 2'!GE239*(13-'NGER input 2'!$GR239-7)/12))","v":{"$error":"#N/A"}},{"$f":"L241*(1-EXP(-'NGER input 2'!GF239*(13-'NGER input 2'!$GR239-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K240/'NGER results'!$H240)*M241),0,('NGER results'!$K240/'NGER results'!$H240)*M241)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K240/'NGER results'!$H240)*N241),0,('NGER results'!$K240/'NGER results'!$H240)*N241)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K240/'NGER results'!$H240)*O241),0,('NGER results'!$K240/'NGER results'!$H240)*O241)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K240/'NGER results'!$H240)*P241),0,('NGER results'!$K240/'NGER results'!$H240)*P241)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K240/'NGER results'!$H240)*Q241),0,('NGER results'!$K240/'NGER results'!$H240)*Q241)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K240/'NGER results'!$H240)*R241),0,('NGER results'!$K240/'NGER results'!$H240)*R241)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K240/'NGER results'!$H240)*S241),0,('NGER results'!$K240/'NGER results'!$H240)*S241)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K240/'NGER results'!$H240)*T241),0,('NGER results'!$K240/'NGER results'!$H240)*T241)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K240/'NGER results'!$H240)*U241),0,('NGER results'!$K240/'NGER results'!$H240)*U241)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K240/'NGER results'!$H240)*V241),0,('NGER results'!$K240/'NGER results'!$H240)*V241)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ241*(1-EXP(-'NGER input 2'!FW239))","v":0},{"$f":"AR241*(1-EXP(-'NGER input 2'!FX239))","v":0},{"$f":"AS241*(1-EXP(-'NGER input 2'!FY239))","v":0},{"$f":"AT241*(1-EXP(-'NGER input 2'!FZ239))","v":0},{"$f":"AU241*(1-EXP(-'NGER input 2'!GA239))","v":0},{"$f":"AV241*(1-EXP(-'NGER input 2'!GB239))","v":0},{"$f":"AW241*(1-EXP(-'NGER input 2'!GC239))","v":0},{"$f":"AX241*(1-EXP(-'NGER input 2'!GD239))","v":0},{"$f":"AY241*(1-EXP(-'NGER input 2'!GE239))","v":0},{"$f":"AZ241*(1-EXP(-'NGER input 2'!GF239))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K240/'NGER results'!$H240)*BA241),0,('NGER results'!$K240/'NGER results'!$H240)*BA241)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K240/'NGER results'!$H240)*BB241),0,('NGER results'!$K240/'NGER results'!$H240)*BB241)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K240/'NGER results'!$H240)*BC241),0,('NGER results'!$K240/'NGER results'!$H240)*BC241)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K240/'NGER results'!$H240)*BD241),0,('NGER results'!$K240/'NGER results'!$H240)*BD241)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K240/'NGER results'!$H240)*BE241),0,('NGER results'!$K240/'NGER results'!$H240)*BE241)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K240/'NGER results'!$H240)*BF241),0,('NGER results'!$K240/'NGER results'!$H240)*BF241)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K240/'NGER results'!$H240)*BG241),0,('NGER results'!$K240/'NGER results'!$H240)*BG241)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K240/'NGER results'!$H240)*BH241),0,('NGER results'!$K240/'NGER results'!$H240)*BH241)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K240/'NGER results'!$H240)*BI241),0,('NGER results'!$K240/'NGER results'!$H240)*BI241)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K240/'NGER results'!$H240)*BJ241),0,('NGER results'!$K240/'NGER results'!$H240)*BJ241)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A241>=2016,(BA241+M241)*'NGER input 2'!$GS239*1.336*25,(BA241+M241)*'NGER input 2'!$GS239*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A241>=2016,(BB241+N241)*'NGER input 2'!$GS239*1.336*25,(BB241+N241)*'NGER input 2'!$GS239*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A241>=2016,(BC241+O241)*'NGER input 2'!$GS239*1.336*25,(BC241+O241)*'NGER input 2'!$GS239*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A241>=2016,(BD241+P241)*'NGER input 2'!$GS239*1.336*25,(BD241+P241)*'NGER input 2'!$GS239*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A241>=2016,(BE241+Q241)*'NGER input 2'!$GS239*1.336*25,(BE241+Q241)*'NGER input 2'!$GS239*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A241>=2016,(BF241+R241)*'NGER input 2'!$GS239*1.336*25,(BF241+R241)*'NGER input 2'!$GS239*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A241>=2016,(BG241+S241)*'NGER input 2'!$GS239*1.336*25,(BG241+S241)*'NGER input 2'!$GS239*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A241>=2016,(BH241+T241)*'NGER input 2'!$GS239*1.336*25,(BH241+T241)*'NGER input 2'!$GS239*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A241>=2016,(BI241+U241)*'NGER input 2'!$GS239*1.336*25,(BI241+U241)*'NGER input 2'!$GS239*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A241>=2016,(BJ241+V241)*'NGER input 2'!$GS239*1.336*25,(BJ241+V241)*'NGER input 2'!$GS239*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A240","v":236},null,{"$f":"IF(OR('NGER input 2'!$A240=2013,'NGER input 2'!$A240=2014),0,'NGER input 2'!ES240*'NGER input 2'!FC240*'NGER input 2'!FM240*'NGER input 2'!$GQ240)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A240=2013,'NGER input 2'!$A240=2014),0,'NGER input 2'!ET240*'NGER input 2'!FD240*'NGER input 2'!FN240*'NGER input 2'!$GQ240)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A240=2013,'NGER input 2'!$A240=2014),0,'NGER input 2'!EU240*'NGER input 2'!FE240*'NGER input 2'!FO240*'NGER input 2'!$GQ240)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A240=2013,'NGER input 2'!$A240=2014),0,'NGER input 2'!EV240*'NGER input 2'!FF240*'NGER input 2'!FP240*'NGER input 2'!$GQ240)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A240=2013,'NGER input 2'!$A240=2014),0,'NGER input 2'!EW240*'NGER input 2'!FG240*'NGER input 2'!FQ240*'NGER input 2'!$GQ240)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A240=2013,'NGER input 2'!$A240=2014),0,'NGER input 2'!EX240*'NGER input 2'!FH240*'NGER input 2'!FR240*'NGER input 2'!$GQ240)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A240=2013,'NGER input 2'!$A240=2014),0,'NGER input 2'!EY240*'NGER input 2'!FI240*'NGER input 2'!FS240*'NGER input 2'!$GQ240)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A240=2013,'NGER input 2'!$A240=2014),0,'NGER input 2'!EZ240*'NGER input 2'!FJ240*'NGER input 2'!FT240*'NGER input 2'!$GQ240)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A240=2013,'NGER input 2'!$A240=2014),0,'NGER input 2'!FA240*'NGER input 2'!FK240*'NGER input 2'!FU240*'NGER input 2'!$GQ240)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A240=2013,'NGER input 2'!$A240=2014),0,'NGER input 2'!FB240*'NGER input 2'!FL240*'NGER input 2'!FV240*'NGER input 2'!$GQ240)","v":0},{"$f":"C242*(1-EXP(-'NGER input 2'!FW240*(13-'NGER input 2'!$GR240-7)/12))","v":{"$error":"#N/A"}},{"$f":"D242*(1-EXP(-'NGER input 2'!FX240*(13-'NGER input 2'!$GR240-7)/12))","v":{"$error":"#N/A"}},{"$f":"E242*(1-EXP(-'NGER input 2'!FY240*(13-'NGER input 2'!$GR240-7)/12))","v":{"$error":"#N/A"}},{"$f":"F242*(1-EXP(-'NGER input 2'!FZ240*(13-'NGER input 2'!$GR240-7)/12))","v":{"$error":"#N/A"}},{"$f":"G242*(1-EXP(-'NGER input 2'!GA240*(13-'NGER input 2'!$GR240-7)/12))","v":{"$error":"#N/A"}},{"$f":"H242*(1-EXP(-'NGER input 2'!GB240*(13-'NGER input 2'!$GR240-7)/12))","v":{"$error":"#N/A"}},{"$f":"I242*(1-EXP(-'NGER input 2'!GC240*(13-'NGER input 2'!$GR240-7)/12))","v":{"$error":"#N/A"}},{"$f":"J242*(1-EXP(-'NGER input 2'!GD240*(13-'NGER input 2'!$GR240-7)/12))","v":{"$error":"#N/A"}},{"$f":"K242*(1-EXP(-'NGER input 2'!GE240*(13-'NGER input 2'!$GR240-7)/12))","v":{"$error":"#N/A"}},{"$f":"L242*(1-EXP(-'NGER input 2'!GF240*(13-'NGER input 2'!$GR240-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K241/'NGER results'!$H241)*M242),0,('NGER results'!$K241/'NGER results'!$H241)*M242)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K241/'NGER results'!$H241)*N242),0,('NGER results'!$K241/'NGER results'!$H241)*N242)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K241/'NGER results'!$H241)*O242),0,('NGER results'!$K241/'NGER results'!$H241)*O242)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K241/'NGER results'!$H241)*P242),0,('NGER results'!$K241/'NGER results'!$H241)*P242)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K241/'NGER results'!$H241)*Q242),0,('NGER results'!$K241/'NGER results'!$H241)*Q242)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K241/'NGER results'!$H241)*R242),0,('NGER results'!$K241/'NGER results'!$H241)*R242)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K241/'NGER results'!$H241)*S242),0,('NGER results'!$K241/'NGER results'!$H241)*S242)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K241/'NGER results'!$H241)*T242),0,('NGER results'!$K241/'NGER results'!$H241)*T242)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K241/'NGER results'!$H241)*U242),0,('NGER results'!$K241/'NGER results'!$H241)*U242)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K241/'NGER results'!$H241)*V242),0,('NGER results'!$K241/'NGER results'!$H241)*V242)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ242*(1-EXP(-'NGER input 2'!FW240))","v":0},{"$f":"AR242*(1-EXP(-'NGER input 2'!FX240))","v":0},{"$f":"AS242*(1-EXP(-'NGER input 2'!FY240))","v":0},{"$f":"AT242*(1-EXP(-'NGER input 2'!FZ240))","v":0},{"$f":"AU242*(1-EXP(-'NGER input 2'!GA240))","v":0},{"$f":"AV242*(1-EXP(-'NGER input 2'!GB240))","v":0},{"$f":"AW242*(1-EXP(-'NGER input 2'!GC240))","v":0},{"$f":"AX242*(1-EXP(-'NGER input 2'!GD240))","v":0},{"$f":"AY242*(1-EXP(-'NGER input 2'!GE240))","v":0},{"$f":"AZ242*(1-EXP(-'NGER input 2'!GF240))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K241/'NGER results'!$H241)*BA242),0,('NGER results'!$K241/'NGER results'!$H241)*BA242)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K241/'NGER results'!$H241)*BB242),0,('NGER results'!$K241/'NGER results'!$H241)*BB242)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K241/'NGER results'!$H241)*BC242),0,('NGER results'!$K241/'NGER results'!$H241)*BC242)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K241/'NGER results'!$H241)*BD242),0,('NGER results'!$K241/'NGER results'!$H241)*BD242)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K241/'NGER results'!$H241)*BE242),0,('NGER results'!$K241/'NGER results'!$H241)*BE242)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K241/'NGER results'!$H241)*BF242),0,('NGER results'!$K241/'NGER results'!$H241)*BF242)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K241/'NGER results'!$H241)*BG242),0,('NGER results'!$K241/'NGER results'!$H241)*BG242)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K241/'NGER results'!$H241)*BH242),0,('NGER results'!$K241/'NGER results'!$H241)*BH242)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K241/'NGER results'!$H241)*BI242),0,('NGER results'!$K241/'NGER results'!$H241)*BI242)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K241/'NGER results'!$H241)*BJ242),0,('NGER results'!$K241/'NGER results'!$H241)*BJ242)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A242>=2016,(BA242+M242)*'NGER input 2'!$GS240*1.336*25,(BA242+M242)*'NGER input 2'!$GS240*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A242>=2016,(BB242+N242)*'NGER input 2'!$GS240*1.336*25,(BB242+N242)*'NGER input 2'!$GS240*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A242>=2016,(BC242+O242)*'NGER input 2'!$GS240*1.336*25,(BC242+O242)*'NGER input 2'!$GS240*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A242>=2016,(BD242+P242)*'NGER input 2'!$GS240*1.336*25,(BD242+P242)*'NGER input 2'!$GS240*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A242>=2016,(BE242+Q242)*'NGER input 2'!$GS240*1.336*25,(BE242+Q242)*'NGER input 2'!$GS240*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A242>=2016,(BF242+R242)*'NGER input 2'!$GS240*1.336*25,(BF242+R242)*'NGER input 2'!$GS240*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A242>=2016,(BG242+S242)*'NGER input 2'!$GS240*1.336*25,(BG242+S242)*'NGER input 2'!$GS240*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A242>=2016,(BH242+T242)*'NGER input 2'!$GS240*1.336*25,(BH242+T242)*'NGER input 2'!$GS240*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A242>=2016,(BI242+U242)*'NGER input 2'!$GS240*1.336*25,(BI242+U242)*'NGER input 2'!$GS240*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A242>=2016,(BJ242+V242)*'NGER input 2'!$GS240*1.336*25,(BJ242+V242)*'NGER input 2'!$GS240*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A241","v":237},null,{"$f":"IF(OR('NGER input 2'!$A241=2013,'NGER input 2'!$A241=2014),0,'NGER input 2'!ES241*'NGER input 2'!FC241*'NGER input 2'!FM241*'NGER input 2'!$GQ241)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A241=2013,'NGER input 2'!$A241=2014),0,'NGER input 2'!ET241*'NGER input 2'!FD241*'NGER input 2'!FN241*'NGER input 2'!$GQ241)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A241=2013,'NGER input 2'!$A241=2014),0,'NGER input 2'!EU241*'NGER input 2'!FE241*'NGER input 2'!FO241*'NGER input 2'!$GQ241)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A241=2013,'NGER input 2'!$A241=2014),0,'NGER input 2'!EV241*'NGER input 2'!FF241*'NGER input 2'!FP241*'NGER input 2'!$GQ241)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A241=2013,'NGER input 2'!$A241=2014),0,'NGER input 2'!EW241*'NGER input 2'!FG241*'NGER input 2'!FQ241*'NGER input 2'!$GQ241)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A241=2013,'NGER input 2'!$A241=2014),0,'NGER input 2'!EX241*'NGER input 2'!FH241*'NGER input 2'!FR241*'NGER input 2'!$GQ241)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A241=2013,'NGER input 2'!$A241=2014),0,'NGER input 2'!EY241*'NGER input 2'!FI241*'NGER input 2'!FS241*'NGER input 2'!$GQ241)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A241=2013,'NGER input 2'!$A241=2014),0,'NGER input 2'!EZ241*'NGER input 2'!FJ241*'NGER input 2'!FT241*'NGER input 2'!$GQ241)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A241=2013,'NGER input 2'!$A241=2014),0,'NGER input 2'!FA241*'NGER input 2'!FK241*'NGER input 2'!FU241*'NGER input 2'!$GQ241)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A241=2013,'NGER input 2'!$A241=2014),0,'NGER input 2'!FB241*'NGER input 2'!FL241*'NGER input 2'!FV241*'NGER input 2'!$GQ241)","v":0},{"$f":"C243*(1-EXP(-'NGER input 2'!FW241*(13-'NGER input 2'!$GR241-7)/12))","v":{"$error":"#N/A"}},{"$f":"D243*(1-EXP(-'NGER input 2'!FX241*(13-'NGER input 2'!$GR241-7)/12))","v":{"$error":"#N/A"}},{"$f":"E243*(1-EXP(-'NGER input 2'!FY241*(13-'NGER input 2'!$GR241-7)/12))","v":{"$error":"#N/A"}},{"$f":"F243*(1-EXP(-'NGER input 2'!FZ241*(13-'NGER input 2'!$GR241-7)/12))","v":{"$error":"#N/A"}},{"$f":"G243*(1-EXP(-'NGER input 2'!GA241*(13-'NGER input 2'!$GR241-7)/12))","v":{"$error":"#N/A"}},{"$f":"H243*(1-EXP(-'NGER input 2'!GB241*(13-'NGER input 2'!$GR241-7)/12))","v":{"$error":"#N/A"}},{"$f":"I243*(1-EXP(-'NGER input 2'!GC241*(13-'NGER input 2'!$GR241-7)/12))","v":{"$error":"#N/A"}},{"$f":"J243*(1-EXP(-'NGER input 2'!GD241*(13-'NGER input 2'!$GR241-7)/12))","v":{"$error":"#N/A"}},{"$f":"K243*(1-EXP(-'NGER input 2'!GE241*(13-'NGER input 2'!$GR241-7)/12))","v":{"$error":"#N/A"}},{"$f":"L243*(1-EXP(-'NGER input 2'!GF241*(13-'NGER input 2'!$GR241-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K242/'NGER results'!$H242)*M243),0,('NGER results'!$K242/'NGER results'!$H242)*M243)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K242/'NGER results'!$H242)*N243),0,('NGER results'!$K242/'NGER results'!$H242)*N243)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K242/'NGER results'!$H242)*O243),0,('NGER results'!$K242/'NGER results'!$H242)*O243)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K242/'NGER results'!$H242)*P243),0,('NGER results'!$K242/'NGER results'!$H242)*P243)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K242/'NGER results'!$H242)*Q243),0,('NGER results'!$K242/'NGER results'!$H242)*Q243)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K242/'NGER results'!$H242)*R243),0,('NGER results'!$K242/'NGER results'!$H242)*R243)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K242/'NGER results'!$H242)*S243),0,('NGER results'!$K242/'NGER results'!$H242)*S243)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K242/'NGER results'!$H242)*T243),0,('NGER results'!$K242/'NGER results'!$H242)*T243)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K242/'NGER results'!$H242)*U243),0,('NGER results'!$K242/'NGER results'!$H242)*U243)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K242/'NGER results'!$H242)*V243),0,('NGER results'!$K242/'NGER results'!$H242)*V243)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ243*(1-EXP(-'NGER input 2'!FW241))","v":0},{"$f":"AR243*(1-EXP(-'NGER input 2'!FX241))","v":0},{"$f":"AS243*(1-EXP(-'NGER input 2'!FY241))","v":0},{"$f":"AT243*(1-EXP(-'NGER input 2'!FZ241))","v":0},{"$f":"AU243*(1-EXP(-'NGER input 2'!GA241))","v":0},{"$f":"AV243*(1-EXP(-'NGER input 2'!GB241))","v":0},{"$f":"AW243*(1-EXP(-'NGER input 2'!GC241))","v":0},{"$f":"AX243*(1-EXP(-'NGER input 2'!GD241))","v":0},{"$f":"AY243*(1-EXP(-'NGER input 2'!GE241))","v":0},{"$f":"AZ243*(1-EXP(-'NGER input 2'!GF241))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K242/'NGER results'!$H242)*BA243),0,('NGER results'!$K242/'NGER results'!$H242)*BA243)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K242/'NGER results'!$H242)*BB243),0,('NGER results'!$K242/'NGER results'!$H242)*BB243)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K242/'NGER results'!$H242)*BC243),0,('NGER results'!$K242/'NGER results'!$H242)*BC243)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K242/'NGER results'!$H242)*BD243),0,('NGER results'!$K242/'NGER results'!$H242)*BD243)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K242/'NGER results'!$H242)*BE243),0,('NGER results'!$K242/'NGER results'!$H242)*BE243)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K242/'NGER results'!$H242)*BF243),0,('NGER results'!$K242/'NGER results'!$H242)*BF243)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K242/'NGER results'!$H242)*BG243),0,('NGER results'!$K242/'NGER results'!$H242)*BG243)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K242/'NGER results'!$H242)*BH243),0,('NGER results'!$K242/'NGER results'!$H242)*BH243)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K242/'NGER results'!$H242)*BI243),0,('NGER results'!$K242/'NGER results'!$H242)*BI243)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K242/'NGER results'!$H242)*BJ243),0,('NGER results'!$K242/'NGER results'!$H242)*BJ243)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A243>=2016,(BA243+M243)*'NGER input 2'!$GS241*1.336*25,(BA243+M243)*'NGER input 2'!$GS241*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A243>=2016,(BB243+N243)*'NGER input 2'!$GS241*1.336*25,(BB243+N243)*'NGER input 2'!$GS241*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A243>=2016,(BC243+O243)*'NGER input 2'!$GS241*1.336*25,(BC243+O243)*'NGER input 2'!$GS241*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A243>=2016,(BD243+P243)*'NGER input 2'!$GS241*1.336*25,(BD243+P243)*'NGER input 2'!$GS241*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A243>=2016,(BE243+Q243)*'NGER input 2'!$GS241*1.336*25,(BE243+Q243)*'NGER input 2'!$GS241*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A243>=2016,(BF243+R243)*'NGER input 2'!$GS241*1.336*25,(BF243+R243)*'NGER input 2'!$GS241*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A243>=2016,(BG243+S243)*'NGER input 2'!$GS241*1.336*25,(BG243+S243)*'NGER input 2'!$GS241*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A243>=2016,(BH243+T243)*'NGER input 2'!$GS241*1.336*25,(BH243+T243)*'NGER input 2'!$GS241*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A243>=2016,(BI243+U243)*'NGER input 2'!$GS241*1.336*25,(BI243+U243)*'NGER input 2'!$GS241*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A243>=2016,(BJ243+V243)*'NGER input 2'!$GS241*1.336*25,(BJ243+V243)*'NGER input 2'!$GS241*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A242","v":238},null,{"$f":"IF(OR('NGER input 2'!$A242=2013,'NGER input 2'!$A242=2014),0,'NGER input 2'!ES242*'NGER input 2'!FC242*'NGER input 2'!FM242*'NGER input 2'!$GQ242)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A242=2013,'NGER input 2'!$A242=2014),0,'NGER input 2'!ET242*'NGER input 2'!FD242*'NGER input 2'!FN242*'NGER input 2'!$GQ242)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A242=2013,'NGER input 2'!$A242=2014),0,'NGER input 2'!EU242*'NGER input 2'!FE242*'NGER input 2'!FO242*'NGER input 2'!$GQ242)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A242=2013,'NGER input 2'!$A242=2014),0,'NGER input 2'!EV242*'NGER input 2'!FF242*'NGER input 2'!FP242*'NGER input 2'!$GQ242)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A242=2013,'NGER input 2'!$A242=2014),0,'NGER input 2'!EW242*'NGER input 2'!FG242*'NGER input 2'!FQ242*'NGER input 2'!$GQ242)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A242=2013,'NGER input 2'!$A242=2014),0,'NGER input 2'!EX242*'NGER input 2'!FH242*'NGER input 2'!FR242*'NGER input 2'!$GQ242)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A242=2013,'NGER input 2'!$A242=2014),0,'NGER input 2'!EY242*'NGER input 2'!FI242*'NGER input 2'!FS242*'NGER input 2'!$GQ242)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A242=2013,'NGER input 2'!$A242=2014),0,'NGER input 2'!EZ242*'NGER input 2'!FJ242*'NGER input 2'!FT242*'NGER input 2'!$GQ242)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A242=2013,'NGER input 2'!$A242=2014),0,'NGER input 2'!FA242*'NGER input 2'!FK242*'NGER input 2'!FU242*'NGER input 2'!$GQ242)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A242=2013,'NGER input 2'!$A242=2014),0,'NGER input 2'!FB242*'NGER input 2'!FL242*'NGER input 2'!FV242*'NGER input 2'!$GQ242)","v":0},{"$f":"C244*(1-EXP(-'NGER input 2'!FW242*(13-'NGER input 2'!$GR242-7)/12))","v":{"$error":"#N/A"}},{"$f":"D244*(1-EXP(-'NGER input 2'!FX242*(13-'NGER input 2'!$GR242-7)/12))","v":{"$error":"#N/A"}},{"$f":"E244*(1-EXP(-'NGER input 2'!FY242*(13-'NGER input 2'!$GR242-7)/12))","v":{"$error":"#N/A"}},{"$f":"F244*(1-EXP(-'NGER input 2'!FZ242*(13-'NGER input 2'!$GR242-7)/12))","v":{"$error":"#N/A"}},{"$f":"G244*(1-EXP(-'NGER input 2'!GA242*(13-'NGER input 2'!$GR242-7)/12))","v":{"$error":"#N/A"}},{"$f":"H244*(1-EXP(-'NGER input 2'!GB242*(13-'NGER input 2'!$GR242-7)/12))","v":{"$error":"#N/A"}},{"$f":"I244*(1-EXP(-'NGER input 2'!GC242*(13-'NGER input 2'!$GR242-7)/12))","v":{"$error":"#N/A"}},{"$f":"J244*(1-EXP(-'NGER input 2'!GD242*(13-'NGER input 2'!$GR242-7)/12))","v":{"$error":"#N/A"}},{"$f":"K244*(1-EXP(-'NGER input 2'!GE242*(13-'NGER input 2'!$GR242-7)/12))","v":{"$error":"#N/A"}},{"$f":"L244*(1-EXP(-'NGER input 2'!GF242*(13-'NGER input 2'!$GR242-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K243/'NGER results'!$H243)*M244),0,('NGER results'!$K243/'NGER results'!$H243)*M244)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K243/'NGER results'!$H243)*N244),0,('NGER results'!$K243/'NGER results'!$H243)*N244)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K243/'NGER results'!$H243)*O244),0,('NGER results'!$K243/'NGER results'!$H243)*O244)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K243/'NGER results'!$H243)*P244),0,('NGER results'!$K243/'NGER results'!$H243)*P244)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K243/'NGER results'!$H243)*Q244),0,('NGER results'!$K243/'NGER results'!$H243)*Q244)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K243/'NGER results'!$H243)*R244),0,('NGER results'!$K243/'NGER results'!$H243)*R244)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K243/'NGER results'!$H243)*S244),0,('NGER results'!$K243/'NGER results'!$H243)*S244)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K243/'NGER results'!$H243)*T244),0,('NGER results'!$K243/'NGER results'!$H243)*T244)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K243/'NGER results'!$H243)*U244),0,('NGER results'!$K243/'NGER results'!$H243)*U244)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K243/'NGER results'!$H243)*V244),0,('NGER results'!$K243/'NGER results'!$H243)*V244)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ244*(1-EXP(-'NGER input 2'!FW242))","v":0},{"$f":"AR244*(1-EXP(-'NGER input 2'!FX242))","v":0},{"$f":"AS244*(1-EXP(-'NGER input 2'!FY242))","v":0},{"$f":"AT244*(1-EXP(-'NGER input 2'!FZ242))","v":0},{"$f":"AU244*(1-EXP(-'NGER input 2'!GA242))","v":0},{"$f":"AV244*(1-EXP(-'NGER input 2'!GB242))","v":0},{"$f":"AW244*(1-EXP(-'NGER input 2'!GC242))","v":0},{"$f":"AX244*(1-EXP(-'NGER input 2'!GD242))","v":0},{"$f":"AY244*(1-EXP(-'NGER input 2'!GE242))","v":0},{"$f":"AZ244*(1-EXP(-'NGER input 2'!GF242))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K243/'NGER results'!$H243)*BA244),0,('NGER results'!$K243/'NGER results'!$H243)*BA244)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K243/'NGER results'!$H243)*BB244),0,('NGER results'!$K243/'NGER results'!$H243)*BB244)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K243/'NGER results'!$H243)*BC244),0,('NGER results'!$K243/'NGER results'!$H243)*BC244)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K243/'NGER results'!$H243)*BD244),0,('NGER results'!$K243/'NGER results'!$H243)*BD244)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K243/'NGER results'!$H243)*BE244),0,('NGER results'!$K243/'NGER results'!$H243)*BE244)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K243/'NGER results'!$H243)*BF244),0,('NGER results'!$K243/'NGER results'!$H243)*BF244)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K243/'NGER results'!$H243)*BG244),0,('NGER results'!$K243/'NGER results'!$H243)*BG244)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K243/'NGER results'!$H243)*BH244),0,('NGER results'!$K243/'NGER results'!$H243)*BH244)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K243/'NGER results'!$H243)*BI244),0,('NGER results'!$K243/'NGER results'!$H243)*BI244)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K243/'NGER results'!$H243)*BJ244),0,('NGER results'!$K243/'NGER results'!$H243)*BJ244)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A244>=2016,(BA244+M244)*'NGER input 2'!$GS242*1.336*25,(BA244+M244)*'NGER input 2'!$GS242*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A244>=2016,(BB244+N244)*'NGER input 2'!$GS242*1.336*25,(BB244+N244)*'NGER input 2'!$GS242*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A244>=2016,(BC244+O244)*'NGER input 2'!$GS242*1.336*25,(BC244+O244)*'NGER input 2'!$GS242*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A244>=2016,(BD244+P244)*'NGER input 2'!$GS242*1.336*25,(BD244+P244)*'NGER input 2'!$GS242*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A244>=2016,(BE244+Q244)*'NGER input 2'!$GS242*1.336*25,(BE244+Q244)*'NGER input 2'!$GS242*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A244>=2016,(BF244+R244)*'NGER input 2'!$GS242*1.336*25,(BF244+R244)*'NGER input 2'!$GS242*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A244>=2016,(BG244+S244)*'NGER input 2'!$GS242*1.336*25,(BG244+S244)*'NGER input 2'!$GS242*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A244>=2016,(BH244+T244)*'NGER input 2'!$GS242*1.336*25,(BH244+T244)*'NGER input 2'!$GS242*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A244>=2016,(BI244+U244)*'NGER input 2'!$GS242*1.336*25,(BI244+U244)*'NGER input 2'!$GS242*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A244>=2016,(BJ244+V244)*'NGER input 2'!$GS242*1.336*25,(BJ244+V244)*'NGER input 2'!$GS242*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A243","v":239},null,{"$f":"IF(OR('NGER input 2'!$A243=2013,'NGER input 2'!$A243=2014),0,'NGER input 2'!ES243*'NGER input 2'!FC243*'NGER input 2'!FM243*'NGER input 2'!$GQ243)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A243=2013,'NGER input 2'!$A243=2014),0,'NGER input 2'!ET243*'NGER input 2'!FD243*'NGER input 2'!FN243*'NGER input 2'!$GQ243)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A243=2013,'NGER input 2'!$A243=2014),0,'NGER input 2'!EU243*'NGER input 2'!FE243*'NGER input 2'!FO243*'NGER input 2'!$GQ243)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A243=2013,'NGER input 2'!$A243=2014),0,'NGER input 2'!EV243*'NGER input 2'!FF243*'NGER input 2'!FP243*'NGER input 2'!$GQ243)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A243=2013,'NGER input 2'!$A243=2014),0,'NGER input 2'!EW243*'NGER input 2'!FG243*'NGER input 2'!FQ243*'NGER input 2'!$GQ243)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A243=2013,'NGER input 2'!$A243=2014),0,'NGER input 2'!EX243*'NGER input 2'!FH243*'NGER input 2'!FR243*'NGER input 2'!$GQ243)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A243=2013,'NGER input 2'!$A243=2014),0,'NGER input 2'!EY243*'NGER input 2'!FI243*'NGER input 2'!FS243*'NGER input 2'!$GQ243)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A243=2013,'NGER input 2'!$A243=2014),0,'NGER input 2'!EZ243*'NGER input 2'!FJ243*'NGER input 2'!FT243*'NGER input 2'!$GQ243)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A243=2013,'NGER input 2'!$A243=2014),0,'NGER input 2'!FA243*'NGER input 2'!FK243*'NGER input 2'!FU243*'NGER input 2'!$GQ243)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A243=2013,'NGER input 2'!$A243=2014),0,'NGER input 2'!FB243*'NGER input 2'!FL243*'NGER input 2'!FV243*'NGER input 2'!$GQ243)","v":0},{"$f":"C245*(1-EXP(-'NGER input 2'!FW243*(13-'NGER input 2'!$GR243-7)/12))","v":{"$error":"#N/A"}},{"$f":"D245*(1-EXP(-'NGER input 2'!FX243*(13-'NGER input 2'!$GR243-7)/12))","v":{"$error":"#N/A"}},{"$f":"E245*(1-EXP(-'NGER input 2'!FY243*(13-'NGER input 2'!$GR243-7)/12))","v":{"$error":"#N/A"}},{"$f":"F245*(1-EXP(-'NGER input 2'!FZ243*(13-'NGER input 2'!$GR243-7)/12))","v":{"$error":"#N/A"}},{"$f":"G245*(1-EXP(-'NGER input 2'!GA243*(13-'NGER input 2'!$GR243-7)/12))","v":{"$error":"#N/A"}},{"$f":"H245*(1-EXP(-'NGER input 2'!GB243*(13-'NGER input 2'!$GR243-7)/12))","v":{"$error":"#N/A"}},{"$f":"I245*(1-EXP(-'NGER input 2'!GC243*(13-'NGER input 2'!$GR243-7)/12))","v":{"$error":"#N/A"}},{"$f":"J245*(1-EXP(-'NGER input 2'!GD243*(13-'NGER input 2'!$GR243-7)/12))","v":{"$error":"#N/A"}},{"$f":"K245*(1-EXP(-'NGER input 2'!GE243*(13-'NGER input 2'!$GR243-7)/12))","v":{"$error":"#N/A"}},{"$f":"L245*(1-EXP(-'NGER input 2'!GF243*(13-'NGER input 2'!$GR243-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K244/'NGER results'!$H244)*M245),0,('NGER results'!$K244/'NGER results'!$H244)*M245)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K244/'NGER results'!$H244)*N245),0,('NGER results'!$K244/'NGER results'!$H244)*N245)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K244/'NGER results'!$H244)*O245),0,('NGER results'!$K244/'NGER results'!$H244)*O245)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K244/'NGER results'!$H244)*P245),0,('NGER results'!$K244/'NGER results'!$H244)*P245)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K244/'NGER results'!$H244)*Q245),0,('NGER results'!$K244/'NGER results'!$H244)*Q245)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K244/'NGER results'!$H244)*R245),0,('NGER results'!$K244/'NGER results'!$H244)*R245)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K244/'NGER results'!$H244)*S245),0,('NGER results'!$K244/'NGER results'!$H244)*S245)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K244/'NGER results'!$H244)*T245),0,('NGER results'!$K244/'NGER results'!$H244)*T245)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K244/'NGER results'!$H244)*U245),0,('NGER results'!$K244/'NGER results'!$H244)*U245)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K244/'NGER results'!$H244)*V245),0,('NGER results'!$K244/'NGER results'!$H244)*V245)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ245*(1-EXP(-'NGER input 2'!FW243))","v":0},{"$f":"AR245*(1-EXP(-'NGER input 2'!FX243))","v":0},{"$f":"AS245*(1-EXP(-'NGER input 2'!FY243))","v":0},{"$f":"AT245*(1-EXP(-'NGER input 2'!FZ243))","v":0},{"$f":"AU245*(1-EXP(-'NGER input 2'!GA243))","v":0},{"$f":"AV245*(1-EXP(-'NGER input 2'!GB243))","v":0},{"$f":"AW245*(1-EXP(-'NGER input 2'!GC243))","v":0},{"$f":"AX245*(1-EXP(-'NGER input 2'!GD243))","v":0},{"$f":"AY245*(1-EXP(-'NGER input 2'!GE243))","v":0},{"$f":"AZ245*(1-EXP(-'NGER input 2'!GF243))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K244/'NGER results'!$H244)*BA245),0,('NGER results'!$K244/'NGER results'!$H244)*BA245)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K244/'NGER results'!$H244)*BB245),0,('NGER results'!$K244/'NGER results'!$H244)*BB245)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K244/'NGER results'!$H244)*BC245),0,('NGER results'!$K244/'NGER results'!$H244)*BC245)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K244/'NGER results'!$H244)*BD245),0,('NGER results'!$K244/'NGER results'!$H244)*BD245)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K244/'NGER results'!$H244)*BE245),0,('NGER results'!$K244/'NGER results'!$H244)*BE245)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K244/'NGER results'!$H244)*BF245),0,('NGER results'!$K244/'NGER results'!$H244)*BF245)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K244/'NGER results'!$H244)*BG245),0,('NGER results'!$K244/'NGER results'!$H244)*BG245)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K244/'NGER results'!$H244)*BH245),0,('NGER results'!$K244/'NGER results'!$H244)*BH245)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K244/'NGER results'!$H244)*BI245),0,('NGER results'!$K244/'NGER results'!$H244)*BI245)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K244/'NGER results'!$H244)*BJ245),0,('NGER results'!$K244/'NGER results'!$H244)*BJ245)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A245>=2016,(BA245+M245)*'NGER input 2'!$GS243*1.336*25,(BA245+M245)*'NGER input 2'!$GS243*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A245>=2016,(BB245+N245)*'NGER input 2'!$GS243*1.336*25,(BB245+N245)*'NGER input 2'!$GS243*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A245>=2016,(BC245+O245)*'NGER input 2'!$GS243*1.336*25,(BC245+O245)*'NGER input 2'!$GS243*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A245>=2016,(BD245+P245)*'NGER input 2'!$GS243*1.336*25,(BD245+P245)*'NGER input 2'!$GS243*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A245>=2016,(BE245+Q245)*'NGER input 2'!$GS243*1.336*25,(BE245+Q245)*'NGER input 2'!$GS243*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A245>=2016,(BF245+R245)*'NGER input 2'!$GS243*1.336*25,(BF245+R245)*'NGER input 2'!$GS243*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A245>=2016,(BG245+S245)*'NGER input 2'!$GS243*1.336*25,(BG245+S245)*'NGER input 2'!$GS243*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A245>=2016,(BH245+T245)*'NGER input 2'!$GS243*1.336*25,(BH245+T245)*'NGER input 2'!$GS243*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A245>=2016,(BI245+U245)*'NGER input 2'!$GS243*1.336*25,(BI245+U245)*'NGER input 2'!$GS243*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A245>=2016,(BJ245+V245)*'NGER input 2'!$GS243*1.336*25,(BJ245+V245)*'NGER input 2'!$GS243*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A244","v":240},null,{"$f":"IF(OR('NGER input 2'!$A244=2013,'NGER input 2'!$A244=2014),0,'NGER input 2'!ES244*'NGER input 2'!FC244*'NGER input 2'!FM244*'NGER input 2'!$GQ244)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A244=2013,'NGER input 2'!$A244=2014),0,'NGER input 2'!ET244*'NGER input 2'!FD244*'NGER input 2'!FN244*'NGER input 2'!$GQ244)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A244=2013,'NGER input 2'!$A244=2014),0,'NGER input 2'!EU244*'NGER input 2'!FE244*'NGER input 2'!FO244*'NGER input 2'!$GQ244)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A244=2013,'NGER input 2'!$A244=2014),0,'NGER input 2'!EV244*'NGER input 2'!FF244*'NGER input 2'!FP244*'NGER input 2'!$GQ244)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A244=2013,'NGER input 2'!$A244=2014),0,'NGER input 2'!EW244*'NGER input 2'!FG244*'NGER input 2'!FQ244*'NGER input 2'!$GQ244)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A244=2013,'NGER input 2'!$A244=2014),0,'NGER input 2'!EX244*'NGER input 2'!FH244*'NGER input 2'!FR244*'NGER input 2'!$GQ244)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A244=2013,'NGER input 2'!$A244=2014),0,'NGER input 2'!EY244*'NGER input 2'!FI244*'NGER input 2'!FS244*'NGER input 2'!$GQ244)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A244=2013,'NGER input 2'!$A244=2014),0,'NGER input 2'!EZ244*'NGER input 2'!FJ244*'NGER input 2'!FT244*'NGER input 2'!$GQ244)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A244=2013,'NGER input 2'!$A244=2014),0,'NGER input 2'!FA244*'NGER input 2'!FK244*'NGER input 2'!FU244*'NGER input 2'!$GQ244)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A244=2013,'NGER input 2'!$A244=2014),0,'NGER input 2'!FB244*'NGER input 2'!FL244*'NGER input 2'!FV244*'NGER input 2'!$GQ244)","v":0},{"$f":"C246*(1-EXP(-'NGER input 2'!FW244*(13-'NGER input 2'!$GR244-7)/12))","v":{"$error":"#N/A"}},{"$f":"D246*(1-EXP(-'NGER input 2'!FX244*(13-'NGER input 2'!$GR244-7)/12))","v":{"$error":"#N/A"}},{"$f":"E246*(1-EXP(-'NGER input 2'!FY244*(13-'NGER input 2'!$GR244-7)/12))","v":{"$error":"#N/A"}},{"$f":"F246*(1-EXP(-'NGER input 2'!FZ244*(13-'NGER input 2'!$GR244-7)/12))","v":{"$error":"#N/A"}},{"$f":"G246*(1-EXP(-'NGER input 2'!GA244*(13-'NGER input 2'!$GR244-7)/12))","v":{"$error":"#N/A"}},{"$f":"H246*(1-EXP(-'NGER input 2'!GB244*(13-'NGER input 2'!$GR244-7)/12))","v":{"$error":"#N/A"}},{"$f":"I246*(1-EXP(-'NGER input 2'!GC244*(13-'NGER input 2'!$GR244-7)/12))","v":{"$error":"#N/A"}},{"$f":"J246*(1-EXP(-'NGER input 2'!GD244*(13-'NGER input 2'!$GR244-7)/12))","v":{"$error":"#N/A"}},{"$f":"K246*(1-EXP(-'NGER input 2'!GE244*(13-'NGER input 2'!$GR244-7)/12))","v":{"$error":"#N/A"}},{"$f":"L246*(1-EXP(-'NGER input 2'!GF244*(13-'NGER input 2'!$GR244-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K245/'NGER results'!$H245)*M246),0,('NGER results'!$K245/'NGER results'!$H245)*M246)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K245/'NGER results'!$H245)*N246),0,('NGER results'!$K245/'NGER results'!$H245)*N246)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K245/'NGER results'!$H245)*O246),0,('NGER results'!$K245/'NGER results'!$H245)*O246)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K245/'NGER results'!$H245)*P246),0,('NGER results'!$K245/'NGER results'!$H245)*P246)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K245/'NGER results'!$H245)*Q246),0,('NGER results'!$K245/'NGER results'!$H245)*Q246)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K245/'NGER results'!$H245)*R246),0,('NGER results'!$K245/'NGER results'!$H245)*R246)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K245/'NGER results'!$H245)*S246),0,('NGER results'!$K245/'NGER results'!$H245)*S246)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K245/'NGER results'!$H245)*T246),0,('NGER results'!$K245/'NGER results'!$H245)*T246)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K245/'NGER results'!$H245)*U246),0,('NGER results'!$K245/'NGER results'!$H245)*U246)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K245/'NGER results'!$H245)*V246),0,('NGER results'!$K245/'NGER results'!$H245)*V246)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ246*(1-EXP(-'NGER input 2'!FW244))","v":0},{"$f":"AR246*(1-EXP(-'NGER input 2'!FX244))","v":0},{"$f":"AS246*(1-EXP(-'NGER input 2'!FY244))","v":0},{"$f":"AT246*(1-EXP(-'NGER input 2'!FZ244))","v":0},{"$f":"AU246*(1-EXP(-'NGER input 2'!GA244))","v":0},{"$f":"AV246*(1-EXP(-'NGER input 2'!GB244))","v":0},{"$f":"AW246*(1-EXP(-'NGER input 2'!GC244))","v":0},{"$f":"AX246*(1-EXP(-'NGER input 2'!GD244))","v":0},{"$f":"AY246*(1-EXP(-'NGER input 2'!GE244))","v":0},{"$f":"AZ246*(1-EXP(-'NGER input 2'!GF244))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K245/'NGER results'!$H245)*BA246),0,('NGER results'!$K245/'NGER results'!$H245)*BA246)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K245/'NGER results'!$H245)*BB246),0,('NGER results'!$K245/'NGER results'!$H245)*BB246)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K245/'NGER results'!$H245)*BC246),0,('NGER results'!$K245/'NGER results'!$H245)*BC246)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K245/'NGER results'!$H245)*BD246),0,('NGER results'!$K245/'NGER results'!$H245)*BD246)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K245/'NGER results'!$H245)*BE246),0,('NGER results'!$K245/'NGER results'!$H245)*BE246)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K245/'NGER results'!$H245)*BF246),0,('NGER results'!$K245/'NGER results'!$H245)*BF246)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K245/'NGER results'!$H245)*BG246),0,('NGER results'!$K245/'NGER results'!$H245)*BG246)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K245/'NGER results'!$H245)*BH246),0,('NGER results'!$K245/'NGER results'!$H245)*BH246)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K245/'NGER results'!$H245)*BI246),0,('NGER results'!$K245/'NGER results'!$H245)*BI246)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K245/'NGER results'!$H245)*BJ246),0,('NGER results'!$K245/'NGER results'!$H245)*BJ246)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A246>=2016,(BA246+M246)*'NGER input 2'!$GS244*1.336*25,(BA246+M246)*'NGER input 2'!$GS244*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A246>=2016,(BB246+N246)*'NGER input 2'!$GS244*1.336*25,(BB246+N246)*'NGER input 2'!$GS244*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A246>=2016,(BC246+O246)*'NGER input 2'!$GS244*1.336*25,(BC246+O246)*'NGER input 2'!$GS244*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A246>=2016,(BD246+P246)*'NGER input 2'!$GS244*1.336*25,(BD246+P246)*'NGER input 2'!$GS244*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A246>=2016,(BE246+Q246)*'NGER input 2'!$GS244*1.336*25,(BE246+Q246)*'NGER input 2'!$GS244*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A246>=2016,(BF246+R246)*'NGER input 2'!$GS244*1.336*25,(BF246+R246)*'NGER input 2'!$GS244*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A246>=2016,(BG246+S246)*'NGER input 2'!$GS244*1.336*25,(BG246+S246)*'NGER input 2'!$GS244*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A246>=2016,(BH246+T246)*'NGER input 2'!$GS244*1.336*25,(BH246+T246)*'NGER input 2'!$GS244*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A246>=2016,(BI246+U246)*'NGER input 2'!$GS244*1.336*25,(BI246+U246)*'NGER input 2'!$GS244*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A246>=2016,(BJ246+V246)*'NGER input 2'!$GS244*1.336*25,(BJ246+V246)*'NGER input 2'!$GS244*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A245","v":241},null,{"$f":"IF(OR('NGER input 2'!$A245=2013,'NGER input 2'!$A245=2014),0,'NGER input 2'!ES245*'NGER input 2'!FC245*'NGER input 2'!FM245*'NGER input 2'!$GQ245)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A245=2013,'NGER input 2'!$A245=2014),0,'NGER input 2'!ET245*'NGER input 2'!FD245*'NGER input 2'!FN245*'NGER input 2'!$GQ245)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A245=2013,'NGER input 2'!$A245=2014),0,'NGER input 2'!EU245*'NGER input 2'!FE245*'NGER input 2'!FO245*'NGER input 2'!$GQ245)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A245=2013,'NGER input 2'!$A245=2014),0,'NGER input 2'!EV245*'NGER input 2'!FF245*'NGER input 2'!FP245*'NGER input 2'!$GQ245)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A245=2013,'NGER input 2'!$A245=2014),0,'NGER input 2'!EW245*'NGER input 2'!FG245*'NGER input 2'!FQ245*'NGER input 2'!$GQ245)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A245=2013,'NGER input 2'!$A245=2014),0,'NGER input 2'!EX245*'NGER input 2'!FH245*'NGER input 2'!FR245*'NGER input 2'!$GQ245)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A245=2013,'NGER input 2'!$A245=2014),0,'NGER input 2'!EY245*'NGER input 2'!FI245*'NGER input 2'!FS245*'NGER input 2'!$GQ245)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A245=2013,'NGER input 2'!$A245=2014),0,'NGER input 2'!EZ245*'NGER input 2'!FJ245*'NGER input 2'!FT245*'NGER input 2'!$GQ245)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A245=2013,'NGER input 2'!$A245=2014),0,'NGER input 2'!FA245*'NGER input 2'!FK245*'NGER input 2'!FU245*'NGER input 2'!$GQ245)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A245=2013,'NGER input 2'!$A245=2014),0,'NGER input 2'!FB245*'NGER input 2'!FL245*'NGER input 2'!FV245*'NGER input 2'!$GQ245)","v":0},{"$f":"C247*(1-EXP(-'NGER input 2'!FW245*(13-'NGER input 2'!$GR245-7)/12))","v":{"$error":"#N/A"}},{"$f":"D247*(1-EXP(-'NGER input 2'!FX245*(13-'NGER input 2'!$GR245-7)/12))","v":{"$error":"#N/A"}},{"$f":"E247*(1-EXP(-'NGER input 2'!FY245*(13-'NGER input 2'!$GR245-7)/12))","v":{"$error":"#N/A"}},{"$f":"F247*(1-EXP(-'NGER input 2'!FZ245*(13-'NGER input 2'!$GR245-7)/12))","v":{"$error":"#N/A"}},{"$f":"G247*(1-EXP(-'NGER input 2'!GA245*(13-'NGER input 2'!$GR245-7)/12))","v":{"$error":"#N/A"}},{"$f":"H247*(1-EXP(-'NGER input 2'!GB245*(13-'NGER input 2'!$GR245-7)/12))","v":{"$error":"#N/A"}},{"$f":"I247*(1-EXP(-'NGER input 2'!GC245*(13-'NGER input 2'!$GR245-7)/12))","v":{"$error":"#N/A"}},{"$f":"J247*(1-EXP(-'NGER input 2'!GD245*(13-'NGER input 2'!$GR245-7)/12))","v":{"$error":"#N/A"}},{"$f":"K247*(1-EXP(-'NGER input 2'!GE245*(13-'NGER input 2'!$GR245-7)/12))","v":{"$error":"#N/A"}},{"$f":"L247*(1-EXP(-'NGER input 2'!GF245*(13-'NGER input 2'!$GR245-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K246/'NGER results'!$H246)*M247),0,('NGER results'!$K246/'NGER results'!$H246)*M247)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K246/'NGER results'!$H246)*N247),0,('NGER results'!$K246/'NGER results'!$H246)*N247)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K246/'NGER results'!$H246)*O247),0,('NGER results'!$K246/'NGER results'!$H246)*O247)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K246/'NGER results'!$H246)*P247),0,('NGER results'!$K246/'NGER results'!$H246)*P247)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K246/'NGER results'!$H246)*Q247),0,('NGER results'!$K246/'NGER results'!$H246)*Q247)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K246/'NGER results'!$H246)*R247),0,('NGER results'!$K246/'NGER results'!$H246)*R247)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K246/'NGER results'!$H246)*S247),0,('NGER results'!$K246/'NGER results'!$H246)*S247)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K246/'NGER results'!$H246)*T247),0,('NGER results'!$K246/'NGER results'!$H246)*T247)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K246/'NGER results'!$H246)*U247),0,('NGER results'!$K246/'NGER results'!$H246)*U247)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K246/'NGER results'!$H246)*V247),0,('NGER results'!$K246/'NGER results'!$H246)*V247)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ247*(1-EXP(-'NGER input 2'!FW245))","v":0},{"$f":"AR247*(1-EXP(-'NGER input 2'!FX245))","v":0},{"$f":"AS247*(1-EXP(-'NGER input 2'!FY245))","v":0},{"$f":"AT247*(1-EXP(-'NGER input 2'!FZ245))","v":0},{"$f":"AU247*(1-EXP(-'NGER input 2'!GA245))","v":0},{"$f":"AV247*(1-EXP(-'NGER input 2'!GB245))","v":0},{"$f":"AW247*(1-EXP(-'NGER input 2'!GC245))","v":0},{"$f":"AX247*(1-EXP(-'NGER input 2'!GD245))","v":0},{"$f":"AY247*(1-EXP(-'NGER input 2'!GE245))","v":0},{"$f":"AZ247*(1-EXP(-'NGER input 2'!GF245))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K246/'NGER results'!$H246)*BA247),0,('NGER results'!$K246/'NGER results'!$H246)*BA247)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K246/'NGER results'!$H246)*BB247),0,('NGER results'!$K246/'NGER results'!$H246)*BB247)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K246/'NGER results'!$H246)*BC247),0,('NGER results'!$K246/'NGER results'!$H246)*BC247)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K246/'NGER results'!$H246)*BD247),0,('NGER results'!$K246/'NGER results'!$H246)*BD247)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K246/'NGER results'!$H246)*BE247),0,('NGER results'!$K246/'NGER results'!$H246)*BE247)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K246/'NGER results'!$H246)*BF247),0,('NGER results'!$K246/'NGER results'!$H246)*BF247)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K246/'NGER results'!$H246)*BG247),0,('NGER results'!$K246/'NGER results'!$H246)*BG247)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K246/'NGER results'!$H246)*BH247),0,('NGER results'!$K246/'NGER results'!$H246)*BH247)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K246/'NGER results'!$H246)*BI247),0,('NGER results'!$K246/'NGER results'!$H246)*BI247)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K246/'NGER results'!$H246)*BJ247),0,('NGER results'!$K246/'NGER results'!$H246)*BJ247)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A247>=2016,(BA247+M247)*'NGER input 2'!$GS245*1.336*25,(BA247+M247)*'NGER input 2'!$GS245*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A247>=2016,(BB247+N247)*'NGER input 2'!$GS245*1.336*25,(BB247+N247)*'NGER input 2'!$GS245*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A247>=2016,(BC247+O247)*'NGER input 2'!$GS245*1.336*25,(BC247+O247)*'NGER input 2'!$GS245*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A247>=2016,(BD247+P247)*'NGER input 2'!$GS245*1.336*25,(BD247+P247)*'NGER input 2'!$GS245*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A247>=2016,(BE247+Q247)*'NGER input 2'!$GS245*1.336*25,(BE247+Q247)*'NGER input 2'!$GS245*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A247>=2016,(BF247+R247)*'NGER input 2'!$GS245*1.336*25,(BF247+R247)*'NGER input 2'!$GS245*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A247>=2016,(BG247+S247)*'NGER input 2'!$GS245*1.336*25,(BG247+S247)*'NGER input 2'!$GS245*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A247>=2016,(BH247+T247)*'NGER input 2'!$GS245*1.336*25,(BH247+T247)*'NGER input 2'!$GS245*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A247>=2016,(BI247+U247)*'NGER input 2'!$GS245*1.336*25,(BI247+U247)*'NGER input 2'!$GS245*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A247>=2016,(BJ247+V247)*'NGER input 2'!$GS245*1.336*25,(BJ247+V247)*'NGER input 2'!$GS245*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A246","v":242},null,{"$f":"IF(OR('NGER input 2'!$A246=2013,'NGER input 2'!$A246=2014),0,'NGER input 2'!ES246*'NGER input 2'!FC246*'NGER input 2'!FM246*'NGER input 2'!$GQ246)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A246=2013,'NGER input 2'!$A246=2014),0,'NGER input 2'!ET246*'NGER input 2'!FD246*'NGER input 2'!FN246*'NGER input 2'!$GQ246)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A246=2013,'NGER input 2'!$A246=2014),0,'NGER input 2'!EU246*'NGER input 2'!FE246*'NGER input 2'!FO246*'NGER input 2'!$GQ246)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A246=2013,'NGER input 2'!$A246=2014),0,'NGER input 2'!EV246*'NGER input 2'!FF246*'NGER input 2'!FP246*'NGER input 2'!$GQ246)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A246=2013,'NGER input 2'!$A246=2014),0,'NGER input 2'!EW246*'NGER input 2'!FG246*'NGER input 2'!FQ246*'NGER input 2'!$GQ246)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A246=2013,'NGER input 2'!$A246=2014),0,'NGER input 2'!EX246*'NGER input 2'!FH246*'NGER input 2'!FR246*'NGER input 2'!$GQ246)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A246=2013,'NGER input 2'!$A246=2014),0,'NGER input 2'!EY246*'NGER input 2'!FI246*'NGER input 2'!FS246*'NGER input 2'!$GQ246)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A246=2013,'NGER input 2'!$A246=2014),0,'NGER input 2'!EZ246*'NGER input 2'!FJ246*'NGER input 2'!FT246*'NGER input 2'!$GQ246)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A246=2013,'NGER input 2'!$A246=2014),0,'NGER input 2'!FA246*'NGER input 2'!FK246*'NGER input 2'!FU246*'NGER input 2'!$GQ246)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A246=2013,'NGER input 2'!$A246=2014),0,'NGER input 2'!FB246*'NGER input 2'!FL246*'NGER input 2'!FV246*'NGER input 2'!$GQ246)","v":0},{"$f":"C248*(1-EXP(-'NGER input 2'!FW246*(13-'NGER input 2'!$GR246-7)/12))","v":{"$error":"#N/A"}},{"$f":"D248*(1-EXP(-'NGER input 2'!FX246*(13-'NGER input 2'!$GR246-7)/12))","v":{"$error":"#N/A"}},{"$f":"E248*(1-EXP(-'NGER input 2'!FY246*(13-'NGER input 2'!$GR246-7)/12))","v":{"$error":"#N/A"}},{"$f":"F248*(1-EXP(-'NGER input 2'!FZ246*(13-'NGER input 2'!$GR246-7)/12))","v":{"$error":"#N/A"}},{"$f":"G248*(1-EXP(-'NGER input 2'!GA246*(13-'NGER input 2'!$GR246-7)/12))","v":{"$error":"#N/A"}},{"$f":"H248*(1-EXP(-'NGER input 2'!GB246*(13-'NGER input 2'!$GR246-7)/12))","v":{"$error":"#N/A"}},{"$f":"I248*(1-EXP(-'NGER input 2'!GC246*(13-'NGER input 2'!$GR246-7)/12))","v":{"$error":"#N/A"}},{"$f":"J248*(1-EXP(-'NGER input 2'!GD246*(13-'NGER input 2'!$GR246-7)/12))","v":{"$error":"#N/A"}},{"$f":"K248*(1-EXP(-'NGER input 2'!GE246*(13-'NGER input 2'!$GR246-7)/12))","v":{"$error":"#N/A"}},{"$f":"L248*(1-EXP(-'NGER input 2'!GF246*(13-'NGER input 2'!$GR246-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K247/'NGER results'!$H247)*M248),0,('NGER results'!$K247/'NGER results'!$H247)*M248)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K247/'NGER results'!$H247)*N248),0,('NGER results'!$K247/'NGER results'!$H247)*N248)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K247/'NGER results'!$H247)*O248),0,('NGER results'!$K247/'NGER results'!$H247)*O248)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K247/'NGER results'!$H247)*P248),0,('NGER results'!$K247/'NGER results'!$H247)*P248)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K247/'NGER results'!$H247)*Q248),0,('NGER results'!$K247/'NGER results'!$H247)*Q248)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K247/'NGER results'!$H247)*R248),0,('NGER results'!$K247/'NGER results'!$H247)*R248)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K247/'NGER results'!$H247)*S248),0,('NGER results'!$K247/'NGER results'!$H247)*S248)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K247/'NGER results'!$H247)*T248),0,('NGER results'!$K247/'NGER results'!$H247)*T248)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K247/'NGER results'!$H247)*U248),0,('NGER results'!$K247/'NGER results'!$H247)*U248)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K247/'NGER results'!$H247)*V248),0,('NGER results'!$K247/'NGER results'!$H247)*V248)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ248*(1-EXP(-'NGER input 2'!FW246))","v":0},{"$f":"AR248*(1-EXP(-'NGER input 2'!FX246))","v":0},{"$f":"AS248*(1-EXP(-'NGER input 2'!FY246))","v":0},{"$f":"AT248*(1-EXP(-'NGER input 2'!FZ246))","v":0},{"$f":"AU248*(1-EXP(-'NGER input 2'!GA246))","v":0},{"$f":"AV248*(1-EXP(-'NGER input 2'!GB246))","v":0},{"$f":"AW248*(1-EXP(-'NGER input 2'!GC246))","v":0},{"$f":"AX248*(1-EXP(-'NGER input 2'!GD246))","v":0},{"$f":"AY248*(1-EXP(-'NGER input 2'!GE246))","v":0},{"$f":"AZ248*(1-EXP(-'NGER input 2'!GF246))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K247/'NGER results'!$H247)*BA248),0,('NGER results'!$K247/'NGER results'!$H247)*BA248)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K247/'NGER results'!$H247)*BB248),0,('NGER results'!$K247/'NGER results'!$H247)*BB248)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K247/'NGER results'!$H247)*BC248),0,('NGER results'!$K247/'NGER results'!$H247)*BC248)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K247/'NGER results'!$H247)*BD248),0,('NGER results'!$K247/'NGER results'!$H247)*BD248)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K247/'NGER results'!$H247)*BE248),0,('NGER results'!$K247/'NGER results'!$H247)*BE248)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K247/'NGER results'!$H247)*BF248),0,('NGER results'!$K247/'NGER results'!$H247)*BF248)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K247/'NGER results'!$H247)*BG248),0,('NGER results'!$K247/'NGER results'!$H247)*BG248)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K247/'NGER results'!$H247)*BH248),0,('NGER results'!$K247/'NGER results'!$H247)*BH248)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K247/'NGER results'!$H247)*BI248),0,('NGER results'!$K247/'NGER results'!$H247)*BI248)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K247/'NGER results'!$H247)*BJ248),0,('NGER results'!$K247/'NGER results'!$H247)*BJ248)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A248>=2016,(BA248+M248)*'NGER input 2'!$GS246*1.336*25,(BA248+M248)*'NGER input 2'!$GS246*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A248>=2016,(BB248+N248)*'NGER input 2'!$GS246*1.336*25,(BB248+N248)*'NGER input 2'!$GS246*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A248>=2016,(BC248+O248)*'NGER input 2'!$GS246*1.336*25,(BC248+O248)*'NGER input 2'!$GS246*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A248>=2016,(BD248+P248)*'NGER input 2'!$GS246*1.336*25,(BD248+P248)*'NGER input 2'!$GS246*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A248>=2016,(BE248+Q248)*'NGER input 2'!$GS246*1.336*25,(BE248+Q248)*'NGER input 2'!$GS246*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A248>=2016,(BF248+R248)*'NGER input 2'!$GS246*1.336*25,(BF248+R248)*'NGER input 2'!$GS246*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A248>=2016,(BG248+S248)*'NGER input 2'!$GS246*1.336*25,(BG248+S248)*'NGER input 2'!$GS246*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A248>=2016,(BH248+T248)*'NGER input 2'!$GS246*1.336*25,(BH248+T248)*'NGER input 2'!$GS246*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A248>=2016,(BI248+U248)*'NGER input 2'!$GS246*1.336*25,(BI248+U248)*'NGER input 2'!$GS246*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A248>=2016,(BJ248+V248)*'NGER input 2'!$GS246*1.336*25,(BJ248+V248)*'NGER input 2'!$GS246*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A247","v":243},null,{"$f":"IF(OR('NGER input 2'!$A247=2013,'NGER input 2'!$A247=2014),0,'NGER input 2'!ES247*'NGER input 2'!FC247*'NGER input 2'!FM247*'NGER input 2'!$GQ247)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A247=2013,'NGER input 2'!$A247=2014),0,'NGER input 2'!ET247*'NGER input 2'!FD247*'NGER input 2'!FN247*'NGER input 2'!$GQ247)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A247=2013,'NGER input 2'!$A247=2014),0,'NGER input 2'!EU247*'NGER input 2'!FE247*'NGER input 2'!FO247*'NGER input 2'!$GQ247)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A247=2013,'NGER input 2'!$A247=2014),0,'NGER input 2'!EV247*'NGER input 2'!FF247*'NGER input 2'!FP247*'NGER input 2'!$GQ247)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A247=2013,'NGER input 2'!$A247=2014),0,'NGER input 2'!EW247*'NGER input 2'!FG247*'NGER input 2'!FQ247*'NGER input 2'!$GQ247)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A247=2013,'NGER input 2'!$A247=2014),0,'NGER input 2'!EX247*'NGER input 2'!FH247*'NGER input 2'!FR247*'NGER input 2'!$GQ247)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A247=2013,'NGER input 2'!$A247=2014),0,'NGER input 2'!EY247*'NGER input 2'!FI247*'NGER input 2'!FS247*'NGER input 2'!$GQ247)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A247=2013,'NGER input 2'!$A247=2014),0,'NGER input 2'!EZ247*'NGER input 2'!FJ247*'NGER input 2'!FT247*'NGER input 2'!$GQ247)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A247=2013,'NGER input 2'!$A247=2014),0,'NGER input 2'!FA247*'NGER input 2'!FK247*'NGER input 2'!FU247*'NGER input 2'!$GQ247)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A247=2013,'NGER input 2'!$A247=2014),0,'NGER input 2'!FB247*'NGER input 2'!FL247*'NGER input 2'!FV247*'NGER input 2'!$GQ247)","v":0},{"$f":"C249*(1-EXP(-'NGER input 2'!FW247*(13-'NGER input 2'!$GR247-7)/12))","v":{"$error":"#N/A"}},{"$f":"D249*(1-EXP(-'NGER input 2'!FX247*(13-'NGER input 2'!$GR247-7)/12))","v":{"$error":"#N/A"}},{"$f":"E249*(1-EXP(-'NGER input 2'!FY247*(13-'NGER input 2'!$GR247-7)/12))","v":{"$error":"#N/A"}},{"$f":"F249*(1-EXP(-'NGER input 2'!FZ247*(13-'NGER input 2'!$GR247-7)/12))","v":{"$error":"#N/A"}},{"$f":"G249*(1-EXP(-'NGER input 2'!GA247*(13-'NGER input 2'!$GR247-7)/12))","v":{"$error":"#N/A"}},{"$f":"H249*(1-EXP(-'NGER input 2'!GB247*(13-'NGER input 2'!$GR247-7)/12))","v":{"$error":"#N/A"}},{"$f":"I249*(1-EXP(-'NGER input 2'!GC247*(13-'NGER input 2'!$GR247-7)/12))","v":{"$error":"#N/A"}},{"$f":"J249*(1-EXP(-'NGER input 2'!GD247*(13-'NGER input 2'!$GR247-7)/12))","v":{"$error":"#N/A"}},{"$f":"K249*(1-EXP(-'NGER input 2'!GE247*(13-'NGER input 2'!$GR247-7)/12))","v":{"$error":"#N/A"}},{"$f":"L249*(1-EXP(-'NGER input 2'!GF247*(13-'NGER input 2'!$GR247-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K248/'NGER results'!$H248)*M249),0,('NGER results'!$K248/'NGER results'!$H248)*M249)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K248/'NGER results'!$H248)*N249),0,('NGER results'!$K248/'NGER results'!$H248)*N249)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K248/'NGER results'!$H248)*O249),0,('NGER results'!$K248/'NGER results'!$H248)*O249)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K248/'NGER results'!$H248)*P249),0,('NGER results'!$K248/'NGER results'!$H248)*P249)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K248/'NGER results'!$H248)*Q249),0,('NGER results'!$K248/'NGER results'!$H248)*Q249)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K248/'NGER results'!$H248)*R249),0,('NGER results'!$K248/'NGER results'!$H248)*R249)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K248/'NGER results'!$H248)*S249),0,('NGER results'!$K248/'NGER results'!$H248)*S249)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K248/'NGER results'!$H248)*T249),0,('NGER results'!$K248/'NGER results'!$H248)*T249)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K248/'NGER results'!$H248)*U249),0,('NGER results'!$K248/'NGER results'!$H248)*U249)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K248/'NGER results'!$H248)*V249),0,('NGER results'!$K248/'NGER results'!$H248)*V249)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ249*(1-EXP(-'NGER input 2'!FW247))","v":0},{"$f":"AR249*(1-EXP(-'NGER input 2'!FX247))","v":0},{"$f":"AS249*(1-EXP(-'NGER input 2'!FY247))","v":0},{"$f":"AT249*(1-EXP(-'NGER input 2'!FZ247))","v":0},{"$f":"AU249*(1-EXP(-'NGER input 2'!GA247))","v":0},{"$f":"AV249*(1-EXP(-'NGER input 2'!GB247))","v":0},{"$f":"AW249*(1-EXP(-'NGER input 2'!GC247))","v":0},{"$f":"AX249*(1-EXP(-'NGER input 2'!GD247))","v":0},{"$f":"AY249*(1-EXP(-'NGER input 2'!GE247))","v":0},{"$f":"AZ249*(1-EXP(-'NGER input 2'!GF247))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K248/'NGER results'!$H248)*BA249),0,('NGER results'!$K248/'NGER results'!$H248)*BA249)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K248/'NGER results'!$H248)*BB249),0,('NGER results'!$K248/'NGER results'!$H248)*BB249)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K248/'NGER results'!$H248)*BC249),0,('NGER results'!$K248/'NGER results'!$H248)*BC249)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K248/'NGER results'!$H248)*BD249),0,('NGER results'!$K248/'NGER results'!$H248)*BD249)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K248/'NGER results'!$H248)*BE249),0,('NGER results'!$K248/'NGER results'!$H248)*BE249)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K248/'NGER results'!$H248)*BF249),0,('NGER results'!$K248/'NGER results'!$H248)*BF249)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K248/'NGER results'!$H248)*BG249),0,('NGER results'!$K248/'NGER results'!$H248)*BG249)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K248/'NGER results'!$H248)*BH249),0,('NGER results'!$K248/'NGER results'!$H248)*BH249)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K248/'NGER results'!$H248)*BI249),0,('NGER results'!$K248/'NGER results'!$H248)*BI249)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K248/'NGER results'!$H248)*BJ249),0,('NGER results'!$K248/'NGER results'!$H248)*BJ249)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A249>=2016,(BA249+M249)*'NGER input 2'!$GS247*1.336*25,(BA249+M249)*'NGER input 2'!$GS247*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A249>=2016,(BB249+N249)*'NGER input 2'!$GS247*1.336*25,(BB249+N249)*'NGER input 2'!$GS247*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A249>=2016,(BC249+O249)*'NGER input 2'!$GS247*1.336*25,(BC249+O249)*'NGER input 2'!$GS247*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A249>=2016,(BD249+P249)*'NGER input 2'!$GS247*1.336*25,(BD249+P249)*'NGER input 2'!$GS247*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A249>=2016,(BE249+Q249)*'NGER input 2'!$GS247*1.336*25,(BE249+Q249)*'NGER input 2'!$GS247*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A249>=2016,(BF249+R249)*'NGER input 2'!$GS247*1.336*25,(BF249+R249)*'NGER input 2'!$GS247*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A249>=2016,(BG249+S249)*'NGER input 2'!$GS247*1.336*25,(BG249+S249)*'NGER input 2'!$GS247*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A249>=2016,(BH249+T249)*'NGER input 2'!$GS247*1.336*25,(BH249+T249)*'NGER input 2'!$GS247*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A249>=2016,(BI249+U249)*'NGER input 2'!$GS247*1.336*25,(BI249+U249)*'NGER input 2'!$GS247*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A249>=2016,(BJ249+V249)*'NGER input 2'!$GS247*1.336*25,(BJ249+V249)*'NGER input 2'!$GS247*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A248","v":244},null,{"$f":"IF(OR('NGER input 2'!$A248=2013,'NGER input 2'!$A248=2014),0,'NGER input 2'!ES248*'NGER input 2'!FC248*'NGER input 2'!FM248*'NGER input 2'!$GQ248)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A248=2013,'NGER input 2'!$A248=2014),0,'NGER input 2'!ET248*'NGER input 2'!FD248*'NGER input 2'!FN248*'NGER input 2'!$GQ248)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A248=2013,'NGER input 2'!$A248=2014),0,'NGER input 2'!EU248*'NGER input 2'!FE248*'NGER input 2'!FO248*'NGER input 2'!$GQ248)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A248=2013,'NGER input 2'!$A248=2014),0,'NGER input 2'!EV248*'NGER input 2'!FF248*'NGER input 2'!FP248*'NGER input 2'!$GQ248)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A248=2013,'NGER input 2'!$A248=2014),0,'NGER input 2'!EW248*'NGER input 2'!FG248*'NGER input 2'!FQ248*'NGER input 2'!$GQ248)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A248=2013,'NGER input 2'!$A248=2014),0,'NGER input 2'!EX248*'NGER input 2'!FH248*'NGER input 2'!FR248*'NGER input 2'!$GQ248)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A248=2013,'NGER input 2'!$A248=2014),0,'NGER input 2'!EY248*'NGER input 2'!FI248*'NGER input 2'!FS248*'NGER input 2'!$GQ248)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A248=2013,'NGER input 2'!$A248=2014),0,'NGER input 2'!EZ248*'NGER input 2'!FJ248*'NGER input 2'!FT248*'NGER input 2'!$GQ248)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A248=2013,'NGER input 2'!$A248=2014),0,'NGER input 2'!FA248*'NGER input 2'!FK248*'NGER input 2'!FU248*'NGER input 2'!$GQ248)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A248=2013,'NGER input 2'!$A248=2014),0,'NGER input 2'!FB248*'NGER input 2'!FL248*'NGER input 2'!FV248*'NGER input 2'!$GQ248)","v":0},{"$f":"C250*(1-EXP(-'NGER input 2'!FW248*(13-'NGER input 2'!$GR248-7)/12))","v":{"$error":"#N/A"}},{"$f":"D250*(1-EXP(-'NGER input 2'!FX248*(13-'NGER input 2'!$GR248-7)/12))","v":{"$error":"#N/A"}},{"$f":"E250*(1-EXP(-'NGER input 2'!FY248*(13-'NGER input 2'!$GR248-7)/12))","v":{"$error":"#N/A"}},{"$f":"F250*(1-EXP(-'NGER input 2'!FZ248*(13-'NGER input 2'!$GR248-7)/12))","v":{"$error":"#N/A"}},{"$f":"G250*(1-EXP(-'NGER input 2'!GA248*(13-'NGER input 2'!$GR248-7)/12))","v":{"$error":"#N/A"}},{"$f":"H250*(1-EXP(-'NGER input 2'!GB248*(13-'NGER input 2'!$GR248-7)/12))","v":{"$error":"#N/A"}},{"$f":"I250*(1-EXP(-'NGER input 2'!GC248*(13-'NGER input 2'!$GR248-7)/12))","v":{"$error":"#N/A"}},{"$f":"J250*(1-EXP(-'NGER input 2'!GD248*(13-'NGER input 2'!$GR248-7)/12))","v":{"$error":"#N/A"}},{"$f":"K250*(1-EXP(-'NGER input 2'!GE248*(13-'NGER input 2'!$GR248-7)/12))","v":{"$error":"#N/A"}},{"$f":"L250*(1-EXP(-'NGER input 2'!GF248*(13-'NGER input 2'!$GR248-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K249/'NGER results'!$H249)*M250),0,('NGER results'!$K249/'NGER results'!$H249)*M250)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K249/'NGER results'!$H249)*N250),0,('NGER results'!$K249/'NGER results'!$H249)*N250)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K249/'NGER results'!$H249)*O250),0,('NGER results'!$K249/'NGER results'!$H249)*O250)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K249/'NGER results'!$H249)*P250),0,('NGER results'!$K249/'NGER results'!$H249)*P250)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K249/'NGER results'!$H249)*Q250),0,('NGER results'!$K249/'NGER results'!$H249)*Q250)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K249/'NGER results'!$H249)*R250),0,('NGER results'!$K249/'NGER results'!$H249)*R250)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K249/'NGER results'!$H249)*S250),0,('NGER results'!$K249/'NGER results'!$H249)*S250)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K249/'NGER results'!$H249)*T250),0,('NGER results'!$K249/'NGER results'!$H249)*T250)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K249/'NGER results'!$H249)*U250),0,('NGER results'!$K249/'NGER results'!$H249)*U250)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K249/'NGER results'!$H249)*V250),0,('NGER results'!$K249/'NGER results'!$H249)*V250)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ250*(1-EXP(-'NGER input 2'!FW248))","v":0},{"$f":"AR250*(1-EXP(-'NGER input 2'!FX248))","v":0},{"$f":"AS250*(1-EXP(-'NGER input 2'!FY248))","v":0},{"$f":"AT250*(1-EXP(-'NGER input 2'!FZ248))","v":0},{"$f":"AU250*(1-EXP(-'NGER input 2'!GA248))","v":0},{"$f":"AV250*(1-EXP(-'NGER input 2'!GB248))","v":0},{"$f":"AW250*(1-EXP(-'NGER input 2'!GC248))","v":0},{"$f":"AX250*(1-EXP(-'NGER input 2'!GD248))","v":0},{"$f":"AY250*(1-EXP(-'NGER input 2'!GE248))","v":0},{"$f":"AZ250*(1-EXP(-'NGER input 2'!GF248))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K249/'NGER results'!$H249)*BA250),0,('NGER results'!$K249/'NGER results'!$H249)*BA250)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K249/'NGER results'!$H249)*BB250),0,('NGER results'!$K249/'NGER results'!$H249)*BB250)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K249/'NGER results'!$H249)*BC250),0,('NGER results'!$K249/'NGER results'!$H249)*BC250)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K249/'NGER results'!$H249)*BD250),0,('NGER results'!$K249/'NGER results'!$H249)*BD250)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K249/'NGER results'!$H249)*BE250),0,('NGER results'!$K249/'NGER results'!$H249)*BE250)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K249/'NGER results'!$H249)*BF250),0,('NGER results'!$K249/'NGER results'!$H249)*BF250)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K249/'NGER results'!$H249)*BG250),0,('NGER results'!$K249/'NGER results'!$H249)*BG250)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K249/'NGER results'!$H249)*BH250),0,('NGER results'!$K249/'NGER results'!$H249)*BH250)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K249/'NGER results'!$H249)*BI250),0,('NGER results'!$K249/'NGER results'!$H249)*BI250)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K249/'NGER results'!$H249)*BJ250),0,('NGER results'!$K249/'NGER results'!$H249)*BJ250)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A250>=2016,(BA250+M250)*'NGER input 2'!$GS248*1.336*25,(BA250+M250)*'NGER input 2'!$GS248*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A250>=2016,(BB250+N250)*'NGER input 2'!$GS248*1.336*25,(BB250+N250)*'NGER input 2'!$GS248*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A250>=2016,(BC250+O250)*'NGER input 2'!$GS248*1.336*25,(BC250+O250)*'NGER input 2'!$GS248*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A250>=2016,(BD250+P250)*'NGER input 2'!$GS248*1.336*25,(BD250+P250)*'NGER input 2'!$GS248*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A250>=2016,(BE250+Q250)*'NGER input 2'!$GS248*1.336*25,(BE250+Q250)*'NGER input 2'!$GS248*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A250>=2016,(BF250+R250)*'NGER input 2'!$GS248*1.336*25,(BF250+R250)*'NGER input 2'!$GS248*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A250>=2016,(BG250+S250)*'NGER input 2'!$GS248*1.336*25,(BG250+S250)*'NGER input 2'!$GS248*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A250>=2016,(BH250+T250)*'NGER input 2'!$GS248*1.336*25,(BH250+T250)*'NGER input 2'!$GS248*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A250>=2016,(BI250+U250)*'NGER input 2'!$GS248*1.336*25,(BI250+U250)*'NGER input 2'!$GS248*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A250>=2016,(BJ250+V250)*'NGER input 2'!$GS248*1.336*25,(BJ250+V250)*'NGER input 2'!$GS248*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A249","v":245},null,{"$f":"IF(OR('NGER input 2'!$A249=2013,'NGER input 2'!$A249=2014),0,'NGER input 2'!ES249*'NGER input 2'!FC249*'NGER input 2'!FM249*'NGER input 2'!$GQ249)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A249=2013,'NGER input 2'!$A249=2014),0,'NGER input 2'!ET249*'NGER input 2'!FD249*'NGER input 2'!FN249*'NGER input 2'!$GQ249)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A249=2013,'NGER input 2'!$A249=2014),0,'NGER input 2'!EU249*'NGER input 2'!FE249*'NGER input 2'!FO249*'NGER input 2'!$GQ249)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A249=2013,'NGER input 2'!$A249=2014),0,'NGER input 2'!EV249*'NGER input 2'!FF249*'NGER input 2'!FP249*'NGER input 2'!$GQ249)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A249=2013,'NGER input 2'!$A249=2014),0,'NGER input 2'!EW249*'NGER input 2'!FG249*'NGER input 2'!FQ249*'NGER input 2'!$GQ249)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A249=2013,'NGER input 2'!$A249=2014),0,'NGER input 2'!EX249*'NGER input 2'!FH249*'NGER input 2'!FR249*'NGER input 2'!$GQ249)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A249=2013,'NGER input 2'!$A249=2014),0,'NGER input 2'!EY249*'NGER input 2'!FI249*'NGER input 2'!FS249*'NGER input 2'!$GQ249)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A249=2013,'NGER input 2'!$A249=2014),0,'NGER input 2'!EZ249*'NGER input 2'!FJ249*'NGER input 2'!FT249*'NGER input 2'!$GQ249)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A249=2013,'NGER input 2'!$A249=2014),0,'NGER input 2'!FA249*'NGER input 2'!FK249*'NGER input 2'!FU249*'NGER input 2'!$GQ249)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A249=2013,'NGER input 2'!$A249=2014),0,'NGER input 2'!FB249*'NGER input 2'!FL249*'NGER input 2'!FV249*'NGER input 2'!$GQ249)","v":0},{"$f":"C251*(1-EXP(-'NGER input 2'!FW249*(13-'NGER input 2'!$GR249-7)/12))","v":{"$error":"#N/A"}},{"$f":"D251*(1-EXP(-'NGER input 2'!FX249*(13-'NGER input 2'!$GR249-7)/12))","v":{"$error":"#N/A"}},{"$f":"E251*(1-EXP(-'NGER input 2'!FY249*(13-'NGER input 2'!$GR249-7)/12))","v":{"$error":"#N/A"}},{"$f":"F251*(1-EXP(-'NGER input 2'!FZ249*(13-'NGER input 2'!$GR249-7)/12))","v":{"$error":"#N/A"}},{"$f":"G251*(1-EXP(-'NGER input 2'!GA249*(13-'NGER input 2'!$GR249-7)/12))","v":{"$error":"#N/A"}},{"$f":"H251*(1-EXP(-'NGER input 2'!GB249*(13-'NGER input 2'!$GR249-7)/12))","v":{"$error":"#N/A"}},{"$f":"I251*(1-EXP(-'NGER input 2'!GC249*(13-'NGER input 2'!$GR249-7)/12))","v":{"$error":"#N/A"}},{"$f":"J251*(1-EXP(-'NGER input 2'!GD249*(13-'NGER input 2'!$GR249-7)/12))","v":{"$error":"#N/A"}},{"$f":"K251*(1-EXP(-'NGER input 2'!GE249*(13-'NGER input 2'!$GR249-7)/12))","v":{"$error":"#N/A"}},{"$f":"L251*(1-EXP(-'NGER input 2'!GF249*(13-'NGER input 2'!$GR249-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K250/'NGER results'!$H250)*M251),0,('NGER results'!$K250/'NGER results'!$H250)*M251)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K250/'NGER results'!$H250)*N251),0,('NGER results'!$K250/'NGER results'!$H250)*N251)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K250/'NGER results'!$H250)*O251),0,('NGER results'!$K250/'NGER results'!$H250)*O251)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K250/'NGER results'!$H250)*P251),0,('NGER results'!$K250/'NGER results'!$H250)*P251)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K250/'NGER results'!$H250)*Q251),0,('NGER results'!$K250/'NGER results'!$H250)*Q251)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K250/'NGER results'!$H250)*R251),0,('NGER results'!$K250/'NGER results'!$H250)*R251)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K250/'NGER results'!$H250)*S251),0,('NGER results'!$K250/'NGER results'!$H250)*S251)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K250/'NGER results'!$H250)*T251),0,('NGER results'!$K250/'NGER results'!$H250)*T251)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K250/'NGER results'!$H250)*U251),0,('NGER results'!$K250/'NGER results'!$H250)*U251)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K250/'NGER results'!$H250)*V251),0,('NGER results'!$K250/'NGER results'!$H250)*V251)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ251*(1-EXP(-'NGER input 2'!FW249))","v":0},{"$f":"AR251*(1-EXP(-'NGER input 2'!FX249))","v":0},{"$f":"AS251*(1-EXP(-'NGER input 2'!FY249))","v":0},{"$f":"AT251*(1-EXP(-'NGER input 2'!FZ249))","v":0},{"$f":"AU251*(1-EXP(-'NGER input 2'!GA249))","v":0},{"$f":"AV251*(1-EXP(-'NGER input 2'!GB249))","v":0},{"$f":"AW251*(1-EXP(-'NGER input 2'!GC249))","v":0},{"$f":"AX251*(1-EXP(-'NGER input 2'!GD249))","v":0},{"$f":"AY251*(1-EXP(-'NGER input 2'!GE249))","v":0},{"$f":"AZ251*(1-EXP(-'NGER input 2'!GF249))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K250/'NGER results'!$H250)*BA251),0,('NGER results'!$K250/'NGER results'!$H250)*BA251)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K250/'NGER results'!$H250)*BB251),0,('NGER results'!$K250/'NGER results'!$H250)*BB251)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K250/'NGER results'!$H250)*BC251),0,('NGER results'!$K250/'NGER results'!$H250)*BC251)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K250/'NGER results'!$H250)*BD251),0,('NGER results'!$K250/'NGER results'!$H250)*BD251)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K250/'NGER results'!$H250)*BE251),0,('NGER results'!$K250/'NGER results'!$H250)*BE251)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K250/'NGER results'!$H250)*BF251),0,('NGER results'!$K250/'NGER results'!$H250)*BF251)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K250/'NGER results'!$H250)*BG251),0,('NGER results'!$K250/'NGER results'!$H250)*BG251)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K250/'NGER results'!$H250)*BH251),0,('NGER results'!$K250/'NGER results'!$H250)*BH251)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K250/'NGER results'!$H250)*BI251),0,('NGER results'!$K250/'NGER results'!$H250)*BI251)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K250/'NGER results'!$H250)*BJ251),0,('NGER results'!$K250/'NGER results'!$H250)*BJ251)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A251>=2016,(BA251+M251)*'NGER input 2'!$GS249*1.336*25,(BA251+M251)*'NGER input 2'!$GS249*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A251>=2016,(BB251+N251)*'NGER input 2'!$GS249*1.336*25,(BB251+N251)*'NGER input 2'!$GS249*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A251>=2016,(BC251+O251)*'NGER input 2'!$GS249*1.336*25,(BC251+O251)*'NGER input 2'!$GS249*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A251>=2016,(BD251+P251)*'NGER input 2'!$GS249*1.336*25,(BD251+P251)*'NGER input 2'!$GS249*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A251>=2016,(BE251+Q251)*'NGER input 2'!$GS249*1.336*25,(BE251+Q251)*'NGER input 2'!$GS249*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A251>=2016,(BF251+R251)*'NGER input 2'!$GS249*1.336*25,(BF251+R251)*'NGER input 2'!$GS249*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A251>=2016,(BG251+S251)*'NGER input 2'!$GS249*1.336*25,(BG251+S251)*'NGER input 2'!$GS249*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A251>=2016,(BH251+T251)*'NGER input 2'!$GS249*1.336*25,(BH251+T251)*'NGER input 2'!$GS249*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A251>=2016,(BI251+U251)*'NGER input 2'!$GS249*1.336*25,(BI251+U251)*'NGER input 2'!$GS249*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A251>=2016,(BJ251+V251)*'NGER input 2'!$GS249*1.336*25,(BJ251+V251)*'NGER input 2'!$GS249*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A250","v":246},null,{"$f":"IF(OR('NGER input 2'!$A250=2013,'NGER input 2'!$A250=2014),0,'NGER input 2'!ES250*'NGER input 2'!FC250*'NGER input 2'!FM250*'NGER input 2'!$GQ250)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A250=2013,'NGER input 2'!$A250=2014),0,'NGER input 2'!ET250*'NGER input 2'!FD250*'NGER input 2'!FN250*'NGER input 2'!$GQ250)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A250=2013,'NGER input 2'!$A250=2014),0,'NGER input 2'!EU250*'NGER input 2'!FE250*'NGER input 2'!FO250*'NGER input 2'!$GQ250)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A250=2013,'NGER input 2'!$A250=2014),0,'NGER input 2'!EV250*'NGER input 2'!FF250*'NGER input 2'!FP250*'NGER input 2'!$GQ250)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A250=2013,'NGER input 2'!$A250=2014),0,'NGER input 2'!EW250*'NGER input 2'!FG250*'NGER input 2'!FQ250*'NGER input 2'!$GQ250)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A250=2013,'NGER input 2'!$A250=2014),0,'NGER input 2'!EX250*'NGER input 2'!FH250*'NGER input 2'!FR250*'NGER input 2'!$GQ250)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A250=2013,'NGER input 2'!$A250=2014),0,'NGER input 2'!EY250*'NGER input 2'!FI250*'NGER input 2'!FS250*'NGER input 2'!$GQ250)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A250=2013,'NGER input 2'!$A250=2014),0,'NGER input 2'!EZ250*'NGER input 2'!FJ250*'NGER input 2'!FT250*'NGER input 2'!$GQ250)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A250=2013,'NGER input 2'!$A250=2014),0,'NGER input 2'!FA250*'NGER input 2'!FK250*'NGER input 2'!FU250*'NGER input 2'!$GQ250)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A250=2013,'NGER input 2'!$A250=2014),0,'NGER input 2'!FB250*'NGER input 2'!FL250*'NGER input 2'!FV250*'NGER input 2'!$GQ250)","v":0},{"$f":"C252*(1-EXP(-'NGER input 2'!FW250*(13-'NGER input 2'!$GR250-7)/12))","v":{"$error":"#N/A"}},{"$f":"D252*(1-EXP(-'NGER input 2'!FX250*(13-'NGER input 2'!$GR250-7)/12))","v":{"$error":"#N/A"}},{"$f":"E252*(1-EXP(-'NGER input 2'!FY250*(13-'NGER input 2'!$GR250-7)/12))","v":{"$error":"#N/A"}},{"$f":"F252*(1-EXP(-'NGER input 2'!FZ250*(13-'NGER input 2'!$GR250-7)/12))","v":{"$error":"#N/A"}},{"$f":"G252*(1-EXP(-'NGER input 2'!GA250*(13-'NGER input 2'!$GR250-7)/12))","v":{"$error":"#N/A"}},{"$f":"H252*(1-EXP(-'NGER input 2'!GB250*(13-'NGER input 2'!$GR250-7)/12))","v":{"$error":"#N/A"}},{"$f":"I252*(1-EXP(-'NGER input 2'!GC250*(13-'NGER input 2'!$GR250-7)/12))","v":{"$error":"#N/A"}},{"$f":"J252*(1-EXP(-'NGER input 2'!GD250*(13-'NGER input 2'!$GR250-7)/12))","v":{"$error":"#N/A"}},{"$f":"K252*(1-EXP(-'NGER input 2'!GE250*(13-'NGER input 2'!$GR250-7)/12))","v":{"$error":"#N/A"}},{"$f":"L252*(1-EXP(-'NGER input 2'!GF250*(13-'NGER input 2'!$GR250-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K251/'NGER results'!$H251)*M252),0,('NGER results'!$K251/'NGER results'!$H251)*M252)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K251/'NGER results'!$H251)*N252),0,('NGER results'!$K251/'NGER results'!$H251)*N252)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K251/'NGER results'!$H251)*O252),0,('NGER results'!$K251/'NGER results'!$H251)*O252)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K251/'NGER results'!$H251)*P252),0,('NGER results'!$K251/'NGER results'!$H251)*P252)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K251/'NGER results'!$H251)*Q252),0,('NGER results'!$K251/'NGER results'!$H251)*Q252)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K251/'NGER results'!$H251)*R252),0,('NGER results'!$K251/'NGER results'!$H251)*R252)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K251/'NGER results'!$H251)*S252),0,('NGER results'!$K251/'NGER results'!$H251)*S252)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K251/'NGER results'!$H251)*T252),0,('NGER results'!$K251/'NGER results'!$H251)*T252)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K251/'NGER results'!$H251)*U252),0,('NGER results'!$K251/'NGER results'!$H251)*U252)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K251/'NGER results'!$H251)*V252),0,('NGER results'!$K251/'NGER results'!$H251)*V252)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ252*(1-EXP(-'NGER input 2'!FW250))","v":0},{"$f":"AR252*(1-EXP(-'NGER input 2'!FX250))","v":0},{"$f":"AS252*(1-EXP(-'NGER input 2'!FY250))","v":0},{"$f":"AT252*(1-EXP(-'NGER input 2'!FZ250))","v":0},{"$f":"AU252*(1-EXP(-'NGER input 2'!GA250))","v":0},{"$f":"AV252*(1-EXP(-'NGER input 2'!GB250))","v":0},{"$f":"AW252*(1-EXP(-'NGER input 2'!GC250))","v":0},{"$f":"AX252*(1-EXP(-'NGER input 2'!GD250))","v":0},{"$f":"AY252*(1-EXP(-'NGER input 2'!GE250))","v":0},{"$f":"AZ252*(1-EXP(-'NGER input 2'!GF250))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K251/'NGER results'!$H251)*BA252),0,('NGER results'!$K251/'NGER results'!$H251)*BA252)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K251/'NGER results'!$H251)*BB252),0,('NGER results'!$K251/'NGER results'!$H251)*BB252)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K251/'NGER results'!$H251)*BC252),0,('NGER results'!$K251/'NGER results'!$H251)*BC252)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K251/'NGER results'!$H251)*BD252),0,('NGER results'!$K251/'NGER results'!$H251)*BD252)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K251/'NGER results'!$H251)*BE252),0,('NGER results'!$K251/'NGER results'!$H251)*BE252)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K251/'NGER results'!$H251)*BF252),0,('NGER results'!$K251/'NGER results'!$H251)*BF252)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K251/'NGER results'!$H251)*BG252),0,('NGER results'!$K251/'NGER results'!$H251)*BG252)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K251/'NGER results'!$H251)*BH252),0,('NGER results'!$K251/'NGER results'!$H251)*BH252)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K251/'NGER results'!$H251)*BI252),0,('NGER results'!$K251/'NGER results'!$H251)*BI252)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K251/'NGER results'!$H251)*BJ252),0,('NGER results'!$K251/'NGER results'!$H251)*BJ252)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A252>=2016,(BA252+M252)*'NGER input 2'!$GS250*1.336*25,(BA252+M252)*'NGER input 2'!$GS250*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A252>=2016,(BB252+N252)*'NGER input 2'!$GS250*1.336*25,(BB252+N252)*'NGER input 2'!$GS250*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A252>=2016,(BC252+O252)*'NGER input 2'!$GS250*1.336*25,(BC252+O252)*'NGER input 2'!$GS250*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A252>=2016,(BD252+P252)*'NGER input 2'!$GS250*1.336*25,(BD252+P252)*'NGER input 2'!$GS250*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A252>=2016,(BE252+Q252)*'NGER input 2'!$GS250*1.336*25,(BE252+Q252)*'NGER input 2'!$GS250*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A252>=2016,(BF252+R252)*'NGER input 2'!$GS250*1.336*25,(BF252+R252)*'NGER input 2'!$GS250*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A252>=2016,(BG252+S252)*'NGER input 2'!$GS250*1.336*25,(BG252+S252)*'NGER input 2'!$GS250*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A252>=2016,(BH252+T252)*'NGER input 2'!$GS250*1.336*25,(BH252+T252)*'NGER input 2'!$GS250*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A252>=2016,(BI252+U252)*'NGER input 2'!$GS250*1.336*25,(BI252+U252)*'NGER input 2'!$GS250*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A252>=2016,(BJ252+V252)*'NGER input 2'!$GS250*1.336*25,(BJ252+V252)*'NGER input 2'!$GS250*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A251","v":247},null,{"$f":"IF(OR('NGER input 2'!$A251=2013,'NGER input 2'!$A251=2014),0,'NGER input 2'!ES251*'NGER input 2'!FC251*'NGER input 2'!FM251*'NGER input 2'!$GQ251)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A251=2013,'NGER input 2'!$A251=2014),0,'NGER input 2'!ET251*'NGER input 2'!FD251*'NGER input 2'!FN251*'NGER input 2'!$GQ251)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A251=2013,'NGER input 2'!$A251=2014),0,'NGER input 2'!EU251*'NGER input 2'!FE251*'NGER input 2'!FO251*'NGER input 2'!$GQ251)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A251=2013,'NGER input 2'!$A251=2014),0,'NGER input 2'!EV251*'NGER input 2'!FF251*'NGER input 2'!FP251*'NGER input 2'!$GQ251)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A251=2013,'NGER input 2'!$A251=2014),0,'NGER input 2'!EW251*'NGER input 2'!FG251*'NGER input 2'!FQ251*'NGER input 2'!$GQ251)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A251=2013,'NGER input 2'!$A251=2014),0,'NGER input 2'!EX251*'NGER input 2'!FH251*'NGER input 2'!FR251*'NGER input 2'!$GQ251)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A251=2013,'NGER input 2'!$A251=2014),0,'NGER input 2'!EY251*'NGER input 2'!FI251*'NGER input 2'!FS251*'NGER input 2'!$GQ251)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A251=2013,'NGER input 2'!$A251=2014),0,'NGER input 2'!EZ251*'NGER input 2'!FJ251*'NGER input 2'!FT251*'NGER input 2'!$GQ251)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A251=2013,'NGER input 2'!$A251=2014),0,'NGER input 2'!FA251*'NGER input 2'!FK251*'NGER input 2'!FU251*'NGER input 2'!$GQ251)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A251=2013,'NGER input 2'!$A251=2014),0,'NGER input 2'!FB251*'NGER input 2'!FL251*'NGER input 2'!FV251*'NGER input 2'!$GQ251)","v":0},{"$f":"C253*(1-EXP(-'NGER input 2'!FW251*(13-'NGER input 2'!$GR251-7)/12))","v":{"$error":"#N/A"}},{"$f":"D253*(1-EXP(-'NGER input 2'!FX251*(13-'NGER input 2'!$GR251-7)/12))","v":{"$error":"#N/A"}},{"$f":"E253*(1-EXP(-'NGER input 2'!FY251*(13-'NGER input 2'!$GR251-7)/12))","v":{"$error":"#N/A"}},{"$f":"F253*(1-EXP(-'NGER input 2'!FZ251*(13-'NGER input 2'!$GR251-7)/12))","v":{"$error":"#N/A"}},{"$f":"G253*(1-EXP(-'NGER input 2'!GA251*(13-'NGER input 2'!$GR251-7)/12))","v":{"$error":"#N/A"}},{"$f":"H253*(1-EXP(-'NGER input 2'!GB251*(13-'NGER input 2'!$GR251-7)/12))","v":{"$error":"#N/A"}},{"$f":"I253*(1-EXP(-'NGER input 2'!GC251*(13-'NGER input 2'!$GR251-7)/12))","v":{"$error":"#N/A"}},{"$f":"J253*(1-EXP(-'NGER input 2'!GD251*(13-'NGER input 2'!$GR251-7)/12))","v":{"$error":"#N/A"}},{"$f":"K253*(1-EXP(-'NGER input 2'!GE251*(13-'NGER input 2'!$GR251-7)/12))","v":{"$error":"#N/A"}},{"$f":"L253*(1-EXP(-'NGER input 2'!GF251*(13-'NGER input 2'!$GR251-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K252/'NGER results'!$H252)*M253),0,('NGER results'!$K252/'NGER results'!$H252)*M253)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K252/'NGER results'!$H252)*N253),0,('NGER results'!$K252/'NGER results'!$H252)*N253)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K252/'NGER results'!$H252)*O253),0,('NGER results'!$K252/'NGER results'!$H252)*O253)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K252/'NGER results'!$H252)*P253),0,('NGER results'!$K252/'NGER results'!$H252)*P253)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K252/'NGER results'!$H252)*Q253),0,('NGER results'!$K252/'NGER results'!$H252)*Q253)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K252/'NGER results'!$H252)*R253),0,('NGER results'!$K252/'NGER results'!$H252)*R253)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K252/'NGER results'!$H252)*S253),0,('NGER results'!$K252/'NGER results'!$H252)*S253)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K252/'NGER results'!$H252)*T253),0,('NGER results'!$K252/'NGER results'!$H252)*T253)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K252/'NGER results'!$H252)*U253),0,('NGER results'!$K252/'NGER results'!$H252)*U253)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K252/'NGER results'!$H252)*V253),0,('NGER results'!$K252/'NGER results'!$H252)*V253)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ253*(1-EXP(-'NGER input 2'!FW251))","v":0},{"$f":"AR253*(1-EXP(-'NGER input 2'!FX251))","v":0},{"$f":"AS253*(1-EXP(-'NGER input 2'!FY251))","v":0},{"$f":"AT253*(1-EXP(-'NGER input 2'!FZ251))","v":0},{"$f":"AU253*(1-EXP(-'NGER input 2'!GA251))","v":0},{"$f":"AV253*(1-EXP(-'NGER input 2'!GB251))","v":0},{"$f":"AW253*(1-EXP(-'NGER input 2'!GC251))","v":0},{"$f":"AX253*(1-EXP(-'NGER input 2'!GD251))","v":0},{"$f":"AY253*(1-EXP(-'NGER input 2'!GE251))","v":0},{"$f":"AZ253*(1-EXP(-'NGER input 2'!GF251))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K252/'NGER results'!$H252)*BA253),0,('NGER results'!$K252/'NGER results'!$H252)*BA253)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K252/'NGER results'!$H252)*BB253),0,('NGER results'!$K252/'NGER results'!$H252)*BB253)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K252/'NGER results'!$H252)*BC253),0,('NGER results'!$K252/'NGER results'!$H252)*BC253)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K252/'NGER results'!$H252)*BD253),0,('NGER results'!$K252/'NGER results'!$H252)*BD253)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K252/'NGER results'!$H252)*BE253),0,('NGER results'!$K252/'NGER results'!$H252)*BE253)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K252/'NGER results'!$H252)*BF253),0,('NGER results'!$K252/'NGER results'!$H252)*BF253)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K252/'NGER results'!$H252)*BG253),0,('NGER results'!$K252/'NGER results'!$H252)*BG253)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K252/'NGER results'!$H252)*BH253),0,('NGER results'!$K252/'NGER results'!$H252)*BH253)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K252/'NGER results'!$H252)*BI253),0,('NGER results'!$K252/'NGER results'!$H252)*BI253)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K252/'NGER results'!$H252)*BJ253),0,('NGER results'!$K252/'NGER results'!$H252)*BJ253)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A253>=2016,(BA253+M253)*'NGER input 2'!$GS251*1.336*25,(BA253+M253)*'NGER input 2'!$GS251*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A253>=2016,(BB253+N253)*'NGER input 2'!$GS251*1.336*25,(BB253+N253)*'NGER input 2'!$GS251*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A253>=2016,(BC253+O253)*'NGER input 2'!$GS251*1.336*25,(BC253+O253)*'NGER input 2'!$GS251*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A253>=2016,(BD253+P253)*'NGER input 2'!$GS251*1.336*25,(BD253+P253)*'NGER input 2'!$GS251*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A253>=2016,(BE253+Q253)*'NGER input 2'!$GS251*1.336*25,(BE253+Q253)*'NGER input 2'!$GS251*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A253>=2016,(BF253+R253)*'NGER input 2'!$GS251*1.336*25,(BF253+R253)*'NGER input 2'!$GS251*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A253>=2016,(BG253+S253)*'NGER input 2'!$GS251*1.336*25,(BG253+S253)*'NGER input 2'!$GS251*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A253>=2016,(BH253+T253)*'NGER input 2'!$GS251*1.336*25,(BH253+T253)*'NGER input 2'!$GS251*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A253>=2016,(BI253+U253)*'NGER input 2'!$GS251*1.336*25,(BI253+U253)*'NGER input 2'!$GS251*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A253>=2016,(BJ253+V253)*'NGER input 2'!$GS251*1.336*25,(BJ253+V253)*'NGER input 2'!$GS251*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A252","v":248},null,{"$f":"IF(OR('NGER input 2'!$A252=2013,'NGER input 2'!$A252=2014),0,'NGER input 2'!ES252*'NGER input 2'!FC252*'NGER input 2'!FM252*'NGER input 2'!$GQ252)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A252=2013,'NGER input 2'!$A252=2014),0,'NGER input 2'!ET252*'NGER input 2'!FD252*'NGER input 2'!FN252*'NGER input 2'!$GQ252)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A252=2013,'NGER input 2'!$A252=2014),0,'NGER input 2'!EU252*'NGER input 2'!FE252*'NGER input 2'!FO252*'NGER input 2'!$GQ252)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A252=2013,'NGER input 2'!$A252=2014),0,'NGER input 2'!EV252*'NGER input 2'!FF252*'NGER input 2'!FP252*'NGER input 2'!$GQ252)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A252=2013,'NGER input 2'!$A252=2014),0,'NGER input 2'!EW252*'NGER input 2'!FG252*'NGER input 2'!FQ252*'NGER input 2'!$GQ252)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A252=2013,'NGER input 2'!$A252=2014),0,'NGER input 2'!EX252*'NGER input 2'!FH252*'NGER input 2'!FR252*'NGER input 2'!$GQ252)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A252=2013,'NGER input 2'!$A252=2014),0,'NGER input 2'!EY252*'NGER input 2'!FI252*'NGER input 2'!FS252*'NGER input 2'!$GQ252)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A252=2013,'NGER input 2'!$A252=2014),0,'NGER input 2'!EZ252*'NGER input 2'!FJ252*'NGER input 2'!FT252*'NGER input 2'!$GQ252)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A252=2013,'NGER input 2'!$A252=2014),0,'NGER input 2'!FA252*'NGER input 2'!FK252*'NGER input 2'!FU252*'NGER input 2'!$GQ252)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A252=2013,'NGER input 2'!$A252=2014),0,'NGER input 2'!FB252*'NGER input 2'!FL252*'NGER input 2'!FV252*'NGER input 2'!$GQ252)","v":0},{"$f":"C254*(1-EXP(-'NGER input 2'!FW252*(13-'NGER input 2'!$GR252-7)/12))","v":{"$error":"#N/A"}},{"$f":"D254*(1-EXP(-'NGER input 2'!FX252*(13-'NGER input 2'!$GR252-7)/12))","v":{"$error":"#N/A"}},{"$f":"E254*(1-EXP(-'NGER input 2'!FY252*(13-'NGER input 2'!$GR252-7)/12))","v":{"$error":"#N/A"}},{"$f":"F254*(1-EXP(-'NGER input 2'!FZ252*(13-'NGER input 2'!$GR252-7)/12))","v":{"$error":"#N/A"}},{"$f":"G254*(1-EXP(-'NGER input 2'!GA252*(13-'NGER input 2'!$GR252-7)/12))","v":{"$error":"#N/A"}},{"$f":"H254*(1-EXP(-'NGER input 2'!GB252*(13-'NGER input 2'!$GR252-7)/12))","v":{"$error":"#N/A"}},{"$f":"I254*(1-EXP(-'NGER input 2'!GC252*(13-'NGER input 2'!$GR252-7)/12))","v":{"$error":"#N/A"}},{"$f":"J254*(1-EXP(-'NGER input 2'!GD252*(13-'NGER input 2'!$GR252-7)/12))","v":{"$error":"#N/A"}},{"$f":"K254*(1-EXP(-'NGER input 2'!GE252*(13-'NGER input 2'!$GR252-7)/12))","v":{"$error":"#N/A"}},{"$f":"L254*(1-EXP(-'NGER input 2'!GF252*(13-'NGER input 2'!$GR252-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K253/'NGER results'!$H253)*M254),0,('NGER results'!$K253/'NGER results'!$H253)*M254)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K253/'NGER results'!$H253)*N254),0,('NGER results'!$K253/'NGER results'!$H253)*N254)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K253/'NGER results'!$H253)*O254),0,('NGER results'!$K253/'NGER results'!$H253)*O254)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K253/'NGER results'!$H253)*P254),0,('NGER results'!$K253/'NGER results'!$H253)*P254)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K253/'NGER results'!$H253)*Q254),0,('NGER results'!$K253/'NGER results'!$H253)*Q254)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K253/'NGER results'!$H253)*R254),0,('NGER results'!$K253/'NGER results'!$H253)*R254)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K253/'NGER results'!$H253)*S254),0,('NGER results'!$K253/'NGER results'!$H253)*S254)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K253/'NGER results'!$H253)*T254),0,('NGER results'!$K253/'NGER results'!$H253)*T254)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K253/'NGER results'!$H253)*U254),0,('NGER results'!$K253/'NGER results'!$H253)*U254)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K253/'NGER results'!$H253)*V254),0,('NGER results'!$K253/'NGER results'!$H253)*V254)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ254*(1-EXP(-'NGER input 2'!FW252))","v":0},{"$f":"AR254*(1-EXP(-'NGER input 2'!FX252))","v":0},{"$f":"AS254*(1-EXP(-'NGER input 2'!FY252))","v":0},{"$f":"AT254*(1-EXP(-'NGER input 2'!FZ252))","v":0},{"$f":"AU254*(1-EXP(-'NGER input 2'!GA252))","v":0},{"$f":"AV254*(1-EXP(-'NGER input 2'!GB252))","v":0},{"$f":"AW254*(1-EXP(-'NGER input 2'!GC252))","v":0},{"$f":"AX254*(1-EXP(-'NGER input 2'!GD252))","v":0},{"$f":"AY254*(1-EXP(-'NGER input 2'!GE252))","v":0},{"$f":"AZ254*(1-EXP(-'NGER input 2'!GF252))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K253/'NGER results'!$H253)*BA254),0,('NGER results'!$K253/'NGER results'!$H253)*BA254)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K253/'NGER results'!$H253)*BB254),0,('NGER results'!$K253/'NGER results'!$H253)*BB254)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K253/'NGER results'!$H253)*BC254),0,('NGER results'!$K253/'NGER results'!$H253)*BC254)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K253/'NGER results'!$H253)*BD254),0,('NGER results'!$K253/'NGER results'!$H253)*BD254)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K253/'NGER results'!$H253)*BE254),0,('NGER results'!$K253/'NGER results'!$H253)*BE254)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K253/'NGER results'!$H253)*BF254),0,('NGER results'!$K253/'NGER results'!$H253)*BF254)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K253/'NGER results'!$H253)*BG254),0,('NGER results'!$K253/'NGER results'!$H253)*BG254)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K253/'NGER results'!$H253)*BH254),0,('NGER results'!$K253/'NGER results'!$H253)*BH254)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K253/'NGER results'!$H253)*BI254),0,('NGER results'!$K253/'NGER results'!$H253)*BI254)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K253/'NGER results'!$H253)*BJ254),0,('NGER results'!$K253/'NGER results'!$H253)*BJ254)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A254>=2016,(BA254+M254)*'NGER input 2'!$GS252*1.336*25,(BA254+M254)*'NGER input 2'!$GS252*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A254>=2016,(BB254+N254)*'NGER input 2'!$GS252*1.336*25,(BB254+N254)*'NGER input 2'!$GS252*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A254>=2016,(BC254+O254)*'NGER input 2'!$GS252*1.336*25,(BC254+O254)*'NGER input 2'!$GS252*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A254>=2016,(BD254+P254)*'NGER input 2'!$GS252*1.336*25,(BD254+P254)*'NGER input 2'!$GS252*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A254>=2016,(BE254+Q254)*'NGER input 2'!$GS252*1.336*25,(BE254+Q254)*'NGER input 2'!$GS252*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A254>=2016,(BF254+R254)*'NGER input 2'!$GS252*1.336*25,(BF254+R254)*'NGER input 2'!$GS252*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A254>=2016,(BG254+S254)*'NGER input 2'!$GS252*1.336*25,(BG254+S254)*'NGER input 2'!$GS252*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A254>=2016,(BH254+T254)*'NGER input 2'!$GS252*1.336*25,(BH254+T254)*'NGER input 2'!$GS252*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A254>=2016,(BI254+U254)*'NGER input 2'!$GS252*1.336*25,(BI254+U254)*'NGER input 2'!$GS252*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A254>=2016,(BJ254+V254)*'NGER input 2'!$GS252*1.336*25,(BJ254+V254)*'NGER input 2'!$GS252*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A253","v":249},null,{"$f":"IF(OR('NGER input 2'!$A253=2013,'NGER input 2'!$A253=2014),0,'NGER input 2'!ES253*'NGER input 2'!FC253*'NGER input 2'!FM253*'NGER input 2'!$GQ253)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A253=2013,'NGER input 2'!$A253=2014),0,'NGER input 2'!ET253*'NGER input 2'!FD253*'NGER input 2'!FN253*'NGER input 2'!$GQ253)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A253=2013,'NGER input 2'!$A253=2014),0,'NGER input 2'!EU253*'NGER input 2'!FE253*'NGER input 2'!FO253*'NGER input 2'!$GQ253)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A253=2013,'NGER input 2'!$A253=2014),0,'NGER input 2'!EV253*'NGER input 2'!FF253*'NGER input 2'!FP253*'NGER input 2'!$GQ253)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A253=2013,'NGER input 2'!$A253=2014),0,'NGER input 2'!EW253*'NGER input 2'!FG253*'NGER input 2'!FQ253*'NGER input 2'!$GQ253)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A253=2013,'NGER input 2'!$A253=2014),0,'NGER input 2'!EX253*'NGER input 2'!FH253*'NGER input 2'!FR253*'NGER input 2'!$GQ253)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A253=2013,'NGER input 2'!$A253=2014),0,'NGER input 2'!EY253*'NGER input 2'!FI253*'NGER input 2'!FS253*'NGER input 2'!$GQ253)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A253=2013,'NGER input 2'!$A253=2014),0,'NGER input 2'!EZ253*'NGER input 2'!FJ253*'NGER input 2'!FT253*'NGER input 2'!$GQ253)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A253=2013,'NGER input 2'!$A253=2014),0,'NGER input 2'!FA253*'NGER input 2'!FK253*'NGER input 2'!FU253*'NGER input 2'!$GQ253)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A253=2013,'NGER input 2'!$A253=2014),0,'NGER input 2'!FB253*'NGER input 2'!FL253*'NGER input 2'!FV253*'NGER input 2'!$GQ253)","v":0},{"$f":"C255*(1-EXP(-'NGER input 2'!FW253*(13-'NGER input 2'!$GR253-7)/12))","v":{"$error":"#N/A"}},{"$f":"D255*(1-EXP(-'NGER input 2'!FX253*(13-'NGER input 2'!$GR253-7)/12))","v":{"$error":"#N/A"}},{"$f":"E255*(1-EXP(-'NGER input 2'!FY253*(13-'NGER input 2'!$GR253-7)/12))","v":{"$error":"#N/A"}},{"$f":"F255*(1-EXP(-'NGER input 2'!FZ253*(13-'NGER input 2'!$GR253-7)/12))","v":{"$error":"#N/A"}},{"$f":"G255*(1-EXP(-'NGER input 2'!GA253*(13-'NGER input 2'!$GR253-7)/12))","v":{"$error":"#N/A"}},{"$f":"H255*(1-EXP(-'NGER input 2'!GB253*(13-'NGER input 2'!$GR253-7)/12))","v":{"$error":"#N/A"}},{"$f":"I255*(1-EXP(-'NGER input 2'!GC253*(13-'NGER input 2'!$GR253-7)/12))","v":{"$error":"#N/A"}},{"$f":"J255*(1-EXP(-'NGER input 2'!GD253*(13-'NGER input 2'!$GR253-7)/12))","v":{"$error":"#N/A"}},{"$f":"K255*(1-EXP(-'NGER input 2'!GE253*(13-'NGER input 2'!$GR253-7)/12))","v":{"$error":"#N/A"}},{"$f":"L255*(1-EXP(-'NGER input 2'!GF253*(13-'NGER input 2'!$GR253-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K254/'NGER results'!$H254)*M255),0,('NGER results'!$K254/'NGER results'!$H254)*M255)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K254/'NGER results'!$H254)*N255),0,('NGER results'!$K254/'NGER results'!$H254)*N255)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K254/'NGER results'!$H254)*O255),0,('NGER results'!$K254/'NGER results'!$H254)*O255)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K254/'NGER results'!$H254)*P255),0,('NGER results'!$K254/'NGER results'!$H254)*P255)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K254/'NGER results'!$H254)*Q255),0,('NGER results'!$K254/'NGER results'!$H254)*Q255)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K254/'NGER results'!$H254)*R255),0,('NGER results'!$K254/'NGER results'!$H254)*R255)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K254/'NGER results'!$H254)*S255),0,('NGER results'!$K254/'NGER results'!$H254)*S255)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K254/'NGER results'!$H254)*T255),0,('NGER results'!$K254/'NGER results'!$H254)*T255)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K254/'NGER results'!$H254)*U255),0,('NGER results'!$K254/'NGER results'!$H254)*U255)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K254/'NGER results'!$H254)*V255),0,('NGER results'!$K254/'NGER results'!$H254)*V255)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ255*(1-EXP(-'NGER input 2'!FW253))","v":0},{"$f":"AR255*(1-EXP(-'NGER input 2'!FX253))","v":0},{"$f":"AS255*(1-EXP(-'NGER input 2'!FY253))","v":0},{"$f":"AT255*(1-EXP(-'NGER input 2'!FZ253))","v":0},{"$f":"AU255*(1-EXP(-'NGER input 2'!GA253))","v":0},{"$f":"AV255*(1-EXP(-'NGER input 2'!GB253))","v":0},{"$f":"AW255*(1-EXP(-'NGER input 2'!GC253))","v":0},{"$f":"AX255*(1-EXP(-'NGER input 2'!GD253))","v":0},{"$f":"AY255*(1-EXP(-'NGER input 2'!GE253))","v":0},{"$f":"AZ255*(1-EXP(-'NGER input 2'!GF253))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K254/'NGER results'!$H254)*BA255),0,('NGER results'!$K254/'NGER results'!$H254)*BA255)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K254/'NGER results'!$H254)*BB255),0,('NGER results'!$K254/'NGER results'!$H254)*BB255)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K254/'NGER results'!$H254)*BC255),0,('NGER results'!$K254/'NGER results'!$H254)*BC255)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K254/'NGER results'!$H254)*BD255),0,('NGER results'!$K254/'NGER results'!$H254)*BD255)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K254/'NGER results'!$H254)*BE255),0,('NGER results'!$K254/'NGER results'!$H254)*BE255)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K254/'NGER results'!$H254)*BF255),0,('NGER results'!$K254/'NGER results'!$H254)*BF255)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K254/'NGER results'!$H254)*BG255),0,('NGER results'!$K254/'NGER results'!$H254)*BG255)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K254/'NGER results'!$H254)*BH255),0,('NGER results'!$K254/'NGER results'!$H254)*BH255)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K254/'NGER results'!$H254)*BI255),0,('NGER results'!$K254/'NGER results'!$H254)*BI255)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K254/'NGER results'!$H254)*BJ255),0,('NGER results'!$K254/'NGER results'!$H254)*BJ255)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A255>=2016,(BA255+M255)*'NGER input 2'!$GS253*1.336*25,(BA255+M255)*'NGER input 2'!$GS253*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A255>=2016,(BB255+N255)*'NGER input 2'!$GS253*1.336*25,(BB255+N255)*'NGER input 2'!$GS253*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A255>=2016,(BC255+O255)*'NGER input 2'!$GS253*1.336*25,(BC255+O255)*'NGER input 2'!$GS253*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A255>=2016,(BD255+P255)*'NGER input 2'!$GS253*1.336*25,(BD255+P255)*'NGER input 2'!$GS253*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A255>=2016,(BE255+Q255)*'NGER input 2'!$GS253*1.336*25,(BE255+Q255)*'NGER input 2'!$GS253*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A255>=2016,(BF255+R255)*'NGER input 2'!$GS253*1.336*25,(BF255+R255)*'NGER input 2'!$GS253*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A255>=2016,(BG255+S255)*'NGER input 2'!$GS253*1.336*25,(BG255+S255)*'NGER input 2'!$GS253*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A255>=2016,(BH255+T255)*'NGER input 2'!$GS253*1.336*25,(BH255+T255)*'NGER input 2'!$GS253*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A255>=2016,(BI255+U255)*'NGER input 2'!$GS253*1.336*25,(BI255+U255)*'NGER input 2'!$GS253*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A255>=2016,(BJ255+V255)*'NGER input 2'!$GS253*1.336*25,(BJ255+V255)*'NGER input 2'!$GS253*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A254","v":250},null,{"$f":"IF(OR('NGER input 2'!$A254=2013,'NGER input 2'!$A254=2014),0,'NGER input 2'!ES254*'NGER input 2'!FC254*'NGER input 2'!FM254*'NGER input 2'!$GQ254)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A254=2013,'NGER input 2'!$A254=2014),0,'NGER input 2'!ET254*'NGER input 2'!FD254*'NGER input 2'!FN254*'NGER input 2'!$GQ254)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A254=2013,'NGER input 2'!$A254=2014),0,'NGER input 2'!EU254*'NGER input 2'!FE254*'NGER input 2'!FO254*'NGER input 2'!$GQ254)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A254=2013,'NGER input 2'!$A254=2014),0,'NGER input 2'!EV254*'NGER input 2'!FF254*'NGER input 2'!FP254*'NGER input 2'!$GQ254)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A254=2013,'NGER input 2'!$A254=2014),0,'NGER input 2'!EW254*'NGER input 2'!FG254*'NGER input 2'!FQ254*'NGER input 2'!$GQ254)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A254=2013,'NGER input 2'!$A254=2014),0,'NGER input 2'!EX254*'NGER input 2'!FH254*'NGER input 2'!FR254*'NGER input 2'!$GQ254)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A254=2013,'NGER input 2'!$A254=2014),0,'NGER input 2'!EY254*'NGER input 2'!FI254*'NGER input 2'!FS254*'NGER input 2'!$GQ254)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A254=2013,'NGER input 2'!$A254=2014),0,'NGER input 2'!EZ254*'NGER input 2'!FJ254*'NGER input 2'!FT254*'NGER input 2'!$GQ254)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A254=2013,'NGER input 2'!$A254=2014),0,'NGER input 2'!FA254*'NGER input 2'!FK254*'NGER input 2'!FU254*'NGER input 2'!$GQ254)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A254=2013,'NGER input 2'!$A254=2014),0,'NGER input 2'!FB254*'NGER input 2'!FL254*'NGER input 2'!FV254*'NGER input 2'!$GQ254)","v":0},{"$f":"C256*(1-EXP(-'NGER input 2'!FW254*(13-'NGER input 2'!$GR254-7)/12))","v":{"$error":"#N/A"}},{"$f":"D256*(1-EXP(-'NGER input 2'!FX254*(13-'NGER input 2'!$GR254-7)/12))","v":{"$error":"#N/A"}},{"$f":"E256*(1-EXP(-'NGER input 2'!FY254*(13-'NGER input 2'!$GR254-7)/12))","v":{"$error":"#N/A"}},{"$f":"F256*(1-EXP(-'NGER input 2'!FZ254*(13-'NGER input 2'!$GR254-7)/12))","v":{"$error":"#N/A"}},{"$f":"G256*(1-EXP(-'NGER input 2'!GA254*(13-'NGER input 2'!$GR254-7)/12))","v":{"$error":"#N/A"}},{"$f":"H256*(1-EXP(-'NGER input 2'!GB254*(13-'NGER input 2'!$GR254-7)/12))","v":{"$error":"#N/A"}},{"$f":"I256*(1-EXP(-'NGER input 2'!GC254*(13-'NGER input 2'!$GR254-7)/12))","v":{"$error":"#N/A"}},{"$f":"J256*(1-EXP(-'NGER input 2'!GD254*(13-'NGER input 2'!$GR254-7)/12))","v":{"$error":"#N/A"}},{"$f":"K256*(1-EXP(-'NGER input 2'!GE254*(13-'NGER input 2'!$GR254-7)/12))","v":{"$error":"#N/A"}},{"$f":"L256*(1-EXP(-'NGER input 2'!GF254*(13-'NGER input 2'!$GR254-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K255/'NGER results'!$H255)*M256),0,('NGER results'!$K255/'NGER results'!$H255)*M256)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K255/'NGER results'!$H255)*N256),0,('NGER results'!$K255/'NGER results'!$H255)*N256)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K255/'NGER results'!$H255)*O256),0,('NGER results'!$K255/'NGER results'!$H255)*O256)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K255/'NGER results'!$H255)*P256),0,('NGER results'!$K255/'NGER results'!$H255)*P256)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K255/'NGER results'!$H255)*Q256),0,('NGER results'!$K255/'NGER results'!$H255)*Q256)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K255/'NGER results'!$H255)*R256),0,('NGER results'!$K255/'NGER results'!$H255)*R256)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K255/'NGER results'!$H255)*S256),0,('NGER results'!$K255/'NGER results'!$H255)*S256)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K255/'NGER results'!$H255)*T256),0,('NGER results'!$K255/'NGER results'!$H255)*T256)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K255/'NGER results'!$H255)*U256),0,('NGER results'!$K255/'NGER results'!$H255)*U256)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K255/'NGER results'!$H255)*V256),0,('NGER results'!$K255/'NGER results'!$H255)*V256)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ256*(1-EXP(-'NGER input 2'!FW254))","v":0},{"$f":"AR256*(1-EXP(-'NGER input 2'!FX254))","v":0},{"$f":"AS256*(1-EXP(-'NGER input 2'!FY254))","v":0},{"$f":"AT256*(1-EXP(-'NGER input 2'!FZ254))","v":0},{"$f":"AU256*(1-EXP(-'NGER input 2'!GA254))","v":0},{"$f":"AV256*(1-EXP(-'NGER input 2'!GB254))","v":0},{"$f":"AW256*(1-EXP(-'NGER input 2'!GC254))","v":0},{"$f":"AX256*(1-EXP(-'NGER input 2'!GD254))","v":0},{"$f":"AY256*(1-EXP(-'NGER input 2'!GE254))","v":0},{"$f":"AZ256*(1-EXP(-'NGER input 2'!GF254))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K255/'NGER results'!$H255)*BA256),0,('NGER results'!$K255/'NGER results'!$H255)*BA256)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K255/'NGER results'!$H255)*BB256),0,('NGER results'!$K255/'NGER results'!$H255)*BB256)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K255/'NGER results'!$H255)*BC256),0,('NGER results'!$K255/'NGER results'!$H255)*BC256)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K255/'NGER results'!$H255)*BD256),0,('NGER results'!$K255/'NGER results'!$H255)*BD256)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K255/'NGER results'!$H255)*BE256),0,('NGER results'!$K255/'NGER results'!$H255)*BE256)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K255/'NGER results'!$H255)*BF256),0,('NGER results'!$K255/'NGER results'!$H255)*BF256)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K255/'NGER results'!$H255)*BG256),0,('NGER results'!$K255/'NGER results'!$H255)*BG256)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K255/'NGER results'!$H255)*BH256),0,('NGER results'!$K255/'NGER results'!$H255)*BH256)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K255/'NGER results'!$H255)*BI256),0,('NGER results'!$K255/'NGER results'!$H255)*BI256)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K255/'NGER results'!$H255)*BJ256),0,('NGER results'!$K255/'NGER results'!$H255)*BJ256)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A256>=2016,(BA256+M256)*'NGER input 2'!$GS254*1.336*25,(BA256+M256)*'NGER input 2'!$GS254*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A256>=2016,(BB256+N256)*'NGER input 2'!$GS254*1.336*25,(BB256+N256)*'NGER input 2'!$GS254*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A256>=2016,(BC256+O256)*'NGER input 2'!$GS254*1.336*25,(BC256+O256)*'NGER input 2'!$GS254*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A256>=2016,(BD256+P256)*'NGER input 2'!$GS254*1.336*25,(BD256+P256)*'NGER input 2'!$GS254*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A256>=2016,(BE256+Q256)*'NGER input 2'!$GS254*1.336*25,(BE256+Q256)*'NGER input 2'!$GS254*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A256>=2016,(BF256+R256)*'NGER input 2'!$GS254*1.336*25,(BF256+R256)*'NGER input 2'!$GS254*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A256>=2016,(BG256+S256)*'NGER input 2'!$GS254*1.336*25,(BG256+S256)*'NGER input 2'!$GS254*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A256>=2016,(BH256+T256)*'NGER input 2'!$GS254*1.336*25,(BH256+T256)*'NGER input 2'!$GS254*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A256>=2016,(BI256+U256)*'NGER input 2'!$GS254*1.336*25,(BI256+U256)*'NGER input 2'!$GS254*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A256>=2016,(BJ256+V256)*'NGER input 2'!$GS254*1.336*25,(BJ256+V256)*'NGER input 2'!$GS254*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A255","v":251},null,{"$f":"IF(OR('NGER input 2'!$A255=2013,'NGER input 2'!$A255=2014),0,'NGER input 2'!ES255*'NGER input 2'!FC255*'NGER input 2'!FM255*'NGER input 2'!$GQ255)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A255=2013,'NGER input 2'!$A255=2014),0,'NGER input 2'!ET255*'NGER input 2'!FD255*'NGER input 2'!FN255*'NGER input 2'!$GQ255)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A255=2013,'NGER input 2'!$A255=2014),0,'NGER input 2'!EU255*'NGER input 2'!FE255*'NGER input 2'!FO255*'NGER input 2'!$GQ255)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A255=2013,'NGER input 2'!$A255=2014),0,'NGER input 2'!EV255*'NGER input 2'!FF255*'NGER input 2'!FP255*'NGER input 2'!$GQ255)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A255=2013,'NGER input 2'!$A255=2014),0,'NGER input 2'!EW255*'NGER input 2'!FG255*'NGER input 2'!FQ255*'NGER input 2'!$GQ255)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A255=2013,'NGER input 2'!$A255=2014),0,'NGER input 2'!EX255*'NGER input 2'!FH255*'NGER input 2'!FR255*'NGER input 2'!$GQ255)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A255=2013,'NGER input 2'!$A255=2014),0,'NGER input 2'!EY255*'NGER input 2'!FI255*'NGER input 2'!FS255*'NGER input 2'!$GQ255)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A255=2013,'NGER input 2'!$A255=2014),0,'NGER input 2'!EZ255*'NGER input 2'!FJ255*'NGER input 2'!FT255*'NGER input 2'!$GQ255)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A255=2013,'NGER input 2'!$A255=2014),0,'NGER input 2'!FA255*'NGER input 2'!FK255*'NGER input 2'!FU255*'NGER input 2'!$GQ255)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A255=2013,'NGER input 2'!$A255=2014),0,'NGER input 2'!FB255*'NGER input 2'!FL255*'NGER input 2'!FV255*'NGER input 2'!$GQ255)","v":0},{"$f":"C257*(1-EXP(-'NGER input 2'!FW255*(13-'NGER input 2'!$GR255-7)/12))","v":{"$error":"#N/A"}},{"$f":"D257*(1-EXP(-'NGER input 2'!FX255*(13-'NGER input 2'!$GR255-7)/12))","v":{"$error":"#N/A"}},{"$f":"E257*(1-EXP(-'NGER input 2'!FY255*(13-'NGER input 2'!$GR255-7)/12))","v":{"$error":"#N/A"}},{"$f":"F257*(1-EXP(-'NGER input 2'!FZ255*(13-'NGER input 2'!$GR255-7)/12))","v":{"$error":"#N/A"}},{"$f":"G257*(1-EXP(-'NGER input 2'!GA255*(13-'NGER input 2'!$GR255-7)/12))","v":{"$error":"#N/A"}},{"$f":"H257*(1-EXP(-'NGER input 2'!GB255*(13-'NGER input 2'!$GR255-7)/12))","v":{"$error":"#N/A"}},{"$f":"I257*(1-EXP(-'NGER input 2'!GC255*(13-'NGER input 2'!$GR255-7)/12))","v":{"$error":"#N/A"}},{"$f":"J257*(1-EXP(-'NGER input 2'!GD255*(13-'NGER input 2'!$GR255-7)/12))","v":{"$error":"#N/A"}},{"$f":"K257*(1-EXP(-'NGER input 2'!GE255*(13-'NGER input 2'!$GR255-7)/12))","v":{"$error":"#N/A"}},{"$f":"L257*(1-EXP(-'NGER input 2'!GF255*(13-'NGER input 2'!$GR255-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K256/'NGER results'!$H256)*M257),0,('NGER results'!$K256/'NGER results'!$H256)*M257)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K256/'NGER results'!$H256)*N257),0,('NGER results'!$K256/'NGER results'!$H256)*N257)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K256/'NGER results'!$H256)*O257),0,('NGER results'!$K256/'NGER results'!$H256)*O257)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K256/'NGER results'!$H256)*P257),0,('NGER results'!$K256/'NGER results'!$H256)*P257)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K256/'NGER results'!$H256)*Q257),0,('NGER results'!$K256/'NGER results'!$H256)*Q257)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K256/'NGER results'!$H256)*R257),0,('NGER results'!$K256/'NGER results'!$H256)*R257)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K256/'NGER results'!$H256)*S257),0,('NGER results'!$K256/'NGER results'!$H256)*S257)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K256/'NGER results'!$H256)*T257),0,('NGER results'!$K256/'NGER results'!$H256)*T257)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K256/'NGER results'!$H256)*U257),0,('NGER results'!$K256/'NGER results'!$H256)*U257)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K256/'NGER results'!$H256)*V257),0,('NGER results'!$K256/'NGER results'!$H256)*V257)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ257*(1-EXP(-'NGER input 2'!FW255))","v":0},{"$f":"AR257*(1-EXP(-'NGER input 2'!FX255))","v":0},{"$f":"AS257*(1-EXP(-'NGER input 2'!FY255))","v":0},{"$f":"AT257*(1-EXP(-'NGER input 2'!FZ255))","v":0},{"$f":"AU257*(1-EXP(-'NGER input 2'!GA255))","v":0},{"$f":"AV257*(1-EXP(-'NGER input 2'!GB255))","v":0},{"$f":"AW257*(1-EXP(-'NGER input 2'!GC255))","v":0},{"$f":"AX257*(1-EXP(-'NGER input 2'!GD255))","v":0},{"$f":"AY257*(1-EXP(-'NGER input 2'!GE255))","v":0},{"$f":"AZ257*(1-EXP(-'NGER input 2'!GF255))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K256/'NGER results'!$H256)*BA257),0,('NGER results'!$K256/'NGER results'!$H256)*BA257)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K256/'NGER results'!$H256)*BB257),0,('NGER results'!$K256/'NGER results'!$H256)*BB257)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K256/'NGER results'!$H256)*BC257),0,('NGER results'!$K256/'NGER results'!$H256)*BC257)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K256/'NGER results'!$H256)*BD257),0,('NGER results'!$K256/'NGER results'!$H256)*BD257)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K256/'NGER results'!$H256)*BE257),0,('NGER results'!$K256/'NGER results'!$H256)*BE257)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K256/'NGER results'!$H256)*BF257),0,('NGER results'!$K256/'NGER results'!$H256)*BF257)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K256/'NGER results'!$H256)*BG257),0,('NGER results'!$K256/'NGER results'!$H256)*BG257)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K256/'NGER results'!$H256)*BH257),0,('NGER results'!$K256/'NGER results'!$H256)*BH257)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K256/'NGER results'!$H256)*BI257),0,('NGER results'!$K256/'NGER results'!$H256)*BI257)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K256/'NGER results'!$H256)*BJ257),0,('NGER results'!$K256/'NGER results'!$H256)*BJ257)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A257>=2016,(BA257+M257)*'NGER input 2'!$GS255*1.336*25,(BA257+M257)*'NGER input 2'!$GS255*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A257>=2016,(BB257+N257)*'NGER input 2'!$GS255*1.336*25,(BB257+N257)*'NGER input 2'!$GS255*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A257>=2016,(BC257+O257)*'NGER input 2'!$GS255*1.336*25,(BC257+O257)*'NGER input 2'!$GS255*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A257>=2016,(BD257+P257)*'NGER input 2'!$GS255*1.336*25,(BD257+P257)*'NGER input 2'!$GS255*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A257>=2016,(BE257+Q257)*'NGER input 2'!$GS255*1.336*25,(BE257+Q257)*'NGER input 2'!$GS255*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A257>=2016,(BF257+R257)*'NGER input 2'!$GS255*1.336*25,(BF257+R257)*'NGER input 2'!$GS255*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A257>=2016,(BG257+S257)*'NGER input 2'!$GS255*1.336*25,(BG257+S257)*'NGER input 2'!$GS255*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A257>=2016,(BH257+T257)*'NGER input 2'!$GS255*1.336*25,(BH257+T257)*'NGER input 2'!$GS255*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A257>=2016,(BI257+U257)*'NGER input 2'!$GS255*1.336*25,(BI257+U257)*'NGER input 2'!$GS255*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A257>=2016,(BJ257+V257)*'NGER input 2'!$GS255*1.336*25,(BJ257+V257)*'NGER input 2'!$GS255*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A256","v":252},null,{"$f":"IF(OR('NGER input 2'!$A256=2013,'NGER input 2'!$A256=2014),0,'NGER input 2'!ES256*'NGER input 2'!FC256*'NGER input 2'!FM256*'NGER input 2'!$GQ256)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A256=2013,'NGER input 2'!$A256=2014),0,'NGER input 2'!ET256*'NGER input 2'!FD256*'NGER input 2'!FN256*'NGER input 2'!$GQ256)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A256=2013,'NGER input 2'!$A256=2014),0,'NGER input 2'!EU256*'NGER input 2'!FE256*'NGER input 2'!FO256*'NGER input 2'!$GQ256)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A256=2013,'NGER input 2'!$A256=2014),0,'NGER input 2'!EV256*'NGER input 2'!FF256*'NGER input 2'!FP256*'NGER input 2'!$GQ256)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A256=2013,'NGER input 2'!$A256=2014),0,'NGER input 2'!EW256*'NGER input 2'!FG256*'NGER input 2'!FQ256*'NGER input 2'!$GQ256)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A256=2013,'NGER input 2'!$A256=2014),0,'NGER input 2'!EX256*'NGER input 2'!FH256*'NGER input 2'!FR256*'NGER input 2'!$GQ256)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A256=2013,'NGER input 2'!$A256=2014),0,'NGER input 2'!EY256*'NGER input 2'!FI256*'NGER input 2'!FS256*'NGER input 2'!$GQ256)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A256=2013,'NGER input 2'!$A256=2014),0,'NGER input 2'!EZ256*'NGER input 2'!FJ256*'NGER input 2'!FT256*'NGER input 2'!$GQ256)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A256=2013,'NGER input 2'!$A256=2014),0,'NGER input 2'!FA256*'NGER input 2'!FK256*'NGER input 2'!FU256*'NGER input 2'!$GQ256)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A256=2013,'NGER input 2'!$A256=2014),0,'NGER input 2'!FB256*'NGER input 2'!FL256*'NGER input 2'!FV256*'NGER input 2'!$GQ256)","v":0},{"$f":"C258*(1-EXP(-'NGER input 2'!FW256*(13-'NGER input 2'!$GR256-7)/12))","v":{"$error":"#N/A"}},{"$f":"D258*(1-EXP(-'NGER input 2'!FX256*(13-'NGER input 2'!$GR256-7)/12))","v":{"$error":"#N/A"}},{"$f":"E258*(1-EXP(-'NGER input 2'!FY256*(13-'NGER input 2'!$GR256-7)/12))","v":{"$error":"#N/A"}},{"$f":"F258*(1-EXP(-'NGER input 2'!FZ256*(13-'NGER input 2'!$GR256-7)/12))","v":{"$error":"#N/A"}},{"$f":"G258*(1-EXP(-'NGER input 2'!GA256*(13-'NGER input 2'!$GR256-7)/12))","v":{"$error":"#N/A"}},{"$f":"H258*(1-EXP(-'NGER input 2'!GB256*(13-'NGER input 2'!$GR256-7)/12))","v":{"$error":"#N/A"}},{"$f":"I258*(1-EXP(-'NGER input 2'!GC256*(13-'NGER input 2'!$GR256-7)/12))","v":{"$error":"#N/A"}},{"$f":"J258*(1-EXP(-'NGER input 2'!GD256*(13-'NGER input 2'!$GR256-7)/12))","v":{"$error":"#N/A"}},{"$f":"K258*(1-EXP(-'NGER input 2'!GE256*(13-'NGER input 2'!$GR256-7)/12))","v":{"$error":"#N/A"}},{"$f":"L258*(1-EXP(-'NGER input 2'!GF256*(13-'NGER input 2'!$GR256-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K257/'NGER results'!$H257)*M258),0,('NGER results'!$K257/'NGER results'!$H257)*M258)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K257/'NGER results'!$H257)*N258),0,('NGER results'!$K257/'NGER results'!$H257)*N258)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K257/'NGER results'!$H257)*O258),0,('NGER results'!$K257/'NGER results'!$H257)*O258)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K257/'NGER results'!$H257)*P258),0,('NGER results'!$K257/'NGER results'!$H257)*P258)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K257/'NGER results'!$H257)*Q258),0,('NGER results'!$K257/'NGER results'!$H257)*Q258)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K257/'NGER results'!$H257)*R258),0,('NGER results'!$K257/'NGER results'!$H257)*R258)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K257/'NGER results'!$H257)*S258),0,('NGER results'!$K257/'NGER results'!$H257)*S258)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K257/'NGER results'!$H257)*T258),0,('NGER results'!$K257/'NGER results'!$H257)*T258)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K257/'NGER results'!$H257)*U258),0,('NGER results'!$K257/'NGER results'!$H257)*U258)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K257/'NGER results'!$H257)*V258),0,('NGER results'!$K257/'NGER results'!$H257)*V258)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ258*(1-EXP(-'NGER input 2'!FW256))","v":0},{"$f":"AR258*(1-EXP(-'NGER input 2'!FX256))","v":0},{"$f":"AS258*(1-EXP(-'NGER input 2'!FY256))","v":0},{"$f":"AT258*(1-EXP(-'NGER input 2'!FZ256))","v":0},{"$f":"AU258*(1-EXP(-'NGER input 2'!GA256))","v":0},{"$f":"AV258*(1-EXP(-'NGER input 2'!GB256))","v":0},{"$f":"AW258*(1-EXP(-'NGER input 2'!GC256))","v":0},{"$f":"AX258*(1-EXP(-'NGER input 2'!GD256))","v":0},{"$f":"AY258*(1-EXP(-'NGER input 2'!GE256))","v":0},{"$f":"AZ258*(1-EXP(-'NGER input 2'!GF256))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K257/'NGER results'!$H257)*BA258),0,('NGER results'!$K257/'NGER results'!$H257)*BA258)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K257/'NGER results'!$H257)*BB258),0,('NGER results'!$K257/'NGER results'!$H257)*BB258)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K257/'NGER results'!$H257)*BC258),0,('NGER results'!$K257/'NGER results'!$H257)*BC258)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K257/'NGER results'!$H257)*BD258),0,('NGER results'!$K257/'NGER results'!$H257)*BD258)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K257/'NGER results'!$H257)*BE258),0,('NGER results'!$K257/'NGER results'!$H257)*BE258)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K257/'NGER results'!$H257)*BF258),0,('NGER results'!$K257/'NGER results'!$H257)*BF258)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K257/'NGER results'!$H257)*BG258),0,('NGER results'!$K257/'NGER results'!$H257)*BG258)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K257/'NGER results'!$H257)*BH258),0,('NGER results'!$K257/'NGER results'!$H257)*BH258)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K257/'NGER results'!$H257)*BI258),0,('NGER results'!$K257/'NGER results'!$H257)*BI258)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K257/'NGER results'!$H257)*BJ258),0,('NGER results'!$K257/'NGER results'!$H257)*BJ258)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A258>=2016,(BA258+M258)*'NGER input 2'!$GS256*1.336*25,(BA258+M258)*'NGER input 2'!$GS256*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A258>=2016,(BB258+N258)*'NGER input 2'!$GS256*1.336*25,(BB258+N258)*'NGER input 2'!$GS256*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A258>=2016,(BC258+O258)*'NGER input 2'!$GS256*1.336*25,(BC258+O258)*'NGER input 2'!$GS256*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A258>=2016,(BD258+P258)*'NGER input 2'!$GS256*1.336*25,(BD258+P258)*'NGER input 2'!$GS256*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A258>=2016,(BE258+Q258)*'NGER input 2'!$GS256*1.336*25,(BE258+Q258)*'NGER input 2'!$GS256*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A258>=2016,(BF258+R258)*'NGER input 2'!$GS256*1.336*25,(BF258+R258)*'NGER input 2'!$GS256*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A258>=2016,(BG258+S258)*'NGER input 2'!$GS256*1.336*25,(BG258+S258)*'NGER input 2'!$GS256*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A258>=2016,(BH258+T258)*'NGER input 2'!$GS256*1.336*25,(BH258+T258)*'NGER input 2'!$GS256*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A258>=2016,(BI258+U258)*'NGER input 2'!$GS256*1.336*25,(BI258+U258)*'NGER input 2'!$GS256*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A258>=2016,(BJ258+V258)*'NGER input 2'!$GS256*1.336*25,(BJ258+V258)*'NGER input 2'!$GS256*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A257","v":253},null,{"$f":"IF(OR('NGER input 2'!$A257=2013,'NGER input 2'!$A257=2014),0,'NGER input 2'!ES257*'NGER input 2'!FC257*'NGER input 2'!FM257*'NGER input 2'!$GQ257)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A257=2013,'NGER input 2'!$A257=2014),0,'NGER input 2'!ET257*'NGER input 2'!FD257*'NGER input 2'!FN257*'NGER input 2'!$GQ257)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A257=2013,'NGER input 2'!$A257=2014),0,'NGER input 2'!EU257*'NGER input 2'!FE257*'NGER input 2'!FO257*'NGER input 2'!$GQ257)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A257=2013,'NGER input 2'!$A257=2014),0,'NGER input 2'!EV257*'NGER input 2'!FF257*'NGER input 2'!FP257*'NGER input 2'!$GQ257)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A257=2013,'NGER input 2'!$A257=2014),0,'NGER input 2'!EW257*'NGER input 2'!FG257*'NGER input 2'!FQ257*'NGER input 2'!$GQ257)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A257=2013,'NGER input 2'!$A257=2014),0,'NGER input 2'!EX257*'NGER input 2'!FH257*'NGER input 2'!FR257*'NGER input 2'!$GQ257)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A257=2013,'NGER input 2'!$A257=2014),0,'NGER input 2'!EY257*'NGER input 2'!FI257*'NGER input 2'!FS257*'NGER input 2'!$GQ257)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A257=2013,'NGER input 2'!$A257=2014),0,'NGER input 2'!EZ257*'NGER input 2'!FJ257*'NGER input 2'!FT257*'NGER input 2'!$GQ257)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A257=2013,'NGER input 2'!$A257=2014),0,'NGER input 2'!FA257*'NGER input 2'!FK257*'NGER input 2'!FU257*'NGER input 2'!$GQ257)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A257=2013,'NGER input 2'!$A257=2014),0,'NGER input 2'!FB257*'NGER input 2'!FL257*'NGER input 2'!FV257*'NGER input 2'!$GQ257)","v":0},{"$f":"C259*(1-EXP(-'NGER input 2'!FW257*(13-'NGER input 2'!$GR257-7)/12))","v":{"$error":"#N/A"}},{"$f":"D259*(1-EXP(-'NGER input 2'!FX257*(13-'NGER input 2'!$GR257-7)/12))","v":{"$error":"#N/A"}},{"$f":"E259*(1-EXP(-'NGER input 2'!FY257*(13-'NGER input 2'!$GR257-7)/12))","v":{"$error":"#N/A"}},{"$f":"F259*(1-EXP(-'NGER input 2'!FZ257*(13-'NGER input 2'!$GR257-7)/12))","v":{"$error":"#N/A"}},{"$f":"G259*(1-EXP(-'NGER input 2'!GA257*(13-'NGER input 2'!$GR257-7)/12))","v":{"$error":"#N/A"}},{"$f":"H259*(1-EXP(-'NGER input 2'!GB257*(13-'NGER input 2'!$GR257-7)/12))","v":{"$error":"#N/A"}},{"$f":"I259*(1-EXP(-'NGER input 2'!GC257*(13-'NGER input 2'!$GR257-7)/12))","v":{"$error":"#N/A"}},{"$f":"J259*(1-EXP(-'NGER input 2'!GD257*(13-'NGER input 2'!$GR257-7)/12))","v":{"$error":"#N/A"}},{"$f":"K259*(1-EXP(-'NGER input 2'!GE257*(13-'NGER input 2'!$GR257-7)/12))","v":{"$error":"#N/A"}},{"$f":"L259*(1-EXP(-'NGER input 2'!GF257*(13-'NGER input 2'!$GR257-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K258/'NGER results'!$H258)*M259),0,('NGER results'!$K258/'NGER results'!$H258)*M259)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K258/'NGER results'!$H258)*N259),0,('NGER results'!$K258/'NGER results'!$H258)*N259)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K258/'NGER results'!$H258)*O259),0,('NGER results'!$K258/'NGER results'!$H258)*O259)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K258/'NGER results'!$H258)*P259),0,('NGER results'!$K258/'NGER results'!$H258)*P259)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K258/'NGER results'!$H258)*Q259),0,('NGER results'!$K258/'NGER results'!$H258)*Q259)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K258/'NGER results'!$H258)*R259),0,('NGER results'!$K258/'NGER results'!$H258)*R259)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K258/'NGER results'!$H258)*S259),0,('NGER results'!$K258/'NGER results'!$H258)*S259)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K258/'NGER results'!$H258)*T259),0,('NGER results'!$K258/'NGER results'!$H258)*T259)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K258/'NGER results'!$H258)*U259),0,('NGER results'!$K258/'NGER results'!$H258)*U259)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K258/'NGER results'!$H258)*V259),0,('NGER results'!$K258/'NGER results'!$H258)*V259)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ259*(1-EXP(-'NGER input 2'!FW257))","v":0},{"$f":"AR259*(1-EXP(-'NGER input 2'!FX257))","v":0},{"$f":"AS259*(1-EXP(-'NGER input 2'!FY257))","v":0},{"$f":"AT259*(1-EXP(-'NGER input 2'!FZ257))","v":0},{"$f":"AU259*(1-EXP(-'NGER input 2'!GA257))","v":0},{"$f":"AV259*(1-EXP(-'NGER input 2'!GB257))","v":0},{"$f":"AW259*(1-EXP(-'NGER input 2'!GC257))","v":0},{"$f":"AX259*(1-EXP(-'NGER input 2'!GD257))","v":0},{"$f":"AY259*(1-EXP(-'NGER input 2'!GE257))","v":0},{"$f":"AZ259*(1-EXP(-'NGER input 2'!GF257))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K258/'NGER results'!$H258)*BA259),0,('NGER results'!$K258/'NGER results'!$H258)*BA259)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K258/'NGER results'!$H258)*BB259),0,('NGER results'!$K258/'NGER results'!$H258)*BB259)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K258/'NGER results'!$H258)*BC259),0,('NGER results'!$K258/'NGER results'!$H258)*BC259)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K258/'NGER results'!$H258)*BD259),0,('NGER results'!$K258/'NGER results'!$H258)*BD259)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K258/'NGER results'!$H258)*BE259),0,('NGER results'!$K258/'NGER results'!$H258)*BE259)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K258/'NGER results'!$H258)*BF259),0,('NGER results'!$K258/'NGER results'!$H258)*BF259)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K258/'NGER results'!$H258)*BG259),0,('NGER results'!$K258/'NGER results'!$H258)*BG259)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K258/'NGER results'!$H258)*BH259),0,('NGER results'!$K258/'NGER results'!$H258)*BH259)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K258/'NGER results'!$H258)*BI259),0,('NGER results'!$K258/'NGER results'!$H258)*BI259)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K258/'NGER results'!$H258)*BJ259),0,('NGER results'!$K258/'NGER results'!$H258)*BJ259)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A259>=2016,(BA259+M259)*'NGER input 2'!$GS257*1.336*25,(BA259+M259)*'NGER input 2'!$GS257*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A259>=2016,(BB259+N259)*'NGER input 2'!$GS257*1.336*25,(BB259+N259)*'NGER input 2'!$GS257*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A259>=2016,(BC259+O259)*'NGER input 2'!$GS257*1.336*25,(BC259+O259)*'NGER input 2'!$GS257*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A259>=2016,(BD259+P259)*'NGER input 2'!$GS257*1.336*25,(BD259+P259)*'NGER input 2'!$GS257*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A259>=2016,(BE259+Q259)*'NGER input 2'!$GS257*1.336*25,(BE259+Q259)*'NGER input 2'!$GS257*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A259>=2016,(BF259+R259)*'NGER input 2'!$GS257*1.336*25,(BF259+R259)*'NGER input 2'!$GS257*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A259>=2016,(BG259+S259)*'NGER input 2'!$GS257*1.336*25,(BG259+S259)*'NGER input 2'!$GS257*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A259>=2016,(BH259+T259)*'NGER input 2'!$GS257*1.336*25,(BH259+T259)*'NGER input 2'!$GS257*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A259>=2016,(BI259+U259)*'NGER input 2'!$GS257*1.336*25,(BI259+U259)*'NGER input 2'!$GS257*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A259>=2016,(BJ259+V259)*'NGER input 2'!$GS257*1.336*25,(BJ259+V259)*'NGER input 2'!$GS257*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A258","v":254},null,{"$f":"IF(OR('NGER input 2'!$A258=2013,'NGER input 2'!$A258=2014),0,'NGER input 2'!ES258*'NGER input 2'!FC258*'NGER input 2'!FM258*'NGER input 2'!$GQ258)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A258=2013,'NGER input 2'!$A258=2014),0,'NGER input 2'!ET258*'NGER input 2'!FD258*'NGER input 2'!FN258*'NGER input 2'!$GQ258)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A258=2013,'NGER input 2'!$A258=2014),0,'NGER input 2'!EU258*'NGER input 2'!FE258*'NGER input 2'!FO258*'NGER input 2'!$GQ258)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A258=2013,'NGER input 2'!$A258=2014),0,'NGER input 2'!EV258*'NGER input 2'!FF258*'NGER input 2'!FP258*'NGER input 2'!$GQ258)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A258=2013,'NGER input 2'!$A258=2014),0,'NGER input 2'!EW258*'NGER input 2'!FG258*'NGER input 2'!FQ258*'NGER input 2'!$GQ258)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A258=2013,'NGER input 2'!$A258=2014),0,'NGER input 2'!EX258*'NGER input 2'!FH258*'NGER input 2'!FR258*'NGER input 2'!$GQ258)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A258=2013,'NGER input 2'!$A258=2014),0,'NGER input 2'!EY258*'NGER input 2'!FI258*'NGER input 2'!FS258*'NGER input 2'!$GQ258)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A258=2013,'NGER input 2'!$A258=2014),0,'NGER input 2'!EZ258*'NGER input 2'!FJ258*'NGER input 2'!FT258*'NGER input 2'!$GQ258)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A258=2013,'NGER input 2'!$A258=2014),0,'NGER input 2'!FA258*'NGER input 2'!FK258*'NGER input 2'!FU258*'NGER input 2'!$GQ258)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A258=2013,'NGER input 2'!$A258=2014),0,'NGER input 2'!FB258*'NGER input 2'!FL258*'NGER input 2'!FV258*'NGER input 2'!$GQ258)","v":0},{"$f":"C260*(1-EXP(-'NGER input 2'!FW258*(13-'NGER input 2'!$GR258-7)/12))","v":{"$error":"#N/A"}},{"$f":"D260*(1-EXP(-'NGER input 2'!FX258*(13-'NGER input 2'!$GR258-7)/12))","v":{"$error":"#N/A"}},{"$f":"E260*(1-EXP(-'NGER input 2'!FY258*(13-'NGER input 2'!$GR258-7)/12))","v":{"$error":"#N/A"}},{"$f":"F260*(1-EXP(-'NGER input 2'!FZ258*(13-'NGER input 2'!$GR258-7)/12))","v":{"$error":"#N/A"}},{"$f":"G260*(1-EXP(-'NGER input 2'!GA258*(13-'NGER input 2'!$GR258-7)/12))","v":{"$error":"#N/A"}},{"$f":"H260*(1-EXP(-'NGER input 2'!GB258*(13-'NGER input 2'!$GR258-7)/12))","v":{"$error":"#N/A"}},{"$f":"I260*(1-EXP(-'NGER input 2'!GC258*(13-'NGER input 2'!$GR258-7)/12))","v":{"$error":"#N/A"}},{"$f":"J260*(1-EXP(-'NGER input 2'!GD258*(13-'NGER input 2'!$GR258-7)/12))","v":{"$error":"#N/A"}},{"$f":"K260*(1-EXP(-'NGER input 2'!GE258*(13-'NGER input 2'!$GR258-7)/12))","v":{"$error":"#N/A"}},{"$f":"L260*(1-EXP(-'NGER input 2'!GF258*(13-'NGER input 2'!$GR258-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K259/'NGER results'!$H259)*M260),0,('NGER results'!$K259/'NGER results'!$H259)*M260)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K259/'NGER results'!$H259)*N260),0,('NGER results'!$K259/'NGER results'!$H259)*N260)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K259/'NGER results'!$H259)*O260),0,('NGER results'!$K259/'NGER results'!$H259)*O260)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K259/'NGER results'!$H259)*P260),0,('NGER results'!$K259/'NGER results'!$H259)*P260)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K259/'NGER results'!$H259)*Q260),0,('NGER results'!$K259/'NGER results'!$H259)*Q260)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K259/'NGER results'!$H259)*R260),0,('NGER results'!$K259/'NGER results'!$H259)*R260)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K259/'NGER results'!$H259)*S260),0,('NGER results'!$K259/'NGER results'!$H259)*S260)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K259/'NGER results'!$H259)*T260),0,('NGER results'!$K259/'NGER results'!$H259)*T260)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K259/'NGER results'!$H259)*U260),0,('NGER results'!$K259/'NGER results'!$H259)*U260)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K259/'NGER results'!$H259)*V260),0,('NGER results'!$K259/'NGER results'!$H259)*V260)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ260*(1-EXP(-'NGER input 2'!FW258))","v":0},{"$f":"AR260*(1-EXP(-'NGER input 2'!FX258))","v":0},{"$f":"AS260*(1-EXP(-'NGER input 2'!FY258))","v":0},{"$f":"AT260*(1-EXP(-'NGER input 2'!FZ258))","v":0},{"$f":"AU260*(1-EXP(-'NGER input 2'!GA258))","v":0},{"$f":"AV260*(1-EXP(-'NGER input 2'!GB258))","v":0},{"$f":"AW260*(1-EXP(-'NGER input 2'!GC258))","v":0},{"$f":"AX260*(1-EXP(-'NGER input 2'!GD258))","v":0},{"$f":"AY260*(1-EXP(-'NGER input 2'!GE258))","v":0},{"$f":"AZ260*(1-EXP(-'NGER input 2'!GF258))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K259/'NGER results'!$H259)*BA260),0,('NGER results'!$K259/'NGER results'!$H259)*BA260)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K259/'NGER results'!$H259)*BB260),0,('NGER results'!$K259/'NGER results'!$H259)*BB260)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K259/'NGER results'!$H259)*BC260),0,('NGER results'!$K259/'NGER results'!$H259)*BC260)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K259/'NGER results'!$H259)*BD260),0,('NGER results'!$K259/'NGER results'!$H259)*BD260)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K259/'NGER results'!$H259)*BE260),0,('NGER results'!$K259/'NGER results'!$H259)*BE260)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K259/'NGER results'!$H259)*BF260),0,('NGER results'!$K259/'NGER results'!$H259)*BF260)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K259/'NGER results'!$H259)*BG260),0,('NGER results'!$K259/'NGER results'!$H259)*BG260)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K259/'NGER results'!$H259)*BH260),0,('NGER results'!$K259/'NGER results'!$H259)*BH260)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K259/'NGER results'!$H259)*BI260),0,('NGER results'!$K259/'NGER results'!$H259)*BI260)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K259/'NGER results'!$H259)*BJ260),0,('NGER results'!$K259/'NGER results'!$H259)*BJ260)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A260>=2016,(BA260+M260)*'NGER input 2'!$GS258*1.336*25,(BA260+M260)*'NGER input 2'!$GS258*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A260>=2016,(BB260+N260)*'NGER input 2'!$GS258*1.336*25,(BB260+N260)*'NGER input 2'!$GS258*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A260>=2016,(BC260+O260)*'NGER input 2'!$GS258*1.336*25,(BC260+O260)*'NGER input 2'!$GS258*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A260>=2016,(BD260+P260)*'NGER input 2'!$GS258*1.336*25,(BD260+P260)*'NGER input 2'!$GS258*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A260>=2016,(BE260+Q260)*'NGER input 2'!$GS258*1.336*25,(BE260+Q260)*'NGER input 2'!$GS258*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A260>=2016,(BF260+R260)*'NGER input 2'!$GS258*1.336*25,(BF260+R260)*'NGER input 2'!$GS258*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A260>=2016,(BG260+S260)*'NGER input 2'!$GS258*1.336*25,(BG260+S260)*'NGER input 2'!$GS258*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A260>=2016,(BH260+T260)*'NGER input 2'!$GS258*1.336*25,(BH260+T260)*'NGER input 2'!$GS258*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A260>=2016,(BI260+U260)*'NGER input 2'!$GS258*1.336*25,(BI260+U260)*'NGER input 2'!$GS258*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A260>=2016,(BJ260+V260)*'NGER input 2'!$GS258*1.336*25,(BJ260+V260)*'NGER input 2'!$GS258*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A259","v":255},null,{"$f":"IF(OR('NGER input 2'!$A259=2013,'NGER input 2'!$A259=2014),0,'NGER input 2'!ES259*'NGER input 2'!FC259*'NGER input 2'!FM259*'NGER input 2'!$GQ259)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A259=2013,'NGER input 2'!$A259=2014),0,'NGER input 2'!ET259*'NGER input 2'!FD259*'NGER input 2'!FN259*'NGER input 2'!$GQ259)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A259=2013,'NGER input 2'!$A259=2014),0,'NGER input 2'!EU259*'NGER input 2'!FE259*'NGER input 2'!FO259*'NGER input 2'!$GQ259)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A259=2013,'NGER input 2'!$A259=2014),0,'NGER input 2'!EV259*'NGER input 2'!FF259*'NGER input 2'!FP259*'NGER input 2'!$GQ259)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A259=2013,'NGER input 2'!$A259=2014),0,'NGER input 2'!EW259*'NGER input 2'!FG259*'NGER input 2'!FQ259*'NGER input 2'!$GQ259)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A259=2013,'NGER input 2'!$A259=2014),0,'NGER input 2'!EX259*'NGER input 2'!FH259*'NGER input 2'!FR259*'NGER input 2'!$GQ259)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A259=2013,'NGER input 2'!$A259=2014),0,'NGER input 2'!EY259*'NGER input 2'!FI259*'NGER input 2'!FS259*'NGER input 2'!$GQ259)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A259=2013,'NGER input 2'!$A259=2014),0,'NGER input 2'!EZ259*'NGER input 2'!FJ259*'NGER input 2'!FT259*'NGER input 2'!$GQ259)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A259=2013,'NGER input 2'!$A259=2014),0,'NGER input 2'!FA259*'NGER input 2'!FK259*'NGER input 2'!FU259*'NGER input 2'!$GQ259)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A259=2013,'NGER input 2'!$A259=2014),0,'NGER input 2'!FB259*'NGER input 2'!FL259*'NGER input 2'!FV259*'NGER input 2'!$GQ259)","v":0},{"$f":"C261*(1-EXP(-'NGER input 2'!FW259*(13-'NGER input 2'!$GR259-7)/12))","v":{"$error":"#N/A"}},{"$f":"D261*(1-EXP(-'NGER input 2'!FX259*(13-'NGER input 2'!$GR259-7)/12))","v":{"$error":"#N/A"}},{"$f":"E261*(1-EXP(-'NGER input 2'!FY259*(13-'NGER input 2'!$GR259-7)/12))","v":{"$error":"#N/A"}},{"$f":"F261*(1-EXP(-'NGER input 2'!FZ259*(13-'NGER input 2'!$GR259-7)/12))","v":{"$error":"#N/A"}},{"$f":"G261*(1-EXP(-'NGER input 2'!GA259*(13-'NGER input 2'!$GR259-7)/12))","v":{"$error":"#N/A"}},{"$f":"H261*(1-EXP(-'NGER input 2'!GB259*(13-'NGER input 2'!$GR259-7)/12))","v":{"$error":"#N/A"}},{"$f":"I261*(1-EXP(-'NGER input 2'!GC259*(13-'NGER input 2'!$GR259-7)/12))","v":{"$error":"#N/A"}},{"$f":"J261*(1-EXP(-'NGER input 2'!GD259*(13-'NGER input 2'!$GR259-7)/12))","v":{"$error":"#N/A"}},{"$f":"K261*(1-EXP(-'NGER input 2'!GE259*(13-'NGER input 2'!$GR259-7)/12))","v":{"$error":"#N/A"}},{"$f":"L261*(1-EXP(-'NGER input 2'!GF259*(13-'NGER input 2'!$GR259-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K260/'NGER results'!$H260)*M261),0,('NGER results'!$K260/'NGER results'!$H260)*M261)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K260/'NGER results'!$H260)*N261),0,('NGER results'!$K260/'NGER results'!$H260)*N261)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K260/'NGER results'!$H260)*O261),0,('NGER results'!$K260/'NGER results'!$H260)*O261)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K260/'NGER results'!$H260)*P261),0,('NGER results'!$K260/'NGER results'!$H260)*P261)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K260/'NGER results'!$H260)*Q261),0,('NGER results'!$K260/'NGER results'!$H260)*Q261)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K260/'NGER results'!$H260)*R261),0,('NGER results'!$K260/'NGER results'!$H260)*R261)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K260/'NGER results'!$H260)*S261),0,('NGER results'!$K260/'NGER results'!$H260)*S261)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K260/'NGER results'!$H260)*T261),0,('NGER results'!$K260/'NGER results'!$H260)*T261)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K260/'NGER results'!$H260)*U261),0,('NGER results'!$K260/'NGER results'!$H260)*U261)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K260/'NGER results'!$H260)*V261),0,('NGER results'!$K260/'NGER results'!$H260)*V261)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ261*(1-EXP(-'NGER input 2'!FW259))","v":0},{"$f":"AR261*(1-EXP(-'NGER input 2'!FX259))","v":0},{"$f":"AS261*(1-EXP(-'NGER input 2'!FY259))","v":0},{"$f":"AT261*(1-EXP(-'NGER input 2'!FZ259))","v":0},{"$f":"AU261*(1-EXP(-'NGER input 2'!GA259))","v":0},{"$f":"AV261*(1-EXP(-'NGER input 2'!GB259))","v":0},{"$f":"AW261*(1-EXP(-'NGER input 2'!GC259))","v":0},{"$f":"AX261*(1-EXP(-'NGER input 2'!GD259))","v":0},{"$f":"AY261*(1-EXP(-'NGER input 2'!GE259))","v":0},{"$f":"AZ261*(1-EXP(-'NGER input 2'!GF259))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K260/'NGER results'!$H260)*BA261),0,('NGER results'!$K260/'NGER results'!$H260)*BA261)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K260/'NGER results'!$H260)*BB261),0,('NGER results'!$K260/'NGER results'!$H260)*BB261)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K260/'NGER results'!$H260)*BC261),0,('NGER results'!$K260/'NGER results'!$H260)*BC261)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K260/'NGER results'!$H260)*BD261),0,('NGER results'!$K260/'NGER results'!$H260)*BD261)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K260/'NGER results'!$H260)*BE261),0,('NGER results'!$K260/'NGER results'!$H260)*BE261)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K260/'NGER results'!$H260)*BF261),0,('NGER results'!$K260/'NGER results'!$H260)*BF261)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K260/'NGER results'!$H260)*BG261),0,('NGER results'!$K260/'NGER results'!$H260)*BG261)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K260/'NGER results'!$H260)*BH261),0,('NGER results'!$K260/'NGER results'!$H260)*BH261)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K260/'NGER results'!$H260)*BI261),0,('NGER results'!$K260/'NGER results'!$H260)*BI261)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K260/'NGER results'!$H260)*BJ261),0,('NGER results'!$K260/'NGER results'!$H260)*BJ261)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A261>=2016,(BA261+M261)*'NGER input 2'!$GS259*1.336*25,(BA261+M261)*'NGER input 2'!$GS259*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A261>=2016,(BB261+N261)*'NGER input 2'!$GS259*1.336*25,(BB261+N261)*'NGER input 2'!$GS259*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A261>=2016,(BC261+O261)*'NGER input 2'!$GS259*1.336*25,(BC261+O261)*'NGER input 2'!$GS259*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A261>=2016,(BD261+P261)*'NGER input 2'!$GS259*1.336*25,(BD261+P261)*'NGER input 2'!$GS259*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A261>=2016,(BE261+Q261)*'NGER input 2'!$GS259*1.336*25,(BE261+Q261)*'NGER input 2'!$GS259*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A261>=2016,(BF261+R261)*'NGER input 2'!$GS259*1.336*25,(BF261+R261)*'NGER input 2'!$GS259*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A261>=2016,(BG261+S261)*'NGER input 2'!$GS259*1.336*25,(BG261+S261)*'NGER input 2'!$GS259*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A261>=2016,(BH261+T261)*'NGER input 2'!$GS259*1.336*25,(BH261+T261)*'NGER input 2'!$GS259*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A261>=2016,(BI261+U261)*'NGER input 2'!$GS259*1.336*25,(BI261+U261)*'NGER input 2'!$GS259*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A261>=2016,(BJ261+V261)*'NGER input 2'!$GS259*1.336*25,(BJ261+V261)*'NGER input 2'!$GS259*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A260","v":256},null,{"$f":"IF(OR('NGER input 2'!$A260=2013,'NGER input 2'!$A260=2014),0,'NGER input 2'!ES260*'NGER input 2'!FC260*'NGER input 2'!FM260*'NGER input 2'!$GQ260)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A260=2013,'NGER input 2'!$A260=2014),0,'NGER input 2'!ET260*'NGER input 2'!FD260*'NGER input 2'!FN260*'NGER input 2'!$GQ260)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A260=2013,'NGER input 2'!$A260=2014),0,'NGER input 2'!EU260*'NGER input 2'!FE260*'NGER input 2'!FO260*'NGER input 2'!$GQ260)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A260=2013,'NGER input 2'!$A260=2014),0,'NGER input 2'!EV260*'NGER input 2'!FF260*'NGER input 2'!FP260*'NGER input 2'!$GQ260)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A260=2013,'NGER input 2'!$A260=2014),0,'NGER input 2'!EW260*'NGER input 2'!FG260*'NGER input 2'!FQ260*'NGER input 2'!$GQ260)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A260=2013,'NGER input 2'!$A260=2014),0,'NGER input 2'!EX260*'NGER input 2'!FH260*'NGER input 2'!FR260*'NGER input 2'!$GQ260)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A260=2013,'NGER input 2'!$A260=2014),0,'NGER input 2'!EY260*'NGER input 2'!FI260*'NGER input 2'!FS260*'NGER input 2'!$GQ260)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A260=2013,'NGER input 2'!$A260=2014),0,'NGER input 2'!EZ260*'NGER input 2'!FJ260*'NGER input 2'!FT260*'NGER input 2'!$GQ260)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A260=2013,'NGER input 2'!$A260=2014),0,'NGER input 2'!FA260*'NGER input 2'!FK260*'NGER input 2'!FU260*'NGER input 2'!$GQ260)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A260=2013,'NGER input 2'!$A260=2014),0,'NGER input 2'!FB260*'NGER input 2'!FL260*'NGER input 2'!FV260*'NGER input 2'!$GQ260)","v":0},{"$f":"C262*(1-EXP(-'NGER input 2'!FW260*(13-'NGER input 2'!$GR260-7)/12))","v":{"$error":"#N/A"}},{"$f":"D262*(1-EXP(-'NGER input 2'!FX260*(13-'NGER input 2'!$GR260-7)/12))","v":{"$error":"#N/A"}},{"$f":"E262*(1-EXP(-'NGER input 2'!FY260*(13-'NGER input 2'!$GR260-7)/12))","v":{"$error":"#N/A"}},{"$f":"F262*(1-EXP(-'NGER input 2'!FZ260*(13-'NGER input 2'!$GR260-7)/12))","v":{"$error":"#N/A"}},{"$f":"G262*(1-EXP(-'NGER input 2'!GA260*(13-'NGER input 2'!$GR260-7)/12))","v":{"$error":"#N/A"}},{"$f":"H262*(1-EXP(-'NGER input 2'!GB260*(13-'NGER input 2'!$GR260-7)/12))","v":{"$error":"#N/A"}},{"$f":"I262*(1-EXP(-'NGER input 2'!GC260*(13-'NGER input 2'!$GR260-7)/12))","v":{"$error":"#N/A"}},{"$f":"J262*(1-EXP(-'NGER input 2'!GD260*(13-'NGER input 2'!$GR260-7)/12))","v":{"$error":"#N/A"}},{"$f":"K262*(1-EXP(-'NGER input 2'!GE260*(13-'NGER input 2'!$GR260-7)/12))","v":{"$error":"#N/A"}},{"$f":"L262*(1-EXP(-'NGER input 2'!GF260*(13-'NGER input 2'!$GR260-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K261/'NGER results'!$H261)*M262),0,('NGER results'!$K261/'NGER results'!$H261)*M262)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K261/'NGER results'!$H261)*N262),0,('NGER results'!$K261/'NGER results'!$H261)*N262)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K261/'NGER results'!$H261)*O262),0,('NGER results'!$K261/'NGER results'!$H261)*O262)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K261/'NGER results'!$H261)*P262),0,('NGER results'!$K261/'NGER results'!$H261)*P262)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K261/'NGER results'!$H261)*Q262),0,('NGER results'!$K261/'NGER results'!$H261)*Q262)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K261/'NGER results'!$H261)*R262),0,('NGER results'!$K261/'NGER results'!$H261)*R262)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K261/'NGER results'!$H261)*S262),0,('NGER results'!$K261/'NGER results'!$H261)*S262)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K261/'NGER results'!$H261)*T262),0,('NGER results'!$K261/'NGER results'!$H261)*T262)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K261/'NGER results'!$H261)*U262),0,('NGER results'!$K261/'NGER results'!$H261)*U262)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K261/'NGER results'!$H261)*V262),0,('NGER results'!$K261/'NGER results'!$H261)*V262)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ262*(1-EXP(-'NGER input 2'!FW260))","v":0},{"$f":"AR262*(1-EXP(-'NGER input 2'!FX260))","v":0},{"$f":"AS262*(1-EXP(-'NGER input 2'!FY260))","v":0},{"$f":"AT262*(1-EXP(-'NGER input 2'!FZ260))","v":0},{"$f":"AU262*(1-EXP(-'NGER input 2'!GA260))","v":0},{"$f":"AV262*(1-EXP(-'NGER input 2'!GB260))","v":0},{"$f":"AW262*(1-EXP(-'NGER input 2'!GC260))","v":0},{"$f":"AX262*(1-EXP(-'NGER input 2'!GD260))","v":0},{"$f":"AY262*(1-EXP(-'NGER input 2'!GE260))","v":0},{"$f":"AZ262*(1-EXP(-'NGER input 2'!GF260))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K261/'NGER results'!$H261)*BA262),0,('NGER results'!$K261/'NGER results'!$H261)*BA262)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K261/'NGER results'!$H261)*BB262),0,('NGER results'!$K261/'NGER results'!$H261)*BB262)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K261/'NGER results'!$H261)*BC262),0,('NGER results'!$K261/'NGER results'!$H261)*BC262)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K261/'NGER results'!$H261)*BD262),0,('NGER results'!$K261/'NGER results'!$H261)*BD262)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K261/'NGER results'!$H261)*BE262),0,('NGER results'!$K261/'NGER results'!$H261)*BE262)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K261/'NGER results'!$H261)*BF262),0,('NGER results'!$K261/'NGER results'!$H261)*BF262)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K261/'NGER results'!$H261)*BG262),0,('NGER results'!$K261/'NGER results'!$H261)*BG262)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K261/'NGER results'!$H261)*BH262),0,('NGER results'!$K261/'NGER results'!$H261)*BH262)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K261/'NGER results'!$H261)*BI262),0,('NGER results'!$K261/'NGER results'!$H261)*BI262)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K261/'NGER results'!$H261)*BJ262),0,('NGER results'!$K261/'NGER results'!$H261)*BJ262)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A262>=2016,(BA262+M262)*'NGER input 2'!$GS260*1.336*25,(BA262+M262)*'NGER input 2'!$GS260*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A262>=2016,(BB262+N262)*'NGER input 2'!$GS260*1.336*25,(BB262+N262)*'NGER input 2'!$GS260*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A262>=2016,(BC262+O262)*'NGER input 2'!$GS260*1.336*25,(BC262+O262)*'NGER input 2'!$GS260*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A262>=2016,(BD262+P262)*'NGER input 2'!$GS260*1.336*25,(BD262+P262)*'NGER input 2'!$GS260*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A262>=2016,(BE262+Q262)*'NGER input 2'!$GS260*1.336*25,(BE262+Q262)*'NGER input 2'!$GS260*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A262>=2016,(BF262+R262)*'NGER input 2'!$GS260*1.336*25,(BF262+R262)*'NGER input 2'!$GS260*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A262>=2016,(BG262+S262)*'NGER input 2'!$GS260*1.336*25,(BG262+S262)*'NGER input 2'!$GS260*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A262>=2016,(BH262+T262)*'NGER input 2'!$GS260*1.336*25,(BH262+T262)*'NGER input 2'!$GS260*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A262>=2016,(BI262+U262)*'NGER input 2'!$GS260*1.336*25,(BI262+U262)*'NGER input 2'!$GS260*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A262>=2016,(BJ262+V262)*'NGER input 2'!$GS260*1.336*25,(BJ262+V262)*'NGER input 2'!$GS260*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A261","v":257},null,{"$f":"IF(OR('NGER input 2'!$A261=2013,'NGER input 2'!$A261=2014),0,'NGER input 2'!ES261*'NGER input 2'!FC261*'NGER input 2'!FM261*'NGER input 2'!$GQ261)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A261=2013,'NGER input 2'!$A261=2014),0,'NGER input 2'!ET261*'NGER input 2'!FD261*'NGER input 2'!FN261*'NGER input 2'!$GQ261)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A261=2013,'NGER input 2'!$A261=2014),0,'NGER input 2'!EU261*'NGER input 2'!FE261*'NGER input 2'!FO261*'NGER input 2'!$GQ261)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A261=2013,'NGER input 2'!$A261=2014),0,'NGER input 2'!EV261*'NGER input 2'!FF261*'NGER input 2'!FP261*'NGER input 2'!$GQ261)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A261=2013,'NGER input 2'!$A261=2014),0,'NGER input 2'!EW261*'NGER input 2'!FG261*'NGER input 2'!FQ261*'NGER input 2'!$GQ261)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A261=2013,'NGER input 2'!$A261=2014),0,'NGER input 2'!EX261*'NGER input 2'!FH261*'NGER input 2'!FR261*'NGER input 2'!$GQ261)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A261=2013,'NGER input 2'!$A261=2014),0,'NGER input 2'!EY261*'NGER input 2'!FI261*'NGER input 2'!FS261*'NGER input 2'!$GQ261)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A261=2013,'NGER input 2'!$A261=2014),0,'NGER input 2'!EZ261*'NGER input 2'!FJ261*'NGER input 2'!FT261*'NGER input 2'!$GQ261)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A261=2013,'NGER input 2'!$A261=2014),0,'NGER input 2'!FA261*'NGER input 2'!FK261*'NGER input 2'!FU261*'NGER input 2'!$GQ261)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A261=2013,'NGER input 2'!$A261=2014),0,'NGER input 2'!FB261*'NGER input 2'!FL261*'NGER input 2'!FV261*'NGER input 2'!$GQ261)","v":0},{"$f":"C263*(1-EXP(-'NGER input 2'!FW261*(13-'NGER input 2'!$GR261-7)/12))","v":{"$error":"#N/A"}},{"$f":"D263*(1-EXP(-'NGER input 2'!FX261*(13-'NGER input 2'!$GR261-7)/12))","v":{"$error":"#N/A"}},{"$f":"E263*(1-EXP(-'NGER input 2'!FY261*(13-'NGER input 2'!$GR261-7)/12))","v":{"$error":"#N/A"}},{"$f":"F263*(1-EXP(-'NGER input 2'!FZ261*(13-'NGER input 2'!$GR261-7)/12))","v":{"$error":"#N/A"}},{"$f":"G263*(1-EXP(-'NGER input 2'!GA261*(13-'NGER input 2'!$GR261-7)/12))","v":{"$error":"#N/A"}},{"$f":"H263*(1-EXP(-'NGER input 2'!GB261*(13-'NGER input 2'!$GR261-7)/12))","v":{"$error":"#N/A"}},{"$f":"I263*(1-EXP(-'NGER input 2'!GC261*(13-'NGER input 2'!$GR261-7)/12))","v":{"$error":"#N/A"}},{"$f":"J263*(1-EXP(-'NGER input 2'!GD261*(13-'NGER input 2'!$GR261-7)/12))","v":{"$error":"#N/A"}},{"$f":"K263*(1-EXP(-'NGER input 2'!GE261*(13-'NGER input 2'!$GR261-7)/12))","v":{"$error":"#N/A"}},{"$f":"L263*(1-EXP(-'NGER input 2'!GF261*(13-'NGER input 2'!$GR261-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K262/'NGER results'!$H262)*M263),0,('NGER results'!$K262/'NGER results'!$H262)*M263)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K262/'NGER results'!$H262)*N263),0,('NGER results'!$K262/'NGER results'!$H262)*N263)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K262/'NGER results'!$H262)*O263),0,('NGER results'!$K262/'NGER results'!$H262)*O263)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K262/'NGER results'!$H262)*P263),0,('NGER results'!$K262/'NGER results'!$H262)*P263)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K262/'NGER results'!$H262)*Q263),0,('NGER results'!$K262/'NGER results'!$H262)*Q263)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K262/'NGER results'!$H262)*R263),0,('NGER results'!$K262/'NGER results'!$H262)*R263)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K262/'NGER results'!$H262)*S263),0,('NGER results'!$K262/'NGER results'!$H262)*S263)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K262/'NGER results'!$H262)*T263),0,('NGER results'!$K262/'NGER results'!$H262)*T263)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K262/'NGER results'!$H262)*U263),0,('NGER results'!$K262/'NGER results'!$H262)*U263)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K262/'NGER results'!$H262)*V263),0,('NGER results'!$K262/'NGER results'!$H262)*V263)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ263*(1-EXP(-'NGER input 2'!FW261))","v":0},{"$f":"AR263*(1-EXP(-'NGER input 2'!FX261))","v":0},{"$f":"AS263*(1-EXP(-'NGER input 2'!FY261))","v":0},{"$f":"AT263*(1-EXP(-'NGER input 2'!FZ261))","v":0},{"$f":"AU263*(1-EXP(-'NGER input 2'!GA261))","v":0},{"$f":"AV263*(1-EXP(-'NGER input 2'!GB261))","v":0},{"$f":"AW263*(1-EXP(-'NGER input 2'!GC261))","v":0},{"$f":"AX263*(1-EXP(-'NGER input 2'!GD261))","v":0},{"$f":"AY263*(1-EXP(-'NGER input 2'!GE261))","v":0},{"$f":"AZ263*(1-EXP(-'NGER input 2'!GF261))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K262/'NGER results'!$H262)*BA263),0,('NGER results'!$K262/'NGER results'!$H262)*BA263)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K262/'NGER results'!$H262)*BB263),0,('NGER results'!$K262/'NGER results'!$H262)*BB263)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K262/'NGER results'!$H262)*BC263),0,('NGER results'!$K262/'NGER results'!$H262)*BC263)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K262/'NGER results'!$H262)*BD263),0,('NGER results'!$K262/'NGER results'!$H262)*BD263)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K262/'NGER results'!$H262)*BE263),0,('NGER results'!$K262/'NGER results'!$H262)*BE263)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K262/'NGER results'!$H262)*BF263),0,('NGER results'!$K262/'NGER results'!$H262)*BF263)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K262/'NGER results'!$H262)*BG263),0,('NGER results'!$K262/'NGER results'!$H262)*BG263)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K262/'NGER results'!$H262)*BH263),0,('NGER results'!$K262/'NGER results'!$H262)*BH263)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K262/'NGER results'!$H262)*BI263),0,('NGER results'!$K262/'NGER results'!$H262)*BI263)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K262/'NGER results'!$H262)*BJ263),0,('NGER results'!$K262/'NGER results'!$H262)*BJ263)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A263>=2016,(BA263+M263)*'NGER input 2'!$GS261*1.336*25,(BA263+M263)*'NGER input 2'!$GS261*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A263>=2016,(BB263+N263)*'NGER input 2'!$GS261*1.336*25,(BB263+N263)*'NGER input 2'!$GS261*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A263>=2016,(BC263+O263)*'NGER input 2'!$GS261*1.336*25,(BC263+O263)*'NGER input 2'!$GS261*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A263>=2016,(BD263+P263)*'NGER input 2'!$GS261*1.336*25,(BD263+P263)*'NGER input 2'!$GS261*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A263>=2016,(BE263+Q263)*'NGER input 2'!$GS261*1.336*25,(BE263+Q263)*'NGER input 2'!$GS261*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A263>=2016,(BF263+R263)*'NGER input 2'!$GS261*1.336*25,(BF263+R263)*'NGER input 2'!$GS261*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A263>=2016,(BG263+S263)*'NGER input 2'!$GS261*1.336*25,(BG263+S263)*'NGER input 2'!$GS261*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A263>=2016,(BH263+T263)*'NGER input 2'!$GS261*1.336*25,(BH263+T263)*'NGER input 2'!$GS261*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A263>=2016,(BI263+U263)*'NGER input 2'!$GS261*1.336*25,(BI263+U263)*'NGER input 2'!$GS261*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A263>=2016,(BJ263+V263)*'NGER input 2'!$GS261*1.336*25,(BJ263+V263)*'NGER input 2'!$GS261*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A262","v":258},null,{"$f":"IF(OR('NGER input 2'!$A262=2013,'NGER input 2'!$A262=2014),0,'NGER input 2'!ES262*'NGER input 2'!FC262*'NGER input 2'!FM262*'NGER input 2'!$GQ262)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A262=2013,'NGER input 2'!$A262=2014),0,'NGER input 2'!ET262*'NGER input 2'!FD262*'NGER input 2'!FN262*'NGER input 2'!$GQ262)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A262=2013,'NGER input 2'!$A262=2014),0,'NGER input 2'!EU262*'NGER input 2'!FE262*'NGER input 2'!FO262*'NGER input 2'!$GQ262)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A262=2013,'NGER input 2'!$A262=2014),0,'NGER input 2'!EV262*'NGER input 2'!FF262*'NGER input 2'!FP262*'NGER input 2'!$GQ262)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A262=2013,'NGER input 2'!$A262=2014),0,'NGER input 2'!EW262*'NGER input 2'!FG262*'NGER input 2'!FQ262*'NGER input 2'!$GQ262)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A262=2013,'NGER input 2'!$A262=2014),0,'NGER input 2'!EX262*'NGER input 2'!FH262*'NGER input 2'!FR262*'NGER input 2'!$GQ262)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A262=2013,'NGER input 2'!$A262=2014),0,'NGER input 2'!EY262*'NGER input 2'!FI262*'NGER input 2'!FS262*'NGER input 2'!$GQ262)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A262=2013,'NGER input 2'!$A262=2014),0,'NGER input 2'!EZ262*'NGER input 2'!FJ262*'NGER input 2'!FT262*'NGER input 2'!$GQ262)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A262=2013,'NGER input 2'!$A262=2014),0,'NGER input 2'!FA262*'NGER input 2'!FK262*'NGER input 2'!FU262*'NGER input 2'!$GQ262)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A262=2013,'NGER input 2'!$A262=2014),0,'NGER input 2'!FB262*'NGER input 2'!FL262*'NGER input 2'!FV262*'NGER input 2'!$GQ262)","v":0},{"$f":"C264*(1-EXP(-'NGER input 2'!FW262*(13-'NGER input 2'!$GR262-7)/12))","v":{"$error":"#N/A"}},{"$f":"D264*(1-EXP(-'NGER input 2'!FX262*(13-'NGER input 2'!$GR262-7)/12))","v":{"$error":"#N/A"}},{"$f":"E264*(1-EXP(-'NGER input 2'!FY262*(13-'NGER input 2'!$GR262-7)/12))","v":{"$error":"#N/A"}},{"$f":"F264*(1-EXP(-'NGER input 2'!FZ262*(13-'NGER input 2'!$GR262-7)/12))","v":{"$error":"#N/A"}},{"$f":"G264*(1-EXP(-'NGER input 2'!GA262*(13-'NGER input 2'!$GR262-7)/12))","v":{"$error":"#N/A"}},{"$f":"H264*(1-EXP(-'NGER input 2'!GB262*(13-'NGER input 2'!$GR262-7)/12))","v":{"$error":"#N/A"}},{"$f":"I264*(1-EXP(-'NGER input 2'!GC262*(13-'NGER input 2'!$GR262-7)/12))","v":{"$error":"#N/A"}},{"$f":"J264*(1-EXP(-'NGER input 2'!GD262*(13-'NGER input 2'!$GR262-7)/12))","v":{"$error":"#N/A"}},{"$f":"K264*(1-EXP(-'NGER input 2'!GE262*(13-'NGER input 2'!$GR262-7)/12))","v":{"$error":"#N/A"}},{"$f":"L264*(1-EXP(-'NGER input 2'!GF262*(13-'NGER input 2'!$GR262-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K263/'NGER results'!$H263)*M264),0,('NGER results'!$K263/'NGER results'!$H263)*M264)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K263/'NGER results'!$H263)*N264),0,('NGER results'!$K263/'NGER results'!$H263)*N264)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K263/'NGER results'!$H263)*O264),0,('NGER results'!$K263/'NGER results'!$H263)*O264)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K263/'NGER results'!$H263)*P264),0,('NGER results'!$K263/'NGER results'!$H263)*P264)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K263/'NGER results'!$H263)*Q264),0,('NGER results'!$K263/'NGER results'!$H263)*Q264)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K263/'NGER results'!$H263)*R264),0,('NGER results'!$K263/'NGER results'!$H263)*R264)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K263/'NGER results'!$H263)*S264),0,('NGER results'!$K263/'NGER results'!$H263)*S264)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K263/'NGER results'!$H263)*T264),0,('NGER results'!$K263/'NGER results'!$H263)*T264)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K263/'NGER results'!$H263)*U264),0,('NGER results'!$K263/'NGER results'!$H263)*U264)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K263/'NGER results'!$H263)*V264),0,('NGER results'!$K263/'NGER results'!$H263)*V264)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ264*(1-EXP(-'NGER input 2'!FW262))","v":0},{"$f":"AR264*(1-EXP(-'NGER input 2'!FX262))","v":0},{"$f":"AS264*(1-EXP(-'NGER input 2'!FY262))","v":0},{"$f":"AT264*(1-EXP(-'NGER input 2'!FZ262))","v":0},{"$f":"AU264*(1-EXP(-'NGER input 2'!GA262))","v":0},{"$f":"AV264*(1-EXP(-'NGER input 2'!GB262))","v":0},{"$f":"AW264*(1-EXP(-'NGER input 2'!GC262))","v":0},{"$f":"AX264*(1-EXP(-'NGER input 2'!GD262))","v":0},{"$f":"AY264*(1-EXP(-'NGER input 2'!GE262))","v":0},{"$f":"AZ264*(1-EXP(-'NGER input 2'!GF262))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K263/'NGER results'!$H263)*BA264),0,('NGER results'!$K263/'NGER results'!$H263)*BA264)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K263/'NGER results'!$H263)*BB264),0,('NGER results'!$K263/'NGER results'!$H263)*BB264)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K263/'NGER results'!$H263)*BC264),0,('NGER results'!$K263/'NGER results'!$H263)*BC264)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K263/'NGER results'!$H263)*BD264),0,('NGER results'!$K263/'NGER results'!$H263)*BD264)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K263/'NGER results'!$H263)*BE264),0,('NGER results'!$K263/'NGER results'!$H263)*BE264)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K263/'NGER results'!$H263)*BF264),0,('NGER results'!$K263/'NGER results'!$H263)*BF264)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K263/'NGER results'!$H263)*BG264),0,('NGER results'!$K263/'NGER results'!$H263)*BG264)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K263/'NGER results'!$H263)*BH264),0,('NGER results'!$K263/'NGER results'!$H263)*BH264)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K263/'NGER results'!$H263)*BI264),0,('NGER results'!$K263/'NGER results'!$H263)*BI264)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K263/'NGER results'!$H263)*BJ264),0,('NGER results'!$K263/'NGER results'!$H263)*BJ264)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A264>=2016,(BA264+M264)*'NGER input 2'!$GS262*1.336*25,(BA264+M264)*'NGER input 2'!$GS262*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A264>=2016,(BB264+N264)*'NGER input 2'!$GS262*1.336*25,(BB264+N264)*'NGER input 2'!$GS262*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A264>=2016,(BC264+O264)*'NGER input 2'!$GS262*1.336*25,(BC264+O264)*'NGER input 2'!$GS262*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A264>=2016,(BD264+P264)*'NGER input 2'!$GS262*1.336*25,(BD264+P264)*'NGER input 2'!$GS262*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A264>=2016,(BE264+Q264)*'NGER input 2'!$GS262*1.336*25,(BE264+Q264)*'NGER input 2'!$GS262*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A264>=2016,(BF264+R264)*'NGER input 2'!$GS262*1.336*25,(BF264+R264)*'NGER input 2'!$GS262*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A264>=2016,(BG264+S264)*'NGER input 2'!$GS262*1.336*25,(BG264+S264)*'NGER input 2'!$GS262*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A264>=2016,(BH264+T264)*'NGER input 2'!$GS262*1.336*25,(BH264+T264)*'NGER input 2'!$GS262*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A264>=2016,(BI264+U264)*'NGER input 2'!$GS262*1.336*25,(BI264+U264)*'NGER input 2'!$GS262*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A264>=2016,(BJ264+V264)*'NGER input 2'!$GS262*1.336*25,(BJ264+V264)*'NGER input 2'!$GS262*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A263","v":259},null,{"$f":"IF(OR('NGER input 2'!$A263=2013,'NGER input 2'!$A263=2014),0,'NGER input 2'!ES263*'NGER input 2'!FC263*'NGER input 2'!FM263*'NGER input 2'!$GQ263)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A263=2013,'NGER input 2'!$A263=2014),0,'NGER input 2'!ET263*'NGER input 2'!FD263*'NGER input 2'!FN263*'NGER input 2'!$GQ263)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A263=2013,'NGER input 2'!$A263=2014),0,'NGER input 2'!EU263*'NGER input 2'!FE263*'NGER input 2'!FO263*'NGER input 2'!$GQ263)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A263=2013,'NGER input 2'!$A263=2014),0,'NGER input 2'!EV263*'NGER input 2'!FF263*'NGER input 2'!FP263*'NGER input 2'!$GQ263)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A263=2013,'NGER input 2'!$A263=2014),0,'NGER input 2'!EW263*'NGER input 2'!FG263*'NGER input 2'!FQ263*'NGER input 2'!$GQ263)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A263=2013,'NGER input 2'!$A263=2014),0,'NGER input 2'!EX263*'NGER input 2'!FH263*'NGER input 2'!FR263*'NGER input 2'!$GQ263)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A263=2013,'NGER input 2'!$A263=2014),0,'NGER input 2'!EY263*'NGER input 2'!FI263*'NGER input 2'!FS263*'NGER input 2'!$GQ263)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A263=2013,'NGER input 2'!$A263=2014),0,'NGER input 2'!EZ263*'NGER input 2'!FJ263*'NGER input 2'!FT263*'NGER input 2'!$GQ263)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A263=2013,'NGER input 2'!$A263=2014),0,'NGER input 2'!FA263*'NGER input 2'!FK263*'NGER input 2'!FU263*'NGER input 2'!$GQ263)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A263=2013,'NGER input 2'!$A263=2014),0,'NGER input 2'!FB263*'NGER input 2'!FL263*'NGER input 2'!FV263*'NGER input 2'!$GQ263)","v":0},{"$f":"C265*(1-EXP(-'NGER input 2'!FW263*(13-'NGER input 2'!$GR263-7)/12))","v":{"$error":"#N/A"}},{"$f":"D265*(1-EXP(-'NGER input 2'!FX263*(13-'NGER input 2'!$GR263-7)/12))","v":{"$error":"#N/A"}},{"$f":"E265*(1-EXP(-'NGER input 2'!FY263*(13-'NGER input 2'!$GR263-7)/12))","v":{"$error":"#N/A"}},{"$f":"F265*(1-EXP(-'NGER input 2'!FZ263*(13-'NGER input 2'!$GR263-7)/12))","v":{"$error":"#N/A"}},{"$f":"G265*(1-EXP(-'NGER input 2'!GA263*(13-'NGER input 2'!$GR263-7)/12))","v":{"$error":"#N/A"}},{"$f":"H265*(1-EXP(-'NGER input 2'!GB263*(13-'NGER input 2'!$GR263-7)/12))","v":{"$error":"#N/A"}},{"$f":"I265*(1-EXP(-'NGER input 2'!GC263*(13-'NGER input 2'!$GR263-7)/12))","v":{"$error":"#N/A"}},{"$f":"J265*(1-EXP(-'NGER input 2'!GD263*(13-'NGER input 2'!$GR263-7)/12))","v":{"$error":"#N/A"}},{"$f":"K265*(1-EXP(-'NGER input 2'!GE263*(13-'NGER input 2'!$GR263-7)/12))","v":{"$error":"#N/A"}},{"$f":"L265*(1-EXP(-'NGER input 2'!GF263*(13-'NGER input 2'!$GR263-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K264/'NGER results'!$H264)*M265),0,('NGER results'!$K264/'NGER results'!$H264)*M265)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K264/'NGER results'!$H264)*N265),0,('NGER results'!$K264/'NGER results'!$H264)*N265)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K264/'NGER results'!$H264)*O265),0,('NGER results'!$K264/'NGER results'!$H264)*O265)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K264/'NGER results'!$H264)*P265),0,('NGER results'!$K264/'NGER results'!$H264)*P265)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K264/'NGER results'!$H264)*Q265),0,('NGER results'!$K264/'NGER results'!$H264)*Q265)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K264/'NGER results'!$H264)*R265),0,('NGER results'!$K264/'NGER results'!$H264)*R265)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K264/'NGER results'!$H264)*S265),0,('NGER results'!$K264/'NGER results'!$H264)*S265)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K264/'NGER results'!$H264)*T265),0,('NGER results'!$K264/'NGER results'!$H264)*T265)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K264/'NGER results'!$H264)*U265),0,('NGER results'!$K264/'NGER results'!$H264)*U265)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K264/'NGER results'!$H264)*V265),0,('NGER results'!$K264/'NGER results'!$H264)*V265)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ265*(1-EXP(-'NGER input 2'!FW263))","v":0},{"$f":"AR265*(1-EXP(-'NGER input 2'!FX263))","v":0},{"$f":"AS265*(1-EXP(-'NGER input 2'!FY263))","v":0},{"$f":"AT265*(1-EXP(-'NGER input 2'!FZ263))","v":0},{"$f":"AU265*(1-EXP(-'NGER input 2'!GA263))","v":0},{"$f":"AV265*(1-EXP(-'NGER input 2'!GB263))","v":0},{"$f":"AW265*(1-EXP(-'NGER input 2'!GC263))","v":0},{"$f":"AX265*(1-EXP(-'NGER input 2'!GD263))","v":0},{"$f":"AY265*(1-EXP(-'NGER input 2'!GE263))","v":0},{"$f":"AZ265*(1-EXP(-'NGER input 2'!GF263))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K264/'NGER results'!$H264)*BA265),0,('NGER results'!$K264/'NGER results'!$H264)*BA265)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K264/'NGER results'!$H264)*BB265),0,('NGER results'!$K264/'NGER results'!$H264)*BB265)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K264/'NGER results'!$H264)*BC265),0,('NGER results'!$K264/'NGER results'!$H264)*BC265)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K264/'NGER results'!$H264)*BD265),0,('NGER results'!$K264/'NGER results'!$H264)*BD265)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K264/'NGER results'!$H264)*BE265),0,('NGER results'!$K264/'NGER results'!$H264)*BE265)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K264/'NGER results'!$H264)*BF265),0,('NGER results'!$K264/'NGER results'!$H264)*BF265)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K264/'NGER results'!$H264)*BG265),0,('NGER results'!$K264/'NGER results'!$H264)*BG265)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K264/'NGER results'!$H264)*BH265),0,('NGER results'!$K264/'NGER results'!$H264)*BH265)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K264/'NGER results'!$H264)*BI265),0,('NGER results'!$K264/'NGER results'!$H264)*BI265)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K264/'NGER results'!$H264)*BJ265),0,('NGER results'!$K264/'NGER results'!$H264)*BJ265)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A265>=2016,(BA265+M265)*'NGER input 2'!$GS263*1.336*25,(BA265+M265)*'NGER input 2'!$GS263*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A265>=2016,(BB265+N265)*'NGER input 2'!$GS263*1.336*25,(BB265+N265)*'NGER input 2'!$GS263*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A265>=2016,(BC265+O265)*'NGER input 2'!$GS263*1.336*25,(BC265+O265)*'NGER input 2'!$GS263*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A265>=2016,(BD265+P265)*'NGER input 2'!$GS263*1.336*25,(BD265+P265)*'NGER input 2'!$GS263*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A265>=2016,(BE265+Q265)*'NGER input 2'!$GS263*1.336*25,(BE265+Q265)*'NGER input 2'!$GS263*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A265>=2016,(BF265+R265)*'NGER input 2'!$GS263*1.336*25,(BF265+R265)*'NGER input 2'!$GS263*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A265>=2016,(BG265+S265)*'NGER input 2'!$GS263*1.336*25,(BG265+S265)*'NGER input 2'!$GS263*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A265>=2016,(BH265+T265)*'NGER input 2'!$GS263*1.336*25,(BH265+T265)*'NGER input 2'!$GS263*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A265>=2016,(BI265+U265)*'NGER input 2'!$GS263*1.336*25,(BI265+U265)*'NGER input 2'!$GS263*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A265>=2016,(BJ265+V265)*'NGER input 2'!$GS263*1.336*25,(BJ265+V265)*'NGER input 2'!$GS263*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A264","v":260},null,{"$f":"IF(OR('NGER input 2'!$A264=2013,'NGER input 2'!$A264=2014),0,'NGER input 2'!ES264*'NGER input 2'!FC264*'NGER input 2'!FM264*'NGER input 2'!$GQ264)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A264=2013,'NGER input 2'!$A264=2014),0,'NGER input 2'!ET264*'NGER input 2'!FD264*'NGER input 2'!FN264*'NGER input 2'!$GQ264)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A264=2013,'NGER input 2'!$A264=2014),0,'NGER input 2'!EU264*'NGER input 2'!FE264*'NGER input 2'!FO264*'NGER input 2'!$GQ264)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A264=2013,'NGER input 2'!$A264=2014),0,'NGER input 2'!EV264*'NGER input 2'!FF264*'NGER input 2'!FP264*'NGER input 2'!$GQ264)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A264=2013,'NGER input 2'!$A264=2014),0,'NGER input 2'!EW264*'NGER input 2'!FG264*'NGER input 2'!FQ264*'NGER input 2'!$GQ264)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A264=2013,'NGER input 2'!$A264=2014),0,'NGER input 2'!EX264*'NGER input 2'!FH264*'NGER input 2'!FR264*'NGER input 2'!$GQ264)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A264=2013,'NGER input 2'!$A264=2014),0,'NGER input 2'!EY264*'NGER input 2'!FI264*'NGER input 2'!FS264*'NGER input 2'!$GQ264)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A264=2013,'NGER input 2'!$A264=2014),0,'NGER input 2'!EZ264*'NGER input 2'!FJ264*'NGER input 2'!FT264*'NGER input 2'!$GQ264)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A264=2013,'NGER input 2'!$A264=2014),0,'NGER input 2'!FA264*'NGER input 2'!FK264*'NGER input 2'!FU264*'NGER input 2'!$GQ264)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A264=2013,'NGER input 2'!$A264=2014),0,'NGER input 2'!FB264*'NGER input 2'!FL264*'NGER input 2'!FV264*'NGER input 2'!$GQ264)","v":0},{"$f":"C266*(1-EXP(-'NGER input 2'!FW264*(13-'NGER input 2'!$GR264-7)/12))","v":{"$error":"#N/A"}},{"$f":"D266*(1-EXP(-'NGER input 2'!FX264*(13-'NGER input 2'!$GR264-7)/12))","v":{"$error":"#N/A"}},{"$f":"E266*(1-EXP(-'NGER input 2'!FY264*(13-'NGER input 2'!$GR264-7)/12))","v":{"$error":"#N/A"}},{"$f":"F266*(1-EXP(-'NGER input 2'!FZ264*(13-'NGER input 2'!$GR264-7)/12))","v":{"$error":"#N/A"}},{"$f":"G266*(1-EXP(-'NGER input 2'!GA264*(13-'NGER input 2'!$GR264-7)/12))","v":{"$error":"#N/A"}},{"$f":"H266*(1-EXP(-'NGER input 2'!GB264*(13-'NGER input 2'!$GR264-7)/12))","v":{"$error":"#N/A"}},{"$f":"I266*(1-EXP(-'NGER input 2'!GC264*(13-'NGER input 2'!$GR264-7)/12))","v":{"$error":"#N/A"}},{"$f":"J266*(1-EXP(-'NGER input 2'!GD264*(13-'NGER input 2'!$GR264-7)/12))","v":{"$error":"#N/A"}},{"$f":"K266*(1-EXP(-'NGER input 2'!GE264*(13-'NGER input 2'!$GR264-7)/12))","v":{"$error":"#N/A"}},{"$f":"L266*(1-EXP(-'NGER input 2'!GF264*(13-'NGER input 2'!$GR264-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K265/'NGER results'!$H265)*M266),0,('NGER results'!$K265/'NGER results'!$H265)*M266)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K265/'NGER results'!$H265)*N266),0,('NGER results'!$K265/'NGER results'!$H265)*N266)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K265/'NGER results'!$H265)*O266),0,('NGER results'!$K265/'NGER results'!$H265)*O266)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K265/'NGER results'!$H265)*P266),0,('NGER results'!$K265/'NGER results'!$H265)*P266)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K265/'NGER results'!$H265)*Q266),0,('NGER results'!$K265/'NGER results'!$H265)*Q266)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K265/'NGER results'!$H265)*R266),0,('NGER results'!$K265/'NGER results'!$H265)*R266)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K265/'NGER results'!$H265)*S266),0,('NGER results'!$K265/'NGER results'!$H265)*S266)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K265/'NGER results'!$H265)*T266),0,('NGER results'!$K265/'NGER results'!$H265)*T266)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K265/'NGER results'!$H265)*U266),0,('NGER results'!$K265/'NGER results'!$H265)*U266)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K265/'NGER results'!$H265)*V266),0,('NGER results'!$K265/'NGER results'!$H265)*V266)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ266*(1-EXP(-'NGER input 2'!FW264))","v":0},{"$f":"AR266*(1-EXP(-'NGER input 2'!FX264))","v":0},{"$f":"AS266*(1-EXP(-'NGER input 2'!FY264))","v":0},{"$f":"AT266*(1-EXP(-'NGER input 2'!FZ264))","v":0},{"$f":"AU266*(1-EXP(-'NGER input 2'!GA264))","v":0},{"$f":"AV266*(1-EXP(-'NGER input 2'!GB264))","v":0},{"$f":"AW266*(1-EXP(-'NGER input 2'!GC264))","v":0},{"$f":"AX266*(1-EXP(-'NGER input 2'!GD264))","v":0},{"$f":"AY266*(1-EXP(-'NGER input 2'!GE264))","v":0},{"$f":"AZ266*(1-EXP(-'NGER input 2'!GF264))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K265/'NGER results'!$H265)*BA266),0,('NGER results'!$K265/'NGER results'!$H265)*BA266)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K265/'NGER results'!$H265)*BB266),0,('NGER results'!$K265/'NGER results'!$H265)*BB266)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K265/'NGER results'!$H265)*BC266),0,('NGER results'!$K265/'NGER results'!$H265)*BC266)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K265/'NGER results'!$H265)*BD266),0,('NGER results'!$K265/'NGER results'!$H265)*BD266)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K265/'NGER results'!$H265)*BE266),0,('NGER results'!$K265/'NGER results'!$H265)*BE266)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K265/'NGER results'!$H265)*BF266),0,('NGER results'!$K265/'NGER results'!$H265)*BF266)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K265/'NGER results'!$H265)*BG266),0,('NGER results'!$K265/'NGER results'!$H265)*BG266)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K265/'NGER results'!$H265)*BH266),0,('NGER results'!$K265/'NGER results'!$H265)*BH266)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K265/'NGER results'!$H265)*BI266),0,('NGER results'!$K265/'NGER results'!$H265)*BI266)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K265/'NGER results'!$H265)*BJ266),0,('NGER results'!$K265/'NGER results'!$H265)*BJ266)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A266>=2016,(BA266+M266)*'NGER input 2'!$GS264*1.336*25,(BA266+M266)*'NGER input 2'!$GS264*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A266>=2016,(BB266+N266)*'NGER input 2'!$GS264*1.336*25,(BB266+N266)*'NGER input 2'!$GS264*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A266>=2016,(BC266+O266)*'NGER input 2'!$GS264*1.336*25,(BC266+O266)*'NGER input 2'!$GS264*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A266>=2016,(BD266+P266)*'NGER input 2'!$GS264*1.336*25,(BD266+P266)*'NGER input 2'!$GS264*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A266>=2016,(BE266+Q266)*'NGER input 2'!$GS264*1.336*25,(BE266+Q266)*'NGER input 2'!$GS264*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A266>=2016,(BF266+R266)*'NGER input 2'!$GS264*1.336*25,(BF266+R266)*'NGER input 2'!$GS264*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A266>=2016,(BG266+S266)*'NGER input 2'!$GS264*1.336*25,(BG266+S266)*'NGER input 2'!$GS264*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A266>=2016,(BH266+T266)*'NGER input 2'!$GS264*1.336*25,(BH266+T266)*'NGER input 2'!$GS264*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A266>=2016,(BI266+U266)*'NGER input 2'!$GS264*1.336*25,(BI266+U266)*'NGER input 2'!$GS264*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A266>=2016,(BJ266+V266)*'NGER input 2'!$GS264*1.336*25,(BJ266+V266)*'NGER input 2'!$GS264*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A265","v":261},null,{"$f":"IF(OR('NGER input 2'!$A265=2013,'NGER input 2'!$A265=2014),0,'NGER input 2'!ES265*'NGER input 2'!FC265*'NGER input 2'!FM265*'NGER input 2'!$GQ265)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A265=2013,'NGER input 2'!$A265=2014),0,'NGER input 2'!ET265*'NGER input 2'!FD265*'NGER input 2'!FN265*'NGER input 2'!$GQ265)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A265=2013,'NGER input 2'!$A265=2014),0,'NGER input 2'!EU265*'NGER input 2'!FE265*'NGER input 2'!FO265*'NGER input 2'!$GQ265)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A265=2013,'NGER input 2'!$A265=2014),0,'NGER input 2'!EV265*'NGER input 2'!FF265*'NGER input 2'!FP265*'NGER input 2'!$GQ265)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A265=2013,'NGER input 2'!$A265=2014),0,'NGER input 2'!EW265*'NGER input 2'!FG265*'NGER input 2'!FQ265*'NGER input 2'!$GQ265)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A265=2013,'NGER input 2'!$A265=2014),0,'NGER input 2'!EX265*'NGER input 2'!FH265*'NGER input 2'!FR265*'NGER input 2'!$GQ265)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A265=2013,'NGER input 2'!$A265=2014),0,'NGER input 2'!EY265*'NGER input 2'!FI265*'NGER input 2'!FS265*'NGER input 2'!$GQ265)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A265=2013,'NGER input 2'!$A265=2014),0,'NGER input 2'!EZ265*'NGER input 2'!FJ265*'NGER input 2'!FT265*'NGER input 2'!$GQ265)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A265=2013,'NGER input 2'!$A265=2014),0,'NGER input 2'!FA265*'NGER input 2'!FK265*'NGER input 2'!FU265*'NGER input 2'!$GQ265)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A265=2013,'NGER input 2'!$A265=2014),0,'NGER input 2'!FB265*'NGER input 2'!FL265*'NGER input 2'!FV265*'NGER input 2'!$GQ265)","v":0},{"$f":"C267*(1-EXP(-'NGER input 2'!FW265*(13-'NGER input 2'!$GR265-7)/12))","v":{"$error":"#N/A"}},{"$f":"D267*(1-EXP(-'NGER input 2'!FX265*(13-'NGER input 2'!$GR265-7)/12))","v":{"$error":"#N/A"}},{"$f":"E267*(1-EXP(-'NGER input 2'!FY265*(13-'NGER input 2'!$GR265-7)/12))","v":{"$error":"#N/A"}},{"$f":"F267*(1-EXP(-'NGER input 2'!FZ265*(13-'NGER input 2'!$GR265-7)/12))","v":{"$error":"#N/A"}},{"$f":"G267*(1-EXP(-'NGER input 2'!GA265*(13-'NGER input 2'!$GR265-7)/12))","v":{"$error":"#N/A"}},{"$f":"H267*(1-EXP(-'NGER input 2'!GB265*(13-'NGER input 2'!$GR265-7)/12))","v":{"$error":"#N/A"}},{"$f":"I267*(1-EXP(-'NGER input 2'!GC265*(13-'NGER input 2'!$GR265-7)/12))","v":{"$error":"#N/A"}},{"$f":"J267*(1-EXP(-'NGER input 2'!GD265*(13-'NGER input 2'!$GR265-7)/12))","v":{"$error":"#N/A"}},{"$f":"K267*(1-EXP(-'NGER input 2'!GE265*(13-'NGER input 2'!$GR265-7)/12))","v":{"$error":"#N/A"}},{"$f":"L267*(1-EXP(-'NGER input 2'!GF265*(13-'NGER input 2'!$GR265-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K266/'NGER results'!$H266)*M267),0,('NGER results'!$K266/'NGER results'!$H266)*M267)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K266/'NGER results'!$H266)*N267),0,('NGER results'!$K266/'NGER results'!$H266)*N267)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K266/'NGER results'!$H266)*O267),0,('NGER results'!$K266/'NGER results'!$H266)*O267)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K266/'NGER results'!$H266)*P267),0,('NGER results'!$K266/'NGER results'!$H266)*P267)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K266/'NGER results'!$H266)*Q267),0,('NGER results'!$K266/'NGER results'!$H266)*Q267)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K266/'NGER results'!$H266)*R267),0,('NGER results'!$K266/'NGER results'!$H266)*R267)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K266/'NGER results'!$H266)*S267),0,('NGER results'!$K266/'NGER results'!$H266)*S267)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K266/'NGER results'!$H266)*T267),0,('NGER results'!$K266/'NGER results'!$H266)*T267)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K266/'NGER results'!$H266)*U267),0,('NGER results'!$K266/'NGER results'!$H266)*U267)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K266/'NGER results'!$H266)*V267),0,('NGER results'!$K266/'NGER results'!$H266)*V267)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ267*(1-EXP(-'NGER input 2'!FW265))","v":0},{"$f":"AR267*(1-EXP(-'NGER input 2'!FX265))","v":0},{"$f":"AS267*(1-EXP(-'NGER input 2'!FY265))","v":0},{"$f":"AT267*(1-EXP(-'NGER input 2'!FZ265))","v":0},{"$f":"AU267*(1-EXP(-'NGER input 2'!GA265))","v":0},{"$f":"AV267*(1-EXP(-'NGER input 2'!GB265))","v":0},{"$f":"AW267*(1-EXP(-'NGER input 2'!GC265))","v":0},{"$f":"AX267*(1-EXP(-'NGER input 2'!GD265))","v":0},{"$f":"AY267*(1-EXP(-'NGER input 2'!GE265))","v":0},{"$f":"AZ267*(1-EXP(-'NGER input 2'!GF265))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K266/'NGER results'!$H266)*BA267),0,('NGER results'!$K266/'NGER results'!$H266)*BA267)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K266/'NGER results'!$H266)*BB267),0,('NGER results'!$K266/'NGER results'!$H266)*BB267)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K266/'NGER results'!$H266)*BC267),0,('NGER results'!$K266/'NGER results'!$H266)*BC267)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K266/'NGER results'!$H266)*BD267),0,('NGER results'!$K266/'NGER results'!$H266)*BD267)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K266/'NGER results'!$H266)*BE267),0,('NGER results'!$K266/'NGER results'!$H266)*BE267)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K266/'NGER results'!$H266)*BF267),0,('NGER results'!$K266/'NGER results'!$H266)*BF267)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K266/'NGER results'!$H266)*BG267),0,('NGER results'!$K266/'NGER results'!$H266)*BG267)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K266/'NGER results'!$H266)*BH267),0,('NGER results'!$K266/'NGER results'!$H266)*BH267)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K266/'NGER results'!$H266)*BI267),0,('NGER results'!$K266/'NGER results'!$H266)*BI267)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K266/'NGER results'!$H266)*BJ267),0,('NGER results'!$K266/'NGER results'!$H266)*BJ267)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A267>=2016,(BA267+M267)*'NGER input 2'!$GS265*1.336*25,(BA267+M267)*'NGER input 2'!$GS265*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A267>=2016,(BB267+N267)*'NGER input 2'!$GS265*1.336*25,(BB267+N267)*'NGER input 2'!$GS265*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A267>=2016,(BC267+O267)*'NGER input 2'!$GS265*1.336*25,(BC267+O267)*'NGER input 2'!$GS265*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A267>=2016,(BD267+P267)*'NGER input 2'!$GS265*1.336*25,(BD267+P267)*'NGER input 2'!$GS265*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A267>=2016,(BE267+Q267)*'NGER input 2'!$GS265*1.336*25,(BE267+Q267)*'NGER input 2'!$GS265*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A267>=2016,(BF267+R267)*'NGER input 2'!$GS265*1.336*25,(BF267+R267)*'NGER input 2'!$GS265*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A267>=2016,(BG267+S267)*'NGER input 2'!$GS265*1.336*25,(BG267+S267)*'NGER input 2'!$GS265*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A267>=2016,(BH267+T267)*'NGER input 2'!$GS265*1.336*25,(BH267+T267)*'NGER input 2'!$GS265*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A267>=2016,(BI267+U267)*'NGER input 2'!$GS265*1.336*25,(BI267+U267)*'NGER input 2'!$GS265*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A267>=2016,(BJ267+V267)*'NGER input 2'!$GS265*1.336*25,(BJ267+V267)*'NGER input 2'!$GS265*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A266","v":262},null,{"$f":"IF(OR('NGER input 2'!$A266=2013,'NGER input 2'!$A266=2014),0,'NGER input 2'!ES266*'NGER input 2'!FC266*'NGER input 2'!FM266*'NGER input 2'!$GQ266)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A266=2013,'NGER input 2'!$A266=2014),0,'NGER input 2'!ET266*'NGER input 2'!FD266*'NGER input 2'!FN266*'NGER input 2'!$GQ266)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A266=2013,'NGER input 2'!$A266=2014),0,'NGER input 2'!EU266*'NGER input 2'!FE266*'NGER input 2'!FO266*'NGER input 2'!$GQ266)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A266=2013,'NGER input 2'!$A266=2014),0,'NGER input 2'!EV266*'NGER input 2'!FF266*'NGER input 2'!FP266*'NGER input 2'!$GQ266)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A266=2013,'NGER input 2'!$A266=2014),0,'NGER input 2'!EW266*'NGER input 2'!FG266*'NGER input 2'!FQ266*'NGER input 2'!$GQ266)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A266=2013,'NGER input 2'!$A266=2014),0,'NGER input 2'!EX266*'NGER input 2'!FH266*'NGER input 2'!FR266*'NGER input 2'!$GQ266)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A266=2013,'NGER input 2'!$A266=2014),0,'NGER input 2'!EY266*'NGER input 2'!FI266*'NGER input 2'!FS266*'NGER input 2'!$GQ266)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A266=2013,'NGER input 2'!$A266=2014),0,'NGER input 2'!EZ266*'NGER input 2'!FJ266*'NGER input 2'!FT266*'NGER input 2'!$GQ266)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A266=2013,'NGER input 2'!$A266=2014),0,'NGER input 2'!FA266*'NGER input 2'!FK266*'NGER input 2'!FU266*'NGER input 2'!$GQ266)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A266=2013,'NGER input 2'!$A266=2014),0,'NGER input 2'!FB266*'NGER input 2'!FL266*'NGER input 2'!FV266*'NGER input 2'!$GQ266)","v":0},{"$f":"C268*(1-EXP(-'NGER input 2'!FW266*(13-'NGER input 2'!$GR266-7)/12))","v":{"$error":"#N/A"}},{"$f":"D268*(1-EXP(-'NGER input 2'!FX266*(13-'NGER input 2'!$GR266-7)/12))","v":{"$error":"#N/A"}},{"$f":"E268*(1-EXP(-'NGER input 2'!FY266*(13-'NGER input 2'!$GR266-7)/12))","v":{"$error":"#N/A"}},{"$f":"F268*(1-EXP(-'NGER input 2'!FZ266*(13-'NGER input 2'!$GR266-7)/12))","v":{"$error":"#N/A"}},{"$f":"G268*(1-EXP(-'NGER input 2'!GA266*(13-'NGER input 2'!$GR266-7)/12))","v":{"$error":"#N/A"}},{"$f":"H268*(1-EXP(-'NGER input 2'!GB266*(13-'NGER input 2'!$GR266-7)/12))","v":{"$error":"#N/A"}},{"$f":"I268*(1-EXP(-'NGER input 2'!GC266*(13-'NGER input 2'!$GR266-7)/12))","v":{"$error":"#N/A"}},{"$f":"J268*(1-EXP(-'NGER input 2'!GD266*(13-'NGER input 2'!$GR266-7)/12))","v":{"$error":"#N/A"}},{"$f":"K268*(1-EXP(-'NGER input 2'!GE266*(13-'NGER input 2'!$GR266-7)/12))","v":{"$error":"#N/A"}},{"$f":"L268*(1-EXP(-'NGER input 2'!GF266*(13-'NGER input 2'!$GR266-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K267/'NGER results'!$H267)*M268),0,('NGER results'!$K267/'NGER results'!$H267)*M268)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K267/'NGER results'!$H267)*N268),0,('NGER results'!$K267/'NGER results'!$H267)*N268)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K267/'NGER results'!$H267)*O268),0,('NGER results'!$K267/'NGER results'!$H267)*O268)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K267/'NGER results'!$H267)*P268),0,('NGER results'!$K267/'NGER results'!$H267)*P268)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K267/'NGER results'!$H267)*Q268),0,('NGER results'!$K267/'NGER results'!$H267)*Q268)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K267/'NGER results'!$H267)*R268),0,('NGER results'!$K267/'NGER results'!$H267)*R268)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K267/'NGER results'!$H267)*S268),0,('NGER results'!$K267/'NGER results'!$H267)*S268)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K267/'NGER results'!$H267)*T268),0,('NGER results'!$K267/'NGER results'!$H267)*T268)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K267/'NGER results'!$H267)*U268),0,('NGER results'!$K267/'NGER results'!$H267)*U268)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K267/'NGER results'!$H267)*V268),0,('NGER results'!$K267/'NGER results'!$H267)*V268)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ268*(1-EXP(-'NGER input 2'!FW266))","v":0},{"$f":"AR268*(1-EXP(-'NGER input 2'!FX266))","v":0},{"$f":"AS268*(1-EXP(-'NGER input 2'!FY266))","v":0},{"$f":"AT268*(1-EXP(-'NGER input 2'!FZ266))","v":0},{"$f":"AU268*(1-EXP(-'NGER input 2'!GA266))","v":0},{"$f":"AV268*(1-EXP(-'NGER input 2'!GB266))","v":0},{"$f":"AW268*(1-EXP(-'NGER input 2'!GC266))","v":0},{"$f":"AX268*(1-EXP(-'NGER input 2'!GD266))","v":0},{"$f":"AY268*(1-EXP(-'NGER input 2'!GE266))","v":0},{"$f":"AZ268*(1-EXP(-'NGER input 2'!GF266))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K267/'NGER results'!$H267)*BA268),0,('NGER results'!$K267/'NGER results'!$H267)*BA268)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K267/'NGER results'!$H267)*BB268),0,('NGER results'!$K267/'NGER results'!$H267)*BB268)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K267/'NGER results'!$H267)*BC268),0,('NGER results'!$K267/'NGER results'!$H267)*BC268)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K267/'NGER results'!$H267)*BD268),0,('NGER results'!$K267/'NGER results'!$H267)*BD268)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K267/'NGER results'!$H267)*BE268),0,('NGER results'!$K267/'NGER results'!$H267)*BE268)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K267/'NGER results'!$H267)*BF268),0,('NGER results'!$K267/'NGER results'!$H267)*BF268)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K267/'NGER results'!$H267)*BG268),0,('NGER results'!$K267/'NGER results'!$H267)*BG268)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K267/'NGER results'!$H267)*BH268),0,('NGER results'!$K267/'NGER results'!$H267)*BH268)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K267/'NGER results'!$H267)*BI268),0,('NGER results'!$K267/'NGER results'!$H267)*BI268)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K267/'NGER results'!$H267)*BJ268),0,('NGER results'!$K267/'NGER results'!$H267)*BJ268)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A268>=2016,(BA268+M268)*'NGER input 2'!$GS266*1.336*25,(BA268+M268)*'NGER input 2'!$GS266*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A268>=2016,(BB268+N268)*'NGER input 2'!$GS266*1.336*25,(BB268+N268)*'NGER input 2'!$GS266*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A268>=2016,(BC268+O268)*'NGER input 2'!$GS266*1.336*25,(BC268+O268)*'NGER input 2'!$GS266*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A268>=2016,(BD268+P268)*'NGER input 2'!$GS266*1.336*25,(BD268+P268)*'NGER input 2'!$GS266*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A268>=2016,(BE268+Q268)*'NGER input 2'!$GS266*1.336*25,(BE268+Q268)*'NGER input 2'!$GS266*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A268>=2016,(BF268+R268)*'NGER input 2'!$GS266*1.336*25,(BF268+R268)*'NGER input 2'!$GS266*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A268>=2016,(BG268+S268)*'NGER input 2'!$GS266*1.336*25,(BG268+S268)*'NGER input 2'!$GS266*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A268>=2016,(BH268+T268)*'NGER input 2'!$GS266*1.336*25,(BH268+T268)*'NGER input 2'!$GS266*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A268>=2016,(BI268+U268)*'NGER input 2'!$GS266*1.336*25,(BI268+U268)*'NGER input 2'!$GS266*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A268>=2016,(BJ268+V268)*'NGER input 2'!$GS266*1.336*25,(BJ268+V268)*'NGER input 2'!$GS266*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A267","v":263},null,{"$f":"IF(OR('NGER input 2'!$A267=2013,'NGER input 2'!$A267=2014),0,'NGER input 2'!ES267*'NGER input 2'!FC267*'NGER input 2'!FM267*'NGER input 2'!$GQ267)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A267=2013,'NGER input 2'!$A267=2014),0,'NGER input 2'!ET267*'NGER input 2'!FD267*'NGER input 2'!FN267*'NGER input 2'!$GQ267)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A267=2013,'NGER input 2'!$A267=2014),0,'NGER input 2'!EU267*'NGER input 2'!FE267*'NGER input 2'!FO267*'NGER input 2'!$GQ267)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A267=2013,'NGER input 2'!$A267=2014),0,'NGER input 2'!EV267*'NGER input 2'!FF267*'NGER input 2'!FP267*'NGER input 2'!$GQ267)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A267=2013,'NGER input 2'!$A267=2014),0,'NGER input 2'!EW267*'NGER input 2'!FG267*'NGER input 2'!FQ267*'NGER input 2'!$GQ267)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A267=2013,'NGER input 2'!$A267=2014),0,'NGER input 2'!EX267*'NGER input 2'!FH267*'NGER input 2'!FR267*'NGER input 2'!$GQ267)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A267=2013,'NGER input 2'!$A267=2014),0,'NGER input 2'!EY267*'NGER input 2'!FI267*'NGER input 2'!FS267*'NGER input 2'!$GQ267)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A267=2013,'NGER input 2'!$A267=2014),0,'NGER input 2'!EZ267*'NGER input 2'!FJ267*'NGER input 2'!FT267*'NGER input 2'!$GQ267)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A267=2013,'NGER input 2'!$A267=2014),0,'NGER input 2'!FA267*'NGER input 2'!FK267*'NGER input 2'!FU267*'NGER input 2'!$GQ267)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A267=2013,'NGER input 2'!$A267=2014),0,'NGER input 2'!FB267*'NGER input 2'!FL267*'NGER input 2'!FV267*'NGER input 2'!$GQ267)","v":0},{"$f":"C269*(1-EXP(-'NGER input 2'!FW267*(13-'NGER input 2'!$GR267-7)/12))","v":{"$error":"#N/A"}},{"$f":"D269*(1-EXP(-'NGER input 2'!FX267*(13-'NGER input 2'!$GR267-7)/12))","v":{"$error":"#N/A"}},{"$f":"E269*(1-EXP(-'NGER input 2'!FY267*(13-'NGER input 2'!$GR267-7)/12))","v":{"$error":"#N/A"}},{"$f":"F269*(1-EXP(-'NGER input 2'!FZ267*(13-'NGER input 2'!$GR267-7)/12))","v":{"$error":"#N/A"}},{"$f":"G269*(1-EXP(-'NGER input 2'!GA267*(13-'NGER input 2'!$GR267-7)/12))","v":{"$error":"#N/A"}},{"$f":"H269*(1-EXP(-'NGER input 2'!GB267*(13-'NGER input 2'!$GR267-7)/12))","v":{"$error":"#N/A"}},{"$f":"I269*(1-EXP(-'NGER input 2'!GC267*(13-'NGER input 2'!$GR267-7)/12))","v":{"$error":"#N/A"}},{"$f":"J269*(1-EXP(-'NGER input 2'!GD267*(13-'NGER input 2'!$GR267-7)/12))","v":{"$error":"#N/A"}},{"$f":"K269*(1-EXP(-'NGER input 2'!GE267*(13-'NGER input 2'!$GR267-7)/12))","v":{"$error":"#N/A"}},{"$f":"L269*(1-EXP(-'NGER input 2'!GF267*(13-'NGER input 2'!$GR267-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K268/'NGER results'!$H268)*M269),0,('NGER results'!$K268/'NGER results'!$H268)*M269)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K268/'NGER results'!$H268)*N269),0,('NGER results'!$K268/'NGER results'!$H268)*N269)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K268/'NGER results'!$H268)*O269),0,('NGER results'!$K268/'NGER results'!$H268)*O269)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K268/'NGER results'!$H268)*P269),0,('NGER results'!$K268/'NGER results'!$H268)*P269)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K268/'NGER results'!$H268)*Q269),0,('NGER results'!$K268/'NGER results'!$H268)*Q269)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K268/'NGER results'!$H268)*R269),0,('NGER results'!$K268/'NGER results'!$H268)*R269)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K268/'NGER results'!$H268)*S269),0,('NGER results'!$K268/'NGER results'!$H268)*S269)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K268/'NGER results'!$H268)*T269),0,('NGER results'!$K268/'NGER results'!$H268)*T269)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K268/'NGER results'!$H268)*U269),0,('NGER results'!$K268/'NGER results'!$H268)*U269)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K268/'NGER results'!$H268)*V269),0,('NGER results'!$K268/'NGER results'!$H268)*V269)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ269*(1-EXP(-'NGER input 2'!FW267))","v":0},{"$f":"AR269*(1-EXP(-'NGER input 2'!FX267))","v":0},{"$f":"AS269*(1-EXP(-'NGER input 2'!FY267))","v":0},{"$f":"AT269*(1-EXP(-'NGER input 2'!FZ267))","v":0},{"$f":"AU269*(1-EXP(-'NGER input 2'!GA267))","v":0},{"$f":"AV269*(1-EXP(-'NGER input 2'!GB267))","v":0},{"$f":"AW269*(1-EXP(-'NGER input 2'!GC267))","v":0},{"$f":"AX269*(1-EXP(-'NGER input 2'!GD267))","v":0},{"$f":"AY269*(1-EXP(-'NGER input 2'!GE267))","v":0},{"$f":"AZ269*(1-EXP(-'NGER input 2'!GF267))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K268/'NGER results'!$H268)*BA269),0,('NGER results'!$K268/'NGER results'!$H268)*BA269)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K268/'NGER results'!$H268)*BB269),0,('NGER results'!$K268/'NGER results'!$H268)*BB269)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K268/'NGER results'!$H268)*BC269),0,('NGER results'!$K268/'NGER results'!$H268)*BC269)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K268/'NGER results'!$H268)*BD269),0,('NGER results'!$K268/'NGER results'!$H268)*BD269)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K268/'NGER results'!$H268)*BE269),0,('NGER results'!$K268/'NGER results'!$H268)*BE269)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K268/'NGER results'!$H268)*BF269),0,('NGER results'!$K268/'NGER results'!$H268)*BF269)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K268/'NGER results'!$H268)*BG269),0,('NGER results'!$K268/'NGER results'!$H268)*BG269)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K268/'NGER results'!$H268)*BH269),0,('NGER results'!$K268/'NGER results'!$H268)*BH269)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K268/'NGER results'!$H268)*BI269),0,('NGER results'!$K268/'NGER results'!$H268)*BI269)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K268/'NGER results'!$H268)*BJ269),0,('NGER results'!$K268/'NGER results'!$H268)*BJ269)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A269>=2016,(BA269+M269)*'NGER input 2'!$GS267*1.336*25,(BA269+M269)*'NGER input 2'!$GS267*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A269>=2016,(BB269+N269)*'NGER input 2'!$GS267*1.336*25,(BB269+N269)*'NGER input 2'!$GS267*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A269>=2016,(BC269+O269)*'NGER input 2'!$GS267*1.336*25,(BC269+O269)*'NGER input 2'!$GS267*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A269>=2016,(BD269+P269)*'NGER input 2'!$GS267*1.336*25,(BD269+P269)*'NGER input 2'!$GS267*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A269>=2016,(BE269+Q269)*'NGER input 2'!$GS267*1.336*25,(BE269+Q269)*'NGER input 2'!$GS267*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A269>=2016,(BF269+R269)*'NGER input 2'!$GS267*1.336*25,(BF269+R269)*'NGER input 2'!$GS267*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A269>=2016,(BG269+S269)*'NGER input 2'!$GS267*1.336*25,(BG269+S269)*'NGER input 2'!$GS267*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A269>=2016,(BH269+T269)*'NGER input 2'!$GS267*1.336*25,(BH269+T269)*'NGER input 2'!$GS267*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A269>=2016,(BI269+U269)*'NGER input 2'!$GS267*1.336*25,(BI269+U269)*'NGER input 2'!$GS267*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A269>=2016,(BJ269+V269)*'NGER input 2'!$GS267*1.336*25,(BJ269+V269)*'NGER input 2'!$GS267*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A268","v":264},null,{"$f":"IF(OR('NGER input 2'!$A268=2013,'NGER input 2'!$A268=2014),0,'NGER input 2'!ES268*'NGER input 2'!FC268*'NGER input 2'!FM268*'NGER input 2'!$GQ268)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A268=2013,'NGER input 2'!$A268=2014),0,'NGER input 2'!ET268*'NGER input 2'!FD268*'NGER input 2'!FN268*'NGER input 2'!$GQ268)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A268=2013,'NGER input 2'!$A268=2014),0,'NGER input 2'!EU268*'NGER input 2'!FE268*'NGER input 2'!FO268*'NGER input 2'!$GQ268)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A268=2013,'NGER input 2'!$A268=2014),0,'NGER input 2'!EV268*'NGER input 2'!FF268*'NGER input 2'!FP268*'NGER input 2'!$GQ268)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A268=2013,'NGER input 2'!$A268=2014),0,'NGER input 2'!EW268*'NGER input 2'!FG268*'NGER input 2'!FQ268*'NGER input 2'!$GQ268)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A268=2013,'NGER input 2'!$A268=2014),0,'NGER input 2'!EX268*'NGER input 2'!FH268*'NGER input 2'!FR268*'NGER input 2'!$GQ268)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A268=2013,'NGER input 2'!$A268=2014),0,'NGER input 2'!EY268*'NGER input 2'!FI268*'NGER input 2'!FS268*'NGER input 2'!$GQ268)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A268=2013,'NGER input 2'!$A268=2014),0,'NGER input 2'!EZ268*'NGER input 2'!FJ268*'NGER input 2'!FT268*'NGER input 2'!$GQ268)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A268=2013,'NGER input 2'!$A268=2014),0,'NGER input 2'!FA268*'NGER input 2'!FK268*'NGER input 2'!FU268*'NGER input 2'!$GQ268)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A268=2013,'NGER input 2'!$A268=2014),0,'NGER input 2'!FB268*'NGER input 2'!FL268*'NGER input 2'!FV268*'NGER input 2'!$GQ268)","v":0},{"$f":"C270*(1-EXP(-'NGER input 2'!FW268*(13-'NGER input 2'!$GR268-7)/12))","v":{"$error":"#N/A"}},{"$f":"D270*(1-EXP(-'NGER input 2'!FX268*(13-'NGER input 2'!$GR268-7)/12))","v":{"$error":"#N/A"}},{"$f":"E270*(1-EXP(-'NGER input 2'!FY268*(13-'NGER input 2'!$GR268-7)/12))","v":{"$error":"#N/A"}},{"$f":"F270*(1-EXP(-'NGER input 2'!FZ268*(13-'NGER input 2'!$GR268-7)/12))","v":{"$error":"#N/A"}},{"$f":"G270*(1-EXP(-'NGER input 2'!GA268*(13-'NGER input 2'!$GR268-7)/12))","v":{"$error":"#N/A"}},{"$f":"H270*(1-EXP(-'NGER input 2'!GB268*(13-'NGER input 2'!$GR268-7)/12))","v":{"$error":"#N/A"}},{"$f":"I270*(1-EXP(-'NGER input 2'!GC268*(13-'NGER input 2'!$GR268-7)/12))","v":{"$error":"#N/A"}},{"$f":"J270*(1-EXP(-'NGER input 2'!GD268*(13-'NGER input 2'!$GR268-7)/12))","v":{"$error":"#N/A"}},{"$f":"K270*(1-EXP(-'NGER input 2'!GE268*(13-'NGER input 2'!$GR268-7)/12))","v":{"$error":"#N/A"}},{"$f":"L270*(1-EXP(-'NGER input 2'!GF268*(13-'NGER input 2'!$GR268-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K269/'NGER results'!$H269)*M270),0,('NGER results'!$K269/'NGER results'!$H269)*M270)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K269/'NGER results'!$H269)*N270),0,('NGER results'!$K269/'NGER results'!$H269)*N270)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K269/'NGER results'!$H269)*O270),0,('NGER results'!$K269/'NGER results'!$H269)*O270)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K269/'NGER results'!$H269)*P270),0,('NGER results'!$K269/'NGER results'!$H269)*P270)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K269/'NGER results'!$H269)*Q270),0,('NGER results'!$K269/'NGER results'!$H269)*Q270)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K269/'NGER results'!$H269)*R270),0,('NGER results'!$K269/'NGER results'!$H269)*R270)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K269/'NGER results'!$H269)*S270),0,('NGER results'!$K269/'NGER results'!$H269)*S270)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K269/'NGER results'!$H269)*T270),0,('NGER results'!$K269/'NGER results'!$H269)*T270)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K269/'NGER results'!$H269)*U270),0,('NGER results'!$K269/'NGER results'!$H269)*U270)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K269/'NGER results'!$H269)*V270),0,('NGER results'!$K269/'NGER results'!$H269)*V270)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ270*(1-EXP(-'NGER input 2'!FW268))","v":0},{"$f":"AR270*(1-EXP(-'NGER input 2'!FX268))","v":0},{"$f":"AS270*(1-EXP(-'NGER input 2'!FY268))","v":0},{"$f":"AT270*(1-EXP(-'NGER input 2'!FZ268))","v":0},{"$f":"AU270*(1-EXP(-'NGER input 2'!GA268))","v":0},{"$f":"AV270*(1-EXP(-'NGER input 2'!GB268))","v":0},{"$f":"AW270*(1-EXP(-'NGER input 2'!GC268))","v":0},{"$f":"AX270*(1-EXP(-'NGER input 2'!GD268))","v":0},{"$f":"AY270*(1-EXP(-'NGER input 2'!GE268))","v":0},{"$f":"AZ270*(1-EXP(-'NGER input 2'!GF268))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K269/'NGER results'!$H269)*BA270),0,('NGER results'!$K269/'NGER results'!$H269)*BA270)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K269/'NGER results'!$H269)*BB270),0,('NGER results'!$K269/'NGER results'!$H269)*BB270)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K269/'NGER results'!$H269)*BC270),0,('NGER results'!$K269/'NGER results'!$H269)*BC270)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K269/'NGER results'!$H269)*BD270),0,('NGER results'!$K269/'NGER results'!$H269)*BD270)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K269/'NGER results'!$H269)*BE270),0,('NGER results'!$K269/'NGER results'!$H269)*BE270)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K269/'NGER results'!$H269)*BF270),0,('NGER results'!$K269/'NGER results'!$H269)*BF270)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K269/'NGER results'!$H269)*BG270),0,('NGER results'!$K269/'NGER results'!$H269)*BG270)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K269/'NGER results'!$H269)*BH270),0,('NGER results'!$K269/'NGER results'!$H269)*BH270)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K269/'NGER results'!$H269)*BI270),0,('NGER results'!$K269/'NGER results'!$H269)*BI270)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K269/'NGER results'!$H269)*BJ270),0,('NGER results'!$K269/'NGER results'!$H269)*BJ270)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A270>=2016,(BA270+M270)*'NGER input 2'!$GS268*1.336*25,(BA270+M270)*'NGER input 2'!$GS268*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A270>=2016,(BB270+N270)*'NGER input 2'!$GS268*1.336*25,(BB270+N270)*'NGER input 2'!$GS268*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A270>=2016,(BC270+O270)*'NGER input 2'!$GS268*1.336*25,(BC270+O270)*'NGER input 2'!$GS268*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A270>=2016,(BD270+P270)*'NGER input 2'!$GS268*1.336*25,(BD270+P270)*'NGER input 2'!$GS268*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A270>=2016,(BE270+Q270)*'NGER input 2'!$GS268*1.336*25,(BE270+Q270)*'NGER input 2'!$GS268*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A270>=2016,(BF270+R270)*'NGER input 2'!$GS268*1.336*25,(BF270+R270)*'NGER input 2'!$GS268*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A270>=2016,(BG270+S270)*'NGER input 2'!$GS268*1.336*25,(BG270+S270)*'NGER input 2'!$GS268*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A270>=2016,(BH270+T270)*'NGER input 2'!$GS268*1.336*25,(BH270+T270)*'NGER input 2'!$GS268*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A270>=2016,(BI270+U270)*'NGER input 2'!$GS268*1.336*25,(BI270+U270)*'NGER input 2'!$GS268*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A270>=2016,(BJ270+V270)*'NGER input 2'!$GS268*1.336*25,(BJ270+V270)*'NGER input 2'!$GS268*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A269","v":265},null,{"$f":"IF(OR('NGER input 2'!$A269=2013,'NGER input 2'!$A269=2014),0,'NGER input 2'!ES269*'NGER input 2'!FC269*'NGER input 2'!FM269*'NGER input 2'!$GQ269)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A269=2013,'NGER input 2'!$A269=2014),0,'NGER input 2'!ET269*'NGER input 2'!FD269*'NGER input 2'!FN269*'NGER input 2'!$GQ269)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A269=2013,'NGER input 2'!$A269=2014),0,'NGER input 2'!EU269*'NGER input 2'!FE269*'NGER input 2'!FO269*'NGER input 2'!$GQ269)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A269=2013,'NGER input 2'!$A269=2014),0,'NGER input 2'!EV269*'NGER input 2'!FF269*'NGER input 2'!FP269*'NGER input 2'!$GQ269)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A269=2013,'NGER input 2'!$A269=2014),0,'NGER input 2'!EW269*'NGER input 2'!FG269*'NGER input 2'!FQ269*'NGER input 2'!$GQ269)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A269=2013,'NGER input 2'!$A269=2014),0,'NGER input 2'!EX269*'NGER input 2'!FH269*'NGER input 2'!FR269*'NGER input 2'!$GQ269)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A269=2013,'NGER input 2'!$A269=2014),0,'NGER input 2'!EY269*'NGER input 2'!FI269*'NGER input 2'!FS269*'NGER input 2'!$GQ269)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A269=2013,'NGER input 2'!$A269=2014),0,'NGER input 2'!EZ269*'NGER input 2'!FJ269*'NGER input 2'!FT269*'NGER input 2'!$GQ269)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A269=2013,'NGER input 2'!$A269=2014),0,'NGER input 2'!FA269*'NGER input 2'!FK269*'NGER input 2'!FU269*'NGER input 2'!$GQ269)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A269=2013,'NGER input 2'!$A269=2014),0,'NGER input 2'!FB269*'NGER input 2'!FL269*'NGER input 2'!FV269*'NGER input 2'!$GQ269)","v":0},{"$f":"C271*(1-EXP(-'NGER input 2'!FW269*(13-'NGER input 2'!$GR269-7)/12))","v":{"$error":"#N/A"}},{"$f":"D271*(1-EXP(-'NGER input 2'!FX269*(13-'NGER input 2'!$GR269-7)/12))","v":{"$error":"#N/A"}},{"$f":"E271*(1-EXP(-'NGER input 2'!FY269*(13-'NGER input 2'!$GR269-7)/12))","v":{"$error":"#N/A"}},{"$f":"F271*(1-EXP(-'NGER input 2'!FZ269*(13-'NGER input 2'!$GR269-7)/12))","v":{"$error":"#N/A"}},{"$f":"G271*(1-EXP(-'NGER input 2'!GA269*(13-'NGER input 2'!$GR269-7)/12))","v":{"$error":"#N/A"}},{"$f":"H271*(1-EXP(-'NGER input 2'!GB269*(13-'NGER input 2'!$GR269-7)/12))","v":{"$error":"#N/A"}},{"$f":"I271*(1-EXP(-'NGER input 2'!GC269*(13-'NGER input 2'!$GR269-7)/12))","v":{"$error":"#N/A"}},{"$f":"J271*(1-EXP(-'NGER input 2'!GD269*(13-'NGER input 2'!$GR269-7)/12))","v":{"$error":"#N/A"}},{"$f":"K271*(1-EXP(-'NGER input 2'!GE269*(13-'NGER input 2'!$GR269-7)/12))","v":{"$error":"#N/A"}},{"$f":"L271*(1-EXP(-'NGER input 2'!GF269*(13-'NGER input 2'!$GR269-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K270/'NGER results'!$H270)*M271),0,('NGER results'!$K270/'NGER results'!$H270)*M271)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K270/'NGER results'!$H270)*N271),0,('NGER results'!$K270/'NGER results'!$H270)*N271)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K270/'NGER results'!$H270)*O271),0,('NGER results'!$K270/'NGER results'!$H270)*O271)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K270/'NGER results'!$H270)*P271),0,('NGER results'!$K270/'NGER results'!$H270)*P271)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K270/'NGER results'!$H270)*Q271),0,('NGER results'!$K270/'NGER results'!$H270)*Q271)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K270/'NGER results'!$H270)*R271),0,('NGER results'!$K270/'NGER results'!$H270)*R271)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K270/'NGER results'!$H270)*S271),0,('NGER results'!$K270/'NGER results'!$H270)*S271)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K270/'NGER results'!$H270)*T271),0,('NGER results'!$K270/'NGER results'!$H270)*T271)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K270/'NGER results'!$H270)*U271),0,('NGER results'!$K270/'NGER results'!$H270)*U271)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K270/'NGER results'!$H270)*V271),0,('NGER results'!$K270/'NGER results'!$H270)*V271)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ271*(1-EXP(-'NGER input 2'!FW269))","v":0},{"$f":"AR271*(1-EXP(-'NGER input 2'!FX269))","v":0},{"$f":"AS271*(1-EXP(-'NGER input 2'!FY269))","v":0},{"$f":"AT271*(1-EXP(-'NGER input 2'!FZ269))","v":0},{"$f":"AU271*(1-EXP(-'NGER input 2'!GA269))","v":0},{"$f":"AV271*(1-EXP(-'NGER input 2'!GB269))","v":0},{"$f":"AW271*(1-EXP(-'NGER input 2'!GC269))","v":0},{"$f":"AX271*(1-EXP(-'NGER input 2'!GD269))","v":0},{"$f":"AY271*(1-EXP(-'NGER input 2'!GE269))","v":0},{"$f":"AZ271*(1-EXP(-'NGER input 2'!GF269))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K270/'NGER results'!$H270)*BA271),0,('NGER results'!$K270/'NGER results'!$H270)*BA271)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K270/'NGER results'!$H270)*BB271),0,('NGER results'!$K270/'NGER results'!$H270)*BB271)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K270/'NGER results'!$H270)*BC271),0,('NGER results'!$K270/'NGER results'!$H270)*BC271)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K270/'NGER results'!$H270)*BD271),0,('NGER results'!$K270/'NGER results'!$H270)*BD271)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K270/'NGER results'!$H270)*BE271),0,('NGER results'!$K270/'NGER results'!$H270)*BE271)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K270/'NGER results'!$H270)*BF271),0,('NGER results'!$K270/'NGER results'!$H270)*BF271)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K270/'NGER results'!$H270)*BG271),0,('NGER results'!$K270/'NGER results'!$H270)*BG271)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K270/'NGER results'!$H270)*BH271),0,('NGER results'!$K270/'NGER results'!$H270)*BH271)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K270/'NGER results'!$H270)*BI271),0,('NGER results'!$K270/'NGER results'!$H270)*BI271)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K270/'NGER results'!$H270)*BJ271),0,('NGER results'!$K270/'NGER results'!$H270)*BJ271)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A271>=2016,(BA271+M271)*'NGER input 2'!$GS269*1.336*25,(BA271+M271)*'NGER input 2'!$GS269*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A271>=2016,(BB271+N271)*'NGER input 2'!$GS269*1.336*25,(BB271+N271)*'NGER input 2'!$GS269*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A271>=2016,(BC271+O271)*'NGER input 2'!$GS269*1.336*25,(BC271+O271)*'NGER input 2'!$GS269*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A271>=2016,(BD271+P271)*'NGER input 2'!$GS269*1.336*25,(BD271+P271)*'NGER input 2'!$GS269*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A271>=2016,(BE271+Q271)*'NGER input 2'!$GS269*1.336*25,(BE271+Q271)*'NGER input 2'!$GS269*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A271>=2016,(BF271+R271)*'NGER input 2'!$GS269*1.336*25,(BF271+R271)*'NGER input 2'!$GS269*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A271>=2016,(BG271+S271)*'NGER input 2'!$GS269*1.336*25,(BG271+S271)*'NGER input 2'!$GS269*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A271>=2016,(BH271+T271)*'NGER input 2'!$GS269*1.336*25,(BH271+T271)*'NGER input 2'!$GS269*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A271>=2016,(BI271+U271)*'NGER input 2'!$GS269*1.336*25,(BI271+U271)*'NGER input 2'!$GS269*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A271>=2016,(BJ271+V271)*'NGER input 2'!$GS269*1.336*25,(BJ271+V271)*'NGER input 2'!$GS269*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A270","v":266},null,{"$f":"IF(OR('NGER input 2'!$A270=2013,'NGER input 2'!$A270=2014),0,'NGER input 2'!ES270*'NGER input 2'!FC270*'NGER input 2'!FM270*'NGER input 2'!$GQ270)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A270=2013,'NGER input 2'!$A270=2014),0,'NGER input 2'!ET270*'NGER input 2'!FD270*'NGER input 2'!FN270*'NGER input 2'!$GQ270)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A270=2013,'NGER input 2'!$A270=2014),0,'NGER input 2'!EU270*'NGER input 2'!FE270*'NGER input 2'!FO270*'NGER input 2'!$GQ270)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A270=2013,'NGER input 2'!$A270=2014),0,'NGER input 2'!EV270*'NGER input 2'!FF270*'NGER input 2'!FP270*'NGER input 2'!$GQ270)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A270=2013,'NGER input 2'!$A270=2014),0,'NGER input 2'!EW270*'NGER input 2'!FG270*'NGER input 2'!FQ270*'NGER input 2'!$GQ270)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A270=2013,'NGER input 2'!$A270=2014),0,'NGER input 2'!EX270*'NGER input 2'!FH270*'NGER input 2'!FR270*'NGER input 2'!$GQ270)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A270=2013,'NGER input 2'!$A270=2014),0,'NGER input 2'!EY270*'NGER input 2'!FI270*'NGER input 2'!FS270*'NGER input 2'!$GQ270)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A270=2013,'NGER input 2'!$A270=2014),0,'NGER input 2'!EZ270*'NGER input 2'!FJ270*'NGER input 2'!FT270*'NGER input 2'!$GQ270)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A270=2013,'NGER input 2'!$A270=2014),0,'NGER input 2'!FA270*'NGER input 2'!FK270*'NGER input 2'!FU270*'NGER input 2'!$GQ270)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A270=2013,'NGER input 2'!$A270=2014),0,'NGER input 2'!FB270*'NGER input 2'!FL270*'NGER input 2'!FV270*'NGER input 2'!$GQ270)","v":0},{"$f":"C272*(1-EXP(-'NGER input 2'!FW270*(13-'NGER input 2'!$GR270-7)/12))","v":{"$error":"#N/A"}},{"$f":"D272*(1-EXP(-'NGER input 2'!FX270*(13-'NGER input 2'!$GR270-7)/12))","v":{"$error":"#N/A"}},{"$f":"E272*(1-EXP(-'NGER input 2'!FY270*(13-'NGER input 2'!$GR270-7)/12))","v":{"$error":"#N/A"}},{"$f":"F272*(1-EXP(-'NGER input 2'!FZ270*(13-'NGER input 2'!$GR270-7)/12))","v":{"$error":"#N/A"}},{"$f":"G272*(1-EXP(-'NGER input 2'!GA270*(13-'NGER input 2'!$GR270-7)/12))","v":{"$error":"#N/A"}},{"$f":"H272*(1-EXP(-'NGER input 2'!GB270*(13-'NGER input 2'!$GR270-7)/12))","v":{"$error":"#N/A"}},{"$f":"I272*(1-EXP(-'NGER input 2'!GC270*(13-'NGER input 2'!$GR270-7)/12))","v":{"$error":"#N/A"}},{"$f":"J272*(1-EXP(-'NGER input 2'!GD270*(13-'NGER input 2'!$GR270-7)/12))","v":{"$error":"#N/A"}},{"$f":"K272*(1-EXP(-'NGER input 2'!GE270*(13-'NGER input 2'!$GR270-7)/12))","v":{"$error":"#N/A"}},{"$f":"L272*(1-EXP(-'NGER input 2'!GF270*(13-'NGER input 2'!$GR270-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K271/'NGER results'!$H271)*M272),0,('NGER results'!$K271/'NGER results'!$H271)*M272)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K271/'NGER results'!$H271)*N272),0,('NGER results'!$K271/'NGER results'!$H271)*N272)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K271/'NGER results'!$H271)*O272),0,('NGER results'!$K271/'NGER results'!$H271)*O272)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K271/'NGER results'!$H271)*P272),0,('NGER results'!$K271/'NGER results'!$H271)*P272)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K271/'NGER results'!$H271)*Q272),0,('NGER results'!$K271/'NGER results'!$H271)*Q272)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K271/'NGER results'!$H271)*R272),0,('NGER results'!$K271/'NGER results'!$H271)*R272)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K271/'NGER results'!$H271)*S272),0,('NGER results'!$K271/'NGER results'!$H271)*S272)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K271/'NGER results'!$H271)*T272),0,('NGER results'!$K271/'NGER results'!$H271)*T272)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K271/'NGER results'!$H271)*U272),0,('NGER results'!$K271/'NGER results'!$H271)*U272)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K271/'NGER results'!$H271)*V272),0,('NGER results'!$K271/'NGER results'!$H271)*V272)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ272*(1-EXP(-'NGER input 2'!FW270))","v":0},{"$f":"AR272*(1-EXP(-'NGER input 2'!FX270))","v":0},{"$f":"AS272*(1-EXP(-'NGER input 2'!FY270))","v":0},{"$f":"AT272*(1-EXP(-'NGER input 2'!FZ270))","v":0},{"$f":"AU272*(1-EXP(-'NGER input 2'!GA270))","v":0},{"$f":"AV272*(1-EXP(-'NGER input 2'!GB270))","v":0},{"$f":"AW272*(1-EXP(-'NGER input 2'!GC270))","v":0},{"$f":"AX272*(1-EXP(-'NGER input 2'!GD270))","v":0},{"$f":"AY272*(1-EXP(-'NGER input 2'!GE270))","v":0},{"$f":"AZ272*(1-EXP(-'NGER input 2'!GF270))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K271/'NGER results'!$H271)*BA272),0,('NGER results'!$K271/'NGER results'!$H271)*BA272)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K271/'NGER results'!$H271)*BB272),0,('NGER results'!$K271/'NGER results'!$H271)*BB272)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K271/'NGER results'!$H271)*BC272),0,('NGER results'!$K271/'NGER results'!$H271)*BC272)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K271/'NGER results'!$H271)*BD272),0,('NGER results'!$K271/'NGER results'!$H271)*BD272)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K271/'NGER results'!$H271)*BE272),0,('NGER results'!$K271/'NGER results'!$H271)*BE272)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K271/'NGER results'!$H271)*BF272),0,('NGER results'!$K271/'NGER results'!$H271)*BF272)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K271/'NGER results'!$H271)*BG272),0,('NGER results'!$K271/'NGER results'!$H271)*BG272)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K271/'NGER results'!$H271)*BH272),0,('NGER results'!$K271/'NGER results'!$H271)*BH272)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K271/'NGER results'!$H271)*BI272),0,('NGER results'!$K271/'NGER results'!$H271)*BI272)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K271/'NGER results'!$H271)*BJ272),0,('NGER results'!$K271/'NGER results'!$H271)*BJ272)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A272>=2016,(BA272+M272)*'NGER input 2'!$GS270*1.336*25,(BA272+M272)*'NGER input 2'!$GS270*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A272>=2016,(BB272+N272)*'NGER input 2'!$GS270*1.336*25,(BB272+N272)*'NGER input 2'!$GS270*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A272>=2016,(BC272+O272)*'NGER input 2'!$GS270*1.336*25,(BC272+O272)*'NGER input 2'!$GS270*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A272>=2016,(BD272+P272)*'NGER input 2'!$GS270*1.336*25,(BD272+P272)*'NGER input 2'!$GS270*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A272>=2016,(BE272+Q272)*'NGER input 2'!$GS270*1.336*25,(BE272+Q272)*'NGER input 2'!$GS270*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A272>=2016,(BF272+R272)*'NGER input 2'!$GS270*1.336*25,(BF272+R272)*'NGER input 2'!$GS270*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A272>=2016,(BG272+S272)*'NGER input 2'!$GS270*1.336*25,(BG272+S272)*'NGER input 2'!$GS270*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A272>=2016,(BH272+T272)*'NGER input 2'!$GS270*1.336*25,(BH272+T272)*'NGER input 2'!$GS270*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A272>=2016,(BI272+U272)*'NGER input 2'!$GS270*1.336*25,(BI272+U272)*'NGER input 2'!$GS270*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A272>=2016,(BJ272+V272)*'NGER input 2'!$GS270*1.336*25,(BJ272+V272)*'NGER input 2'!$GS270*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A271","v":267},null,{"$f":"IF(OR('NGER input 2'!$A271=2013,'NGER input 2'!$A271=2014),0,'NGER input 2'!ES271*'NGER input 2'!FC271*'NGER input 2'!FM271*'NGER input 2'!$GQ271)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A271=2013,'NGER input 2'!$A271=2014),0,'NGER input 2'!ET271*'NGER input 2'!FD271*'NGER input 2'!FN271*'NGER input 2'!$GQ271)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A271=2013,'NGER input 2'!$A271=2014),0,'NGER input 2'!EU271*'NGER input 2'!FE271*'NGER input 2'!FO271*'NGER input 2'!$GQ271)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A271=2013,'NGER input 2'!$A271=2014),0,'NGER input 2'!EV271*'NGER input 2'!FF271*'NGER input 2'!FP271*'NGER input 2'!$GQ271)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A271=2013,'NGER input 2'!$A271=2014),0,'NGER input 2'!EW271*'NGER input 2'!FG271*'NGER input 2'!FQ271*'NGER input 2'!$GQ271)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A271=2013,'NGER input 2'!$A271=2014),0,'NGER input 2'!EX271*'NGER input 2'!FH271*'NGER input 2'!FR271*'NGER input 2'!$GQ271)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A271=2013,'NGER input 2'!$A271=2014),0,'NGER input 2'!EY271*'NGER input 2'!FI271*'NGER input 2'!FS271*'NGER input 2'!$GQ271)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A271=2013,'NGER input 2'!$A271=2014),0,'NGER input 2'!EZ271*'NGER input 2'!FJ271*'NGER input 2'!FT271*'NGER input 2'!$GQ271)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A271=2013,'NGER input 2'!$A271=2014),0,'NGER input 2'!FA271*'NGER input 2'!FK271*'NGER input 2'!FU271*'NGER input 2'!$GQ271)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A271=2013,'NGER input 2'!$A271=2014),0,'NGER input 2'!FB271*'NGER input 2'!FL271*'NGER input 2'!FV271*'NGER input 2'!$GQ271)","v":0},{"$f":"C273*(1-EXP(-'NGER input 2'!FW271*(13-'NGER input 2'!$GR271-7)/12))","v":{"$error":"#N/A"}},{"$f":"D273*(1-EXP(-'NGER input 2'!FX271*(13-'NGER input 2'!$GR271-7)/12))","v":{"$error":"#N/A"}},{"$f":"E273*(1-EXP(-'NGER input 2'!FY271*(13-'NGER input 2'!$GR271-7)/12))","v":{"$error":"#N/A"}},{"$f":"F273*(1-EXP(-'NGER input 2'!FZ271*(13-'NGER input 2'!$GR271-7)/12))","v":{"$error":"#N/A"}},{"$f":"G273*(1-EXP(-'NGER input 2'!GA271*(13-'NGER input 2'!$GR271-7)/12))","v":{"$error":"#N/A"}},{"$f":"H273*(1-EXP(-'NGER input 2'!GB271*(13-'NGER input 2'!$GR271-7)/12))","v":{"$error":"#N/A"}},{"$f":"I273*(1-EXP(-'NGER input 2'!GC271*(13-'NGER input 2'!$GR271-7)/12))","v":{"$error":"#N/A"}},{"$f":"J273*(1-EXP(-'NGER input 2'!GD271*(13-'NGER input 2'!$GR271-7)/12))","v":{"$error":"#N/A"}},{"$f":"K273*(1-EXP(-'NGER input 2'!GE271*(13-'NGER input 2'!$GR271-7)/12))","v":{"$error":"#N/A"}},{"$f":"L273*(1-EXP(-'NGER input 2'!GF271*(13-'NGER input 2'!$GR271-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K272/'NGER results'!$H272)*M273),0,('NGER results'!$K272/'NGER results'!$H272)*M273)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K272/'NGER results'!$H272)*N273),0,('NGER results'!$K272/'NGER results'!$H272)*N273)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K272/'NGER results'!$H272)*O273),0,('NGER results'!$K272/'NGER results'!$H272)*O273)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K272/'NGER results'!$H272)*P273),0,('NGER results'!$K272/'NGER results'!$H272)*P273)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K272/'NGER results'!$H272)*Q273),0,('NGER results'!$K272/'NGER results'!$H272)*Q273)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K272/'NGER results'!$H272)*R273),0,('NGER results'!$K272/'NGER results'!$H272)*R273)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K272/'NGER results'!$H272)*S273),0,('NGER results'!$K272/'NGER results'!$H272)*S273)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K272/'NGER results'!$H272)*T273),0,('NGER results'!$K272/'NGER results'!$H272)*T273)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K272/'NGER results'!$H272)*U273),0,('NGER results'!$K272/'NGER results'!$H272)*U273)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K272/'NGER results'!$H272)*V273),0,('NGER results'!$K272/'NGER results'!$H272)*V273)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ273*(1-EXP(-'NGER input 2'!FW271))","v":0},{"$f":"AR273*(1-EXP(-'NGER input 2'!FX271))","v":0},{"$f":"AS273*(1-EXP(-'NGER input 2'!FY271))","v":0},{"$f":"AT273*(1-EXP(-'NGER input 2'!FZ271))","v":0},{"$f":"AU273*(1-EXP(-'NGER input 2'!GA271))","v":0},{"$f":"AV273*(1-EXP(-'NGER input 2'!GB271))","v":0},{"$f":"AW273*(1-EXP(-'NGER input 2'!GC271))","v":0},{"$f":"AX273*(1-EXP(-'NGER input 2'!GD271))","v":0},{"$f":"AY273*(1-EXP(-'NGER input 2'!GE271))","v":0},{"$f":"AZ273*(1-EXP(-'NGER input 2'!GF271))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K272/'NGER results'!$H272)*BA273),0,('NGER results'!$K272/'NGER results'!$H272)*BA273)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K272/'NGER results'!$H272)*BB273),0,('NGER results'!$K272/'NGER results'!$H272)*BB273)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K272/'NGER results'!$H272)*BC273),0,('NGER results'!$K272/'NGER results'!$H272)*BC273)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K272/'NGER results'!$H272)*BD273),0,('NGER results'!$K272/'NGER results'!$H272)*BD273)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K272/'NGER results'!$H272)*BE273),0,('NGER results'!$K272/'NGER results'!$H272)*BE273)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K272/'NGER results'!$H272)*BF273),0,('NGER results'!$K272/'NGER results'!$H272)*BF273)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K272/'NGER results'!$H272)*BG273),0,('NGER results'!$K272/'NGER results'!$H272)*BG273)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K272/'NGER results'!$H272)*BH273),0,('NGER results'!$K272/'NGER results'!$H272)*BH273)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K272/'NGER results'!$H272)*BI273),0,('NGER results'!$K272/'NGER results'!$H272)*BI273)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K272/'NGER results'!$H272)*BJ273),0,('NGER results'!$K272/'NGER results'!$H272)*BJ273)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A273>=2016,(BA273+M273)*'NGER input 2'!$GS271*1.336*25,(BA273+M273)*'NGER input 2'!$GS271*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A273>=2016,(BB273+N273)*'NGER input 2'!$GS271*1.336*25,(BB273+N273)*'NGER input 2'!$GS271*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A273>=2016,(BC273+O273)*'NGER input 2'!$GS271*1.336*25,(BC273+O273)*'NGER input 2'!$GS271*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A273>=2016,(BD273+P273)*'NGER input 2'!$GS271*1.336*25,(BD273+P273)*'NGER input 2'!$GS271*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A273>=2016,(BE273+Q273)*'NGER input 2'!$GS271*1.336*25,(BE273+Q273)*'NGER input 2'!$GS271*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A273>=2016,(BF273+R273)*'NGER input 2'!$GS271*1.336*25,(BF273+R273)*'NGER input 2'!$GS271*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A273>=2016,(BG273+S273)*'NGER input 2'!$GS271*1.336*25,(BG273+S273)*'NGER input 2'!$GS271*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A273>=2016,(BH273+T273)*'NGER input 2'!$GS271*1.336*25,(BH273+T273)*'NGER input 2'!$GS271*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A273>=2016,(BI273+U273)*'NGER input 2'!$GS271*1.336*25,(BI273+U273)*'NGER input 2'!$GS271*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A273>=2016,(BJ273+V273)*'NGER input 2'!$GS271*1.336*25,(BJ273+V273)*'NGER input 2'!$GS271*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A272","v":268},null,{"$f":"IF(OR('NGER input 2'!$A272=2013,'NGER input 2'!$A272=2014),0,'NGER input 2'!ES272*'NGER input 2'!FC272*'NGER input 2'!FM272*'NGER input 2'!$GQ272)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A272=2013,'NGER input 2'!$A272=2014),0,'NGER input 2'!ET272*'NGER input 2'!FD272*'NGER input 2'!FN272*'NGER input 2'!$GQ272)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A272=2013,'NGER input 2'!$A272=2014),0,'NGER input 2'!EU272*'NGER input 2'!FE272*'NGER input 2'!FO272*'NGER input 2'!$GQ272)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A272=2013,'NGER input 2'!$A272=2014),0,'NGER input 2'!EV272*'NGER input 2'!FF272*'NGER input 2'!FP272*'NGER input 2'!$GQ272)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A272=2013,'NGER input 2'!$A272=2014),0,'NGER input 2'!EW272*'NGER input 2'!FG272*'NGER input 2'!FQ272*'NGER input 2'!$GQ272)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A272=2013,'NGER input 2'!$A272=2014),0,'NGER input 2'!EX272*'NGER input 2'!FH272*'NGER input 2'!FR272*'NGER input 2'!$GQ272)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A272=2013,'NGER input 2'!$A272=2014),0,'NGER input 2'!EY272*'NGER input 2'!FI272*'NGER input 2'!FS272*'NGER input 2'!$GQ272)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A272=2013,'NGER input 2'!$A272=2014),0,'NGER input 2'!EZ272*'NGER input 2'!FJ272*'NGER input 2'!FT272*'NGER input 2'!$GQ272)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A272=2013,'NGER input 2'!$A272=2014),0,'NGER input 2'!FA272*'NGER input 2'!FK272*'NGER input 2'!FU272*'NGER input 2'!$GQ272)","v":{"$error":"#N/A"}},{"$f":"IF(OR('NGER input 2'!$A272=2013,'NGER input 2'!$A272=2014),0,'NGER input 2'!FB272*'NGER input 2'!FL272*'NGER input 2'!FV272*'NGER input 2'!$GQ272)","v":0},{"$f":"C274*(1-EXP(-'NGER input 2'!FW272*(13-'NGER input 2'!$GR272-7)/12))","v":{"$error":"#N/A"}},{"$f":"D274*(1-EXP(-'NGER input 2'!FX272*(13-'NGER input 2'!$GR272-7)/12))","v":{"$error":"#N/A"}},{"$f":"E274*(1-EXP(-'NGER input 2'!FY272*(13-'NGER input 2'!$GR272-7)/12))","v":{"$error":"#N/A"}},{"$f":"F274*(1-EXP(-'NGER input 2'!FZ272*(13-'NGER input 2'!$GR272-7)/12))","v":{"$error":"#N/A"}},{"$f":"G274*(1-EXP(-'NGER input 2'!GA272*(13-'NGER input 2'!$GR272-7)/12))","v":{"$error":"#N/A"}},{"$f":"H274*(1-EXP(-'NGER input 2'!GB272*(13-'NGER input 2'!$GR272-7)/12))","v":{"$error":"#N/A"}},{"$f":"I274*(1-EXP(-'NGER input 2'!GC272*(13-'NGER input 2'!$GR272-7)/12))","v":{"$error":"#N/A"}},{"$f":"J274*(1-EXP(-'NGER input 2'!GD272*(13-'NGER input 2'!$GR272-7)/12))","v":{"$error":"#N/A"}},{"$f":"K274*(1-EXP(-'NGER input 2'!GE272*(13-'NGER input 2'!$GR272-7)/12))","v":{"$error":"#N/A"}},{"$f":"L274*(1-EXP(-'NGER input 2'!GF272*(13-'NGER input 2'!$GR272-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K273/'NGER results'!$H273)*M274),0,('NGER results'!$K273/'NGER results'!$H273)*M274)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K273/'NGER results'!$H273)*N274),0,('NGER results'!$K273/'NGER results'!$H273)*N274)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K273/'NGER results'!$H273)*O274),0,('NGER results'!$K273/'NGER results'!$H273)*O274)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K273/'NGER results'!$H273)*P274),0,('NGER results'!$K273/'NGER results'!$H273)*P274)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K273/'NGER results'!$H273)*Q274),0,('NGER results'!$K273/'NGER results'!$H273)*Q274)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K273/'NGER results'!$H273)*R274),0,('NGER results'!$K273/'NGER results'!$H273)*R274)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K273/'NGER results'!$H273)*S274),0,('NGER results'!$K273/'NGER results'!$H273)*S274)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K273/'NGER results'!$H273)*T274),0,('NGER results'!$K273/'NGER results'!$H273)*T274)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K273/'NGER results'!$H273)*U274),0,('NGER results'!$K273/'NGER results'!$H273)*U274)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K273/'NGER results'!$H273)*V274),0,('NGER results'!$K273/'NGER results'!$H273)*V274)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ274*(1-EXP(-'NGER input 2'!FW272))","v":0},{"$f":"AR274*(1-EXP(-'NGER input 2'!FX272))","v":0},{"$f":"AS274*(1-EXP(-'NGER input 2'!FY272))","v":0},{"$f":"AT274*(1-EXP(-'NGER input 2'!FZ272))","v":0},{"$f":"AU274*(1-EXP(-'NGER input 2'!GA272))","v":0},{"$f":"AV274*(1-EXP(-'NGER input 2'!GB272))","v":0},{"$f":"AW274*(1-EXP(-'NGER input 2'!GC272))","v":0},{"$f":"AX274*(1-EXP(-'NGER input 2'!GD272))","v":0},{"$f":"AY274*(1-EXP(-'NGER input 2'!GE272))","v":0},{"$f":"AZ274*(1-EXP(-'NGER input 2'!GF272))","v":0},{"$f":"IF(ISERROR(('NGER results'!$K273/'NGER results'!$H273)*BA274),0,('NGER results'!$K273/'NGER results'!$H273)*BA274)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K273/'NGER results'!$H273)*BB274),0,('NGER results'!$K273/'NGER results'!$H273)*BB274)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K273/'NGER results'!$H273)*BC274),0,('NGER results'!$K273/'NGER results'!$H273)*BC274)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K273/'NGER results'!$H273)*BD274),0,('NGER results'!$K273/'NGER results'!$H273)*BD274)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K273/'NGER results'!$H273)*BE274),0,('NGER results'!$K273/'NGER results'!$H273)*BE274)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K273/'NGER results'!$H273)*BF274),0,('NGER results'!$K273/'NGER results'!$H273)*BF274)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K273/'NGER results'!$H273)*BG274),0,('NGER results'!$K273/'NGER results'!$H273)*BG274)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K273/'NGER results'!$H273)*BH274),0,('NGER results'!$K273/'NGER results'!$H273)*BH274)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K273/'NGER results'!$H273)*BI274),0,('NGER results'!$K273/'NGER results'!$H273)*BI274)","v":0},{"$f":"IF(ISERROR(('NGER results'!$K273/'NGER results'!$H273)*BJ274),0,('NGER results'!$K273/'NGER results'!$H273)*BJ274)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($A274>=2016,(BA274+M274)*'NGER input 2'!$GS272*1.336*25,(BA274+M274)*'NGER input 2'!$GS272*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A274>=2016,(BB274+N274)*'NGER input 2'!$GS272*1.336*25,(BB274+N274)*'NGER input 2'!$GS272*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A274>=2016,(BC274+O274)*'NGER input 2'!$GS272*1.336*25,(BC274+O274)*'NGER input 2'!$GS272*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A274>=2016,(BD274+P274)*'NGER input 2'!$GS272*1.336*25,(BD274+P274)*'NGER input 2'!$GS272*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A274>=2016,(BE274+Q274)*'NGER input 2'!$GS272*1.336*25,(BE274+Q274)*'NGER input 2'!$GS272*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A274>=2016,(BF274+R274)*'NGER input 2'!$GS272*1.336*25,(BF274+R274)*'NGER input 2'!$GS272*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A274>=2016,(BG274+S274)*'NGER input 2'!$GS272*1.336*25,(BG274+S274)*'NGER input 2'!$GS272*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A274>=2016,(BH274+T274)*'NGER input 2'!$GS272*1.336*25,(BH274+T274)*'NGER input 2'!$GS272*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A274>=2016,(BI274+U274)*'NGER input 2'!$GS272*1.336*25,(BI274+U274)*'NGER input 2'!$GS272*1.336*25)","v":{"$error":"#N/A"}},{"$f":"IF($A274>=2016,(BJ274+V274)*'NGER input 2'!$GS272*1.336*25,(BJ274+V274)*'NGER input 2'!$GS272*1.336*25)","v":0}]

{"sheet":"NGER CTW calcs","index":10,"n_rows":274,"n_cols":112,"rows_kept":274,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ccsit = Cosit – ∆Cosit + Cait – ∆Cait",null,null,null,null,null,null,null,null,null,"CH4gen = (∆Cost + ∆Cat) ´ F ´ 1.336 ´ 21"]
[null,null,"Cait = (Qit ´ DOCi ´ DOCfi ´ MCF)",null,null,null,null,null,null,null,null,null,"∆Cat = ∑i Cait ´ [1−e –ki ´ (13 – M) /12]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cosit = Ccsit‑1",null,null,null,null,null,null,null,null,null,"∆Cost = ∑i Cosit ´ (1−e−ki)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Closing stock"]
[null,null,"DDOC",null,null,null,null,null,null,null,null,null,"Decomposed in year of disposal",null,null,null,null,null,null,null,null,null,"Decomposed in year of disposal",null,null,null,null,null,null,null,null,null,"Not decomposed in year of disposal",null,null,null,null,null,null,null,null,null,"Opening stock",null,null,null,null,null,null,null,null,null,"Opening stock decomposed",null,null,null,null,null,null,null,null,null,"Opening stock decomposed",null,null,null,null,null,null,null,null,null,"Opening stock not decomposed",null,null,null,null,null,null,null,null,null,"Total decomposed",null,null,null,null,null,null,null,null,null,"Total not decomposed",null,null,null,null,null,null,null,null,null,"CTW CH4gen"]
["Year",null,{"$f":"'Common parameters'!BS5","v":"Food"},{"$f":"'Common parameters'!BT5","v":"Paper and cardboard"},{"$f":"'Common parameters'!BU5","v":"Garden and green"},{"$f":"'Common parameters'!BV5","v":"Wood"},{"$f":"'Common parameters'!BW5","v":"Textiles"},{"$f":"'Common parameters'!BX5","v":"Sludge"},{"$f":"'Common parameters'!BY5","v":"Nappies"},{"$f":"'Common parameters'!BZ5","v":"Rubber and Leather"},{"$f":"'Common parameters'!CA5","v":"Inert waste"},{"$f":"'Common parameters'!CB5","v":"Alternative waste treatment residues"},{"$f":"'Common parameters'!BS5","v":"Food"},{"$f":"'Common parameters'!BT5","v":"Paper and cardboard"},{"$f":"'Common parameters'!BU5","v":"Garden and green"},{"$f":"'Common parameters'!BV5","v":"Wood"},{"$f":"'Common parameters'!BW5","v":"Textiles"},{"$f":"'Common parameters'!BX5","v":"Sludge"},{"$f":"'Common parameters'!BY5","v":"Nappies"},{"$f":"'Common parameters'!BZ5","v":"Rubber and Leather"},{"$f":"'Common parameters'!CA5","v":"Inert waste"},{"$f":"'Common parameters'!CB5","v":"Alternative waste treatment residues"},{"$f":"'Common parameters'!BS5","v":"Food"},{"$f":"'Common parameters'!BT5","v":"Paper and cardboard"},{"$f":"'Common parameters'!BU5","v":"Garden and green"},{"$f":"'Common parameters'!BV5","v":"Wood"},{"$f":"'Common parameters'!BW5","v":"Textiles"},{"$f":"'Common parameters'!BX5","v":"Sludge"},{"$f":"'Common parameters'!BY5","v":"Nappies"},{"$f":"'Common parameters'!BZ5","v":"Rubber and Leather"},{"$f":"'Common parameters'!CA5","v":"Inert waste"},{"$f":"'Common parameters'!CB5","v":"Alternative waste treatment residues"},{"$f":"'Common parameters'!BS5","v":"Food"},{"$f":"'Common parameters'!BT5","v":"Paper and cardboard"},{"$f":"'Common parameters'!BU5","v":"Garden and green"},{"$f":"'Common parameters'!BV5","v":"Wood"},{"$f":"'Common parameters'!BW5","v":"Textiles"},{"$f":"'Common parameters'!BX5","v":"Sludge"},{"$f":"'Common parameters'!BY5","v":"Nappies"},{"$f":"'Common parameters'!BZ5","v":"Rubber and Leather"},{"$f":"'Common parameters'!CA5","v":"Inert waste"},{"$f":"'Common parameters'!CB5","v":"Alternative waste treatment residues"},{"$f":"'Common parameters'!BS5","v":"Food"},{"$f":"'Common parameters'!BT5","v":"Paper and cardboard"},{"$f":"'Common parameters'!BU5","v":"Garden and green"},{"$f":"'Common parameters'!BV5","v":"Wood"},{"$f":"'Common parameters'!BW5","v":"Textiles"},{"$f":"'Common parameters'!BX5","v":"Sludge"},{"$f":"'Common parameters'!BY5","v":"Nappies"},{"$f":"'Common parameters'!BZ5","v":"Rubber and Leather"},{"$f":"'Common parameters'!CA5","v":"Inert waste"},{"$f":"'Common parameters'!CB5","v":"Alternative waste treatment residues"},{"$f":"'Common parameters'!BS5","v":"Food"},{"$f":"'Common parameters'!BT5","v":"Paper and cardboard"},{"$f":"'Common parameters'!BU5","v":"Garden and green"},{"$f":"'Common parameters'!BV5","v":"Wood"},{"$f":"'Common parameters'!BW5","v":"Textiles"},{"$f":"'Common parameters'!BX5","v":"Sludge"},{"$f":"'Common parameters'!BY5","v":"Nappies"},{"$f":"'Common parameters'!BZ5","v":"Rubber and Leather"},{"$f":"'Common parameters'!CA5","v":"Inert waste"},{"$f":"'Common parameters'!CB5","v":"Alternative waste treatment residues"},{"$f":"'Common parameters'!BS5","v":"Food"},{"$f":"'Common parameters'!BT5","v":"Paper and cardboard"},{"$f":"'Common parameters'!BU5","v":"Garden and green"},{"$f":"'Common parameters'!BV5","v":"Wood"},{"$f":"'Common parameters'!BW5","v":"Textiles"},{"$f":"'Common parameters'!BX5","v":"Sludge"},{"$f":"'Common parameters'!BY5","v":"Nappies"},{"$f":"'Common parameters'!BZ5","v":"Rubber and Leather"},{"$f":"'Common parameters'!CA5","v":"Inert waste"},{"$f":"'Common parameters'!CB5","v":"Alternative waste treatment residues"},{"$f":"'Common parameters'!BS5","v":"Food"},{"$f":"'Common parameters'!BT5","v":"Paper and cardboard"},{"$f":"'Common parameters'!BU5","v":"Garden and green"},{"$f":"'Common parameters'!BV5","v":"Wood"},{"$f":"'Common parameters'!BW5","v":"Textiles"},{"$f":"'Common parameters'!BX5","v":"Sludge"},{"$f":"'Common parameters'!BY5","v":"Nappies"},{"$f":"'Common parameters'!BZ5","v":"Rubber and Leather"},{"$f":"'Common parameters'!CA5","v":"Inert waste"},{"$f":"'Common parameters'!CB5","v":"Alternative waste treatment residues"},{"$f":"'Common parameters'!BS5","v":"Food"},{"$f":"'Common parameters'!BT5","v":"Paper and cardboard"},{"$f":"'Common parameters'!BU5","v":"Garden and green"},{"$f":"'Common parameters'!BV5","v":"Wood"},{"$f":"'Common parameters'!BW5","v":"Textiles"},{"$f":"'Common parameters'!BX5","v":"Sludge"},{"$f":"'Common parameters'!BY5","v":"Nappies"},{"$f":"'Common parameters'!BZ5","v":"Rubber and Leather"},{"$f":"'Common parameters'!CA5","v":"Inert waste"},{"$f":"'Common parameters'!CB5","v":"Alternative waste treatment residues"},{"$f":"'Common parameters'!BS5","v":"Food"},{"$f":"'Common parameters'!BT5","v":"Paper and cardboard"},{"$f":"'Common parameters'!BU5","v":"Garden and green"},{"$f":"'Common parameters'!BV5","v":"Wood"},{"$f":"'Common parameters'!BW5","v":"Textiles"},{"$f":"'Common parameters'!BX5","v":"Sludge"},{"$f":"'Common parameters'!BY5","v":"Nappies"},{"$f":"'Common parameters'!BZ5","v":"Rubber and Leather"},{"$f":"'Common parameters'!CA5","v":"Inert waste"},{"$f":"'Common parameters'!CB5","v":"Alternative waste treatment residues"},{"$f":"'Common parameters'!BS5","v":"Food"},{"$f":"'Common parameters'!BT5","v":"Paper and cardboard"},{"$f":"'Common parameters'!BU5","v":"Garden and green"},{"$f":"'Common parameters'!BV5","v":"Wood"},{"$f":"'Common parameters'!BW5","v":"Textiles"},{"$f":"'Common parameters'!BX5","v":"Sludge"},{"$f":"'Common parameters'!BY5","v":"Nappies"},{"$f":"'Common parameters'!BZ5","v":"Rubber and Leather"},{"$f":"'Common parameters'!CA5","v":"Inert waste"},{"$f":"'Common parameters'!CB5","v":"Alternative waste treatment residues"}]
[{"$f":"'NGER input 2'!A4","v":0},null,{"$f":"IF(OR('NGER input 2'!$A4=2013,'NGER input 2'!$A4=2014),'NGER input 2'!ES4*'NGER input 2'!FC4*'NGER input 2'!FM4*'NGER input 2'!$GQ4,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A4=2013,'NGER input 2'!$A4=2014),'NGER input 2'!ET4*'NGER input 2'!FD4*'NGER input 2'!FN4*'NGER input 2'!$GQ4,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A4=2013,'NGER input 2'!$A4=2014),'NGER input 2'!EU4*'NGER input 2'!FE4*'NGER input 2'!FO4*'NGER input 2'!$GQ4,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A4=2013,'NGER input 2'!$A4=2014),'NGER input 2'!EV4*'NGER input 2'!FF4*'NGER input 2'!FP4*'NGER input 2'!$GQ4,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A4=2013,'NGER input 2'!$A4=2014),'NGER input 2'!EW4*'NGER input 2'!FG4*'NGER input 2'!FQ4*'NGER input 2'!$GQ4,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A4=2013,'NGER input 2'!$A4=2014),'NGER input 2'!EX4*'NGER input 2'!FH4*'NGER input 2'!FR4*'NGER input 2'!$GQ4,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A4=2013,'NGER input 2'!$A4=2014),'NGER input 2'!EY4*'NGER input 2'!FI4*'NGER input 2'!FS4*'NGER input 2'!$GQ4,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A4=2013,'NGER input 2'!$A4=2014),'NGER input 2'!EZ4*'NGER input 2'!FJ4*'NGER input 2'!FT4*'NGER input 2'!$GQ4,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A4=2013,'NGER input 2'!$A4=2014),'NGER input 2'!FA4*'NGER input 2'!FK4*'NGER input 2'!FU4*'NGER input 2'!$GQ4,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A4=2013,'NGER input 2'!$A4=2014),'NGER input 2'!FB4*'NGER input 2'!FL4*'NGER input 2'!FV4*'NGER input 2'!$GQ4,0)","v":0},{"$f":"C6*(1-EXP(-'NGER input 2'!FW4*(13-'NGER input 2'!$GR4-7)/12))","v":0},{"$f":"D6*(1-EXP(-'NGER input 2'!FX4*(13-'NGER input 2'!$GR4-7)/12))","v":0},{"$f":"E6*(1-EXP(-'NGER input 2'!FY4*(13-'NGER input 2'!$GR4-7)/12))","v":0},{"$f":"F6*(1-EXP(-'NGER input 2'!FZ4*(13-'NGER input 2'!$GR4-7)/12))","v":0},{"$f":"G6*(1-EXP(-'NGER input 2'!GA4*(13-'NGER input 2'!$GR4-7)/12))","v":0},{"$f":"H6*(1-EXP(-'NGER input 2'!GB4*(13-'NGER input 2'!$GR4-7)/12))","v":0},{"$f":"I6*(1-EXP(-'NGER input 2'!GC4*(13-'NGER input 2'!$GR4-7)/12))","v":0},{"$f":"J6*(1-EXP(-'NGER input 2'!GD4*(13-'NGER input 2'!$GR4-7)/12))","v":0},{"$f":"K6*(1-EXP(-'NGER input 2'!GE4*(13-'NGER input 2'!$GR4-7)/12))","v":0},{"$f":"L6*(1-EXP(-'NGER input 2'!GF4*(13-'NGER input 2'!$GR4-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q5/'NGER results'!$N5)*M6),0,('NGER results'!$Q5/'NGER results'!$N5)*M6)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q5/'NGER results'!$N5)*N6),0,('NGER results'!$Q5/'NGER results'!$N5)*N6)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q5/'NGER results'!$N5)*O6),0,('NGER results'!$Q5/'NGER results'!$N5)*O6)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q5/'NGER results'!$N5)*P6),0,('NGER results'!$Q5/'NGER results'!$N5)*P6)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q5/'NGER results'!$N5)*Q6),0,('NGER results'!$Q5/'NGER results'!$N5)*Q6)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q5/'NGER results'!$N5)*R6),0,('NGER results'!$Q5/'NGER results'!$N5)*R6)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q5/'NGER results'!$N5)*S6),0,('NGER results'!$Q5/'NGER results'!$N5)*S6)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q5/'NGER results'!$N5)*T6),0,('NGER results'!$Q5/'NGER results'!$N5)*T6)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q5/'NGER results'!$N5)*U6),0,('NGER results'!$Q5/'NGER results'!$N5)*U6)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q5/'NGER results'!$N5)*V6),0,('NGER results'!$Q5/'NGER results'!$N5)*V6)","v":0},{"$f":"C6-M6","v":0},{"$f":"D6-N6","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(CO5),CO5,0)","v":0},{"$f":"IF(ISNUMBER(CP5),CP5,0)","v":0},0,0,0,0,0,0,0,0,{"$f":"AQ6*(1-EXP(-'NGER input 2'!FW4))","v":0},{"$f":"AR6*(1-EXP(-'NGER input 2'!FX4))","v":0},{"$f":"AS6*(1-EXP(-'NGER input 2'!FY4))","v":0},{"$f":"AT6*(1-EXP(-'NGER input 2'!FZ4))","v":0},{"$f":"AU6*(1-EXP(-'NGER input 2'!GA4))","v":0},{"$f":"AV6*(1-EXP(-'NGER input 2'!GB4))","v":0},{"$f":"AW6*(1-EXP(-'NGER input 2'!GC4))","v":0},{"$f":"AX6*(1-EXP(-'NGER input 2'!GD4))","v":0},{"$f":"AY6*(1-EXP(-'NGER input 2'!GE4))","v":0},{"$f":"AZ6*(1-EXP(-'NGER input 2'!GF4))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q5/'NGER results'!$N5)*BA6),0,('NGER results'!$Q5/'NGER results'!$N5)*BA6)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q5/'NGER results'!$N5)*BB6),0,('NGER results'!$Q5/'NGER results'!$N5)*BB6)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q5/'NGER results'!$N5)*BC6),0,('NGER results'!$Q5/'NGER results'!$N5)*BC6)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q5/'NGER results'!$N5)*BD6),0,('NGER results'!$Q5/'NGER results'!$N5)*BD6)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q5/'NGER results'!$N5)*BE6),0,('NGER results'!$Q5/'NGER results'!$N5)*BE6)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q5/'NGER results'!$N5)*BF6),0,('NGER results'!$Q5/'NGER results'!$N5)*BF6)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q5/'NGER results'!$N5)*BG6),0,('NGER results'!$Q5/'NGER results'!$N5)*BG6)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q5/'NGER results'!$N5)*BH6),0,('NGER results'!$Q5/'NGER results'!$N5)*BH6)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q5/'NGER results'!$N5)*BI6),0,('NGER results'!$Q5/'NGER results'!$N5)*BI6)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q5/'NGER results'!$N5)*BJ6),0,('NGER results'!$Q5/'NGER results'!$N5)*BJ6)","v":0},{"$f":"AQ6-BA6","v":0},{"$f":"AR6-BB6","v":0},0,0,0,0,0,0,0,0,{"$f":"M6+BA6","v":0},{"$f":"N6+BB6","v":0},0,0,0,0,0,0,0,0,{"$f":"C6-W6+AQ6-BK6","v":0},{"$f":"D6-X6+AR6-BL6","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($A6>=2016,(BA6+M6)*'NGER input 2'!$GS4*1.336*25,(BA6+M6)*'NGER input 2'!$GS4*1.336*25)","v":0},{"$f":"IF($A6>=2016,(BB6+N6)*'NGER input 2'!$GS4*1.336*25,(BB6+N6)*'NGER input 2'!$GS4*1.336*25)","v":0},{"$f":"IF($A6>=2016,(BC6+O6)*'NGER input 2'!$GS4*1.336*25,(BC6+O6)*'NGER input 2'!$GS4*1.336*25)","v":0},{"$f":"IF($A6>=2016,(BD6+P6)*'NGER input 2'!$GS4*1.336*25,(BD6+P6)*'NGER input 2'!$GS4*1.336*25)","v":0},{"$f":"IF($A6>=2016,(BE6+Q6)*'NGER input 2'!$GS4*1.336*25,(BE6+Q6)*'NGER input 2'!$GS4*1.336*25)","v":0},{"$f":"IF($A6>=2016,(BF6+R6)*'NGER input 2'!$GS4*1.336*25,(BF6+R6)*'NGER input 2'!$GS4*1.336*25)","v":0},{"$f":"IF($A6>=2016,(BG6+S6)*'NGER input 2'!$GS4*1.336*25,(BG6+S6)*'NGER input 2'!$GS4*1.336*25)","v":0},{"$f":"IF($A6>=2016,(BH6+T6)*'NGER input 2'!$GS4*1.336*25,(BH6+T6)*'NGER input 2'!$GS4*1.336*25)","v":0},{"$f":"IF($A6>=2016,(BI6+U6)*'NGER input 2'!$GS4*1.336*25,(BI6+U6)*'NGER input 2'!$GS4*1.336*25)","v":0},{"$f":"IF($A6>=2016,(BJ6+V6)*'NGER input 2'!$GS4*1.336*25,(BJ6+V6)*'NGER input 2'!$GS4*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A5","v":1},null,{"$f":"IF(OR('NGER input 2'!$A5=2013,'NGER input 2'!$A5=2014),'NGER input 2'!ES5*'NGER input 2'!FC5*'NGER input 2'!FM5*'NGER input 2'!$GQ5,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A5=2013,'NGER input 2'!$A5=2014),'NGER input 2'!ET5*'NGER input 2'!FD5*'NGER input 2'!FN5*'NGER input 2'!$GQ5,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A5=2013,'NGER input 2'!$A5=2014),'NGER input 2'!EU5*'NGER input 2'!FE5*'NGER input 2'!FO5*'NGER input 2'!$GQ5,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A5=2013,'NGER input 2'!$A5=2014),'NGER input 2'!EV5*'NGER input 2'!FF5*'NGER input 2'!FP5*'NGER input 2'!$GQ5,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A5=2013,'NGER input 2'!$A5=2014),'NGER input 2'!EW5*'NGER input 2'!FG5*'NGER input 2'!FQ5*'NGER input 2'!$GQ5,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A5=2013,'NGER input 2'!$A5=2014),'NGER input 2'!EX5*'NGER input 2'!FH5*'NGER input 2'!FR5*'NGER input 2'!$GQ5,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A5=2013,'NGER input 2'!$A5=2014),'NGER input 2'!EY5*'NGER input 2'!FI5*'NGER input 2'!FS5*'NGER input 2'!$GQ5,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A5=2013,'NGER input 2'!$A5=2014),'NGER input 2'!EZ5*'NGER input 2'!FJ5*'NGER input 2'!FT5*'NGER input 2'!$GQ5,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A5=2013,'NGER input 2'!$A5=2014),'NGER input 2'!FA5*'NGER input 2'!FK5*'NGER input 2'!FU5*'NGER input 2'!$GQ5,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A5=2013,'NGER input 2'!$A5=2014),'NGER input 2'!FB5*'NGER input 2'!FL5*'NGER input 2'!FV5*'NGER input 2'!$GQ5,0)","v":0},{"$f":"C7*(1-EXP(-'NGER input 2'!FW5*(13-'NGER input 2'!$GR5-7)/12))","v":0},{"$f":"D7*(1-EXP(-'NGER input 2'!FX5*(13-'NGER input 2'!$GR5-7)/12))","v":0},{"$f":"E7*(1-EXP(-'NGER input 2'!FY5*(13-'NGER input 2'!$GR5-7)/12))","v":0},{"$f":"F7*(1-EXP(-'NGER input 2'!FZ5*(13-'NGER input 2'!$GR5-7)/12))","v":0},{"$f":"G7*(1-EXP(-'NGER input 2'!GA5*(13-'NGER input 2'!$GR5-7)/12))","v":0},{"$f":"H7*(1-EXP(-'NGER input 2'!GB5*(13-'NGER input 2'!$GR5-7)/12))","v":0},{"$f":"I7*(1-EXP(-'NGER input 2'!GC5*(13-'NGER input 2'!$GR5-7)/12))","v":0},{"$f":"J7*(1-EXP(-'NGER input 2'!GD5*(13-'NGER input 2'!$GR5-7)/12))","v":0},{"$f":"K7*(1-EXP(-'NGER input 2'!GE5*(13-'NGER input 2'!$GR5-7)/12))","v":0},{"$f":"L7*(1-EXP(-'NGER input 2'!GF5*(13-'NGER input 2'!$GR5-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q6/'NGER results'!$N6)*M7),0,('NGER results'!$Q6/'NGER results'!$N6)*M7)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q6/'NGER results'!$N6)*N7),0,('NGER results'!$Q6/'NGER results'!$N6)*N7)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q6/'NGER results'!$N6)*O7),0,('NGER results'!$Q6/'NGER results'!$N6)*O7)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q6/'NGER results'!$N6)*P7),0,('NGER results'!$Q6/'NGER results'!$N6)*P7)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q6/'NGER results'!$N6)*Q7),0,('NGER results'!$Q6/'NGER results'!$N6)*Q7)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q6/'NGER results'!$N6)*R7),0,('NGER results'!$Q6/'NGER results'!$N6)*R7)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q6/'NGER results'!$N6)*S7),0,('NGER results'!$Q6/'NGER results'!$N6)*S7)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q6/'NGER results'!$N6)*T7),0,('NGER results'!$Q6/'NGER results'!$N6)*T7)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q6/'NGER results'!$N6)*U7),0,('NGER results'!$Q6/'NGER results'!$N6)*U7)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q6/'NGER results'!$N6)*V7),0,('NGER results'!$Q6/'NGER results'!$N6)*V7)","v":0},{"$f":"C7-M7","v":0},{"$f":"D7-N7","v":0},{"$f":"E7-O7","v":0},{"$f":"F7-P7","v":0},{"$f":"G7-Q7","v":0},{"$f":"H7-R7","v":0},{"$f":"I7-S7","v":0},{"$f":"J7-T7","v":0},{"$f":"K7-U7","v":0},{"$f":"L7-V7","v":0},{"$f":"IF(ISNUMBER(CO6),CO6,0)","v":0},{"$f":"IF(ISNUMBER(CP6),CP6,0)","v":0},{"$f":"IF(ISNUMBER(CQ6),CQ6,0)","v":0},{"$f":"IF(ISNUMBER(CR6),CR6,0)","v":0},{"$f":"IF(ISNUMBER(CS6),CS6,0)","v":0},{"$f":"IF(ISNUMBER(CT6),CT6,0)","v":0},{"$f":"IF(ISNUMBER(CU6),CU6,0)","v":0},{"$f":"IF(ISNUMBER(CV6),CV6,0)","v":0},{"$f":"IF(ISNUMBER(CW6),CW6,0)","v":0},{"$f":"IF(ISNUMBER(CX6),CX6,0)","v":0},{"$f":"AQ7*(1-EXP(-'NGER input 2'!FW5))","v":0},{"$f":"AR7*(1-EXP(-'NGER input 2'!FX5))","v":0},{"$f":"AS7*(1-EXP(-'NGER input 2'!FY5))","v":0},{"$f":"AT7*(1-EXP(-'NGER input 2'!FZ5))","v":0},{"$f":"AU7*(1-EXP(-'NGER input 2'!GA5))","v":0},{"$f":"AV7*(1-EXP(-'NGER input 2'!GB5))","v":0},{"$f":"AW7*(1-EXP(-'NGER input 2'!GC5))","v":0},{"$f":"AX7*(1-EXP(-'NGER input 2'!GD5))","v":0},{"$f":"AY7*(1-EXP(-'NGER input 2'!GE5))","v":0},{"$f":"AZ7*(1-EXP(-'NGER input 2'!GF5))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q6/'NGER results'!$N6)*BA7),0,('NGER results'!$Q6/'NGER results'!$N6)*BA7)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q6/'NGER results'!$N6)*BB7),0,('NGER results'!$Q6/'NGER results'!$N6)*BB7)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q6/'NGER results'!$N6)*BC7),0,('NGER results'!$Q6/'NGER results'!$N6)*BC7)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q6/'NGER results'!$N6)*BD7),0,('NGER results'!$Q6/'NGER results'!$N6)*BD7)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q6/'NGER results'!$N6)*BE7),0,('NGER results'!$Q6/'NGER results'!$N6)*BE7)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q6/'NGER results'!$N6)*BF7),0,('NGER results'!$Q6/'NGER results'!$N6)*BF7)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q6/'NGER results'!$N6)*BG7),0,('NGER results'!$Q6/'NGER results'!$N6)*BG7)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q6/'NGER results'!$N6)*BH7),0,('NGER results'!$Q6/'NGER results'!$N6)*BH7)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q6/'NGER results'!$N6)*BI7),0,('NGER results'!$Q6/'NGER results'!$N6)*BI7)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q6/'NGER results'!$N6)*BJ7),0,('NGER results'!$Q6/'NGER results'!$N6)*BJ7)","v":0},{"$f":"AQ7-BA7","v":0},{"$f":"AR7-BB7","v":0},{"$f":"AS7-BC7","v":0},{"$f":"AT7-BD7","v":0},{"$f":"AU7-BE7","v":0},{"$f":"AV7-BF7","v":0},{"$f":"AW7-BG7","v":0},{"$f":"AX7-BH7","v":0},{"$f":"AY7-BI7","v":0},{"$f":"AZ7-BJ7","v":0},{"$f":"M7+BA7","v":0},{"$f":"N7+BB7","v":0},{"$f":"O7+BC7","v":0},{"$f":"P7+BD7","v":0},{"$f":"Q7+BE7","v":0},{"$f":"R7+BF7","v":0},{"$f":"S7+BG7","v":0},{"$f":"T7+BH7","v":0},{"$f":"U7+BI7","v":0},{"$f":"V7+BJ7","v":0},{"$f":"C7-W7+AQ7-BK7","v":0},{"$f":"D7-X7+AR7-BL7","v":0},{"$f":"E7-Y7+AS7-BM7","v":0},{"$f":"F7-Z7+AT7-BN7","v":0},{"$f":"G7-AA7+AU7-BO7","v":0},{"$f":"H7-AB7+AV7-BP7","v":0},{"$f":"I7-AC7+AW7-BQ7","v":0},{"$f":"J7-AD7+AX7-BR7","v":0},{"$f":"K7-AE7+AY7-BS7","v":0},{"$f":"L7-AF7+AZ7-BT7","v":0},{"$f":"IF($A7>=2016,(BA7+M7)*'NGER input 2'!$GS5*1.336*25,(BA7+M7)*'NGER input 2'!$GS5*1.336*25)","v":0},{"$f":"IF($A7>=2016,(BB7+N7)*'NGER input 2'!$GS5*1.336*25,(BB7+N7)*'NGER input 2'!$GS5*1.336*25)","v":0},{"$f":"IF($A7>=2016,(BC7+O7)*'NGER input 2'!$GS5*1.336*25,(BC7+O7)*'NGER input 2'!$GS5*1.336*25)","v":0},{"$f":"IF($A7>=2016,(BD7+P7)*'NGER input 2'!$GS5*1.336*25,(BD7+P7)*'NGER input 2'!$GS5*1.336*25)","v":0},{"$f":"IF($A7>=2016,(BE7+Q7)*'NGER input 2'!$GS5*1.336*25,(BE7+Q7)*'NGER input 2'!$GS5*1.336*25)","v":0},{"$f":"IF($A7>=2016,(BF7+R7)*'NGER input 2'!$GS5*1.336*25,(BF7+R7)*'NGER input 2'!$GS5*1.336*25)","v":0},{"$f":"IF($A7>=2016,(BG7+S7)*'NGER input 2'!$GS5*1.336*25,(BG7+S7)*'NGER input 2'!$GS5*1.336*25)","v":0},{"$f":"IF($A7>=2016,(BH7+T7)*'NGER input 2'!$GS5*1.336*25,(BH7+T7)*'NGER input 2'!$GS5*1.336*25)","v":0},{"$f":"IF($A7>=2016,(BI7+U7)*'NGER input 2'!$GS5*1.336*25,(BI7+U7)*'NGER input 2'!$GS5*1.336*25)","v":0},{"$f":"IF($A7>=2016,(BJ7+V7)*'NGER input 2'!$GS5*1.336*25,(BJ7+V7)*'NGER input 2'!$GS5*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A6","v":2},null,{"$f":"IF(OR('NGER input 2'!$A6=2013,'NGER input 2'!$A6=2014),'NGER input 2'!ES6*'NGER input 2'!FC6*'NGER input 2'!FM6*'NGER input 2'!$GQ6,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A6=2013,'NGER input 2'!$A6=2014),'NGER input 2'!ET6*'NGER input 2'!FD6*'NGER input 2'!FN6*'NGER input 2'!$GQ6,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A6=2013,'NGER input 2'!$A6=2014),'NGER input 2'!EU6*'NGER input 2'!FE6*'NGER input 2'!FO6*'NGER input 2'!$GQ6,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A6=2013,'NGER input 2'!$A6=2014),'NGER input 2'!EV6*'NGER input 2'!FF6*'NGER input 2'!FP6*'NGER input 2'!$GQ6,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A6=2013,'NGER input 2'!$A6=2014),'NGER input 2'!EW6*'NGER input 2'!FG6*'NGER input 2'!FQ6*'NGER input 2'!$GQ6,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A6=2013,'NGER input 2'!$A6=2014),'NGER input 2'!EX6*'NGER input 2'!FH6*'NGER input 2'!FR6*'NGER input 2'!$GQ6,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A6=2013,'NGER input 2'!$A6=2014),'NGER input 2'!EY6*'NGER input 2'!FI6*'NGER input 2'!FS6*'NGER input 2'!$GQ6,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A6=2013,'NGER input 2'!$A6=2014),'NGER input 2'!EZ6*'NGER input 2'!FJ6*'NGER input 2'!FT6*'NGER input 2'!$GQ6,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A6=2013,'NGER input 2'!$A6=2014),'NGER input 2'!FA6*'NGER input 2'!FK6*'NGER input 2'!FU6*'NGER input 2'!$GQ6,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A6=2013,'NGER input 2'!$A6=2014),'NGER input 2'!FB6*'NGER input 2'!FL6*'NGER input 2'!FV6*'NGER input 2'!$GQ6,0)","v":0},{"$f":"C8*(1-EXP(-'NGER input 2'!FW6*(13-'NGER input 2'!$GR6-7)/12))","v":0},{"$f":"D8*(1-EXP(-'NGER input 2'!FX6*(13-'NGER input 2'!$GR6-7)/12))","v":0},{"$f":"E8*(1-EXP(-'NGER input 2'!FY6*(13-'NGER input 2'!$GR6-7)/12))","v":0},{"$f":"F8*(1-EXP(-'NGER input 2'!FZ6*(13-'NGER input 2'!$GR6-7)/12))","v":0},{"$f":"G8*(1-EXP(-'NGER input 2'!GA6*(13-'NGER input 2'!$GR6-7)/12))","v":0},{"$f":"H8*(1-EXP(-'NGER input 2'!GB6*(13-'NGER input 2'!$GR6-7)/12))","v":0},{"$f":"I8*(1-EXP(-'NGER input 2'!GC6*(13-'NGER input 2'!$GR6-7)/12))","v":0},{"$f":"J8*(1-EXP(-'NGER input 2'!GD6*(13-'NGER input 2'!$GR6-7)/12))","v":0},{"$f":"K8*(1-EXP(-'NGER input 2'!GE6*(13-'NGER input 2'!$GR6-7)/12))","v":0},{"$f":"L8*(1-EXP(-'NGER input 2'!GF6*(13-'NGER input 2'!$GR6-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q7/'NGER results'!$N7)*M8),0,('NGER results'!$Q7/'NGER results'!$N7)*M8)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q7/'NGER results'!$N7)*N8),0,('NGER results'!$Q7/'NGER results'!$N7)*N8)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q7/'NGER results'!$N7)*O8),0,('NGER results'!$Q7/'NGER results'!$N7)*O8)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q7/'NGER results'!$N7)*P8),0,('NGER results'!$Q7/'NGER results'!$N7)*P8)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q7/'NGER results'!$N7)*Q8),0,('NGER results'!$Q7/'NGER results'!$N7)*Q8)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q7/'NGER results'!$N7)*R8),0,('NGER results'!$Q7/'NGER results'!$N7)*R8)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q7/'NGER results'!$N7)*S8),0,('NGER results'!$Q7/'NGER results'!$N7)*S8)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q7/'NGER results'!$N7)*T8),0,('NGER results'!$Q7/'NGER results'!$N7)*T8)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q7/'NGER results'!$N7)*U8),0,('NGER results'!$Q7/'NGER results'!$N7)*U8)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q7/'NGER results'!$N7)*V8),0,('NGER results'!$Q7/'NGER results'!$N7)*V8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ8*(1-EXP(-'NGER input 2'!FW6))","v":0},{"$f":"AR8*(1-EXP(-'NGER input 2'!FX6))","v":0},{"$f":"AS8*(1-EXP(-'NGER input 2'!FY6))","v":0},{"$f":"AT8*(1-EXP(-'NGER input 2'!FZ6))","v":0},{"$f":"AU8*(1-EXP(-'NGER input 2'!GA6))","v":0},{"$f":"AV8*(1-EXP(-'NGER input 2'!GB6))","v":0},{"$f":"AW8*(1-EXP(-'NGER input 2'!GC6))","v":0},{"$f":"AX8*(1-EXP(-'NGER input 2'!GD6))","v":0},{"$f":"AY8*(1-EXP(-'NGER input 2'!GE6))","v":0},{"$f":"AZ8*(1-EXP(-'NGER input 2'!GF6))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q7/'NGER results'!$N7)*BA8),0,('NGER results'!$Q7/'NGER results'!$N7)*BA8)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q7/'NGER results'!$N7)*BB8),0,('NGER results'!$Q7/'NGER results'!$N7)*BB8)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q7/'NGER results'!$N7)*BC8),0,('NGER results'!$Q7/'NGER results'!$N7)*BC8)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q7/'NGER results'!$N7)*BD8),0,('NGER results'!$Q7/'NGER results'!$N7)*BD8)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q7/'NGER results'!$N7)*BE8),0,('NGER results'!$Q7/'NGER results'!$N7)*BE8)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q7/'NGER results'!$N7)*BF8),0,('NGER results'!$Q7/'NGER results'!$N7)*BF8)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q7/'NGER results'!$N7)*BG8),0,('NGER results'!$Q7/'NGER results'!$N7)*BG8)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q7/'NGER results'!$N7)*BH8),0,('NGER results'!$Q7/'NGER results'!$N7)*BH8)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q7/'NGER results'!$N7)*BI8),0,('NGER results'!$Q7/'NGER results'!$N7)*BI8)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q7/'NGER results'!$N7)*BJ8),0,('NGER results'!$Q7/'NGER results'!$N7)*BJ8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A8>=2016,(BA8+M8)*'NGER input 2'!$GS6*1.336*25,(BA8+M8)*'NGER input 2'!$GS6*1.336*25)","v":0},{"$f":"IF($A8>=2016,(BB8+N8)*'NGER input 2'!$GS6*1.336*25,(BB8+N8)*'NGER input 2'!$GS6*1.336*25)","v":0},{"$f":"IF($A8>=2016,(BC8+O8)*'NGER input 2'!$GS6*1.336*25,(BC8+O8)*'NGER input 2'!$GS6*1.336*25)","v":0},{"$f":"IF($A8>=2016,(BD8+P8)*'NGER input 2'!$GS6*1.336*25,(BD8+P8)*'NGER input 2'!$GS6*1.336*25)","v":0},{"$f":"IF($A8>=2016,(BE8+Q8)*'NGER input 2'!$GS6*1.336*25,(BE8+Q8)*'NGER input 2'!$GS6*1.336*25)","v":0},{"$f":"IF($A8>=2016,(BF8+R8)*'NGER input 2'!$GS6*1.336*25,(BF8+R8)*'NGER input 2'!$GS6*1.336*25)","v":0},{"$f":"IF($A8>=2016,(BG8+S8)*'NGER input 2'!$GS6*1.336*25,(BG8+S8)*'NGER input 2'!$GS6*1.336*25)","v":0},{"$f":"IF($A8>=2016,(BH8+T8)*'NGER input 2'!$GS6*1.336*25,(BH8+T8)*'NGER input 2'!$GS6*1.336*25)","v":0},{"$f":"IF($A8>=2016,(BI8+U8)*'NGER input 2'!$GS6*1.336*25,(BI8+U8)*'NGER input 2'!$GS6*1.336*25)","v":0},{"$f":"IF($A8>=2016,(BJ8+V8)*'NGER input 2'!$GS6*1.336*25,(BJ8+V8)*'NGER input 2'!$GS6*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A7","v":3},null,{"$f":"IF(OR('NGER input 2'!$A7=2013,'NGER input 2'!$A7=2014),'NGER input 2'!ES7*'NGER input 2'!FC7*'NGER input 2'!FM7*'NGER input 2'!$GQ7,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A7=2013,'NGER input 2'!$A7=2014),'NGER input 2'!ET7*'NGER input 2'!FD7*'NGER input 2'!FN7*'NGER input 2'!$GQ7,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A7=2013,'NGER input 2'!$A7=2014),'NGER input 2'!EU7*'NGER input 2'!FE7*'NGER input 2'!FO7*'NGER input 2'!$GQ7,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A7=2013,'NGER input 2'!$A7=2014),'NGER input 2'!EV7*'NGER input 2'!FF7*'NGER input 2'!FP7*'NGER input 2'!$GQ7,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A7=2013,'NGER input 2'!$A7=2014),'NGER input 2'!EW7*'NGER input 2'!FG7*'NGER input 2'!FQ7*'NGER input 2'!$GQ7,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A7=2013,'NGER input 2'!$A7=2014),'NGER input 2'!EX7*'NGER input 2'!FH7*'NGER input 2'!FR7*'NGER input 2'!$GQ7,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A7=2013,'NGER input 2'!$A7=2014),'NGER input 2'!EY7*'NGER input 2'!FI7*'NGER input 2'!FS7*'NGER input 2'!$GQ7,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A7=2013,'NGER input 2'!$A7=2014),'NGER input 2'!EZ7*'NGER input 2'!FJ7*'NGER input 2'!FT7*'NGER input 2'!$GQ7,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A7=2013,'NGER input 2'!$A7=2014),'NGER input 2'!FA7*'NGER input 2'!FK7*'NGER input 2'!FU7*'NGER input 2'!$GQ7,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A7=2013,'NGER input 2'!$A7=2014),'NGER input 2'!FB7*'NGER input 2'!FL7*'NGER input 2'!FV7*'NGER input 2'!$GQ7,0)","v":0},{"$f":"C9*(1-EXP(-'NGER input 2'!FW7*(13-'NGER input 2'!$GR7-7)/12))","v":0},{"$f":"D9*(1-EXP(-'NGER input 2'!FX7*(13-'NGER input 2'!$GR7-7)/12))","v":0},{"$f":"E9*(1-EXP(-'NGER input 2'!FY7*(13-'NGER input 2'!$GR7-7)/12))","v":0},{"$f":"F9*(1-EXP(-'NGER input 2'!FZ7*(13-'NGER input 2'!$GR7-7)/12))","v":0},{"$f":"G9*(1-EXP(-'NGER input 2'!GA7*(13-'NGER input 2'!$GR7-7)/12))","v":0},{"$f":"H9*(1-EXP(-'NGER input 2'!GB7*(13-'NGER input 2'!$GR7-7)/12))","v":0},{"$f":"I9*(1-EXP(-'NGER input 2'!GC7*(13-'NGER input 2'!$GR7-7)/12))","v":0},{"$f":"J9*(1-EXP(-'NGER input 2'!GD7*(13-'NGER input 2'!$GR7-7)/12))","v":0},{"$f":"K9*(1-EXP(-'NGER input 2'!GE7*(13-'NGER input 2'!$GR7-7)/12))","v":0},{"$f":"L9*(1-EXP(-'NGER input 2'!GF7*(13-'NGER input 2'!$GR7-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q8/'NGER results'!$N8)*M9),0,('NGER results'!$Q8/'NGER results'!$N8)*M9)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q8/'NGER results'!$N8)*N9),0,('NGER results'!$Q8/'NGER results'!$N8)*N9)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q8/'NGER results'!$N8)*O9),0,('NGER results'!$Q8/'NGER results'!$N8)*O9)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q8/'NGER results'!$N8)*P9),0,('NGER results'!$Q8/'NGER results'!$N8)*P9)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q8/'NGER results'!$N8)*Q9),0,('NGER results'!$Q8/'NGER results'!$N8)*Q9)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q8/'NGER results'!$N8)*R9),0,('NGER results'!$Q8/'NGER results'!$N8)*R9)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q8/'NGER results'!$N8)*S9),0,('NGER results'!$Q8/'NGER results'!$N8)*S9)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q8/'NGER results'!$N8)*T9),0,('NGER results'!$Q8/'NGER results'!$N8)*T9)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q8/'NGER results'!$N8)*U9),0,('NGER results'!$Q8/'NGER results'!$N8)*U9)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q8/'NGER results'!$N8)*V9),0,('NGER results'!$Q8/'NGER results'!$N8)*V9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ9*(1-EXP(-'NGER input 2'!FW7))","v":0},{"$f":"AR9*(1-EXP(-'NGER input 2'!FX7))","v":0},{"$f":"AS9*(1-EXP(-'NGER input 2'!FY7))","v":0},{"$f":"AT9*(1-EXP(-'NGER input 2'!FZ7))","v":0},{"$f":"AU9*(1-EXP(-'NGER input 2'!GA7))","v":0},{"$f":"AV9*(1-EXP(-'NGER input 2'!GB7))","v":0},{"$f":"AW9*(1-EXP(-'NGER input 2'!GC7))","v":0},{"$f":"AX9*(1-EXP(-'NGER input 2'!GD7))","v":0},{"$f":"AY9*(1-EXP(-'NGER input 2'!GE7))","v":0},{"$f":"AZ9*(1-EXP(-'NGER input 2'!GF7))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q8/'NGER results'!$N8)*BA9),0,('NGER results'!$Q8/'NGER results'!$N8)*BA9)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q8/'NGER results'!$N8)*BB9),0,('NGER results'!$Q8/'NGER results'!$N8)*BB9)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q8/'NGER results'!$N8)*BC9),0,('NGER results'!$Q8/'NGER results'!$N8)*BC9)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q8/'NGER results'!$N8)*BD9),0,('NGER results'!$Q8/'NGER results'!$N8)*BD9)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q8/'NGER results'!$N8)*BE9),0,('NGER results'!$Q8/'NGER results'!$N8)*BE9)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q8/'NGER results'!$N8)*BF9),0,('NGER results'!$Q8/'NGER results'!$N8)*BF9)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q8/'NGER results'!$N8)*BG9),0,('NGER results'!$Q8/'NGER results'!$N8)*BG9)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q8/'NGER results'!$N8)*BH9),0,('NGER results'!$Q8/'NGER results'!$N8)*BH9)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q8/'NGER results'!$N8)*BI9),0,('NGER results'!$Q8/'NGER results'!$N8)*BI9)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q8/'NGER results'!$N8)*BJ9),0,('NGER results'!$Q8/'NGER results'!$N8)*BJ9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A9>=2016,(BA9+M9)*'NGER input 2'!$GS7*1.336*25,(BA9+M9)*'NGER input 2'!$GS7*1.336*25)","v":0},{"$f":"IF($A9>=2016,(BB9+N9)*'NGER input 2'!$GS7*1.336*25,(BB9+N9)*'NGER input 2'!$GS7*1.336*25)","v":0},{"$f":"IF($A9>=2016,(BC9+O9)*'NGER input 2'!$GS7*1.336*25,(BC9+O9)*'NGER input 2'!$GS7*1.336*25)","v":0},{"$f":"IF($A9>=2016,(BD9+P9)*'NGER input 2'!$GS7*1.336*25,(BD9+P9)*'NGER input 2'!$GS7*1.336*25)","v":0},{"$f":"IF($A9>=2016,(BE9+Q9)*'NGER input 2'!$GS7*1.336*25,(BE9+Q9)*'NGER input 2'!$GS7*1.336*25)","v":0},{"$f":"IF($A9>=2016,(BF9+R9)*'NGER input 2'!$GS7*1.336*25,(BF9+R9)*'NGER input 2'!$GS7*1.336*25)","v":0},{"$f":"IF($A9>=2016,(BG9+S9)*'NGER input 2'!$GS7*1.336*25,(BG9+S9)*'NGER input 2'!$GS7*1.336*25)","v":0},{"$f":"IF($A9>=2016,(BH9+T9)*'NGER input 2'!$GS7*1.336*25,(BH9+T9)*'NGER input 2'!$GS7*1.336*25)","v":0},{"$f":"IF($A9>=2016,(BI9+U9)*'NGER input 2'!$GS7*1.336*25,(BI9+U9)*'NGER input 2'!$GS7*1.336*25)","v":0},{"$f":"IF($A9>=2016,(BJ9+V9)*'NGER input 2'!$GS7*1.336*25,(BJ9+V9)*'NGER input 2'!$GS7*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A8","v":4},null,{"$f":"IF(OR('NGER input 2'!$A8=2013,'NGER input 2'!$A8=2014),'NGER input 2'!ES8*'NGER input 2'!FC8*'NGER input 2'!FM8*'NGER input 2'!$GQ8,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A8=2013,'NGER input 2'!$A8=2014),'NGER input 2'!ET8*'NGER input 2'!FD8*'NGER input 2'!FN8*'NGER input 2'!$GQ8,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A8=2013,'NGER input 2'!$A8=2014),'NGER input 2'!EU8*'NGER input 2'!FE8*'NGER input 2'!FO8*'NGER input 2'!$GQ8,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A8=2013,'NGER input 2'!$A8=2014),'NGER input 2'!EV8*'NGER input 2'!FF8*'NGER input 2'!FP8*'NGER input 2'!$GQ8,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A8=2013,'NGER input 2'!$A8=2014),'NGER input 2'!EW8*'NGER input 2'!FG8*'NGER input 2'!FQ8*'NGER input 2'!$GQ8,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A8=2013,'NGER input 2'!$A8=2014),'NGER input 2'!EX8*'NGER input 2'!FH8*'NGER input 2'!FR8*'NGER input 2'!$GQ8,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A8=2013,'NGER input 2'!$A8=2014),'NGER input 2'!EY8*'NGER input 2'!FI8*'NGER input 2'!FS8*'NGER input 2'!$GQ8,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A8=2013,'NGER input 2'!$A8=2014),'NGER input 2'!EZ8*'NGER input 2'!FJ8*'NGER input 2'!FT8*'NGER input 2'!$GQ8,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A8=2013,'NGER input 2'!$A8=2014),'NGER input 2'!FA8*'NGER input 2'!FK8*'NGER input 2'!FU8*'NGER input 2'!$GQ8,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A8=2013,'NGER input 2'!$A8=2014),'NGER input 2'!FB8*'NGER input 2'!FL8*'NGER input 2'!FV8*'NGER input 2'!$GQ8,0)","v":0},{"$f":"C10*(1-EXP(-'NGER input 2'!FW8*(13-'NGER input 2'!$GR8-7)/12))","v":0},{"$f":"D10*(1-EXP(-'NGER input 2'!FX8*(13-'NGER input 2'!$GR8-7)/12))","v":0},{"$f":"E10*(1-EXP(-'NGER input 2'!FY8*(13-'NGER input 2'!$GR8-7)/12))","v":0},{"$f":"F10*(1-EXP(-'NGER input 2'!FZ8*(13-'NGER input 2'!$GR8-7)/12))","v":0},{"$f":"G10*(1-EXP(-'NGER input 2'!GA8*(13-'NGER input 2'!$GR8-7)/12))","v":0},{"$f":"H10*(1-EXP(-'NGER input 2'!GB8*(13-'NGER input 2'!$GR8-7)/12))","v":0},{"$f":"I10*(1-EXP(-'NGER input 2'!GC8*(13-'NGER input 2'!$GR8-7)/12))","v":0},{"$f":"J10*(1-EXP(-'NGER input 2'!GD8*(13-'NGER input 2'!$GR8-7)/12))","v":0},{"$f":"K10*(1-EXP(-'NGER input 2'!GE8*(13-'NGER input 2'!$GR8-7)/12))","v":0},{"$f":"L10*(1-EXP(-'NGER input 2'!GF8*(13-'NGER input 2'!$GR8-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q9/'NGER results'!$N9)*M10),0,('NGER results'!$Q9/'NGER results'!$N9)*M10)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q9/'NGER results'!$N9)*N10),0,('NGER results'!$Q9/'NGER results'!$N9)*N10)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q9/'NGER results'!$N9)*O10),0,('NGER results'!$Q9/'NGER results'!$N9)*O10)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q9/'NGER results'!$N9)*P10),0,('NGER results'!$Q9/'NGER results'!$N9)*P10)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q9/'NGER results'!$N9)*Q10),0,('NGER results'!$Q9/'NGER results'!$N9)*Q10)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q9/'NGER results'!$N9)*R10),0,('NGER results'!$Q9/'NGER results'!$N9)*R10)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q9/'NGER results'!$N9)*S10),0,('NGER results'!$Q9/'NGER results'!$N9)*S10)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q9/'NGER results'!$N9)*T10),0,('NGER results'!$Q9/'NGER results'!$N9)*T10)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q9/'NGER results'!$N9)*U10),0,('NGER results'!$Q9/'NGER results'!$N9)*U10)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q9/'NGER results'!$N9)*V10),0,('NGER results'!$Q9/'NGER results'!$N9)*V10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ10*(1-EXP(-'NGER input 2'!FW8))","v":0},{"$f":"AR10*(1-EXP(-'NGER input 2'!FX8))","v":0},{"$f":"AS10*(1-EXP(-'NGER input 2'!FY8))","v":0},{"$f":"AT10*(1-EXP(-'NGER input 2'!FZ8))","v":0},{"$f":"AU10*(1-EXP(-'NGER input 2'!GA8))","v":0},{"$f":"AV10*(1-EXP(-'NGER input 2'!GB8))","v":0},{"$f":"AW10*(1-EXP(-'NGER input 2'!GC8))","v":0},{"$f":"AX10*(1-EXP(-'NGER input 2'!GD8))","v":0},{"$f":"AY10*(1-EXP(-'NGER input 2'!GE8))","v":0},{"$f":"AZ10*(1-EXP(-'NGER input 2'!GF8))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q9/'NGER results'!$N9)*BA10),0,('NGER results'!$Q9/'NGER results'!$N9)*BA10)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q9/'NGER results'!$N9)*BB10),0,('NGER results'!$Q9/'NGER results'!$N9)*BB10)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q9/'NGER results'!$N9)*BC10),0,('NGER results'!$Q9/'NGER results'!$N9)*BC10)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q9/'NGER results'!$N9)*BD10),0,('NGER results'!$Q9/'NGER results'!$N9)*BD10)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q9/'NGER results'!$N9)*BE10),0,('NGER results'!$Q9/'NGER results'!$N9)*BE10)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q9/'NGER results'!$N9)*BF10),0,('NGER results'!$Q9/'NGER results'!$N9)*BF10)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q9/'NGER results'!$N9)*BG10),0,('NGER results'!$Q9/'NGER results'!$N9)*BG10)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q9/'NGER results'!$N9)*BH10),0,('NGER results'!$Q9/'NGER results'!$N9)*BH10)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q9/'NGER results'!$N9)*BI10),0,('NGER results'!$Q9/'NGER results'!$N9)*BI10)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q9/'NGER results'!$N9)*BJ10),0,('NGER results'!$Q9/'NGER results'!$N9)*BJ10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A10>=2016,(BA10+M10)*'NGER input 2'!$GS8*1.336*25,(BA10+M10)*'NGER input 2'!$GS8*1.336*25)","v":0},{"$f":"IF($A10>=2016,(BB10+N10)*'NGER input 2'!$GS8*1.336*25,(BB10+N10)*'NGER input 2'!$GS8*1.336*25)","v":0},{"$f":"IF($A10>=2016,(BC10+O10)*'NGER input 2'!$GS8*1.336*25,(BC10+O10)*'NGER input 2'!$GS8*1.336*25)","v":0},{"$f":"IF($A10>=2016,(BD10+P10)*'NGER input 2'!$GS8*1.336*25,(BD10+P10)*'NGER input 2'!$GS8*1.336*25)","v":0},{"$f":"IF($A10>=2016,(BE10+Q10)*'NGER input 2'!$GS8*1.336*25,(BE10+Q10)*'NGER input 2'!$GS8*1.336*25)","v":0},{"$f":"IF($A10>=2016,(BF10+R10)*'NGER input 2'!$GS8*1.336*25,(BF10+R10)*'NGER input 2'!$GS8*1.336*25)","v":0},{"$f":"IF($A10>=2016,(BG10+S10)*'NGER input 2'!$GS8*1.336*25,(BG10+S10)*'NGER input 2'!$GS8*1.336*25)","v":0},{"$f":"IF($A10>=2016,(BH10+T10)*'NGER input 2'!$GS8*1.336*25,(BH10+T10)*'NGER input 2'!$GS8*1.336*25)","v":0},{"$f":"IF($A10>=2016,(BI10+U10)*'NGER input 2'!$GS8*1.336*25,(BI10+U10)*'NGER input 2'!$GS8*1.336*25)","v":0},{"$f":"IF($A10>=2016,(BJ10+V10)*'NGER input 2'!$GS8*1.336*25,(BJ10+V10)*'NGER input 2'!$GS8*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A9","v":5},null,{"$f":"IF(OR('NGER input 2'!$A9=2013,'NGER input 2'!$A9=2014),'NGER input 2'!ES9*'NGER input 2'!FC9*'NGER input 2'!FM9*'NGER input 2'!$GQ9,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A9=2013,'NGER input 2'!$A9=2014),'NGER input 2'!ET9*'NGER input 2'!FD9*'NGER input 2'!FN9*'NGER input 2'!$GQ9,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A9=2013,'NGER input 2'!$A9=2014),'NGER input 2'!EU9*'NGER input 2'!FE9*'NGER input 2'!FO9*'NGER input 2'!$GQ9,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A9=2013,'NGER input 2'!$A9=2014),'NGER input 2'!EV9*'NGER input 2'!FF9*'NGER input 2'!FP9*'NGER input 2'!$GQ9,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A9=2013,'NGER input 2'!$A9=2014),'NGER input 2'!EW9*'NGER input 2'!FG9*'NGER input 2'!FQ9*'NGER input 2'!$GQ9,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A9=2013,'NGER input 2'!$A9=2014),'NGER input 2'!EX9*'NGER input 2'!FH9*'NGER input 2'!FR9*'NGER input 2'!$GQ9,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A9=2013,'NGER input 2'!$A9=2014),'NGER input 2'!EY9*'NGER input 2'!FI9*'NGER input 2'!FS9*'NGER input 2'!$GQ9,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A9=2013,'NGER input 2'!$A9=2014),'NGER input 2'!EZ9*'NGER input 2'!FJ9*'NGER input 2'!FT9*'NGER input 2'!$GQ9,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A9=2013,'NGER input 2'!$A9=2014),'NGER input 2'!FA9*'NGER input 2'!FK9*'NGER input 2'!FU9*'NGER input 2'!$GQ9,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A9=2013,'NGER input 2'!$A9=2014),'NGER input 2'!FB9*'NGER input 2'!FL9*'NGER input 2'!FV9*'NGER input 2'!$GQ9,0)","v":0},{"$f":"C11*(1-EXP(-'NGER input 2'!FW9*(13-'NGER input 2'!$GR9-7)/12))","v":0},{"$f":"D11*(1-EXP(-'NGER input 2'!FX9*(13-'NGER input 2'!$GR9-7)/12))","v":0},{"$f":"E11*(1-EXP(-'NGER input 2'!FY9*(13-'NGER input 2'!$GR9-7)/12))","v":0},{"$f":"F11*(1-EXP(-'NGER input 2'!FZ9*(13-'NGER input 2'!$GR9-7)/12))","v":0},{"$f":"G11*(1-EXP(-'NGER input 2'!GA9*(13-'NGER input 2'!$GR9-7)/12))","v":0},{"$f":"H11*(1-EXP(-'NGER input 2'!GB9*(13-'NGER input 2'!$GR9-7)/12))","v":0},{"$f":"I11*(1-EXP(-'NGER input 2'!GC9*(13-'NGER input 2'!$GR9-7)/12))","v":0},{"$f":"J11*(1-EXP(-'NGER input 2'!GD9*(13-'NGER input 2'!$GR9-7)/12))","v":0},{"$f":"K11*(1-EXP(-'NGER input 2'!GE9*(13-'NGER input 2'!$GR9-7)/12))","v":0},{"$f":"L11*(1-EXP(-'NGER input 2'!GF9*(13-'NGER input 2'!$GR9-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q10/'NGER results'!$N10)*M11),0,('NGER results'!$Q10/'NGER results'!$N10)*M11)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q10/'NGER results'!$N10)*N11),0,('NGER results'!$Q10/'NGER results'!$N10)*N11)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q10/'NGER results'!$N10)*O11),0,('NGER results'!$Q10/'NGER results'!$N10)*O11)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q10/'NGER results'!$N10)*P11),0,('NGER results'!$Q10/'NGER results'!$N10)*P11)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q10/'NGER results'!$N10)*Q11),0,('NGER results'!$Q10/'NGER results'!$N10)*Q11)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q10/'NGER results'!$N10)*R11),0,('NGER results'!$Q10/'NGER results'!$N10)*R11)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q10/'NGER results'!$N10)*S11),0,('NGER results'!$Q10/'NGER results'!$N10)*S11)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q10/'NGER results'!$N10)*T11),0,('NGER results'!$Q10/'NGER results'!$N10)*T11)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q10/'NGER results'!$N10)*U11),0,('NGER results'!$Q10/'NGER results'!$N10)*U11)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q10/'NGER results'!$N10)*V11),0,('NGER results'!$Q10/'NGER results'!$N10)*V11)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ11*(1-EXP(-'NGER input 2'!FW9))","v":0},{"$f":"AR11*(1-EXP(-'NGER input 2'!FX9))","v":0},{"$f":"AS11*(1-EXP(-'NGER input 2'!FY9))","v":0},{"$f":"AT11*(1-EXP(-'NGER input 2'!FZ9))","v":0},{"$f":"AU11*(1-EXP(-'NGER input 2'!GA9))","v":0},{"$f":"AV11*(1-EXP(-'NGER input 2'!GB9))","v":0},{"$f":"AW11*(1-EXP(-'NGER input 2'!GC9))","v":0},{"$f":"AX11*(1-EXP(-'NGER input 2'!GD9))","v":0},{"$f":"AY11*(1-EXP(-'NGER input 2'!GE9))","v":0},{"$f":"AZ11*(1-EXP(-'NGER input 2'!GF9))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q10/'NGER results'!$N10)*BA11),0,('NGER results'!$Q10/'NGER results'!$N10)*BA11)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q10/'NGER results'!$N10)*BB11),0,('NGER results'!$Q10/'NGER results'!$N10)*BB11)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q10/'NGER results'!$N10)*BC11),0,('NGER results'!$Q10/'NGER results'!$N10)*BC11)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q10/'NGER results'!$N10)*BD11),0,('NGER results'!$Q10/'NGER results'!$N10)*BD11)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q10/'NGER results'!$N10)*BE11),0,('NGER results'!$Q10/'NGER results'!$N10)*BE11)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q10/'NGER results'!$N10)*BF11),0,('NGER results'!$Q10/'NGER results'!$N10)*BF11)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q10/'NGER results'!$N10)*BG11),0,('NGER results'!$Q10/'NGER results'!$N10)*BG11)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q10/'NGER results'!$N10)*BH11),0,('NGER results'!$Q10/'NGER results'!$N10)*BH11)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q10/'NGER results'!$N10)*BI11),0,('NGER results'!$Q10/'NGER results'!$N10)*BI11)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q10/'NGER results'!$N10)*BJ11),0,('NGER results'!$Q10/'NGER results'!$N10)*BJ11)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A11>=2016,(BA11+M11)*'NGER input 2'!$GS9*1.336*25,(BA11+M11)*'NGER input 2'!$GS9*1.336*25)","v":0},{"$f":"IF($A11>=2016,(BB11+N11)*'NGER input 2'!$GS9*1.336*25,(BB11+N11)*'NGER input 2'!$GS9*1.336*25)","v":0},{"$f":"IF($A11>=2016,(BC11+O11)*'NGER input 2'!$GS9*1.336*25,(BC11+O11)*'NGER input 2'!$GS9*1.336*25)","v":0},{"$f":"IF($A11>=2016,(BD11+P11)*'NGER input 2'!$GS9*1.336*25,(BD11+P11)*'NGER input 2'!$GS9*1.336*25)","v":0},{"$f":"IF($A11>=2016,(BE11+Q11)*'NGER input 2'!$GS9*1.336*25,(BE11+Q11)*'NGER input 2'!$GS9*1.336*25)","v":0},{"$f":"IF($A11>=2016,(BF11+R11)*'NGER input 2'!$GS9*1.336*25,(BF11+R11)*'NGER input 2'!$GS9*1.336*25)","v":0},{"$f":"IF($A11>=2016,(BG11+S11)*'NGER input 2'!$GS9*1.336*25,(BG11+S11)*'NGER input 2'!$GS9*1.336*25)","v":0},{"$f":"IF($A11>=2016,(BH11+T11)*'NGER input 2'!$GS9*1.336*25,(BH11+T11)*'NGER input 2'!$GS9*1.336*25)","v":0},{"$f":"IF($A11>=2016,(BI11+U11)*'NGER input 2'!$GS9*1.336*25,(BI11+U11)*'NGER input 2'!$GS9*1.336*25)","v":0},{"$f":"IF($A11>=2016,(BJ11+V11)*'NGER input 2'!$GS9*1.336*25,(BJ11+V11)*'NGER input 2'!$GS9*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A10","v":6},null,{"$f":"IF(OR('NGER input 2'!$A10=2013,'NGER input 2'!$A10=2014),'NGER input 2'!ES10*'NGER input 2'!FC10*'NGER input 2'!FM10*'NGER input 2'!$GQ10,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A10=2013,'NGER input 2'!$A10=2014),'NGER input 2'!ET10*'NGER input 2'!FD10*'NGER input 2'!FN10*'NGER input 2'!$GQ10,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A10=2013,'NGER input 2'!$A10=2014),'NGER input 2'!EU10*'NGER input 2'!FE10*'NGER input 2'!FO10*'NGER input 2'!$GQ10,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A10=2013,'NGER input 2'!$A10=2014),'NGER input 2'!EV10*'NGER input 2'!FF10*'NGER input 2'!FP10*'NGER input 2'!$GQ10,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A10=2013,'NGER input 2'!$A10=2014),'NGER input 2'!EW10*'NGER input 2'!FG10*'NGER input 2'!FQ10*'NGER input 2'!$GQ10,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A10=2013,'NGER input 2'!$A10=2014),'NGER input 2'!EX10*'NGER input 2'!FH10*'NGER input 2'!FR10*'NGER input 2'!$GQ10,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A10=2013,'NGER input 2'!$A10=2014),'NGER input 2'!EY10*'NGER input 2'!FI10*'NGER input 2'!FS10*'NGER input 2'!$GQ10,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A10=2013,'NGER input 2'!$A10=2014),'NGER input 2'!EZ10*'NGER input 2'!FJ10*'NGER input 2'!FT10*'NGER input 2'!$GQ10,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A10=2013,'NGER input 2'!$A10=2014),'NGER input 2'!FA10*'NGER input 2'!FK10*'NGER input 2'!FU10*'NGER input 2'!$GQ10,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A10=2013,'NGER input 2'!$A10=2014),'NGER input 2'!FB10*'NGER input 2'!FL10*'NGER input 2'!FV10*'NGER input 2'!$GQ10,0)","v":0},{"$f":"C12*(1-EXP(-'NGER input 2'!FW10*(13-'NGER input 2'!$GR10-7)/12))","v":0},{"$f":"D12*(1-EXP(-'NGER input 2'!FX10*(13-'NGER input 2'!$GR10-7)/12))","v":0},{"$f":"E12*(1-EXP(-'NGER input 2'!FY10*(13-'NGER input 2'!$GR10-7)/12))","v":0},{"$f":"F12*(1-EXP(-'NGER input 2'!FZ10*(13-'NGER input 2'!$GR10-7)/12))","v":0},{"$f":"G12*(1-EXP(-'NGER input 2'!GA10*(13-'NGER input 2'!$GR10-7)/12))","v":0},{"$f":"H12*(1-EXP(-'NGER input 2'!GB10*(13-'NGER input 2'!$GR10-7)/12))","v":0},{"$f":"I12*(1-EXP(-'NGER input 2'!GC10*(13-'NGER input 2'!$GR10-7)/12))","v":0},{"$f":"J12*(1-EXP(-'NGER input 2'!GD10*(13-'NGER input 2'!$GR10-7)/12))","v":0},{"$f":"K12*(1-EXP(-'NGER input 2'!GE10*(13-'NGER input 2'!$GR10-7)/12))","v":0},{"$f":"L12*(1-EXP(-'NGER input 2'!GF10*(13-'NGER input 2'!$GR10-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q11/'NGER results'!$N11)*M12),0,('NGER results'!$Q11/'NGER results'!$N11)*M12)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q11/'NGER results'!$N11)*N12),0,('NGER results'!$Q11/'NGER results'!$N11)*N12)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q11/'NGER results'!$N11)*O12),0,('NGER results'!$Q11/'NGER results'!$N11)*O12)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q11/'NGER results'!$N11)*P12),0,('NGER results'!$Q11/'NGER results'!$N11)*P12)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q11/'NGER results'!$N11)*Q12),0,('NGER results'!$Q11/'NGER results'!$N11)*Q12)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q11/'NGER results'!$N11)*R12),0,('NGER results'!$Q11/'NGER results'!$N11)*R12)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q11/'NGER results'!$N11)*S12),0,('NGER results'!$Q11/'NGER results'!$N11)*S12)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q11/'NGER results'!$N11)*T12),0,('NGER results'!$Q11/'NGER results'!$N11)*T12)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q11/'NGER results'!$N11)*U12),0,('NGER results'!$Q11/'NGER results'!$N11)*U12)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q11/'NGER results'!$N11)*V12),0,('NGER results'!$Q11/'NGER results'!$N11)*V12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ12*(1-EXP(-'NGER input 2'!FW10))","v":0},{"$f":"AR12*(1-EXP(-'NGER input 2'!FX10))","v":0},{"$f":"AS12*(1-EXP(-'NGER input 2'!FY10))","v":0},{"$f":"AT12*(1-EXP(-'NGER input 2'!FZ10))","v":0},{"$f":"AU12*(1-EXP(-'NGER input 2'!GA10))","v":0},{"$f":"AV12*(1-EXP(-'NGER input 2'!GB10))","v":0},{"$f":"AW12*(1-EXP(-'NGER input 2'!GC10))","v":0},{"$f":"AX12*(1-EXP(-'NGER input 2'!GD10))","v":0},{"$f":"AY12*(1-EXP(-'NGER input 2'!GE10))","v":0},{"$f":"AZ12*(1-EXP(-'NGER input 2'!GF10))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q11/'NGER results'!$N11)*BA12),0,('NGER results'!$Q11/'NGER results'!$N11)*BA12)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q11/'NGER results'!$N11)*BB12),0,('NGER results'!$Q11/'NGER results'!$N11)*BB12)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q11/'NGER results'!$N11)*BC12),0,('NGER results'!$Q11/'NGER results'!$N11)*BC12)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q11/'NGER results'!$N11)*BD12),0,('NGER results'!$Q11/'NGER results'!$N11)*BD12)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q11/'NGER results'!$N11)*BE12),0,('NGER results'!$Q11/'NGER results'!$N11)*BE12)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q11/'NGER results'!$N11)*BF12),0,('NGER results'!$Q11/'NGER results'!$N11)*BF12)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q11/'NGER results'!$N11)*BG12),0,('NGER results'!$Q11/'NGER results'!$N11)*BG12)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q11/'NGER results'!$N11)*BH12),0,('NGER results'!$Q11/'NGER results'!$N11)*BH12)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q11/'NGER results'!$N11)*BI12),0,('NGER results'!$Q11/'NGER results'!$N11)*BI12)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q11/'NGER results'!$N11)*BJ12),0,('NGER results'!$Q11/'NGER results'!$N11)*BJ12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A12>=2016,(BA12+M12)*'NGER input 2'!$GS10*1.336*25,(BA12+M12)*'NGER input 2'!$GS10*1.336*25)","v":0},{"$f":"IF($A12>=2016,(BB12+N12)*'NGER input 2'!$GS10*1.336*25,(BB12+N12)*'NGER input 2'!$GS10*1.336*25)","v":0},{"$f":"IF($A12>=2016,(BC12+O12)*'NGER input 2'!$GS10*1.336*25,(BC12+O12)*'NGER input 2'!$GS10*1.336*25)","v":0},{"$f":"IF($A12>=2016,(BD12+P12)*'NGER input 2'!$GS10*1.336*25,(BD12+P12)*'NGER input 2'!$GS10*1.336*25)","v":0},{"$f":"IF($A12>=2016,(BE12+Q12)*'NGER input 2'!$GS10*1.336*25,(BE12+Q12)*'NGER input 2'!$GS10*1.336*25)","v":0},{"$f":"IF($A12>=2016,(BF12+R12)*'NGER input 2'!$GS10*1.336*25,(BF12+R12)*'NGER input 2'!$GS10*1.336*25)","v":0},{"$f":"IF($A12>=2016,(BG12+S12)*'NGER input 2'!$GS10*1.336*25,(BG12+S12)*'NGER input 2'!$GS10*1.336*25)","v":0},{"$f":"IF($A12>=2016,(BH12+T12)*'NGER input 2'!$GS10*1.336*25,(BH12+T12)*'NGER input 2'!$GS10*1.336*25)","v":0},{"$f":"IF($A12>=2016,(BI12+U12)*'NGER input 2'!$GS10*1.336*25,(BI12+U12)*'NGER input 2'!$GS10*1.336*25)","v":0},{"$f":"IF($A12>=2016,(BJ12+V12)*'NGER input 2'!$GS10*1.336*25,(BJ12+V12)*'NGER input 2'!$GS10*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A11","v":7},null,{"$f":"IF(OR('NGER input 2'!$A11=2013,'NGER input 2'!$A11=2014),'NGER input 2'!ES11*'NGER input 2'!FC11*'NGER input 2'!FM11*'NGER input 2'!$GQ11,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A11=2013,'NGER input 2'!$A11=2014),'NGER input 2'!ET11*'NGER input 2'!FD11*'NGER input 2'!FN11*'NGER input 2'!$GQ11,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A11=2013,'NGER input 2'!$A11=2014),'NGER input 2'!EU11*'NGER input 2'!FE11*'NGER input 2'!FO11*'NGER input 2'!$GQ11,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A11=2013,'NGER input 2'!$A11=2014),'NGER input 2'!EV11*'NGER input 2'!FF11*'NGER input 2'!FP11*'NGER input 2'!$GQ11,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A11=2013,'NGER input 2'!$A11=2014),'NGER input 2'!EW11*'NGER input 2'!FG11*'NGER input 2'!FQ11*'NGER input 2'!$GQ11,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A11=2013,'NGER input 2'!$A11=2014),'NGER input 2'!EX11*'NGER input 2'!FH11*'NGER input 2'!FR11*'NGER input 2'!$GQ11,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A11=2013,'NGER input 2'!$A11=2014),'NGER input 2'!EY11*'NGER input 2'!FI11*'NGER input 2'!FS11*'NGER input 2'!$GQ11,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A11=2013,'NGER input 2'!$A11=2014),'NGER input 2'!EZ11*'NGER input 2'!FJ11*'NGER input 2'!FT11*'NGER input 2'!$GQ11,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A11=2013,'NGER input 2'!$A11=2014),'NGER input 2'!FA11*'NGER input 2'!FK11*'NGER input 2'!FU11*'NGER input 2'!$GQ11,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A11=2013,'NGER input 2'!$A11=2014),'NGER input 2'!FB11*'NGER input 2'!FL11*'NGER input 2'!FV11*'NGER input 2'!$GQ11,0)","v":0},{"$f":"C13*(1-EXP(-'NGER input 2'!FW11*(13-'NGER input 2'!$GR11-7)/12))","v":0},{"$f":"D13*(1-EXP(-'NGER input 2'!FX11*(13-'NGER input 2'!$GR11-7)/12))","v":0},{"$f":"E13*(1-EXP(-'NGER input 2'!FY11*(13-'NGER input 2'!$GR11-7)/12))","v":0},{"$f":"F13*(1-EXP(-'NGER input 2'!FZ11*(13-'NGER input 2'!$GR11-7)/12))","v":0},{"$f":"G13*(1-EXP(-'NGER input 2'!GA11*(13-'NGER input 2'!$GR11-7)/12))","v":0},{"$f":"H13*(1-EXP(-'NGER input 2'!GB11*(13-'NGER input 2'!$GR11-7)/12))","v":0},{"$f":"I13*(1-EXP(-'NGER input 2'!GC11*(13-'NGER input 2'!$GR11-7)/12))","v":0},{"$f":"J13*(1-EXP(-'NGER input 2'!GD11*(13-'NGER input 2'!$GR11-7)/12))","v":0},{"$f":"K13*(1-EXP(-'NGER input 2'!GE11*(13-'NGER input 2'!$GR11-7)/12))","v":0},{"$f":"L13*(1-EXP(-'NGER input 2'!GF11*(13-'NGER input 2'!$GR11-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q12/'NGER results'!$N12)*M13),0,('NGER results'!$Q12/'NGER results'!$N12)*M13)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q12/'NGER results'!$N12)*N13),0,('NGER results'!$Q12/'NGER results'!$N12)*N13)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q12/'NGER results'!$N12)*O13),0,('NGER results'!$Q12/'NGER results'!$N12)*O13)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q12/'NGER results'!$N12)*P13),0,('NGER results'!$Q12/'NGER results'!$N12)*P13)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q12/'NGER results'!$N12)*Q13),0,('NGER results'!$Q12/'NGER results'!$N12)*Q13)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q12/'NGER results'!$N12)*R13),0,('NGER results'!$Q12/'NGER results'!$N12)*R13)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q12/'NGER results'!$N12)*S13),0,('NGER results'!$Q12/'NGER results'!$N12)*S13)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q12/'NGER results'!$N12)*T13),0,('NGER results'!$Q12/'NGER results'!$N12)*T13)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q12/'NGER results'!$N12)*U13),0,('NGER results'!$Q12/'NGER results'!$N12)*U13)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q12/'NGER results'!$N12)*V13),0,('NGER results'!$Q12/'NGER results'!$N12)*V13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ13*(1-EXP(-'NGER input 2'!FW11))","v":0},{"$f":"AR13*(1-EXP(-'NGER input 2'!FX11))","v":0},{"$f":"AS13*(1-EXP(-'NGER input 2'!FY11))","v":0},{"$f":"AT13*(1-EXP(-'NGER input 2'!FZ11))","v":0},{"$f":"AU13*(1-EXP(-'NGER input 2'!GA11))","v":0},{"$f":"AV13*(1-EXP(-'NGER input 2'!GB11))","v":0},{"$f":"AW13*(1-EXP(-'NGER input 2'!GC11))","v":0},{"$f":"AX13*(1-EXP(-'NGER input 2'!GD11))","v":0},{"$f":"AY13*(1-EXP(-'NGER input 2'!GE11))","v":0},{"$f":"AZ13*(1-EXP(-'NGER input 2'!GF11))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q12/'NGER results'!$N12)*BA13),0,('NGER results'!$Q12/'NGER results'!$N12)*BA13)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q12/'NGER results'!$N12)*BB13),0,('NGER results'!$Q12/'NGER results'!$N12)*BB13)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q12/'NGER results'!$N12)*BC13),0,('NGER results'!$Q12/'NGER results'!$N12)*BC13)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q12/'NGER results'!$N12)*BD13),0,('NGER results'!$Q12/'NGER results'!$N12)*BD13)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q12/'NGER results'!$N12)*BE13),0,('NGER results'!$Q12/'NGER results'!$N12)*BE13)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q12/'NGER results'!$N12)*BF13),0,('NGER results'!$Q12/'NGER results'!$N12)*BF13)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q12/'NGER results'!$N12)*BG13),0,('NGER results'!$Q12/'NGER results'!$N12)*BG13)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q12/'NGER results'!$N12)*BH13),0,('NGER results'!$Q12/'NGER results'!$N12)*BH13)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q12/'NGER results'!$N12)*BI13),0,('NGER results'!$Q12/'NGER results'!$N12)*BI13)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q12/'NGER results'!$N12)*BJ13),0,('NGER results'!$Q12/'NGER results'!$N12)*BJ13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A13>=2016,(BA13+M13)*'NGER input 2'!$GS11*1.336*25,(BA13+M13)*'NGER input 2'!$GS11*1.336*25)","v":0},{"$f":"IF($A13>=2016,(BB13+N13)*'NGER input 2'!$GS11*1.336*25,(BB13+N13)*'NGER input 2'!$GS11*1.336*25)","v":0},{"$f":"IF($A13>=2016,(BC13+O13)*'NGER input 2'!$GS11*1.336*25,(BC13+O13)*'NGER input 2'!$GS11*1.336*25)","v":0},{"$f":"IF($A13>=2016,(BD13+P13)*'NGER input 2'!$GS11*1.336*25,(BD13+P13)*'NGER input 2'!$GS11*1.336*25)","v":0},{"$f":"IF($A13>=2016,(BE13+Q13)*'NGER input 2'!$GS11*1.336*25,(BE13+Q13)*'NGER input 2'!$GS11*1.336*25)","v":0},{"$f":"IF($A13>=2016,(BF13+R13)*'NGER input 2'!$GS11*1.336*25,(BF13+R13)*'NGER input 2'!$GS11*1.336*25)","v":0},{"$f":"IF($A13>=2016,(BG13+S13)*'NGER input 2'!$GS11*1.336*25,(BG13+S13)*'NGER input 2'!$GS11*1.336*25)","v":0},{"$f":"IF($A13>=2016,(BH13+T13)*'NGER input 2'!$GS11*1.336*25,(BH13+T13)*'NGER input 2'!$GS11*1.336*25)","v":0},{"$f":"IF($A13>=2016,(BI13+U13)*'NGER input 2'!$GS11*1.336*25,(BI13+U13)*'NGER input 2'!$GS11*1.336*25)","v":0},{"$f":"IF($A13>=2016,(BJ13+V13)*'NGER input 2'!$GS11*1.336*25,(BJ13+V13)*'NGER input 2'!$GS11*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A12","v":8},null,{"$f":"IF(OR('NGER input 2'!$A12=2013,'NGER input 2'!$A12=2014),'NGER input 2'!ES12*'NGER input 2'!FC12*'NGER input 2'!FM12*'NGER input 2'!$GQ12,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A12=2013,'NGER input 2'!$A12=2014),'NGER input 2'!ET12*'NGER input 2'!FD12*'NGER input 2'!FN12*'NGER input 2'!$GQ12,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A12=2013,'NGER input 2'!$A12=2014),'NGER input 2'!EU12*'NGER input 2'!FE12*'NGER input 2'!FO12*'NGER input 2'!$GQ12,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A12=2013,'NGER input 2'!$A12=2014),'NGER input 2'!EV12*'NGER input 2'!FF12*'NGER input 2'!FP12*'NGER input 2'!$GQ12,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A12=2013,'NGER input 2'!$A12=2014),'NGER input 2'!EW12*'NGER input 2'!FG12*'NGER input 2'!FQ12*'NGER input 2'!$GQ12,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A12=2013,'NGER input 2'!$A12=2014),'NGER input 2'!EX12*'NGER input 2'!FH12*'NGER input 2'!FR12*'NGER input 2'!$GQ12,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A12=2013,'NGER input 2'!$A12=2014),'NGER input 2'!EY12*'NGER input 2'!FI12*'NGER input 2'!FS12*'NGER input 2'!$GQ12,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A12=2013,'NGER input 2'!$A12=2014),'NGER input 2'!EZ12*'NGER input 2'!FJ12*'NGER input 2'!FT12*'NGER input 2'!$GQ12,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A12=2013,'NGER input 2'!$A12=2014),'NGER input 2'!FA12*'NGER input 2'!FK12*'NGER input 2'!FU12*'NGER input 2'!$GQ12,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A12=2013,'NGER input 2'!$A12=2014),'NGER input 2'!FB12*'NGER input 2'!FL12*'NGER input 2'!FV12*'NGER input 2'!$GQ12,0)","v":0},{"$f":"C14*(1-EXP(-'NGER input 2'!FW12*(13-'NGER input 2'!$GR12-7)/12))","v":0},{"$f":"D14*(1-EXP(-'NGER input 2'!FX12*(13-'NGER input 2'!$GR12-7)/12))","v":0},{"$f":"E14*(1-EXP(-'NGER input 2'!FY12*(13-'NGER input 2'!$GR12-7)/12))","v":0},{"$f":"F14*(1-EXP(-'NGER input 2'!FZ12*(13-'NGER input 2'!$GR12-7)/12))","v":0},{"$f":"G14*(1-EXP(-'NGER input 2'!GA12*(13-'NGER input 2'!$GR12-7)/12))","v":0},{"$f":"H14*(1-EXP(-'NGER input 2'!GB12*(13-'NGER input 2'!$GR12-7)/12))","v":0},{"$f":"I14*(1-EXP(-'NGER input 2'!GC12*(13-'NGER input 2'!$GR12-7)/12))","v":0},{"$f":"J14*(1-EXP(-'NGER input 2'!GD12*(13-'NGER input 2'!$GR12-7)/12))","v":0},{"$f":"K14*(1-EXP(-'NGER input 2'!GE12*(13-'NGER input 2'!$GR12-7)/12))","v":0},{"$f":"L14*(1-EXP(-'NGER input 2'!GF12*(13-'NGER input 2'!$GR12-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q13/'NGER results'!$N13)*M14),0,('NGER results'!$Q13/'NGER results'!$N13)*M14)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q13/'NGER results'!$N13)*N14),0,('NGER results'!$Q13/'NGER results'!$N13)*N14)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q13/'NGER results'!$N13)*O14),0,('NGER results'!$Q13/'NGER results'!$N13)*O14)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q13/'NGER results'!$N13)*P14),0,('NGER results'!$Q13/'NGER results'!$N13)*P14)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q13/'NGER results'!$N13)*Q14),0,('NGER results'!$Q13/'NGER results'!$N13)*Q14)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q13/'NGER results'!$N13)*R14),0,('NGER results'!$Q13/'NGER results'!$N13)*R14)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q13/'NGER results'!$N13)*S14),0,('NGER results'!$Q13/'NGER results'!$N13)*S14)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q13/'NGER results'!$N13)*T14),0,('NGER results'!$Q13/'NGER results'!$N13)*T14)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q13/'NGER results'!$N13)*U14),0,('NGER results'!$Q13/'NGER results'!$N13)*U14)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q13/'NGER results'!$N13)*V14),0,('NGER results'!$Q13/'NGER results'!$N13)*V14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ14*(1-EXP(-'NGER input 2'!FW12))","v":0},{"$f":"AR14*(1-EXP(-'NGER input 2'!FX12))","v":0},{"$f":"AS14*(1-EXP(-'NGER input 2'!FY12))","v":0},{"$f":"AT14*(1-EXP(-'NGER input 2'!FZ12))","v":0},{"$f":"AU14*(1-EXP(-'NGER input 2'!GA12))","v":0},{"$f":"AV14*(1-EXP(-'NGER input 2'!GB12))","v":0},{"$f":"AW14*(1-EXP(-'NGER input 2'!GC12))","v":0},{"$f":"AX14*(1-EXP(-'NGER input 2'!GD12))","v":0},{"$f":"AY14*(1-EXP(-'NGER input 2'!GE12))","v":0},{"$f":"AZ14*(1-EXP(-'NGER input 2'!GF12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q13/'NGER results'!$N13)*BA14),0,('NGER results'!$Q13/'NGER results'!$N13)*BA14)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q13/'NGER results'!$N13)*BB14),0,('NGER results'!$Q13/'NGER results'!$N13)*BB14)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q13/'NGER results'!$N13)*BC14),0,('NGER results'!$Q13/'NGER results'!$N13)*BC14)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q13/'NGER results'!$N13)*BD14),0,('NGER results'!$Q13/'NGER results'!$N13)*BD14)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q13/'NGER results'!$N13)*BE14),0,('NGER results'!$Q13/'NGER results'!$N13)*BE14)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q13/'NGER results'!$N13)*BF14),0,('NGER results'!$Q13/'NGER results'!$N13)*BF14)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q13/'NGER results'!$N13)*BG14),0,('NGER results'!$Q13/'NGER results'!$N13)*BG14)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q13/'NGER results'!$N13)*BH14),0,('NGER results'!$Q13/'NGER results'!$N13)*BH14)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q13/'NGER results'!$N13)*BI14),0,('NGER results'!$Q13/'NGER results'!$N13)*BI14)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q13/'NGER results'!$N13)*BJ14),0,('NGER results'!$Q13/'NGER results'!$N13)*BJ14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A14>=2016,(BA14+M14)*'NGER input 2'!$GS12*1.336*25,(BA14+M14)*'NGER input 2'!$GS12*1.336*25)","v":0},{"$f":"IF($A14>=2016,(BB14+N14)*'NGER input 2'!$GS12*1.336*25,(BB14+N14)*'NGER input 2'!$GS12*1.336*25)","v":0},{"$f":"IF($A14>=2016,(BC14+O14)*'NGER input 2'!$GS12*1.336*25,(BC14+O14)*'NGER input 2'!$GS12*1.336*25)","v":0},{"$f":"IF($A14>=2016,(BD14+P14)*'NGER input 2'!$GS12*1.336*25,(BD14+P14)*'NGER input 2'!$GS12*1.336*25)","v":0},{"$f":"IF($A14>=2016,(BE14+Q14)*'NGER input 2'!$GS12*1.336*25,(BE14+Q14)*'NGER input 2'!$GS12*1.336*25)","v":0},{"$f":"IF($A14>=2016,(BF14+R14)*'NGER input 2'!$GS12*1.336*25,(BF14+R14)*'NGER input 2'!$GS12*1.336*25)","v":0},{"$f":"IF($A14>=2016,(BG14+S14)*'NGER input 2'!$GS12*1.336*25,(BG14+S14)*'NGER input 2'!$GS12*1.336*25)","v":0},{"$f":"IF($A14>=2016,(BH14+T14)*'NGER input 2'!$GS12*1.336*25,(BH14+T14)*'NGER input 2'!$GS12*1.336*25)","v":0},{"$f":"IF($A14>=2016,(BI14+U14)*'NGER input 2'!$GS12*1.336*25,(BI14+U14)*'NGER input 2'!$GS12*1.336*25)","v":0},{"$f":"IF($A14>=2016,(BJ14+V14)*'NGER input 2'!$GS12*1.336*25,(BJ14+V14)*'NGER input 2'!$GS12*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A13","v":9},null,{"$f":"IF(OR('NGER input 2'!$A13=2013,'NGER input 2'!$A13=2014),'NGER input 2'!ES13*'NGER input 2'!FC13*'NGER input 2'!FM13*'NGER input 2'!$GQ13,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A13=2013,'NGER input 2'!$A13=2014),'NGER input 2'!ET13*'NGER input 2'!FD13*'NGER input 2'!FN13*'NGER input 2'!$GQ13,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A13=2013,'NGER input 2'!$A13=2014),'NGER input 2'!EU13*'NGER input 2'!FE13*'NGER input 2'!FO13*'NGER input 2'!$GQ13,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A13=2013,'NGER input 2'!$A13=2014),'NGER input 2'!EV13*'NGER input 2'!FF13*'NGER input 2'!FP13*'NGER input 2'!$GQ13,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A13=2013,'NGER input 2'!$A13=2014),'NGER input 2'!EW13*'NGER input 2'!FG13*'NGER input 2'!FQ13*'NGER input 2'!$GQ13,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A13=2013,'NGER input 2'!$A13=2014),'NGER input 2'!EX13*'NGER input 2'!FH13*'NGER input 2'!FR13*'NGER input 2'!$GQ13,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A13=2013,'NGER input 2'!$A13=2014),'NGER input 2'!EY13*'NGER input 2'!FI13*'NGER input 2'!FS13*'NGER input 2'!$GQ13,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A13=2013,'NGER input 2'!$A13=2014),'NGER input 2'!EZ13*'NGER input 2'!FJ13*'NGER input 2'!FT13*'NGER input 2'!$GQ13,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A13=2013,'NGER input 2'!$A13=2014),'NGER input 2'!FA13*'NGER input 2'!FK13*'NGER input 2'!FU13*'NGER input 2'!$GQ13,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A13=2013,'NGER input 2'!$A13=2014),'NGER input 2'!FB13*'NGER input 2'!FL13*'NGER input 2'!FV13*'NGER input 2'!$GQ13,0)","v":0},{"$f":"C15*(1-EXP(-'NGER input 2'!FW13*(13-'NGER input 2'!$GR13-7)/12))","v":0},{"$f":"D15*(1-EXP(-'NGER input 2'!FX13*(13-'NGER input 2'!$GR13-7)/12))","v":0},{"$f":"E15*(1-EXP(-'NGER input 2'!FY13*(13-'NGER input 2'!$GR13-7)/12))","v":0},{"$f":"F15*(1-EXP(-'NGER input 2'!FZ13*(13-'NGER input 2'!$GR13-7)/12))","v":0},{"$f":"G15*(1-EXP(-'NGER input 2'!GA13*(13-'NGER input 2'!$GR13-7)/12))","v":0},{"$f":"H15*(1-EXP(-'NGER input 2'!GB13*(13-'NGER input 2'!$GR13-7)/12))","v":0},{"$f":"I15*(1-EXP(-'NGER input 2'!GC13*(13-'NGER input 2'!$GR13-7)/12))","v":0},{"$f":"J15*(1-EXP(-'NGER input 2'!GD13*(13-'NGER input 2'!$GR13-7)/12))","v":0},{"$f":"K15*(1-EXP(-'NGER input 2'!GE13*(13-'NGER input 2'!$GR13-7)/12))","v":0},{"$f":"L15*(1-EXP(-'NGER input 2'!GF13*(13-'NGER input 2'!$GR13-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q14/'NGER results'!$N14)*M15),0,('NGER results'!$Q14/'NGER results'!$N14)*M15)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q14/'NGER results'!$N14)*N15),0,('NGER results'!$Q14/'NGER results'!$N14)*N15)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q14/'NGER results'!$N14)*O15),0,('NGER results'!$Q14/'NGER results'!$N14)*O15)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q14/'NGER results'!$N14)*P15),0,('NGER results'!$Q14/'NGER results'!$N14)*P15)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q14/'NGER results'!$N14)*Q15),0,('NGER results'!$Q14/'NGER results'!$N14)*Q15)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q14/'NGER results'!$N14)*R15),0,('NGER results'!$Q14/'NGER results'!$N14)*R15)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q14/'NGER results'!$N14)*S15),0,('NGER results'!$Q14/'NGER results'!$N14)*S15)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q14/'NGER results'!$N14)*T15),0,('NGER results'!$Q14/'NGER results'!$N14)*T15)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q14/'NGER results'!$N14)*U15),0,('NGER results'!$Q14/'NGER results'!$N14)*U15)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q14/'NGER results'!$N14)*V15),0,('NGER results'!$Q14/'NGER results'!$N14)*V15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ15*(1-EXP(-'NGER input 2'!FW13))","v":0},{"$f":"AR15*(1-EXP(-'NGER input 2'!FX13))","v":0},{"$f":"AS15*(1-EXP(-'NGER input 2'!FY13))","v":0},{"$f":"AT15*(1-EXP(-'NGER input 2'!FZ13))","v":0},{"$f":"AU15*(1-EXP(-'NGER input 2'!GA13))","v":0},{"$f":"AV15*(1-EXP(-'NGER input 2'!GB13))","v":0},{"$f":"AW15*(1-EXP(-'NGER input 2'!GC13))","v":0},{"$f":"AX15*(1-EXP(-'NGER input 2'!GD13))","v":0},{"$f":"AY15*(1-EXP(-'NGER input 2'!GE13))","v":0},{"$f":"AZ15*(1-EXP(-'NGER input 2'!GF13))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q14/'NGER results'!$N14)*BA15),0,('NGER results'!$Q14/'NGER results'!$N14)*BA15)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q14/'NGER results'!$N14)*BB15),0,('NGER results'!$Q14/'NGER results'!$N14)*BB15)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q14/'NGER results'!$N14)*BC15),0,('NGER results'!$Q14/'NGER results'!$N14)*BC15)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q14/'NGER results'!$N14)*BD15),0,('NGER results'!$Q14/'NGER results'!$N14)*BD15)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q14/'NGER results'!$N14)*BE15),0,('NGER results'!$Q14/'NGER results'!$N14)*BE15)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q14/'NGER results'!$N14)*BF15),0,('NGER results'!$Q14/'NGER results'!$N14)*BF15)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q14/'NGER results'!$N14)*BG15),0,('NGER results'!$Q14/'NGER results'!$N14)*BG15)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q14/'NGER results'!$N14)*BH15),0,('NGER results'!$Q14/'NGER results'!$N14)*BH15)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q14/'NGER results'!$N14)*BI15),0,('NGER results'!$Q14/'NGER results'!$N14)*BI15)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q14/'NGER results'!$N14)*BJ15),0,('NGER results'!$Q14/'NGER results'!$N14)*BJ15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A15>=2016,(BA15+M15)*'NGER input 2'!$GS13*1.336*25,(BA15+M15)*'NGER input 2'!$GS13*1.336*25)","v":0},{"$f":"IF($A15>=2016,(BB15+N15)*'NGER input 2'!$GS13*1.336*25,(BB15+N15)*'NGER input 2'!$GS13*1.336*25)","v":0},{"$f":"IF($A15>=2016,(BC15+O15)*'NGER input 2'!$GS13*1.336*25,(BC15+O15)*'NGER input 2'!$GS13*1.336*25)","v":0},{"$f":"IF($A15>=2016,(BD15+P15)*'NGER input 2'!$GS13*1.336*25,(BD15+P15)*'NGER input 2'!$GS13*1.336*25)","v":0},{"$f":"IF($A15>=2016,(BE15+Q15)*'NGER input 2'!$GS13*1.336*25,(BE15+Q15)*'NGER input 2'!$GS13*1.336*25)","v":0},{"$f":"IF($A15>=2016,(BF15+R15)*'NGER input 2'!$GS13*1.336*25,(BF15+R15)*'NGER input 2'!$GS13*1.336*25)","v":0},{"$f":"IF($A15>=2016,(BG15+S15)*'NGER input 2'!$GS13*1.336*25,(BG15+S15)*'NGER input 2'!$GS13*1.336*25)","v":0},{"$f":"IF($A15>=2016,(BH15+T15)*'NGER input 2'!$GS13*1.336*25,(BH15+T15)*'NGER input 2'!$GS13*1.336*25)","v":0},{"$f":"IF($A15>=2016,(BI15+U15)*'NGER input 2'!$GS13*1.336*25,(BI15+U15)*'NGER input 2'!$GS13*1.336*25)","v":0},{"$f":"IF($A15>=2016,(BJ15+V15)*'NGER input 2'!$GS13*1.336*25,(BJ15+V15)*'NGER input 2'!$GS13*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A14","v":10},null,{"$f":"IF(OR('NGER input 2'!$A14=2013,'NGER input 2'!$A14=2014),'NGER input 2'!ES14*'NGER input 2'!FC14*'NGER input 2'!FM14*'NGER input 2'!$GQ14,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A14=2013,'NGER input 2'!$A14=2014),'NGER input 2'!ET14*'NGER input 2'!FD14*'NGER input 2'!FN14*'NGER input 2'!$GQ14,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A14=2013,'NGER input 2'!$A14=2014),'NGER input 2'!EU14*'NGER input 2'!FE14*'NGER input 2'!FO14*'NGER input 2'!$GQ14,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A14=2013,'NGER input 2'!$A14=2014),'NGER input 2'!EV14*'NGER input 2'!FF14*'NGER input 2'!FP14*'NGER input 2'!$GQ14,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A14=2013,'NGER input 2'!$A14=2014),'NGER input 2'!EW14*'NGER input 2'!FG14*'NGER input 2'!FQ14*'NGER input 2'!$GQ14,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A14=2013,'NGER input 2'!$A14=2014),'NGER input 2'!EX14*'NGER input 2'!FH14*'NGER input 2'!FR14*'NGER input 2'!$GQ14,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A14=2013,'NGER input 2'!$A14=2014),'NGER input 2'!EY14*'NGER input 2'!FI14*'NGER input 2'!FS14*'NGER input 2'!$GQ14,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A14=2013,'NGER input 2'!$A14=2014),'NGER input 2'!EZ14*'NGER input 2'!FJ14*'NGER input 2'!FT14*'NGER input 2'!$GQ14,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A14=2013,'NGER input 2'!$A14=2014),'NGER input 2'!FA14*'NGER input 2'!FK14*'NGER input 2'!FU14*'NGER input 2'!$GQ14,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A14=2013,'NGER input 2'!$A14=2014),'NGER input 2'!FB14*'NGER input 2'!FL14*'NGER input 2'!FV14*'NGER input 2'!$GQ14,0)","v":0},{"$f":"C16*(1-EXP(-'NGER input 2'!FW14*(13-'NGER input 2'!$GR14-7)/12))","v":0},{"$f":"D16*(1-EXP(-'NGER input 2'!FX14*(13-'NGER input 2'!$GR14-7)/12))","v":0},{"$f":"E16*(1-EXP(-'NGER input 2'!FY14*(13-'NGER input 2'!$GR14-7)/12))","v":0},{"$f":"F16*(1-EXP(-'NGER input 2'!FZ14*(13-'NGER input 2'!$GR14-7)/12))","v":0},{"$f":"G16*(1-EXP(-'NGER input 2'!GA14*(13-'NGER input 2'!$GR14-7)/12))","v":0},{"$f":"H16*(1-EXP(-'NGER input 2'!GB14*(13-'NGER input 2'!$GR14-7)/12))","v":0},{"$f":"I16*(1-EXP(-'NGER input 2'!GC14*(13-'NGER input 2'!$GR14-7)/12))","v":0},{"$f":"J16*(1-EXP(-'NGER input 2'!GD14*(13-'NGER input 2'!$GR14-7)/12))","v":0},{"$f":"K16*(1-EXP(-'NGER input 2'!GE14*(13-'NGER input 2'!$GR14-7)/12))","v":0},{"$f":"L16*(1-EXP(-'NGER input 2'!GF14*(13-'NGER input 2'!$GR14-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q15/'NGER results'!$N15)*M16),0,('NGER results'!$Q15/'NGER results'!$N15)*M16)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q15/'NGER results'!$N15)*N16),0,('NGER results'!$Q15/'NGER results'!$N15)*N16)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q15/'NGER results'!$N15)*O16),0,('NGER results'!$Q15/'NGER results'!$N15)*O16)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q15/'NGER results'!$N15)*P16),0,('NGER results'!$Q15/'NGER results'!$N15)*P16)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q15/'NGER results'!$N15)*Q16),0,('NGER results'!$Q15/'NGER results'!$N15)*Q16)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q15/'NGER results'!$N15)*R16),0,('NGER results'!$Q15/'NGER results'!$N15)*R16)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q15/'NGER results'!$N15)*S16),0,('NGER results'!$Q15/'NGER results'!$N15)*S16)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q15/'NGER results'!$N15)*T16),0,('NGER results'!$Q15/'NGER results'!$N15)*T16)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q15/'NGER results'!$N15)*U16),0,('NGER results'!$Q15/'NGER results'!$N15)*U16)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q15/'NGER results'!$N15)*V16),0,('NGER results'!$Q15/'NGER results'!$N15)*V16)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ16*(1-EXP(-'NGER input 2'!FW14))","v":0},{"$f":"AR16*(1-EXP(-'NGER input 2'!FX14))","v":0},{"$f":"AS16*(1-EXP(-'NGER input 2'!FY14))","v":0},{"$f":"AT16*(1-EXP(-'NGER input 2'!FZ14))","v":0},{"$f":"AU16*(1-EXP(-'NGER input 2'!GA14))","v":0},{"$f":"AV16*(1-EXP(-'NGER input 2'!GB14))","v":0},{"$f":"AW16*(1-EXP(-'NGER input 2'!GC14))","v":0},{"$f":"AX16*(1-EXP(-'NGER input 2'!GD14))","v":0},{"$f":"AY16*(1-EXP(-'NGER input 2'!GE14))","v":0},{"$f":"AZ16*(1-EXP(-'NGER input 2'!GF14))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q15/'NGER results'!$N15)*BA16),0,('NGER results'!$Q15/'NGER results'!$N15)*BA16)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q15/'NGER results'!$N15)*BB16),0,('NGER results'!$Q15/'NGER results'!$N15)*BB16)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q15/'NGER results'!$N15)*BC16),0,('NGER results'!$Q15/'NGER results'!$N15)*BC16)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q15/'NGER results'!$N15)*BD16),0,('NGER results'!$Q15/'NGER results'!$N15)*BD16)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q15/'NGER results'!$N15)*BE16),0,('NGER results'!$Q15/'NGER results'!$N15)*BE16)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q15/'NGER results'!$N15)*BF16),0,('NGER results'!$Q15/'NGER results'!$N15)*BF16)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q15/'NGER results'!$N15)*BG16),0,('NGER results'!$Q15/'NGER results'!$N15)*BG16)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q15/'NGER results'!$N15)*BH16),0,('NGER results'!$Q15/'NGER results'!$N15)*BH16)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q15/'NGER results'!$N15)*BI16),0,('NGER results'!$Q15/'NGER results'!$N15)*BI16)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q15/'NGER results'!$N15)*BJ16),0,('NGER results'!$Q15/'NGER results'!$N15)*BJ16)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A16>=2016,(BA16+M16)*'NGER input 2'!$GS14*1.336*25,(BA16+M16)*'NGER input 2'!$GS14*1.336*25)","v":0},{"$f":"IF($A16>=2016,(BB16+N16)*'NGER input 2'!$GS14*1.336*25,(BB16+N16)*'NGER input 2'!$GS14*1.336*25)","v":0},{"$f":"IF($A16>=2016,(BC16+O16)*'NGER input 2'!$GS14*1.336*25,(BC16+O16)*'NGER input 2'!$GS14*1.336*25)","v":0},{"$f":"IF($A16>=2016,(BD16+P16)*'NGER input 2'!$GS14*1.336*25,(BD16+P16)*'NGER input 2'!$GS14*1.336*25)","v":0},{"$f":"IF($A16>=2016,(BE16+Q16)*'NGER input 2'!$GS14*1.336*25,(BE16+Q16)*'NGER input 2'!$GS14*1.336*25)","v":0},{"$f":"IF($A16>=2016,(BF16+R16)*'NGER input 2'!$GS14*1.336*25,(BF16+R16)*'NGER input 2'!$GS14*1.336*25)","v":0},{"$f":"IF($A16>=2016,(BG16+S16)*'NGER input 2'!$GS14*1.336*25,(BG16+S16)*'NGER input 2'!$GS14*1.336*25)","v":0},{"$f":"IF($A16>=2016,(BH16+T16)*'NGER input 2'!$GS14*1.336*25,(BH16+T16)*'NGER input 2'!$GS14*1.336*25)","v":0},{"$f":"IF($A16>=2016,(BI16+U16)*'NGER input 2'!$GS14*1.336*25,(BI16+U16)*'NGER input 2'!$GS14*1.336*25)","v":0},{"$f":"IF($A16>=2016,(BJ16+V16)*'NGER input 2'!$GS14*1.336*25,(BJ16+V16)*'NGER input 2'!$GS14*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A15","v":11},null,{"$f":"IF(OR('NGER input 2'!$A15=2013,'NGER input 2'!$A15=2014),'NGER input 2'!ES15*'NGER input 2'!FC15*'NGER input 2'!FM15*'NGER input 2'!$GQ15,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A15=2013,'NGER input 2'!$A15=2014),'NGER input 2'!ET15*'NGER input 2'!FD15*'NGER input 2'!FN15*'NGER input 2'!$GQ15,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A15=2013,'NGER input 2'!$A15=2014),'NGER input 2'!EU15*'NGER input 2'!FE15*'NGER input 2'!FO15*'NGER input 2'!$GQ15,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A15=2013,'NGER input 2'!$A15=2014),'NGER input 2'!EV15*'NGER input 2'!FF15*'NGER input 2'!FP15*'NGER input 2'!$GQ15,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A15=2013,'NGER input 2'!$A15=2014),'NGER input 2'!EW15*'NGER input 2'!FG15*'NGER input 2'!FQ15*'NGER input 2'!$GQ15,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A15=2013,'NGER input 2'!$A15=2014),'NGER input 2'!EX15*'NGER input 2'!FH15*'NGER input 2'!FR15*'NGER input 2'!$GQ15,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A15=2013,'NGER input 2'!$A15=2014),'NGER input 2'!EY15*'NGER input 2'!FI15*'NGER input 2'!FS15*'NGER input 2'!$GQ15,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A15=2013,'NGER input 2'!$A15=2014),'NGER input 2'!EZ15*'NGER input 2'!FJ15*'NGER input 2'!FT15*'NGER input 2'!$GQ15,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A15=2013,'NGER input 2'!$A15=2014),'NGER input 2'!FA15*'NGER input 2'!FK15*'NGER input 2'!FU15*'NGER input 2'!$GQ15,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A15=2013,'NGER input 2'!$A15=2014),'NGER input 2'!FB15*'NGER input 2'!FL15*'NGER input 2'!FV15*'NGER input 2'!$GQ15,0)","v":0},{"$f":"C17*(1-EXP(-'NGER input 2'!FW15*(13-'NGER input 2'!$GR15-7)/12))","v":0},{"$f":"D17*(1-EXP(-'NGER input 2'!FX15*(13-'NGER input 2'!$GR15-7)/12))","v":0},{"$f":"E17*(1-EXP(-'NGER input 2'!FY15*(13-'NGER input 2'!$GR15-7)/12))","v":0},{"$f":"F17*(1-EXP(-'NGER input 2'!FZ15*(13-'NGER input 2'!$GR15-7)/12))","v":0},{"$f":"G17*(1-EXP(-'NGER input 2'!GA15*(13-'NGER input 2'!$GR15-7)/12))","v":0},{"$f":"H17*(1-EXP(-'NGER input 2'!GB15*(13-'NGER input 2'!$GR15-7)/12))","v":0},{"$f":"I17*(1-EXP(-'NGER input 2'!GC15*(13-'NGER input 2'!$GR15-7)/12))","v":0},{"$f":"J17*(1-EXP(-'NGER input 2'!GD15*(13-'NGER input 2'!$GR15-7)/12))","v":0},{"$f":"K17*(1-EXP(-'NGER input 2'!GE15*(13-'NGER input 2'!$GR15-7)/12))","v":0},{"$f":"L17*(1-EXP(-'NGER input 2'!GF15*(13-'NGER input 2'!$GR15-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q16/'NGER results'!$N16)*M17),0,('NGER results'!$Q16/'NGER results'!$N16)*M17)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q16/'NGER results'!$N16)*N17),0,('NGER results'!$Q16/'NGER results'!$N16)*N17)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q16/'NGER results'!$N16)*O17),0,('NGER results'!$Q16/'NGER results'!$N16)*O17)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q16/'NGER results'!$N16)*P17),0,('NGER results'!$Q16/'NGER results'!$N16)*P17)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q16/'NGER results'!$N16)*Q17),0,('NGER results'!$Q16/'NGER results'!$N16)*Q17)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q16/'NGER results'!$N16)*R17),0,('NGER results'!$Q16/'NGER results'!$N16)*R17)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q16/'NGER results'!$N16)*S17),0,('NGER results'!$Q16/'NGER results'!$N16)*S17)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q16/'NGER results'!$N16)*T17),0,('NGER results'!$Q16/'NGER results'!$N16)*T17)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q16/'NGER results'!$N16)*U17),0,('NGER results'!$Q16/'NGER results'!$N16)*U17)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q16/'NGER results'!$N16)*V17),0,('NGER results'!$Q16/'NGER results'!$N16)*V17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ17*(1-EXP(-'NGER input 2'!FW15))","v":0},{"$f":"AR17*(1-EXP(-'NGER input 2'!FX15))","v":0},{"$f":"AS17*(1-EXP(-'NGER input 2'!FY15))","v":0},{"$f":"AT17*(1-EXP(-'NGER input 2'!FZ15))","v":0},{"$f":"AU17*(1-EXP(-'NGER input 2'!GA15))","v":0},{"$f":"AV17*(1-EXP(-'NGER input 2'!GB15))","v":0},{"$f":"AW17*(1-EXP(-'NGER input 2'!GC15))","v":0},{"$f":"AX17*(1-EXP(-'NGER input 2'!GD15))","v":0},{"$f":"AY17*(1-EXP(-'NGER input 2'!GE15))","v":0},{"$f":"AZ17*(1-EXP(-'NGER input 2'!GF15))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q16/'NGER results'!$N16)*BA17),0,('NGER results'!$Q16/'NGER results'!$N16)*BA17)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q16/'NGER results'!$N16)*BB17),0,('NGER results'!$Q16/'NGER results'!$N16)*BB17)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q16/'NGER results'!$N16)*BC17),0,('NGER results'!$Q16/'NGER results'!$N16)*BC17)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q16/'NGER results'!$N16)*BD17),0,('NGER results'!$Q16/'NGER results'!$N16)*BD17)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q16/'NGER results'!$N16)*BE17),0,('NGER results'!$Q16/'NGER results'!$N16)*BE17)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q16/'NGER results'!$N16)*BF17),0,('NGER results'!$Q16/'NGER results'!$N16)*BF17)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q16/'NGER results'!$N16)*BG17),0,('NGER results'!$Q16/'NGER results'!$N16)*BG17)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q16/'NGER results'!$N16)*BH17),0,('NGER results'!$Q16/'NGER results'!$N16)*BH17)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q16/'NGER results'!$N16)*BI17),0,('NGER results'!$Q16/'NGER results'!$N16)*BI17)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q16/'NGER results'!$N16)*BJ17),0,('NGER results'!$Q16/'NGER results'!$N16)*BJ17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A17>=2016,(BA17+M17)*'NGER input 2'!$GS15*1.336*25,(BA17+M17)*'NGER input 2'!$GS15*1.336*25)","v":0},{"$f":"IF($A17>=2016,(BB17+N17)*'NGER input 2'!$GS15*1.336*25,(BB17+N17)*'NGER input 2'!$GS15*1.336*25)","v":0},{"$f":"IF($A17>=2016,(BC17+O17)*'NGER input 2'!$GS15*1.336*25,(BC17+O17)*'NGER input 2'!$GS15*1.336*25)","v":0},{"$f":"IF($A17>=2016,(BD17+P17)*'NGER input 2'!$GS15*1.336*25,(BD17+P17)*'NGER input 2'!$GS15*1.336*25)","v":0},{"$f":"IF($A17>=2016,(BE17+Q17)*'NGER input 2'!$GS15*1.336*25,(BE17+Q17)*'NGER input 2'!$GS15*1.336*25)","v":0},{"$f":"IF($A17>=2016,(BF17+R17)*'NGER input 2'!$GS15*1.336*25,(BF17+R17)*'NGER input 2'!$GS15*1.336*25)","v":0},{"$f":"IF($A17>=2016,(BG17+S17)*'NGER input 2'!$GS15*1.336*25,(BG17+S17)*'NGER input 2'!$GS15*1.336*25)","v":0},{"$f":"IF($A17>=2016,(BH17+T17)*'NGER input 2'!$GS15*1.336*25,(BH17+T17)*'NGER input 2'!$GS15*1.336*25)","v":0},{"$f":"IF($A17>=2016,(BI17+U17)*'NGER input 2'!$GS15*1.336*25,(BI17+U17)*'NGER input 2'!$GS15*1.336*25)","v":0},{"$f":"IF($A17>=2016,(BJ17+V17)*'NGER input 2'!$GS15*1.336*25,(BJ17+V17)*'NGER input 2'!$GS15*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A16","v":12},null,{"$f":"IF(OR('NGER input 2'!$A16=2013,'NGER input 2'!$A16=2014),'NGER input 2'!ES16*'NGER input 2'!FC16*'NGER input 2'!FM16*'NGER input 2'!$GQ16,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A16=2013,'NGER input 2'!$A16=2014),'NGER input 2'!ET16*'NGER input 2'!FD16*'NGER input 2'!FN16*'NGER input 2'!$GQ16,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A16=2013,'NGER input 2'!$A16=2014),'NGER input 2'!EU16*'NGER input 2'!FE16*'NGER input 2'!FO16*'NGER input 2'!$GQ16,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A16=2013,'NGER input 2'!$A16=2014),'NGER input 2'!EV16*'NGER input 2'!FF16*'NGER input 2'!FP16*'NGER input 2'!$GQ16,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A16=2013,'NGER input 2'!$A16=2014),'NGER input 2'!EW16*'NGER input 2'!FG16*'NGER input 2'!FQ16*'NGER input 2'!$GQ16,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A16=2013,'NGER input 2'!$A16=2014),'NGER input 2'!EX16*'NGER input 2'!FH16*'NGER input 2'!FR16*'NGER input 2'!$GQ16,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A16=2013,'NGER input 2'!$A16=2014),'NGER input 2'!EY16*'NGER input 2'!FI16*'NGER input 2'!FS16*'NGER input 2'!$GQ16,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A16=2013,'NGER input 2'!$A16=2014),'NGER input 2'!EZ16*'NGER input 2'!FJ16*'NGER input 2'!FT16*'NGER input 2'!$GQ16,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A16=2013,'NGER input 2'!$A16=2014),'NGER input 2'!FA16*'NGER input 2'!FK16*'NGER input 2'!FU16*'NGER input 2'!$GQ16,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A16=2013,'NGER input 2'!$A16=2014),'NGER input 2'!FB16*'NGER input 2'!FL16*'NGER input 2'!FV16*'NGER input 2'!$GQ16,0)","v":0},{"$f":"C18*(1-EXP(-'NGER input 2'!FW16*(13-'NGER input 2'!$GR16-7)/12))","v":0},{"$f":"D18*(1-EXP(-'NGER input 2'!FX16*(13-'NGER input 2'!$GR16-7)/12))","v":0},{"$f":"E18*(1-EXP(-'NGER input 2'!FY16*(13-'NGER input 2'!$GR16-7)/12))","v":0},{"$f":"F18*(1-EXP(-'NGER input 2'!FZ16*(13-'NGER input 2'!$GR16-7)/12))","v":0},{"$f":"G18*(1-EXP(-'NGER input 2'!GA16*(13-'NGER input 2'!$GR16-7)/12))","v":0},{"$f":"H18*(1-EXP(-'NGER input 2'!GB16*(13-'NGER input 2'!$GR16-7)/12))","v":0},{"$f":"I18*(1-EXP(-'NGER input 2'!GC16*(13-'NGER input 2'!$GR16-7)/12))","v":0},{"$f":"J18*(1-EXP(-'NGER input 2'!GD16*(13-'NGER input 2'!$GR16-7)/12))","v":0},{"$f":"K18*(1-EXP(-'NGER input 2'!GE16*(13-'NGER input 2'!$GR16-7)/12))","v":0},{"$f":"L18*(1-EXP(-'NGER input 2'!GF16*(13-'NGER input 2'!$GR16-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q17/'NGER results'!$N17)*M18),0,('NGER results'!$Q17/'NGER results'!$N17)*M18)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q17/'NGER results'!$N17)*N18),0,('NGER results'!$Q17/'NGER results'!$N17)*N18)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q17/'NGER results'!$N17)*O18),0,('NGER results'!$Q17/'NGER results'!$N17)*O18)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q17/'NGER results'!$N17)*P18),0,('NGER results'!$Q17/'NGER results'!$N17)*P18)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q17/'NGER results'!$N17)*Q18),0,('NGER results'!$Q17/'NGER results'!$N17)*Q18)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q17/'NGER results'!$N17)*R18),0,('NGER results'!$Q17/'NGER results'!$N17)*R18)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q17/'NGER results'!$N17)*S18),0,('NGER results'!$Q17/'NGER results'!$N17)*S18)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q17/'NGER results'!$N17)*T18),0,('NGER results'!$Q17/'NGER results'!$N17)*T18)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q17/'NGER results'!$N17)*U18),0,('NGER results'!$Q17/'NGER results'!$N17)*U18)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q17/'NGER results'!$N17)*V18),0,('NGER results'!$Q17/'NGER results'!$N17)*V18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ18*(1-EXP(-'NGER input 2'!FW16))","v":0},{"$f":"AR18*(1-EXP(-'NGER input 2'!FX16))","v":0},{"$f":"AS18*(1-EXP(-'NGER input 2'!FY16))","v":0},{"$f":"AT18*(1-EXP(-'NGER input 2'!FZ16))","v":0},{"$f":"AU18*(1-EXP(-'NGER input 2'!GA16))","v":0},{"$f":"AV18*(1-EXP(-'NGER input 2'!GB16))","v":0},{"$f":"AW18*(1-EXP(-'NGER input 2'!GC16))","v":0},{"$f":"AX18*(1-EXP(-'NGER input 2'!GD16))","v":0},{"$f":"AY18*(1-EXP(-'NGER input 2'!GE16))","v":0},{"$f":"AZ18*(1-EXP(-'NGER input 2'!GF16))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q17/'NGER results'!$N17)*BA18),0,('NGER results'!$Q17/'NGER results'!$N17)*BA18)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q17/'NGER results'!$N17)*BB18),0,('NGER results'!$Q17/'NGER results'!$N17)*BB18)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q17/'NGER results'!$N17)*BC18),0,('NGER results'!$Q17/'NGER results'!$N17)*BC18)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q17/'NGER results'!$N17)*BD18),0,('NGER results'!$Q17/'NGER results'!$N17)*BD18)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q17/'NGER results'!$N17)*BE18),0,('NGER results'!$Q17/'NGER results'!$N17)*BE18)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q17/'NGER results'!$N17)*BF18),0,('NGER results'!$Q17/'NGER results'!$N17)*BF18)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q17/'NGER results'!$N17)*BG18),0,('NGER results'!$Q17/'NGER results'!$N17)*BG18)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q17/'NGER results'!$N17)*BH18),0,('NGER results'!$Q17/'NGER results'!$N17)*BH18)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q17/'NGER results'!$N17)*BI18),0,('NGER results'!$Q17/'NGER results'!$N17)*BI18)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q17/'NGER results'!$N17)*BJ18),0,('NGER results'!$Q17/'NGER results'!$N17)*BJ18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A18>=2016,(BA18+M18)*'NGER input 2'!$GS16*1.336*25,(BA18+M18)*'NGER input 2'!$GS16*1.336*25)","v":0},{"$f":"IF($A18>=2016,(BB18+N18)*'NGER input 2'!$GS16*1.336*25,(BB18+N18)*'NGER input 2'!$GS16*1.336*25)","v":0},{"$f":"IF($A18>=2016,(BC18+O18)*'NGER input 2'!$GS16*1.336*25,(BC18+O18)*'NGER input 2'!$GS16*1.336*25)","v":0},{"$f":"IF($A18>=2016,(BD18+P18)*'NGER input 2'!$GS16*1.336*25,(BD18+P18)*'NGER input 2'!$GS16*1.336*25)","v":0},{"$f":"IF($A18>=2016,(BE18+Q18)*'NGER input 2'!$GS16*1.336*25,(BE18+Q18)*'NGER input 2'!$GS16*1.336*25)","v":0},{"$f":"IF($A18>=2016,(BF18+R18)*'NGER input 2'!$GS16*1.336*25,(BF18+R18)*'NGER input 2'!$GS16*1.336*25)","v":0},{"$f":"IF($A18>=2016,(BG18+S18)*'NGER input 2'!$GS16*1.336*25,(BG18+S18)*'NGER input 2'!$GS16*1.336*25)","v":0},{"$f":"IF($A18>=2016,(BH18+T18)*'NGER input 2'!$GS16*1.336*25,(BH18+T18)*'NGER input 2'!$GS16*1.336*25)","v":0},{"$f":"IF($A18>=2016,(BI18+U18)*'NGER input 2'!$GS16*1.336*25,(BI18+U18)*'NGER input 2'!$GS16*1.336*25)","v":0},{"$f":"IF($A18>=2016,(BJ18+V18)*'NGER input 2'!$GS16*1.336*25,(BJ18+V18)*'NGER input 2'!$GS16*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A17","v":13},null,{"$f":"IF(OR('NGER input 2'!$A17=2013,'NGER input 2'!$A17=2014),'NGER input 2'!ES17*'NGER input 2'!FC17*'NGER input 2'!FM17*'NGER input 2'!$GQ17,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A17=2013,'NGER input 2'!$A17=2014),'NGER input 2'!ET17*'NGER input 2'!FD17*'NGER input 2'!FN17*'NGER input 2'!$GQ17,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A17=2013,'NGER input 2'!$A17=2014),'NGER input 2'!EU17*'NGER input 2'!FE17*'NGER input 2'!FO17*'NGER input 2'!$GQ17,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A17=2013,'NGER input 2'!$A17=2014),'NGER input 2'!EV17*'NGER input 2'!FF17*'NGER input 2'!FP17*'NGER input 2'!$GQ17,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A17=2013,'NGER input 2'!$A17=2014),'NGER input 2'!EW17*'NGER input 2'!FG17*'NGER input 2'!FQ17*'NGER input 2'!$GQ17,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A17=2013,'NGER input 2'!$A17=2014),'NGER input 2'!EX17*'NGER input 2'!FH17*'NGER input 2'!FR17*'NGER input 2'!$GQ17,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A17=2013,'NGER input 2'!$A17=2014),'NGER input 2'!EY17*'NGER input 2'!FI17*'NGER input 2'!FS17*'NGER input 2'!$GQ17,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A17=2013,'NGER input 2'!$A17=2014),'NGER input 2'!EZ17*'NGER input 2'!FJ17*'NGER input 2'!FT17*'NGER input 2'!$GQ17,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A17=2013,'NGER input 2'!$A17=2014),'NGER input 2'!FA17*'NGER input 2'!FK17*'NGER input 2'!FU17*'NGER input 2'!$GQ17,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A17=2013,'NGER input 2'!$A17=2014),'NGER input 2'!FB17*'NGER input 2'!FL17*'NGER input 2'!FV17*'NGER input 2'!$GQ17,0)","v":0},{"$f":"C19*(1-EXP(-'NGER input 2'!FW17*(13-'NGER input 2'!$GR17-7)/12))","v":0},{"$f":"D19*(1-EXP(-'NGER input 2'!FX17*(13-'NGER input 2'!$GR17-7)/12))","v":0},{"$f":"E19*(1-EXP(-'NGER input 2'!FY17*(13-'NGER input 2'!$GR17-7)/12))","v":0},{"$f":"F19*(1-EXP(-'NGER input 2'!FZ17*(13-'NGER input 2'!$GR17-7)/12))","v":0},{"$f":"G19*(1-EXP(-'NGER input 2'!GA17*(13-'NGER input 2'!$GR17-7)/12))","v":0},{"$f":"H19*(1-EXP(-'NGER input 2'!GB17*(13-'NGER input 2'!$GR17-7)/12))","v":0},{"$f":"I19*(1-EXP(-'NGER input 2'!GC17*(13-'NGER input 2'!$GR17-7)/12))","v":0},{"$f":"J19*(1-EXP(-'NGER input 2'!GD17*(13-'NGER input 2'!$GR17-7)/12))","v":0},{"$f":"K19*(1-EXP(-'NGER input 2'!GE17*(13-'NGER input 2'!$GR17-7)/12))","v":0},{"$f":"L19*(1-EXP(-'NGER input 2'!GF17*(13-'NGER input 2'!$GR17-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q18/'NGER results'!$N18)*M19),0,('NGER results'!$Q18/'NGER results'!$N18)*M19)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q18/'NGER results'!$N18)*N19),0,('NGER results'!$Q18/'NGER results'!$N18)*N19)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q18/'NGER results'!$N18)*O19),0,('NGER results'!$Q18/'NGER results'!$N18)*O19)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q18/'NGER results'!$N18)*P19),0,('NGER results'!$Q18/'NGER results'!$N18)*P19)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q18/'NGER results'!$N18)*Q19),0,('NGER results'!$Q18/'NGER results'!$N18)*Q19)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q18/'NGER results'!$N18)*R19),0,('NGER results'!$Q18/'NGER results'!$N18)*R19)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q18/'NGER results'!$N18)*S19),0,('NGER results'!$Q18/'NGER results'!$N18)*S19)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q18/'NGER results'!$N18)*T19),0,('NGER results'!$Q18/'NGER results'!$N18)*T19)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q18/'NGER results'!$N18)*U19),0,('NGER results'!$Q18/'NGER results'!$N18)*U19)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q18/'NGER results'!$N18)*V19),0,('NGER results'!$Q18/'NGER results'!$N18)*V19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ19*(1-EXP(-'NGER input 2'!FW17))","v":0},{"$f":"AR19*(1-EXP(-'NGER input 2'!FX17))","v":0},{"$f":"AS19*(1-EXP(-'NGER input 2'!FY17))","v":0},{"$f":"AT19*(1-EXP(-'NGER input 2'!FZ17))","v":0},{"$f":"AU19*(1-EXP(-'NGER input 2'!GA17))","v":0},{"$f":"AV19*(1-EXP(-'NGER input 2'!GB17))","v":0},{"$f":"AW19*(1-EXP(-'NGER input 2'!GC17))","v":0},{"$f":"AX19*(1-EXP(-'NGER input 2'!GD17))","v":0},{"$f":"AY19*(1-EXP(-'NGER input 2'!GE17))","v":0},{"$f":"AZ19*(1-EXP(-'NGER input 2'!GF17))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q18/'NGER results'!$N18)*BA19),0,('NGER results'!$Q18/'NGER results'!$N18)*BA19)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q18/'NGER results'!$N18)*BB19),0,('NGER results'!$Q18/'NGER results'!$N18)*BB19)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q18/'NGER results'!$N18)*BC19),0,('NGER results'!$Q18/'NGER results'!$N18)*BC19)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q18/'NGER results'!$N18)*BD19),0,('NGER results'!$Q18/'NGER results'!$N18)*BD19)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q18/'NGER results'!$N18)*BE19),0,('NGER results'!$Q18/'NGER results'!$N18)*BE19)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q18/'NGER results'!$N18)*BF19),0,('NGER results'!$Q18/'NGER results'!$N18)*BF19)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q18/'NGER results'!$N18)*BG19),0,('NGER results'!$Q18/'NGER results'!$N18)*BG19)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q18/'NGER results'!$N18)*BH19),0,('NGER results'!$Q18/'NGER results'!$N18)*BH19)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q18/'NGER results'!$N18)*BI19),0,('NGER results'!$Q18/'NGER results'!$N18)*BI19)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q18/'NGER results'!$N18)*BJ19),0,('NGER results'!$Q18/'NGER results'!$N18)*BJ19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A19>=2016,(BA19+M19)*'NGER input 2'!$GS17*1.336*25,(BA19+M19)*'NGER input 2'!$GS17*1.336*25)","v":0},{"$f":"IF($A19>=2016,(BB19+N19)*'NGER input 2'!$GS17*1.336*25,(BB19+N19)*'NGER input 2'!$GS17*1.336*25)","v":0},{"$f":"IF($A19>=2016,(BC19+O19)*'NGER input 2'!$GS17*1.336*25,(BC19+O19)*'NGER input 2'!$GS17*1.336*25)","v":0},{"$f":"IF($A19>=2016,(BD19+P19)*'NGER input 2'!$GS17*1.336*25,(BD19+P19)*'NGER input 2'!$GS17*1.336*25)","v":0},{"$f":"IF($A19>=2016,(BE19+Q19)*'NGER input 2'!$GS17*1.336*25,(BE19+Q19)*'NGER input 2'!$GS17*1.336*25)","v":0},{"$f":"IF($A19>=2016,(BF19+R19)*'NGER input 2'!$GS17*1.336*25,(BF19+R19)*'NGER input 2'!$GS17*1.336*25)","v":0},{"$f":"IF($A19>=2016,(BG19+S19)*'NGER input 2'!$GS17*1.336*25,(BG19+S19)*'NGER input 2'!$GS17*1.336*25)","v":0},{"$f":"IF($A19>=2016,(BH19+T19)*'NGER input 2'!$GS17*1.336*25,(BH19+T19)*'NGER input 2'!$GS17*1.336*25)","v":0},{"$f":"IF($A19>=2016,(BI19+U19)*'NGER input 2'!$GS17*1.336*25,(BI19+U19)*'NGER input 2'!$GS17*1.336*25)","v":0},{"$f":"IF($A19>=2016,(BJ19+V19)*'NGER input 2'!$GS17*1.336*25,(BJ19+V19)*'NGER input 2'!$GS17*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A18","v":14},null,{"$f":"IF(OR('NGER input 2'!$A18=2013,'NGER input 2'!$A18=2014),'NGER input 2'!ES18*'NGER input 2'!FC18*'NGER input 2'!FM18*'NGER input 2'!$GQ18,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A18=2013,'NGER input 2'!$A18=2014),'NGER input 2'!ET18*'NGER input 2'!FD18*'NGER input 2'!FN18*'NGER input 2'!$GQ18,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A18=2013,'NGER input 2'!$A18=2014),'NGER input 2'!EU18*'NGER input 2'!FE18*'NGER input 2'!FO18*'NGER input 2'!$GQ18,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A18=2013,'NGER input 2'!$A18=2014),'NGER input 2'!EV18*'NGER input 2'!FF18*'NGER input 2'!FP18*'NGER input 2'!$GQ18,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A18=2013,'NGER input 2'!$A18=2014),'NGER input 2'!EW18*'NGER input 2'!FG18*'NGER input 2'!FQ18*'NGER input 2'!$GQ18,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A18=2013,'NGER input 2'!$A18=2014),'NGER input 2'!EX18*'NGER input 2'!FH18*'NGER input 2'!FR18*'NGER input 2'!$GQ18,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A18=2013,'NGER input 2'!$A18=2014),'NGER input 2'!EY18*'NGER input 2'!FI18*'NGER input 2'!FS18*'NGER input 2'!$GQ18,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A18=2013,'NGER input 2'!$A18=2014),'NGER input 2'!EZ18*'NGER input 2'!FJ18*'NGER input 2'!FT18*'NGER input 2'!$GQ18,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A18=2013,'NGER input 2'!$A18=2014),'NGER input 2'!FA18*'NGER input 2'!FK18*'NGER input 2'!FU18*'NGER input 2'!$GQ18,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A18=2013,'NGER input 2'!$A18=2014),'NGER input 2'!FB18*'NGER input 2'!FL18*'NGER input 2'!FV18*'NGER input 2'!$GQ18,0)","v":0},{"$f":"C20*(1-EXP(-'NGER input 2'!FW18*(13-'NGER input 2'!$GR18-7)/12))","v":0},{"$f":"D20*(1-EXP(-'NGER input 2'!FX18*(13-'NGER input 2'!$GR18-7)/12))","v":0},{"$f":"E20*(1-EXP(-'NGER input 2'!FY18*(13-'NGER input 2'!$GR18-7)/12))","v":0},{"$f":"F20*(1-EXP(-'NGER input 2'!FZ18*(13-'NGER input 2'!$GR18-7)/12))","v":0},{"$f":"G20*(1-EXP(-'NGER input 2'!GA18*(13-'NGER input 2'!$GR18-7)/12))","v":0},{"$f":"H20*(1-EXP(-'NGER input 2'!GB18*(13-'NGER input 2'!$GR18-7)/12))","v":0},{"$f":"I20*(1-EXP(-'NGER input 2'!GC18*(13-'NGER input 2'!$GR18-7)/12))","v":0},{"$f":"J20*(1-EXP(-'NGER input 2'!GD18*(13-'NGER input 2'!$GR18-7)/12))","v":0},{"$f":"K20*(1-EXP(-'NGER input 2'!GE18*(13-'NGER input 2'!$GR18-7)/12))","v":0},{"$f":"L20*(1-EXP(-'NGER input 2'!GF18*(13-'NGER input 2'!$GR18-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q19/'NGER results'!$N19)*M20),0,('NGER results'!$Q19/'NGER results'!$N19)*M20)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q19/'NGER results'!$N19)*N20),0,('NGER results'!$Q19/'NGER results'!$N19)*N20)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q19/'NGER results'!$N19)*O20),0,('NGER results'!$Q19/'NGER results'!$N19)*O20)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q19/'NGER results'!$N19)*P20),0,('NGER results'!$Q19/'NGER results'!$N19)*P20)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q19/'NGER results'!$N19)*Q20),0,('NGER results'!$Q19/'NGER results'!$N19)*Q20)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q19/'NGER results'!$N19)*R20),0,('NGER results'!$Q19/'NGER results'!$N19)*R20)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q19/'NGER results'!$N19)*S20),0,('NGER results'!$Q19/'NGER results'!$N19)*S20)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q19/'NGER results'!$N19)*T20),0,('NGER results'!$Q19/'NGER results'!$N19)*T20)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q19/'NGER results'!$N19)*U20),0,('NGER results'!$Q19/'NGER results'!$N19)*U20)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q19/'NGER results'!$N19)*V20),0,('NGER results'!$Q19/'NGER results'!$N19)*V20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ20*(1-EXP(-'NGER input 2'!FW18))","v":0},{"$f":"AR20*(1-EXP(-'NGER input 2'!FX18))","v":0},{"$f":"AS20*(1-EXP(-'NGER input 2'!FY18))","v":0},{"$f":"AT20*(1-EXP(-'NGER input 2'!FZ18))","v":0},{"$f":"AU20*(1-EXP(-'NGER input 2'!GA18))","v":0},{"$f":"AV20*(1-EXP(-'NGER input 2'!GB18))","v":0},{"$f":"AW20*(1-EXP(-'NGER input 2'!GC18))","v":0},{"$f":"AX20*(1-EXP(-'NGER input 2'!GD18))","v":0},{"$f":"AY20*(1-EXP(-'NGER input 2'!GE18))","v":0},{"$f":"AZ20*(1-EXP(-'NGER input 2'!GF18))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q19/'NGER results'!$N19)*BA20),0,('NGER results'!$Q19/'NGER results'!$N19)*BA20)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q19/'NGER results'!$N19)*BB20),0,('NGER results'!$Q19/'NGER results'!$N19)*BB20)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q19/'NGER results'!$N19)*BC20),0,('NGER results'!$Q19/'NGER results'!$N19)*BC20)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q19/'NGER results'!$N19)*BD20),0,('NGER results'!$Q19/'NGER results'!$N19)*BD20)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q19/'NGER results'!$N19)*BE20),0,('NGER results'!$Q19/'NGER results'!$N19)*BE20)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q19/'NGER results'!$N19)*BF20),0,('NGER results'!$Q19/'NGER results'!$N19)*BF20)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q19/'NGER results'!$N19)*BG20),0,('NGER results'!$Q19/'NGER results'!$N19)*BG20)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q19/'NGER results'!$N19)*BH20),0,('NGER results'!$Q19/'NGER results'!$N19)*BH20)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q19/'NGER results'!$N19)*BI20),0,('NGER results'!$Q19/'NGER results'!$N19)*BI20)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q19/'NGER results'!$N19)*BJ20),0,('NGER results'!$Q19/'NGER results'!$N19)*BJ20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A20>=2016,(BA20+M20)*'NGER input 2'!$GS18*1.336*25,(BA20+M20)*'NGER input 2'!$GS18*1.336*25)","v":0},{"$f":"IF($A20>=2016,(BB20+N20)*'NGER input 2'!$GS18*1.336*25,(BB20+N20)*'NGER input 2'!$GS18*1.336*25)","v":0},{"$f":"IF($A20>=2016,(BC20+O20)*'NGER input 2'!$GS18*1.336*25,(BC20+O20)*'NGER input 2'!$GS18*1.336*25)","v":0},{"$f":"IF($A20>=2016,(BD20+P20)*'NGER input 2'!$GS18*1.336*25,(BD20+P20)*'NGER input 2'!$GS18*1.336*25)","v":0},{"$f":"IF($A20>=2016,(BE20+Q20)*'NGER input 2'!$GS18*1.336*25,(BE20+Q20)*'NGER input 2'!$GS18*1.336*25)","v":0},{"$f":"IF($A20>=2016,(BF20+R20)*'NGER input 2'!$GS18*1.336*25,(BF20+R20)*'NGER input 2'!$GS18*1.336*25)","v":0},{"$f":"IF($A20>=2016,(BG20+S20)*'NGER input 2'!$GS18*1.336*25,(BG20+S20)*'NGER input 2'!$GS18*1.336*25)","v":0},{"$f":"IF($A20>=2016,(BH20+T20)*'NGER input 2'!$GS18*1.336*25,(BH20+T20)*'NGER input 2'!$GS18*1.336*25)","v":0},{"$f":"IF($A20>=2016,(BI20+U20)*'NGER input 2'!$GS18*1.336*25,(BI20+U20)*'NGER input 2'!$GS18*1.336*25)","v":0},{"$f":"IF($A20>=2016,(BJ20+V20)*'NGER input 2'!$GS18*1.336*25,(BJ20+V20)*'NGER input 2'!$GS18*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A19","v":15},null,{"$f":"IF(OR('NGER input 2'!$A19=2013,'NGER input 2'!$A19=2014),'NGER input 2'!ES19*'NGER input 2'!FC19*'NGER input 2'!FM19*'NGER input 2'!$GQ19,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A19=2013,'NGER input 2'!$A19=2014),'NGER input 2'!ET19*'NGER input 2'!FD19*'NGER input 2'!FN19*'NGER input 2'!$GQ19,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A19=2013,'NGER input 2'!$A19=2014),'NGER input 2'!EU19*'NGER input 2'!FE19*'NGER input 2'!FO19*'NGER input 2'!$GQ19,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A19=2013,'NGER input 2'!$A19=2014),'NGER input 2'!EV19*'NGER input 2'!FF19*'NGER input 2'!FP19*'NGER input 2'!$GQ19,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A19=2013,'NGER input 2'!$A19=2014),'NGER input 2'!EW19*'NGER input 2'!FG19*'NGER input 2'!FQ19*'NGER input 2'!$GQ19,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A19=2013,'NGER input 2'!$A19=2014),'NGER input 2'!EX19*'NGER input 2'!FH19*'NGER input 2'!FR19*'NGER input 2'!$GQ19,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A19=2013,'NGER input 2'!$A19=2014),'NGER input 2'!EY19*'NGER input 2'!FI19*'NGER input 2'!FS19*'NGER input 2'!$GQ19,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A19=2013,'NGER input 2'!$A19=2014),'NGER input 2'!EZ19*'NGER input 2'!FJ19*'NGER input 2'!FT19*'NGER input 2'!$GQ19,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A19=2013,'NGER input 2'!$A19=2014),'NGER input 2'!FA19*'NGER input 2'!FK19*'NGER input 2'!FU19*'NGER input 2'!$GQ19,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A19=2013,'NGER input 2'!$A19=2014),'NGER input 2'!FB19*'NGER input 2'!FL19*'NGER input 2'!FV19*'NGER input 2'!$GQ19,0)","v":0},{"$f":"C21*(1-EXP(-'NGER input 2'!FW19*(13-'NGER input 2'!$GR19-7)/12))","v":0},{"$f":"D21*(1-EXP(-'NGER input 2'!FX19*(13-'NGER input 2'!$GR19-7)/12))","v":0},{"$f":"E21*(1-EXP(-'NGER input 2'!FY19*(13-'NGER input 2'!$GR19-7)/12))","v":0},{"$f":"F21*(1-EXP(-'NGER input 2'!FZ19*(13-'NGER input 2'!$GR19-7)/12))","v":0},{"$f":"G21*(1-EXP(-'NGER input 2'!GA19*(13-'NGER input 2'!$GR19-7)/12))","v":0},{"$f":"H21*(1-EXP(-'NGER input 2'!GB19*(13-'NGER input 2'!$GR19-7)/12))","v":0},{"$f":"I21*(1-EXP(-'NGER input 2'!GC19*(13-'NGER input 2'!$GR19-7)/12))","v":0},{"$f":"J21*(1-EXP(-'NGER input 2'!GD19*(13-'NGER input 2'!$GR19-7)/12))","v":0},{"$f":"K21*(1-EXP(-'NGER input 2'!GE19*(13-'NGER input 2'!$GR19-7)/12))","v":0},{"$f":"L21*(1-EXP(-'NGER input 2'!GF19*(13-'NGER input 2'!$GR19-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q20/'NGER results'!$N20)*M21),0,('NGER results'!$Q20/'NGER results'!$N20)*M21)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q20/'NGER results'!$N20)*N21),0,('NGER results'!$Q20/'NGER results'!$N20)*N21)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q20/'NGER results'!$N20)*O21),0,('NGER results'!$Q20/'NGER results'!$N20)*O21)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q20/'NGER results'!$N20)*P21),0,('NGER results'!$Q20/'NGER results'!$N20)*P21)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q20/'NGER results'!$N20)*Q21),0,('NGER results'!$Q20/'NGER results'!$N20)*Q21)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q20/'NGER results'!$N20)*R21),0,('NGER results'!$Q20/'NGER results'!$N20)*R21)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q20/'NGER results'!$N20)*S21),0,('NGER results'!$Q20/'NGER results'!$N20)*S21)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q20/'NGER results'!$N20)*T21),0,('NGER results'!$Q20/'NGER results'!$N20)*T21)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q20/'NGER results'!$N20)*U21),0,('NGER results'!$Q20/'NGER results'!$N20)*U21)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q20/'NGER results'!$N20)*V21),0,('NGER results'!$Q20/'NGER results'!$N20)*V21)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ21*(1-EXP(-'NGER input 2'!FW19))","v":0},{"$f":"AR21*(1-EXP(-'NGER input 2'!FX19))","v":0},{"$f":"AS21*(1-EXP(-'NGER input 2'!FY19))","v":0},{"$f":"AT21*(1-EXP(-'NGER input 2'!FZ19))","v":0},{"$f":"AU21*(1-EXP(-'NGER input 2'!GA19))","v":0},{"$f":"AV21*(1-EXP(-'NGER input 2'!GB19))","v":0},{"$f":"AW21*(1-EXP(-'NGER input 2'!GC19))","v":0},{"$f":"AX21*(1-EXP(-'NGER input 2'!GD19))","v":0},{"$f":"AY21*(1-EXP(-'NGER input 2'!GE19))","v":0},{"$f":"AZ21*(1-EXP(-'NGER input 2'!GF19))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q20/'NGER results'!$N20)*BA21),0,('NGER results'!$Q20/'NGER results'!$N20)*BA21)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q20/'NGER results'!$N20)*BB21),0,('NGER results'!$Q20/'NGER results'!$N20)*BB21)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q20/'NGER results'!$N20)*BC21),0,('NGER results'!$Q20/'NGER results'!$N20)*BC21)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q20/'NGER results'!$N20)*BD21),0,('NGER results'!$Q20/'NGER results'!$N20)*BD21)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q20/'NGER results'!$N20)*BE21),0,('NGER results'!$Q20/'NGER results'!$N20)*BE21)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q20/'NGER results'!$N20)*BF21),0,('NGER results'!$Q20/'NGER results'!$N20)*BF21)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q20/'NGER results'!$N20)*BG21),0,('NGER results'!$Q20/'NGER results'!$N20)*BG21)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q20/'NGER results'!$N20)*BH21),0,('NGER results'!$Q20/'NGER results'!$N20)*BH21)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q20/'NGER results'!$N20)*BI21),0,('NGER results'!$Q20/'NGER results'!$N20)*BI21)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q20/'NGER results'!$N20)*BJ21),0,('NGER results'!$Q20/'NGER results'!$N20)*BJ21)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A21>=2016,(BA21+M21)*'NGER input 2'!$GS19*1.336*25,(BA21+M21)*'NGER input 2'!$GS19*1.336*25)","v":0},{"$f":"IF($A21>=2016,(BB21+N21)*'NGER input 2'!$GS19*1.336*25,(BB21+N21)*'NGER input 2'!$GS19*1.336*25)","v":0},{"$f":"IF($A21>=2016,(BC21+O21)*'NGER input 2'!$GS19*1.336*25,(BC21+O21)*'NGER input 2'!$GS19*1.336*25)","v":0},{"$f":"IF($A21>=2016,(BD21+P21)*'NGER input 2'!$GS19*1.336*25,(BD21+P21)*'NGER input 2'!$GS19*1.336*25)","v":0},{"$f":"IF($A21>=2016,(BE21+Q21)*'NGER input 2'!$GS19*1.336*25,(BE21+Q21)*'NGER input 2'!$GS19*1.336*25)","v":0},{"$f":"IF($A21>=2016,(BF21+R21)*'NGER input 2'!$GS19*1.336*25,(BF21+R21)*'NGER input 2'!$GS19*1.336*25)","v":0},{"$f":"IF($A21>=2016,(BG21+S21)*'NGER input 2'!$GS19*1.336*25,(BG21+S21)*'NGER input 2'!$GS19*1.336*25)","v":0},{"$f":"IF($A21>=2016,(BH21+T21)*'NGER input 2'!$GS19*1.336*25,(BH21+T21)*'NGER input 2'!$GS19*1.336*25)","v":0},{"$f":"IF($A21>=2016,(BI21+U21)*'NGER input 2'!$GS19*1.336*25,(BI21+U21)*'NGER input 2'!$GS19*1.336*25)","v":0},{"$f":"IF($A21>=2016,(BJ21+V21)*'NGER input 2'!$GS19*1.336*25,(BJ21+V21)*'NGER input 2'!$GS19*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A20","v":16},null,{"$f":"IF(OR('NGER input 2'!$A20=2013,'NGER input 2'!$A20=2014),'NGER input 2'!ES20*'NGER input 2'!FC20*'NGER input 2'!FM20*'NGER input 2'!$GQ20,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A20=2013,'NGER input 2'!$A20=2014),'NGER input 2'!ET20*'NGER input 2'!FD20*'NGER input 2'!FN20*'NGER input 2'!$GQ20,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A20=2013,'NGER input 2'!$A20=2014),'NGER input 2'!EU20*'NGER input 2'!FE20*'NGER input 2'!FO20*'NGER input 2'!$GQ20,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A20=2013,'NGER input 2'!$A20=2014),'NGER input 2'!EV20*'NGER input 2'!FF20*'NGER input 2'!FP20*'NGER input 2'!$GQ20,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A20=2013,'NGER input 2'!$A20=2014),'NGER input 2'!EW20*'NGER input 2'!FG20*'NGER input 2'!FQ20*'NGER input 2'!$GQ20,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A20=2013,'NGER input 2'!$A20=2014),'NGER input 2'!EX20*'NGER input 2'!FH20*'NGER input 2'!FR20*'NGER input 2'!$GQ20,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A20=2013,'NGER input 2'!$A20=2014),'NGER input 2'!EY20*'NGER input 2'!FI20*'NGER input 2'!FS20*'NGER input 2'!$GQ20,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A20=2013,'NGER input 2'!$A20=2014),'NGER input 2'!EZ20*'NGER input 2'!FJ20*'NGER input 2'!FT20*'NGER input 2'!$GQ20,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A20=2013,'NGER input 2'!$A20=2014),'NGER input 2'!FA20*'NGER input 2'!FK20*'NGER input 2'!FU20*'NGER input 2'!$GQ20,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A20=2013,'NGER input 2'!$A20=2014),'NGER input 2'!FB20*'NGER input 2'!FL20*'NGER input 2'!FV20*'NGER input 2'!$GQ20,0)","v":0},{"$f":"C22*(1-EXP(-'NGER input 2'!FW20*(13-'NGER input 2'!$GR20-7)/12))","v":0},{"$f":"D22*(1-EXP(-'NGER input 2'!FX20*(13-'NGER input 2'!$GR20-7)/12))","v":0},{"$f":"E22*(1-EXP(-'NGER input 2'!FY20*(13-'NGER input 2'!$GR20-7)/12))","v":0},{"$f":"F22*(1-EXP(-'NGER input 2'!FZ20*(13-'NGER input 2'!$GR20-7)/12))","v":0},{"$f":"G22*(1-EXP(-'NGER input 2'!GA20*(13-'NGER input 2'!$GR20-7)/12))","v":0},{"$f":"H22*(1-EXP(-'NGER input 2'!GB20*(13-'NGER input 2'!$GR20-7)/12))","v":0},{"$f":"I22*(1-EXP(-'NGER input 2'!GC20*(13-'NGER input 2'!$GR20-7)/12))","v":0},{"$f":"J22*(1-EXP(-'NGER input 2'!GD20*(13-'NGER input 2'!$GR20-7)/12))","v":0},{"$f":"K22*(1-EXP(-'NGER input 2'!GE20*(13-'NGER input 2'!$GR20-7)/12))","v":0},{"$f":"L22*(1-EXP(-'NGER input 2'!GF20*(13-'NGER input 2'!$GR20-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q21/'NGER results'!$N21)*M22),0,('NGER results'!$Q21/'NGER results'!$N21)*M22)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q21/'NGER results'!$N21)*N22),0,('NGER results'!$Q21/'NGER results'!$N21)*N22)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q21/'NGER results'!$N21)*O22),0,('NGER results'!$Q21/'NGER results'!$N21)*O22)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q21/'NGER results'!$N21)*P22),0,('NGER results'!$Q21/'NGER results'!$N21)*P22)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q21/'NGER results'!$N21)*Q22),0,('NGER results'!$Q21/'NGER results'!$N21)*Q22)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q21/'NGER results'!$N21)*R22),0,('NGER results'!$Q21/'NGER results'!$N21)*R22)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q21/'NGER results'!$N21)*S22),0,('NGER results'!$Q21/'NGER results'!$N21)*S22)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q21/'NGER results'!$N21)*T22),0,('NGER results'!$Q21/'NGER results'!$N21)*T22)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q21/'NGER results'!$N21)*U22),0,('NGER results'!$Q21/'NGER results'!$N21)*U22)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q21/'NGER results'!$N21)*V22),0,('NGER results'!$Q21/'NGER results'!$N21)*V22)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ22*(1-EXP(-'NGER input 2'!FW20))","v":0},{"$f":"AR22*(1-EXP(-'NGER input 2'!FX20))","v":0},{"$f":"AS22*(1-EXP(-'NGER input 2'!FY20))","v":0},{"$f":"AT22*(1-EXP(-'NGER input 2'!FZ20))","v":0},{"$f":"AU22*(1-EXP(-'NGER input 2'!GA20))","v":0},{"$f":"AV22*(1-EXP(-'NGER input 2'!GB20))","v":0},{"$f":"AW22*(1-EXP(-'NGER input 2'!GC20))","v":0},{"$f":"AX22*(1-EXP(-'NGER input 2'!GD20))","v":0},{"$f":"AY22*(1-EXP(-'NGER input 2'!GE20))","v":0},{"$f":"AZ22*(1-EXP(-'NGER input 2'!GF20))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q21/'NGER results'!$N21)*BA22),0,('NGER results'!$Q21/'NGER results'!$N21)*BA22)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q21/'NGER results'!$N21)*BB22),0,('NGER results'!$Q21/'NGER results'!$N21)*BB22)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q21/'NGER results'!$N21)*BC22),0,('NGER results'!$Q21/'NGER results'!$N21)*BC22)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q21/'NGER results'!$N21)*BD22),0,('NGER results'!$Q21/'NGER results'!$N21)*BD22)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q21/'NGER results'!$N21)*BE22),0,('NGER results'!$Q21/'NGER results'!$N21)*BE22)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q21/'NGER results'!$N21)*BF22),0,('NGER results'!$Q21/'NGER results'!$N21)*BF22)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q21/'NGER results'!$N21)*BG22),0,('NGER results'!$Q21/'NGER results'!$N21)*BG22)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q21/'NGER results'!$N21)*BH22),0,('NGER results'!$Q21/'NGER results'!$N21)*BH22)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q21/'NGER results'!$N21)*BI22),0,('NGER results'!$Q21/'NGER results'!$N21)*BI22)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q21/'NGER results'!$N21)*BJ22),0,('NGER results'!$Q21/'NGER results'!$N21)*BJ22)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A22>=2016,(BA22+M22)*'NGER input 2'!$GS20*1.336*25,(BA22+M22)*'NGER input 2'!$GS20*1.336*25)","v":0},{"$f":"IF($A22>=2016,(BB22+N22)*'NGER input 2'!$GS20*1.336*25,(BB22+N22)*'NGER input 2'!$GS20*1.336*25)","v":0},{"$f":"IF($A22>=2016,(BC22+O22)*'NGER input 2'!$GS20*1.336*25,(BC22+O22)*'NGER input 2'!$GS20*1.336*25)","v":0},{"$f":"IF($A22>=2016,(BD22+P22)*'NGER input 2'!$GS20*1.336*25,(BD22+P22)*'NGER input 2'!$GS20*1.336*25)","v":0},{"$f":"IF($A22>=2016,(BE22+Q22)*'NGER input 2'!$GS20*1.336*25,(BE22+Q22)*'NGER input 2'!$GS20*1.336*25)","v":0},{"$f":"IF($A22>=2016,(BF22+R22)*'NGER input 2'!$GS20*1.336*25,(BF22+R22)*'NGER input 2'!$GS20*1.336*25)","v":0},{"$f":"IF($A22>=2016,(BG22+S22)*'NGER input 2'!$GS20*1.336*25,(BG22+S22)*'NGER input 2'!$GS20*1.336*25)","v":0},{"$f":"IF($A22>=2016,(BH22+T22)*'NGER input 2'!$GS20*1.336*25,(BH22+T22)*'NGER input 2'!$GS20*1.336*25)","v":0},{"$f":"IF($A22>=2016,(BI22+U22)*'NGER input 2'!$GS20*1.336*25,(BI22+U22)*'NGER input 2'!$GS20*1.336*25)","v":0},{"$f":"IF($A22>=2016,(BJ22+V22)*'NGER input 2'!$GS20*1.336*25,(BJ22+V22)*'NGER input 2'!$GS20*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A21","v":17},null,{"$f":"IF(OR('NGER input 2'!$A21=2013,'NGER input 2'!$A21=2014),'NGER input 2'!ES21*'NGER input 2'!FC21*'NGER input 2'!FM21*'NGER input 2'!$GQ21,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A21=2013,'NGER input 2'!$A21=2014),'NGER input 2'!ET21*'NGER input 2'!FD21*'NGER input 2'!FN21*'NGER input 2'!$GQ21,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A21=2013,'NGER input 2'!$A21=2014),'NGER input 2'!EU21*'NGER input 2'!FE21*'NGER input 2'!FO21*'NGER input 2'!$GQ21,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A21=2013,'NGER input 2'!$A21=2014),'NGER input 2'!EV21*'NGER input 2'!FF21*'NGER input 2'!FP21*'NGER input 2'!$GQ21,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A21=2013,'NGER input 2'!$A21=2014),'NGER input 2'!EW21*'NGER input 2'!FG21*'NGER input 2'!FQ21*'NGER input 2'!$GQ21,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A21=2013,'NGER input 2'!$A21=2014),'NGER input 2'!EX21*'NGER input 2'!FH21*'NGER input 2'!FR21*'NGER input 2'!$GQ21,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A21=2013,'NGER input 2'!$A21=2014),'NGER input 2'!EY21*'NGER input 2'!FI21*'NGER input 2'!FS21*'NGER input 2'!$GQ21,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A21=2013,'NGER input 2'!$A21=2014),'NGER input 2'!EZ21*'NGER input 2'!FJ21*'NGER input 2'!FT21*'NGER input 2'!$GQ21,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A21=2013,'NGER input 2'!$A21=2014),'NGER input 2'!FA21*'NGER input 2'!FK21*'NGER input 2'!FU21*'NGER input 2'!$GQ21,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A21=2013,'NGER input 2'!$A21=2014),'NGER input 2'!FB21*'NGER input 2'!FL21*'NGER input 2'!FV21*'NGER input 2'!$GQ21,0)","v":0},{"$f":"C23*(1-EXP(-'NGER input 2'!FW21*(13-'NGER input 2'!$GR21-7)/12))","v":0},{"$f":"D23*(1-EXP(-'NGER input 2'!FX21*(13-'NGER input 2'!$GR21-7)/12))","v":0},{"$f":"E23*(1-EXP(-'NGER input 2'!FY21*(13-'NGER input 2'!$GR21-7)/12))","v":0},{"$f":"F23*(1-EXP(-'NGER input 2'!FZ21*(13-'NGER input 2'!$GR21-7)/12))","v":0},{"$f":"G23*(1-EXP(-'NGER input 2'!GA21*(13-'NGER input 2'!$GR21-7)/12))","v":0},{"$f":"H23*(1-EXP(-'NGER input 2'!GB21*(13-'NGER input 2'!$GR21-7)/12))","v":0},{"$f":"I23*(1-EXP(-'NGER input 2'!GC21*(13-'NGER input 2'!$GR21-7)/12))","v":0},{"$f":"J23*(1-EXP(-'NGER input 2'!GD21*(13-'NGER input 2'!$GR21-7)/12))","v":0},{"$f":"K23*(1-EXP(-'NGER input 2'!GE21*(13-'NGER input 2'!$GR21-7)/12))","v":0},{"$f":"L23*(1-EXP(-'NGER input 2'!GF21*(13-'NGER input 2'!$GR21-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q22/'NGER results'!$N22)*M23),0,('NGER results'!$Q22/'NGER results'!$N22)*M23)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q22/'NGER results'!$N22)*N23),0,('NGER results'!$Q22/'NGER results'!$N22)*N23)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q22/'NGER results'!$N22)*O23),0,('NGER results'!$Q22/'NGER results'!$N22)*O23)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q22/'NGER results'!$N22)*P23),0,('NGER results'!$Q22/'NGER results'!$N22)*P23)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q22/'NGER results'!$N22)*Q23),0,('NGER results'!$Q22/'NGER results'!$N22)*Q23)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q22/'NGER results'!$N22)*R23),0,('NGER results'!$Q22/'NGER results'!$N22)*R23)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q22/'NGER results'!$N22)*S23),0,('NGER results'!$Q22/'NGER results'!$N22)*S23)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q22/'NGER results'!$N22)*T23),0,('NGER results'!$Q22/'NGER results'!$N22)*T23)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q22/'NGER results'!$N22)*U23),0,('NGER results'!$Q22/'NGER results'!$N22)*U23)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q22/'NGER results'!$N22)*V23),0,('NGER results'!$Q22/'NGER results'!$N22)*V23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ23*(1-EXP(-'NGER input 2'!FW21))","v":0},{"$f":"AR23*(1-EXP(-'NGER input 2'!FX21))","v":0},{"$f":"AS23*(1-EXP(-'NGER input 2'!FY21))","v":0},{"$f":"AT23*(1-EXP(-'NGER input 2'!FZ21))","v":0},{"$f":"AU23*(1-EXP(-'NGER input 2'!GA21))","v":0},{"$f":"AV23*(1-EXP(-'NGER input 2'!GB21))","v":0},{"$f":"AW23*(1-EXP(-'NGER input 2'!GC21))","v":0},{"$f":"AX23*(1-EXP(-'NGER input 2'!GD21))","v":0},{"$f":"AY23*(1-EXP(-'NGER input 2'!GE21))","v":0},{"$f":"AZ23*(1-EXP(-'NGER input 2'!GF21))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q22/'NGER results'!$N22)*BA23),0,('NGER results'!$Q22/'NGER results'!$N22)*BA23)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q22/'NGER results'!$N22)*BB23),0,('NGER results'!$Q22/'NGER results'!$N22)*BB23)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q22/'NGER results'!$N22)*BC23),0,('NGER results'!$Q22/'NGER results'!$N22)*BC23)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q22/'NGER results'!$N22)*BD23),0,('NGER results'!$Q22/'NGER results'!$N22)*BD23)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q22/'NGER results'!$N22)*BE23),0,('NGER results'!$Q22/'NGER results'!$N22)*BE23)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q22/'NGER results'!$N22)*BF23),0,('NGER results'!$Q22/'NGER results'!$N22)*BF23)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q22/'NGER results'!$N22)*BG23),0,('NGER results'!$Q22/'NGER results'!$N22)*BG23)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q22/'NGER results'!$N22)*BH23),0,('NGER results'!$Q22/'NGER results'!$N22)*BH23)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q22/'NGER results'!$N22)*BI23),0,('NGER results'!$Q22/'NGER results'!$N22)*BI23)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q22/'NGER results'!$N22)*BJ23),0,('NGER results'!$Q22/'NGER results'!$N22)*BJ23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A23>=2016,(BA23+M23)*'NGER input 2'!$GS21*1.336*25,(BA23+M23)*'NGER input 2'!$GS21*1.336*25)","v":0},{"$f":"IF($A23>=2016,(BB23+N23)*'NGER input 2'!$GS21*1.336*25,(BB23+N23)*'NGER input 2'!$GS21*1.336*25)","v":0},{"$f":"IF($A23>=2016,(BC23+O23)*'NGER input 2'!$GS21*1.336*25,(BC23+O23)*'NGER input 2'!$GS21*1.336*25)","v":0},{"$f":"IF($A23>=2016,(BD23+P23)*'NGER input 2'!$GS21*1.336*25,(BD23+P23)*'NGER input 2'!$GS21*1.336*25)","v":0},{"$f":"IF($A23>=2016,(BE23+Q23)*'NGER input 2'!$GS21*1.336*25,(BE23+Q23)*'NGER input 2'!$GS21*1.336*25)","v":0},{"$f":"IF($A23>=2016,(BF23+R23)*'NGER input 2'!$GS21*1.336*25,(BF23+R23)*'NGER input 2'!$GS21*1.336*25)","v":0},{"$f":"IF($A23>=2016,(BG23+S23)*'NGER input 2'!$GS21*1.336*25,(BG23+S23)*'NGER input 2'!$GS21*1.336*25)","v":0},{"$f":"IF($A23>=2016,(BH23+T23)*'NGER input 2'!$GS21*1.336*25,(BH23+T23)*'NGER input 2'!$GS21*1.336*25)","v":0},{"$f":"IF($A23>=2016,(BI23+U23)*'NGER input 2'!$GS21*1.336*25,(BI23+U23)*'NGER input 2'!$GS21*1.336*25)","v":0},{"$f":"IF($A23>=2016,(BJ23+V23)*'NGER input 2'!$GS21*1.336*25,(BJ23+V23)*'NGER input 2'!$GS21*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A22","v":18},null,{"$f":"IF(OR('NGER input 2'!$A22=2013,'NGER input 2'!$A22=2014),'NGER input 2'!ES22*'NGER input 2'!FC22*'NGER input 2'!FM22*'NGER input 2'!$GQ22,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A22=2013,'NGER input 2'!$A22=2014),'NGER input 2'!ET22*'NGER input 2'!FD22*'NGER input 2'!FN22*'NGER input 2'!$GQ22,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A22=2013,'NGER input 2'!$A22=2014),'NGER input 2'!EU22*'NGER input 2'!FE22*'NGER input 2'!FO22*'NGER input 2'!$GQ22,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A22=2013,'NGER input 2'!$A22=2014),'NGER input 2'!EV22*'NGER input 2'!FF22*'NGER input 2'!FP22*'NGER input 2'!$GQ22,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A22=2013,'NGER input 2'!$A22=2014),'NGER input 2'!EW22*'NGER input 2'!FG22*'NGER input 2'!FQ22*'NGER input 2'!$GQ22,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A22=2013,'NGER input 2'!$A22=2014),'NGER input 2'!EX22*'NGER input 2'!FH22*'NGER input 2'!FR22*'NGER input 2'!$GQ22,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A22=2013,'NGER input 2'!$A22=2014),'NGER input 2'!EY22*'NGER input 2'!FI22*'NGER input 2'!FS22*'NGER input 2'!$GQ22,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A22=2013,'NGER input 2'!$A22=2014),'NGER input 2'!EZ22*'NGER input 2'!FJ22*'NGER input 2'!FT22*'NGER input 2'!$GQ22,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A22=2013,'NGER input 2'!$A22=2014),'NGER input 2'!FA22*'NGER input 2'!FK22*'NGER input 2'!FU22*'NGER input 2'!$GQ22,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A22=2013,'NGER input 2'!$A22=2014),'NGER input 2'!FB22*'NGER input 2'!FL22*'NGER input 2'!FV22*'NGER input 2'!$GQ22,0)","v":0},{"$f":"C24*(1-EXP(-'NGER input 2'!FW22*(13-'NGER input 2'!$GR22-7)/12))","v":0},{"$f":"D24*(1-EXP(-'NGER input 2'!FX22*(13-'NGER input 2'!$GR22-7)/12))","v":0},{"$f":"E24*(1-EXP(-'NGER input 2'!FY22*(13-'NGER input 2'!$GR22-7)/12))","v":0},{"$f":"F24*(1-EXP(-'NGER input 2'!FZ22*(13-'NGER input 2'!$GR22-7)/12))","v":0},{"$f":"G24*(1-EXP(-'NGER input 2'!GA22*(13-'NGER input 2'!$GR22-7)/12))","v":0},{"$f":"H24*(1-EXP(-'NGER input 2'!GB22*(13-'NGER input 2'!$GR22-7)/12))","v":0},{"$f":"I24*(1-EXP(-'NGER input 2'!GC22*(13-'NGER input 2'!$GR22-7)/12))","v":0},{"$f":"J24*(1-EXP(-'NGER input 2'!GD22*(13-'NGER input 2'!$GR22-7)/12))","v":0},{"$f":"K24*(1-EXP(-'NGER input 2'!GE22*(13-'NGER input 2'!$GR22-7)/12))","v":0},{"$f":"L24*(1-EXP(-'NGER input 2'!GF22*(13-'NGER input 2'!$GR22-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q23/'NGER results'!$N23)*M24),0,('NGER results'!$Q23/'NGER results'!$N23)*M24)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q23/'NGER results'!$N23)*N24),0,('NGER results'!$Q23/'NGER results'!$N23)*N24)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q23/'NGER results'!$N23)*O24),0,('NGER results'!$Q23/'NGER results'!$N23)*O24)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q23/'NGER results'!$N23)*P24),0,('NGER results'!$Q23/'NGER results'!$N23)*P24)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q23/'NGER results'!$N23)*Q24),0,('NGER results'!$Q23/'NGER results'!$N23)*Q24)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q23/'NGER results'!$N23)*R24),0,('NGER results'!$Q23/'NGER results'!$N23)*R24)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q23/'NGER results'!$N23)*S24),0,('NGER results'!$Q23/'NGER results'!$N23)*S24)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q23/'NGER results'!$N23)*T24),0,('NGER results'!$Q23/'NGER results'!$N23)*T24)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q23/'NGER results'!$N23)*U24),0,('NGER results'!$Q23/'NGER results'!$N23)*U24)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q23/'NGER results'!$N23)*V24),0,('NGER results'!$Q23/'NGER results'!$N23)*V24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ24*(1-EXP(-'NGER input 2'!FW22))","v":0},{"$f":"AR24*(1-EXP(-'NGER input 2'!FX22))","v":0},{"$f":"AS24*(1-EXP(-'NGER input 2'!FY22))","v":0},{"$f":"AT24*(1-EXP(-'NGER input 2'!FZ22))","v":0},{"$f":"AU24*(1-EXP(-'NGER input 2'!GA22))","v":0},{"$f":"AV24*(1-EXP(-'NGER input 2'!GB22))","v":0},{"$f":"AW24*(1-EXP(-'NGER input 2'!GC22))","v":0},{"$f":"AX24*(1-EXP(-'NGER input 2'!GD22))","v":0},{"$f":"AY24*(1-EXP(-'NGER input 2'!GE22))","v":0},{"$f":"AZ24*(1-EXP(-'NGER input 2'!GF22))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q23/'NGER results'!$N23)*BA24),0,('NGER results'!$Q23/'NGER results'!$N23)*BA24)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q23/'NGER results'!$N23)*BB24),0,('NGER results'!$Q23/'NGER results'!$N23)*BB24)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q23/'NGER results'!$N23)*BC24),0,('NGER results'!$Q23/'NGER results'!$N23)*BC24)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q23/'NGER results'!$N23)*BD24),0,('NGER results'!$Q23/'NGER results'!$N23)*BD24)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q23/'NGER results'!$N23)*BE24),0,('NGER results'!$Q23/'NGER results'!$N23)*BE24)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q23/'NGER results'!$N23)*BF24),0,('NGER results'!$Q23/'NGER results'!$N23)*BF24)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q23/'NGER results'!$N23)*BG24),0,('NGER results'!$Q23/'NGER results'!$N23)*BG24)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q23/'NGER results'!$N23)*BH24),0,('NGER results'!$Q23/'NGER results'!$N23)*BH24)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q23/'NGER results'!$N23)*BI24),0,('NGER results'!$Q23/'NGER results'!$N23)*BI24)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q23/'NGER results'!$N23)*BJ24),0,('NGER results'!$Q23/'NGER results'!$N23)*BJ24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A24>=2016,(BA24+M24)*'NGER input 2'!$GS22*1.336*25,(BA24+M24)*'NGER input 2'!$GS22*1.336*25)","v":0},{"$f":"IF($A24>=2016,(BB24+N24)*'NGER input 2'!$GS22*1.336*25,(BB24+N24)*'NGER input 2'!$GS22*1.336*25)","v":0},{"$f":"IF($A24>=2016,(BC24+O24)*'NGER input 2'!$GS22*1.336*25,(BC24+O24)*'NGER input 2'!$GS22*1.336*25)","v":0},{"$f":"IF($A24>=2016,(BD24+P24)*'NGER input 2'!$GS22*1.336*25,(BD24+P24)*'NGER input 2'!$GS22*1.336*25)","v":0},{"$f":"IF($A24>=2016,(BE24+Q24)*'NGER input 2'!$GS22*1.336*25,(BE24+Q24)*'NGER input 2'!$GS22*1.336*25)","v":0},{"$f":"IF($A24>=2016,(BF24+R24)*'NGER input 2'!$GS22*1.336*25,(BF24+R24)*'NGER input 2'!$GS22*1.336*25)","v":0},{"$f":"IF($A24>=2016,(BG24+S24)*'NGER input 2'!$GS22*1.336*25,(BG24+S24)*'NGER input 2'!$GS22*1.336*25)","v":0},{"$f":"IF($A24>=2016,(BH24+T24)*'NGER input 2'!$GS22*1.336*25,(BH24+T24)*'NGER input 2'!$GS22*1.336*25)","v":0},{"$f":"IF($A24>=2016,(BI24+U24)*'NGER input 2'!$GS22*1.336*25,(BI24+U24)*'NGER input 2'!$GS22*1.336*25)","v":0},{"$f":"IF($A24>=2016,(BJ24+V24)*'NGER input 2'!$GS22*1.336*25,(BJ24+V24)*'NGER input 2'!$GS22*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A23","v":19},null,{"$f":"IF(OR('NGER input 2'!$A23=2013,'NGER input 2'!$A23=2014),'NGER input 2'!ES23*'NGER input 2'!FC23*'NGER input 2'!FM23*'NGER input 2'!$GQ23,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A23=2013,'NGER input 2'!$A23=2014),'NGER input 2'!ET23*'NGER input 2'!FD23*'NGER input 2'!FN23*'NGER input 2'!$GQ23,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A23=2013,'NGER input 2'!$A23=2014),'NGER input 2'!EU23*'NGER input 2'!FE23*'NGER input 2'!FO23*'NGER input 2'!$GQ23,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A23=2013,'NGER input 2'!$A23=2014),'NGER input 2'!EV23*'NGER input 2'!FF23*'NGER input 2'!FP23*'NGER input 2'!$GQ23,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A23=2013,'NGER input 2'!$A23=2014),'NGER input 2'!EW23*'NGER input 2'!FG23*'NGER input 2'!FQ23*'NGER input 2'!$GQ23,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A23=2013,'NGER input 2'!$A23=2014),'NGER input 2'!EX23*'NGER input 2'!FH23*'NGER input 2'!FR23*'NGER input 2'!$GQ23,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A23=2013,'NGER input 2'!$A23=2014),'NGER input 2'!EY23*'NGER input 2'!FI23*'NGER input 2'!FS23*'NGER input 2'!$GQ23,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A23=2013,'NGER input 2'!$A23=2014),'NGER input 2'!EZ23*'NGER input 2'!FJ23*'NGER input 2'!FT23*'NGER input 2'!$GQ23,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A23=2013,'NGER input 2'!$A23=2014),'NGER input 2'!FA23*'NGER input 2'!FK23*'NGER input 2'!FU23*'NGER input 2'!$GQ23,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A23=2013,'NGER input 2'!$A23=2014),'NGER input 2'!FB23*'NGER input 2'!FL23*'NGER input 2'!FV23*'NGER input 2'!$GQ23,0)","v":0},{"$f":"C25*(1-EXP(-'NGER input 2'!FW23*(13-'NGER input 2'!$GR23-7)/12))","v":0},{"$f":"D25*(1-EXP(-'NGER input 2'!FX23*(13-'NGER input 2'!$GR23-7)/12))","v":0},{"$f":"E25*(1-EXP(-'NGER input 2'!FY23*(13-'NGER input 2'!$GR23-7)/12))","v":0},{"$f":"F25*(1-EXP(-'NGER input 2'!FZ23*(13-'NGER input 2'!$GR23-7)/12))","v":0},{"$f":"G25*(1-EXP(-'NGER input 2'!GA23*(13-'NGER input 2'!$GR23-7)/12))","v":0},{"$f":"H25*(1-EXP(-'NGER input 2'!GB23*(13-'NGER input 2'!$GR23-7)/12))","v":0},{"$f":"I25*(1-EXP(-'NGER input 2'!GC23*(13-'NGER input 2'!$GR23-7)/12))","v":0},{"$f":"J25*(1-EXP(-'NGER input 2'!GD23*(13-'NGER input 2'!$GR23-7)/12))","v":0},{"$f":"K25*(1-EXP(-'NGER input 2'!GE23*(13-'NGER input 2'!$GR23-7)/12))","v":0},{"$f":"L25*(1-EXP(-'NGER input 2'!GF23*(13-'NGER input 2'!$GR23-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q24/'NGER results'!$N24)*M25),0,('NGER results'!$Q24/'NGER results'!$N24)*M25)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q24/'NGER results'!$N24)*N25),0,('NGER results'!$Q24/'NGER results'!$N24)*N25)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q24/'NGER results'!$N24)*O25),0,('NGER results'!$Q24/'NGER results'!$N24)*O25)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q24/'NGER results'!$N24)*P25),0,('NGER results'!$Q24/'NGER results'!$N24)*P25)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q24/'NGER results'!$N24)*Q25),0,('NGER results'!$Q24/'NGER results'!$N24)*Q25)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q24/'NGER results'!$N24)*R25),0,('NGER results'!$Q24/'NGER results'!$N24)*R25)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q24/'NGER results'!$N24)*S25),0,('NGER results'!$Q24/'NGER results'!$N24)*S25)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q24/'NGER results'!$N24)*T25),0,('NGER results'!$Q24/'NGER results'!$N24)*T25)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q24/'NGER results'!$N24)*U25),0,('NGER results'!$Q24/'NGER results'!$N24)*U25)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q24/'NGER results'!$N24)*V25),0,('NGER results'!$Q24/'NGER results'!$N24)*V25)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ25*(1-EXP(-'NGER input 2'!FW23))","v":0},{"$f":"AR25*(1-EXP(-'NGER input 2'!FX23))","v":0},{"$f":"AS25*(1-EXP(-'NGER input 2'!FY23))","v":0},{"$f":"AT25*(1-EXP(-'NGER input 2'!FZ23))","v":0},{"$f":"AU25*(1-EXP(-'NGER input 2'!GA23))","v":0},{"$f":"AV25*(1-EXP(-'NGER input 2'!GB23))","v":0},{"$f":"AW25*(1-EXP(-'NGER input 2'!GC23))","v":0},{"$f":"AX25*(1-EXP(-'NGER input 2'!GD23))","v":0},{"$f":"AY25*(1-EXP(-'NGER input 2'!GE23))","v":0},{"$f":"AZ25*(1-EXP(-'NGER input 2'!GF23))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q24/'NGER results'!$N24)*BA25),0,('NGER results'!$Q24/'NGER results'!$N24)*BA25)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q24/'NGER results'!$N24)*BB25),0,('NGER results'!$Q24/'NGER results'!$N24)*BB25)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q24/'NGER results'!$N24)*BC25),0,('NGER results'!$Q24/'NGER results'!$N24)*BC25)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q24/'NGER results'!$N24)*BD25),0,('NGER results'!$Q24/'NGER results'!$N24)*BD25)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q24/'NGER results'!$N24)*BE25),0,('NGER results'!$Q24/'NGER results'!$N24)*BE25)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q24/'NGER results'!$N24)*BF25),0,('NGER results'!$Q24/'NGER results'!$N24)*BF25)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q24/'NGER results'!$N24)*BG25),0,('NGER results'!$Q24/'NGER results'!$N24)*BG25)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q24/'NGER results'!$N24)*BH25),0,('NGER results'!$Q24/'NGER results'!$N24)*BH25)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q24/'NGER results'!$N24)*BI25),0,('NGER results'!$Q24/'NGER results'!$N24)*BI25)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q24/'NGER results'!$N24)*BJ25),0,('NGER results'!$Q24/'NGER results'!$N24)*BJ25)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A25>=2016,(BA25+M25)*'NGER input 2'!$GS23*1.336*25,(BA25+M25)*'NGER input 2'!$GS23*1.336*25)","v":0},{"$f":"IF($A25>=2016,(BB25+N25)*'NGER input 2'!$GS23*1.336*25,(BB25+N25)*'NGER input 2'!$GS23*1.336*25)","v":0},{"$f":"IF($A25>=2016,(BC25+O25)*'NGER input 2'!$GS23*1.336*25,(BC25+O25)*'NGER input 2'!$GS23*1.336*25)","v":0},{"$f":"IF($A25>=2016,(BD25+P25)*'NGER input 2'!$GS23*1.336*25,(BD25+P25)*'NGER input 2'!$GS23*1.336*25)","v":0},{"$f":"IF($A25>=2016,(BE25+Q25)*'NGER input 2'!$GS23*1.336*25,(BE25+Q25)*'NGER input 2'!$GS23*1.336*25)","v":0},{"$f":"IF($A25>=2016,(BF25+R25)*'NGER input 2'!$GS23*1.336*25,(BF25+R25)*'NGER input 2'!$GS23*1.336*25)","v":0},{"$f":"IF($A25>=2016,(BG25+S25)*'NGER input 2'!$GS23*1.336*25,(BG25+S25)*'NGER input 2'!$GS23*1.336*25)","v":0},{"$f":"IF($A25>=2016,(BH25+T25)*'NGER input 2'!$GS23*1.336*25,(BH25+T25)*'NGER input 2'!$GS23*1.336*25)","v":0},{"$f":"IF($A25>=2016,(BI25+U25)*'NGER input 2'!$GS23*1.336*25,(BI25+U25)*'NGER input 2'!$GS23*1.336*25)","v":0},{"$f":"IF($A25>=2016,(BJ25+V25)*'NGER input 2'!$GS23*1.336*25,(BJ25+V25)*'NGER input 2'!$GS23*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A24","v":20},null,{"$f":"IF(OR('NGER input 2'!$A24=2013,'NGER input 2'!$A24=2014),'NGER input 2'!ES24*'NGER input 2'!FC24*'NGER input 2'!FM24*'NGER input 2'!$GQ24,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A24=2013,'NGER input 2'!$A24=2014),'NGER input 2'!ET24*'NGER input 2'!FD24*'NGER input 2'!FN24*'NGER input 2'!$GQ24,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A24=2013,'NGER input 2'!$A24=2014),'NGER input 2'!EU24*'NGER input 2'!FE24*'NGER input 2'!FO24*'NGER input 2'!$GQ24,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A24=2013,'NGER input 2'!$A24=2014),'NGER input 2'!EV24*'NGER input 2'!FF24*'NGER input 2'!FP24*'NGER input 2'!$GQ24,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A24=2013,'NGER input 2'!$A24=2014),'NGER input 2'!EW24*'NGER input 2'!FG24*'NGER input 2'!FQ24*'NGER input 2'!$GQ24,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A24=2013,'NGER input 2'!$A24=2014),'NGER input 2'!EX24*'NGER input 2'!FH24*'NGER input 2'!FR24*'NGER input 2'!$GQ24,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A24=2013,'NGER input 2'!$A24=2014),'NGER input 2'!EY24*'NGER input 2'!FI24*'NGER input 2'!FS24*'NGER input 2'!$GQ24,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A24=2013,'NGER input 2'!$A24=2014),'NGER input 2'!EZ24*'NGER input 2'!FJ24*'NGER input 2'!FT24*'NGER input 2'!$GQ24,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A24=2013,'NGER input 2'!$A24=2014),'NGER input 2'!FA24*'NGER input 2'!FK24*'NGER input 2'!FU24*'NGER input 2'!$GQ24,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A24=2013,'NGER input 2'!$A24=2014),'NGER input 2'!FB24*'NGER input 2'!FL24*'NGER input 2'!FV24*'NGER input 2'!$GQ24,0)","v":0},{"$f":"C26*(1-EXP(-'NGER input 2'!FW24*(13-'NGER input 2'!$GR24-7)/12))","v":0},{"$f":"D26*(1-EXP(-'NGER input 2'!FX24*(13-'NGER input 2'!$GR24-7)/12))","v":0},{"$f":"E26*(1-EXP(-'NGER input 2'!FY24*(13-'NGER input 2'!$GR24-7)/12))","v":0},{"$f":"F26*(1-EXP(-'NGER input 2'!FZ24*(13-'NGER input 2'!$GR24-7)/12))","v":0},{"$f":"G26*(1-EXP(-'NGER input 2'!GA24*(13-'NGER input 2'!$GR24-7)/12))","v":0},{"$f":"H26*(1-EXP(-'NGER input 2'!GB24*(13-'NGER input 2'!$GR24-7)/12))","v":0},{"$f":"I26*(1-EXP(-'NGER input 2'!GC24*(13-'NGER input 2'!$GR24-7)/12))","v":0},{"$f":"J26*(1-EXP(-'NGER input 2'!GD24*(13-'NGER input 2'!$GR24-7)/12))","v":0},{"$f":"K26*(1-EXP(-'NGER input 2'!GE24*(13-'NGER input 2'!$GR24-7)/12))","v":0},{"$f":"L26*(1-EXP(-'NGER input 2'!GF24*(13-'NGER input 2'!$GR24-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q25/'NGER results'!$N25)*M26),0,('NGER results'!$Q25/'NGER results'!$N25)*M26)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q25/'NGER results'!$N25)*N26),0,('NGER results'!$Q25/'NGER results'!$N25)*N26)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q25/'NGER results'!$N25)*O26),0,('NGER results'!$Q25/'NGER results'!$N25)*O26)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q25/'NGER results'!$N25)*P26),0,('NGER results'!$Q25/'NGER results'!$N25)*P26)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q25/'NGER results'!$N25)*Q26),0,('NGER results'!$Q25/'NGER results'!$N25)*Q26)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q25/'NGER results'!$N25)*R26),0,('NGER results'!$Q25/'NGER results'!$N25)*R26)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q25/'NGER results'!$N25)*S26),0,('NGER results'!$Q25/'NGER results'!$N25)*S26)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q25/'NGER results'!$N25)*T26),0,('NGER results'!$Q25/'NGER results'!$N25)*T26)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q25/'NGER results'!$N25)*U26),0,('NGER results'!$Q25/'NGER results'!$N25)*U26)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q25/'NGER results'!$N25)*V26),0,('NGER results'!$Q25/'NGER results'!$N25)*V26)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ26*(1-EXP(-'NGER input 2'!FW24))","v":0},{"$f":"AR26*(1-EXP(-'NGER input 2'!FX24))","v":0},{"$f":"AS26*(1-EXP(-'NGER input 2'!FY24))","v":0},{"$f":"AT26*(1-EXP(-'NGER input 2'!FZ24))","v":0},{"$f":"AU26*(1-EXP(-'NGER input 2'!GA24))","v":0},{"$f":"AV26*(1-EXP(-'NGER input 2'!GB24))","v":0},{"$f":"AW26*(1-EXP(-'NGER input 2'!GC24))","v":0},{"$f":"AX26*(1-EXP(-'NGER input 2'!GD24))","v":0},{"$f":"AY26*(1-EXP(-'NGER input 2'!GE24))","v":0},{"$f":"AZ26*(1-EXP(-'NGER input 2'!GF24))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q25/'NGER results'!$N25)*BA26),0,('NGER results'!$Q25/'NGER results'!$N25)*BA26)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q25/'NGER results'!$N25)*BB26),0,('NGER results'!$Q25/'NGER results'!$N25)*BB26)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q25/'NGER results'!$N25)*BC26),0,('NGER results'!$Q25/'NGER results'!$N25)*BC26)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q25/'NGER results'!$N25)*BD26),0,('NGER results'!$Q25/'NGER results'!$N25)*BD26)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q25/'NGER results'!$N25)*BE26),0,('NGER results'!$Q25/'NGER results'!$N25)*BE26)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q25/'NGER results'!$N25)*BF26),0,('NGER results'!$Q25/'NGER results'!$N25)*BF26)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q25/'NGER results'!$N25)*BG26),0,('NGER results'!$Q25/'NGER results'!$N25)*BG26)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q25/'NGER results'!$N25)*BH26),0,('NGER results'!$Q25/'NGER results'!$N25)*BH26)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q25/'NGER results'!$N25)*BI26),0,('NGER results'!$Q25/'NGER results'!$N25)*BI26)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q25/'NGER results'!$N25)*BJ26),0,('NGER results'!$Q25/'NGER results'!$N25)*BJ26)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A26>=2016,(BA26+M26)*'NGER input 2'!$GS24*1.336*25,(BA26+M26)*'NGER input 2'!$GS24*1.336*25)","v":0},{"$f":"IF($A26>=2016,(BB26+N26)*'NGER input 2'!$GS24*1.336*25,(BB26+N26)*'NGER input 2'!$GS24*1.336*25)","v":0},{"$f":"IF($A26>=2016,(BC26+O26)*'NGER input 2'!$GS24*1.336*25,(BC26+O26)*'NGER input 2'!$GS24*1.336*25)","v":0},{"$f":"IF($A26>=2016,(BD26+P26)*'NGER input 2'!$GS24*1.336*25,(BD26+P26)*'NGER input 2'!$GS24*1.336*25)","v":0},{"$f":"IF($A26>=2016,(BE26+Q26)*'NGER input 2'!$GS24*1.336*25,(BE26+Q26)*'NGER input 2'!$GS24*1.336*25)","v":0},{"$f":"IF($A26>=2016,(BF26+R26)*'NGER input 2'!$GS24*1.336*25,(BF26+R26)*'NGER input 2'!$GS24*1.336*25)","v":0},{"$f":"IF($A26>=2016,(BG26+S26)*'NGER input 2'!$GS24*1.336*25,(BG26+S26)*'NGER input 2'!$GS24*1.336*25)","v":0},{"$f":"IF($A26>=2016,(BH26+T26)*'NGER input 2'!$GS24*1.336*25,(BH26+T26)*'NGER input 2'!$GS24*1.336*25)","v":0},{"$f":"IF($A26>=2016,(BI26+U26)*'NGER input 2'!$GS24*1.336*25,(BI26+U26)*'NGER input 2'!$GS24*1.336*25)","v":0},{"$f":"IF($A26>=2016,(BJ26+V26)*'NGER input 2'!$GS24*1.336*25,(BJ26+V26)*'NGER input 2'!$GS24*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A25","v":21},null,{"$f":"IF(OR('NGER input 2'!$A25=2013,'NGER input 2'!$A25=2014),'NGER input 2'!ES25*'NGER input 2'!FC25*'NGER input 2'!FM25*'NGER input 2'!$GQ25,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A25=2013,'NGER input 2'!$A25=2014),'NGER input 2'!ET25*'NGER input 2'!FD25*'NGER input 2'!FN25*'NGER input 2'!$GQ25,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A25=2013,'NGER input 2'!$A25=2014),'NGER input 2'!EU25*'NGER input 2'!FE25*'NGER input 2'!FO25*'NGER input 2'!$GQ25,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A25=2013,'NGER input 2'!$A25=2014),'NGER input 2'!EV25*'NGER input 2'!FF25*'NGER input 2'!FP25*'NGER input 2'!$GQ25,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A25=2013,'NGER input 2'!$A25=2014),'NGER input 2'!EW25*'NGER input 2'!FG25*'NGER input 2'!FQ25*'NGER input 2'!$GQ25,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A25=2013,'NGER input 2'!$A25=2014),'NGER input 2'!EX25*'NGER input 2'!FH25*'NGER input 2'!FR25*'NGER input 2'!$GQ25,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A25=2013,'NGER input 2'!$A25=2014),'NGER input 2'!EY25*'NGER input 2'!FI25*'NGER input 2'!FS25*'NGER input 2'!$GQ25,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A25=2013,'NGER input 2'!$A25=2014),'NGER input 2'!EZ25*'NGER input 2'!FJ25*'NGER input 2'!FT25*'NGER input 2'!$GQ25,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A25=2013,'NGER input 2'!$A25=2014),'NGER input 2'!FA25*'NGER input 2'!FK25*'NGER input 2'!FU25*'NGER input 2'!$GQ25,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A25=2013,'NGER input 2'!$A25=2014),'NGER input 2'!FB25*'NGER input 2'!FL25*'NGER input 2'!FV25*'NGER input 2'!$GQ25,0)","v":0},{"$f":"C27*(1-EXP(-'NGER input 2'!FW25*(13-'NGER input 2'!$GR25-7)/12))","v":0},{"$f":"D27*(1-EXP(-'NGER input 2'!FX25*(13-'NGER input 2'!$GR25-7)/12))","v":0},{"$f":"E27*(1-EXP(-'NGER input 2'!FY25*(13-'NGER input 2'!$GR25-7)/12))","v":0},{"$f":"F27*(1-EXP(-'NGER input 2'!FZ25*(13-'NGER input 2'!$GR25-7)/12))","v":0},{"$f":"G27*(1-EXP(-'NGER input 2'!GA25*(13-'NGER input 2'!$GR25-7)/12))","v":0},{"$f":"H27*(1-EXP(-'NGER input 2'!GB25*(13-'NGER input 2'!$GR25-7)/12))","v":0},{"$f":"I27*(1-EXP(-'NGER input 2'!GC25*(13-'NGER input 2'!$GR25-7)/12))","v":0},{"$f":"J27*(1-EXP(-'NGER input 2'!GD25*(13-'NGER input 2'!$GR25-7)/12))","v":0},{"$f":"K27*(1-EXP(-'NGER input 2'!GE25*(13-'NGER input 2'!$GR25-7)/12))","v":0},{"$f":"L27*(1-EXP(-'NGER input 2'!GF25*(13-'NGER input 2'!$GR25-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q26/'NGER results'!$N26)*M27),0,('NGER results'!$Q26/'NGER results'!$N26)*M27)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q26/'NGER results'!$N26)*N27),0,('NGER results'!$Q26/'NGER results'!$N26)*N27)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q26/'NGER results'!$N26)*O27),0,('NGER results'!$Q26/'NGER results'!$N26)*O27)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q26/'NGER results'!$N26)*P27),0,('NGER results'!$Q26/'NGER results'!$N26)*P27)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q26/'NGER results'!$N26)*Q27),0,('NGER results'!$Q26/'NGER results'!$N26)*Q27)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q26/'NGER results'!$N26)*R27),0,('NGER results'!$Q26/'NGER results'!$N26)*R27)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q26/'NGER results'!$N26)*S27),0,('NGER results'!$Q26/'NGER results'!$N26)*S27)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q26/'NGER results'!$N26)*T27),0,('NGER results'!$Q26/'NGER results'!$N26)*T27)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q26/'NGER results'!$N26)*U27),0,('NGER results'!$Q26/'NGER results'!$N26)*U27)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q26/'NGER results'!$N26)*V27),0,('NGER results'!$Q26/'NGER results'!$N26)*V27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ27*(1-EXP(-'NGER input 2'!FW25))","v":0},{"$f":"AR27*(1-EXP(-'NGER input 2'!FX25))","v":0},{"$f":"AS27*(1-EXP(-'NGER input 2'!FY25))","v":0},{"$f":"AT27*(1-EXP(-'NGER input 2'!FZ25))","v":0},{"$f":"AU27*(1-EXP(-'NGER input 2'!GA25))","v":0},{"$f":"AV27*(1-EXP(-'NGER input 2'!GB25))","v":0},{"$f":"AW27*(1-EXP(-'NGER input 2'!GC25))","v":0},{"$f":"AX27*(1-EXP(-'NGER input 2'!GD25))","v":0},{"$f":"AY27*(1-EXP(-'NGER input 2'!GE25))","v":0},{"$f":"AZ27*(1-EXP(-'NGER input 2'!GF25))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q26/'NGER results'!$N26)*BA27),0,('NGER results'!$Q26/'NGER results'!$N26)*BA27)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q26/'NGER results'!$N26)*BB27),0,('NGER results'!$Q26/'NGER results'!$N26)*BB27)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q26/'NGER results'!$N26)*BC27),0,('NGER results'!$Q26/'NGER results'!$N26)*BC27)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q26/'NGER results'!$N26)*BD27),0,('NGER results'!$Q26/'NGER results'!$N26)*BD27)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q26/'NGER results'!$N26)*BE27),0,('NGER results'!$Q26/'NGER results'!$N26)*BE27)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q26/'NGER results'!$N26)*BF27),0,('NGER results'!$Q26/'NGER results'!$N26)*BF27)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q26/'NGER results'!$N26)*BG27),0,('NGER results'!$Q26/'NGER results'!$N26)*BG27)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q26/'NGER results'!$N26)*BH27),0,('NGER results'!$Q26/'NGER results'!$N26)*BH27)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q26/'NGER results'!$N26)*BI27),0,('NGER results'!$Q26/'NGER results'!$N26)*BI27)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q26/'NGER results'!$N26)*BJ27),0,('NGER results'!$Q26/'NGER results'!$N26)*BJ27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A27>=2016,(BA27+M27)*'NGER input 2'!$GS25*1.336*25,(BA27+M27)*'NGER input 2'!$GS25*1.336*25)","v":0},{"$f":"IF($A27>=2016,(BB27+N27)*'NGER input 2'!$GS25*1.336*25,(BB27+N27)*'NGER input 2'!$GS25*1.336*25)","v":0},{"$f":"IF($A27>=2016,(BC27+O27)*'NGER input 2'!$GS25*1.336*25,(BC27+O27)*'NGER input 2'!$GS25*1.336*25)","v":0},{"$f":"IF($A27>=2016,(BD27+P27)*'NGER input 2'!$GS25*1.336*25,(BD27+P27)*'NGER input 2'!$GS25*1.336*25)","v":0},{"$f":"IF($A27>=2016,(BE27+Q27)*'NGER input 2'!$GS25*1.336*25,(BE27+Q27)*'NGER input 2'!$GS25*1.336*25)","v":0},{"$f":"IF($A27>=2016,(BF27+R27)*'NGER input 2'!$GS25*1.336*25,(BF27+R27)*'NGER input 2'!$GS25*1.336*25)","v":0},{"$f":"IF($A27>=2016,(BG27+S27)*'NGER input 2'!$GS25*1.336*25,(BG27+S27)*'NGER input 2'!$GS25*1.336*25)","v":0},{"$f":"IF($A27>=2016,(BH27+T27)*'NGER input 2'!$GS25*1.336*25,(BH27+T27)*'NGER input 2'!$GS25*1.336*25)","v":0},{"$f":"IF($A27>=2016,(BI27+U27)*'NGER input 2'!$GS25*1.336*25,(BI27+U27)*'NGER input 2'!$GS25*1.336*25)","v":0},{"$f":"IF($A27>=2016,(BJ27+V27)*'NGER input 2'!$GS25*1.336*25,(BJ27+V27)*'NGER input 2'!$GS25*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A26","v":22},null,{"$f":"IF(OR('NGER input 2'!$A26=2013,'NGER input 2'!$A26=2014),'NGER input 2'!ES26*'NGER input 2'!FC26*'NGER input 2'!FM26*'NGER input 2'!$GQ26,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A26=2013,'NGER input 2'!$A26=2014),'NGER input 2'!ET26*'NGER input 2'!FD26*'NGER input 2'!FN26*'NGER input 2'!$GQ26,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A26=2013,'NGER input 2'!$A26=2014),'NGER input 2'!EU26*'NGER input 2'!FE26*'NGER input 2'!FO26*'NGER input 2'!$GQ26,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A26=2013,'NGER input 2'!$A26=2014),'NGER input 2'!EV26*'NGER input 2'!FF26*'NGER input 2'!FP26*'NGER input 2'!$GQ26,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A26=2013,'NGER input 2'!$A26=2014),'NGER input 2'!EW26*'NGER input 2'!FG26*'NGER input 2'!FQ26*'NGER input 2'!$GQ26,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A26=2013,'NGER input 2'!$A26=2014),'NGER input 2'!EX26*'NGER input 2'!FH26*'NGER input 2'!FR26*'NGER input 2'!$GQ26,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A26=2013,'NGER input 2'!$A26=2014),'NGER input 2'!EY26*'NGER input 2'!FI26*'NGER input 2'!FS26*'NGER input 2'!$GQ26,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A26=2013,'NGER input 2'!$A26=2014),'NGER input 2'!EZ26*'NGER input 2'!FJ26*'NGER input 2'!FT26*'NGER input 2'!$GQ26,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A26=2013,'NGER input 2'!$A26=2014),'NGER input 2'!FA26*'NGER input 2'!FK26*'NGER input 2'!FU26*'NGER input 2'!$GQ26,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A26=2013,'NGER input 2'!$A26=2014),'NGER input 2'!FB26*'NGER input 2'!FL26*'NGER input 2'!FV26*'NGER input 2'!$GQ26,0)","v":0},{"$f":"C28*(1-EXP(-'NGER input 2'!FW26*(13-'NGER input 2'!$GR26-7)/12))","v":0},{"$f":"D28*(1-EXP(-'NGER input 2'!FX26*(13-'NGER input 2'!$GR26-7)/12))","v":0},{"$f":"E28*(1-EXP(-'NGER input 2'!FY26*(13-'NGER input 2'!$GR26-7)/12))","v":0},{"$f":"F28*(1-EXP(-'NGER input 2'!FZ26*(13-'NGER input 2'!$GR26-7)/12))","v":0},{"$f":"G28*(1-EXP(-'NGER input 2'!GA26*(13-'NGER input 2'!$GR26-7)/12))","v":0},{"$f":"H28*(1-EXP(-'NGER input 2'!GB26*(13-'NGER input 2'!$GR26-7)/12))","v":0},{"$f":"I28*(1-EXP(-'NGER input 2'!GC26*(13-'NGER input 2'!$GR26-7)/12))","v":0},{"$f":"J28*(1-EXP(-'NGER input 2'!GD26*(13-'NGER input 2'!$GR26-7)/12))","v":0},{"$f":"K28*(1-EXP(-'NGER input 2'!GE26*(13-'NGER input 2'!$GR26-7)/12))","v":0},{"$f":"L28*(1-EXP(-'NGER input 2'!GF26*(13-'NGER input 2'!$GR26-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q27/'NGER results'!$N27)*M28),0,('NGER results'!$Q27/'NGER results'!$N27)*M28)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q27/'NGER results'!$N27)*N28),0,('NGER results'!$Q27/'NGER results'!$N27)*N28)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q27/'NGER results'!$N27)*O28),0,('NGER results'!$Q27/'NGER results'!$N27)*O28)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q27/'NGER results'!$N27)*P28),0,('NGER results'!$Q27/'NGER results'!$N27)*P28)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q27/'NGER results'!$N27)*Q28),0,('NGER results'!$Q27/'NGER results'!$N27)*Q28)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q27/'NGER results'!$N27)*R28),0,('NGER results'!$Q27/'NGER results'!$N27)*R28)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q27/'NGER results'!$N27)*S28),0,('NGER results'!$Q27/'NGER results'!$N27)*S28)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q27/'NGER results'!$N27)*T28),0,('NGER results'!$Q27/'NGER results'!$N27)*T28)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q27/'NGER results'!$N27)*U28),0,('NGER results'!$Q27/'NGER results'!$N27)*U28)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q27/'NGER results'!$N27)*V28),0,('NGER results'!$Q27/'NGER results'!$N27)*V28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ28*(1-EXP(-'NGER input 2'!FW26))","v":0},{"$f":"AR28*(1-EXP(-'NGER input 2'!FX26))","v":0},{"$f":"AS28*(1-EXP(-'NGER input 2'!FY26))","v":0},{"$f":"AT28*(1-EXP(-'NGER input 2'!FZ26))","v":0},{"$f":"AU28*(1-EXP(-'NGER input 2'!GA26))","v":0},{"$f":"AV28*(1-EXP(-'NGER input 2'!GB26))","v":0},{"$f":"AW28*(1-EXP(-'NGER input 2'!GC26))","v":0},{"$f":"AX28*(1-EXP(-'NGER input 2'!GD26))","v":0},{"$f":"AY28*(1-EXP(-'NGER input 2'!GE26))","v":0},{"$f":"AZ28*(1-EXP(-'NGER input 2'!GF26))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q27/'NGER results'!$N27)*BA28),0,('NGER results'!$Q27/'NGER results'!$N27)*BA28)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q27/'NGER results'!$N27)*BB28),0,('NGER results'!$Q27/'NGER results'!$N27)*BB28)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q27/'NGER results'!$N27)*BC28),0,('NGER results'!$Q27/'NGER results'!$N27)*BC28)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q27/'NGER results'!$N27)*BD28),0,('NGER results'!$Q27/'NGER results'!$N27)*BD28)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q27/'NGER results'!$N27)*BE28),0,('NGER results'!$Q27/'NGER results'!$N27)*BE28)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q27/'NGER results'!$N27)*BF28),0,('NGER results'!$Q27/'NGER results'!$N27)*BF28)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q27/'NGER results'!$N27)*BG28),0,('NGER results'!$Q27/'NGER results'!$N27)*BG28)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q27/'NGER results'!$N27)*BH28),0,('NGER results'!$Q27/'NGER results'!$N27)*BH28)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q27/'NGER results'!$N27)*BI28),0,('NGER results'!$Q27/'NGER results'!$N27)*BI28)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q27/'NGER results'!$N27)*BJ28),0,('NGER results'!$Q27/'NGER results'!$N27)*BJ28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A28>=2016,(BA28+M28)*'NGER input 2'!$GS26*1.336*25,(BA28+M28)*'NGER input 2'!$GS26*1.336*25)","v":0},{"$f":"IF($A28>=2016,(BB28+N28)*'NGER input 2'!$GS26*1.336*25,(BB28+N28)*'NGER input 2'!$GS26*1.336*25)","v":0},{"$f":"IF($A28>=2016,(BC28+O28)*'NGER input 2'!$GS26*1.336*25,(BC28+O28)*'NGER input 2'!$GS26*1.336*25)","v":0},{"$f":"IF($A28>=2016,(BD28+P28)*'NGER input 2'!$GS26*1.336*25,(BD28+P28)*'NGER input 2'!$GS26*1.336*25)","v":0},{"$f":"IF($A28>=2016,(BE28+Q28)*'NGER input 2'!$GS26*1.336*25,(BE28+Q28)*'NGER input 2'!$GS26*1.336*25)","v":0},{"$f":"IF($A28>=2016,(BF28+R28)*'NGER input 2'!$GS26*1.336*25,(BF28+R28)*'NGER input 2'!$GS26*1.336*25)","v":0},{"$f":"IF($A28>=2016,(BG28+S28)*'NGER input 2'!$GS26*1.336*25,(BG28+S28)*'NGER input 2'!$GS26*1.336*25)","v":0},{"$f":"IF($A28>=2016,(BH28+T28)*'NGER input 2'!$GS26*1.336*25,(BH28+T28)*'NGER input 2'!$GS26*1.336*25)","v":0},{"$f":"IF($A28>=2016,(BI28+U28)*'NGER input 2'!$GS26*1.336*25,(BI28+U28)*'NGER input 2'!$GS26*1.336*25)","v":0},{"$f":"IF($A28>=2016,(BJ28+V28)*'NGER input 2'!$GS26*1.336*25,(BJ28+V28)*'NGER input 2'!$GS26*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A27","v":23},null,{"$f":"IF(OR('NGER input 2'!$A27=2013,'NGER input 2'!$A27=2014),'NGER input 2'!ES27*'NGER input 2'!FC27*'NGER input 2'!FM27*'NGER input 2'!$GQ27,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A27=2013,'NGER input 2'!$A27=2014),'NGER input 2'!ET27*'NGER input 2'!FD27*'NGER input 2'!FN27*'NGER input 2'!$GQ27,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A27=2013,'NGER input 2'!$A27=2014),'NGER input 2'!EU27*'NGER input 2'!FE27*'NGER input 2'!FO27*'NGER input 2'!$GQ27,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A27=2013,'NGER input 2'!$A27=2014),'NGER input 2'!EV27*'NGER input 2'!FF27*'NGER input 2'!FP27*'NGER input 2'!$GQ27,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A27=2013,'NGER input 2'!$A27=2014),'NGER input 2'!EW27*'NGER input 2'!FG27*'NGER input 2'!FQ27*'NGER input 2'!$GQ27,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A27=2013,'NGER input 2'!$A27=2014),'NGER input 2'!EX27*'NGER input 2'!FH27*'NGER input 2'!FR27*'NGER input 2'!$GQ27,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A27=2013,'NGER input 2'!$A27=2014),'NGER input 2'!EY27*'NGER input 2'!FI27*'NGER input 2'!FS27*'NGER input 2'!$GQ27,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A27=2013,'NGER input 2'!$A27=2014),'NGER input 2'!EZ27*'NGER input 2'!FJ27*'NGER input 2'!FT27*'NGER input 2'!$GQ27,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A27=2013,'NGER input 2'!$A27=2014),'NGER input 2'!FA27*'NGER input 2'!FK27*'NGER input 2'!FU27*'NGER input 2'!$GQ27,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A27=2013,'NGER input 2'!$A27=2014),'NGER input 2'!FB27*'NGER input 2'!FL27*'NGER input 2'!FV27*'NGER input 2'!$GQ27,0)","v":0},{"$f":"C29*(1-EXP(-'NGER input 2'!FW27*(13-'NGER input 2'!$GR27-7)/12))","v":0},{"$f":"D29*(1-EXP(-'NGER input 2'!FX27*(13-'NGER input 2'!$GR27-7)/12))","v":0},{"$f":"E29*(1-EXP(-'NGER input 2'!FY27*(13-'NGER input 2'!$GR27-7)/12))","v":0},{"$f":"F29*(1-EXP(-'NGER input 2'!FZ27*(13-'NGER input 2'!$GR27-7)/12))","v":0},{"$f":"G29*(1-EXP(-'NGER input 2'!GA27*(13-'NGER input 2'!$GR27-7)/12))","v":0},{"$f":"H29*(1-EXP(-'NGER input 2'!GB27*(13-'NGER input 2'!$GR27-7)/12))","v":0},{"$f":"I29*(1-EXP(-'NGER input 2'!GC27*(13-'NGER input 2'!$GR27-7)/12))","v":0},{"$f":"J29*(1-EXP(-'NGER input 2'!GD27*(13-'NGER input 2'!$GR27-7)/12))","v":0},{"$f":"K29*(1-EXP(-'NGER input 2'!GE27*(13-'NGER input 2'!$GR27-7)/12))","v":0},{"$f":"L29*(1-EXP(-'NGER input 2'!GF27*(13-'NGER input 2'!$GR27-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q28/'NGER results'!$N28)*M29),0,('NGER results'!$Q28/'NGER results'!$N28)*M29)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q28/'NGER results'!$N28)*N29),0,('NGER results'!$Q28/'NGER results'!$N28)*N29)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q28/'NGER results'!$N28)*O29),0,('NGER results'!$Q28/'NGER results'!$N28)*O29)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q28/'NGER results'!$N28)*P29),0,('NGER results'!$Q28/'NGER results'!$N28)*P29)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q28/'NGER results'!$N28)*Q29),0,('NGER results'!$Q28/'NGER results'!$N28)*Q29)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q28/'NGER results'!$N28)*R29),0,('NGER results'!$Q28/'NGER results'!$N28)*R29)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q28/'NGER results'!$N28)*S29),0,('NGER results'!$Q28/'NGER results'!$N28)*S29)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q28/'NGER results'!$N28)*T29),0,('NGER results'!$Q28/'NGER results'!$N28)*T29)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q28/'NGER results'!$N28)*U29),0,('NGER results'!$Q28/'NGER results'!$N28)*U29)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q28/'NGER results'!$N28)*V29),0,('NGER results'!$Q28/'NGER results'!$N28)*V29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ29*(1-EXP(-'NGER input 2'!FW27))","v":0},{"$f":"AR29*(1-EXP(-'NGER input 2'!FX27))","v":0},{"$f":"AS29*(1-EXP(-'NGER input 2'!FY27))","v":0},{"$f":"AT29*(1-EXP(-'NGER input 2'!FZ27))","v":0},{"$f":"AU29*(1-EXP(-'NGER input 2'!GA27))","v":0},{"$f":"AV29*(1-EXP(-'NGER input 2'!GB27))","v":0},{"$f":"AW29*(1-EXP(-'NGER input 2'!GC27))","v":0},{"$f":"AX29*(1-EXP(-'NGER input 2'!GD27))","v":0},{"$f":"AY29*(1-EXP(-'NGER input 2'!GE27))","v":0},{"$f":"AZ29*(1-EXP(-'NGER input 2'!GF27))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q28/'NGER results'!$N28)*BA29),0,('NGER results'!$Q28/'NGER results'!$N28)*BA29)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q28/'NGER results'!$N28)*BB29),0,('NGER results'!$Q28/'NGER results'!$N28)*BB29)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q28/'NGER results'!$N28)*BC29),0,('NGER results'!$Q28/'NGER results'!$N28)*BC29)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q28/'NGER results'!$N28)*BD29),0,('NGER results'!$Q28/'NGER results'!$N28)*BD29)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q28/'NGER results'!$N28)*BE29),0,('NGER results'!$Q28/'NGER results'!$N28)*BE29)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q28/'NGER results'!$N28)*BF29),0,('NGER results'!$Q28/'NGER results'!$N28)*BF29)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q28/'NGER results'!$N28)*BG29),0,('NGER results'!$Q28/'NGER results'!$N28)*BG29)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q28/'NGER results'!$N28)*BH29),0,('NGER results'!$Q28/'NGER results'!$N28)*BH29)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q28/'NGER results'!$N28)*BI29),0,('NGER results'!$Q28/'NGER results'!$N28)*BI29)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q28/'NGER results'!$N28)*BJ29),0,('NGER results'!$Q28/'NGER results'!$N28)*BJ29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A29>=2016,(BA29+M29)*'NGER input 2'!$GS27*1.336*25,(BA29+M29)*'NGER input 2'!$GS27*1.336*25)","v":0},{"$f":"IF($A29>=2016,(BB29+N29)*'NGER input 2'!$GS27*1.336*25,(BB29+N29)*'NGER input 2'!$GS27*1.336*25)","v":0},{"$f":"IF($A29>=2016,(BC29+O29)*'NGER input 2'!$GS27*1.336*25,(BC29+O29)*'NGER input 2'!$GS27*1.336*25)","v":0},{"$f":"IF($A29>=2016,(BD29+P29)*'NGER input 2'!$GS27*1.336*25,(BD29+P29)*'NGER input 2'!$GS27*1.336*25)","v":0},{"$f":"IF($A29>=2016,(BE29+Q29)*'NGER input 2'!$GS27*1.336*25,(BE29+Q29)*'NGER input 2'!$GS27*1.336*25)","v":0},{"$f":"IF($A29>=2016,(BF29+R29)*'NGER input 2'!$GS27*1.336*25,(BF29+R29)*'NGER input 2'!$GS27*1.336*25)","v":0},{"$f":"IF($A29>=2016,(BG29+S29)*'NGER input 2'!$GS27*1.336*25,(BG29+S29)*'NGER input 2'!$GS27*1.336*25)","v":0},{"$f":"IF($A29>=2016,(BH29+T29)*'NGER input 2'!$GS27*1.336*25,(BH29+T29)*'NGER input 2'!$GS27*1.336*25)","v":0},{"$f":"IF($A29>=2016,(BI29+U29)*'NGER input 2'!$GS27*1.336*25,(BI29+U29)*'NGER input 2'!$GS27*1.336*25)","v":0},{"$f":"IF($A29>=2016,(BJ29+V29)*'NGER input 2'!$GS27*1.336*25,(BJ29+V29)*'NGER input 2'!$GS27*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A28","v":24},null,{"$f":"IF(OR('NGER input 2'!$A28=2013,'NGER input 2'!$A28=2014),'NGER input 2'!ES28*'NGER input 2'!FC28*'NGER input 2'!FM28*'NGER input 2'!$GQ28,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A28=2013,'NGER input 2'!$A28=2014),'NGER input 2'!ET28*'NGER input 2'!FD28*'NGER input 2'!FN28*'NGER input 2'!$GQ28,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A28=2013,'NGER input 2'!$A28=2014),'NGER input 2'!EU28*'NGER input 2'!FE28*'NGER input 2'!FO28*'NGER input 2'!$GQ28,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A28=2013,'NGER input 2'!$A28=2014),'NGER input 2'!EV28*'NGER input 2'!FF28*'NGER input 2'!FP28*'NGER input 2'!$GQ28,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A28=2013,'NGER input 2'!$A28=2014),'NGER input 2'!EW28*'NGER input 2'!FG28*'NGER input 2'!FQ28*'NGER input 2'!$GQ28,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A28=2013,'NGER input 2'!$A28=2014),'NGER input 2'!EX28*'NGER input 2'!FH28*'NGER input 2'!FR28*'NGER input 2'!$GQ28,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A28=2013,'NGER input 2'!$A28=2014),'NGER input 2'!EY28*'NGER input 2'!FI28*'NGER input 2'!FS28*'NGER input 2'!$GQ28,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A28=2013,'NGER input 2'!$A28=2014),'NGER input 2'!EZ28*'NGER input 2'!FJ28*'NGER input 2'!FT28*'NGER input 2'!$GQ28,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A28=2013,'NGER input 2'!$A28=2014),'NGER input 2'!FA28*'NGER input 2'!FK28*'NGER input 2'!FU28*'NGER input 2'!$GQ28,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A28=2013,'NGER input 2'!$A28=2014),'NGER input 2'!FB28*'NGER input 2'!FL28*'NGER input 2'!FV28*'NGER input 2'!$GQ28,0)","v":0},{"$f":"C30*(1-EXP(-'NGER input 2'!FW28*(13-'NGER input 2'!$GR28-7)/12))","v":0},{"$f":"D30*(1-EXP(-'NGER input 2'!FX28*(13-'NGER input 2'!$GR28-7)/12))","v":0},{"$f":"E30*(1-EXP(-'NGER input 2'!FY28*(13-'NGER input 2'!$GR28-7)/12))","v":0},{"$f":"F30*(1-EXP(-'NGER input 2'!FZ28*(13-'NGER input 2'!$GR28-7)/12))","v":0},{"$f":"G30*(1-EXP(-'NGER input 2'!GA28*(13-'NGER input 2'!$GR28-7)/12))","v":0},{"$f":"H30*(1-EXP(-'NGER input 2'!GB28*(13-'NGER input 2'!$GR28-7)/12))","v":0},{"$f":"I30*(1-EXP(-'NGER input 2'!GC28*(13-'NGER input 2'!$GR28-7)/12))","v":0},{"$f":"J30*(1-EXP(-'NGER input 2'!GD28*(13-'NGER input 2'!$GR28-7)/12))","v":0},{"$f":"K30*(1-EXP(-'NGER input 2'!GE28*(13-'NGER input 2'!$GR28-7)/12))","v":0},{"$f":"L30*(1-EXP(-'NGER input 2'!GF28*(13-'NGER input 2'!$GR28-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q29/'NGER results'!$N29)*M30),0,('NGER results'!$Q29/'NGER results'!$N29)*M30)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q29/'NGER results'!$N29)*N30),0,('NGER results'!$Q29/'NGER results'!$N29)*N30)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q29/'NGER results'!$N29)*O30),0,('NGER results'!$Q29/'NGER results'!$N29)*O30)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q29/'NGER results'!$N29)*P30),0,('NGER results'!$Q29/'NGER results'!$N29)*P30)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q29/'NGER results'!$N29)*Q30),0,('NGER results'!$Q29/'NGER results'!$N29)*Q30)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q29/'NGER results'!$N29)*R30),0,('NGER results'!$Q29/'NGER results'!$N29)*R30)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q29/'NGER results'!$N29)*S30),0,('NGER results'!$Q29/'NGER results'!$N29)*S30)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q29/'NGER results'!$N29)*T30),0,('NGER results'!$Q29/'NGER results'!$N29)*T30)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q29/'NGER results'!$N29)*U30),0,('NGER results'!$Q29/'NGER results'!$N29)*U30)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q29/'NGER results'!$N29)*V30),0,('NGER results'!$Q29/'NGER results'!$N29)*V30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ30*(1-EXP(-'NGER input 2'!FW28))","v":0},{"$f":"AR30*(1-EXP(-'NGER input 2'!FX28))","v":0},{"$f":"AS30*(1-EXP(-'NGER input 2'!FY28))","v":0},{"$f":"AT30*(1-EXP(-'NGER input 2'!FZ28))","v":0},{"$f":"AU30*(1-EXP(-'NGER input 2'!GA28))","v":0},{"$f":"AV30*(1-EXP(-'NGER input 2'!GB28))","v":0},{"$f":"AW30*(1-EXP(-'NGER input 2'!GC28))","v":0},{"$f":"AX30*(1-EXP(-'NGER input 2'!GD28))","v":0},{"$f":"AY30*(1-EXP(-'NGER input 2'!GE28))","v":0},{"$f":"AZ30*(1-EXP(-'NGER input 2'!GF28))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q29/'NGER results'!$N29)*BA30),0,('NGER results'!$Q29/'NGER results'!$N29)*BA30)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q29/'NGER results'!$N29)*BB30),0,('NGER results'!$Q29/'NGER results'!$N29)*BB30)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q29/'NGER results'!$N29)*BC30),0,('NGER results'!$Q29/'NGER results'!$N29)*BC30)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q29/'NGER results'!$N29)*BD30),0,('NGER results'!$Q29/'NGER results'!$N29)*BD30)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q29/'NGER results'!$N29)*BE30),0,('NGER results'!$Q29/'NGER results'!$N29)*BE30)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q29/'NGER results'!$N29)*BF30),0,('NGER results'!$Q29/'NGER results'!$N29)*BF30)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q29/'NGER results'!$N29)*BG30),0,('NGER results'!$Q29/'NGER results'!$N29)*BG30)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q29/'NGER results'!$N29)*BH30),0,('NGER results'!$Q29/'NGER results'!$N29)*BH30)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q29/'NGER results'!$N29)*BI30),0,('NGER results'!$Q29/'NGER results'!$N29)*BI30)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q29/'NGER results'!$N29)*BJ30),0,('NGER results'!$Q29/'NGER results'!$N29)*BJ30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A30>=2016,(BA30+M30)*'NGER input 2'!$GS28*1.336*25,(BA30+M30)*'NGER input 2'!$GS28*1.336*25)","v":0},{"$f":"IF($A30>=2016,(BB30+N30)*'NGER input 2'!$GS28*1.336*25,(BB30+N30)*'NGER input 2'!$GS28*1.336*25)","v":0},{"$f":"IF($A30>=2016,(BC30+O30)*'NGER input 2'!$GS28*1.336*25,(BC30+O30)*'NGER input 2'!$GS28*1.336*25)","v":0},{"$f":"IF($A30>=2016,(BD30+P30)*'NGER input 2'!$GS28*1.336*25,(BD30+P30)*'NGER input 2'!$GS28*1.336*25)","v":0},{"$f":"IF($A30>=2016,(BE30+Q30)*'NGER input 2'!$GS28*1.336*25,(BE30+Q30)*'NGER input 2'!$GS28*1.336*25)","v":0},{"$f":"IF($A30>=2016,(BF30+R30)*'NGER input 2'!$GS28*1.336*25,(BF30+R30)*'NGER input 2'!$GS28*1.336*25)","v":0},{"$f":"IF($A30>=2016,(BG30+S30)*'NGER input 2'!$GS28*1.336*25,(BG30+S30)*'NGER input 2'!$GS28*1.336*25)","v":0},{"$f":"IF($A30>=2016,(BH30+T30)*'NGER input 2'!$GS28*1.336*25,(BH30+T30)*'NGER input 2'!$GS28*1.336*25)","v":0},{"$f":"IF($A30>=2016,(BI30+U30)*'NGER input 2'!$GS28*1.336*25,(BI30+U30)*'NGER input 2'!$GS28*1.336*25)","v":0},{"$f":"IF($A30>=2016,(BJ30+V30)*'NGER input 2'!$GS28*1.336*25,(BJ30+V30)*'NGER input 2'!$GS28*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A29","v":25},null,{"$f":"IF(OR('NGER input 2'!$A29=2013,'NGER input 2'!$A29=2014),'NGER input 2'!ES29*'NGER input 2'!FC29*'NGER input 2'!FM29*'NGER input 2'!$GQ29,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A29=2013,'NGER input 2'!$A29=2014),'NGER input 2'!ET29*'NGER input 2'!FD29*'NGER input 2'!FN29*'NGER input 2'!$GQ29,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A29=2013,'NGER input 2'!$A29=2014),'NGER input 2'!EU29*'NGER input 2'!FE29*'NGER input 2'!FO29*'NGER input 2'!$GQ29,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A29=2013,'NGER input 2'!$A29=2014),'NGER input 2'!EV29*'NGER input 2'!FF29*'NGER input 2'!FP29*'NGER input 2'!$GQ29,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A29=2013,'NGER input 2'!$A29=2014),'NGER input 2'!EW29*'NGER input 2'!FG29*'NGER input 2'!FQ29*'NGER input 2'!$GQ29,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A29=2013,'NGER input 2'!$A29=2014),'NGER input 2'!EX29*'NGER input 2'!FH29*'NGER input 2'!FR29*'NGER input 2'!$GQ29,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A29=2013,'NGER input 2'!$A29=2014),'NGER input 2'!EY29*'NGER input 2'!FI29*'NGER input 2'!FS29*'NGER input 2'!$GQ29,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A29=2013,'NGER input 2'!$A29=2014),'NGER input 2'!EZ29*'NGER input 2'!FJ29*'NGER input 2'!FT29*'NGER input 2'!$GQ29,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A29=2013,'NGER input 2'!$A29=2014),'NGER input 2'!FA29*'NGER input 2'!FK29*'NGER input 2'!FU29*'NGER input 2'!$GQ29,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A29=2013,'NGER input 2'!$A29=2014),'NGER input 2'!FB29*'NGER input 2'!FL29*'NGER input 2'!FV29*'NGER input 2'!$GQ29,0)","v":0},{"$f":"C31*(1-EXP(-'NGER input 2'!FW29*(13-'NGER input 2'!$GR29-7)/12))","v":0},{"$f":"D31*(1-EXP(-'NGER input 2'!FX29*(13-'NGER input 2'!$GR29-7)/12))","v":0},{"$f":"E31*(1-EXP(-'NGER input 2'!FY29*(13-'NGER input 2'!$GR29-7)/12))","v":0},{"$f":"F31*(1-EXP(-'NGER input 2'!FZ29*(13-'NGER input 2'!$GR29-7)/12))","v":0},{"$f":"G31*(1-EXP(-'NGER input 2'!GA29*(13-'NGER input 2'!$GR29-7)/12))","v":0},{"$f":"H31*(1-EXP(-'NGER input 2'!GB29*(13-'NGER input 2'!$GR29-7)/12))","v":0},{"$f":"I31*(1-EXP(-'NGER input 2'!GC29*(13-'NGER input 2'!$GR29-7)/12))","v":0},{"$f":"J31*(1-EXP(-'NGER input 2'!GD29*(13-'NGER input 2'!$GR29-7)/12))","v":0},{"$f":"K31*(1-EXP(-'NGER input 2'!GE29*(13-'NGER input 2'!$GR29-7)/12))","v":0},{"$f":"L31*(1-EXP(-'NGER input 2'!GF29*(13-'NGER input 2'!$GR29-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q30/'NGER results'!$N30)*M31),0,('NGER results'!$Q30/'NGER results'!$N30)*M31)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q30/'NGER results'!$N30)*N31),0,('NGER results'!$Q30/'NGER results'!$N30)*N31)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q30/'NGER results'!$N30)*O31),0,('NGER results'!$Q30/'NGER results'!$N30)*O31)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q30/'NGER results'!$N30)*P31),0,('NGER results'!$Q30/'NGER results'!$N30)*P31)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q30/'NGER results'!$N30)*Q31),0,('NGER results'!$Q30/'NGER results'!$N30)*Q31)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q30/'NGER results'!$N30)*R31),0,('NGER results'!$Q30/'NGER results'!$N30)*R31)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q30/'NGER results'!$N30)*S31),0,('NGER results'!$Q30/'NGER results'!$N30)*S31)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q30/'NGER results'!$N30)*T31),0,('NGER results'!$Q30/'NGER results'!$N30)*T31)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q30/'NGER results'!$N30)*U31),0,('NGER results'!$Q30/'NGER results'!$N30)*U31)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q30/'NGER results'!$N30)*V31),0,('NGER results'!$Q30/'NGER results'!$N30)*V31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ31*(1-EXP(-'NGER input 2'!FW29))","v":0},{"$f":"AR31*(1-EXP(-'NGER input 2'!FX29))","v":0},{"$f":"AS31*(1-EXP(-'NGER input 2'!FY29))","v":0},{"$f":"AT31*(1-EXP(-'NGER input 2'!FZ29))","v":0},{"$f":"AU31*(1-EXP(-'NGER input 2'!GA29))","v":0},{"$f":"AV31*(1-EXP(-'NGER input 2'!GB29))","v":0},{"$f":"AW31*(1-EXP(-'NGER input 2'!GC29))","v":0},{"$f":"AX31*(1-EXP(-'NGER input 2'!GD29))","v":0},{"$f":"AY31*(1-EXP(-'NGER input 2'!GE29))","v":0},{"$f":"AZ31*(1-EXP(-'NGER input 2'!GF29))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q30/'NGER results'!$N30)*BA31),0,('NGER results'!$Q30/'NGER results'!$N30)*BA31)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q30/'NGER results'!$N30)*BB31),0,('NGER results'!$Q30/'NGER results'!$N30)*BB31)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q30/'NGER results'!$N30)*BC31),0,('NGER results'!$Q30/'NGER results'!$N30)*BC31)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q30/'NGER results'!$N30)*BD31),0,('NGER results'!$Q30/'NGER results'!$N30)*BD31)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q30/'NGER results'!$N30)*BE31),0,('NGER results'!$Q30/'NGER results'!$N30)*BE31)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q30/'NGER results'!$N30)*BF31),0,('NGER results'!$Q30/'NGER results'!$N30)*BF31)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q30/'NGER results'!$N30)*BG31),0,('NGER results'!$Q30/'NGER results'!$N30)*BG31)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q30/'NGER results'!$N30)*BH31),0,('NGER results'!$Q30/'NGER results'!$N30)*BH31)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q30/'NGER results'!$N30)*BI31),0,('NGER results'!$Q30/'NGER results'!$N30)*BI31)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q30/'NGER results'!$N30)*BJ31),0,('NGER results'!$Q30/'NGER results'!$N30)*BJ31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A31>=2016,(BA31+M31)*'NGER input 2'!$GS29*1.336*25,(BA31+M31)*'NGER input 2'!$GS29*1.336*25)","v":0},{"$f":"IF($A31>=2016,(BB31+N31)*'NGER input 2'!$GS29*1.336*25,(BB31+N31)*'NGER input 2'!$GS29*1.336*25)","v":0},{"$f":"IF($A31>=2016,(BC31+O31)*'NGER input 2'!$GS29*1.336*25,(BC31+O31)*'NGER input 2'!$GS29*1.336*25)","v":0},{"$f":"IF($A31>=2016,(BD31+P31)*'NGER input 2'!$GS29*1.336*25,(BD31+P31)*'NGER input 2'!$GS29*1.336*25)","v":0},{"$f":"IF($A31>=2016,(BE31+Q31)*'NGER input 2'!$GS29*1.336*25,(BE31+Q31)*'NGER input 2'!$GS29*1.336*25)","v":0},{"$f":"IF($A31>=2016,(BF31+R31)*'NGER input 2'!$GS29*1.336*25,(BF31+R31)*'NGER input 2'!$GS29*1.336*25)","v":0},{"$f":"IF($A31>=2016,(BG31+S31)*'NGER input 2'!$GS29*1.336*25,(BG31+S31)*'NGER input 2'!$GS29*1.336*25)","v":0},{"$f":"IF($A31>=2016,(BH31+T31)*'NGER input 2'!$GS29*1.336*25,(BH31+T31)*'NGER input 2'!$GS29*1.336*25)","v":0},{"$f":"IF($A31>=2016,(BI31+U31)*'NGER input 2'!$GS29*1.336*25,(BI31+U31)*'NGER input 2'!$GS29*1.336*25)","v":0},{"$f":"IF($A31>=2016,(BJ31+V31)*'NGER input 2'!$GS29*1.336*25,(BJ31+V31)*'NGER input 2'!$GS29*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A30","v":26},null,{"$f":"IF(OR('NGER input 2'!$A30=2013,'NGER input 2'!$A30=2014),'NGER input 2'!ES30*'NGER input 2'!FC30*'NGER input 2'!FM30*'NGER input 2'!$GQ30,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A30=2013,'NGER input 2'!$A30=2014),'NGER input 2'!ET30*'NGER input 2'!FD30*'NGER input 2'!FN30*'NGER input 2'!$GQ30,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A30=2013,'NGER input 2'!$A30=2014),'NGER input 2'!EU30*'NGER input 2'!FE30*'NGER input 2'!FO30*'NGER input 2'!$GQ30,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A30=2013,'NGER input 2'!$A30=2014),'NGER input 2'!EV30*'NGER input 2'!FF30*'NGER input 2'!FP30*'NGER input 2'!$GQ30,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A30=2013,'NGER input 2'!$A30=2014),'NGER input 2'!EW30*'NGER input 2'!FG30*'NGER input 2'!FQ30*'NGER input 2'!$GQ30,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A30=2013,'NGER input 2'!$A30=2014),'NGER input 2'!EX30*'NGER input 2'!FH30*'NGER input 2'!FR30*'NGER input 2'!$GQ30,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A30=2013,'NGER input 2'!$A30=2014),'NGER input 2'!EY30*'NGER input 2'!FI30*'NGER input 2'!FS30*'NGER input 2'!$GQ30,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A30=2013,'NGER input 2'!$A30=2014),'NGER input 2'!EZ30*'NGER input 2'!FJ30*'NGER input 2'!FT30*'NGER input 2'!$GQ30,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A30=2013,'NGER input 2'!$A30=2014),'NGER input 2'!FA30*'NGER input 2'!FK30*'NGER input 2'!FU30*'NGER input 2'!$GQ30,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A30=2013,'NGER input 2'!$A30=2014),'NGER input 2'!FB30*'NGER input 2'!FL30*'NGER input 2'!FV30*'NGER input 2'!$GQ30,0)","v":0},{"$f":"C32*(1-EXP(-'NGER input 2'!FW30*(13-'NGER input 2'!$GR30-7)/12))","v":0},{"$f":"D32*(1-EXP(-'NGER input 2'!FX30*(13-'NGER input 2'!$GR30-7)/12))","v":0},{"$f":"E32*(1-EXP(-'NGER input 2'!FY30*(13-'NGER input 2'!$GR30-7)/12))","v":0},{"$f":"F32*(1-EXP(-'NGER input 2'!FZ30*(13-'NGER input 2'!$GR30-7)/12))","v":0},{"$f":"G32*(1-EXP(-'NGER input 2'!GA30*(13-'NGER input 2'!$GR30-7)/12))","v":0},{"$f":"H32*(1-EXP(-'NGER input 2'!GB30*(13-'NGER input 2'!$GR30-7)/12))","v":0},{"$f":"I32*(1-EXP(-'NGER input 2'!GC30*(13-'NGER input 2'!$GR30-7)/12))","v":0},{"$f":"J32*(1-EXP(-'NGER input 2'!GD30*(13-'NGER input 2'!$GR30-7)/12))","v":0},{"$f":"K32*(1-EXP(-'NGER input 2'!GE30*(13-'NGER input 2'!$GR30-7)/12))","v":0},{"$f":"L32*(1-EXP(-'NGER input 2'!GF30*(13-'NGER input 2'!$GR30-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q31/'NGER results'!$N31)*M32),0,('NGER results'!$Q31/'NGER results'!$N31)*M32)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q31/'NGER results'!$N31)*N32),0,('NGER results'!$Q31/'NGER results'!$N31)*N32)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q31/'NGER results'!$N31)*O32),0,('NGER results'!$Q31/'NGER results'!$N31)*O32)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q31/'NGER results'!$N31)*P32),0,('NGER results'!$Q31/'NGER results'!$N31)*P32)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q31/'NGER results'!$N31)*Q32),0,('NGER results'!$Q31/'NGER results'!$N31)*Q32)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q31/'NGER results'!$N31)*R32),0,('NGER results'!$Q31/'NGER results'!$N31)*R32)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q31/'NGER results'!$N31)*S32),0,('NGER results'!$Q31/'NGER results'!$N31)*S32)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q31/'NGER results'!$N31)*T32),0,('NGER results'!$Q31/'NGER results'!$N31)*T32)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q31/'NGER results'!$N31)*U32),0,('NGER results'!$Q31/'NGER results'!$N31)*U32)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q31/'NGER results'!$N31)*V32),0,('NGER results'!$Q31/'NGER results'!$N31)*V32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ32*(1-EXP(-'NGER input 2'!FW30))","v":0},{"$f":"AR32*(1-EXP(-'NGER input 2'!FX30))","v":0},{"$f":"AS32*(1-EXP(-'NGER input 2'!FY30))","v":0},{"$f":"AT32*(1-EXP(-'NGER input 2'!FZ30))","v":0},{"$f":"AU32*(1-EXP(-'NGER input 2'!GA30))","v":0},{"$f":"AV32*(1-EXP(-'NGER input 2'!GB30))","v":0},{"$f":"AW32*(1-EXP(-'NGER input 2'!GC30))","v":0},{"$f":"AX32*(1-EXP(-'NGER input 2'!GD30))","v":0},{"$f":"AY32*(1-EXP(-'NGER input 2'!GE30))","v":0},{"$f":"AZ32*(1-EXP(-'NGER input 2'!GF30))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q31/'NGER results'!$N31)*BA32),0,('NGER results'!$Q31/'NGER results'!$N31)*BA32)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q31/'NGER results'!$N31)*BB32),0,('NGER results'!$Q31/'NGER results'!$N31)*BB32)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q31/'NGER results'!$N31)*BC32),0,('NGER results'!$Q31/'NGER results'!$N31)*BC32)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q31/'NGER results'!$N31)*BD32),0,('NGER results'!$Q31/'NGER results'!$N31)*BD32)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q31/'NGER results'!$N31)*BE32),0,('NGER results'!$Q31/'NGER results'!$N31)*BE32)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q31/'NGER results'!$N31)*BF32),0,('NGER results'!$Q31/'NGER results'!$N31)*BF32)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q31/'NGER results'!$N31)*BG32),0,('NGER results'!$Q31/'NGER results'!$N31)*BG32)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q31/'NGER results'!$N31)*BH32),0,('NGER results'!$Q31/'NGER results'!$N31)*BH32)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q31/'NGER results'!$N31)*BI32),0,('NGER results'!$Q31/'NGER results'!$N31)*BI32)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q31/'NGER results'!$N31)*BJ32),0,('NGER results'!$Q31/'NGER results'!$N31)*BJ32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A32>=2016,(BA32+M32)*'NGER input 2'!$GS30*1.336*25,(BA32+M32)*'NGER input 2'!$GS30*1.336*25)","v":0},{"$f":"IF($A32>=2016,(BB32+N32)*'NGER input 2'!$GS30*1.336*25,(BB32+N32)*'NGER input 2'!$GS30*1.336*25)","v":0},{"$f":"IF($A32>=2016,(BC32+O32)*'NGER input 2'!$GS30*1.336*25,(BC32+O32)*'NGER input 2'!$GS30*1.336*25)","v":0},{"$f":"IF($A32>=2016,(BD32+P32)*'NGER input 2'!$GS30*1.336*25,(BD32+P32)*'NGER input 2'!$GS30*1.336*25)","v":0},{"$f":"IF($A32>=2016,(BE32+Q32)*'NGER input 2'!$GS30*1.336*25,(BE32+Q32)*'NGER input 2'!$GS30*1.336*25)","v":0},{"$f":"IF($A32>=2016,(BF32+R32)*'NGER input 2'!$GS30*1.336*25,(BF32+R32)*'NGER input 2'!$GS30*1.336*25)","v":0},{"$f":"IF($A32>=2016,(BG32+S32)*'NGER input 2'!$GS30*1.336*25,(BG32+S32)*'NGER input 2'!$GS30*1.336*25)","v":0},{"$f":"IF($A32>=2016,(BH32+T32)*'NGER input 2'!$GS30*1.336*25,(BH32+T32)*'NGER input 2'!$GS30*1.336*25)","v":0},{"$f":"IF($A32>=2016,(BI32+U32)*'NGER input 2'!$GS30*1.336*25,(BI32+U32)*'NGER input 2'!$GS30*1.336*25)","v":0},{"$f":"IF($A32>=2016,(BJ32+V32)*'NGER input 2'!$GS30*1.336*25,(BJ32+V32)*'NGER input 2'!$GS30*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A31","v":27},null,{"$f":"IF(OR('NGER input 2'!$A31=2013,'NGER input 2'!$A31=2014),'NGER input 2'!ES31*'NGER input 2'!FC31*'NGER input 2'!FM31*'NGER input 2'!$GQ31,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A31=2013,'NGER input 2'!$A31=2014),'NGER input 2'!ET31*'NGER input 2'!FD31*'NGER input 2'!FN31*'NGER input 2'!$GQ31,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A31=2013,'NGER input 2'!$A31=2014),'NGER input 2'!EU31*'NGER input 2'!FE31*'NGER input 2'!FO31*'NGER input 2'!$GQ31,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A31=2013,'NGER input 2'!$A31=2014),'NGER input 2'!EV31*'NGER input 2'!FF31*'NGER input 2'!FP31*'NGER input 2'!$GQ31,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A31=2013,'NGER input 2'!$A31=2014),'NGER input 2'!EW31*'NGER input 2'!FG31*'NGER input 2'!FQ31*'NGER input 2'!$GQ31,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A31=2013,'NGER input 2'!$A31=2014),'NGER input 2'!EX31*'NGER input 2'!FH31*'NGER input 2'!FR31*'NGER input 2'!$GQ31,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A31=2013,'NGER input 2'!$A31=2014),'NGER input 2'!EY31*'NGER input 2'!FI31*'NGER input 2'!FS31*'NGER input 2'!$GQ31,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A31=2013,'NGER input 2'!$A31=2014),'NGER input 2'!EZ31*'NGER input 2'!FJ31*'NGER input 2'!FT31*'NGER input 2'!$GQ31,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A31=2013,'NGER input 2'!$A31=2014),'NGER input 2'!FA31*'NGER input 2'!FK31*'NGER input 2'!FU31*'NGER input 2'!$GQ31,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A31=2013,'NGER input 2'!$A31=2014),'NGER input 2'!FB31*'NGER input 2'!FL31*'NGER input 2'!FV31*'NGER input 2'!$GQ31,0)","v":0},{"$f":"C33*(1-EXP(-'NGER input 2'!FW31*(13-'NGER input 2'!$GR31-7)/12))","v":0},{"$f":"D33*(1-EXP(-'NGER input 2'!FX31*(13-'NGER input 2'!$GR31-7)/12))","v":0},{"$f":"E33*(1-EXP(-'NGER input 2'!FY31*(13-'NGER input 2'!$GR31-7)/12))","v":0},{"$f":"F33*(1-EXP(-'NGER input 2'!FZ31*(13-'NGER input 2'!$GR31-7)/12))","v":0},{"$f":"G33*(1-EXP(-'NGER input 2'!GA31*(13-'NGER input 2'!$GR31-7)/12))","v":0},{"$f":"H33*(1-EXP(-'NGER input 2'!GB31*(13-'NGER input 2'!$GR31-7)/12))","v":0},{"$f":"I33*(1-EXP(-'NGER input 2'!GC31*(13-'NGER input 2'!$GR31-7)/12))","v":0},{"$f":"J33*(1-EXP(-'NGER input 2'!GD31*(13-'NGER input 2'!$GR31-7)/12))","v":0},{"$f":"K33*(1-EXP(-'NGER input 2'!GE31*(13-'NGER input 2'!$GR31-7)/12))","v":0},{"$f":"L33*(1-EXP(-'NGER input 2'!GF31*(13-'NGER input 2'!$GR31-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q32/'NGER results'!$N32)*M33),0,('NGER results'!$Q32/'NGER results'!$N32)*M33)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q32/'NGER results'!$N32)*N33),0,('NGER results'!$Q32/'NGER results'!$N32)*N33)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q32/'NGER results'!$N32)*O33),0,('NGER results'!$Q32/'NGER results'!$N32)*O33)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q32/'NGER results'!$N32)*P33),0,('NGER results'!$Q32/'NGER results'!$N32)*P33)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q32/'NGER results'!$N32)*Q33),0,('NGER results'!$Q32/'NGER results'!$N32)*Q33)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q32/'NGER results'!$N32)*R33),0,('NGER results'!$Q32/'NGER results'!$N32)*R33)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q32/'NGER results'!$N32)*S33),0,('NGER results'!$Q32/'NGER results'!$N32)*S33)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q32/'NGER results'!$N32)*T33),0,('NGER results'!$Q32/'NGER results'!$N32)*T33)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q32/'NGER results'!$N32)*U33),0,('NGER results'!$Q32/'NGER results'!$N32)*U33)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q32/'NGER results'!$N32)*V33),0,('NGER results'!$Q32/'NGER results'!$N32)*V33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ33*(1-EXP(-'NGER input 2'!FW31))","v":0},{"$f":"AR33*(1-EXP(-'NGER input 2'!FX31))","v":0},{"$f":"AS33*(1-EXP(-'NGER input 2'!FY31))","v":0},{"$f":"AT33*(1-EXP(-'NGER input 2'!FZ31))","v":0},{"$f":"AU33*(1-EXP(-'NGER input 2'!GA31))","v":0},{"$f":"AV33*(1-EXP(-'NGER input 2'!GB31))","v":0},{"$f":"AW33*(1-EXP(-'NGER input 2'!GC31))","v":0},{"$f":"AX33*(1-EXP(-'NGER input 2'!GD31))","v":0},{"$f":"AY33*(1-EXP(-'NGER input 2'!GE31))","v":0},{"$f":"AZ33*(1-EXP(-'NGER input 2'!GF31))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q32/'NGER results'!$N32)*BA33),0,('NGER results'!$Q32/'NGER results'!$N32)*BA33)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q32/'NGER results'!$N32)*BB33),0,('NGER results'!$Q32/'NGER results'!$N32)*BB33)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q32/'NGER results'!$N32)*BC33),0,('NGER results'!$Q32/'NGER results'!$N32)*BC33)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q32/'NGER results'!$N32)*BD33),0,('NGER results'!$Q32/'NGER results'!$N32)*BD33)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q32/'NGER results'!$N32)*BE33),0,('NGER results'!$Q32/'NGER results'!$N32)*BE33)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q32/'NGER results'!$N32)*BF33),0,('NGER results'!$Q32/'NGER results'!$N32)*BF33)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q32/'NGER results'!$N32)*BG33),0,('NGER results'!$Q32/'NGER results'!$N32)*BG33)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q32/'NGER results'!$N32)*BH33),0,('NGER results'!$Q32/'NGER results'!$N32)*BH33)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q32/'NGER results'!$N32)*BI33),0,('NGER results'!$Q32/'NGER results'!$N32)*BI33)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q32/'NGER results'!$N32)*BJ33),0,('NGER results'!$Q32/'NGER results'!$N32)*BJ33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A33>=2016,(BA33+M33)*'NGER input 2'!$GS31*1.336*25,(BA33+M33)*'NGER input 2'!$GS31*1.336*25)","v":0},{"$f":"IF($A33>=2016,(BB33+N33)*'NGER input 2'!$GS31*1.336*25,(BB33+N33)*'NGER input 2'!$GS31*1.336*25)","v":0},{"$f":"IF($A33>=2016,(BC33+O33)*'NGER input 2'!$GS31*1.336*25,(BC33+O33)*'NGER input 2'!$GS31*1.336*25)","v":0},{"$f":"IF($A33>=2016,(BD33+P33)*'NGER input 2'!$GS31*1.336*25,(BD33+P33)*'NGER input 2'!$GS31*1.336*25)","v":0},{"$f":"IF($A33>=2016,(BE33+Q33)*'NGER input 2'!$GS31*1.336*25,(BE33+Q33)*'NGER input 2'!$GS31*1.336*25)","v":0},{"$f":"IF($A33>=2016,(BF33+R33)*'NGER input 2'!$GS31*1.336*25,(BF33+R33)*'NGER input 2'!$GS31*1.336*25)","v":0},{"$f":"IF($A33>=2016,(BG33+S33)*'NGER input 2'!$GS31*1.336*25,(BG33+S33)*'NGER input 2'!$GS31*1.336*25)","v":0},{"$f":"IF($A33>=2016,(BH33+T33)*'NGER input 2'!$GS31*1.336*25,(BH33+T33)*'NGER input 2'!$GS31*1.336*25)","v":0},{"$f":"IF($A33>=2016,(BI33+U33)*'NGER input 2'!$GS31*1.336*25,(BI33+U33)*'NGER input 2'!$GS31*1.336*25)","v":0},{"$f":"IF($A33>=2016,(BJ33+V33)*'NGER input 2'!$GS31*1.336*25,(BJ33+V33)*'NGER input 2'!$GS31*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A32","v":28},null,{"$f":"IF(OR('NGER input 2'!$A32=2013,'NGER input 2'!$A32=2014),'NGER input 2'!ES32*'NGER input 2'!FC32*'NGER input 2'!FM32*'NGER input 2'!$GQ32,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A32=2013,'NGER input 2'!$A32=2014),'NGER input 2'!ET32*'NGER input 2'!FD32*'NGER input 2'!FN32*'NGER input 2'!$GQ32,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A32=2013,'NGER input 2'!$A32=2014),'NGER input 2'!EU32*'NGER input 2'!FE32*'NGER input 2'!FO32*'NGER input 2'!$GQ32,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A32=2013,'NGER input 2'!$A32=2014),'NGER input 2'!EV32*'NGER input 2'!FF32*'NGER input 2'!FP32*'NGER input 2'!$GQ32,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A32=2013,'NGER input 2'!$A32=2014),'NGER input 2'!EW32*'NGER input 2'!FG32*'NGER input 2'!FQ32*'NGER input 2'!$GQ32,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A32=2013,'NGER input 2'!$A32=2014),'NGER input 2'!EX32*'NGER input 2'!FH32*'NGER input 2'!FR32*'NGER input 2'!$GQ32,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A32=2013,'NGER input 2'!$A32=2014),'NGER input 2'!EY32*'NGER input 2'!FI32*'NGER input 2'!FS32*'NGER input 2'!$GQ32,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A32=2013,'NGER input 2'!$A32=2014),'NGER input 2'!EZ32*'NGER input 2'!FJ32*'NGER input 2'!FT32*'NGER input 2'!$GQ32,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A32=2013,'NGER input 2'!$A32=2014),'NGER input 2'!FA32*'NGER input 2'!FK32*'NGER input 2'!FU32*'NGER input 2'!$GQ32,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A32=2013,'NGER input 2'!$A32=2014),'NGER input 2'!FB32*'NGER input 2'!FL32*'NGER input 2'!FV32*'NGER input 2'!$GQ32,0)","v":0},{"$f":"C34*(1-EXP(-'NGER input 2'!FW32*(13-'NGER input 2'!$GR32-7)/12))","v":0},{"$f":"D34*(1-EXP(-'NGER input 2'!FX32*(13-'NGER input 2'!$GR32-7)/12))","v":0},{"$f":"E34*(1-EXP(-'NGER input 2'!FY32*(13-'NGER input 2'!$GR32-7)/12))","v":0},{"$f":"F34*(1-EXP(-'NGER input 2'!FZ32*(13-'NGER input 2'!$GR32-7)/12))","v":0},{"$f":"G34*(1-EXP(-'NGER input 2'!GA32*(13-'NGER input 2'!$GR32-7)/12))","v":0},{"$f":"H34*(1-EXP(-'NGER input 2'!GB32*(13-'NGER input 2'!$GR32-7)/12))","v":0},{"$f":"I34*(1-EXP(-'NGER input 2'!GC32*(13-'NGER input 2'!$GR32-7)/12))","v":0},{"$f":"J34*(1-EXP(-'NGER input 2'!GD32*(13-'NGER input 2'!$GR32-7)/12))","v":0},{"$f":"K34*(1-EXP(-'NGER input 2'!GE32*(13-'NGER input 2'!$GR32-7)/12))","v":0},{"$f":"L34*(1-EXP(-'NGER input 2'!GF32*(13-'NGER input 2'!$GR32-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q33/'NGER results'!$N33)*M34),0,('NGER results'!$Q33/'NGER results'!$N33)*M34)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q33/'NGER results'!$N33)*N34),0,('NGER results'!$Q33/'NGER results'!$N33)*N34)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q33/'NGER results'!$N33)*O34),0,('NGER results'!$Q33/'NGER results'!$N33)*O34)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q33/'NGER results'!$N33)*P34),0,('NGER results'!$Q33/'NGER results'!$N33)*P34)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q33/'NGER results'!$N33)*Q34),0,('NGER results'!$Q33/'NGER results'!$N33)*Q34)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q33/'NGER results'!$N33)*R34),0,('NGER results'!$Q33/'NGER results'!$N33)*R34)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q33/'NGER results'!$N33)*S34),0,('NGER results'!$Q33/'NGER results'!$N33)*S34)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q33/'NGER results'!$N33)*T34),0,('NGER results'!$Q33/'NGER results'!$N33)*T34)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q33/'NGER results'!$N33)*U34),0,('NGER results'!$Q33/'NGER results'!$N33)*U34)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q33/'NGER results'!$N33)*V34),0,('NGER results'!$Q33/'NGER results'!$N33)*V34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ34*(1-EXP(-'NGER input 2'!FW32))","v":0},{"$f":"AR34*(1-EXP(-'NGER input 2'!FX32))","v":0},{"$f":"AS34*(1-EXP(-'NGER input 2'!FY32))","v":0},{"$f":"AT34*(1-EXP(-'NGER input 2'!FZ32))","v":0},{"$f":"AU34*(1-EXP(-'NGER input 2'!GA32))","v":0},{"$f":"AV34*(1-EXP(-'NGER input 2'!GB32))","v":0},{"$f":"AW34*(1-EXP(-'NGER input 2'!GC32))","v":0},{"$f":"AX34*(1-EXP(-'NGER input 2'!GD32))","v":0},{"$f":"AY34*(1-EXP(-'NGER input 2'!GE32))","v":0},{"$f":"AZ34*(1-EXP(-'NGER input 2'!GF32))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q33/'NGER results'!$N33)*BA34),0,('NGER results'!$Q33/'NGER results'!$N33)*BA34)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q33/'NGER results'!$N33)*BB34),0,('NGER results'!$Q33/'NGER results'!$N33)*BB34)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q33/'NGER results'!$N33)*BC34),0,('NGER results'!$Q33/'NGER results'!$N33)*BC34)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q33/'NGER results'!$N33)*BD34),0,('NGER results'!$Q33/'NGER results'!$N33)*BD34)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q33/'NGER results'!$N33)*BE34),0,('NGER results'!$Q33/'NGER results'!$N33)*BE34)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q33/'NGER results'!$N33)*BF34),0,('NGER results'!$Q33/'NGER results'!$N33)*BF34)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q33/'NGER results'!$N33)*BG34),0,('NGER results'!$Q33/'NGER results'!$N33)*BG34)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q33/'NGER results'!$N33)*BH34),0,('NGER results'!$Q33/'NGER results'!$N33)*BH34)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q33/'NGER results'!$N33)*BI34),0,('NGER results'!$Q33/'NGER results'!$N33)*BI34)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q33/'NGER results'!$N33)*BJ34),0,('NGER results'!$Q33/'NGER results'!$N33)*BJ34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A34>=2016,(BA34+M34)*'NGER input 2'!$GS32*1.336*25,(BA34+M34)*'NGER input 2'!$GS32*1.336*25)","v":0},{"$f":"IF($A34>=2016,(BB34+N34)*'NGER input 2'!$GS32*1.336*25,(BB34+N34)*'NGER input 2'!$GS32*1.336*25)","v":0},{"$f":"IF($A34>=2016,(BC34+O34)*'NGER input 2'!$GS32*1.336*25,(BC34+O34)*'NGER input 2'!$GS32*1.336*25)","v":0},{"$f":"IF($A34>=2016,(BD34+P34)*'NGER input 2'!$GS32*1.336*25,(BD34+P34)*'NGER input 2'!$GS32*1.336*25)","v":0},{"$f":"IF($A34>=2016,(BE34+Q34)*'NGER input 2'!$GS32*1.336*25,(BE34+Q34)*'NGER input 2'!$GS32*1.336*25)","v":0},{"$f":"IF($A34>=2016,(BF34+R34)*'NGER input 2'!$GS32*1.336*25,(BF34+R34)*'NGER input 2'!$GS32*1.336*25)","v":0},{"$f":"IF($A34>=2016,(BG34+S34)*'NGER input 2'!$GS32*1.336*25,(BG34+S34)*'NGER input 2'!$GS32*1.336*25)","v":0},{"$f":"IF($A34>=2016,(BH34+T34)*'NGER input 2'!$GS32*1.336*25,(BH34+T34)*'NGER input 2'!$GS32*1.336*25)","v":0},{"$f":"IF($A34>=2016,(BI34+U34)*'NGER input 2'!$GS32*1.336*25,(BI34+U34)*'NGER input 2'!$GS32*1.336*25)","v":0},{"$f":"IF($A34>=2016,(BJ34+V34)*'NGER input 2'!$GS32*1.336*25,(BJ34+V34)*'NGER input 2'!$GS32*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A33","v":29},null,{"$f":"IF(OR('NGER input 2'!$A33=2013,'NGER input 2'!$A33=2014),'NGER input 2'!ES33*'NGER input 2'!FC33*'NGER input 2'!FM33*'NGER input 2'!$GQ33,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A33=2013,'NGER input 2'!$A33=2014),'NGER input 2'!ET33*'NGER input 2'!FD33*'NGER input 2'!FN33*'NGER input 2'!$GQ33,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A33=2013,'NGER input 2'!$A33=2014),'NGER input 2'!EU33*'NGER input 2'!FE33*'NGER input 2'!FO33*'NGER input 2'!$GQ33,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A33=2013,'NGER input 2'!$A33=2014),'NGER input 2'!EV33*'NGER input 2'!FF33*'NGER input 2'!FP33*'NGER input 2'!$GQ33,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A33=2013,'NGER input 2'!$A33=2014),'NGER input 2'!EW33*'NGER input 2'!FG33*'NGER input 2'!FQ33*'NGER input 2'!$GQ33,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A33=2013,'NGER input 2'!$A33=2014),'NGER input 2'!EX33*'NGER input 2'!FH33*'NGER input 2'!FR33*'NGER input 2'!$GQ33,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A33=2013,'NGER input 2'!$A33=2014),'NGER input 2'!EY33*'NGER input 2'!FI33*'NGER input 2'!FS33*'NGER input 2'!$GQ33,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A33=2013,'NGER input 2'!$A33=2014),'NGER input 2'!EZ33*'NGER input 2'!FJ33*'NGER input 2'!FT33*'NGER input 2'!$GQ33,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A33=2013,'NGER input 2'!$A33=2014),'NGER input 2'!FA33*'NGER input 2'!FK33*'NGER input 2'!FU33*'NGER input 2'!$GQ33,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A33=2013,'NGER input 2'!$A33=2014),'NGER input 2'!FB33*'NGER input 2'!FL33*'NGER input 2'!FV33*'NGER input 2'!$GQ33,0)","v":0},{"$f":"C35*(1-EXP(-'NGER input 2'!FW33*(13-'NGER input 2'!$GR33-7)/12))","v":0},{"$f":"D35*(1-EXP(-'NGER input 2'!FX33*(13-'NGER input 2'!$GR33-7)/12))","v":0},{"$f":"E35*(1-EXP(-'NGER input 2'!FY33*(13-'NGER input 2'!$GR33-7)/12))","v":0},{"$f":"F35*(1-EXP(-'NGER input 2'!FZ33*(13-'NGER input 2'!$GR33-7)/12))","v":0},{"$f":"G35*(1-EXP(-'NGER input 2'!GA33*(13-'NGER input 2'!$GR33-7)/12))","v":0},{"$f":"H35*(1-EXP(-'NGER input 2'!GB33*(13-'NGER input 2'!$GR33-7)/12))","v":0},{"$f":"I35*(1-EXP(-'NGER input 2'!GC33*(13-'NGER input 2'!$GR33-7)/12))","v":0},{"$f":"J35*(1-EXP(-'NGER input 2'!GD33*(13-'NGER input 2'!$GR33-7)/12))","v":0},{"$f":"K35*(1-EXP(-'NGER input 2'!GE33*(13-'NGER input 2'!$GR33-7)/12))","v":0},{"$f":"L35*(1-EXP(-'NGER input 2'!GF33*(13-'NGER input 2'!$GR33-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q34/'NGER results'!$N34)*M35),0,('NGER results'!$Q34/'NGER results'!$N34)*M35)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q34/'NGER results'!$N34)*N35),0,('NGER results'!$Q34/'NGER results'!$N34)*N35)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q34/'NGER results'!$N34)*O35),0,('NGER results'!$Q34/'NGER results'!$N34)*O35)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q34/'NGER results'!$N34)*P35),0,('NGER results'!$Q34/'NGER results'!$N34)*P35)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q34/'NGER results'!$N34)*Q35),0,('NGER results'!$Q34/'NGER results'!$N34)*Q35)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q34/'NGER results'!$N34)*R35),0,('NGER results'!$Q34/'NGER results'!$N34)*R35)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q34/'NGER results'!$N34)*S35),0,('NGER results'!$Q34/'NGER results'!$N34)*S35)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q34/'NGER results'!$N34)*T35),0,('NGER results'!$Q34/'NGER results'!$N34)*T35)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q34/'NGER results'!$N34)*U35),0,('NGER results'!$Q34/'NGER results'!$N34)*U35)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q34/'NGER results'!$N34)*V35),0,('NGER results'!$Q34/'NGER results'!$N34)*V35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ35*(1-EXP(-'NGER input 2'!FW33))","v":0},{"$f":"AR35*(1-EXP(-'NGER input 2'!FX33))","v":0},{"$f":"AS35*(1-EXP(-'NGER input 2'!FY33))","v":0},{"$f":"AT35*(1-EXP(-'NGER input 2'!FZ33))","v":0},{"$f":"AU35*(1-EXP(-'NGER input 2'!GA33))","v":0},{"$f":"AV35*(1-EXP(-'NGER input 2'!GB33))","v":0},{"$f":"AW35*(1-EXP(-'NGER input 2'!GC33))","v":0},{"$f":"AX35*(1-EXP(-'NGER input 2'!GD33))","v":0},{"$f":"AY35*(1-EXP(-'NGER input 2'!GE33))","v":0},{"$f":"AZ35*(1-EXP(-'NGER input 2'!GF33))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q34/'NGER results'!$N34)*BA35),0,('NGER results'!$Q34/'NGER results'!$N34)*BA35)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q34/'NGER results'!$N34)*BB35),0,('NGER results'!$Q34/'NGER results'!$N34)*BB35)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q34/'NGER results'!$N34)*BC35),0,('NGER results'!$Q34/'NGER results'!$N34)*BC35)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q34/'NGER results'!$N34)*BD35),0,('NGER results'!$Q34/'NGER results'!$N34)*BD35)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q34/'NGER results'!$N34)*BE35),0,('NGER results'!$Q34/'NGER results'!$N34)*BE35)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q34/'NGER results'!$N34)*BF35),0,('NGER results'!$Q34/'NGER results'!$N34)*BF35)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q34/'NGER results'!$N34)*BG35),0,('NGER results'!$Q34/'NGER results'!$N34)*BG35)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q34/'NGER results'!$N34)*BH35),0,('NGER results'!$Q34/'NGER results'!$N34)*BH35)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q34/'NGER results'!$N34)*BI35),0,('NGER results'!$Q34/'NGER results'!$N34)*BI35)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q34/'NGER results'!$N34)*BJ35),0,('NGER results'!$Q34/'NGER results'!$N34)*BJ35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A35>=2016,(BA35+M35)*'NGER input 2'!$GS33*1.336*25,(BA35+M35)*'NGER input 2'!$GS33*1.336*25)","v":0},{"$f":"IF($A35>=2016,(BB35+N35)*'NGER input 2'!$GS33*1.336*25,(BB35+N35)*'NGER input 2'!$GS33*1.336*25)","v":0},{"$f":"IF($A35>=2016,(BC35+O35)*'NGER input 2'!$GS33*1.336*25,(BC35+O35)*'NGER input 2'!$GS33*1.336*25)","v":0},{"$f":"IF($A35>=2016,(BD35+P35)*'NGER input 2'!$GS33*1.336*25,(BD35+P35)*'NGER input 2'!$GS33*1.336*25)","v":0},{"$f":"IF($A35>=2016,(BE35+Q35)*'NGER input 2'!$GS33*1.336*25,(BE35+Q35)*'NGER input 2'!$GS33*1.336*25)","v":0},{"$f":"IF($A35>=2016,(BF35+R35)*'NGER input 2'!$GS33*1.336*25,(BF35+R35)*'NGER input 2'!$GS33*1.336*25)","v":0},{"$f":"IF($A35>=2016,(BG35+S35)*'NGER input 2'!$GS33*1.336*25,(BG35+S35)*'NGER input 2'!$GS33*1.336*25)","v":0},{"$f":"IF($A35>=2016,(BH35+T35)*'NGER input 2'!$GS33*1.336*25,(BH35+T35)*'NGER input 2'!$GS33*1.336*25)","v":0},{"$f":"IF($A35>=2016,(BI35+U35)*'NGER input 2'!$GS33*1.336*25,(BI35+U35)*'NGER input 2'!$GS33*1.336*25)","v":0},{"$f":"IF($A35>=2016,(BJ35+V35)*'NGER input 2'!$GS33*1.336*25,(BJ35+V35)*'NGER input 2'!$GS33*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A34","v":30},null,{"$f":"IF(OR('NGER input 2'!$A34=2013,'NGER input 2'!$A34=2014),'NGER input 2'!ES34*'NGER input 2'!FC34*'NGER input 2'!FM34*'NGER input 2'!$GQ34,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A34=2013,'NGER input 2'!$A34=2014),'NGER input 2'!ET34*'NGER input 2'!FD34*'NGER input 2'!FN34*'NGER input 2'!$GQ34,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A34=2013,'NGER input 2'!$A34=2014),'NGER input 2'!EU34*'NGER input 2'!FE34*'NGER input 2'!FO34*'NGER input 2'!$GQ34,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A34=2013,'NGER input 2'!$A34=2014),'NGER input 2'!EV34*'NGER input 2'!FF34*'NGER input 2'!FP34*'NGER input 2'!$GQ34,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A34=2013,'NGER input 2'!$A34=2014),'NGER input 2'!EW34*'NGER input 2'!FG34*'NGER input 2'!FQ34*'NGER input 2'!$GQ34,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A34=2013,'NGER input 2'!$A34=2014),'NGER input 2'!EX34*'NGER input 2'!FH34*'NGER input 2'!FR34*'NGER input 2'!$GQ34,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A34=2013,'NGER input 2'!$A34=2014),'NGER input 2'!EY34*'NGER input 2'!FI34*'NGER input 2'!FS34*'NGER input 2'!$GQ34,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A34=2013,'NGER input 2'!$A34=2014),'NGER input 2'!EZ34*'NGER input 2'!FJ34*'NGER input 2'!FT34*'NGER input 2'!$GQ34,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A34=2013,'NGER input 2'!$A34=2014),'NGER input 2'!FA34*'NGER input 2'!FK34*'NGER input 2'!FU34*'NGER input 2'!$GQ34,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A34=2013,'NGER input 2'!$A34=2014),'NGER input 2'!FB34*'NGER input 2'!FL34*'NGER input 2'!FV34*'NGER input 2'!$GQ34,0)","v":0},{"$f":"C36*(1-EXP(-'NGER input 2'!FW34*(13-'NGER input 2'!$GR34-7)/12))","v":0},{"$f":"D36*(1-EXP(-'NGER input 2'!FX34*(13-'NGER input 2'!$GR34-7)/12))","v":0},{"$f":"E36*(1-EXP(-'NGER input 2'!FY34*(13-'NGER input 2'!$GR34-7)/12))","v":0},{"$f":"F36*(1-EXP(-'NGER input 2'!FZ34*(13-'NGER input 2'!$GR34-7)/12))","v":0},{"$f":"G36*(1-EXP(-'NGER input 2'!GA34*(13-'NGER input 2'!$GR34-7)/12))","v":0},{"$f":"H36*(1-EXP(-'NGER input 2'!GB34*(13-'NGER input 2'!$GR34-7)/12))","v":0},{"$f":"I36*(1-EXP(-'NGER input 2'!GC34*(13-'NGER input 2'!$GR34-7)/12))","v":0},{"$f":"J36*(1-EXP(-'NGER input 2'!GD34*(13-'NGER input 2'!$GR34-7)/12))","v":0},{"$f":"K36*(1-EXP(-'NGER input 2'!GE34*(13-'NGER input 2'!$GR34-7)/12))","v":0},{"$f":"L36*(1-EXP(-'NGER input 2'!GF34*(13-'NGER input 2'!$GR34-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q35/'NGER results'!$N35)*M36),0,('NGER results'!$Q35/'NGER results'!$N35)*M36)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q35/'NGER results'!$N35)*N36),0,('NGER results'!$Q35/'NGER results'!$N35)*N36)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q35/'NGER results'!$N35)*O36),0,('NGER results'!$Q35/'NGER results'!$N35)*O36)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q35/'NGER results'!$N35)*P36),0,('NGER results'!$Q35/'NGER results'!$N35)*P36)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q35/'NGER results'!$N35)*Q36),0,('NGER results'!$Q35/'NGER results'!$N35)*Q36)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q35/'NGER results'!$N35)*R36),0,('NGER results'!$Q35/'NGER results'!$N35)*R36)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q35/'NGER results'!$N35)*S36),0,('NGER results'!$Q35/'NGER results'!$N35)*S36)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q35/'NGER results'!$N35)*T36),0,('NGER results'!$Q35/'NGER results'!$N35)*T36)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q35/'NGER results'!$N35)*U36),0,('NGER results'!$Q35/'NGER results'!$N35)*U36)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q35/'NGER results'!$N35)*V36),0,('NGER results'!$Q35/'NGER results'!$N35)*V36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ36*(1-EXP(-'NGER input 2'!FW34))","v":0},{"$f":"AR36*(1-EXP(-'NGER input 2'!FX34))","v":0},{"$f":"AS36*(1-EXP(-'NGER input 2'!FY34))","v":0},{"$f":"AT36*(1-EXP(-'NGER input 2'!FZ34))","v":0},{"$f":"AU36*(1-EXP(-'NGER input 2'!GA34))","v":0},{"$f":"AV36*(1-EXP(-'NGER input 2'!GB34))","v":0},{"$f":"AW36*(1-EXP(-'NGER input 2'!GC34))","v":0},{"$f":"AX36*(1-EXP(-'NGER input 2'!GD34))","v":0},{"$f":"AY36*(1-EXP(-'NGER input 2'!GE34))","v":0},{"$f":"AZ36*(1-EXP(-'NGER input 2'!GF34))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q35/'NGER results'!$N35)*BA36),0,('NGER results'!$Q35/'NGER results'!$N35)*BA36)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q35/'NGER results'!$N35)*BB36),0,('NGER results'!$Q35/'NGER results'!$N35)*BB36)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q35/'NGER results'!$N35)*BC36),0,('NGER results'!$Q35/'NGER results'!$N35)*BC36)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q35/'NGER results'!$N35)*BD36),0,('NGER results'!$Q35/'NGER results'!$N35)*BD36)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q35/'NGER results'!$N35)*BE36),0,('NGER results'!$Q35/'NGER results'!$N35)*BE36)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q35/'NGER results'!$N35)*BF36),0,('NGER results'!$Q35/'NGER results'!$N35)*BF36)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q35/'NGER results'!$N35)*BG36),0,('NGER results'!$Q35/'NGER results'!$N35)*BG36)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q35/'NGER results'!$N35)*BH36),0,('NGER results'!$Q35/'NGER results'!$N35)*BH36)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q35/'NGER results'!$N35)*BI36),0,('NGER results'!$Q35/'NGER results'!$N35)*BI36)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q35/'NGER results'!$N35)*BJ36),0,('NGER results'!$Q35/'NGER results'!$N35)*BJ36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A36>=2016,(BA36+M36)*'NGER input 2'!$GS34*1.336*25,(BA36+M36)*'NGER input 2'!$GS34*1.336*25)","v":0},{"$f":"IF($A36>=2016,(BB36+N36)*'NGER input 2'!$GS34*1.336*25,(BB36+N36)*'NGER input 2'!$GS34*1.336*25)","v":0},{"$f":"IF($A36>=2016,(BC36+O36)*'NGER input 2'!$GS34*1.336*25,(BC36+O36)*'NGER input 2'!$GS34*1.336*25)","v":0},{"$f":"IF($A36>=2016,(BD36+P36)*'NGER input 2'!$GS34*1.336*25,(BD36+P36)*'NGER input 2'!$GS34*1.336*25)","v":0},{"$f":"IF($A36>=2016,(BE36+Q36)*'NGER input 2'!$GS34*1.336*25,(BE36+Q36)*'NGER input 2'!$GS34*1.336*25)","v":0},{"$f":"IF($A36>=2016,(BF36+R36)*'NGER input 2'!$GS34*1.336*25,(BF36+R36)*'NGER input 2'!$GS34*1.336*25)","v":0},{"$f":"IF($A36>=2016,(BG36+S36)*'NGER input 2'!$GS34*1.336*25,(BG36+S36)*'NGER input 2'!$GS34*1.336*25)","v":0},{"$f":"IF($A36>=2016,(BH36+T36)*'NGER input 2'!$GS34*1.336*25,(BH36+T36)*'NGER input 2'!$GS34*1.336*25)","v":0},{"$f":"IF($A36>=2016,(BI36+U36)*'NGER input 2'!$GS34*1.336*25,(BI36+U36)*'NGER input 2'!$GS34*1.336*25)","v":0},{"$f":"IF($A36>=2016,(BJ36+V36)*'NGER input 2'!$GS34*1.336*25,(BJ36+V36)*'NGER input 2'!$GS34*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A35","v":31},null,{"$f":"IF(OR('NGER input 2'!$A35=2013,'NGER input 2'!$A35=2014),'NGER input 2'!ES35*'NGER input 2'!FC35*'NGER input 2'!FM35*'NGER input 2'!$GQ35,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A35=2013,'NGER input 2'!$A35=2014),'NGER input 2'!ET35*'NGER input 2'!FD35*'NGER input 2'!FN35*'NGER input 2'!$GQ35,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A35=2013,'NGER input 2'!$A35=2014),'NGER input 2'!EU35*'NGER input 2'!FE35*'NGER input 2'!FO35*'NGER input 2'!$GQ35,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A35=2013,'NGER input 2'!$A35=2014),'NGER input 2'!EV35*'NGER input 2'!FF35*'NGER input 2'!FP35*'NGER input 2'!$GQ35,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A35=2013,'NGER input 2'!$A35=2014),'NGER input 2'!EW35*'NGER input 2'!FG35*'NGER input 2'!FQ35*'NGER input 2'!$GQ35,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A35=2013,'NGER input 2'!$A35=2014),'NGER input 2'!EX35*'NGER input 2'!FH35*'NGER input 2'!FR35*'NGER input 2'!$GQ35,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A35=2013,'NGER input 2'!$A35=2014),'NGER input 2'!EY35*'NGER input 2'!FI35*'NGER input 2'!FS35*'NGER input 2'!$GQ35,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A35=2013,'NGER input 2'!$A35=2014),'NGER input 2'!EZ35*'NGER input 2'!FJ35*'NGER input 2'!FT35*'NGER input 2'!$GQ35,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A35=2013,'NGER input 2'!$A35=2014),'NGER input 2'!FA35*'NGER input 2'!FK35*'NGER input 2'!FU35*'NGER input 2'!$GQ35,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A35=2013,'NGER input 2'!$A35=2014),'NGER input 2'!FB35*'NGER input 2'!FL35*'NGER input 2'!FV35*'NGER input 2'!$GQ35,0)","v":0},{"$f":"C37*(1-EXP(-'NGER input 2'!FW35*(13-'NGER input 2'!$GR35-7)/12))","v":0},{"$f":"D37*(1-EXP(-'NGER input 2'!FX35*(13-'NGER input 2'!$GR35-7)/12))","v":0},{"$f":"E37*(1-EXP(-'NGER input 2'!FY35*(13-'NGER input 2'!$GR35-7)/12))","v":0},{"$f":"F37*(1-EXP(-'NGER input 2'!FZ35*(13-'NGER input 2'!$GR35-7)/12))","v":0},{"$f":"G37*(1-EXP(-'NGER input 2'!GA35*(13-'NGER input 2'!$GR35-7)/12))","v":0},{"$f":"H37*(1-EXP(-'NGER input 2'!GB35*(13-'NGER input 2'!$GR35-7)/12))","v":0},{"$f":"I37*(1-EXP(-'NGER input 2'!GC35*(13-'NGER input 2'!$GR35-7)/12))","v":0},{"$f":"J37*(1-EXP(-'NGER input 2'!GD35*(13-'NGER input 2'!$GR35-7)/12))","v":0},{"$f":"K37*(1-EXP(-'NGER input 2'!GE35*(13-'NGER input 2'!$GR35-7)/12))","v":0},{"$f":"L37*(1-EXP(-'NGER input 2'!GF35*(13-'NGER input 2'!$GR35-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q36/'NGER results'!$N36)*M37),0,('NGER results'!$Q36/'NGER results'!$N36)*M37)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q36/'NGER results'!$N36)*N37),0,('NGER results'!$Q36/'NGER results'!$N36)*N37)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q36/'NGER results'!$N36)*O37),0,('NGER results'!$Q36/'NGER results'!$N36)*O37)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q36/'NGER results'!$N36)*P37),0,('NGER results'!$Q36/'NGER results'!$N36)*P37)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q36/'NGER results'!$N36)*Q37),0,('NGER results'!$Q36/'NGER results'!$N36)*Q37)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q36/'NGER results'!$N36)*R37),0,('NGER results'!$Q36/'NGER results'!$N36)*R37)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q36/'NGER results'!$N36)*S37),0,('NGER results'!$Q36/'NGER results'!$N36)*S37)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q36/'NGER results'!$N36)*T37),0,('NGER results'!$Q36/'NGER results'!$N36)*T37)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q36/'NGER results'!$N36)*U37),0,('NGER results'!$Q36/'NGER results'!$N36)*U37)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q36/'NGER results'!$N36)*V37),0,('NGER results'!$Q36/'NGER results'!$N36)*V37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ37*(1-EXP(-'NGER input 2'!FW35))","v":0},{"$f":"AR37*(1-EXP(-'NGER input 2'!FX35))","v":0},{"$f":"AS37*(1-EXP(-'NGER input 2'!FY35))","v":0},{"$f":"AT37*(1-EXP(-'NGER input 2'!FZ35))","v":0},{"$f":"AU37*(1-EXP(-'NGER input 2'!GA35))","v":0},{"$f":"AV37*(1-EXP(-'NGER input 2'!GB35))","v":0},{"$f":"AW37*(1-EXP(-'NGER input 2'!GC35))","v":0},{"$f":"AX37*(1-EXP(-'NGER input 2'!GD35))","v":0},{"$f":"AY37*(1-EXP(-'NGER input 2'!GE35))","v":0},{"$f":"AZ37*(1-EXP(-'NGER input 2'!GF35))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q36/'NGER results'!$N36)*BA37),0,('NGER results'!$Q36/'NGER results'!$N36)*BA37)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q36/'NGER results'!$N36)*BB37),0,('NGER results'!$Q36/'NGER results'!$N36)*BB37)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q36/'NGER results'!$N36)*BC37),0,('NGER results'!$Q36/'NGER results'!$N36)*BC37)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q36/'NGER results'!$N36)*BD37),0,('NGER results'!$Q36/'NGER results'!$N36)*BD37)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q36/'NGER results'!$N36)*BE37),0,('NGER results'!$Q36/'NGER results'!$N36)*BE37)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q36/'NGER results'!$N36)*BF37),0,('NGER results'!$Q36/'NGER results'!$N36)*BF37)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q36/'NGER results'!$N36)*BG37),0,('NGER results'!$Q36/'NGER results'!$N36)*BG37)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q36/'NGER results'!$N36)*BH37),0,('NGER results'!$Q36/'NGER results'!$N36)*BH37)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q36/'NGER results'!$N36)*BI37),0,('NGER results'!$Q36/'NGER results'!$N36)*BI37)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q36/'NGER results'!$N36)*BJ37),0,('NGER results'!$Q36/'NGER results'!$N36)*BJ37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A37>=2016,(BA37+M37)*'NGER input 2'!$GS35*1.336*25,(BA37+M37)*'NGER input 2'!$GS35*1.336*25)","v":0},{"$f":"IF($A37>=2016,(BB37+N37)*'NGER input 2'!$GS35*1.336*25,(BB37+N37)*'NGER input 2'!$GS35*1.336*25)","v":0},{"$f":"IF($A37>=2016,(BC37+O37)*'NGER input 2'!$GS35*1.336*25,(BC37+O37)*'NGER input 2'!$GS35*1.336*25)","v":0},{"$f":"IF($A37>=2016,(BD37+P37)*'NGER input 2'!$GS35*1.336*25,(BD37+P37)*'NGER input 2'!$GS35*1.336*25)","v":0},{"$f":"IF($A37>=2016,(BE37+Q37)*'NGER input 2'!$GS35*1.336*25,(BE37+Q37)*'NGER input 2'!$GS35*1.336*25)","v":0},{"$f":"IF($A37>=2016,(BF37+R37)*'NGER input 2'!$GS35*1.336*25,(BF37+R37)*'NGER input 2'!$GS35*1.336*25)","v":0},{"$f":"IF($A37>=2016,(BG37+S37)*'NGER input 2'!$GS35*1.336*25,(BG37+S37)*'NGER input 2'!$GS35*1.336*25)","v":0},{"$f":"IF($A37>=2016,(BH37+T37)*'NGER input 2'!$GS35*1.336*25,(BH37+T37)*'NGER input 2'!$GS35*1.336*25)","v":0},{"$f":"IF($A37>=2016,(BI37+U37)*'NGER input 2'!$GS35*1.336*25,(BI37+U37)*'NGER input 2'!$GS35*1.336*25)","v":0},{"$f":"IF($A37>=2016,(BJ37+V37)*'NGER input 2'!$GS35*1.336*25,(BJ37+V37)*'NGER input 2'!$GS35*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A36","v":32},null,{"$f":"IF(OR('NGER input 2'!$A36=2013,'NGER input 2'!$A36=2014),'NGER input 2'!ES36*'NGER input 2'!FC36*'NGER input 2'!FM36*'NGER input 2'!$GQ36,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A36=2013,'NGER input 2'!$A36=2014),'NGER input 2'!ET36*'NGER input 2'!FD36*'NGER input 2'!FN36*'NGER input 2'!$GQ36,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A36=2013,'NGER input 2'!$A36=2014),'NGER input 2'!EU36*'NGER input 2'!FE36*'NGER input 2'!FO36*'NGER input 2'!$GQ36,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A36=2013,'NGER input 2'!$A36=2014),'NGER input 2'!EV36*'NGER input 2'!FF36*'NGER input 2'!FP36*'NGER input 2'!$GQ36,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A36=2013,'NGER input 2'!$A36=2014),'NGER input 2'!EW36*'NGER input 2'!FG36*'NGER input 2'!FQ36*'NGER input 2'!$GQ36,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A36=2013,'NGER input 2'!$A36=2014),'NGER input 2'!EX36*'NGER input 2'!FH36*'NGER input 2'!FR36*'NGER input 2'!$GQ36,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A36=2013,'NGER input 2'!$A36=2014),'NGER input 2'!EY36*'NGER input 2'!FI36*'NGER input 2'!FS36*'NGER input 2'!$GQ36,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A36=2013,'NGER input 2'!$A36=2014),'NGER input 2'!EZ36*'NGER input 2'!FJ36*'NGER input 2'!FT36*'NGER input 2'!$GQ36,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A36=2013,'NGER input 2'!$A36=2014),'NGER input 2'!FA36*'NGER input 2'!FK36*'NGER input 2'!FU36*'NGER input 2'!$GQ36,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A36=2013,'NGER input 2'!$A36=2014),'NGER input 2'!FB36*'NGER input 2'!FL36*'NGER input 2'!FV36*'NGER input 2'!$GQ36,0)","v":0},{"$f":"C38*(1-EXP(-'NGER input 2'!FW36*(13-'NGER input 2'!$GR36-7)/12))","v":0},{"$f":"D38*(1-EXP(-'NGER input 2'!FX36*(13-'NGER input 2'!$GR36-7)/12))","v":0},{"$f":"E38*(1-EXP(-'NGER input 2'!FY36*(13-'NGER input 2'!$GR36-7)/12))","v":0},{"$f":"F38*(1-EXP(-'NGER input 2'!FZ36*(13-'NGER input 2'!$GR36-7)/12))","v":0},{"$f":"G38*(1-EXP(-'NGER input 2'!GA36*(13-'NGER input 2'!$GR36-7)/12))","v":0},{"$f":"H38*(1-EXP(-'NGER input 2'!GB36*(13-'NGER input 2'!$GR36-7)/12))","v":0},{"$f":"I38*(1-EXP(-'NGER input 2'!GC36*(13-'NGER input 2'!$GR36-7)/12))","v":0},{"$f":"J38*(1-EXP(-'NGER input 2'!GD36*(13-'NGER input 2'!$GR36-7)/12))","v":0},{"$f":"K38*(1-EXP(-'NGER input 2'!GE36*(13-'NGER input 2'!$GR36-7)/12))","v":0},{"$f":"L38*(1-EXP(-'NGER input 2'!GF36*(13-'NGER input 2'!$GR36-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q37/'NGER results'!$N37)*M38),0,('NGER results'!$Q37/'NGER results'!$N37)*M38)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q37/'NGER results'!$N37)*N38),0,('NGER results'!$Q37/'NGER results'!$N37)*N38)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q37/'NGER results'!$N37)*O38),0,('NGER results'!$Q37/'NGER results'!$N37)*O38)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q37/'NGER results'!$N37)*P38),0,('NGER results'!$Q37/'NGER results'!$N37)*P38)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q37/'NGER results'!$N37)*Q38),0,('NGER results'!$Q37/'NGER results'!$N37)*Q38)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q37/'NGER results'!$N37)*R38),0,('NGER results'!$Q37/'NGER results'!$N37)*R38)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q37/'NGER results'!$N37)*S38),0,('NGER results'!$Q37/'NGER results'!$N37)*S38)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q37/'NGER results'!$N37)*T38),0,('NGER results'!$Q37/'NGER results'!$N37)*T38)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q37/'NGER results'!$N37)*U38),0,('NGER results'!$Q37/'NGER results'!$N37)*U38)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q37/'NGER results'!$N37)*V38),0,('NGER results'!$Q37/'NGER results'!$N37)*V38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ38*(1-EXP(-'NGER input 2'!FW36))","v":0},{"$f":"AR38*(1-EXP(-'NGER input 2'!FX36))","v":0},{"$f":"AS38*(1-EXP(-'NGER input 2'!FY36))","v":0},{"$f":"AT38*(1-EXP(-'NGER input 2'!FZ36))","v":0},{"$f":"AU38*(1-EXP(-'NGER input 2'!GA36))","v":0},{"$f":"AV38*(1-EXP(-'NGER input 2'!GB36))","v":0},{"$f":"AW38*(1-EXP(-'NGER input 2'!GC36))","v":0},{"$f":"AX38*(1-EXP(-'NGER input 2'!GD36))","v":0},{"$f":"AY38*(1-EXP(-'NGER input 2'!GE36))","v":0},{"$f":"AZ38*(1-EXP(-'NGER input 2'!GF36))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q37/'NGER results'!$N37)*BA38),0,('NGER results'!$Q37/'NGER results'!$N37)*BA38)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q37/'NGER results'!$N37)*BB38),0,('NGER results'!$Q37/'NGER results'!$N37)*BB38)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q37/'NGER results'!$N37)*BC38),0,('NGER results'!$Q37/'NGER results'!$N37)*BC38)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q37/'NGER results'!$N37)*BD38),0,('NGER results'!$Q37/'NGER results'!$N37)*BD38)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q37/'NGER results'!$N37)*BE38),0,('NGER results'!$Q37/'NGER results'!$N37)*BE38)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q37/'NGER results'!$N37)*BF38),0,('NGER results'!$Q37/'NGER results'!$N37)*BF38)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q37/'NGER results'!$N37)*BG38),0,('NGER results'!$Q37/'NGER results'!$N37)*BG38)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q37/'NGER results'!$N37)*BH38),0,('NGER results'!$Q37/'NGER results'!$N37)*BH38)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q37/'NGER results'!$N37)*BI38),0,('NGER results'!$Q37/'NGER results'!$N37)*BI38)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q37/'NGER results'!$N37)*BJ38),0,('NGER results'!$Q37/'NGER results'!$N37)*BJ38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A38>=2016,(BA38+M38)*'NGER input 2'!$GS36*1.336*25,(BA38+M38)*'NGER input 2'!$GS36*1.336*25)","v":0},{"$f":"IF($A38>=2016,(BB38+N38)*'NGER input 2'!$GS36*1.336*25,(BB38+N38)*'NGER input 2'!$GS36*1.336*25)","v":0},{"$f":"IF($A38>=2016,(BC38+O38)*'NGER input 2'!$GS36*1.336*25,(BC38+O38)*'NGER input 2'!$GS36*1.336*25)","v":0},{"$f":"IF($A38>=2016,(BD38+P38)*'NGER input 2'!$GS36*1.336*25,(BD38+P38)*'NGER input 2'!$GS36*1.336*25)","v":0},{"$f":"IF($A38>=2016,(BE38+Q38)*'NGER input 2'!$GS36*1.336*25,(BE38+Q38)*'NGER input 2'!$GS36*1.336*25)","v":0},{"$f":"IF($A38>=2016,(BF38+R38)*'NGER input 2'!$GS36*1.336*25,(BF38+R38)*'NGER input 2'!$GS36*1.336*25)","v":0},{"$f":"IF($A38>=2016,(BG38+S38)*'NGER input 2'!$GS36*1.336*25,(BG38+S38)*'NGER input 2'!$GS36*1.336*25)","v":0},{"$f":"IF($A38>=2016,(BH38+T38)*'NGER input 2'!$GS36*1.336*25,(BH38+T38)*'NGER input 2'!$GS36*1.336*25)","v":0},{"$f":"IF($A38>=2016,(BI38+U38)*'NGER input 2'!$GS36*1.336*25,(BI38+U38)*'NGER input 2'!$GS36*1.336*25)","v":0},{"$f":"IF($A38>=2016,(BJ38+V38)*'NGER input 2'!$GS36*1.336*25,(BJ38+V38)*'NGER input 2'!$GS36*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A37","v":33},null,{"$f":"IF(OR('NGER input 2'!$A37=2013,'NGER input 2'!$A37=2014),'NGER input 2'!ES37*'NGER input 2'!FC37*'NGER input 2'!FM37*'NGER input 2'!$GQ37,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A37=2013,'NGER input 2'!$A37=2014),'NGER input 2'!ET37*'NGER input 2'!FD37*'NGER input 2'!FN37*'NGER input 2'!$GQ37,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A37=2013,'NGER input 2'!$A37=2014),'NGER input 2'!EU37*'NGER input 2'!FE37*'NGER input 2'!FO37*'NGER input 2'!$GQ37,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A37=2013,'NGER input 2'!$A37=2014),'NGER input 2'!EV37*'NGER input 2'!FF37*'NGER input 2'!FP37*'NGER input 2'!$GQ37,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A37=2013,'NGER input 2'!$A37=2014),'NGER input 2'!EW37*'NGER input 2'!FG37*'NGER input 2'!FQ37*'NGER input 2'!$GQ37,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A37=2013,'NGER input 2'!$A37=2014),'NGER input 2'!EX37*'NGER input 2'!FH37*'NGER input 2'!FR37*'NGER input 2'!$GQ37,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A37=2013,'NGER input 2'!$A37=2014),'NGER input 2'!EY37*'NGER input 2'!FI37*'NGER input 2'!FS37*'NGER input 2'!$GQ37,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A37=2013,'NGER input 2'!$A37=2014),'NGER input 2'!EZ37*'NGER input 2'!FJ37*'NGER input 2'!FT37*'NGER input 2'!$GQ37,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A37=2013,'NGER input 2'!$A37=2014),'NGER input 2'!FA37*'NGER input 2'!FK37*'NGER input 2'!FU37*'NGER input 2'!$GQ37,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A37=2013,'NGER input 2'!$A37=2014),'NGER input 2'!FB37*'NGER input 2'!FL37*'NGER input 2'!FV37*'NGER input 2'!$GQ37,0)","v":0},{"$f":"C39*(1-EXP(-'NGER input 2'!FW37*(13-'NGER input 2'!$GR37-7)/12))","v":0},{"$f":"D39*(1-EXP(-'NGER input 2'!FX37*(13-'NGER input 2'!$GR37-7)/12))","v":0},{"$f":"E39*(1-EXP(-'NGER input 2'!FY37*(13-'NGER input 2'!$GR37-7)/12))","v":0},{"$f":"F39*(1-EXP(-'NGER input 2'!FZ37*(13-'NGER input 2'!$GR37-7)/12))","v":0},{"$f":"G39*(1-EXP(-'NGER input 2'!GA37*(13-'NGER input 2'!$GR37-7)/12))","v":0},{"$f":"H39*(1-EXP(-'NGER input 2'!GB37*(13-'NGER input 2'!$GR37-7)/12))","v":0},{"$f":"I39*(1-EXP(-'NGER input 2'!GC37*(13-'NGER input 2'!$GR37-7)/12))","v":0},{"$f":"J39*(1-EXP(-'NGER input 2'!GD37*(13-'NGER input 2'!$GR37-7)/12))","v":0},{"$f":"K39*(1-EXP(-'NGER input 2'!GE37*(13-'NGER input 2'!$GR37-7)/12))","v":0},{"$f":"L39*(1-EXP(-'NGER input 2'!GF37*(13-'NGER input 2'!$GR37-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q38/'NGER results'!$N38)*M39),0,('NGER results'!$Q38/'NGER results'!$N38)*M39)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q38/'NGER results'!$N38)*N39),0,('NGER results'!$Q38/'NGER results'!$N38)*N39)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q38/'NGER results'!$N38)*O39),0,('NGER results'!$Q38/'NGER results'!$N38)*O39)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q38/'NGER results'!$N38)*P39),0,('NGER results'!$Q38/'NGER results'!$N38)*P39)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q38/'NGER results'!$N38)*Q39),0,('NGER results'!$Q38/'NGER results'!$N38)*Q39)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q38/'NGER results'!$N38)*R39),0,('NGER results'!$Q38/'NGER results'!$N38)*R39)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q38/'NGER results'!$N38)*S39),0,('NGER results'!$Q38/'NGER results'!$N38)*S39)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q38/'NGER results'!$N38)*T39),0,('NGER results'!$Q38/'NGER results'!$N38)*T39)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q38/'NGER results'!$N38)*U39),0,('NGER results'!$Q38/'NGER results'!$N38)*U39)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q38/'NGER results'!$N38)*V39),0,('NGER results'!$Q38/'NGER results'!$N38)*V39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ39*(1-EXP(-'NGER input 2'!FW37))","v":0},{"$f":"AR39*(1-EXP(-'NGER input 2'!FX37))","v":0},{"$f":"AS39*(1-EXP(-'NGER input 2'!FY37))","v":0},{"$f":"AT39*(1-EXP(-'NGER input 2'!FZ37))","v":0},{"$f":"AU39*(1-EXP(-'NGER input 2'!GA37))","v":0},{"$f":"AV39*(1-EXP(-'NGER input 2'!GB37))","v":0},{"$f":"AW39*(1-EXP(-'NGER input 2'!GC37))","v":0},{"$f":"AX39*(1-EXP(-'NGER input 2'!GD37))","v":0},{"$f":"AY39*(1-EXP(-'NGER input 2'!GE37))","v":0},{"$f":"AZ39*(1-EXP(-'NGER input 2'!GF37))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q38/'NGER results'!$N38)*BA39),0,('NGER results'!$Q38/'NGER results'!$N38)*BA39)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q38/'NGER results'!$N38)*BB39),0,('NGER results'!$Q38/'NGER results'!$N38)*BB39)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q38/'NGER results'!$N38)*BC39),0,('NGER results'!$Q38/'NGER results'!$N38)*BC39)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q38/'NGER results'!$N38)*BD39),0,('NGER results'!$Q38/'NGER results'!$N38)*BD39)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q38/'NGER results'!$N38)*BE39),0,('NGER results'!$Q38/'NGER results'!$N38)*BE39)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q38/'NGER results'!$N38)*BF39),0,('NGER results'!$Q38/'NGER results'!$N38)*BF39)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q38/'NGER results'!$N38)*BG39),0,('NGER results'!$Q38/'NGER results'!$N38)*BG39)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q38/'NGER results'!$N38)*BH39),0,('NGER results'!$Q38/'NGER results'!$N38)*BH39)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q38/'NGER results'!$N38)*BI39),0,('NGER results'!$Q38/'NGER results'!$N38)*BI39)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q38/'NGER results'!$N38)*BJ39),0,('NGER results'!$Q38/'NGER results'!$N38)*BJ39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A39>=2016,(BA39+M39)*'NGER input 2'!$GS37*1.336*25,(BA39+M39)*'NGER input 2'!$GS37*1.336*25)","v":0},{"$f":"IF($A39>=2016,(BB39+N39)*'NGER input 2'!$GS37*1.336*25,(BB39+N39)*'NGER input 2'!$GS37*1.336*25)","v":0},{"$f":"IF($A39>=2016,(BC39+O39)*'NGER input 2'!$GS37*1.336*25,(BC39+O39)*'NGER input 2'!$GS37*1.336*25)","v":0},{"$f":"IF($A39>=2016,(BD39+P39)*'NGER input 2'!$GS37*1.336*25,(BD39+P39)*'NGER input 2'!$GS37*1.336*25)","v":0},{"$f":"IF($A39>=2016,(BE39+Q39)*'NGER input 2'!$GS37*1.336*25,(BE39+Q39)*'NGER input 2'!$GS37*1.336*25)","v":0},{"$f":"IF($A39>=2016,(BF39+R39)*'NGER input 2'!$GS37*1.336*25,(BF39+R39)*'NGER input 2'!$GS37*1.336*25)","v":0},{"$f":"IF($A39>=2016,(BG39+S39)*'NGER input 2'!$GS37*1.336*25,(BG39+S39)*'NGER input 2'!$GS37*1.336*25)","v":0},{"$f":"IF($A39>=2016,(BH39+T39)*'NGER input 2'!$GS37*1.336*25,(BH39+T39)*'NGER input 2'!$GS37*1.336*25)","v":0},{"$f":"IF($A39>=2016,(BI39+U39)*'NGER input 2'!$GS37*1.336*25,(BI39+U39)*'NGER input 2'!$GS37*1.336*25)","v":0},{"$f":"IF($A39>=2016,(BJ39+V39)*'NGER input 2'!$GS37*1.336*25,(BJ39+V39)*'NGER input 2'!$GS37*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A38","v":34},null,{"$f":"IF(OR('NGER input 2'!$A38=2013,'NGER input 2'!$A38=2014),'NGER input 2'!ES38*'NGER input 2'!FC38*'NGER input 2'!FM38*'NGER input 2'!$GQ38,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A38=2013,'NGER input 2'!$A38=2014),'NGER input 2'!ET38*'NGER input 2'!FD38*'NGER input 2'!FN38*'NGER input 2'!$GQ38,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A38=2013,'NGER input 2'!$A38=2014),'NGER input 2'!EU38*'NGER input 2'!FE38*'NGER input 2'!FO38*'NGER input 2'!$GQ38,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A38=2013,'NGER input 2'!$A38=2014),'NGER input 2'!EV38*'NGER input 2'!FF38*'NGER input 2'!FP38*'NGER input 2'!$GQ38,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A38=2013,'NGER input 2'!$A38=2014),'NGER input 2'!EW38*'NGER input 2'!FG38*'NGER input 2'!FQ38*'NGER input 2'!$GQ38,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A38=2013,'NGER input 2'!$A38=2014),'NGER input 2'!EX38*'NGER input 2'!FH38*'NGER input 2'!FR38*'NGER input 2'!$GQ38,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A38=2013,'NGER input 2'!$A38=2014),'NGER input 2'!EY38*'NGER input 2'!FI38*'NGER input 2'!FS38*'NGER input 2'!$GQ38,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A38=2013,'NGER input 2'!$A38=2014),'NGER input 2'!EZ38*'NGER input 2'!FJ38*'NGER input 2'!FT38*'NGER input 2'!$GQ38,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A38=2013,'NGER input 2'!$A38=2014),'NGER input 2'!FA38*'NGER input 2'!FK38*'NGER input 2'!FU38*'NGER input 2'!$GQ38,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A38=2013,'NGER input 2'!$A38=2014),'NGER input 2'!FB38*'NGER input 2'!FL38*'NGER input 2'!FV38*'NGER input 2'!$GQ38,0)","v":0},{"$f":"C40*(1-EXP(-'NGER input 2'!FW38*(13-'NGER input 2'!$GR38-7)/12))","v":0},{"$f":"D40*(1-EXP(-'NGER input 2'!FX38*(13-'NGER input 2'!$GR38-7)/12))","v":0},{"$f":"E40*(1-EXP(-'NGER input 2'!FY38*(13-'NGER input 2'!$GR38-7)/12))","v":0},{"$f":"F40*(1-EXP(-'NGER input 2'!FZ38*(13-'NGER input 2'!$GR38-7)/12))","v":0},{"$f":"G40*(1-EXP(-'NGER input 2'!GA38*(13-'NGER input 2'!$GR38-7)/12))","v":0},{"$f":"H40*(1-EXP(-'NGER input 2'!GB38*(13-'NGER input 2'!$GR38-7)/12))","v":0},{"$f":"I40*(1-EXP(-'NGER input 2'!GC38*(13-'NGER input 2'!$GR38-7)/12))","v":0},{"$f":"J40*(1-EXP(-'NGER input 2'!GD38*(13-'NGER input 2'!$GR38-7)/12))","v":0},{"$f":"K40*(1-EXP(-'NGER input 2'!GE38*(13-'NGER input 2'!$GR38-7)/12))","v":0},{"$f":"L40*(1-EXP(-'NGER input 2'!GF38*(13-'NGER input 2'!$GR38-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q39/'NGER results'!$N39)*M40),0,('NGER results'!$Q39/'NGER results'!$N39)*M40)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q39/'NGER results'!$N39)*N40),0,('NGER results'!$Q39/'NGER results'!$N39)*N40)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q39/'NGER results'!$N39)*O40),0,('NGER results'!$Q39/'NGER results'!$N39)*O40)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q39/'NGER results'!$N39)*P40),0,('NGER results'!$Q39/'NGER results'!$N39)*P40)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q39/'NGER results'!$N39)*Q40),0,('NGER results'!$Q39/'NGER results'!$N39)*Q40)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q39/'NGER results'!$N39)*R40),0,('NGER results'!$Q39/'NGER results'!$N39)*R40)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q39/'NGER results'!$N39)*S40),0,('NGER results'!$Q39/'NGER results'!$N39)*S40)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q39/'NGER results'!$N39)*T40),0,('NGER results'!$Q39/'NGER results'!$N39)*T40)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q39/'NGER results'!$N39)*U40),0,('NGER results'!$Q39/'NGER results'!$N39)*U40)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q39/'NGER results'!$N39)*V40),0,('NGER results'!$Q39/'NGER results'!$N39)*V40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ40*(1-EXP(-'NGER input 2'!FW38))","v":0},{"$f":"AR40*(1-EXP(-'NGER input 2'!FX38))","v":0},{"$f":"AS40*(1-EXP(-'NGER input 2'!FY38))","v":0},{"$f":"AT40*(1-EXP(-'NGER input 2'!FZ38))","v":0},{"$f":"AU40*(1-EXP(-'NGER input 2'!GA38))","v":0},{"$f":"AV40*(1-EXP(-'NGER input 2'!GB38))","v":0},{"$f":"AW40*(1-EXP(-'NGER input 2'!GC38))","v":0},{"$f":"AX40*(1-EXP(-'NGER input 2'!GD38))","v":0},{"$f":"AY40*(1-EXP(-'NGER input 2'!GE38))","v":0},{"$f":"AZ40*(1-EXP(-'NGER input 2'!GF38))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q39/'NGER results'!$N39)*BA40),0,('NGER results'!$Q39/'NGER results'!$N39)*BA40)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q39/'NGER results'!$N39)*BB40),0,('NGER results'!$Q39/'NGER results'!$N39)*BB40)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q39/'NGER results'!$N39)*BC40),0,('NGER results'!$Q39/'NGER results'!$N39)*BC40)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q39/'NGER results'!$N39)*BD40),0,('NGER results'!$Q39/'NGER results'!$N39)*BD40)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q39/'NGER results'!$N39)*BE40),0,('NGER results'!$Q39/'NGER results'!$N39)*BE40)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q39/'NGER results'!$N39)*BF40),0,('NGER results'!$Q39/'NGER results'!$N39)*BF40)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q39/'NGER results'!$N39)*BG40),0,('NGER results'!$Q39/'NGER results'!$N39)*BG40)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q39/'NGER results'!$N39)*BH40),0,('NGER results'!$Q39/'NGER results'!$N39)*BH40)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q39/'NGER results'!$N39)*BI40),0,('NGER results'!$Q39/'NGER results'!$N39)*BI40)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q39/'NGER results'!$N39)*BJ40),0,('NGER results'!$Q39/'NGER results'!$N39)*BJ40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A40>=2016,(BA40+M40)*'NGER input 2'!$GS38*1.336*25,(BA40+M40)*'NGER input 2'!$GS38*1.336*25)","v":0},{"$f":"IF($A40>=2016,(BB40+N40)*'NGER input 2'!$GS38*1.336*25,(BB40+N40)*'NGER input 2'!$GS38*1.336*25)","v":0},{"$f":"IF($A40>=2016,(BC40+O40)*'NGER input 2'!$GS38*1.336*25,(BC40+O40)*'NGER input 2'!$GS38*1.336*25)","v":0},{"$f":"IF($A40>=2016,(BD40+P40)*'NGER input 2'!$GS38*1.336*25,(BD40+P40)*'NGER input 2'!$GS38*1.336*25)","v":0},{"$f":"IF($A40>=2016,(BE40+Q40)*'NGER input 2'!$GS38*1.336*25,(BE40+Q40)*'NGER input 2'!$GS38*1.336*25)","v":0},{"$f":"IF($A40>=2016,(BF40+R40)*'NGER input 2'!$GS38*1.336*25,(BF40+R40)*'NGER input 2'!$GS38*1.336*25)","v":0},{"$f":"IF($A40>=2016,(BG40+S40)*'NGER input 2'!$GS38*1.336*25,(BG40+S40)*'NGER input 2'!$GS38*1.336*25)","v":0},{"$f":"IF($A40>=2016,(BH40+T40)*'NGER input 2'!$GS38*1.336*25,(BH40+T40)*'NGER input 2'!$GS38*1.336*25)","v":0},{"$f":"IF($A40>=2016,(BI40+U40)*'NGER input 2'!$GS38*1.336*25,(BI40+U40)*'NGER input 2'!$GS38*1.336*25)","v":0},{"$f":"IF($A40>=2016,(BJ40+V40)*'NGER input 2'!$GS38*1.336*25,(BJ40+V40)*'NGER input 2'!$GS38*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A39","v":35},null,{"$f":"IF(OR('NGER input 2'!$A39=2013,'NGER input 2'!$A39=2014),'NGER input 2'!ES39*'NGER input 2'!FC39*'NGER input 2'!FM39*'NGER input 2'!$GQ39,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A39=2013,'NGER input 2'!$A39=2014),'NGER input 2'!ET39*'NGER input 2'!FD39*'NGER input 2'!FN39*'NGER input 2'!$GQ39,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A39=2013,'NGER input 2'!$A39=2014),'NGER input 2'!EU39*'NGER input 2'!FE39*'NGER input 2'!FO39*'NGER input 2'!$GQ39,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A39=2013,'NGER input 2'!$A39=2014),'NGER input 2'!EV39*'NGER input 2'!FF39*'NGER input 2'!FP39*'NGER input 2'!$GQ39,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A39=2013,'NGER input 2'!$A39=2014),'NGER input 2'!EW39*'NGER input 2'!FG39*'NGER input 2'!FQ39*'NGER input 2'!$GQ39,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A39=2013,'NGER input 2'!$A39=2014),'NGER input 2'!EX39*'NGER input 2'!FH39*'NGER input 2'!FR39*'NGER input 2'!$GQ39,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A39=2013,'NGER input 2'!$A39=2014),'NGER input 2'!EY39*'NGER input 2'!FI39*'NGER input 2'!FS39*'NGER input 2'!$GQ39,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A39=2013,'NGER input 2'!$A39=2014),'NGER input 2'!EZ39*'NGER input 2'!FJ39*'NGER input 2'!FT39*'NGER input 2'!$GQ39,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A39=2013,'NGER input 2'!$A39=2014),'NGER input 2'!FA39*'NGER input 2'!FK39*'NGER input 2'!FU39*'NGER input 2'!$GQ39,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A39=2013,'NGER input 2'!$A39=2014),'NGER input 2'!FB39*'NGER input 2'!FL39*'NGER input 2'!FV39*'NGER input 2'!$GQ39,0)","v":0},{"$f":"C41*(1-EXP(-'NGER input 2'!FW39*(13-'NGER input 2'!$GR39-7)/12))","v":0},{"$f":"D41*(1-EXP(-'NGER input 2'!FX39*(13-'NGER input 2'!$GR39-7)/12))","v":0},{"$f":"E41*(1-EXP(-'NGER input 2'!FY39*(13-'NGER input 2'!$GR39-7)/12))","v":0},{"$f":"F41*(1-EXP(-'NGER input 2'!FZ39*(13-'NGER input 2'!$GR39-7)/12))","v":0},{"$f":"G41*(1-EXP(-'NGER input 2'!GA39*(13-'NGER input 2'!$GR39-7)/12))","v":0},{"$f":"H41*(1-EXP(-'NGER input 2'!GB39*(13-'NGER input 2'!$GR39-7)/12))","v":0},{"$f":"I41*(1-EXP(-'NGER input 2'!GC39*(13-'NGER input 2'!$GR39-7)/12))","v":0},{"$f":"J41*(1-EXP(-'NGER input 2'!GD39*(13-'NGER input 2'!$GR39-7)/12))","v":0},{"$f":"K41*(1-EXP(-'NGER input 2'!GE39*(13-'NGER input 2'!$GR39-7)/12))","v":0},{"$f":"L41*(1-EXP(-'NGER input 2'!GF39*(13-'NGER input 2'!$GR39-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q40/'NGER results'!$N40)*M41),0,('NGER results'!$Q40/'NGER results'!$N40)*M41)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q40/'NGER results'!$N40)*N41),0,('NGER results'!$Q40/'NGER results'!$N40)*N41)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q40/'NGER results'!$N40)*O41),0,('NGER results'!$Q40/'NGER results'!$N40)*O41)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q40/'NGER results'!$N40)*P41),0,('NGER results'!$Q40/'NGER results'!$N40)*P41)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q40/'NGER results'!$N40)*Q41),0,('NGER results'!$Q40/'NGER results'!$N40)*Q41)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q40/'NGER results'!$N40)*R41),0,('NGER results'!$Q40/'NGER results'!$N40)*R41)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q40/'NGER results'!$N40)*S41),0,('NGER results'!$Q40/'NGER results'!$N40)*S41)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q40/'NGER results'!$N40)*T41),0,('NGER results'!$Q40/'NGER results'!$N40)*T41)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q40/'NGER results'!$N40)*U41),0,('NGER results'!$Q40/'NGER results'!$N40)*U41)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q40/'NGER results'!$N40)*V41),0,('NGER results'!$Q40/'NGER results'!$N40)*V41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ41*(1-EXP(-'NGER input 2'!FW39))","v":0},{"$f":"AR41*(1-EXP(-'NGER input 2'!FX39))","v":0},{"$f":"AS41*(1-EXP(-'NGER input 2'!FY39))","v":0},{"$f":"AT41*(1-EXP(-'NGER input 2'!FZ39))","v":0},{"$f":"AU41*(1-EXP(-'NGER input 2'!GA39))","v":0},{"$f":"AV41*(1-EXP(-'NGER input 2'!GB39))","v":0},{"$f":"AW41*(1-EXP(-'NGER input 2'!GC39))","v":0},{"$f":"AX41*(1-EXP(-'NGER input 2'!GD39))","v":0},{"$f":"AY41*(1-EXP(-'NGER input 2'!GE39))","v":0},{"$f":"AZ41*(1-EXP(-'NGER input 2'!GF39))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q40/'NGER results'!$N40)*BA41),0,('NGER results'!$Q40/'NGER results'!$N40)*BA41)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q40/'NGER results'!$N40)*BB41),0,('NGER results'!$Q40/'NGER results'!$N40)*BB41)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q40/'NGER results'!$N40)*BC41),0,('NGER results'!$Q40/'NGER results'!$N40)*BC41)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q40/'NGER results'!$N40)*BD41),0,('NGER results'!$Q40/'NGER results'!$N40)*BD41)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q40/'NGER results'!$N40)*BE41),0,('NGER results'!$Q40/'NGER results'!$N40)*BE41)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q40/'NGER results'!$N40)*BF41),0,('NGER results'!$Q40/'NGER results'!$N40)*BF41)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q40/'NGER results'!$N40)*BG41),0,('NGER results'!$Q40/'NGER results'!$N40)*BG41)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q40/'NGER results'!$N40)*BH41),0,('NGER results'!$Q40/'NGER results'!$N40)*BH41)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q40/'NGER results'!$N40)*BI41),0,('NGER results'!$Q40/'NGER results'!$N40)*BI41)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q40/'NGER results'!$N40)*BJ41),0,('NGER results'!$Q40/'NGER results'!$N40)*BJ41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A41>=2016,(BA41+M41)*'NGER input 2'!$GS39*1.336*25,(BA41+M41)*'NGER input 2'!$GS39*1.336*25)","v":0},{"$f":"IF($A41>=2016,(BB41+N41)*'NGER input 2'!$GS39*1.336*25,(BB41+N41)*'NGER input 2'!$GS39*1.336*25)","v":0},{"$f":"IF($A41>=2016,(BC41+O41)*'NGER input 2'!$GS39*1.336*25,(BC41+O41)*'NGER input 2'!$GS39*1.336*25)","v":0},{"$f":"IF($A41>=2016,(BD41+P41)*'NGER input 2'!$GS39*1.336*25,(BD41+P41)*'NGER input 2'!$GS39*1.336*25)","v":0},{"$f":"IF($A41>=2016,(BE41+Q41)*'NGER input 2'!$GS39*1.336*25,(BE41+Q41)*'NGER input 2'!$GS39*1.336*25)","v":0},{"$f":"IF($A41>=2016,(BF41+R41)*'NGER input 2'!$GS39*1.336*25,(BF41+R41)*'NGER input 2'!$GS39*1.336*25)","v":0},{"$f":"IF($A41>=2016,(BG41+S41)*'NGER input 2'!$GS39*1.336*25,(BG41+S41)*'NGER input 2'!$GS39*1.336*25)","v":0},{"$f":"IF($A41>=2016,(BH41+T41)*'NGER input 2'!$GS39*1.336*25,(BH41+T41)*'NGER input 2'!$GS39*1.336*25)","v":0},{"$f":"IF($A41>=2016,(BI41+U41)*'NGER input 2'!$GS39*1.336*25,(BI41+U41)*'NGER input 2'!$GS39*1.336*25)","v":0},{"$f":"IF($A41>=2016,(BJ41+V41)*'NGER input 2'!$GS39*1.336*25,(BJ41+V41)*'NGER input 2'!$GS39*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A40","v":36},null,{"$f":"IF(OR('NGER input 2'!$A40=2013,'NGER input 2'!$A40=2014),'NGER input 2'!ES40*'NGER input 2'!FC40*'NGER input 2'!FM40*'NGER input 2'!$GQ40,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A40=2013,'NGER input 2'!$A40=2014),'NGER input 2'!ET40*'NGER input 2'!FD40*'NGER input 2'!FN40*'NGER input 2'!$GQ40,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A40=2013,'NGER input 2'!$A40=2014),'NGER input 2'!EU40*'NGER input 2'!FE40*'NGER input 2'!FO40*'NGER input 2'!$GQ40,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A40=2013,'NGER input 2'!$A40=2014),'NGER input 2'!EV40*'NGER input 2'!FF40*'NGER input 2'!FP40*'NGER input 2'!$GQ40,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A40=2013,'NGER input 2'!$A40=2014),'NGER input 2'!EW40*'NGER input 2'!FG40*'NGER input 2'!FQ40*'NGER input 2'!$GQ40,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A40=2013,'NGER input 2'!$A40=2014),'NGER input 2'!EX40*'NGER input 2'!FH40*'NGER input 2'!FR40*'NGER input 2'!$GQ40,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A40=2013,'NGER input 2'!$A40=2014),'NGER input 2'!EY40*'NGER input 2'!FI40*'NGER input 2'!FS40*'NGER input 2'!$GQ40,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A40=2013,'NGER input 2'!$A40=2014),'NGER input 2'!EZ40*'NGER input 2'!FJ40*'NGER input 2'!FT40*'NGER input 2'!$GQ40,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A40=2013,'NGER input 2'!$A40=2014),'NGER input 2'!FA40*'NGER input 2'!FK40*'NGER input 2'!FU40*'NGER input 2'!$GQ40,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A40=2013,'NGER input 2'!$A40=2014),'NGER input 2'!FB40*'NGER input 2'!FL40*'NGER input 2'!FV40*'NGER input 2'!$GQ40,0)","v":0},{"$f":"C42*(1-EXP(-'NGER input 2'!FW40*(13-'NGER input 2'!$GR40-7)/12))","v":0},{"$f":"D42*(1-EXP(-'NGER input 2'!FX40*(13-'NGER input 2'!$GR40-7)/12))","v":0},{"$f":"E42*(1-EXP(-'NGER input 2'!FY40*(13-'NGER input 2'!$GR40-7)/12))","v":0},{"$f":"F42*(1-EXP(-'NGER input 2'!FZ40*(13-'NGER input 2'!$GR40-7)/12))","v":0},{"$f":"G42*(1-EXP(-'NGER input 2'!GA40*(13-'NGER input 2'!$GR40-7)/12))","v":0},{"$f":"H42*(1-EXP(-'NGER input 2'!GB40*(13-'NGER input 2'!$GR40-7)/12))","v":0},{"$f":"I42*(1-EXP(-'NGER input 2'!GC40*(13-'NGER input 2'!$GR40-7)/12))","v":0},{"$f":"J42*(1-EXP(-'NGER input 2'!GD40*(13-'NGER input 2'!$GR40-7)/12))","v":0},{"$f":"K42*(1-EXP(-'NGER input 2'!GE40*(13-'NGER input 2'!$GR40-7)/12))","v":0},{"$f":"L42*(1-EXP(-'NGER input 2'!GF40*(13-'NGER input 2'!$GR40-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q41/'NGER results'!$N41)*M42),0,('NGER results'!$Q41/'NGER results'!$N41)*M42)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q41/'NGER results'!$N41)*N42),0,('NGER results'!$Q41/'NGER results'!$N41)*N42)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q41/'NGER results'!$N41)*O42),0,('NGER results'!$Q41/'NGER results'!$N41)*O42)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q41/'NGER results'!$N41)*P42),0,('NGER results'!$Q41/'NGER results'!$N41)*P42)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q41/'NGER results'!$N41)*Q42),0,('NGER results'!$Q41/'NGER results'!$N41)*Q42)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q41/'NGER results'!$N41)*R42),0,('NGER results'!$Q41/'NGER results'!$N41)*R42)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q41/'NGER results'!$N41)*S42),0,('NGER results'!$Q41/'NGER results'!$N41)*S42)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q41/'NGER results'!$N41)*T42),0,('NGER results'!$Q41/'NGER results'!$N41)*T42)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q41/'NGER results'!$N41)*U42),0,('NGER results'!$Q41/'NGER results'!$N41)*U42)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q41/'NGER results'!$N41)*V42),0,('NGER results'!$Q41/'NGER results'!$N41)*V42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ42*(1-EXP(-'NGER input 2'!FW40))","v":0},{"$f":"AR42*(1-EXP(-'NGER input 2'!FX40))","v":0},{"$f":"AS42*(1-EXP(-'NGER input 2'!FY40))","v":0},{"$f":"AT42*(1-EXP(-'NGER input 2'!FZ40))","v":0},{"$f":"AU42*(1-EXP(-'NGER input 2'!GA40))","v":0},{"$f":"AV42*(1-EXP(-'NGER input 2'!GB40))","v":0},{"$f":"AW42*(1-EXP(-'NGER input 2'!GC40))","v":0},{"$f":"AX42*(1-EXP(-'NGER input 2'!GD40))","v":0},{"$f":"AY42*(1-EXP(-'NGER input 2'!GE40))","v":0},{"$f":"AZ42*(1-EXP(-'NGER input 2'!GF40))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q41/'NGER results'!$N41)*BA42),0,('NGER results'!$Q41/'NGER results'!$N41)*BA42)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q41/'NGER results'!$N41)*BB42),0,('NGER results'!$Q41/'NGER results'!$N41)*BB42)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q41/'NGER results'!$N41)*BC42),0,('NGER results'!$Q41/'NGER results'!$N41)*BC42)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q41/'NGER results'!$N41)*BD42),0,('NGER results'!$Q41/'NGER results'!$N41)*BD42)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q41/'NGER results'!$N41)*BE42),0,('NGER results'!$Q41/'NGER results'!$N41)*BE42)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q41/'NGER results'!$N41)*BF42),0,('NGER results'!$Q41/'NGER results'!$N41)*BF42)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q41/'NGER results'!$N41)*BG42),0,('NGER results'!$Q41/'NGER results'!$N41)*BG42)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q41/'NGER results'!$N41)*BH42),0,('NGER results'!$Q41/'NGER results'!$N41)*BH42)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q41/'NGER results'!$N41)*BI42),0,('NGER results'!$Q41/'NGER results'!$N41)*BI42)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q41/'NGER results'!$N41)*BJ42),0,('NGER results'!$Q41/'NGER results'!$N41)*BJ42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A42>=2016,(BA42+M42)*'NGER input 2'!$GS40*1.336*25,(BA42+M42)*'NGER input 2'!$GS40*1.336*25)","v":0},{"$f":"IF($A42>=2016,(BB42+N42)*'NGER input 2'!$GS40*1.336*25,(BB42+N42)*'NGER input 2'!$GS40*1.336*25)","v":0},{"$f":"IF($A42>=2016,(BC42+O42)*'NGER input 2'!$GS40*1.336*25,(BC42+O42)*'NGER input 2'!$GS40*1.336*25)","v":0},{"$f":"IF($A42>=2016,(BD42+P42)*'NGER input 2'!$GS40*1.336*25,(BD42+P42)*'NGER input 2'!$GS40*1.336*25)","v":0},{"$f":"IF($A42>=2016,(BE42+Q42)*'NGER input 2'!$GS40*1.336*25,(BE42+Q42)*'NGER input 2'!$GS40*1.336*25)","v":0},{"$f":"IF($A42>=2016,(BF42+R42)*'NGER input 2'!$GS40*1.336*25,(BF42+R42)*'NGER input 2'!$GS40*1.336*25)","v":0},{"$f":"IF($A42>=2016,(BG42+S42)*'NGER input 2'!$GS40*1.336*25,(BG42+S42)*'NGER input 2'!$GS40*1.336*25)","v":0},{"$f":"IF($A42>=2016,(BH42+T42)*'NGER input 2'!$GS40*1.336*25,(BH42+T42)*'NGER input 2'!$GS40*1.336*25)","v":0},{"$f":"IF($A42>=2016,(BI42+U42)*'NGER input 2'!$GS40*1.336*25,(BI42+U42)*'NGER input 2'!$GS40*1.336*25)","v":0},{"$f":"IF($A42>=2016,(BJ42+V42)*'NGER input 2'!$GS40*1.336*25,(BJ42+V42)*'NGER input 2'!$GS40*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A41","v":37},null,{"$f":"IF(OR('NGER input 2'!$A41=2013,'NGER input 2'!$A41=2014),'NGER input 2'!ES41*'NGER input 2'!FC41*'NGER input 2'!FM41*'NGER input 2'!$GQ41,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A41=2013,'NGER input 2'!$A41=2014),'NGER input 2'!ET41*'NGER input 2'!FD41*'NGER input 2'!FN41*'NGER input 2'!$GQ41,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A41=2013,'NGER input 2'!$A41=2014),'NGER input 2'!EU41*'NGER input 2'!FE41*'NGER input 2'!FO41*'NGER input 2'!$GQ41,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A41=2013,'NGER input 2'!$A41=2014),'NGER input 2'!EV41*'NGER input 2'!FF41*'NGER input 2'!FP41*'NGER input 2'!$GQ41,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A41=2013,'NGER input 2'!$A41=2014),'NGER input 2'!EW41*'NGER input 2'!FG41*'NGER input 2'!FQ41*'NGER input 2'!$GQ41,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A41=2013,'NGER input 2'!$A41=2014),'NGER input 2'!EX41*'NGER input 2'!FH41*'NGER input 2'!FR41*'NGER input 2'!$GQ41,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A41=2013,'NGER input 2'!$A41=2014),'NGER input 2'!EY41*'NGER input 2'!FI41*'NGER input 2'!FS41*'NGER input 2'!$GQ41,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A41=2013,'NGER input 2'!$A41=2014),'NGER input 2'!EZ41*'NGER input 2'!FJ41*'NGER input 2'!FT41*'NGER input 2'!$GQ41,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A41=2013,'NGER input 2'!$A41=2014),'NGER input 2'!FA41*'NGER input 2'!FK41*'NGER input 2'!FU41*'NGER input 2'!$GQ41,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A41=2013,'NGER input 2'!$A41=2014),'NGER input 2'!FB41*'NGER input 2'!FL41*'NGER input 2'!FV41*'NGER input 2'!$GQ41,0)","v":0},{"$f":"C43*(1-EXP(-'NGER input 2'!FW41*(13-'NGER input 2'!$GR41-7)/12))","v":0},{"$f":"D43*(1-EXP(-'NGER input 2'!FX41*(13-'NGER input 2'!$GR41-7)/12))","v":0},{"$f":"E43*(1-EXP(-'NGER input 2'!FY41*(13-'NGER input 2'!$GR41-7)/12))","v":0},{"$f":"F43*(1-EXP(-'NGER input 2'!FZ41*(13-'NGER input 2'!$GR41-7)/12))","v":0},{"$f":"G43*(1-EXP(-'NGER input 2'!GA41*(13-'NGER input 2'!$GR41-7)/12))","v":0},{"$f":"H43*(1-EXP(-'NGER input 2'!GB41*(13-'NGER input 2'!$GR41-7)/12))","v":0},{"$f":"I43*(1-EXP(-'NGER input 2'!GC41*(13-'NGER input 2'!$GR41-7)/12))","v":0},{"$f":"J43*(1-EXP(-'NGER input 2'!GD41*(13-'NGER input 2'!$GR41-7)/12))","v":0},{"$f":"K43*(1-EXP(-'NGER input 2'!GE41*(13-'NGER input 2'!$GR41-7)/12))","v":0},{"$f":"L43*(1-EXP(-'NGER input 2'!GF41*(13-'NGER input 2'!$GR41-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q42/'NGER results'!$N42)*M43),0,('NGER results'!$Q42/'NGER results'!$N42)*M43)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q42/'NGER results'!$N42)*N43),0,('NGER results'!$Q42/'NGER results'!$N42)*N43)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q42/'NGER results'!$N42)*O43),0,('NGER results'!$Q42/'NGER results'!$N42)*O43)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q42/'NGER results'!$N42)*P43),0,('NGER results'!$Q42/'NGER results'!$N42)*P43)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q42/'NGER results'!$N42)*Q43),0,('NGER results'!$Q42/'NGER results'!$N42)*Q43)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q42/'NGER results'!$N42)*R43),0,('NGER results'!$Q42/'NGER results'!$N42)*R43)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q42/'NGER results'!$N42)*S43),0,('NGER results'!$Q42/'NGER results'!$N42)*S43)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q42/'NGER results'!$N42)*T43),0,('NGER results'!$Q42/'NGER results'!$N42)*T43)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q42/'NGER results'!$N42)*U43),0,('NGER results'!$Q42/'NGER results'!$N42)*U43)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q42/'NGER results'!$N42)*V43),0,('NGER results'!$Q42/'NGER results'!$N42)*V43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ43*(1-EXP(-'NGER input 2'!FW41))","v":0},{"$f":"AR43*(1-EXP(-'NGER input 2'!FX41))","v":0},{"$f":"AS43*(1-EXP(-'NGER input 2'!FY41))","v":0},{"$f":"AT43*(1-EXP(-'NGER input 2'!FZ41))","v":0},{"$f":"AU43*(1-EXP(-'NGER input 2'!GA41))","v":0},{"$f":"AV43*(1-EXP(-'NGER input 2'!GB41))","v":0},{"$f":"AW43*(1-EXP(-'NGER input 2'!GC41))","v":0},{"$f":"AX43*(1-EXP(-'NGER input 2'!GD41))","v":0},{"$f":"AY43*(1-EXP(-'NGER input 2'!GE41))","v":0},{"$f":"AZ43*(1-EXP(-'NGER input 2'!GF41))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q42/'NGER results'!$N42)*BA43),0,('NGER results'!$Q42/'NGER results'!$N42)*BA43)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q42/'NGER results'!$N42)*BB43),0,('NGER results'!$Q42/'NGER results'!$N42)*BB43)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q42/'NGER results'!$N42)*BC43),0,('NGER results'!$Q42/'NGER results'!$N42)*BC43)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q42/'NGER results'!$N42)*BD43),0,('NGER results'!$Q42/'NGER results'!$N42)*BD43)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q42/'NGER results'!$N42)*BE43),0,('NGER results'!$Q42/'NGER results'!$N42)*BE43)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q42/'NGER results'!$N42)*BF43),0,('NGER results'!$Q42/'NGER results'!$N42)*BF43)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q42/'NGER results'!$N42)*BG43),0,('NGER results'!$Q42/'NGER results'!$N42)*BG43)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q42/'NGER results'!$N42)*BH43),0,('NGER results'!$Q42/'NGER results'!$N42)*BH43)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q42/'NGER results'!$N42)*BI43),0,('NGER results'!$Q42/'NGER results'!$N42)*BI43)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q42/'NGER results'!$N42)*BJ43),0,('NGER results'!$Q42/'NGER results'!$N42)*BJ43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A43>=2016,(BA43+M43)*'NGER input 2'!$GS41*1.336*25,(BA43+M43)*'NGER input 2'!$GS41*1.336*25)","v":0},{"$f":"IF($A43>=2016,(BB43+N43)*'NGER input 2'!$GS41*1.336*25,(BB43+N43)*'NGER input 2'!$GS41*1.336*25)","v":0},{"$f":"IF($A43>=2016,(BC43+O43)*'NGER input 2'!$GS41*1.336*25,(BC43+O43)*'NGER input 2'!$GS41*1.336*25)","v":0},{"$f":"IF($A43>=2016,(BD43+P43)*'NGER input 2'!$GS41*1.336*25,(BD43+P43)*'NGER input 2'!$GS41*1.336*25)","v":0},{"$f":"IF($A43>=2016,(BE43+Q43)*'NGER input 2'!$GS41*1.336*25,(BE43+Q43)*'NGER input 2'!$GS41*1.336*25)","v":0},{"$f":"IF($A43>=2016,(BF43+R43)*'NGER input 2'!$GS41*1.336*25,(BF43+R43)*'NGER input 2'!$GS41*1.336*25)","v":0},{"$f":"IF($A43>=2016,(BG43+S43)*'NGER input 2'!$GS41*1.336*25,(BG43+S43)*'NGER input 2'!$GS41*1.336*25)","v":0},{"$f":"IF($A43>=2016,(BH43+T43)*'NGER input 2'!$GS41*1.336*25,(BH43+T43)*'NGER input 2'!$GS41*1.336*25)","v":0},{"$f":"IF($A43>=2016,(BI43+U43)*'NGER input 2'!$GS41*1.336*25,(BI43+U43)*'NGER input 2'!$GS41*1.336*25)","v":0},{"$f":"IF($A43>=2016,(BJ43+V43)*'NGER input 2'!$GS41*1.336*25,(BJ43+V43)*'NGER input 2'!$GS41*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A42","v":38},null,{"$f":"IF(OR('NGER input 2'!$A42=2013,'NGER input 2'!$A42=2014),'NGER input 2'!ES42*'NGER input 2'!FC42*'NGER input 2'!FM42*'NGER input 2'!$GQ42,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A42=2013,'NGER input 2'!$A42=2014),'NGER input 2'!ET42*'NGER input 2'!FD42*'NGER input 2'!FN42*'NGER input 2'!$GQ42,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A42=2013,'NGER input 2'!$A42=2014),'NGER input 2'!EU42*'NGER input 2'!FE42*'NGER input 2'!FO42*'NGER input 2'!$GQ42,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A42=2013,'NGER input 2'!$A42=2014),'NGER input 2'!EV42*'NGER input 2'!FF42*'NGER input 2'!FP42*'NGER input 2'!$GQ42,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A42=2013,'NGER input 2'!$A42=2014),'NGER input 2'!EW42*'NGER input 2'!FG42*'NGER input 2'!FQ42*'NGER input 2'!$GQ42,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A42=2013,'NGER input 2'!$A42=2014),'NGER input 2'!EX42*'NGER input 2'!FH42*'NGER input 2'!FR42*'NGER input 2'!$GQ42,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A42=2013,'NGER input 2'!$A42=2014),'NGER input 2'!EY42*'NGER input 2'!FI42*'NGER input 2'!FS42*'NGER input 2'!$GQ42,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A42=2013,'NGER input 2'!$A42=2014),'NGER input 2'!EZ42*'NGER input 2'!FJ42*'NGER input 2'!FT42*'NGER input 2'!$GQ42,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A42=2013,'NGER input 2'!$A42=2014),'NGER input 2'!FA42*'NGER input 2'!FK42*'NGER input 2'!FU42*'NGER input 2'!$GQ42,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A42=2013,'NGER input 2'!$A42=2014),'NGER input 2'!FB42*'NGER input 2'!FL42*'NGER input 2'!FV42*'NGER input 2'!$GQ42,0)","v":0},{"$f":"C44*(1-EXP(-'NGER input 2'!FW42*(13-'NGER input 2'!$GR42-7)/12))","v":0},{"$f":"D44*(1-EXP(-'NGER input 2'!FX42*(13-'NGER input 2'!$GR42-7)/12))","v":0},{"$f":"E44*(1-EXP(-'NGER input 2'!FY42*(13-'NGER input 2'!$GR42-7)/12))","v":0},{"$f":"F44*(1-EXP(-'NGER input 2'!FZ42*(13-'NGER input 2'!$GR42-7)/12))","v":0},{"$f":"G44*(1-EXP(-'NGER input 2'!GA42*(13-'NGER input 2'!$GR42-7)/12))","v":0},{"$f":"H44*(1-EXP(-'NGER input 2'!GB42*(13-'NGER input 2'!$GR42-7)/12))","v":0},{"$f":"I44*(1-EXP(-'NGER input 2'!GC42*(13-'NGER input 2'!$GR42-7)/12))","v":0},{"$f":"J44*(1-EXP(-'NGER input 2'!GD42*(13-'NGER input 2'!$GR42-7)/12))","v":0},{"$f":"K44*(1-EXP(-'NGER input 2'!GE42*(13-'NGER input 2'!$GR42-7)/12))","v":0},{"$f":"L44*(1-EXP(-'NGER input 2'!GF42*(13-'NGER input 2'!$GR42-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q43/'NGER results'!$N43)*M44),0,('NGER results'!$Q43/'NGER results'!$N43)*M44)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q43/'NGER results'!$N43)*N44),0,('NGER results'!$Q43/'NGER results'!$N43)*N44)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q43/'NGER results'!$N43)*O44),0,('NGER results'!$Q43/'NGER results'!$N43)*O44)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q43/'NGER results'!$N43)*P44),0,('NGER results'!$Q43/'NGER results'!$N43)*P44)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q43/'NGER results'!$N43)*Q44),0,('NGER results'!$Q43/'NGER results'!$N43)*Q44)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q43/'NGER results'!$N43)*R44),0,('NGER results'!$Q43/'NGER results'!$N43)*R44)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q43/'NGER results'!$N43)*S44),0,('NGER results'!$Q43/'NGER results'!$N43)*S44)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q43/'NGER results'!$N43)*T44),0,('NGER results'!$Q43/'NGER results'!$N43)*T44)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q43/'NGER results'!$N43)*U44),0,('NGER results'!$Q43/'NGER results'!$N43)*U44)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q43/'NGER results'!$N43)*V44),0,('NGER results'!$Q43/'NGER results'!$N43)*V44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ44*(1-EXP(-'NGER input 2'!FW42))","v":0},{"$f":"AR44*(1-EXP(-'NGER input 2'!FX42))","v":0},{"$f":"AS44*(1-EXP(-'NGER input 2'!FY42))","v":0},{"$f":"AT44*(1-EXP(-'NGER input 2'!FZ42))","v":0},{"$f":"AU44*(1-EXP(-'NGER input 2'!GA42))","v":0},{"$f":"AV44*(1-EXP(-'NGER input 2'!GB42))","v":0},{"$f":"AW44*(1-EXP(-'NGER input 2'!GC42))","v":0},{"$f":"AX44*(1-EXP(-'NGER input 2'!GD42))","v":0},{"$f":"AY44*(1-EXP(-'NGER input 2'!GE42))","v":0},{"$f":"AZ44*(1-EXP(-'NGER input 2'!GF42))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q43/'NGER results'!$N43)*BA44),0,('NGER results'!$Q43/'NGER results'!$N43)*BA44)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q43/'NGER results'!$N43)*BB44),0,('NGER results'!$Q43/'NGER results'!$N43)*BB44)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q43/'NGER results'!$N43)*BC44),0,('NGER results'!$Q43/'NGER results'!$N43)*BC44)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q43/'NGER results'!$N43)*BD44),0,('NGER results'!$Q43/'NGER results'!$N43)*BD44)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q43/'NGER results'!$N43)*BE44),0,('NGER results'!$Q43/'NGER results'!$N43)*BE44)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q43/'NGER results'!$N43)*BF44),0,('NGER results'!$Q43/'NGER results'!$N43)*BF44)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q43/'NGER results'!$N43)*BG44),0,('NGER results'!$Q43/'NGER results'!$N43)*BG44)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q43/'NGER results'!$N43)*BH44),0,('NGER results'!$Q43/'NGER results'!$N43)*BH44)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q43/'NGER results'!$N43)*BI44),0,('NGER results'!$Q43/'NGER results'!$N43)*BI44)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q43/'NGER results'!$N43)*BJ44),0,('NGER results'!$Q43/'NGER results'!$N43)*BJ44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A44>=2016,(BA44+M44)*'NGER input 2'!$GS42*1.336*25,(BA44+M44)*'NGER input 2'!$GS42*1.336*25)","v":0},{"$f":"IF($A44>=2016,(BB44+N44)*'NGER input 2'!$GS42*1.336*25,(BB44+N44)*'NGER input 2'!$GS42*1.336*25)","v":0},{"$f":"IF($A44>=2016,(BC44+O44)*'NGER input 2'!$GS42*1.336*25,(BC44+O44)*'NGER input 2'!$GS42*1.336*25)","v":0},{"$f":"IF($A44>=2016,(BD44+P44)*'NGER input 2'!$GS42*1.336*25,(BD44+P44)*'NGER input 2'!$GS42*1.336*25)","v":0},{"$f":"IF($A44>=2016,(BE44+Q44)*'NGER input 2'!$GS42*1.336*25,(BE44+Q44)*'NGER input 2'!$GS42*1.336*25)","v":0},{"$f":"IF($A44>=2016,(BF44+R44)*'NGER input 2'!$GS42*1.336*25,(BF44+R44)*'NGER input 2'!$GS42*1.336*25)","v":0},{"$f":"IF($A44>=2016,(BG44+S44)*'NGER input 2'!$GS42*1.336*25,(BG44+S44)*'NGER input 2'!$GS42*1.336*25)","v":0},{"$f":"IF($A44>=2016,(BH44+T44)*'NGER input 2'!$GS42*1.336*25,(BH44+T44)*'NGER input 2'!$GS42*1.336*25)","v":0},{"$f":"IF($A44>=2016,(BI44+U44)*'NGER input 2'!$GS42*1.336*25,(BI44+U44)*'NGER input 2'!$GS42*1.336*25)","v":0},{"$f":"IF($A44>=2016,(BJ44+V44)*'NGER input 2'!$GS42*1.336*25,(BJ44+V44)*'NGER input 2'!$GS42*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A43","v":39},null,{"$f":"IF(OR('NGER input 2'!$A43=2013,'NGER input 2'!$A43=2014),'NGER input 2'!ES43*'NGER input 2'!FC43*'NGER input 2'!FM43*'NGER input 2'!$GQ43,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A43=2013,'NGER input 2'!$A43=2014),'NGER input 2'!ET43*'NGER input 2'!FD43*'NGER input 2'!FN43*'NGER input 2'!$GQ43,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A43=2013,'NGER input 2'!$A43=2014),'NGER input 2'!EU43*'NGER input 2'!FE43*'NGER input 2'!FO43*'NGER input 2'!$GQ43,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A43=2013,'NGER input 2'!$A43=2014),'NGER input 2'!EV43*'NGER input 2'!FF43*'NGER input 2'!FP43*'NGER input 2'!$GQ43,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A43=2013,'NGER input 2'!$A43=2014),'NGER input 2'!EW43*'NGER input 2'!FG43*'NGER input 2'!FQ43*'NGER input 2'!$GQ43,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A43=2013,'NGER input 2'!$A43=2014),'NGER input 2'!EX43*'NGER input 2'!FH43*'NGER input 2'!FR43*'NGER input 2'!$GQ43,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A43=2013,'NGER input 2'!$A43=2014),'NGER input 2'!EY43*'NGER input 2'!FI43*'NGER input 2'!FS43*'NGER input 2'!$GQ43,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A43=2013,'NGER input 2'!$A43=2014),'NGER input 2'!EZ43*'NGER input 2'!FJ43*'NGER input 2'!FT43*'NGER input 2'!$GQ43,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A43=2013,'NGER input 2'!$A43=2014),'NGER input 2'!FA43*'NGER input 2'!FK43*'NGER input 2'!FU43*'NGER input 2'!$GQ43,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A43=2013,'NGER input 2'!$A43=2014),'NGER input 2'!FB43*'NGER input 2'!FL43*'NGER input 2'!FV43*'NGER input 2'!$GQ43,0)","v":0},{"$f":"C45*(1-EXP(-'NGER input 2'!FW43*(13-'NGER input 2'!$GR43-7)/12))","v":0},{"$f":"D45*(1-EXP(-'NGER input 2'!FX43*(13-'NGER input 2'!$GR43-7)/12))","v":0},{"$f":"E45*(1-EXP(-'NGER input 2'!FY43*(13-'NGER input 2'!$GR43-7)/12))","v":0},{"$f":"F45*(1-EXP(-'NGER input 2'!FZ43*(13-'NGER input 2'!$GR43-7)/12))","v":0},{"$f":"G45*(1-EXP(-'NGER input 2'!GA43*(13-'NGER input 2'!$GR43-7)/12))","v":0},{"$f":"H45*(1-EXP(-'NGER input 2'!GB43*(13-'NGER input 2'!$GR43-7)/12))","v":0},{"$f":"I45*(1-EXP(-'NGER input 2'!GC43*(13-'NGER input 2'!$GR43-7)/12))","v":0},{"$f":"J45*(1-EXP(-'NGER input 2'!GD43*(13-'NGER input 2'!$GR43-7)/12))","v":0},{"$f":"K45*(1-EXP(-'NGER input 2'!GE43*(13-'NGER input 2'!$GR43-7)/12))","v":0},{"$f":"L45*(1-EXP(-'NGER input 2'!GF43*(13-'NGER input 2'!$GR43-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q44/'NGER results'!$N44)*M45),0,('NGER results'!$Q44/'NGER results'!$N44)*M45)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q44/'NGER results'!$N44)*N45),0,('NGER results'!$Q44/'NGER results'!$N44)*N45)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q44/'NGER results'!$N44)*O45),0,('NGER results'!$Q44/'NGER results'!$N44)*O45)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q44/'NGER results'!$N44)*P45),0,('NGER results'!$Q44/'NGER results'!$N44)*P45)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q44/'NGER results'!$N44)*Q45),0,('NGER results'!$Q44/'NGER results'!$N44)*Q45)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q44/'NGER results'!$N44)*R45),0,('NGER results'!$Q44/'NGER results'!$N44)*R45)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q44/'NGER results'!$N44)*S45),0,('NGER results'!$Q44/'NGER results'!$N44)*S45)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q44/'NGER results'!$N44)*T45),0,('NGER results'!$Q44/'NGER results'!$N44)*T45)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q44/'NGER results'!$N44)*U45),0,('NGER results'!$Q44/'NGER results'!$N44)*U45)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q44/'NGER results'!$N44)*V45),0,('NGER results'!$Q44/'NGER results'!$N44)*V45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ45*(1-EXP(-'NGER input 2'!FW43))","v":0},{"$f":"AR45*(1-EXP(-'NGER input 2'!FX43))","v":0},{"$f":"AS45*(1-EXP(-'NGER input 2'!FY43))","v":0},{"$f":"AT45*(1-EXP(-'NGER input 2'!FZ43))","v":0},{"$f":"AU45*(1-EXP(-'NGER input 2'!GA43))","v":0},{"$f":"AV45*(1-EXP(-'NGER input 2'!GB43))","v":0},{"$f":"AW45*(1-EXP(-'NGER input 2'!GC43))","v":0},{"$f":"AX45*(1-EXP(-'NGER input 2'!GD43))","v":0},{"$f":"AY45*(1-EXP(-'NGER input 2'!GE43))","v":0},{"$f":"AZ45*(1-EXP(-'NGER input 2'!GF43))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q44/'NGER results'!$N44)*BA45),0,('NGER results'!$Q44/'NGER results'!$N44)*BA45)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q44/'NGER results'!$N44)*BB45),0,('NGER results'!$Q44/'NGER results'!$N44)*BB45)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q44/'NGER results'!$N44)*BC45),0,('NGER results'!$Q44/'NGER results'!$N44)*BC45)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q44/'NGER results'!$N44)*BD45),0,('NGER results'!$Q44/'NGER results'!$N44)*BD45)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q44/'NGER results'!$N44)*BE45),0,('NGER results'!$Q44/'NGER results'!$N44)*BE45)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q44/'NGER results'!$N44)*BF45),0,('NGER results'!$Q44/'NGER results'!$N44)*BF45)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q44/'NGER results'!$N44)*BG45),0,('NGER results'!$Q44/'NGER results'!$N44)*BG45)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q44/'NGER results'!$N44)*BH45),0,('NGER results'!$Q44/'NGER results'!$N44)*BH45)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q44/'NGER results'!$N44)*BI45),0,('NGER results'!$Q44/'NGER results'!$N44)*BI45)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q44/'NGER results'!$N44)*BJ45),0,('NGER results'!$Q44/'NGER results'!$N44)*BJ45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A45>=2016,(BA45+M45)*'NGER input 2'!$GS43*1.336*25,(BA45+M45)*'NGER input 2'!$GS43*1.336*25)","v":0},{"$f":"IF($A45>=2016,(BB45+N45)*'NGER input 2'!$GS43*1.336*25,(BB45+N45)*'NGER input 2'!$GS43*1.336*25)","v":0},{"$f":"IF($A45>=2016,(BC45+O45)*'NGER input 2'!$GS43*1.336*25,(BC45+O45)*'NGER input 2'!$GS43*1.336*25)","v":0},{"$f":"IF($A45>=2016,(BD45+P45)*'NGER input 2'!$GS43*1.336*25,(BD45+P45)*'NGER input 2'!$GS43*1.336*25)","v":0},{"$f":"IF($A45>=2016,(BE45+Q45)*'NGER input 2'!$GS43*1.336*25,(BE45+Q45)*'NGER input 2'!$GS43*1.336*25)","v":0},{"$f":"IF($A45>=2016,(BF45+R45)*'NGER input 2'!$GS43*1.336*25,(BF45+R45)*'NGER input 2'!$GS43*1.336*25)","v":0},{"$f":"IF($A45>=2016,(BG45+S45)*'NGER input 2'!$GS43*1.336*25,(BG45+S45)*'NGER input 2'!$GS43*1.336*25)","v":0},{"$f":"IF($A45>=2016,(BH45+T45)*'NGER input 2'!$GS43*1.336*25,(BH45+T45)*'NGER input 2'!$GS43*1.336*25)","v":0},{"$f":"IF($A45>=2016,(BI45+U45)*'NGER input 2'!$GS43*1.336*25,(BI45+U45)*'NGER input 2'!$GS43*1.336*25)","v":0},{"$f":"IF($A45>=2016,(BJ45+V45)*'NGER input 2'!$GS43*1.336*25,(BJ45+V45)*'NGER input 2'!$GS43*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A44","v":40},null,{"$f":"IF(OR('NGER input 2'!$A44=2013,'NGER input 2'!$A44=2014),'NGER input 2'!ES44*'NGER input 2'!FC44*'NGER input 2'!FM44*'NGER input 2'!$GQ44,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A44=2013,'NGER input 2'!$A44=2014),'NGER input 2'!ET44*'NGER input 2'!FD44*'NGER input 2'!FN44*'NGER input 2'!$GQ44,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A44=2013,'NGER input 2'!$A44=2014),'NGER input 2'!EU44*'NGER input 2'!FE44*'NGER input 2'!FO44*'NGER input 2'!$GQ44,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A44=2013,'NGER input 2'!$A44=2014),'NGER input 2'!EV44*'NGER input 2'!FF44*'NGER input 2'!FP44*'NGER input 2'!$GQ44,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A44=2013,'NGER input 2'!$A44=2014),'NGER input 2'!EW44*'NGER input 2'!FG44*'NGER input 2'!FQ44*'NGER input 2'!$GQ44,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A44=2013,'NGER input 2'!$A44=2014),'NGER input 2'!EX44*'NGER input 2'!FH44*'NGER input 2'!FR44*'NGER input 2'!$GQ44,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A44=2013,'NGER input 2'!$A44=2014),'NGER input 2'!EY44*'NGER input 2'!FI44*'NGER input 2'!FS44*'NGER input 2'!$GQ44,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A44=2013,'NGER input 2'!$A44=2014),'NGER input 2'!EZ44*'NGER input 2'!FJ44*'NGER input 2'!FT44*'NGER input 2'!$GQ44,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A44=2013,'NGER input 2'!$A44=2014),'NGER input 2'!FA44*'NGER input 2'!FK44*'NGER input 2'!FU44*'NGER input 2'!$GQ44,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A44=2013,'NGER input 2'!$A44=2014),'NGER input 2'!FB44*'NGER input 2'!FL44*'NGER input 2'!FV44*'NGER input 2'!$GQ44,0)","v":0},{"$f":"C46*(1-EXP(-'NGER input 2'!FW44*(13-'NGER input 2'!$GR44-7)/12))","v":0},{"$f":"D46*(1-EXP(-'NGER input 2'!FX44*(13-'NGER input 2'!$GR44-7)/12))","v":0},{"$f":"E46*(1-EXP(-'NGER input 2'!FY44*(13-'NGER input 2'!$GR44-7)/12))","v":0},{"$f":"F46*(1-EXP(-'NGER input 2'!FZ44*(13-'NGER input 2'!$GR44-7)/12))","v":0},{"$f":"G46*(1-EXP(-'NGER input 2'!GA44*(13-'NGER input 2'!$GR44-7)/12))","v":0},{"$f":"H46*(1-EXP(-'NGER input 2'!GB44*(13-'NGER input 2'!$GR44-7)/12))","v":0},{"$f":"I46*(1-EXP(-'NGER input 2'!GC44*(13-'NGER input 2'!$GR44-7)/12))","v":0},{"$f":"J46*(1-EXP(-'NGER input 2'!GD44*(13-'NGER input 2'!$GR44-7)/12))","v":0},{"$f":"K46*(1-EXP(-'NGER input 2'!GE44*(13-'NGER input 2'!$GR44-7)/12))","v":0},{"$f":"L46*(1-EXP(-'NGER input 2'!GF44*(13-'NGER input 2'!$GR44-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q45/'NGER results'!$N45)*M46),0,('NGER results'!$Q45/'NGER results'!$N45)*M46)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q45/'NGER results'!$N45)*N46),0,('NGER results'!$Q45/'NGER results'!$N45)*N46)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q45/'NGER results'!$N45)*O46),0,('NGER results'!$Q45/'NGER results'!$N45)*O46)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q45/'NGER results'!$N45)*P46),0,('NGER results'!$Q45/'NGER results'!$N45)*P46)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q45/'NGER results'!$N45)*Q46),0,('NGER results'!$Q45/'NGER results'!$N45)*Q46)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q45/'NGER results'!$N45)*R46),0,('NGER results'!$Q45/'NGER results'!$N45)*R46)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q45/'NGER results'!$N45)*S46),0,('NGER results'!$Q45/'NGER results'!$N45)*S46)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q45/'NGER results'!$N45)*T46),0,('NGER results'!$Q45/'NGER results'!$N45)*T46)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q45/'NGER results'!$N45)*U46),0,('NGER results'!$Q45/'NGER results'!$N45)*U46)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q45/'NGER results'!$N45)*V46),0,('NGER results'!$Q45/'NGER results'!$N45)*V46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ46*(1-EXP(-'NGER input 2'!FW44))","v":0},{"$f":"AR46*(1-EXP(-'NGER input 2'!FX44))","v":0},{"$f":"AS46*(1-EXP(-'NGER input 2'!FY44))","v":0},{"$f":"AT46*(1-EXP(-'NGER input 2'!FZ44))","v":0},{"$f":"AU46*(1-EXP(-'NGER input 2'!GA44))","v":0},{"$f":"AV46*(1-EXP(-'NGER input 2'!GB44))","v":0},{"$f":"AW46*(1-EXP(-'NGER input 2'!GC44))","v":0},{"$f":"AX46*(1-EXP(-'NGER input 2'!GD44))","v":0},{"$f":"AY46*(1-EXP(-'NGER input 2'!GE44))","v":0},{"$f":"AZ46*(1-EXP(-'NGER input 2'!GF44))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q45/'NGER results'!$N45)*BA46),0,('NGER results'!$Q45/'NGER results'!$N45)*BA46)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q45/'NGER results'!$N45)*BB46),0,('NGER results'!$Q45/'NGER results'!$N45)*BB46)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q45/'NGER results'!$N45)*BC46),0,('NGER results'!$Q45/'NGER results'!$N45)*BC46)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q45/'NGER results'!$N45)*BD46),0,('NGER results'!$Q45/'NGER results'!$N45)*BD46)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q45/'NGER results'!$N45)*BE46),0,('NGER results'!$Q45/'NGER results'!$N45)*BE46)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q45/'NGER results'!$N45)*BF46),0,('NGER results'!$Q45/'NGER results'!$N45)*BF46)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q45/'NGER results'!$N45)*BG46),0,('NGER results'!$Q45/'NGER results'!$N45)*BG46)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q45/'NGER results'!$N45)*BH46),0,('NGER results'!$Q45/'NGER results'!$N45)*BH46)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q45/'NGER results'!$N45)*BI46),0,('NGER results'!$Q45/'NGER results'!$N45)*BI46)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q45/'NGER results'!$N45)*BJ46),0,('NGER results'!$Q45/'NGER results'!$N45)*BJ46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A46>=2016,(BA46+M46)*'NGER input 2'!$GS44*1.336*25,(BA46+M46)*'NGER input 2'!$GS44*1.336*25)","v":0},{"$f":"IF($A46>=2016,(BB46+N46)*'NGER input 2'!$GS44*1.336*25,(BB46+N46)*'NGER input 2'!$GS44*1.336*25)","v":0},{"$f":"IF($A46>=2016,(BC46+O46)*'NGER input 2'!$GS44*1.336*25,(BC46+O46)*'NGER input 2'!$GS44*1.336*25)","v":0},{"$f":"IF($A46>=2016,(BD46+P46)*'NGER input 2'!$GS44*1.336*25,(BD46+P46)*'NGER input 2'!$GS44*1.336*25)","v":0},{"$f":"IF($A46>=2016,(BE46+Q46)*'NGER input 2'!$GS44*1.336*25,(BE46+Q46)*'NGER input 2'!$GS44*1.336*25)","v":0},{"$f":"IF($A46>=2016,(BF46+R46)*'NGER input 2'!$GS44*1.336*25,(BF46+R46)*'NGER input 2'!$GS44*1.336*25)","v":0},{"$f":"IF($A46>=2016,(BG46+S46)*'NGER input 2'!$GS44*1.336*25,(BG46+S46)*'NGER input 2'!$GS44*1.336*25)","v":0},{"$f":"IF($A46>=2016,(BH46+T46)*'NGER input 2'!$GS44*1.336*25,(BH46+T46)*'NGER input 2'!$GS44*1.336*25)","v":0},{"$f":"IF($A46>=2016,(BI46+U46)*'NGER input 2'!$GS44*1.336*25,(BI46+U46)*'NGER input 2'!$GS44*1.336*25)","v":0},{"$f":"IF($A46>=2016,(BJ46+V46)*'NGER input 2'!$GS44*1.336*25,(BJ46+V46)*'NGER input 2'!$GS44*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A45","v":41},null,{"$f":"IF(OR('NGER input 2'!$A45=2013,'NGER input 2'!$A45=2014),'NGER input 2'!ES45*'NGER input 2'!FC45*'NGER input 2'!FM45*'NGER input 2'!$GQ45,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A45=2013,'NGER input 2'!$A45=2014),'NGER input 2'!ET45*'NGER input 2'!FD45*'NGER input 2'!FN45*'NGER input 2'!$GQ45,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A45=2013,'NGER input 2'!$A45=2014),'NGER input 2'!EU45*'NGER input 2'!FE45*'NGER input 2'!FO45*'NGER input 2'!$GQ45,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A45=2013,'NGER input 2'!$A45=2014),'NGER input 2'!EV45*'NGER input 2'!FF45*'NGER input 2'!FP45*'NGER input 2'!$GQ45,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A45=2013,'NGER input 2'!$A45=2014),'NGER input 2'!EW45*'NGER input 2'!FG45*'NGER input 2'!FQ45*'NGER input 2'!$GQ45,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A45=2013,'NGER input 2'!$A45=2014),'NGER input 2'!EX45*'NGER input 2'!FH45*'NGER input 2'!FR45*'NGER input 2'!$GQ45,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A45=2013,'NGER input 2'!$A45=2014),'NGER input 2'!EY45*'NGER input 2'!FI45*'NGER input 2'!FS45*'NGER input 2'!$GQ45,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A45=2013,'NGER input 2'!$A45=2014),'NGER input 2'!EZ45*'NGER input 2'!FJ45*'NGER input 2'!FT45*'NGER input 2'!$GQ45,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A45=2013,'NGER input 2'!$A45=2014),'NGER input 2'!FA45*'NGER input 2'!FK45*'NGER input 2'!FU45*'NGER input 2'!$GQ45,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A45=2013,'NGER input 2'!$A45=2014),'NGER input 2'!FB45*'NGER input 2'!FL45*'NGER input 2'!FV45*'NGER input 2'!$GQ45,0)","v":0},{"$f":"C47*(1-EXP(-'NGER input 2'!FW45*(13-'NGER input 2'!$GR45-7)/12))","v":0},{"$f":"D47*(1-EXP(-'NGER input 2'!FX45*(13-'NGER input 2'!$GR45-7)/12))","v":0},{"$f":"E47*(1-EXP(-'NGER input 2'!FY45*(13-'NGER input 2'!$GR45-7)/12))","v":0},{"$f":"F47*(1-EXP(-'NGER input 2'!FZ45*(13-'NGER input 2'!$GR45-7)/12))","v":0},{"$f":"G47*(1-EXP(-'NGER input 2'!GA45*(13-'NGER input 2'!$GR45-7)/12))","v":0},{"$f":"H47*(1-EXP(-'NGER input 2'!GB45*(13-'NGER input 2'!$GR45-7)/12))","v":0},{"$f":"I47*(1-EXP(-'NGER input 2'!GC45*(13-'NGER input 2'!$GR45-7)/12))","v":0},{"$f":"J47*(1-EXP(-'NGER input 2'!GD45*(13-'NGER input 2'!$GR45-7)/12))","v":0},{"$f":"K47*(1-EXP(-'NGER input 2'!GE45*(13-'NGER input 2'!$GR45-7)/12))","v":0},{"$f":"L47*(1-EXP(-'NGER input 2'!GF45*(13-'NGER input 2'!$GR45-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q46/'NGER results'!$N46)*M47),0,('NGER results'!$Q46/'NGER results'!$N46)*M47)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q46/'NGER results'!$N46)*N47),0,('NGER results'!$Q46/'NGER results'!$N46)*N47)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q46/'NGER results'!$N46)*O47),0,('NGER results'!$Q46/'NGER results'!$N46)*O47)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q46/'NGER results'!$N46)*P47),0,('NGER results'!$Q46/'NGER results'!$N46)*P47)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q46/'NGER results'!$N46)*Q47),0,('NGER results'!$Q46/'NGER results'!$N46)*Q47)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q46/'NGER results'!$N46)*R47),0,('NGER results'!$Q46/'NGER results'!$N46)*R47)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q46/'NGER results'!$N46)*S47),0,('NGER results'!$Q46/'NGER results'!$N46)*S47)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q46/'NGER results'!$N46)*T47),0,('NGER results'!$Q46/'NGER results'!$N46)*T47)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q46/'NGER results'!$N46)*U47),0,('NGER results'!$Q46/'NGER results'!$N46)*U47)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q46/'NGER results'!$N46)*V47),0,('NGER results'!$Q46/'NGER results'!$N46)*V47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ47*(1-EXP(-'NGER input 2'!FW45))","v":0},{"$f":"AR47*(1-EXP(-'NGER input 2'!FX45))","v":0},{"$f":"AS47*(1-EXP(-'NGER input 2'!FY45))","v":0},{"$f":"AT47*(1-EXP(-'NGER input 2'!FZ45))","v":0},{"$f":"AU47*(1-EXP(-'NGER input 2'!GA45))","v":0},{"$f":"AV47*(1-EXP(-'NGER input 2'!GB45))","v":0},{"$f":"AW47*(1-EXP(-'NGER input 2'!GC45))","v":0},{"$f":"AX47*(1-EXP(-'NGER input 2'!GD45))","v":0},{"$f":"AY47*(1-EXP(-'NGER input 2'!GE45))","v":0},{"$f":"AZ47*(1-EXP(-'NGER input 2'!GF45))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q46/'NGER results'!$N46)*BA47),0,('NGER results'!$Q46/'NGER results'!$N46)*BA47)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q46/'NGER results'!$N46)*BB47),0,('NGER results'!$Q46/'NGER results'!$N46)*BB47)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q46/'NGER results'!$N46)*BC47),0,('NGER results'!$Q46/'NGER results'!$N46)*BC47)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q46/'NGER results'!$N46)*BD47),0,('NGER results'!$Q46/'NGER results'!$N46)*BD47)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q46/'NGER results'!$N46)*BE47),0,('NGER results'!$Q46/'NGER results'!$N46)*BE47)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q46/'NGER results'!$N46)*BF47),0,('NGER results'!$Q46/'NGER results'!$N46)*BF47)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q46/'NGER results'!$N46)*BG47),0,('NGER results'!$Q46/'NGER results'!$N46)*BG47)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q46/'NGER results'!$N46)*BH47),0,('NGER results'!$Q46/'NGER results'!$N46)*BH47)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q46/'NGER results'!$N46)*BI47),0,('NGER results'!$Q46/'NGER results'!$N46)*BI47)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q46/'NGER results'!$N46)*BJ47),0,('NGER results'!$Q46/'NGER results'!$N46)*BJ47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A47>=2016,(BA47+M47)*'NGER input 2'!$GS45*1.336*25,(BA47+M47)*'NGER input 2'!$GS45*1.336*25)","v":0},{"$f":"IF($A47>=2016,(BB47+N47)*'NGER input 2'!$GS45*1.336*25,(BB47+N47)*'NGER input 2'!$GS45*1.336*25)","v":0},{"$f":"IF($A47>=2016,(BC47+O47)*'NGER input 2'!$GS45*1.336*25,(BC47+O47)*'NGER input 2'!$GS45*1.336*25)","v":0},{"$f":"IF($A47>=2016,(BD47+P47)*'NGER input 2'!$GS45*1.336*25,(BD47+P47)*'NGER input 2'!$GS45*1.336*25)","v":0},{"$f":"IF($A47>=2016,(BE47+Q47)*'NGER input 2'!$GS45*1.336*25,(BE47+Q47)*'NGER input 2'!$GS45*1.336*25)","v":0},{"$f":"IF($A47>=2016,(BF47+R47)*'NGER input 2'!$GS45*1.336*25,(BF47+R47)*'NGER input 2'!$GS45*1.336*25)","v":0},{"$f":"IF($A47>=2016,(BG47+S47)*'NGER input 2'!$GS45*1.336*25,(BG47+S47)*'NGER input 2'!$GS45*1.336*25)","v":0},{"$f":"IF($A47>=2016,(BH47+T47)*'NGER input 2'!$GS45*1.336*25,(BH47+T47)*'NGER input 2'!$GS45*1.336*25)","v":0},{"$f":"IF($A47>=2016,(BI47+U47)*'NGER input 2'!$GS45*1.336*25,(BI47+U47)*'NGER input 2'!$GS45*1.336*25)","v":0},{"$f":"IF($A47>=2016,(BJ47+V47)*'NGER input 2'!$GS45*1.336*25,(BJ47+V47)*'NGER input 2'!$GS45*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A46","v":42},null,{"$f":"IF(OR('NGER input 2'!$A46=2013,'NGER input 2'!$A46=2014),'NGER input 2'!ES46*'NGER input 2'!FC46*'NGER input 2'!FM46*'NGER input 2'!$GQ46,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A46=2013,'NGER input 2'!$A46=2014),'NGER input 2'!ET46*'NGER input 2'!FD46*'NGER input 2'!FN46*'NGER input 2'!$GQ46,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A46=2013,'NGER input 2'!$A46=2014),'NGER input 2'!EU46*'NGER input 2'!FE46*'NGER input 2'!FO46*'NGER input 2'!$GQ46,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A46=2013,'NGER input 2'!$A46=2014),'NGER input 2'!EV46*'NGER input 2'!FF46*'NGER input 2'!FP46*'NGER input 2'!$GQ46,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A46=2013,'NGER input 2'!$A46=2014),'NGER input 2'!EW46*'NGER input 2'!FG46*'NGER input 2'!FQ46*'NGER input 2'!$GQ46,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A46=2013,'NGER input 2'!$A46=2014),'NGER input 2'!EX46*'NGER input 2'!FH46*'NGER input 2'!FR46*'NGER input 2'!$GQ46,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A46=2013,'NGER input 2'!$A46=2014),'NGER input 2'!EY46*'NGER input 2'!FI46*'NGER input 2'!FS46*'NGER input 2'!$GQ46,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A46=2013,'NGER input 2'!$A46=2014),'NGER input 2'!EZ46*'NGER input 2'!FJ46*'NGER input 2'!FT46*'NGER input 2'!$GQ46,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A46=2013,'NGER input 2'!$A46=2014),'NGER input 2'!FA46*'NGER input 2'!FK46*'NGER input 2'!FU46*'NGER input 2'!$GQ46,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A46=2013,'NGER input 2'!$A46=2014),'NGER input 2'!FB46*'NGER input 2'!FL46*'NGER input 2'!FV46*'NGER input 2'!$GQ46,0)","v":0},{"$f":"C48*(1-EXP(-'NGER input 2'!FW46*(13-'NGER input 2'!$GR46-7)/12))","v":0},{"$f":"D48*(1-EXP(-'NGER input 2'!FX46*(13-'NGER input 2'!$GR46-7)/12))","v":0},{"$f":"E48*(1-EXP(-'NGER input 2'!FY46*(13-'NGER input 2'!$GR46-7)/12))","v":0},{"$f":"F48*(1-EXP(-'NGER input 2'!FZ46*(13-'NGER input 2'!$GR46-7)/12))","v":0},{"$f":"G48*(1-EXP(-'NGER input 2'!GA46*(13-'NGER input 2'!$GR46-7)/12))","v":0},{"$f":"H48*(1-EXP(-'NGER input 2'!GB46*(13-'NGER input 2'!$GR46-7)/12))","v":0},{"$f":"I48*(1-EXP(-'NGER input 2'!GC46*(13-'NGER input 2'!$GR46-7)/12))","v":0},{"$f":"J48*(1-EXP(-'NGER input 2'!GD46*(13-'NGER input 2'!$GR46-7)/12))","v":0},{"$f":"K48*(1-EXP(-'NGER input 2'!GE46*(13-'NGER input 2'!$GR46-7)/12))","v":0},{"$f":"L48*(1-EXP(-'NGER input 2'!GF46*(13-'NGER input 2'!$GR46-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q47/'NGER results'!$N47)*M48),0,('NGER results'!$Q47/'NGER results'!$N47)*M48)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q47/'NGER results'!$N47)*N48),0,('NGER results'!$Q47/'NGER results'!$N47)*N48)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q47/'NGER results'!$N47)*O48),0,('NGER results'!$Q47/'NGER results'!$N47)*O48)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q47/'NGER results'!$N47)*P48),0,('NGER results'!$Q47/'NGER results'!$N47)*P48)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q47/'NGER results'!$N47)*Q48),0,('NGER results'!$Q47/'NGER results'!$N47)*Q48)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q47/'NGER results'!$N47)*R48),0,('NGER results'!$Q47/'NGER results'!$N47)*R48)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q47/'NGER results'!$N47)*S48),0,('NGER results'!$Q47/'NGER results'!$N47)*S48)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q47/'NGER results'!$N47)*T48),0,('NGER results'!$Q47/'NGER results'!$N47)*T48)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q47/'NGER results'!$N47)*U48),0,('NGER results'!$Q47/'NGER results'!$N47)*U48)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q47/'NGER results'!$N47)*V48),0,('NGER results'!$Q47/'NGER results'!$N47)*V48)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ48*(1-EXP(-'NGER input 2'!FW46))","v":0},{"$f":"AR48*(1-EXP(-'NGER input 2'!FX46))","v":0},{"$f":"AS48*(1-EXP(-'NGER input 2'!FY46))","v":0},{"$f":"AT48*(1-EXP(-'NGER input 2'!FZ46))","v":0},{"$f":"AU48*(1-EXP(-'NGER input 2'!GA46))","v":0},{"$f":"AV48*(1-EXP(-'NGER input 2'!GB46))","v":0},{"$f":"AW48*(1-EXP(-'NGER input 2'!GC46))","v":0},{"$f":"AX48*(1-EXP(-'NGER input 2'!GD46))","v":0},{"$f":"AY48*(1-EXP(-'NGER input 2'!GE46))","v":0},{"$f":"AZ48*(1-EXP(-'NGER input 2'!GF46))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q47/'NGER results'!$N47)*BA48),0,('NGER results'!$Q47/'NGER results'!$N47)*BA48)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q47/'NGER results'!$N47)*BB48),0,('NGER results'!$Q47/'NGER results'!$N47)*BB48)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q47/'NGER results'!$N47)*BC48),0,('NGER results'!$Q47/'NGER results'!$N47)*BC48)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q47/'NGER results'!$N47)*BD48),0,('NGER results'!$Q47/'NGER results'!$N47)*BD48)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q47/'NGER results'!$N47)*BE48),0,('NGER results'!$Q47/'NGER results'!$N47)*BE48)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q47/'NGER results'!$N47)*BF48),0,('NGER results'!$Q47/'NGER results'!$N47)*BF48)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q47/'NGER results'!$N47)*BG48),0,('NGER results'!$Q47/'NGER results'!$N47)*BG48)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q47/'NGER results'!$N47)*BH48),0,('NGER results'!$Q47/'NGER results'!$N47)*BH48)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q47/'NGER results'!$N47)*BI48),0,('NGER results'!$Q47/'NGER results'!$N47)*BI48)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q47/'NGER results'!$N47)*BJ48),0,('NGER results'!$Q47/'NGER results'!$N47)*BJ48)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A48>=2016,(BA48+M48)*'NGER input 2'!$GS46*1.336*25,(BA48+M48)*'NGER input 2'!$GS46*1.336*25)","v":0},{"$f":"IF($A48>=2016,(BB48+N48)*'NGER input 2'!$GS46*1.336*25,(BB48+N48)*'NGER input 2'!$GS46*1.336*25)","v":0},{"$f":"IF($A48>=2016,(BC48+O48)*'NGER input 2'!$GS46*1.336*25,(BC48+O48)*'NGER input 2'!$GS46*1.336*25)","v":0},{"$f":"IF($A48>=2016,(BD48+P48)*'NGER input 2'!$GS46*1.336*25,(BD48+P48)*'NGER input 2'!$GS46*1.336*25)","v":0},{"$f":"IF($A48>=2016,(BE48+Q48)*'NGER input 2'!$GS46*1.336*25,(BE48+Q48)*'NGER input 2'!$GS46*1.336*25)","v":0},{"$f":"IF($A48>=2016,(BF48+R48)*'NGER input 2'!$GS46*1.336*25,(BF48+R48)*'NGER input 2'!$GS46*1.336*25)","v":0},{"$f":"IF($A48>=2016,(BG48+S48)*'NGER input 2'!$GS46*1.336*25,(BG48+S48)*'NGER input 2'!$GS46*1.336*25)","v":0},{"$f":"IF($A48>=2016,(BH48+T48)*'NGER input 2'!$GS46*1.336*25,(BH48+T48)*'NGER input 2'!$GS46*1.336*25)","v":0},{"$f":"IF($A48>=2016,(BI48+U48)*'NGER input 2'!$GS46*1.336*25,(BI48+U48)*'NGER input 2'!$GS46*1.336*25)","v":0},{"$f":"IF($A48>=2016,(BJ48+V48)*'NGER input 2'!$GS46*1.336*25,(BJ48+V48)*'NGER input 2'!$GS46*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A47","v":43},null,{"$f":"IF(OR('NGER input 2'!$A47=2013,'NGER input 2'!$A47=2014),'NGER input 2'!ES47*'NGER input 2'!FC47*'NGER input 2'!FM47*'NGER input 2'!$GQ47,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A47=2013,'NGER input 2'!$A47=2014),'NGER input 2'!ET47*'NGER input 2'!FD47*'NGER input 2'!FN47*'NGER input 2'!$GQ47,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A47=2013,'NGER input 2'!$A47=2014),'NGER input 2'!EU47*'NGER input 2'!FE47*'NGER input 2'!FO47*'NGER input 2'!$GQ47,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A47=2013,'NGER input 2'!$A47=2014),'NGER input 2'!EV47*'NGER input 2'!FF47*'NGER input 2'!FP47*'NGER input 2'!$GQ47,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A47=2013,'NGER input 2'!$A47=2014),'NGER input 2'!EW47*'NGER input 2'!FG47*'NGER input 2'!FQ47*'NGER input 2'!$GQ47,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A47=2013,'NGER input 2'!$A47=2014),'NGER input 2'!EX47*'NGER input 2'!FH47*'NGER input 2'!FR47*'NGER input 2'!$GQ47,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A47=2013,'NGER input 2'!$A47=2014),'NGER input 2'!EY47*'NGER input 2'!FI47*'NGER input 2'!FS47*'NGER input 2'!$GQ47,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A47=2013,'NGER input 2'!$A47=2014),'NGER input 2'!EZ47*'NGER input 2'!FJ47*'NGER input 2'!FT47*'NGER input 2'!$GQ47,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A47=2013,'NGER input 2'!$A47=2014),'NGER input 2'!FA47*'NGER input 2'!FK47*'NGER input 2'!FU47*'NGER input 2'!$GQ47,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A47=2013,'NGER input 2'!$A47=2014),'NGER input 2'!FB47*'NGER input 2'!FL47*'NGER input 2'!FV47*'NGER input 2'!$GQ47,0)","v":0},{"$f":"C49*(1-EXP(-'NGER input 2'!FW47*(13-'NGER input 2'!$GR47-7)/12))","v":0},{"$f":"D49*(1-EXP(-'NGER input 2'!FX47*(13-'NGER input 2'!$GR47-7)/12))","v":0},{"$f":"E49*(1-EXP(-'NGER input 2'!FY47*(13-'NGER input 2'!$GR47-7)/12))","v":0},{"$f":"F49*(1-EXP(-'NGER input 2'!FZ47*(13-'NGER input 2'!$GR47-7)/12))","v":0},{"$f":"G49*(1-EXP(-'NGER input 2'!GA47*(13-'NGER input 2'!$GR47-7)/12))","v":0},{"$f":"H49*(1-EXP(-'NGER input 2'!GB47*(13-'NGER input 2'!$GR47-7)/12))","v":0},{"$f":"I49*(1-EXP(-'NGER input 2'!GC47*(13-'NGER input 2'!$GR47-7)/12))","v":0},{"$f":"J49*(1-EXP(-'NGER input 2'!GD47*(13-'NGER input 2'!$GR47-7)/12))","v":0},{"$f":"K49*(1-EXP(-'NGER input 2'!GE47*(13-'NGER input 2'!$GR47-7)/12))","v":0},{"$f":"L49*(1-EXP(-'NGER input 2'!GF47*(13-'NGER input 2'!$GR47-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q48/'NGER results'!$N48)*M49),0,('NGER results'!$Q48/'NGER results'!$N48)*M49)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q48/'NGER results'!$N48)*N49),0,('NGER results'!$Q48/'NGER results'!$N48)*N49)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q48/'NGER results'!$N48)*O49),0,('NGER results'!$Q48/'NGER results'!$N48)*O49)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q48/'NGER results'!$N48)*P49),0,('NGER results'!$Q48/'NGER results'!$N48)*P49)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q48/'NGER results'!$N48)*Q49),0,('NGER results'!$Q48/'NGER results'!$N48)*Q49)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q48/'NGER results'!$N48)*R49),0,('NGER results'!$Q48/'NGER results'!$N48)*R49)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q48/'NGER results'!$N48)*S49),0,('NGER results'!$Q48/'NGER results'!$N48)*S49)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q48/'NGER results'!$N48)*T49),0,('NGER results'!$Q48/'NGER results'!$N48)*T49)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q48/'NGER results'!$N48)*U49),0,('NGER results'!$Q48/'NGER results'!$N48)*U49)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q48/'NGER results'!$N48)*V49),0,('NGER results'!$Q48/'NGER results'!$N48)*V49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ49*(1-EXP(-'NGER input 2'!FW47))","v":0},{"$f":"AR49*(1-EXP(-'NGER input 2'!FX47))","v":0},{"$f":"AS49*(1-EXP(-'NGER input 2'!FY47))","v":0},{"$f":"AT49*(1-EXP(-'NGER input 2'!FZ47))","v":0},{"$f":"AU49*(1-EXP(-'NGER input 2'!GA47))","v":0},{"$f":"AV49*(1-EXP(-'NGER input 2'!GB47))","v":0},{"$f":"AW49*(1-EXP(-'NGER input 2'!GC47))","v":0},{"$f":"AX49*(1-EXP(-'NGER input 2'!GD47))","v":0},{"$f":"AY49*(1-EXP(-'NGER input 2'!GE47))","v":0},{"$f":"AZ49*(1-EXP(-'NGER input 2'!GF47))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q48/'NGER results'!$N48)*BA49),0,('NGER results'!$Q48/'NGER results'!$N48)*BA49)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q48/'NGER results'!$N48)*BB49),0,('NGER results'!$Q48/'NGER results'!$N48)*BB49)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q48/'NGER results'!$N48)*BC49),0,('NGER results'!$Q48/'NGER results'!$N48)*BC49)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q48/'NGER results'!$N48)*BD49),0,('NGER results'!$Q48/'NGER results'!$N48)*BD49)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q48/'NGER results'!$N48)*BE49),0,('NGER results'!$Q48/'NGER results'!$N48)*BE49)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q48/'NGER results'!$N48)*BF49),0,('NGER results'!$Q48/'NGER results'!$N48)*BF49)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q48/'NGER results'!$N48)*BG49),0,('NGER results'!$Q48/'NGER results'!$N48)*BG49)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q48/'NGER results'!$N48)*BH49),0,('NGER results'!$Q48/'NGER results'!$N48)*BH49)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q48/'NGER results'!$N48)*BI49),0,('NGER results'!$Q48/'NGER results'!$N48)*BI49)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q48/'NGER results'!$N48)*BJ49),0,('NGER results'!$Q48/'NGER results'!$N48)*BJ49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A49>=2016,(BA49+M49)*'NGER input 2'!$GS47*1.336*25,(BA49+M49)*'NGER input 2'!$GS47*1.336*25)","v":0},{"$f":"IF($A49>=2016,(BB49+N49)*'NGER input 2'!$GS47*1.336*25,(BB49+N49)*'NGER input 2'!$GS47*1.336*25)","v":0},{"$f":"IF($A49>=2016,(BC49+O49)*'NGER input 2'!$GS47*1.336*25,(BC49+O49)*'NGER input 2'!$GS47*1.336*25)","v":0},{"$f":"IF($A49>=2016,(BD49+P49)*'NGER input 2'!$GS47*1.336*25,(BD49+P49)*'NGER input 2'!$GS47*1.336*25)","v":0},{"$f":"IF($A49>=2016,(BE49+Q49)*'NGER input 2'!$GS47*1.336*25,(BE49+Q49)*'NGER input 2'!$GS47*1.336*25)","v":0},{"$f":"IF($A49>=2016,(BF49+R49)*'NGER input 2'!$GS47*1.336*25,(BF49+R49)*'NGER input 2'!$GS47*1.336*25)","v":0},{"$f":"IF($A49>=2016,(BG49+S49)*'NGER input 2'!$GS47*1.336*25,(BG49+S49)*'NGER input 2'!$GS47*1.336*25)","v":0},{"$f":"IF($A49>=2016,(BH49+T49)*'NGER input 2'!$GS47*1.336*25,(BH49+T49)*'NGER input 2'!$GS47*1.336*25)","v":0},{"$f":"IF($A49>=2016,(BI49+U49)*'NGER input 2'!$GS47*1.336*25,(BI49+U49)*'NGER input 2'!$GS47*1.336*25)","v":0},{"$f":"IF($A49>=2016,(BJ49+V49)*'NGER input 2'!$GS47*1.336*25,(BJ49+V49)*'NGER input 2'!$GS47*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A48","v":44},null,{"$f":"IF(OR('NGER input 2'!$A48=2013,'NGER input 2'!$A48=2014),'NGER input 2'!ES48*'NGER input 2'!FC48*'NGER input 2'!FM48*'NGER input 2'!$GQ48,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A48=2013,'NGER input 2'!$A48=2014),'NGER input 2'!ET48*'NGER input 2'!FD48*'NGER input 2'!FN48*'NGER input 2'!$GQ48,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A48=2013,'NGER input 2'!$A48=2014),'NGER input 2'!EU48*'NGER input 2'!FE48*'NGER input 2'!FO48*'NGER input 2'!$GQ48,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A48=2013,'NGER input 2'!$A48=2014),'NGER input 2'!EV48*'NGER input 2'!FF48*'NGER input 2'!FP48*'NGER input 2'!$GQ48,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A48=2013,'NGER input 2'!$A48=2014),'NGER input 2'!EW48*'NGER input 2'!FG48*'NGER input 2'!FQ48*'NGER input 2'!$GQ48,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A48=2013,'NGER input 2'!$A48=2014),'NGER input 2'!EX48*'NGER input 2'!FH48*'NGER input 2'!FR48*'NGER input 2'!$GQ48,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A48=2013,'NGER input 2'!$A48=2014),'NGER input 2'!EY48*'NGER input 2'!FI48*'NGER input 2'!FS48*'NGER input 2'!$GQ48,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A48=2013,'NGER input 2'!$A48=2014),'NGER input 2'!EZ48*'NGER input 2'!FJ48*'NGER input 2'!FT48*'NGER input 2'!$GQ48,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A48=2013,'NGER input 2'!$A48=2014),'NGER input 2'!FA48*'NGER input 2'!FK48*'NGER input 2'!FU48*'NGER input 2'!$GQ48,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A48=2013,'NGER input 2'!$A48=2014),'NGER input 2'!FB48*'NGER input 2'!FL48*'NGER input 2'!FV48*'NGER input 2'!$GQ48,0)","v":0},{"$f":"C50*(1-EXP(-'NGER input 2'!FW48*(13-'NGER input 2'!$GR48-7)/12))","v":0},{"$f":"D50*(1-EXP(-'NGER input 2'!FX48*(13-'NGER input 2'!$GR48-7)/12))","v":0},{"$f":"E50*(1-EXP(-'NGER input 2'!FY48*(13-'NGER input 2'!$GR48-7)/12))","v":0},{"$f":"F50*(1-EXP(-'NGER input 2'!FZ48*(13-'NGER input 2'!$GR48-7)/12))","v":0},{"$f":"G50*(1-EXP(-'NGER input 2'!GA48*(13-'NGER input 2'!$GR48-7)/12))","v":0},{"$f":"H50*(1-EXP(-'NGER input 2'!GB48*(13-'NGER input 2'!$GR48-7)/12))","v":0},{"$f":"I50*(1-EXP(-'NGER input 2'!GC48*(13-'NGER input 2'!$GR48-7)/12))","v":0},{"$f":"J50*(1-EXP(-'NGER input 2'!GD48*(13-'NGER input 2'!$GR48-7)/12))","v":0},{"$f":"K50*(1-EXP(-'NGER input 2'!GE48*(13-'NGER input 2'!$GR48-7)/12))","v":0},{"$f":"L50*(1-EXP(-'NGER input 2'!GF48*(13-'NGER input 2'!$GR48-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q49/'NGER results'!$N49)*M50),0,('NGER results'!$Q49/'NGER results'!$N49)*M50)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q49/'NGER results'!$N49)*N50),0,('NGER results'!$Q49/'NGER results'!$N49)*N50)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q49/'NGER results'!$N49)*O50),0,('NGER results'!$Q49/'NGER results'!$N49)*O50)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q49/'NGER results'!$N49)*P50),0,('NGER results'!$Q49/'NGER results'!$N49)*P50)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q49/'NGER results'!$N49)*Q50),0,('NGER results'!$Q49/'NGER results'!$N49)*Q50)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q49/'NGER results'!$N49)*R50),0,('NGER results'!$Q49/'NGER results'!$N49)*R50)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q49/'NGER results'!$N49)*S50),0,('NGER results'!$Q49/'NGER results'!$N49)*S50)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q49/'NGER results'!$N49)*T50),0,('NGER results'!$Q49/'NGER results'!$N49)*T50)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q49/'NGER results'!$N49)*U50),0,('NGER results'!$Q49/'NGER results'!$N49)*U50)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q49/'NGER results'!$N49)*V50),0,('NGER results'!$Q49/'NGER results'!$N49)*V50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ50*(1-EXP(-'NGER input 2'!FW48))","v":0},{"$f":"AR50*(1-EXP(-'NGER input 2'!FX48))","v":0},{"$f":"AS50*(1-EXP(-'NGER input 2'!FY48))","v":0},{"$f":"AT50*(1-EXP(-'NGER input 2'!FZ48))","v":0},{"$f":"AU50*(1-EXP(-'NGER input 2'!GA48))","v":0},{"$f":"AV50*(1-EXP(-'NGER input 2'!GB48))","v":0},{"$f":"AW50*(1-EXP(-'NGER input 2'!GC48))","v":0},{"$f":"AX50*(1-EXP(-'NGER input 2'!GD48))","v":0},{"$f":"AY50*(1-EXP(-'NGER input 2'!GE48))","v":0},{"$f":"AZ50*(1-EXP(-'NGER input 2'!GF48))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q49/'NGER results'!$N49)*BA50),0,('NGER results'!$Q49/'NGER results'!$N49)*BA50)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q49/'NGER results'!$N49)*BB50),0,('NGER results'!$Q49/'NGER results'!$N49)*BB50)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q49/'NGER results'!$N49)*BC50),0,('NGER results'!$Q49/'NGER results'!$N49)*BC50)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q49/'NGER results'!$N49)*BD50),0,('NGER results'!$Q49/'NGER results'!$N49)*BD50)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q49/'NGER results'!$N49)*BE50),0,('NGER results'!$Q49/'NGER results'!$N49)*BE50)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q49/'NGER results'!$N49)*BF50),0,('NGER results'!$Q49/'NGER results'!$N49)*BF50)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q49/'NGER results'!$N49)*BG50),0,('NGER results'!$Q49/'NGER results'!$N49)*BG50)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q49/'NGER results'!$N49)*BH50),0,('NGER results'!$Q49/'NGER results'!$N49)*BH50)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q49/'NGER results'!$N49)*BI50),0,('NGER results'!$Q49/'NGER results'!$N49)*BI50)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q49/'NGER results'!$N49)*BJ50),0,('NGER results'!$Q49/'NGER results'!$N49)*BJ50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A50>=2016,(BA50+M50)*'NGER input 2'!$GS48*1.336*25,(BA50+M50)*'NGER input 2'!$GS48*1.336*25)","v":0},{"$f":"IF($A50>=2016,(BB50+N50)*'NGER input 2'!$GS48*1.336*25,(BB50+N50)*'NGER input 2'!$GS48*1.336*25)","v":0},{"$f":"IF($A50>=2016,(BC50+O50)*'NGER input 2'!$GS48*1.336*25,(BC50+O50)*'NGER input 2'!$GS48*1.336*25)","v":0},{"$f":"IF($A50>=2016,(BD50+P50)*'NGER input 2'!$GS48*1.336*25,(BD50+P50)*'NGER input 2'!$GS48*1.336*25)","v":0},{"$f":"IF($A50>=2016,(BE50+Q50)*'NGER input 2'!$GS48*1.336*25,(BE50+Q50)*'NGER input 2'!$GS48*1.336*25)","v":0},{"$f":"IF($A50>=2016,(BF50+R50)*'NGER input 2'!$GS48*1.336*25,(BF50+R50)*'NGER input 2'!$GS48*1.336*25)","v":0},{"$f":"IF($A50>=2016,(BG50+S50)*'NGER input 2'!$GS48*1.336*25,(BG50+S50)*'NGER input 2'!$GS48*1.336*25)","v":0},{"$f":"IF($A50>=2016,(BH50+T50)*'NGER input 2'!$GS48*1.336*25,(BH50+T50)*'NGER input 2'!$GS48*1.336*25)","v":0},{"$f":"IF($A50>=2016,(BI50+U50)*'NGER input 2'!$GS48*1.336*25,(BI50+U50)*'NGER input 2'!$GS48*1.336*25)","v":0},{"$f":"IF($A50>=2016,(BJ50+V50)*'NGER input 2'!$GS48*1.336*25,(BJ50+V50)*'NGER input 2'!$GS48*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A49","v":45},null,{"$f":"IF(OR('NGER input 2'!$A49=2013,'NGER input 2'!$A49=2014),'NGER input 2'!ES49*'NGER input 2'!FC49*'NGER input 2'!FM49*'NGER input 2'!$GQ49,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A49=2013,'NGER input 2'!$A49=2014),'NGER input 2'!ET49*'NGER input 2'!FD49*'NGER input 2'!FN49*'NGER input 2'!$GQ49,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A49=2013,'NGER input 2'!$A49=2014),'NGER input 2'!EU49*'NGER input 2'!FE49*'NGER input 2'!FO49*'NGER input 2'!$GQ49,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A49=2013,'NGER input 2'!$A49=2014),'NGER input 2'!EV49*'NGER input 2'!FF49*'NGER input 2'!FP49*'NGER input 2'!$GQ49,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A49=2013,'NGER input 2'!$A49=2014),'NGER input 2'!EW49*'NGER input 2'!FG49*'NGER input 2'!FQ49*'NGER input 2'!$GQ49,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A49=2013,'NGER input 2'!$A49=2014),'NGER input 2'!EX49*'NGER input 2'!FH49*'NGER input 2'!FR49*'NGER input 2'!$GQ49,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A49=2013,'NGER input 2'!$A49=2014),'NGER input 2'!EY49*'NGER input 2'!FI49*'NGER input 2'!FS49*'NGER input 2'!$GQ49,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A49=2013,'NGER input 2'!$A49=2014),'NGER input 2'!EZ49*'NGER input 2'!FJ49*'NGER input 2'!FT49*'NGER input 2'!$GQ49,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A49=2013,'NGER input 2'!$A49=2014),'NGER input 2'!FA49*'NGER input 2'!FK49*'NGER input 2'!FU49*'NGER input 2'!$GQ49,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A49=2013,'NGER input 2'!$A49=2014),'NGER input 2'!FB49*'NGER input 2'!FL49*'NGER input 2'!FV49*'NGER input 2'!$GQ49,0)","v":0},{"$f":"C51*(1-EXP(-'NGER input 2'!FW49*(13-'NGER input 2'!$GR49-7)/12))","v":0},{"$f":"D51*(1-EXP(-'NGER input 2'!FX49*(13-'NGER input 2'!$GR49-7)/12))","v":0},{"$f":"E51*(1-EXP(-'NGER input 2'!FY49*(13-'NGER input 2'!$GR49-7)/12))","v":0},{"$f":"F51*(1-EXP(-'NGER input 2'!FZ49*(13-'NGER input 2'!$GR49-7)/12))","v":0},{"$f":"G51*(1-EXP(-'NGER input 2'!GA49*(13-'NGER input 2'!$GR49-7)/12))","v":0},{"$f":"H51*(1-EXP(-'NGER input 2'!GB49*(13-'NGER input 2'!$GR49-7)/12))","v":0},{"$f":"I51*(1-EXP(-'NGER input 2'!GC49*(13-'NGER input 2'!$GR49-7)/12))","v":0},{"$f":"J51*(1-EXP(-'NGER input 2'!GD49*(13-'NGER input 2'!$GR49-7)/12))","v":0},{"$f":"K51*(1-EXP(-'NGER input 2'!GE49*(13-'NGER input 2'!$GR49-7)/12))","v":0},{"$f":"L51*(1-EXP(-'NGER input 2'!GF49*(13-'NGER input 2'!$GR49-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q50/'NGER results'!$N50)*M51),0,('NGER results'!$Q50/'NGER results'!$N50)*M51)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q50/'NGER results'!$N50)*N51),0,('NGER results'!$Q50/'NGER results'!$N50)*N51)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q50/'NGER results'!$N50)*O51),0,('NGER results'!$Q50/'NGER results'!$N50)*O51)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q50/'NGER results'!$N50)*P51),0,('NGER results'!$Q50/'NGER results'!$N50)*P51)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q50/'NGER results'!$N50)*Q51),0,('NGER results'!$Q50/'NGER results'!$N50)*Q51)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q50/'NGER results'!$N50)*R51),0,('NGER results'!$Q50/'NGER results'!$N50)*R51)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q50/'NGER results'!$N50)*S51),0,('NGER results'!$Q50/'NGER results'!$N50)*S51)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q50/'NGER results'!$N50)*T51),0,('NGER results'!$Q50/'NGER results'!$N50)*T51)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q50/'NGER results'!$N50)*U51),0,('NGER results'!$Q50/'NGER results'!$N50)*U51)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q50/'NGER results'!$N50)*V51),0,('NGER results'!$Q50/'NGER results'!$N50)*V51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ51*(1-EXP(-'NGER input 2'!FW49))","v":0},{"$f":"AR51*(1-EXP(-'NGER input 2'!FX49))","v":0},{"$f":"AS51*(1-EXP(-'NGER input 2'!FY49))","v":0},{"$f":"AT51*(1-EXP(-'NGER input 2'!FZ49))","v":0},{"$f":"AU51*(1-EXP(-'NGER input 2'!GA49))","v":0},{"$f":"AV51*(1-EXP(-'NGER input 2'!GB49))","v":0},{"$f":"AW51*(1-EXP(-'NGER input 2'!GC49))","v":0},{"$f":"AX51*(1-EXP(-'NGER input 2'!GD49))","v":0},{"$f":"AY51*(1-EXP(-'NGER input 2'!GE49))","v":0},{"$f":"AZ51*(1-EXP(-'NGER input 2'!GF49))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q50/'NGER results'!$N50)*BA51),0,('NGER results'!$Q50/'NGER results'!$N50)*BA51)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q50/'NGER results'!$N50)*BB51),0,('NGER results'!$Q50/'NGER results'!$N50)*BB51)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q50/'NGER results'!$N50)*BC51),0,('NGER results'!$Q50/'NGER results'!$N50)*BC51)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q50/'NGER results'!$N50)*BD51),0,('NGER results'!$Q50/'NGER results'!$N50)*BD51)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q50/'NGER results'!$N50)*BE51),0,('NGER results'!$Q50/'NGER results'!$N50)*BE51)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q50/'NGER results'!$N50)*BF51),0,('NGER results'!$Q50/'NGER results'!$N50)*BF51)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q50/'NGER results'!$N50)*BG51),0,('NGER results'!$Q50/'NGER results'!$N50)*BG51)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q50/'NGER results'!$N50)*BH51),0,('NGER results'!$Q50/'NGER results'!$N50)*BH51)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q50/'NGER results'!$N50)*BI51),0,('NGER results'!$Q50/'NGER results'!$N50)*BI51)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q50/'NGER results'!$N50)*BJ51),0,('NGER results'!$Q50/'NGER results'!$N50)*BJ51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A51>=2016,(BA51+M51)*'NGER input 2'!$GS49*1.336*25,(BA51+M51)*'NGER input 2'!$GS49*1.336*25)","v":0},{"$f":"IF($A51>=2016,(BB51+N51)*'NGER input 2'!$GS49*1.336*25,(BB51+N51)*'NGER input 2'!$GS49*1.336*25)","v":0},{"$f":"IF($A51>=2016,(BC51+O51)*'NGER input 2'!$GS49*1.336*25,(BC51+O51)*'NGER input 2'!$GS49*1.336*25)","v":0},{"$f":"IF($A51>=2016,(BD51+P51)*'NGER input 2'!$GS49*1.336*25,(BD51+P51)*'NGER input 2'!$GS49*1.336*25)","v":0},{"$f":"IF($A51>=2016,(BE51+Q51)*'NGER input 2'!$GS49*1.336*25,(BE51+Q51)*'NGER input 2'!$GS49*1.336*25)","v":0},{"$f":"IF($A51>=2016,(BF51+R51)*'NGER input 2'!$GS49*1.336*25,(BF51+R51)*'NGER input 2'!$GS49*1.336*25)","v":0},{"$f":"IF($A51>=2016,(BG51+S51)*'NGER input 2'!$GS49*1.336*25,(BG51+S51)*'NGER input 2'!$GS49*1.336*25)","v":0},{"$f":"IF($A51>=2016,(BH51+T51)*'NGER input 2'!$GS49*1.336*25,(BH51+T51)*'NGER input 2'!$GS49*1.336*25)","v":0},{"$f":"IF($A51>=2016,(BI51+U51)*'NGER input 2'!$GS49*1.336*25,(BI51+U51)*'NGER input 2'!$GS49*1.336*25)","v":0},{"$f":"IF($A51>=2016,(BJ51+V51)*'NGER input 2'!$GS49*1.336*25,(BJ51+V51)*'NGER input 2'!$GS49*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A50","v":46},null,{"$f":"IF(OR('NGER input 2'!$A50=2013,'NGER input 2'!$A50=2014),'NGER input 2'!ES50*'NGER input 2'!FC50*'NGER input 2'!FM50*'NGER input 2'!$GQ50,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A50=2013,'NGER input 2'!$A50=2014),'NGER input 2'!ET50*'NGER input 2'!FD50*'NGER input 2'!FN50*'NGER input 2'!$GQ50,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A50=2013,'NGER input 2'!$A50=2014),'NGER input 2'!EU50*'NGER input 2'!FE50*'NGER input 2'!FO50*'NGER input 2'!$GQ50,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A50=2013,'NGER input 2'!$A50=2014),'NGER input 2'!EV50*'NGER input 2'!FF50*'NGER input 2'!FP50*'NGER input 2'!$GQ50,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A50=2013,'NGER input 2'!$A50=2014),'NGER input 2'!EW50*'NGER input 2'!FG50*'NGER input 2'!FQ50*'NGER input 2'!$GQ50,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A50=2013,'NGER input 2'!$A50=2014),'NGER input 2'!EX50*'NGER input 2'!FH50*'NGER input 2'!FR50*'NGER input 2'!$GQ50,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A50=2013,'NGER input 2'!$A50=2014),'NGER input 2'!EY50*'NGER input 2'!FI50*'NGER input 2'!FS50*'NGER input 2'!$GQ50,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A50=2013,'NGER input 2'!$A50=2014),'NGER input 2'!EZ50*'NGER input 2'!FJ50*'NGER input 2'!FT50*'NGER input 2'!$GQ50,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A50=2013,'NGER input 2'!$A50=2014),'NGER input 2'!FA50*'NGER input 2'!FK50*'NGER input 2'!FU50*'NGER input 2'!$GQ50,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A50=2013,'NGER input 2'!$A50=2014),'NGER input 2'!FB50*'NGER input 2'!FL50*'NGER input 2'!FV50*'NGER input 2'!$GQ50,0)","v":0},{"$f":"C52*(1-EXP(-'NGER input 2'!FW50*(13-'NGER input 2'!$GR50-7)/12))","v":0},{"$f":"D52*(1-EXP(-'NGER input 2'!FX50*(13-'NGER input 2'!$GR50-7)/12))","v":0},{"$f":"E52*(1-EXP(-'NGER input 2'!FY50*(13-'NGER input 2'!$GR50-7)/12))","v":0},{"$f":"F52*(1-EXP(-'NGER input 2'!FZ50*(13-'NGER input 2'!$GR50-7)/12))","v":0},{"$f":"G52*(1-EXP(-'NGER input 2'!GA50*(13-'NGER input 2'!$GR50-7)/12))","v":0},{"$f":"H52*(1-EXP(-'NGER input 2'!GB50*(13-'NGER input 2'!$GR50-7)/12))","v":0},{"$f":"I52*(1-EXP(-'NGER input 2'!GC50*(13-'NGER input 2'!$GR50-7)/12))","v":0},{"$f":"J52*(1-EXP(-'NGER input 2'!GD50*(13-'NGER input 2'!$GR50-7)/12))","v":0},{"$f":"K52*(1-EXP(-'NGER input 2'!GE50*(13-'NGER input 2'!$GR50-7)/12))","v":0},{"$f":"L52*(1-EXP(-'NGER input 2'!GF50*(13-'NGER input 2'!$GR50-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q51/'NGER results'!$N51)*M52),0,('NGER results'!$Q51/'NGER results'!$N51)*M52)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q51/'NGER results'!$N51)*N52),0,('NGER results'!$Q51/'NGER results'!$N51)*N52)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q51/'NGER results'!$N51)*O52),0,('NGER results'!$Q51/'NGER results'!$N51)*O52)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q51/'NGER results'!$N51)*P52),0,('NGER results'!$Q51/'NGER results'!$N51)*P52)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q51/'NGER results'!$N51)*Q52),0,('NGER results'!$Q51/'NGER results'!$N51)*Q52)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q51/'NGER results'!$N51)*R52),0,('NGER results'!$Q51/'NGER results'!$N51)*R52)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q51/'NGER results'!$N51)*S52),0,('NGER results'!$Q51/'NGER results'!$N51)*S52)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q51/'NGER results'!$N51)*T52),0,('NGER results'!$Q51/'NGER results'!$N51)*T52)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q51/'NGER results'!$N51)*U52),0,('NGER results'!$Q51/'NGER results'!$N51)*U52)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q51/'NGER results'!$N51)*V52),0,('NGER results'!$Q51/'NGER results'!$N51)*V52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ52*(1-EXP(-'NGER input 2'!FW50))","v":0},{"$f":"AR52*(1-EXP(-'NGER input 2'!FX50))","v":0},{"$f":"AS52*(1-EXP(-'NGER input 2'!FY50))","v":0},{"$f":"AT52*(1-EXP(-'NGER input 2'!FZ50))","v":0},{"$f":"AU52*(1-EXP(-'NGER input 2'!GA50))","v":0},{"$f":"AV52*(1-EXP(-'NGER input 2'!GB50))","v":0},{"$f":"AW52*(1-EXP(-'NGER input 2'!GC50))","v":0},{"$f":"AX52*(1-EXP(-'NGER input 2'!GD50))","v":0},{"$f":"AY52*(1-EXP(-'NGER input 2'!GE50))","v":0},{"$f":"AZ52*(1-EXP(-'NGER input 2'!GF50))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q51/'NGER results'!$N51)*BA52),0,('NGER results'!$Q51/'NGER results'!$N51)*BA52)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q51/'NGER results'!$N51)*BB52),0,('NGER results'!$Q51/'NGER results'!$N51)*BB52)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q51/'NGER results'!$N51)*BC52),0,('NGER results'!$Q51/'NGER results'!$N51)*BC52)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q51/'NGER results'!$N51)*BD52),0,('NGER results'!$Q51/'NGER results'!$N51)*BD52)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q51/'NGER results'!$N51)*BE52),0,('NGER results'!$Q51/'NGER results'!$N51)*BE52)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q51/'NGER results'!$N51)*BF52),0,('NGER results'!$Q51/'NGER results'!$N51)*BF52)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q51/'NGER results'!$N51)*BG52),0,('NGER results'!$Q51/'NGER results'!$N51)*BG52)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q51/'NGER results'!$N51)*BH52),0,('NGER results'!$Q51/'NGER results'!$N51)*BH52)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q51/'NGER results'!$N51)*BI52),0,('NGER results'!$Q51/'NGER results'!$N51)*BI52)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q51/'NGER results'!$N51)*BJ52),0,('NGER results'!$Q51/'NGER results'!$N51)*BJ52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A52>=2016,(BA52+M52)*'NGER input 2'!$GS50*1.336*25,(BA52+M52)*'NGER input 2'!$GS50*1.336*25)","v":0},{"$f":"IF($A52>=2016,(BB52+N52)*'NGER input 2'!$GS50*1.336*25,(BB52+N52)*'NGER input 2'!$GS50*1.336*25)","v":0},{"$f":"IF($A52>=2016,(BC52+O52)*'NGER input 2'!$GS50*1.336*25,(BC52+O52)*'NGER input 2'!$GS50*1.336*25)","v":0},{"$f":"IF($A52>=2016,(BD52+P52)*'NGER input 2'!$GS50*1.336*25,(BD52+P52)*'NGER input 2'!$GS50*1.336*25)","v":0},{"$f":"IF($A52>=2016,(BE52+Q52)*'NGER input 2'!$GS50*1.336*25,(BE52+Q52)*'NGER input 2'!$GS50*1.336*25)","v":0},{"$f":"IF($A52>=2016,(BF52+R52)*'NGER input 2'!$GS50*1.336*25,(BF52+R52)*'NGER input 2'!$GS50*1.336*25)","v":0},{"$f":"IF($A52>=2016,(BG52+S52)*'NGER input 2'!$GS50*1.336*25,(BG52+S52)*'NGER input 2'!$GS50*1.336*25)","v":0},{"$f":"IF($A52>=2016,(BH52+T52)*'NGER input 2'!$GS50*1.336*25,(BH52+T52)*'NGER input 2'!$GS50*1.336*25)","v":0},{"$f":"IF($A52>=2016,(BI52+U52)*'NGER input 2'!$GS50*1.336*25,(BI52+U52)*'NGER input 2'!$GS50*1.336*25)","v":0},{"$f":"IF($A52>=2016,(BJ52+V52)*'NGER input 2'!$GS50*1.336*25,(BJ52+V52)*'NGER input 2'!$GS50*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A51","v":47},null,{"$f":"IF(OR('NGER input 2'!$A51=2013,'NGER input 2'!$A51=2014),'NGER input 2'!ES51*'NGER input 2'!FC51*'NGER input 2'!FM51*'NGER input 2'!$GQ51,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A51=2013,'NGER input 2'!$A51=2014),'NGER input 2'!ET51*'NGER input 2'!FD51*'NGER input 2'!FN51*'NGER input 2'!$GQ51,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A51=2013,'NGER input 2'!$A51=2014),'NGER input 2'!EU51*'NGER input 2'!FE51*'NGER input 2'!FO51*'NGER input 2'!$GQ51,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A51=2013,'NGER input 2'!$A51=2014),'NGER input 2'!EV51*'NGER input 2'!FF51*'NGER input 2'!FP51*'NGER input 2'!$GQ51,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A51=2013,'NGER input 2'!$A51=2014),'NGER input 2'!EW51*'NGER input 2'!FG51*'NGER input 2'!FQ51*'NGER input 2'!$GQ51,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A51=2013,'NGER input 2'!$A51=2014),'NGER input 2'!EX51*'NGER input 2'!FH51*'NGER input 2'!FR51*'NGER input 2'!$GQ51,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A51=2013,'NGER input 2'!$A51=2014),'NGER input 2'!EY51*'NGER input 2'!FI51*'NGER input 2'!FS51*'NGER input 2'!$GQ51,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A51=2013,'NGER input 2'!$A51=2014),'NGER input 2'!EZ51*'NGER input 2'!FJ51*'NGER input 2'!FT51*'NGER input 2'!$GQ51,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A51=2013,'NGER input 2'!$A51=2014),'NGER input 2'!FA51*'NGER input 2'!FK51*'NGER input 2'!FU51*'NGER input 2'!$GQ51,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A51=2013,'NGER input 2'!$A51=2014),'NGER input 2'!FB51*'NGER input 2'!FL51*'NGER input 2'!FV51*'NGER input 2'!$GQ51,0)","v":0},{"$f":"C53*(1-EXP(-'NGER input 2'!FW51*(13-'NGER input 2'!$GR51-7)/12))","v":0},{"$f":"D53*(1-EXP(-'NGER input 2'!FX51*(13-'NGER input 2'!$GR51-7)/12))","v":0},{"$f":"E53*(1-EXP(-'NGER input 2'!FY51*(13-'NGER input 2'!$GR51-7)/12))","v":0},{"$f":"F53*(1-EXP(-'NGER input 2'!FZ51*(13-'NGER input 2'!$GR51-7)/12))","v":0},{"$f":"G53*(1-EXP(-'NGER input 2'!GA51*(13-'NGER input 2'!$GR51-7)/12))","v":0},{"$f":"H53*(1-EXP(-'NGER input 2'!GB51*(13-'NGER input 2'!$GR51-7)/12))","v":0},{"$f":"I53*(1-EXP(-'NGER input 2'!GC51*(13-'NGER input 2'!$GR51-7)/12))","v":0},{"$f":"J53*(1-EXP(-'NGER input 2'!GD51*(13-'NGER input 2'!$GR51-7)/12))","v":0},{"$f":"K53*(1-EXP(-'NGER input 2'!GE51*(13-'NGER input 2'!$GR51-7)/12))","v":0},{"$f":"L53*(1-EXP(-'NGER input 2'!GF51*(13-'NGER input 2'!$GR51-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q52/'NGER results'!$N52)*M53),0,('NGER results'!$Q52/'NGER results'!$N52)*M53)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q52/'NGER results'!$N52)*N53),0,('NGER results'!$Q52/'NGER results'!$N52)*N53)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q52/'NGER results'!$N52)*O53),0,('NGER results'!$Q52/'NGER results'!$N52)*O53)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q52/'NGER results'!$N52)*P53),0,('NGER results'!$Q52/'NGER results'!$N52)*P53)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q52/'NGER results'!$N52)*Q53),0,('NGER results'!$Q52/'NGER results'!$N52)*Q53)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q52/'NGER results'!$N52)*R53),0,('NGER results'!$Q52/'NGER results'!$N52)*R53)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q52/'NGER results'!$N52)*S53),0,('NGER results'!$Q52/'NGER results'!$N52)*S53)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q52/'NGER results'!$N52)*T53),0,('NGER results'!$Q52/'NGER results'!$N52)*T53)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q52/'NGER results'!$N52)*U53),0,('NGER results'!$Q52/'NGER results'!$N52)*U53)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q52/'NGER results'!$N52)*V53),0,('NGER results'!$Q52/'NGER results'!$N52)*V53)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ53*(1-EXP(-'NGER input 2'!FW51))","v":0},{"$f":"AR53*(1-EXP(-'NGER input 2'!FX51))","v":0},{"$f":"AS53*(1-EXP(-'NGER input 2'!FY51))","v":0},{"$f":"AT53*(1-EXP(-'NGER input 2'!FZ51))","v":0},{"$f":"AU53*(1-EXP(-'NGER input 2'!GA51))","v":0},{"$f":"AV53*(1-EXP(-'NGER input 2'!GB51))","v":0},{"$f":"AW53*(1-EXP(-'NGER input 2'!GC51))","v":0},{"$f":"AX53*(1-EXP(-'NGER input 2'!GD51))","v":0},{"$f":"AY53*(1-EXP(-'NGER input 2'!GE51))","v":0},{"$f":"AZ53*(1-EXP(-'NGER input 2'!GF51))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q52/'NGER results'!$N52)*BA53),0,('NGER results'!$Q52/'NGER results'!$N52)*BA53)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q52/'NGER results'!$N52)*BB53),0,('NGER results'!$Q52/'NGER results'!$N52)*BB53)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q52/'NGER results'!$N52)*BC53),0,('NGER results'!$Q52/'NGER results'!$N52)*BC53)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q52/'NGER results'!$N52)*BD53),0,('NGER results'!$Q52/'NGER results'!$N52)*BD53)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q52/'NGER results'!$N52)*BE53),0,('NGER results'!$Q52/'NGER results'!$N52)*BE53)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q52/'NGER results'!$N52)*BF53),0,('NGER results'!$Q52/'NGER results'!$N52)*BF53)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q52/'NGER results'!$N52)*BG53),0,('NGER results'!$Q52/'NGER results'!$N52)*BG53)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q52/'NGER results'!$N52)*BH53),0,('NGER results'!$Q52/'NGER results'!$N52)*BH53)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q52/'NGER results'!$N52)*BI53),0,('NGER results'!$Q52/'NGER results'!$N52)*BI53)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q52/'NGER results'!$N52)*BJ53),0,('NGER results'!$Q52/'NGER results'!$N52)*BJ53)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A53>=2016,(BA53+M53)*'NGER input 2'!$GS51*1.336*25,(BA53+M53)*'NGER input 2'!$GS51*1.336*25)","v":0},{"$f":"IF($A53>=2016,(BB53+N53)*'NGER input 2'!$GS51*1.336*25,(BB53+N53)*'NGER input 2'!$GS51*1.336*25)","v":0},{"$f":"IF($A53>=2016,(BC53+O53)*'NGER input 2'!$GS51*1.336*25,(BC53+O53)*'NGER input 2'!$GS51*1.336*25)","v":0},{"$f":"IF($A53>=2016,(BD53+P53)*'NGER input 2'!$GS51*1.336*25,(BD53+P53)*'NGER input 2'!$GS51*1.336*25)","v":0},{"$f":"IF($A53>=2016,(BE53+Q53)*'NGER input 2'!$GS51*1.336*25,(BE53+Q53)*'NGER input 2'!$GS51*1.336*25)","v":0},{"$f":"IF($A53>=2016,(BF53+R53)*'NGER input 2'!$GS51*1.336*25,(BF53+R53)*'NGER input 2'!$GS51*1.336*25)","v":0},{"$f":"IF($A53>=2016,(BG53+S53)*'NGER input 2'!$GS51*1.336*25,(BG53+S53)*'NGER input 2'!$GS51*1.336*25)","v":0},{"$f":"IF($A53>=2016,(BH53+T53)*'NGER input 2'!$GS51*1.336*25,(BH53+T53)*'NGER input 2'!$GS51*1.336*25)","v":0},{"$f":"IF($A53>=2016,(BI53+U53)*'NGER input 2'!$GS51*1.336*25,(BI53+U53)*'NGER input 2'!$GS51*1.336*25)","v":0},{"$f":"IF($A53>=2016,(BJ53+V53)*'NGER input 2'!$GS51*1.336*25,(BJ53+V53)*'NGER input 2'!$GS51*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A52","v":48},null,{"$f":"IF(OR('NGER input 2'!$A52=2013,'NGER input 2'!$A52=2014),'NGER input 2'!ES52*'NGER input 2'!FC52*'NGER input 2'!FM52*'NGER input 2'!$GQ52,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A52=2013,'NGER input 2'!$A52=2014),'NGER input 2'!ET52*'NGER input 2'!FD52*'NGER input 2'!FN52*'NGER input 2'!$GQ52,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A52=2013,'NGER input 2'!$A52=2014),'NGER input 2'!EU52*'NGER input 2'!FE52*'NGER input 2'!FO52*'NGER input 2'!$GQ52,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A52=2013,'NGER input 2'!$A52=2014),'NGER input 2'!EV52*'NGER input 2'!FF52*'NGER input 2'!FP52*'NGER input 2'!$GQ52,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A52=2013,'NGER input 2'!$A52=2014),'NGER input 2'!EW52*'NGER input 2'!FG52*'NGER input 2'!FQ52*'NGER input 2'!$GQ52,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A52=2013,'NGER input 2'!$A52=2014),'NGER input 2'!EX52*'NGER input 2'!FH52*'NGER input 2'!FR52*'NGER input 2'!$GQ52,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A52=2013,'NGER input 2'!$A52=2014),'NGER input 2'!EY52*'NGER input 2'!FI52*'NGER input 2'!FS52*'NGER input 2'!$GQ52,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A52=2013,'NGER input 2'!$A52=2014),'NGER input 2'!EZ52*'NGER input 2'!FJ52*'NGER input 2'!FT52*'NGER input 2'!$GQ52,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A52=2013,'NGER input 2'!$A52=2014),'NGER input 2'!FA52*'NGER input 2'!FK52*'NGER input 2'!FU52*'NGER input 2'!$GQ52,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A52=2013,'NGER input 2'!$A52=2014),'NGER input 2'!FB52*'NGER input 2'!FL52*'NGER input 2'!FV52*'NGER input 2'!$GQ52,0)","v":0},{"$f":"C54*(1-EXP(-'NGER input 2'!FW52*(13-'NGER input 2'!$GR52-7)/12))","v":0},{"$f":"D54*(1-EXP(-'NGER input 2'!FX52*(13-'NGER input 2'!$GR52-7)/12))","v":0},{"$f":"E54*(1-EXP(-'NGER input 2'!FY52*(13-'NGER input 2'!$GR52-7)/12))","v":0},{"$f":"F54*(1-EXP(-'NGER input 2'!FZ52*(13-'NGER input 2'!$GR52-7)/12))","v":0},{"$f":"G54*(1-EXP(-'NGER input 2'!GA52*(13-'NGER input 2'!$GR52-7)/12))","v":0},{"$f":"H54*(1-EXP(-'NGER input 2'!GB52*(13-'NGER input 2'!$GR52-7)/12))","v":0},{"$f":"I54*(1-EXP(-'NGER input 2'!GC52*(13-'NGER input 2'!$GR52-7)/12))","v":0},{"$f":"J54*(1-EXP(-'NGER input 2'!GD52*(13-'NGER input 2'!$GR52-7)/12))","v":0},{"$f":"K54*(1-EXP(-'NGER input 2'!GE52*(13-'NGER input 2'!$GR52-7)/12))","v":0},{"$f":"L54*(1-EXP(-'NGER input 2'!GF52*(13-'NGER input 2'!$GR52-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q53/'NGER results'!$N53)*M54),0,('NGER results'!$Q53/'NGER results'!$N53)*M54)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q53/'NGER results'!$N53)*N54),0,('NGER results'!$Q53/'NGER results'!$N53)*N54)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q53/'NGER results'!$N53)*O54),0,('NGER results'!$Q53/'NGER results'!$N53)*O54)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q53/'NGER results'!$N53)*P54),0,('NGER results'!$Q53/'NGER results'!$N53)*P54)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q53/'NGER results'!$N53)*Q54),0,('NGER results'!$Q53/'NGER results'!$N53)*Q54)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q53/'NGER results'!$N53)*R54),0,('NGER results'!$Q53/'NGER results'!$N53)*R54)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q53/'NGER results'!$N53)*S54),0,('NGER results'!$Q53/'NGER results'!$N53)*S54)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q53/'NGER results'!$N53)*T54),0,('NGER results'!$Q53/'NGER results'!$N53)*T54)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q53/'NGER results'!$N53)*U54),0,('NGER results'!$Q53/'NGER results'!$N53)*U54)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q53/'NGER results'!$N53)*V54),0,('NGER results'!$Q53/'NGER results'!$N53)*V54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ54*(1-EXP(-'NGER input 2'!FW52))","v":0},{"$f":"AR54*(1-EXP(-'NGER input 2'!FX52))","v":0},{"$f":"AS54*(1-EXP(-'NGER input 2'!FY52))","v":0},{"$f":"AT54*(1-EXP(-'NGER input 2'!FZ52))","v":0},{"$f":"AU54*(1-EXP(-'NGER input 2'!GA52))","v":0},{"$f":"AV54*(1-EXP(-'NGER input 2'!GB52))","v":0},{"$f":"AW54*(1-EXP(-'NGER input 2'!GC52))","v":0},{"$f":"AX54*(1-EXP(-'NGER input 2'!GD52))","v":0},{"$f":"AY54*(1-EXP(-'NGER input 2'!GE52))","v":0},{"$f":"AZ54*(1-EXP(-'NGER input 2'!GF52))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q53/'NGER results'!$N53)*BA54),0,('NGER results'!$Q53/'NGER results'!$N53)*BA54)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q53/'NGER results'!$N53)*BB54),0,('NGER results'!$Q53/'NGER results'!$N53)*BB54)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q53/'NGER results'!$N53)*BC54),0,('NGER results'!$Q53/'NGER results'!$N53)*BC54)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q53/'NGER results'!$N53)*BD54),0,('NGER results'!$Q53/'NGER results'!$N53)*BD54)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q53/'NGER results'!$N53)*BE54),0,('NGER results'!$Q53/'NGER results'!$N53)*BE54)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q53/'NGER results'!$N53)*BF54),0,('NGER results'!$Q53/'NGER results'!$N53)*BF54)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q53/'NGER results'!$N53)*BG54),0,('NGER results'!$Q53/'NGER results'!$N53)*BG54)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q53/'NGER results'!$N53)*BH54),0,('NGER results'!$Q53/'NGER results'!$N53)*BH54)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q53/'NGER results'!$N53)*BI54),0,('NGER results'!$Q53/'NGER results'!$N53)*BI54)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q53/'NGER results'!$N53)*BJ54),0,('NGER results'!$Q53/'NGER results'!$N53)*BJ54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A54>=2016,(BA54+M54)*'NGER input 2'!$GS52*1.336*25,(BA54+M54)*'NGER input 2'!$GS52*1.336*25)","v":0},{"$f":"IF($A54>=2016,(BB54+N54)*'NGER input 2'!$GS52*1.336*25,(BB54+N54)*'NGER input 2'!$GS52*1.336*25)","v":0},{"$f":"IF($A54>=2016,(BC54+O54)*'NGER input 2'!$GS52*1.336*25,(BC54+O54)*'NGER input 2'!$GS52*1.336*25)","v":0},{"$f":"IF($A54>=2016,(BD54+P54)*'NGER input 2'!$GS52*1.336*25,(BD54+P54)*'NGER input 2'!$GS52*1.336*25)","v":0},{"$f":"IF($A54>=2016,(BE54+Q54)*'NGER input 2'!$GS52*1.336*25,(BE54+Q54)*'NGER input 2'!$GS52*1.336*25)","v":0},{"$f":"IF($A54>=2016,(BF54+R54)*'NGER input 2'!$GS52*1.336*25,(BF54+R54)*'NGER input 2'!$GS52*1.336*25)","v":0},{"$f":"IF($A54>=2016,(BG54+S54)*'NGER input 2'!$GS52*1.336*25,(BG54+S54)*'NGER input 2'!$GS52*1.336*25)","v":0},{"$f":"IF($A54>=2016,(BH54+T54)*'NGER input 2'!$GS52*1.336*25,(BH54+T54)*'NGER input 2'!$GS52*1.336*25)","v":0},{"$f":"IF($A54>=2016,(BI54+U54)*'NGER input 2'!$GS52*1.336*25,(BI54+U54)*'NGER input 2'!$GS52*1.336*25)","v":0},{"$f":"IF($A54>=2016,(BJ54+V54)*'NGER input 2'!$GS52*1.336*25,(BJ54+V54)*'NGER input 2'!$GS52*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A53","v":49},null,{"$f":"IF(OR('NGER input 2'!$A53=2013,'NGER input 2'!$A53=2014),'NGER input 2'!ES53*'NGER input 2'!FC53*'NGER input 2'!FM53*'NGER input 2'!$GQ53,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A53=2013,'NGER input 2'!$A53=2014),'NGER input 2'!ET53*'NGER input 2'!FD53*'NGER input 2'!FN53*'NGER input 2'!$GQ53,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A53=2013,'NGER input 2'!$A53=2014),'NGER input 2'!EU53*'NGER input 2'!FE53*'NGER input 2'!FO53*'NGER input 2'!$GQ53,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A53=2013,'NGER input 2'!$A53=2014),'NGER input 2'!EV53*'NGER input 2'!FF53*'NGER input 2'!FP53*'NGER input 2'!$GQ53,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A53=2013,'NGER input 2'!$A53=2014),'NGER input 2'!EW53*'NGER input 2'!FG53*'NGER input 2'!FQ53*'NGER input 2'!$GQ53,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A53=2013,'NGER input 2'!$A53=2014),'NGER input 2'!EX53*'NGER input 2'!FH53*'NGER input 2'!FR53*'NGER input 2'!$GQ53,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A53=2013,'NGER input 2'!$A53=2014),'NGER input 2'!EY53*'NGER input 2'!FI53*'NGER input 2'!FS53*'NGER input 2'!$GQ53,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A53=2013,'NGER input 2'!$A53=2014),'NGER input 2'!EZ53*'NGER input 2'!FJ53*'NGER input 2'!FT53*'NGER input 2'!$GQ53,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A53=2013,'NGER input 2'!$A53=2014),'NGER input 2'!FA53*'NGER input 2'!FK53*'NGER input 2'!FU53*'NGER input 2'!$GQ53,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A53=2013,'NGER input 2'!$A53=2014),'NGER input 2'!FB53*'NGER input 2'!FL53*'NGER input 2'!FV53*'NGER input 2'!$GQ53,0)","v":0},{"$f":"C55*(1-EXP(-'NGER input 2'!FW53*(13-'NGER input 2'!$GR53-7)/12))","v":0},{"$f":"D55*(1-EXP(-'NGER input 2'!FX53*(13-'NGER input 2'!$GR53-7)/12))","v":0},{"$f":"E55*(1-EXP(-'NGER input 2'!FY53*(13-'NGER input 2'!$GR53-7)/12))","v":0},{"$f":"F55*(1-EXP(-'NGER input 2'!FZ53*(13-'NGER input 2'!$GR53-7)/12))","v":0},{"$f":"G55*(1-EXP(-'NGER input 2'!GA53*(13-'NGER input 2'!$GR53-7)/12))","v":0},{"$f":"H55*(1-EXP(-'NGER input 2'!GB53*(13-'NGER input 2'!$GR53-7)/12))","v":0},{"$f":"I55*(1-EXP(-'NGER input 2'!GC53*(13-'NGER input 2'!$GR53-7)/12))","v":0},{"$f":"J55*(1-EXP(-'NGER input 2'!GD53*(13-'NGER input 2'!$GR53-7)/12))","v":0},{"$f":"K55*(1-EXP(-'NGER input 2'!GE53*(13-'NGER input 2'!$GR53-7)/12))","v":0},{"$f":"L55*(1-EXP(-'NGER input 2'!GF53*(13-'NGER input 2'!$GR53-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q54/'NGER results'!$N54)*M55),0,('NGER results'!$Q54/'NGER results'!$N54)*M55)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q54/'NGER results'!$N54)*N55),0,('NGER results'!$Q54/'NGER results'!$N54)*N55)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q54/'NGER results'!$N54)*O55),0,('NGER results'!$Q54/'NGER results'!$N54)*O55)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q54/'NGER results'!$N54)*P55),0,('NGER results'!$Q54/'NGER results'!$N54)*P55)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q54/'NGER results'!$N54)*Q55),0,('NGER results'!$Q54/'NGER results'!$N54)*Q55)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q54/'NGER results'!$N54)*R55),0,('NGER results'!$Q54/'NGER results'!$N54)*R55)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q54/'NGER results'!$N54)*S55),0,('NGER results'!$Q54/'NGER results'!$N54)*S55)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q54/'NGER results'!$N54)*T55),0,('NGER results'!$Q54/'NGER results'!$N54)*T55)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q54/'NGER results'!$N54)*U55),0,('NGER results'!$Q54/'NGER results'!$N54)*U55)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q54/'NGER results'!$N54)*V55),0,('NGER results'!$Q54/'NGER results'!$N54)*V55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ55*(1-EXP(-'NGER input 2'!FW53))","v":0},{"$f":"AR55*(1-EXP(-'NGER input 2'!FX53))","v":0},{"$f":"AS55*(1-EXP(-'NGER input 2'!FY53))","v":0},{"$f":"AT55*(1-EXP(-'NGER input 2'!FZ53))","v":0},{"$f":"AU55*(1-EXP(-'NGER input 2'!GA53))","v":0},{"$f":"AV55*(1-EXP(-'NGER input 2'!GB53))","v":0},{"$f":"AW55*(1-EXP(-'NGER input 2'!GC53))","v":0},{"$f":"AX55*(1-EXP(-'NGER input 2'!GD53))","v":0},{"$f":"AY55*(1-EXP(-'NGER input 2'!GE53))","v":0},{"$f":"AZ55*(1-EXP(-'NGER input 2'!GF53))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q54/'NGER results'!$N54)*BA55),0,('NGER results'!$Q54/'NGER results'!$N54)*BA55)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q54/'NGER results'!$N54)*BB55),0,('NGER results'!$Q54/'NGER results'!$N54)*BB55)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q54/'NGER results'!$N54)*BC55),0,('NGER results'!$Q54/'NGER results'!$N54)*BC55)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q54/'NGER results'!$N54)*BD55),0,('NGER results'!$Q54/'NGER results'!$N54)*BD55)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q54/'NGER results'!$N54)*BE55),0,('NGER results'!$Q54/'NGER results'!$N54)*BE55)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q54/'NGER results'!$N54)*BF55),0,('NGER results'!$Q54/'NGER results'!$N54)*BF55)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q54/'NGER results'!$N54)*BG55),0,('NGER results'!$Q54/'NGER results'!$N54)*BG55)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q54/'NGER results'!$N54)*BH55),0,('NGER results'!$Q54/'NGER results'!$N54)*BH55)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q54/'NGER results'!$N54)*BI55),0,('NGER results'!$Q54/'NGER results'!$N54)*BI55)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q54/'NGER results'!$N54)*BJ55),0,('NGER results'!$Q54/'NGER results'!$N54)*BJ55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A55>=2016,(BA55+M55)*'NGER input 2'!$GS53*1.336*25,(BA55+M55)*'NGER input 2'!$GS53*1.336*25)","v":0},{"$f":"IF($A55>=2016,(BB55+N55)*'NGER input 2'!$GS53*1.336*25,(BB55+N55)*'NGER input 2'!$GS53*1.336*25)","v":0},{"$f":"IF($A55>=2016,(BC55+O55)*'NGER input 2'!$GS53*1.336*25,(BC55+O55)*'NGER input 2'!$GS53*1.336*25)","v":0},{"$f":"IF($A55>=2016,(BD55+P55)*'NGER input 2'!$GS53*1.336*25,(BD55+P55)*'NGER input 2'!$GS53*1.336*25)","v":0},{"$f":"IF($A55>=2016,(BE55+Q55)*'NGER input 2'!$GS53*1.336*25,(BE55+Q55)*'NGER input 2'!$GS53*1.336*25)","v":0},{"$f":"IF($A55>=2016,(BF55+R55)*'NGER input 2'!$GS53*1.336*25,(BF55+R55)*'NGER input 2'!$GS53*1.336*25)","v":0},{"$f":"IF($A55>=2016,(BG55+S55)*'NGER input 2'!$GS53*1.336*25,(BG55+S55)*'NGER input 2'!$GS53*1.336*25)","v":0},{"$f":"IF($A55>=2016,(BH55+T55)*'NGER input 2'!$GS53*1.336*25,(BH55+T55)*'NGER input 2'!$GS53*1.336*25)","v":0},{"$f":"IF($A55>=2016,(BI55+U55)*'NGER input 2'!$GS53*1.336*25,(BI55+U55)*'NGER input 2'!$GS53*1.336*25)","v":0},{"$f":"IF($A55>=2016,(BJ55+V55)*'NGER input 2'!$GS53*1.336*25,(BJ55+V55)*'NGER input 2'!$GS53*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A54","v":50},null,{"$f":"IF(OR('NGER input 2'!$A54=2013,'NGER input 2'!$A54=2014),'NGER input 2'!ES54*'NGER input 2'!FC54*'NGER input 2'!FM54*'NGER input 2'!$GQ54,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A54=2013,'NGER input 2'!$A54=2014),'NGER input 2'!ET54*'NGER input 2'!FD54*'NGER input 2'!FN54*'NGER input 2'!$GQ54,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A54=2013,'NGER input 2'!$A54=2014),'NGER input 2'!EU54*'NGER input 2'!FE54*'NGER input 2'!FO54*'NGER input 2'!$GQ54,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A54=2013,'NGER input 2'!$A54=2014),'NGER input 2'!EV54*'NGER input 2'!FF54*'NGER input 2'!FP54*'NGER input 2'!$GQ54,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A54=2013,'NGER input 2'!$A54=2014),'NGER input 2'!EW54*'NGER input 2'!FG54*'NGER input 2'!FQ54*'NGER input 2'!$GQ54,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A54=2013,'NGER input 2'!$A54=2014),'NGER input 2'!EX54*'NGER input 2'!FH54*'NGER input 2'!FR54*'NGER input 2'!$GQ54,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A54=2013,'NGER input 2'!$A54=2014),'NGER input 2'!EY54*'NGER input 2'!FI54*'NGER input 2'!FS54*'NGER input 2'!$GQ54,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A54=2013,'NGER input 2'!$A54=2014),'NGER input 2'!EZ54*'NGER input 2'!FJ54*'NGER input 2'!FT54*'NGER input 2'!$GQ54,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A54=2013,'NGER input 2'!$A54=2014),'NGER input 2'!FA54*'NGER input 2'!FK54*'NGER input 2'!FU54*'NGER input 2'!$GQ54,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A54=2013,'NGER input 2'!$A54=2014),'NGER input 2'!FB54*'NGER input 2'!FL54*'NGER input 2'!FV54*'NGER input 2'!$GQ54,0)","v":0},{"$f":"C56*(1-EXP(-'NGER input 2'!FW54*(13-'NGER input 2'!$GR54-7)/12))","v":0},{"$f":"D56*(1-EXP(-'NGER input 2'!FX54*(13-'NGER input 2'!$GR54-7)/12))","v":0},{"$f":"E56*(1-EXP(-'NGER input 2'!FY54*(13-'NGER input 2'!$GR54-7)/12))","v":0},{"$f":"F56*(1-EXP(-'NGER input 2'!FZ54*(13-'NGER input 2'!$GR54-7)/12))","v":0},{"$f":"G56*(1-EXP(-'NGER input 2'!GA54*(13-'NGER input 2'!$GR54-7)/12))","v":0},{"$f":"H56*(1-EXP(-'NGER input 2'!GB54*(13-'NGER input 2'!$GR54-7)/12))","v":0},{"$f":"I56*(1-EXP(-'NGER input 2'!GC54*(13-'NGER input 2'!$GR54-7)/12))","v":0},{"$f":"J56*(1-EXP(-'NGER input 2'!GD54*(13-'NGER input 2'!$GR54-7)/12))","v":0},{"$f":"K56*(1-EXP(-'NGER input 2'!GE54*(13-'NGER input 2'!$GR54-7)/12))","v":0},{"$f":"L56*(1-EXP(-'NGER input 2'!GF54*(13-'NGER input 2'!$GR54-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q55/'NGER results'!$N55)*M56),0,('NGER results'!$Q55/'NGER results'!$N55)*M56)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q55/'NGER results'!$N55)*N56),0,('NGER results'!$Q55/'NGER results'!$N55)*N56)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q55/'NGER results'!$N55)*O56),0,('NGER results'!$Q55/'NGER results'!$N55)*O56)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q55/'NGER results'!$N55)*P56),0,('NGER results'!$Q55/'NGER results'!$N55)*P56)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q55/'NGER results'!$N55)*Q56),0,('NGER results'!$Q55/'NGER results'!$N55)*Q56)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q55/'NGER results'!$N55)*R56),0,('NGER results'!$Q55/'NGER results'!$N55)*R56)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q55/'NGER results'!$N55)*S56),0,('NGER results'!$Q55/'NGER results'!$N55)*S56)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q55/'NGER results'!$N55)*T56),0,('NGER results'!$Q55/'NGER results'!$N55)*T56)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q55/'NGER results'!$N55)*U56),0,('NGER results'!$Q55/'NGER results'!$N55)*U56)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q55/'NGER results'!$N55)*V56),0,('NGER results'!$Q55/'NGER results'!$N55)*V56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ56*(1-EXP(-'NGER input 2'!FW54))","v":0},{"$f":"AR56*(1-EXP(-'NGER input 2'!FX54))","v":0},{"$f":"AS56*(1-EXP(-'NGER input 2'!FY54))","v":0},{"$f":"AT56*(1-EXP(-'NGER input 2'!FZ54))","v":0},{"$f":"AU56*(1-EXP(-'NGER input 2'!GA54))","v":0},{"$f":"AV56*(1-EXP(-'NGER input 2'!GB54))","v":0},{"$f":"AW56*(1-EXP(-'NGER input 2'!GC54))","v":0},{"$f":"AX56*(1-EXP(-'NGER input 2'!GD54))","v":0},{"$f":"AY56*(1-EXP(-'NGER input 2'!GE54))","v":0},{"$f":"AZ56*(1-EXP(-'NGER input 2'!GF54))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q55/'NGER results'!$N55)*BA56),0,('NGER results'!$Q55/'NGER results'!$N55)*BA56)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q55/'NGER results'!$N55)*BB56),0,('NGER results'!$Q55/'NGER results'!$N55)*BB56)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q55/'NGER results'!$N55)*BC56),0,('NGER results'!$Q55/'NGER results'!$N55)*BC56)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q55/'NGER results'!$N55)*BD56),0,('NGER results'!$Q55/'NGER results'!$N55)*BD56)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q55/'NGER results'!$N55)*BE56),0,('NGER results'!$Q55/'NGER results'!$N55)*BE56)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q55/'NGER results'!$N55)*BF56),0,('NGER results'!$Q55/'NGER results'!$N55)*BF56)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q55/'NGER results'!$N55)*BG56),0,('NGER results'!$Q55/'NGER results'!$N55)*BG56)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q55/'NGER results'!$N55)*BH56),0,('NGER results'!$Q55/'NGER results'!$N55)*BH56)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q55/'NGER results'!$N55)*BI56),0,('NGER results'!$Q55/'NGER results'!$N55)*BI56)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q55/'NGER results'!$N55)*BJ56),0,('NGER results'!$Q55/'NGER results'!$N55)*BJ56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A56>=2016,(BA56+M56)*'NGER input 2'!$GS54*1.336*25,(BA56+M56)*'NGER input 2'!$GS54*1.336*25)","v":0},{"$f":"IF($A56>=2016,(BB56+N56)*'NGER input 2'!$GS54*1.336*25,(BB56+N56)*'NGER input 2'!$GS54*1.336*25)","v":0},{"$f":"IF($A56>=2016,(BC56+O56)*'NGER input 2'!$GS54*1.336*25,(BC56+O56)*'NGER input 2'!$GS54*1.336*25)","v":0},{"$f":"IF($A56>=2016,(BD56+P56)*'NGER input 2'!$GS54*1.336*25,(BD56+P56)*'NGER input 2'!$GS54*1.336*25)","v":0},{"$f":"IF($A56>=2016,(BE56+Q56)*'NGER input 2'!$GS54*1.336*25,(BE56+Q56)*'NGER input 2'!$GS54*1.336*25)","v":0},{"$f":"IF($A56>=2016,(BF56+R56)*'NGER input 2'!$GS54*1.336*25,(BF56+R56)*'NGER input 2'!$GS54*1.336*25)","v":0},{"$f":"IF($A56>=2016,(BG56+S56)*'NGER input 2'!$GS54*1.336*25,(BG56+S56)*'NGER input 2'!$GS54*1.336*25)","v":0},{"$f":"IF($A56>=2016,(BH56+T56)*'NGER input 2'!$GS54*1.336*25,(BH56+T56)*'NGER input 2'!$GS54*1.336*25)","v":0},{"$f":"IF($A56>=2016,(BI56+U56)*'NGER input 2'!$GS54*1.336*25,(BI56+U56)*'NGER input 2'!$GS54*1.336*25)","v":0},{"$f":"IF($A56>=2016,(BJ56+V56)*'NGER input 2'!$GS54*1.336*25,(BJ56+V56)*'NGER input 2'!$GS54*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A55","v":51},null,{"$f":"IF(OR('NGER input 2'!$A55=2013,'NGER input 2'!$A55=2014),'NGER input 2'!ES55*'NGER input 2'!FC55*'NGER input 2'!FM55*'NGER input 2'!$GQ55,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A55=2013,'NGER input 2'!$A55=2014),'NGER input 2'!ET55*'NGER input 2'!FD55*'NGER input 2'!FN55*'NGER input 2'!$GQ55,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A55=2013,'NGER input 2'!$A55=2014),'NGER input 2'!EU55*'NGER input 2'!FE55*'NGER input 2'!FO55*'NGER input 2'!$GQ55,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A55=2013,'NGER input 2'!$A55=2014),'NGER input 2'!EV55*'NGER input 2'!FF55*'NGER input 2'!FP55*'NGER input 2'!$GQ55,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A55=2013,'NGER input 2'!$A55=2014),'NGER input 2'!EW55*'NGER input 2'!FG55*'NGER input 2'!FQ55*'NGER input 2'!$GQ55,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A55=2013,'NGER input 2'!$A55=2014),'NGER input 2'!EX55*'NGER input 2'!FH55*'NGER input 2'!FR55*'NGER input 2'!$GQ55,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A55=2013,'NGER input 2'!$A55=2014),'NGER input 2'!EY55*'NGER input 2'!FI55*'NGER input 2'!FS55*'NGER input 2'!$GQ55,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A55=2013,'NGER input 2'!$A55=2014),'NGER input 2'!EZ55*'NGER input 2'!FJ55*'NGER input 2'!FT55*'NGER input 2'!$GQ55,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A55=2013,'NGER input 2'!$A55=2014),'NGER input 2'!FA55*'NGER input 2'!FK55*'NGER input 2'!FU55*'NGER input 2'!$GQ55,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A55=2013,'NGER input 2'!$A55=2014),'NGER input 2'!FB55*'NGER input 2'!FL55*'NGER input 2'!FV55*'NGER input 2'!$GQ55,0)","v":0},{"$f":"C57*(1-EXP(-'NGER input 2'!FW55*(13-'NGER input 2'!$GR55-7)/12))","v":0},{"$f":"D57*(1-EXP(-'NGER input 2'!FX55*(13-'NGER input 2'!$GR55-7)/12))","v":0},{"$f":"E57*(1-EXP(-'NGER input 2'!FY55*(13-'NGER input 2'!$GR55-7)/12))","v":0},{"$f":"F57*(1-EXP(-'NGER input 2'!FZ55*(13-'NGER input 2'!$GR55-7)/12))","v":0},{"$f":"G57*(1-EXP(-'NGER input 2'!GA55*(13-'NGER input 2'!$GR55-7)/12))","v":0},{"$f":"H57*(1-EXP(-'NGER input 2'!GB55*(13-'NGER input 2'!$GR55-7)/12))","v":0},{"$f":"I57*(1-EXP(-'NGER input 2'!GC55*(13-'NGER input 2'!$GR55-7)/12))","v":0},{"$f":"J57*(1-EXP(-'NGER input 2'!GD55*(13-'NGER input 2'!$GR55-7)/12))","v":0},{"$f":"K57*(1-EXP(-'NGER input 2'!GE55*(13-'NGER input 2'!$GR55-7)/12))","v":0},{"$f":"L57*(1-EXP(-'NGER input 2'!GF55*(13-'NGER input 2'!$GR55-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q56/'NGER results'!$N56)*M57),0,('NGER results'!$Q56/'NGER results'!$N56)*M57)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q56/'NGER results'!$N56)*N57),0,('NGER results'!$Q56/'NGER results'!$N56)*N57)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q56/'NGER results'!$N56)*O57),0,('NGER results'!$Q56/'NGER results'!$N56)*O57)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q56/'NGER results'!$N56)*P57),0,('NGER results'!$Q56/'NGER results'!$N56)*P57)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q56/'NGER results'!$N56)*Q57),0,('NGER results'!$Q56/'NGER results'!$N56)*Q57)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q56/'NGER results'!$N56)*R57),0,('NGER results'!$Q56/'NGER results'!$N56)*R57)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q56/'NGER results'!$N56)*S57),0,('NGER results'!$Q56/'NGER results'!$N56)*S57)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q56/'NGER results'!$N56)*T57),0,('NGER results'!$Q56/'NGER results'!$N56)*T57)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q56/'NGER results'!$N56)*U57),0,('NGER results'!$Q56/'NGER results'!$N56)*U57)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q56/'NGER results'!$N56)*V57),0,('NGER results'!$Q56/'NGER results'!$N56)*V57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ57*(1-EXP(-'NGER input 2'!FW55))","v":0},{"$f":"AR57*(1-EXP(-'NGER input 2'!FX55))","v":0},{"$f":"AS57*(1-EXP(-'NGER input 2'!FY55))","v":0},{"$f":"AT57*(1-EXP(-'NGER input 2'!FZ55))","v":0},{"$f":"AU57*(1-EXP(-'NGER input 2'!GA55))","v":0},{"$f":"AV57*(1-EXP(-'NGER input 2'!GB55))","v":0},{"$f":"AW57*(1-EXP(-'NGER input 2'!GC55))","v":0},{"$f":"AX57*(1-EXP(-'NGER input 2'!GD55))","v":0},{"$f":"AY57*(1-EXP(-'NGER input 2'!GE55))","v":0},{"$f":"AZ57*(1-EXP(-'NGER input 2'!GF55))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q56/'NGER results'!$N56)*BA57),0,('NGER results'!$Q56/'NGER results'!$N56)*BA57)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q56/'NGER results'!$N56)*BB57),0,('NGER results'!$Q56/'NGER results'!$N56)*BB57)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q56/'NGER results'!$N56)*BC57),0,('NGER results'!$Q56/'NGER results'!$N56)*BC57)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q56/'NGER results'!$N56)*BD57),0,('NGER results'!$Q56/'NGER results'!$N56)*BD57)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q56/'NGER results'!$N56)*BE57),0,('NGER results'!$Q56/'NGER results'!$N56)*BE57)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q56/'NGER results'!$N56)*BF57),0,('NGER results'!$Q56/'NGER results'!$N56)*BF57)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q56/'NGER results'!$N56)*BG57),0,('NGER results'!$Q56/'NGER results'!$N56)*BG57)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q56/'NGER results'!$N56)*BH57),0,('NGER results'!$Q56/'NGER results'!$N56)*BH57)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q56/'NGER results'!$N56)*BI57),0,('NGER results'!$Q56/'NGER results'!$N56)*BI57)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q56/'NGER results'!$N56)*BJ57),0,('NGER results'!$Q56/'NGER results'!$N56)*BJ57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A57>=2016,(BA57+M57)*'NGER input 2'!$GS55*1.336*25,(BA57+M57)*'NGER input 2'!$GS55*1.336*25)","v":0},{"$f":"IF($A57>=2016,(BB57+N57)*'NGER input 2'!$GS55*1.336*25,(BB57+N57)*'NGER input 2'!$GS55*1.336*25)","v":0},{"$f":"IF($A57>=2016,(BC57+O57)*'NGER input 2'!$GS55*1.336*25,(BC57+O57)*'NGER input 2'!$GS55*1.336*25)","v":0},{"$f":"IF($A57>=2016,(BD57+P57)*'NGER input 2'!$GS55*1.336*25,(BD57+P57)*'NGER input 2'!$GS55*1.336*25)","v":0},{"$f":"IF($A57>=2016,(BE57+Q57)*'NGER input 2'!$GS55*1.336*25,(BE57+Q57)*'NGER input 2'!$GS55*1.336*25)","v":0},{"$f":"IF($A57>=2016,(BF57+R57)*'NGER input 2'!$GS55*1.336*25,(BF57+R57)*'NGER input 2'!$GS55*1.336*25)","v":0},{"$f":"IF($A57>=2016,(BG57+S57)*'NGER input 2'!$GS55*1.336*25,(BG57+S57)*'NGER input 2'!$GS55*1.336*25)","v":0},{"$f":"IF($A57>=2016,(BH57+T57)*'NGER input 2'!$GS55*1.336*25,(BH57+T57)*'NGER input 2'!$GS55*1.336*25)","v":0},{"$f":"IF($A57>=2016,(BI57+U57)*'NGER input 2'!$GS55*1.336*25,(BI57+U57)*'NGER input 2'!$GS55*1.336*25)","v":0},{"$f":"IF($A57>=2016,(BJ57+V57)*'NGER input 2'!$GS55*1.336*25,(BJ57+V57)*'NGER input 2'!$GS55*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A56","v":52},null,{"$f":"IF(OR('NGER input 2'!$A56=2013,'NGER input 2'!$A56=2014),'NGER input 2'!ES56*'NGER input 2'!FC56*'NGER input 2'!FM56*'NGER input 2'!$GQ56,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A56=2013,'NGER input 2'!$A56=2014),'NGER input 2'!ET56*'NGER input 2'!FD56*'NGER input 2'!FN56*'NGER input 2'!$GQ56,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A56=2013,'NGER input 2'!$A56=2014),'NGER input 2'!EU56*'NGER input 2'!FE56*'NGER input 2'!FO56*'NGER input 2'!$GQ56,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A56=2013,'NGER input 2'!$A56=2014),'NGER input 2'!EV56*'NGER input 2'!FF56*'NGER input 2'!FP56*'NGER input 2'!$GQ56,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A56=2013,'NGER input 2'!$A56=2014),'NGER input 2'!EW56*'NGER input 2'!FG56*'NGER input 2'!FQ56*'NGER input 2'!$GQ56,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A56=2013,'NGER input 2'!$A56=2014),'NGER input 2'!EX56*'NGER input 2'!FH56*'NGER input 2'!FR56*'NGER input 2'!$GQ56,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A56=2013,'NGER input 2'!$A56=2014),'NGER input 2'!EY56*'NGER input 2'!FI56*'NGER input 2'!FS56*'NGER input 2'!$GQ56,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A56=2013,'NGER input 2'!$A56=2014),'NGER input 2'!EZ56*'NGER input 2'!FJ56*'NGER input 2'!FT56*'NGER input 2'!$GQ56,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A56=2013,'NGER input 2'!$A56=2014),'NGER input 2'!FA56*'NGER input 2'!FK56*'NGER input 2'!FU56*'NGER input 2'!$GQ56,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A56=2013,'NGER input 2'!$A56=2014),'NGER input 2'!FB56*'NGER input 2'!FL56*'NGER input 2'!FV56*'NGER input 2'!$GQ56,0)","v":0},{"$f":"C58*(1-EXP(-'NGER input 2'!FW56*(13-'NGER input 2'!$GR56-7)/12))","v":0},{"$f":"D58*(1-EXP(-'NGER input 2'!FX56*(13-'NGER input 2'!$GR56-7)/12))","v":0},{"$f":"E58*(1-EXP(-'NGER input 2'!FY56*(13-'NGER input 2'!$GR56-7)/12))","v":0},{"$f":"F58*(1-EXP(-'NGER input 2'!FZ56*(13-'NGER input 2'!$GR56-7)/12))","v":0},{"$f":"G58*(1-EXP(-'NGER input 2'!GA56*(13-'NGER input 2'!$GR56-7)/12))","v":0},{"$f":"H58*(1-EXP(-'NGER input 2'!GB56*(13-'NGER input 2'!$GR56-7)/12))","v":0},{"$f":"I58*(1-EXP(-'NGER input 2'!GC56*(13-'NGER input 2'!$GR56-7)/12))","v":0},{"$f":"J58*(1-EXP(-'NGER input 2'!GD56*(13-'NGER input 2'!$GR56-7)/12))","v":0},{"$f":"K58*(1-EXP(-'NGER input 2'!GE56*(13-'NGER input 2'!$GR56-7)/12))","v":0},{"$f":"L58*(1-EXP(-'NGER input 2'!GF56*(13-'NGER input 2'!$GR56-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q57/'NGER results'!$N57)*M58),0,('NGER results'!$Q57/'NGER results'!$N57)*M58)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q57/'NGER results'!$N57)*N58),0,('NGER results'!$Q57/'NGER results'!$N57)*N58)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q57/'NGER results'!$N57)*O58),0,('NGER results'!$Q57/'NGER results'!$N57)*O58)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q57/'NGER results'!$N57)*P58),0,('NGER results'!$Q57/'NGER results'!$N57)*P58)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q57/'NGER results'!$N57)*Q58),0,('NGER results'!$Q57/'NGER results'!$N57)*Q58)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q57/'NGER results'!$N57)*R58),0,('NGER results'!$Q57/'NGER results'!$N57)*R58)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q57/'NGER results'!$N57)*S58),0,('NGER results'!$Q57/'NGER results'!$N57)*S58)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q57/'NGER results'!$N57)*T58),0,('NGER results'!$Q57/'NGER results'!$N57)*T58)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q57/'NGER results'!$N57)*U58),0,('NGER results'!$Q57/'NGER results'!$N57)*U58)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q57/'NGER results'!$N57)*V58),0,('NGER results'!$Q57/'NGER results'!$N57)*V58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ58*(1-EXP(-'NGER input 2'!FW56))","v":0},{"$f":"AR58*(1-EXP(-'NGER input 2'!FX56))","v":0},{"$f":"AS58*(1-EXP(-'NGER input 2'!FY56))","v":0},{"$f":"AT58*(1-EXP(-'NGER input 2'!FZ56))","v":0},{"$f":"AU58*(1-EXP(-'NGER input 2'!GA56))","v":0},{"$f":"AV58*(1-EXP(-'NGER input 2'!GB56))","v":0},{"$f":"AW58*(1-EXP(-'NGER input 2'!GC56))","v":0},{"$f":"AX58*(1-EXP(-'NGER input 2'!GD56))","v":0},{"$f":"AY58*(1-EXP(-'NGER input 2'!GE56))","v":0},{"$f":"AZ58*(1-EXP(-'NGER input 2'!GF56))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q57/'NGER results'!$N57)*BA58),0,('NGER results'!$Q57/'NGER results'!$N57)*BA58)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q57/'NGER results'!$N57)*BB58),0,('NGER results'!$Q57/'NGER results'!$N57)*BB58)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q57/'NGER results'!$N57)*BC58),0,('NGER results'!$Q57/'NGER results'!$N57)*BC58)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q57/'NGER results'!$N57)*BD58),0,('NGER results'!$Q57/'NGER results'!$N57)*BD58)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q57/'NGER results'!$N57)*BE58),0,('NGER results'!$Q57/'NGER results'!$N57)*BE58)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q57/'NGER results'!$N57)*BF58),0,('NGER results'!$Q57/'NGER results'!$N57)*BF58)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q57/'NGER results'!$N57)*BG58),0,('NGER results'!$Q57/'NGER results'!$N57)*BG58)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q57/'NGER results'!$N57)*BH58),0,('NGER results'!$Q57/'NGER results'!$N57)*BH58)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q57/'NGER results'!$N57)*BI58),0,('NGER results'!$Q57/'NGER results'!$N57)*BI58)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q57/'NGER results'!$N57)*BJ58),0,('NGER results'!$Q57/'NGER results'!$N57)*BJ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A58>=2016,(BA58+M58)*'NGER input 2'!$GS56*1.336*25,(BA58+M58)*'NGER input 2'!$GS56*1.336*25)","v":0},{"$f":"IF($A58>=2016,(BB58+N58)*'NGER input 2'!$GS56*1.336*25,(BB58+N58)*'NGER input 2'!$GS56*1.336*25)","v":0},{"$f":"IF($A58>=2016,(BC58+O58)*'NGER input 2'!$GS56*1.336*25,(BC58+O58)*'NGER input 2'!$GS56*1.336*25)","v":0},{"$f":"IF($A58>=2016,(BD58+P58)*'NGER input 2'!$GS56*1.336*25,(BD58+P58)*'NGER input 2'!$GS56*1.336*25)","v":0},{"$f":"IF($A58>=2016,(BE58+Q58)*'NGER input 2'!$GS56*1.336*25,(BE58+Q58)*'NGER input 2'!$GS56*1.336*25)","v":0},{"$f":"IF($A58>=2016,(BF58+R58)*'NGER input 2'!$GS56*1.336*25,(BF58+R58)*'NGER input 2'!$GS56*1.336*25)","v":0},{"$f":"IF($A58>=2016,(BG58+S58)*'NGER input 2'!$GS56*1.336*25,(BG58+S58)*'NGER input 2'!$GS56*1.336*25)","v":0},{"$f":"IF($A58>=2016,(BH58+T58)*'NGER input 2'!$GS56*1.336*25,(BH58+T58)*'NGER input 2'!$GS56*1.336*25)","v":0},{"$f":"IF($A58>=2016,(BI58+U58)*'NGER input 2'!$GS56*1.336*25,(BI58+U58)*'NGER input 2'!$GS56*1.336*25)","v":0},{"$f":"IF($A58>=2016,(BJ58+V58)*'NGER input 2'!$GS56*1.336*25,(BJ58+V58)*'NGER input 2'!$GS56*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A57","v":53},null,{"$f":"IF(OR('NGER input 2'!$A57=2013,'NGER input 2'!$A57=2014),'NGER input 2'!ES57*'NGER input 2'!FC57*'NGER input 2'!FM57*'NGER input 2'!$GQ57,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A57=2013,'NGER input 2'!$A57=2014),'NGER input 2'!ET57*'NGER input 2'!FD57*'NGER input 2'!FN57*'NGER input 2'!$GQ57,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A57=2013,'NGER input 2'!$A57=2014),'NGER input 2'!EU57*'NGER input 2'!FE57*'NGER input 2'!FO57*'NGER input 2'!$GQ57,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A57=2013,'NGER input 2'!$A57=2014),'NGER input 2'!EV57*'NGER input 2'!FF57*'NGER input 2'!FP57*'NGER input 2'!$GQ57,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A57=2013,'NGER input 2'!$A57=2014),'NGER input 2'!EW57*'NGER input 2'!FG57*'NGER input 2'!FQ57*'NGER input 2'!$GQ57,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A57=2013,'NGER input 2'!$A57=2014),'NGER input 2'!EX57*'NGER input 2'!FH57*'NGER input 2'!FR57*'NGER input 2'!$GQ57,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A57=2013,'NGER input 2'!$A57=2014),'NGER input 2'!EY57*'NGER input 2'!FI57*'NGER input 2'!FS57*'NGER input 2'!$GQ57,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A57=2013,'NGER input 2'!$A57=2014),'NGER input 2'!EZ57*'NGER input 2'!FJ57*'NGER input 2'!FT57*'NGER input 2'!$GQ57,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A57=2013,'NGER input 2'!$A57=2014),'NGER input 2'!FA57*'NGER input 2'!FK57*'NGER input 2'!FU57*'NGER input 2'!$GQ57,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A57=2013,'NGER input 2'!$A57=2014),'NGER input 2'!FB57*'NGER input 2'!FL57*'NGER input 2'!FV57*'NGER input 2'!$GQ57,0)","v":0},{"$f":"C59*(1-EXP(-'NGER input 2'!FW57*(13-'NGER input 2'!$GR57-7)/12))","v":0},{"$f":"D59*(1-EXP(-'NGER input 2'!FX57*(13-'NGER input 2'!$GR57-7)/12))","v":0},{"$f":"E59*(1-EXP(-'NGER input 2'!FY57*(13-'NGER input 2'!$GR57-7)/12))","v":0},{"$f":"F59*(1-EXP(-'NGER input 2'!FZ57*(13-'NGER input 2'!$GR57-7)/12))","v":0},{"$f":"G59*(1-EXP(-'NGER input 2'!GA57*(13-'NGER input 2'!$GR57-7)/12))","v":0},{"$f":"H59*(1-EXP(-'NGER input 2'!GB57*(13-'NGER input 2'!$GR57-7)/12))","v":0},{"$f":"I59*(1-EXP(-'NGER input 2'!GC57*(13-'NGER input 2'!$GR57-7)/12))","v":0},{"$f":"J59*(1-EXP(-'NGER input 2'!GD57*(13-'NGER input 2'!$GR57-7)/12))","v":0},{"$f":"K59*(1-EXP(-'NGER input 2'!GE57*(13-'NGER input 2'!$GR57-7)/12))","v":0},{"$f":"L59*(1-EXP(-'NGER input 2'!GF57*(13-'NGER input 2'!$GR57-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q58/'NGER results'!$N58)*M59),0,('NGER results'!$Q58/'NGER results'!$N58)*M59)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q58/'NGER results'!$N58)*N59),0,('NGER results'!$Q58/'NGER results'!$N58)*N59)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q58/'NGER results'!$N58)*O59),0,('NGER results'!$Q58/'NGER results'!$N58)*O59)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q58/'NGER results'!$N58)*P59),0,('NGER results'!$Q58/'NGER results'!$N58)*P59)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q58/'NGER results'!$N58)*Q59),0,('NGER results'!$Q58/'NGER results'!$N58)*Q59)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q58/'NGER results'!$N58)*R59),0,('NGER results'!$Q58/'NGER results'!$N58)*R59)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q58/'NGER results'!$N58)*S59),0,('NGER results'!$Q58/'NGER results'!$N58)*S59)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q58/'NGER results'!$N58)*T59),0,('NGER results'!$Q58/'NGER results'!$N58)*T59)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q58/'NGER results'!$N58)*U59),0,('NGER results'!$Q58/'NGER results'!$N58)*U59)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q58/'NGER results'!$N58)*V59),0,('NGER results'!$Q58/'NGER results'!$N58)*V59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ59*(1-EXP(-'NGER input 2'!FW57))","v":0},{"$f":"AR59*(1-EXP(-'NGER input 2'!FX57))","v":0},{"$f":"AS59*(1-EXP(-'NGER input 2'!FY57))","v":0},{"$f":"AT59*(1-EXP(-'NGER input 2'!FZ57))","v":0},{"$f":"AU59*(1-EXP(-'NGER input 2'!GA57))","v":0},{"$f":"AV59*(1-EXP(-'NGER input 2'!GB57))","v":0},{"$f":"AW59*(1-EXP(-'NGER input 2'!GC57))","v":0},{"$f":"AX59*(1-EXP(-'NGER input 2'!GD57))","v":0},{"$f":"AY59*(1-EXP(-'NGER input 2'!GE57))","v":0},{"$f":"AZ59*(1-EXP(-'NGER input 2'!GF57))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q58/'NGER results'!$N58)*BA59),0,('NGER results'!$Q58/'NGER results'!$N58)*BA59)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q58/'NGER results'!$N58)*BB59),0,('NGER results'!$Q58/'NGER results'!$N58)*BB59)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q58/'NGER results'!$N58)*BC59),0,('NGER results'!$Q58/'NGER results'!$N58)*BC59)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q58/'NGER results'!$N58)*BD59),0,('NGER results'!$Q58/'NGER results'!$N58)*BD59)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q58/'NGER results'!$N58)*BE59),0,('NGER results'!$Q58/'NGER results'!$N58)*BE59)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q58/'NGER results'!$N58)*BF59),0,('NGER results'!$Q58/'NGER results'!$N58)*BF59)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q58/'NGER results'!$N58)*BG59),0,('NGER results'!$Q58/'NGER results'!$N58)*BG59)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q58/'NGER results'!$N58)*BH59),0,('NGER results'!$Q58/'NGER results'!$N58)*BH59)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q58/'NGER results'!$N58)*BI59),0,('NGER results'!$Q58/'NGER results'!$N58)*BI59)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q58/'NGER results'!$N58)*BJ59),0,('NGER results'!$Q58/'NGER results'!$N58)*BJ59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A59>=2016,(BA59+M59)*'NGER input 2'!$GS57*1.336*25,(BA59+M59)*'NGER input 2'!$GS57*1.336*25)","v":0},{"$f":"IF($A59>=2016,(BB59+N59)*'NGER input 2'!$GS57*1.336*25,(BB59+N59)*'NGER input 2'!$GS57*1.336*25)","v":0},{"$f":"IF($A59>=2016,(BC59+O59)*'NGER input 2'!$GS57*1.336*25,(BC59+O59)*'NGER input 2'!$GS57*1.336*25)","v":0},{"$f":"IF($A59>=2016,(BD59+P59)*'NGER input 2'!$GS57*1.336*25,(BD59+P59)*'NGER input 2'!$GS57*1.336*25)","v":0},{"$f":"IF($A59>=2016,(BE59+Q59)*'NGER input 2'!$GS57*1.336*25,(BE59+Q59)*'NGER input 2'!$GS57*1.336*25)","v":0},{"$f":"IF($A59>=2016,(BF59+R59)*'NGER input 2'!$GS57*1.336*25,(BF59+R59)*'NGER input 2'!$GS57*1.336*25)","v":0},{"$f":"IF($A59>=2016,(BG59+S59)*'NGER input 2'!$GS57*1.336*25,(BG59+S59)*'NGER input 2'!$GS57*1.336*25)","v":0},{"$f":"IF($A59>=2016,(BH59+T59)*'NGER input 2'!$GS57*1.336*25,(BH59+T59)*'NGER input 2'!$GS57*1.336*25)","v":0},{"$f":"IF($A59>=2016,(BI59+U59)*'NGER input 2'!$GS57*1.336*25,(BI59+U59)*'NGER input 2'!$GS57*1.336*25)","v":0},{"$f":"IF($A59>=2016,(BJ59+V59)*'NGER input 2'!$GS57*1.336*25,(BJ59+V59)*'NGER input 2'!$GS57*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A58","v":54},null,{"$f":"IF(OR('NGER input 2'!$A58=2013,'NGER input 2'!$A58=2014),'NGER input 2'!ES58*'NGER input 2'!FC58*'NGER input 2'!FM58*'NGER input 2'!$GQ58,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A58=2013,'NGER input 2'!$A58=2014),'NGER input 2'!ET58*'NGER input 2'!FD58*'NGER input 2'!FN58*'NGER input 2'!$GQ58,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A58=2013,'NGER input 2'!$A58=2014),'NGER input 2'!EU58*'NGER input 2'!FE58*'NGER input 2'!FO58*'NGER input 2'!$GQ58,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A58=2013,'NGER input 2'!$A58=2014),'NGER input 2'!EV58*'NGER input 2'!FF58*'NGER input 2'!FP58*'NGER input 2'!$GQ58,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A58=2013,'NGER input 2'!$A58=2014),'NGER input 2'!EW58*'NGER input 2'!FG58*'NGER input 2'!FQ58*'NGER input 2'!$GQ58,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A58=2013,'NGER input 2'!$A58=2014),'NGER input 2'!EX58*'NGER input 2'!FH58*'NGER input 2'!FR58*'NGER input 2'!$GQ58,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A58=2013,'NGER input 2'!$A58=2014),'NGER input 2'!EY58*'NGER input 2'!FI58*'NGER input 2'!FS58*'NGER input 2'!$GQ58,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A58=2013,'NGER input 2'!$A58=2014),'NGER input 2'!EZ58*'NGER input 2'!FJ58*'NGER input 2'!FT58*'NGER input 2'!$GQ58,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A58=2013,'NGER input 2'!$A58=2014),'NGER input 2'!FA58*'NGER input 2'!FK58*'NGER input 2'!FU58*'NGER input 2'!$GQ58,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A58=2013,'NGER input 2'!$A58=2014),'NGER input 2'!FB58*'NGER input 2'!FL58*'NGER input 2'!FV58*'NGER input 2'!$GQ58,0)","v":0},{"$f":"C60*(1-EXP(-'NGER input 2'!FW58*(13-'NGER input 2'!$GR58-7)/12))","v":0},{"$f":"D60*(1-EXP(-'NGER input 2'!FX58*(13-'NGER input 2'!$GR58-7)/12))","v":0},{"$f":"E60*(1-EXP(-'NGER input 2'!FY58*(13-'NGER input 2'!$GR58-7)/12))","v":0},{"$f":"F60*(1-EXP(-'NGER input 2'!FZ58*(13-'NGER input 2'!$GR58-7)/12))","v":0},{"$f":"G60*(1-EXP(-'NGER input 2'!GA58*(13-'NGER input 2'!$GR58-7)/12))","v":0},{"$f":"H60*(1-EXP(-'NGER input 2'!GB58*(13-'NGER input 2'!$GR58-7)/12))","v":0},{"$f":"I60*(1-EXP(-'NGER input 2'!GC58*(13-'NGER input 2'!$GR58-7)/12))","v":0},{"$f":"J60*(1-EXP(-'NGER input 2'!GD58*(13-'NGER input 2'!$GR58-7)/12))","v":0},{"$f":"K60*(1-EXP(-'NGER input 2'!GE58*(13-'NGER input 2'!$GR58-7)/12))","v":0},{"$f":"L60*(1-EXP(-'NGER input 2'!GF58*(13-'NGER input 2'!$GR58-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q59/'NGER results'!$N59)*M60),0,('NGER results'!$Q59/'NGER results'!$N59)*M60)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q59/'NGER results'!$N59)*N60),0,('NGER results'!$Q59/'NGER results'!$N59)*N60)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q59/'NGER results'!$N59)*O60),0,('NGER results'!$Q59/'NGER results'!$N59)*O60)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q59/'NGER results'!$N59)*P60),0,('NGER results'!$Q59/'NGER results'!$N59)*P60)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q59/'NGER results'!$N59)*Q60),0,('NGER results'!$Q59/'NGER results'!$N59)*Q60)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q59/'NGER results'!$N59)*R60),0,('NGER results'!$Q59/'NGER results'!$N59)*R60)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q59/'NGER results'!$N59)*S60),0,('NGER results'!$Q59/'NGER results'!$N59)*S60)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q59/'NGER results'!$N59)*T60),0,('NGER results'!$Q59/'NGER results'!$N59)*T60)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q59/'NGER results'!$N59)*U60),0,('NGER results'!$Q59/'NGER results'!$N59)*U60)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q59/'NGER results'!$N59)*V60),0,('NGER results'!$Q59/'NGER results'!$N59)*V60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ60*(1-EXP(-'NGER input 2'!FW58))","v":0},{"$f":"AR60*(1-EXP(-'NGER input 2'!FX58))","v":0},{"$f":"AS60*(1-EXP(-'NGER input 2'!FY58))","v":0},{"$f":"AT60*(1-EXP(-'NGER input 2'!FZ58))","v":0},{"$f":"AU60*(1-EXP(-'NGER input 2'!GA58))","v":0},{"$f":"AV60*(1-EXP(-'NGER input 2'!GB58))","v":0},{"$f":"AW60*(1-EXP(-'NGER input 2'!GC58))","v":0},{"$f":"AX60*(1-EXP(-'NGER input 2'!GD58))","v":0},{"$f":"AY60*(1-EXP(-'NGER input 2'!GE58))","v":0},{"$f":"AZ60*(1-EXP(-'NGER input 2'!GF58))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q59/'NGER results'!$N59)*BA60),0,('NGER results'!$Q59/'NGER results'!$N59)*BA60)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q59/'NGER results'!$N59)*BB60),0,('NGER results'!$Q59/'NGER results'!$N59)*BB60)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q59/'NGER results'!$N59)*BC60),0,('NGER results'!$Q59/'NGER results'!$N59)*BC60)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q59/'NGER results'!$N59)*BD60),0,('NGER results'!$Q59/'NGER results'!$N59)*BD60)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q59/'NGER results'!$N59)*BE60),0,('NGER results'!$Q59/'NGER results'!$N59)*BE60)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q59/'NGER results'!$N59)*BF60),0,('NGER results'!$Q59/'NGER results'!$N59)*BF60)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q59/'NGER results'!$N59)*BG60),0,('NGER results'!$Q59/'NGER results'!$N59)*BG60)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q59/'NGER results'!$N59)*BH60),0,('NGER results'!$Q59/'NGER results'!$N59)*BH60)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q59/'NGER results'!$N59)*BI60),0,('NGER results'!$Q59/'NGER results'!$N59)*BI60)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q59/'NGER results'!$N59)*BJ60),0,('NGER results'!$Q59/'NGER results'!$N59)*BJ60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A60>=2016,(BA60+M60)*'NGER input 2'!$GS58*1.336*25,(BA60+M60)*'NGER input 2'!$GS58*1.336*25)","v":0},{"$f":"IF($A60>=2016,(BB60+N60)*'NGER input 2'!$GS58*1.336*25,(BB60+N60)*'NGER input 2'!$GS58*1.336*25)","v":0},{"$f":"IF($A60>=2016,(BC60+O60)*'NGER input 2'!$GS58*1.336*25,(BC60+O60)*'NGER input 2'!$GS58*1.336*25)","v":0},{"$f":"IF($A60>=2016,(BD60+P60)*'NGER input 2'!$GS58*1.336*25,(BD60+P60)*'NGER input 2'!$GS58*1.336*25)","v":0},{"$f":"IF($A60>=2016,(BE60+Q60)*'NGER input 2'!$GS58*1.336*25,(BE60+Q60)*'NGER input 2'!$GS58*1.336*25)","v":0},{"$f":"IF($A60>=2016,(BF60+R60)*'NGER input 2'!$GS58*1.336*25,(BF60+R60)*'NGER input 2'!$GS58*1.336*25)","v":0},{"$f":"IF($A60>=2016,(BG60+S60)*'NGER input 2'!$GS58*1.336*25,(BG60+S60)*'NGER input 2'!$GS58*1.336*25)","v":0},{"$f":"IF($A60>=2016,(BH60+T60)*'NGER input 2'!$GS58*1.336*25,(BH60+T60)*'NGER input 2'!$GS58*1.336*25)","v":0},{"$f":"IF($A60>=2016,(BI60+U60)*'NGER input 2'!$GS58*1.336*25,(BI60+U60)*'NGER input 2'!$GS58*1.336*25)","v":0},{"$f":"IF($A60>=2016,(BJ60+V60)*'NGER input 2'!$GS58*1.336*25,(BJ60+V60)*'NGER input 2'!$GS58*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A59","v":55},null,{"$f":"IF(OR('NGER input 2'!$A59=2013,'NGER input 2'!$A59=2014),'NGER input 2'!ES59*'NGER input 2'!FC59*'NGER input 2'!FM59*'NGER input 2'!$GQ59,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A59=2013,'NGER input 2'!$A59=2014),'NGER input 2'!ET59*'NGER input 2'!FD59*'NGER input 2'!FN59*'NGER input 2'!$GQ59,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A59=2013,'NGER input 2'!$A59=2014),'NGER input 2'!EU59*'NGER input 2'!FE59*'NGER input 2'!FO59*'NGER input 2'!$GQ59,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A59=2013,'NGER input 2'!$A59=2014),'NGER input 2'!EV59*'NGER input 2'!FF59*'NGER input 2'!FP59*'NGER input 2'!$GQ59,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A59=2013,'NGER input 2'!$A59=2014),'NGER input 2'!EW59*'NGER input 2'!FG59*'NGER input 2'!FQ59*'NGER input 2'!$GQ59,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A59=2013,'NGER input 2'!$A59=2014),'NGER input 2'!EX59*'NGER input 2'!FH59*'NGER input 2'!FR59*'NGER input 2'!$GQ59,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A59=2013,'NGER input 2'!$A59=2014),'NGER input 2'!EY59*'NGER input 2'!FI59*'NGER input 2'!FS59*'NGER input 2'!$GQ59,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A59=2013,'NGER input 2'!$A59=2014),'NGER input 2'!EZ59*'NGER input 2'!FJ59*'NGER input 2'!FT59*'NGER input 2'!$GQ59,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A59=2013,'NGER input 2'!$A59=2014),'NGER input 2'!FA59*'NGER input 2'!FK59*'NGER input 2'!FU59*'NGER input 2'!$GQ59,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A59=2013,'NGER input 2'!$A59=2014),'NGER input 2'!FB59*'NGER input 2'!FL59*'NGER input 2'!FV59*'NGER input 2'!$GQ59,0)","v":0},{"$f":"C61*(1-EXP(-'NGER input 2'!FW59*(13-'NGER input 2'!$GR59-7)/12))","v":0},{"$f":"D61*(1-EXP(-'NGER input 2'!FX59*(13-'NGER input 2'!$GR59-7)/12))","v":0},{"$f":"E61*(1-EXP(-'NGER input 2'!FY59*(13-'NGER input 2'!$GR59-7)/12))","v":0},{"$f":"F61*(1-EXP(-'NGER input 2'!FZ59*(13-'NGER input 2'!$GR59-7)/12))","v":0},{"$f":"G61*(1-EXP(-'NGER input 2'!GA59*(13-'NGER input 2'!$GR59-7)/12))","v":0},{"$f":"H61*(1-EXP(-'NGER input 2'!GB59*(13-'NGER input 2'!$GR59-7)/12))","v":0},{"$f":"I61*(1-EXP(-'NGER input 2'!GC59*(13-'NGER input 2'!$GR59-7)/12))","v":0},{"$f":"J61*(1-EXP(-'NGER input 2'!GD59*(13-'NGER input 2'!$GR59-7)/12))","v":0},{"$f":"K61*(1-EXP(-'NGER input 2'!GE59*(13-'NGER input 2'!$GR59-7)/12))","v":0},{"$f":"L61*(1-EXP(-'NGER input 2'!GF59*(13-'NGER input 2'!$GR59-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q60/'NGER results'!$N60)*M61),0,('NGER results'!$Q60/'NGER results'!$N60)*M61)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q60/'NGER results'!$N60)*N61),0,('NGER results'!$Q60/'NGER results'!$N60)*N61)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q60/'NGER results'!$N60)*O61),0,('NGER results'!$Q60/'NGER results'!$N60)*O61)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q60/'NGER results'!$N60)*P61),0,('NGER results'!$Q60/'NGER results'!$N60)*P61)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q60/'NGER results'!$N60)*Q61),0,('NGER results'!$Q60/'NGER results'!$N60)*Q61)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q60/'NGER results'!$N60)*R61),0,('NGER results'!$Q60/'NGER results'!$N60)*R61)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q60/'NGER results'!$N60)*S61),0,('NGER results'!$Q60/'NGER results'!$N60)*S61)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q60/'NGER results'!$N60)*T61),0,('NGER results'!$Q60/'NGER results'!$N60)*T61)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q60/'NGER results'!$N60)*U61),0,('NGER results'!$Q60/'NGER results'!$N60)*U61)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q60/'NGER results'!$N60)*V61),0,('NGER results'!$Q60/'NGER results'!$N60)*V61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ61*(1-EXP(-'NGER input 2'!FW59))","v":0},{"$f":"AR61*(1-EXP(-'NGER input 2'!FX59))","v":0},{"$f":"AS61*(1-EXP(-'NGER input 2'!FY59))","v":0},{"$f":"AT61*(1-EXP(-'NGER input 2'!FZ59))","v":0},{"$f":"AU61*(1-EXP(-'NGER input 2'!GA59))","v":0},{"$f":"AV61*(1-EXP(-'NGER input 2'!GB59))","v":0},{"$f":"AW61*(1-EXP(-'NGER input 2'!GC59))","v":0},{"$f":"AX61*(1-EXP(-'NGER input 2'!GD59))","v":0},{"$f":"AY61*(1-EXP(-'NGER input 2'!GE59))","v":0},{"$f":"AZ61*(1-EXP(-'NGER input 2'!GF59))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q60/'NGER results'!$N60)*BA61),0,('NGER results'!$Q60/'NGER results'!$N60)*BA61)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q60/'NGER results'!$N60)*BB61),0,('NGER results'!$Q60/'NGER results'!$N60)*BB61)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q60/'NGER results'!$N60)*BC61),0,('NGER results'!$Q60/'NGER results'!$N60)*BC61)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q60/'NGER results'!$N60)*BD61),0,('NGER results'!$Q60/'NGER results'!$N60)*BD61)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q60/'NGER results'!$N60)*BE61),0,('NGER results'!$Q60/'NGER results'!$N60)*BE61)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q60/'NGER results'!$N60)*BF61),0,('NGER results'!$Q60/'NGER results'!$N60)*BF61)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q60/'NGER results'!$N60)*BG61),0,('NGER results'!$Q60/'NGER results'!$N60)*BG61)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q60/'NGER results'!$N60)*BH61),0,('NGER results'!$Q60/'NGER results'!$N60)*BH61)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q60/'NGER results'!$N60)*BI61),0,('NGER results'!$Q60/'NGER results'!$N60)*BI61)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q60/'NGER results'!$N60)*BJ61),0,('NGER results'!$Q60/'NGER results'!$N60)*BJ61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A61>=2016,(BA61+M61)*'NGER input 2'!$GS59*1.336*25,(BA61+M61)*'NGER input 2'!$GS59*1.336*25)","v":0},{"$f":"IF($A61>=2016,(BB61+N61)*'NGER input 2'!$GS59*1.336*25,(BB61+N61)*'NGER input 2'!$GS59*1.336*25)","v":0},{"$f":"IF($A61>=2016,(BC61+O61)*'NGER input 2'!$GS59*1.336*25,(BC61+O61)*'NGER input 2'!$GS59*1.336*25)","v":0},{"$f":"IF($A61>=2016,(BD61+P61)*'NGER input 2'!$GS59*1.336*25,(BD61+P61)*'NGER input 2'!$GS59*1.336*25)","v":0},{"$f":"IF($A61>=2016,(BE61+Q61)*'NGER input 2'!$GS59*1.336*25,(BE61+Q61)*'NGER input 2'!$GS59*1.336*25)","v":0},{"$f":"IF($A61>=2016,(BF61+R61)*'NGER input 2'!$GS59*1.336*25,(BF61+R61)*'NGER input 2'!$GS59*1.336*25)","v":0},{"$f":"IF($A61>=2016,(BG61+S61)*'NGER input 2'!$GS59*1.336*25,(BG61+S61)*'NGER input 2'!$GS59*1.336*25)","v":0},{"$f":"IF($A61>=2016,(BH61+T61)*'NGER input 2'!$GS59*1.336*25,(BH61+T61)*'NGER input 2'!$GS59*1.336*25)","v":0},{"$f":"IF($A61>=2016,(BI61+U61)*'NGER input 2'!$GS59*1.336*25,(BI61+U61)*'NGER input 2'!$GS59*1.336*25)","v":0},{"$f":"IF($A61>=2016,(BJ61+V61)*'NGER input 2'!$GS59*1.336*25,(BJ61+V61)*'NGER input 2'!$GS59*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A60","v":56},null,{"$f":"IF(OR('NGER input 2'!$A60=2013,'NGER input 2'!$A60=2014),'NGER input 2'!ES60*'NGER input 2'!FC60*'NGER input 2'!FM60*'NGER input 2'!$GQ60,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A60=2013,'NGER input 2'!$A60=2014),'NGER input 2'!ET60*'NGER input 2'!FD60*'NGER input 2'!FN60*'NGER input 2'!$GQ60,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A60=2013,'NGER input 2'!$A60=2014),'NGER input 2'!EU60*'NGER input 2'!FE60*'NGER input 2'!FO60*'NGER input 2'!$GQ60,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A60=2013,'NGER input 2'!$A60=2014),'NGER input 2'!EV60*'NGER input 2'!FF60*'NGER input 2'!FP60*'NGER input 2'!$GQ60,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A60=2013,'NGER input 2'!$A60=2014),'NGER input 2'!EW60*'NGER input 2'!FG60*'NGER input 2'!FQ60*'NGER input 2'!$GQ60,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A60=2013,'NGER input 2'!$A60=2014),'NGER input 2'!EX60*'NGER input 2'!FH60*'NGER input 2'!FR60*'NGER input 2'!$GQ60,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A60=2013,'NGER input 2'!$A60=2014),'NGER input 2'!EY60*'NGER input 2'!FI60*'NGER input 2'!FS60*'NGER input 2'!$GQ60,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A60=2013,'NGER input 2'!$A60=2014),'NGER input 2'!EZ60*'NGER input 2'!FJ60*'NGER input 2'!FT60*'NGER input 2'!$GQ60,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A60=2013,'NGER input 2'!$A60=2014),'NGER input 2'!FA60*'NGER input 2'!FK60*'NGER input 2'!FU60*'NGER input 2'!$GQ60,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A60=2013,'NGER input 2'!$A60=2014),'NGER input 2'!FB60*'NGER input 2'!FL60*'NGER input 2'!FV60*'NGER input 2'!$GQ60,0)","v":0},{"$f":"C62*(1-EXP(-'NGER input 2'!FW60*(13-'NGER input 2'!$GR60-7)/12))","v":0},{"$f":"D62*(1-EXP(-'NGER input 2'!FX60*(13-'NGER input 2'!$GR60-7)/12))","v":0},{"$f":"E62*(1-EXP(-'NGER input 2'!FY60*(13-'NGER input 2'!$GR60-7)/12))","v":0},{"$f":"F62*(1-EXP(-'NGER input 2'!FZ60*(13-'NGER input 2'!$GR60-7)/12))","v":0},{"$f":"G62*(1-EXP(-'NGER input 2'!GA60*(13-'NGER input 2'!$GR60-7)/12))","v":0},{"$f":"H62*(1-EXP(-'NGER input 2'!GB60*(13-'NGER input 2'!$GR60-7)/12))","v":0},{"$f":"I62*(1-EXP(-'NGER input 2'!GC60*(13-'NGER input 2'!$GR60-7)/12))","v":0},{"$f":"J62*(1-EXP(-'NGER input 2'!GD60*(13-'NGER input 2'!$GR60-7)/12))","v":0},{"$f":"K62*(1-EXP(-'NGER input 2'!GE60*(13-'NGER input 2'!$GR60-7)/12))","v":0},{"$f":"L62*(1-EXP(-'NGER input 2'!GF60*(13-'NGER input 2'!$GR60-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q61/'NGER results'!$N61)*M62),0,('NGER results'!$Q61/'NGER results'!$N61)*M62)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q61/'NGER results'!$N61)*N62),0,('NGER results'!$Q61/'NGER results'!$N61)*N62)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q61/'NGER results'!$N61)*O62),0,('NGER results'!$Q61/'NGER results'!$N61)*O62)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q61/'NGER results'!$N61)*P62),0,('NGER results'!$Q61/'NGER results'!$N61)*P62)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q61/'NGER results'!$N61)*Q62),0,('NGER results'!$Q61/'NGER results'!$N61)*Q62)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q61/'NGER results'!$N61)*R62),0,('NGER results'!$Q61/'NGER results'!$N61)*R62)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q61/'NGER results'!$N61)*S62),0,('NGER results'!$Q61/'NGER results'!$N61)*S62)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q61/'NGER results'!$N61)*T62),0,('NGER results'!$Q61/'NGER results'!$N61)*T62)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q61/'NGER results'!$N61)*U62),0,('NGER results'!$Q61/'NGER results'!$N61)*U62)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q61/'NGER results'!$N61)*V62),0,('NGER results'!$Q61/'NGER results'!$N61)*V62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ62*(1-EXP(-'NGER input 2'!FW60))","v":0},{"$f":"AR62*(1-EXP(-'NGER input 2'!FX60))","v":0},{"$f":"AS62*(1-EXP(-'NGER input 2'!FY60))","v":0},{"$f":"AT62*(1-EXP(-'NGER input 2'!FZ60))","v":0},{"$f":"AU62*(1-EXP(-'NGER input 2'!GA60))","v":0},{"$f":"AV62*(1-EXP(-'NGER input 2'!GB60))","v":0},{"$f":"AW62*(1-EXP(-'NGER input 2'!GC60))","v":0},{"$f":"AX62*(1-EXP(-'NGER input 2'!GD60))","v":0},{"$f":"AY62*(1-EXP(-'NGER input 2'!GE60))","v":0},{"$f":"AZ62*(1-EXP(-'NGER input 2'!GF60))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q61/'NGER results'!$N61)*BA62),0,('NGER results'!$Q61/'NGER results'!$N61)*BA62)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q61/'NGER results'!$N61)*BB62),0,('NGER results'!$Q61/'NGER results'!$N61)*BB62)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q61/'NGER results'!$N61)*BC62),0,('NGER results'!$Q61/'NGER results'!$N61)*BC62)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q61/'NGER results'!$N61)*BD62),0,('NGER results'!$Q61/'NGER results'!$N61)*BD62)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q61/'NGER results'!$N61)*BE62),0,('NGER results'!$Q61/'NGER results'!$N61)*BE62)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q61/'NGER results'!$N61)*BF62),0,('NGER results'!$Q61/'NGER results'!$N61)*BF62)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q61/'NGER results'!$N61)*BG62),0,('NGER results'!$Q61/'NGER results'!$N61)*BG62)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q61/'NGER results'!$N61)*BH62),0,('NGER results'!$Q61/'NGER results'!$N61)*BH62)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q61/'NGER results'!$N61)*BI62),0,('NGER results'!$Q61/'NGER results'!$N61)*BI62)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q61/'NGER results'!$N61)*BJ62),0,('NGER results'!$Q61/'NGER results'!$N61)*BJ62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A62>=2016,(BA62+M62)*'NGER input 2'!$GS60*1.336*25,(BA62+M62)*'NGER input 2'!$GS60*1.336*25)","v":0},{"$f":"IF($A62>=2016,(BB62+N62)*'NGER input 2'!$GS60*1.336*25,(BB62+N62)*'NGER input 2'!$GS60*1.336*25)","v":0},{"$f":"IF($A62>=2016,(BC62+O62)*'NGER input 2'!$GS60*1.336*25,(BC62+O62)*'NGER input 2'!$GS60*1.336*25)","v":0},{"$f":"IF($A62>=2016,(BD62+P62)*'NGER input 2'!$GS60*1.336*25,(BD62+P62)*'NGER input 2'!$GS60*1.336*25)","v":0},{"$f":"IF($A62>=2016,(BE62+Q62)*'NGER input 2'!$GS60*1.336*25,(BE62+Q62)*'NGER input 2'!$GS60*1.336*25)","v":0},{"$f":"IF($A62>=2016,(BF62+R62)*'NGER input 2'!$GS60*1.336*25,(BF62+R62)*'NGER input 2'!$GS60*1.336*25)","v":0},{"$f":"IF($A62>=2016,(BG62+S62)*'NGER input 2'!$GS60*1.336*25,(BG62+S62)*'NGER input 2'!$GS60*1.336*25)","v":0},{"$f":"IF($A62>=2016,(BH62+T62)*'NGER input 2'!$GS60*1.336*25,(BH62+T62)*'NGER input 2'!$GS60*1.336*25)","v":0},{"$f":"IF($A62>=2016,(BI62+U62)*'NGER input 2'!$GS60*1.336*25,(BI62+U62)*'NGER input 2'!$GS60*1.336*25)","v":0},{"$f":"IF($A62>=2016,(BJ62+V62)*'NGER input 2'!$GS60*1.336*25,(BJ62+V62)*'NGER input 2'!$GS60*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A61","v":57},null,{"$f":"IF(OR('NGER input 2'!$A61=2013,'NGER input 2'!$A61=2014),'NGER input 2'!ES61*'NGER input 2'!FC61*'NGER input 2'!FM61*'NGER input 2'!$GQ61,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A61=2013,'NGER input 2'!$A61=2014),'NGER input 2'!ET61*'NGER input 2'!FD61*'NGER input 2'!FN61*'NGER input 2'!$GQ61,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A61=2013,'NGER input 2'!$A61=2014),'NGER input 2'!EU61*'NGER input 2'!FE61*'NGER input 2'!FO61*'NGER input 2'!$GQ61,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A61=2013,'NGER input 2'!$A61=2014),'NGER input 2'!EV61*'NGER input 2'!FF61*'NGER input 2'!FP61*'NGER input 2'!$GQ61,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A61=2013,'NGER input 2'!$A61=2014),'NGER input 2'!EW61*'NGER input 2'!FG61*'NGER input 2'!FQ61*'NGER input 2'!$GQ61,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A61=2013,'NGER input 2'!$A61=2014),'NGER input 2'!EX61*'NGER input 2'!FH61*'NGER input 2'!FR61*'NGER input 2'!$GQ61,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A61=2013,'NGER input 2'!$A61=2014),'NGER input 2'!EY61*'NGER input 2'!FI61*'NGER input 2'!FS61*'NGER input 2'!$GQ61,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A61=2013,'NGER input 2'!$A61=2014),'NGER input 2'!EZ61*'NGER input 2'!FJ61*'NGER input 2'!FT61*'NGER input 2'!$GQ61,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A61=2013,'NGER input 2'!$A61=2014),'NGER input 2'!FA61*'NGER input 2'!FK61*'NGER input 2'!FU61*'NGER input 2'!$GQ61,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A61=2013,'NGER input 2'!$A61=2014),'NGER input 2'!FB61*'NGER input 2'!FL61*'NGER input 2'!FV61*'NGER input 2'!$GQ61,0)","v":0},{"$f":"C63*(1-EXP(-'NGER input 2'!FW61*(13-'NGER input 2'!$GR61-7)/12))","v":0},{"$f":"D63*(1-EXP(-'NGER input 2'!FX61*(13-'NGER input 2'!$GR61-7)/12))","v":0},{"$f":"E63*(1-EXP(-'NGER input 2'!FY61*(13-'NGER input 2'!$GR61-7)/12))","v":0},{"$f":"F63*(1-EXP(-'NGER input 2'!FZ61*(13-'NGER input 2'!$GR61-7)/12))","v":0},{"$f":"G63*(1-EXP(-'NGER input 2'!GA61*(13-'NGER input 2'!$GR61-7)/12))","v":0},{"$f":"H63*(1-EXP(-'NGER input 2'!GB61*(13-'NGER input 2'!$GR61-7)/12))","v":0},{"$f":"I63*(1-EXP(-'NGER input 2'!GC61*(13-'NGER input 2'!$GR61-7)/12))","v":0},{"$f":"J63*(1-EXP(-'NGER input 2'!GD61*(13-'NGER input 2'!$GR61-7)/12))","v":0},{"$f":"K63*(1-EXP(-'NGER input 2'!GE61*(13-'NGER input 2'!$GR61-7)/12))","v":0},{"$f":"L63*(1-EXP(-'NGER input 2'!GF61*(13-'NGER input 2'!$GR61-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q62/'NGER results'!$N62)*M63),0,('NGER results'!$Q62/'NGER results'!$N62)*M63)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q62/'NGER results'!$N62)*N63),0,('NGER results'!$Q62/'NGER results'!$N62)*N63)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q62/'NGER results'!$N62)*O63),0,('NGER results'!$Q62/'NGER results'!$N62)*O63)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q62/'NGER results'!$N62)*P63),0,('NGER results'!$Q62/'NGER results'!$N62)*P63)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q62/'NGER results'!$N62)*Q63),0,('NGER results'!$Q62/'NGER results'!$N62)*Q63)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q62/'NGER results'!$N62)*R63),0,('NGER results'!$Q62/'NGER results'!$N62)*R63)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q62/'NGER results'!$N62)*S63),0,('NGER results'!$Q62/'NGER results'!$N62)*S63)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q62/'NGER results'!$N62)*T63),0,('NGER results'!$Q62/'NGER results'!$N62)*T63)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q62/'NGER results'!$N62)*U63),0,('NGER results'!$Q62/'NGER results'!$N62)*U63)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q62/'NGER results'!$N62)*V63),0,('NGER results'!$Q62/'NGER results'!$N62)*V63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ63*(1-EXP(-'NGER input 2'!FW61))","v":0},{"$f":"AR63*(1-EXP(-'NGER input 2'!FX61))","v":0},{"$f":"AS63*(1-EXP(-'NGER input 2'!FY61))","v":0},{"$f":"AT63*(1-EXP(-'NGER input 2'!FZ61))","v":0},{"$f":"AU63*(1-EXP(-'NGER input 2'!GA61))","v":0},{"$f":"AV63*(1-EXP(-'NGER input 2'!GB61))","v":0},{"$f":"AW63*(1-EXP(-'NGER input 2'!GC61))","v":0},{"$f":"AX63*(1-EXP(-'NGER input 2'!GD61))","v":0},{"$f":"AY63*(1-EXP(-'NGER input 2'!GE61))","v":0},{"$f":"AZ63*(1-EXP(-'NGER input 2'!GF61))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q62/'NGER results'!$N62)*BA63),0,('NGER results'!$Q62/'NGER results'!$N62)*BA63)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q62/'NGER results'!$N62)*BB63),0,('NGER results'!$Q62/'NGER results'!$N62)*BB63)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q62/'NGER results'!$N62)*BC63),0,('NGER results'!$Q62/'NGER results'!$N62)*BC63)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q62/'NGER results'!$N62)*BD63),0,('NGER results'!$Q62/'NGER results'!$N62)*BD63)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q62/'NGER results'!$N62)*BE63),0,('NGER results'!$Q62/'NGER results'!$N62)*BE63)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q62/'NGER results'!$N62)*BF63),0,('NGER results'!$Q62/'NGER results'!$N62)*BF63)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q62/'NGER results'!$N62)*BG63),0,('NGER results'!$Q62/'NGER results'!$N62)*BG63)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q62/'NGER results'!$N62)*BH63),0,('NGER results'!$Q62/'NGER results'!$N62)*BH63)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q62/'NGER results'!$N62)*BI63),0,('NGER results'!$Q62/'NGER results'!$N62)*BI63)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q62/'NGER results'!$N62)*BJ63),0,('NGER results'!$Q62/'NGER results'!$N62)*BJ63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A63>=2016,(BA63+M63)*'NGER input 2'!$GS61*1.336*25,(BA63+M63)*'NGER input 2'!$GS61*1.336*25)","v":0},{"$f":"IF($A63>=2016,(BB63+N63)*'NGER input 2'!$GS61*1.336*25,(BB63+N63)*'NGER input 2'!$GS61*1.336*25)","v":0},{"$f":"IF($A63>=2016,(BC63+O63)*'NGER input 2'!$GS61*1.336*25,(BC63+O63)*'NGER input 2'!$GS61*1.336*25)","v":0},{"$f":"IF($A63>=2016,(BD63+P63)*'NGER input 2'!$GS61*1.336*25,(BD63+P63)*'NGER input 2'!$GS61*1.336*25)","v":0},{"$f":"IF($A63>=2016,(BE63+Q63)*'NGER input 2'!$GS61*1.336*25,(BE63+Q63)*'NGER input 2'!$GS61*1.336*25)","v":0},{"$f":"IF($A63>=2016,(BF63+R63)*'NGER input 2'!$GS61*1.336*25,(BF63+R63)*'NGER input 2'!$GS61*1.336*25)","v":0},{"$f":"IF($A63>=2016,(BG63+S63)*'NGER input 2'!$GS61*1.336*25,(BG63+S63)*'NGER input 2'!$GS61*1.336*25)","v":0},{"$f":"IF($A63>=2016,(BH63+T63)*'NGER input 2'!$GS61*1.336*25,(BH63+T63)*'NGER input 2'!$GS61*1.336*25)","v":0},{"$f":"IF($A63>=2016,(BI63+U63)*'NGER input 2'!$GS61*1.336*25,(BI63+U63)*'NGER input 2'!$GS61*1.336*25)","v":0},{"$f":"IF($A63>=2016,(BJ63+V63)*'NGER input 2'!$GS61*1.336*25,(BJ63+V63)*'NGER input 2'!$GS61*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A62","v":58},null,{"$f":"IF(OR('NGER input 2'!$A62=2013,'NGER input 2'!$A62=2014),'NGER input 2'!ES62*'NGER input 2'!FC62*'NGER input 2'!FM62*'NGER input 2'!$GQ62,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A62=2013,'NGER input 2'!$A62=2014),'NGER input 2'!ET62*'NGER input 2'!FD62*'NGER input 2'!FN62*'NGER input 2'!$GQ62,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A62=2013,'NGER input 2'!$A62=2014),'NGER input 2'!EU62*'NGER input 2'!FE62*'NGER input 2'!FO62*'NGER input 2'!$GQ62,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A62=2013,'NGER input 2'!$A62=2014),'NGER input 2'!EV62*'NGER input 2'!FF62*'NGER input 2'!FP62*'NGER input 2'!$GQ62,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A62=2013,'NGER input 2'!$A62=2014),'NGER input 2'!EW62*'NGER input 2'!FG62*'NGER input 2'!FQ62*'NGER input 2'!$GQ62,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A62=2013,'NGER input 2'!$A62=2014),'NGER input 2'!EX62*'NGER input 2'!FH62*'NGER input 2'!FR62*'NGER input 2'!$GQ62,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A62=2013,'NGER input 2'!$A62=2014),'NGER input 2'!EY62*'NGER input 2'!FI62*'NGER input 2'!FS62*'NGER input 2'!$GQ62,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A62=2013,'NGER input 2'!$A62=2014),'NGER input 2'!EZ62*'NGER input 2'!FJ62*'NGER input 2'!FT62*'NGER input 2'!$GQ62,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A62=2013,'NGER input 2'!$A62=2014),'NGER input 2'!FA62*'NGER input 2'!FK62*'NGER input 2'!FU62*'NGER input 2'!$GQ62,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A62=2013,'NGER input 2'!$A62=2014),'NGER input 2'!FB62*'NGER input 2'!FL62*'NGER input 2'!FV62*'NGER input 2'!$GQ62,0)","v":0},{"$f":"C64*(1-EXP(-'NGER input 2'!FW62*(13-'NGER input 2'!$GR62-7)/12))","v":0},{"$f":"D64*(1-EXP(-'NGER input 2'!FX62*(13-'NGER input 2'!$GR62-7)/12))","v":0},{"$f":"E64*(1-EXP(-'NGER input 2'!FY62*(13-'NGER input 2'!$GR62-7)/12))","v":0},{"$f":"F64*(1-EXP(-'NGER input 2'!FZ62*(13-'NGER input 2'!$GR62-7)/12))","v":0},{"$f":"G64*(1-EXP(-'NGER input 2'!GA62*(13-'NGER input 2'!$GR62-7)/12))","v":0},{"$f":"H64*(1-EXP(-'NGER input 2'!GB62*(13-'NGER input 2'!$GR62-7)/12))","v":0},{"$f":"I64*(1-EXP(-'NGER input 2'!GC62*(13-'NGER input 2'!$GR62-7)/12))","v":0},{"$f":"J64*(1-EXP(-'NGER input 2'!GD62*(13-'NGER input 2'!$GR62-7)/12))","v":0},{"$f":"K64*(1-EXP(-'NGER input 2'!GE62*(13-'NGER input 2'!$GR62-7)/12))","v":0},{"$f":"L64*(1-EXP(-'NGER input 2'!GF62*(13-'NGER input 2'!$GR62-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q63/'NGER results'!$N63)*M64),0,('NGER results'!$Q63/'NGER results'!$N63)*M64)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q63/'NGER results'!$N63)*N64),0,('NGER results'!$Q63/'NGER results'!$N63)*N64)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q63/'NGER results'!$N63)*O64),0,('NGER results'!$Q63/'NGER results'!$N63)*O64)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q63/'NGER results'!$N63)*P64),0,('NGER results'!$Q63/'NGER results'!$N63)*P64)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q63/'NGER results'!$N63)*Q64),0,('NGER results'!$Q63/'NGER results'!$N63)*Q64)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q63/'NGER results'!$N63)*R64),0,('NGER results'!$Q63/'NGER results'!$N63)*R64)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q63/'NGER results'!$N63)*S64),0,('NGER results'!$Q63/'NGER results'!$N63)*S64)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q63/'NGER results'!$N63)*T64),0,('NGER results'!$Q63/'NGER results'!$N63)*T64)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q63/'NGER results'!$N63)*U64),0,('NGER results'!$Q63/'NGER results'!$N63)*U64)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q63/'NGER results'!$N63)*V64),0,('NGER results'!$Q63/'NGER results'!$N63)*V64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ64*(1-EXP(-'NGER input 2'!FW62))","v":0},{"$f":"AR64*(1-EXP(-'NGER input 2'!FX62))","v":0},{"$f":"AS64*(1-EXP(-'NGER input 2'!FY62))","v":0},{"$f":"AT64*(1-EXP(-'NGER input 2'!FZ62))","v":0},{"$f":"AU64*(1-EXP(-'NGER input 2'!GA62))","v":0},{"$f":"AV64*(1-EXP(-'NGER input 2'!GB62))","v":0},{"$f":"AW64*(1-EXP(-'NGER input 2'!GC62))","v":0},{"$f":"AX64*(1-EXP(-'NGER input 2'!GD62))","v":0},{"$f":"AY64*(1-EXP(-'NGER input 2'!GE62))","v":0},{"$f":"AZ64*(1-EXP(-'NGER input 2'!GF62))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q63/'NGER results'!$N63)*BA64),0,('NGER results'!$Q63/'NGER results'!$N63)*BA64)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q63/'NGER results'!$N63)*BB64),0,('NGER results'!$Q63/'NGER results'!$N63)*BB64)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q63/'NGER results'!$N63)*BC64),0,('NGER results'!$Q63/'NGER results'!$N63)*BC64)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q63/'NGER results'!$N63)*BD64),0,('NGER results'!$Q63/'NGER results'!$N63)*BD64)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q63/'NGER results'!$N63)*BE64),0,('NGER results'!$Q63/'NGER results'!$N63)*BE64)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q63/'NGER results'!$N63)*BF64),0,('NGER results'!$Q63/'NGER results'!$N63)*BF64)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q63/'NGER results'!$N63)*BG64),0,('NGER results'!$Q63/'NGER results'!$N63)*BG64)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q63/'NGER results'!$N63)*BH64),0,('NGER results'!$Q63/'NGER results'!$N63)*BH64)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q63/'NGER results'!$N63)*BI64),0,('NGER results'!$Q63/'NGER results'!$N63)*BI64)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q63/'NGER results'!$N63)*BJ64),0,('NGER results'!$Q63/'NGER results'!$N63)*BJ64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A64>=2016,(BA64+M64)*'NGER input 2'!$GS62*1.336*25,(BA64+M64)*'NGER input 2'!$GS62*1.336*25)","v":0},{"$f":"IF($A64>=2016,(BB64+N64)*'NGER input 2'!$GS62*1.336*25,(BB64+N64)*'NGER input 2'!$GS62*1.336*25)","v":0},{"$f":"IF($A64>=2016,(BC64+O64)*'NGER input 2'!$GS62*1.336*25,(BC64+O64)*'NGER input 2'!$GS62*1.336*25)","v":0},{"$f":"IF($A64>=2016,(BD64+P64)*'NGER input 2'!$GS62*1.336*25,(BD64+P64)*'NGER input 2'!$GS62*1.336*25)","v":0},{"$f":"IF($A64>=2016,(BE64+Q64)*'NGER input 2'!$GS62*1.336*25,(BE64+Q64)*'NGER input 2'!$GS62*1.336*25)","v":0},{"$f":"IF($A64>=2016,(BF64+R64)*'NGER input 2'!$GS62*1.336*25,(BF64+R64)*'NGER input 2'!$GS62*1.336*25)","v":0},{"$f":"IF($A64>=2016,(BG64+S64)*'NGER input 2'!$GS62*1.336*25,(BG64+S64)*'NGER input 2'!$GS62*1.336*25)","v":0},{"$f":"IF($A64>=2016,(BH64+T64)*'NGER input 2'!$GS62*1.336*25,(BH64+T64)*'NGER input 2'!$GS62*1.336*25)","v":0},{"$f":"IF($A64>=2016,(BI64+U64)*'NGER input 2'!$GS62*1.336*25,(BI64+U64)*'NGER input 2'!$GS62*1.336*25)","v":0},{"$f":"IF($A64>=2016,(BJ64+V64)*'NGER input 2'!$GS62*1.336*25,(BJ64+V64)*'NGER input 2'!$GS62*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A63","v":59},null,{"$f":"IF(OR('NGER input 2'!$A63=2013,'NGER input 2'!$A63=2014),'NGER input 2'!ES63*'NGER input 2'!FC63*'NGER input 2'!FM63*'NGER input 2'!$GQ63,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A63=2013,'NGER input 2'!$A63=2014),'NGER input 2'!ET63*'NGER input 2'!FD63*'NGER input 2'!FN63*'NGER input 2'!$GQ63,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A63=2013,'NGER input 2'!$A63=2014),'NGER input 2'!EU63*'NGER input 2'!FE63*'NGER input 2'!FO63*'NGER input 2'!$GQ63,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A63=2013,'NGER input 2'!$A63=2014),'NGER input 2'!EV63*'NGER input 2'!FF63*'NGER input 2'!FP63*'NGER input 2'!$GQ63,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A63=2013,'NGER input 2'!$A63=2014),'NGER input 2'!EW63*'NGER input 2'!FG63*'NGER input 2'!FQ63*'NGER input 2'!$GQ63,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A63=2013,'NGER input 2'!$A63=2014),'NGER input 2'!EX63*'NGER input 2'!FH63*'NGER input 2'!FR63*'NGER input 2'!$GQ63,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A63=2013,'NGER input 2'!$A63=2014),'NGER input 2'!EY63*'NGER input 2'!FI63*'NGER input 2'!FS63*'NGER input 2'!$GQ63,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A63=2013,'NGER input 2'!$A63=2014),'NGER input 2'!EZ63*'NGER input 2'!FJ63*'NGER input 2'!FT63*'NGER input 2'!$GQ63,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A63=2013,'NGER input 2'!$A63=2014),'NGER input 2'!FA63*'NGER input 2'!FK63*'NGER input 2'!FU63*'NGER input 2'!$GQ63,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A63=2013,'NGER input 2'!$A63=2014),'NGER input 2'!FB63*'NGER input 2'!FL63*'NGER input 2'!FV63*'NGER input 2'!$GQ63,0)","v":0},{"$f":"C65*(1-EXP(-'NGER input 2'!FW63*(13-'NGER input 2'!$GR63-7)/12))","v":0},{"$f":"D65*(1-EXP(-'NGER input 2'!FX63*(13-'NGER input 2'!$GR63-7)/12))","v":0},{"$f":"E65*(1-EXP(-'NGER input 2'!FY63*(13-'NGER input 2'!$GR63-7)/12))","v":0},{"$f":"F65*(1-EXP(-'NGER input 2'!FZ63*(13-'NGER input 2'!$GR63-7)/12))","v":0},{"$f":"G65*(1-EXP(-'NGER input 2'!GA63*(13-'NGER input 2'!$GR63-7)/12))","v":0},{"$f":"H65*(1-EXP(-'NGER input 2'!GB63*(13-'NGER input 2'!$GR63-7)/12))","v":0},{"$f":"I65*(1-EXP(-'NGER input 2'!GC63*(13-'NGER input 2'!$GR63-7)/12))","v":0},{"$f":"J65*(1-EXP(-'NGER input 2'!GD63*(13-'NGER input 2'!$GR63-7)/12))","v":0},{"$f":"K65*(1-EXP(-'NGER input 2'!GE63*(13-'NGER input 2'!$GR63-7)/12))","v":0},{"$f":"L65*(1-EXP(-'NGER input 2'!GF63*(13-'NGER input 2'!$GR63-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q64/'NGER results'!$N64)*M65),0,('NGER results'!$Q64/'NGER results'!$N64)*M65)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q64/'NGER results'!$N64)*N65),0,('NGER results'!$Q64/'NGER results'!$N64)*N65)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q64/'NGER results'!$N64)*O65),0,('NGER results'!$Q64/'NGER results'!$N64)*O65)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q64/'NGER results'!$N64)*P65),0,('NGER results'!$Q64/'NGER results'!$N64)*P65)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q64/'NGER results'!$N64)*Q65),0,('NGER results'!$Q64/'NGER results'!$N64)*Q65)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q64/'NGER results'!$N64)*R65),0,('NGER results'!$Q64/'NGER results'!$N64)*R65)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q64/'NGER results'!$N64)*S65),0,('NGER results'!$Q64/'NGER results'!$N64)*S65)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q64/'NGER results'!$N64)*T65),0,('NGER results'!$Q64/'NGER results'!$N64)*T65)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q64/'NGER results'!$N64)*U65),0,('NGER results'!$Q64/'NGER results'!$N64)*U65)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q64/'NGER results'!$N64)*V65),0,('NGER results'!$Q64/'NGER results'!$N64)*V65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ65*(1-EXP(-'NGER input 2'!FW63))","v":0},{"$f":"AR65*(1-EXP(-'NGER input 2'!FX63))","v":0},{"$f":"AS65*(1-EXP(-'NGER input 2'!FY63))","v":0},{"$f":"AT65*(1-EXP(-'NGER input 2'!FZ63))","v":0},{"$f":"AU65*(1-EXP(-'NGER input 2'!GA63))","v":0},{"$f":"AV65*(1-EXP(-'NGER input 2'!GB63))","v":0},{"$f":"AW65*(1-EXP(-'NGER input 2'!GC63))","v":0},{"$f":"AX65*(1-EXP(-'NGER input 2'!GD63))","v":0},{"$f":"AY65*(1-EXP(-'NGER input 2'!GE63))","v":0},{"$f":"AZ65*(1-EXP(-'NGER input 2'!GF63))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q64/'NGER results'!$N64)*BA65),0,('NGER results'!$Q64/'NGER results'!$N64)*BA65)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q64/'NGER results'!$N64)*BB65),0,('NGER results'!$Q64/'NGER results'!$N64)*BB65)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q64/'NGER results'!$N64)*BC65),0,('NGER results'!$Q64/'NGER results'!$N64)*BC65)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q64/'NGER results'!$N64)*BD65),0,('NGER results'!$Q64/'NGER results'!$N64)*BD65)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q64/'NGER results'!$N64)*BE65),0,('NGER results'!$Q64/'NGER results'!$N64)*BE65)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q64/'NGER results'!$N64)*BF65),0,('NGER results'!$Q64/'NGER results'!$N64)*BF65)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q64/'NGER results'!$N64)*BG65),0,('NGER results'!$Q64/'NGER results'!$N64)*BG65)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q64/'NGER results'!$N64)*BH65),0,('NGER results'!$Q64/'NGER results'!$N64)*BH65)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q64/'NGER results'!$N64)*BI65),0,('NGER results'!$Q64/'NGER results'!$N64)*BI65)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q64/'NGER results'!$N64)*BJ65),0,('NGER results'!$Q64/'NGER results'!$N64)*BJ65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A65>=2016,(BA65+M65)*'NGER input 2'!$GS63*1.336*25,(BA65+M65)*'NGER input 2'!$GS63*1.336*25)","v":0},{"$f":"IF($A65>=2016,(BB65+N65)*'NGER input 2'!$GS63*1.336*25,(BB65+N65)*'NGER input 2'!$GS63*1.336*25)","v":0},{"$f":"IF($A65>=2016,(BC65+O65)*'NGER input 2'!$GS63*1.336*25,(BC65+O65)*'NGER input 2'!$GS63*1.336*25)","v":0},{"$f":"IF($A65>=2016,(BD65+P65)*'NGER input 2'!$GS63*1.336*25,(BD65+P65)*'NGER input 2'!$GS63*1.336*25)","v":0},{"$f":"IF($A65>=2016,(BE65+Q65)*'NGER input 2'!$GS63*1.336*25,(BE65+Q65)*'NGER input 2'!$GS63*1.336*25)","v":0},{"$f":"IF($A65>=2016,(BF65+R65)*'NGER input 2'!$GS63*1.336*25,(BF65+R65)*'NGER input 2'!$GS63*1.336*25)","v":0},{"$f":"IF($A65>=2016,(BG65+S65)*'NGER input 2'!$GS63*1.336*25,(BG65+S65)*'NGER input 2'!$GS63*1.336*25)","v":0},{"$f":"IF($A65>=2016,(BH65+T65)*'NGER input 2'!$GS63*1.336*25,(BH65+T65)*'NGER input 2'!$GS63*1.336*25)","v":0},{"$f":"IF($A65>=2016,(BI65+U65)*'NGER input 2'!$GS63*1.336*25,(BI65+U65)*'NGER input 2'!$GS63*1.336*25)","v":0},{"$f":"IF($A65>=2016,(BJ65+V65)*'NGER input 2'!$GS63*1.336*25,(BJ65+V65)*'NGER input 2'!$GS63*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A64","v":60},null,{"$f":"IF(OR('NGER input 2'!$A64=2013,'NGER input 2'!$A64=2014),'NGER input 2'!ES64*'NGER input 2'!FC64*'NGER input 2'!FM64*'NGER input 2'!$GQ64,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A64=2013,'NGER input 2'!$A64=2014),'NGER input 2'!ET64*'NGER input 2'!FD64*'NGER input 2'!FN64*'NGER input 2'!$GQ64,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A64=2013,'NGER input 2'!$A64=2014),'NGER input 2'!EU64*'NGER input 2'!FE64*'NGER input 2'!FO64*'NGER input 2'!$GQ64,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A64=2013,'NGER input 2'!$A64=2014),'NGER input 2'!EV64*'NGER input 2'!FF64*'NGER input 2'!FP64*'NGER input 2'!$GQ64,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A64=2013,'NGER input 2'!$A64=2014),'NGER input 2'!EW64*'NGER input 2'!FG64*'NGER input 2'!FQ64*'NGER input 2'!$GQ64,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A64=2013,'NGER input 2'!$A64=2014),'NGER input 2'!EX64*'NGER input 2'!FH64*'NGER input 2'!FR64*'NGER input 2'!$GQ64,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A64=2013,'NGER input 2'!$A64=2014),'NGER input 2'!EY64*'NGER input 2'!FI64*'NGER input 2'!FS64*'NGER input 2'!$GQ64,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A64=2013,'NGER input 2'!$A64=2014),'NGER input 2'!EZ64*'NGER input 2'!FJ64*'NGER input 2'!FT64*'NGER input 2'!$GQ64,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A64=2013,'NGER input 2'!$A64=2014),'NGER input 2'!FA64*'NGER input 2'!FK64*'NGER input 2'!FU64*'NGER input 2'!$GQ64,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A64=2013,'NGER input 2'!$A64=2014),'NGER input 2'!FB64*'NGER input 2'!FL64*'NGER input 2'!FV64*'NGER input 2'!$GQ64,0)","v":0},{"$f":"C66*(1-EXP(-'NGER input 2'!FW64*(13-'NGER input 2'!$GR64-7)/12))","v":0},{"$f":"D66*(1-EXP(-'NGER input 2'!FX64*(13-'NGER input 2'!$GR64-7)/12))","v":0},{"$f":"E66*(1-EXP(-'NGER input 2'!FY64*(13-'NGER input 2'!$GR64-7)/12))","v":0},{"$f":"F66*(1-EXP(-'NGER input 2'!FZ64*(13-'NGER input 2'!$GR64-7)/12))","v":0},{"$f":"G66*(1-EXP(-'NGER input 2'!GA64*(13-'NGER input 2'!$GR64-7)/12))","v":0},{"$f":"H66*(1-EXP(-'NGER input 2'!GB64*(13-'NGER input 2'!$GR64-7)/12))","v":0},{"$f":"I66*(1-EXP(-'NGER input 2'!GC64*(13-'NGER input 2'!$GR64-7)/12))","v":0},{"$f":"J66*(1-EXP(-'NGER input 2'!GD64*(13-'NGER input 2'!$GR64-7)/12))","v":0},{"$f":"K66*(1-EXP(-'NGER input 2'!GE64*(13-'NGER input 2'!$GR64-7)/12))","v":0},{"$f":"L66*(1-EXP(-'NGER input 2'!GF64*(13-'NGER input 2'!$GR64-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q65/'NGER results'!$N65)*M66),0,('NGER results'!$Q65/'NGER results'!$N65)*M66)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q65/'NGER results'!$N65)*N66),0,('NGER results'!$Q65/'NGER results'!$N65)*N66)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q65/'NGER results'!$N65)*O66),0,('NGER results'!$Q65/'NGER results'!$N65)*O66)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q65/'NGER results'!$N65)*P66),0,('NGER results'!$Q65/'NGER results'!$N65)*P66)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q65/'NGER results'!$N65)*Q66),0,('NGER results'!$Q65/'NGER results'!$N65)*Q66)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q65/'NGER results'!$N65)*R66),0,('NGER results'!$Q65/'NGER results'!$N65)*R66)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q65/'NGER results'!$N65)*S66),0,('NGER results'!$Q65/'NGER results'!$N65)*S66)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q65/'NGER results'!$N65)*T66),0,('NGER results'!$Q65/'NGER results'!$N65)*T66)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q65/'NGER results'!$N65)*U66),0,('NGER results'!$Q65/'NGER results'!$N65)*U66)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q65/'NGER results'!$N65)*V66),0,('NGER results'!$Q65/'NGER results'!$N65)*V66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ66*(1-EXP(-'NGER input 2'!FW64))","v":0},{"$f":"AR66*(1-EXP(-'NGER input 2'!FX64))","v":0},{"$f":"AS66*(1-EXP(-'NGER input 2'!FY64))","v":0},{"$f":"AT66*(1-EXP(-'NGER input 2'!FZ64))","v":0},{"$f":"AU66*(1-EXP(-'NGER input 2'!GA64))","v":0},{"$f":"AV66*(1-EXP(-'NGER input 2'!GB64))","v":0},{"$f":"AW66*(1-EXP(-'NGER input 2'!GC64))","v":0},{"$f":"AX66*(1-EXP(-'NGER input 2'!GD64))","v":0},{"$f":"AY66*(1-EXP(-'NGER input 2'!GE64))","v":0},{"$f":"AZ66*(1-EXP(-'NGER input 2'!GF64))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q65/'NGER results'!$N65)*BA66),0,('NGER results'!$Q65/'NGER results'!$N65)*BA66)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q65/'NGER results'!$N65)*BB66),0,('NGER results'!$Q65/'NGER results'!$N65)*BB66)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q65/'NGER results'!$N65)*BC66),0,('NGER results'!$Q65/'NGER results'!$N65)*BC66)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q65/'NGER results'!$N65)*BD66),0,('NGER results'!$Q65/'NGER results'!$N65)*BD66)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q65/'NGER results'!$N65)*BE66),0,('NGER results'!$Q65/'NGER results'!$N65)*BE66)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q65/'NGER results'!$N65)*BF66),0,('NGER results'!$Q65/'NGER results'!$N65)*BF66)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q65/'NGER results'!$N65)*BG66),0,('NGER results'!$Q65/'NGER results'!$N65)*BG66)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q65/'NGER results'!$N65)*BH66),0,('NGER results'!$Q65/'NGER results'!$N65)*BH66)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q65/'NGER results'!$N65)*BI66),0,('NGER results'!$Q65/'NGER results'!$N65)*BI66)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q65/'NGER results'!$N65)*BJ66),0,('NGER results'!$Q65/'NGER results'!$N65)*BJ66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A66>=2016,(BA66+M66)*'NGER input 2'!$GS64*1.336*25,(BA66+M66)*'NGER input 2'!$GS64*1.336*25)","v":0},{"$f":"IF($A66>=2016,(BB66+N66)*'NGER input 2'!$GS64*1.336*25,(BB66+N66)*'NGER input 2'!$GS64*1.336*25)","v":0},{"$f":"IF($A66>=2016,(BC66+O66)*'NGER input 2'!$GS64*1.336*25,(BC66+O66)*'NGER input 2'!$GS64*1.336*25)","v":0},{"$f":"IF($A66>=2016,(BD66+P66)*'NGER input 2'!$GS64*1.336*25,(BD66+P66)*'NGER input 2'!$GS64*1.336*25)","v":0},{"$f":"IF($A66>=2016,(BE66+Q66)*'NGER input 2'!$GS64*1.336*25,(BE66+Q66)*'NGER input 2'!$GS64*1.336*25)","v":0},{"$f":"IF($A66>=2016,(BF66+R66)*'NGER input 2'!$GS64*1.336*25,(BF66+R66)*'NGER input 2'!$GS64*1.336*25)","v":0},{"$f":"IF($A66>=2016,(BG66+S66)*'NGER input 2'!$GS64*1.336*25,(BG66+S66)*'NGER input 2'!$GS64*1.336*25)","v":0},{"$f":"IF($A66>=2016,(BH66+T66)*'NGER input 2'!$GS64*1.336*25,(BH66+T66)*'NGER input 2'!$GS64*1.336*25)","v":0},{"$f":"IF($A66>=2016,(BI66+U66)*'NGER input 2'!$GS64*1.336*25,(BI66+U66)*'NGER input 2'!$GS64*1.336*25)","v":0},{"$f":"IF($A66>=2016,(BJ66+V66)*'NGER input 2'!$GS64*1.336*25,(BJ66+V66)*'NGER input 2'!$GS64*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A65","v":61},null,{"$f":"IF(OR('NGER input 2'!$A65=2013,'NGER input 2'!$A65=2014),'NGER input 2'!ES65*'NGER input 2'!FC65*'NGER input 2'!FM65*'NGER input 2'!$GQ65,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A65=2013,'NGER input 2'!$A65=2014),'NGER input 2'!ET65*'NGER input 2'!FD65*'NGER input 2'!FN65*'NGER input 2'!$GQ65,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A65=2013,'NGER input 2'!$A65=2014),'NGER input 2'!EU65*'NGER input 2'!FE65*'NGER input 2'!FO65*'NGER input 2'!$GQ65,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A65=2013,'NGER input 2'!$A65=2014),'NGER input 2'!EV65*'NGER input 2'!FF65*'NGER input 2'!FP65*'NGER input 2'!$GQ65,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A65=2013,'NGER input 2'!$A65=2014),'NGER input 2'!EW65*'NGER input 2'!FG65*'NGER input 2'!FQ65*'NGER input 2'!$GQ65,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A65=2013,'NGER input 2'!$A65=2014),'NGER input 2'!EX65*'NGER input 2'!FH65*'NGER input 2'!FR65*'NGER input 2'!$GQ65,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A65=2013,'NGER input 2'!$A65=2014),'NGER input 2'!EY65*'NGER input 2'!FI65*'NGER input 2'!FS65*'NGER input 2'!$GQ65,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A65=2013,'NGER input 2'!$A65=2014),'NGER input 2'!EZ65*'NGER input 2'!FJ65*'NGER input 2'!FT65*'NGER input 2'!$GQ65,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A65=2013,'NGER input 2'!$A65=2014),'NGER input 2'!FA65*'NGER input 2'!FK65*'NGER input 2'!FU65*'NGER input 2'!$GQ65,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A65=2013,'NGER input 2'!$A65=2014),'NGER input 2'!FB65*'NGER input 2'!FL65*'NGER input 2'!FV65*'NGER input 2'!$GQ65,0)","v":0},{"$f":"C67*(1-EXP(-'NGER input 2'!FW65*(13-'NGER input 2'!$GR65-7)/12))","v":0},{"$f":"D67*(1-EXP(-'NGER input 2'!FX65*(13-'NGER input 2'!$GR65-7)/12))","v":0},{"$f":"E67*(1-EXP(-'NGER input 2'!FY65*(13-'NGER input 2'!$GR65-7)/12))","v":0},{"$f":"F67*(1-EXP(-'NGER input 2'!FZ65*(13-'NGER input 2'!$GR65-7)/12))","v":0},{"$f":"G67*(1-EXP(-'NGER input 2'!GA65*(13-'NGER input 2'!$GR65-7)/12))","v":0},{"$f":"H67*(1-EXP(-'NGER input 2'!GB65*(13-'NGER input 2'!$GR65-7)/12))","v":0},{"$f":"I67*(1-EXP(-'NGER input 2'!GC65*(13-'NGER input 2'!$GR65-7)/12))","v":0},{"$f":"J67*(1-EXP(-'NGER input 2'!GD65*(13-'NGER input 2'!$GR65-7)/12))","v":0},{"$f":"K67*(1-EXP(-'NGER input 2'!GE65*(13-'NGER input 2'!$GR65-7)/12))","v":0},{"$f":"L67*(1-EXP(-'NGER input 2'!GF65*(13-'NGER input 2'!$GR65-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q66/'NGER results'!$N66)*M67),0,('NGER results'!$Q66/'NGER results'!$N66)*M67)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q66/'NGER results'!$N66)*N67),0,('NGER results'!$Q66/'NGER results'!$N66)*N67)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q66/'NGER results'!$N66)*O67),0,('NGER results'!$Q66/'NGER results'!$N66)*O67)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q66/'NGER results'!$N66)*P67),0,('NGER results'!$Q66/'NGER results'!$N66)*P67)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q66/'NGER results'!$N66)*Q67),0,('NGER results'!$Q66/'NGER results'!$N66)*Q67)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q66/'NGER results'!$N66)*R67),0,('NGER results'!$Q66/'NGER results'!$N66)*R67)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q66/'NGER results'!$N66)*S67),0,('NGER results'!$Q66/'NGER results'!$N66)*S67)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q66/'NGER results'!$N66)*T67),0,('NGER results'!$Q66/'NGER results'!$N66)*T67)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q66/'NGER results'!$N66)*U67),0,('NGER results'!$Q66/'NGER results'!$N66)*U67)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q66/'NGER results'!$N66)*V67),0,('NGER results'!$Q66/'NGER results'!$N66)*V67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ67*(1-EXP(-'NGER input 2'!FW65))","v":0},{"$f":"AR67*(1-EXP(-'NGER input 2'!FX65))","v":0},{"$f":"AS67*(1-EXP(-'NGER input 2'!FY65))","v":0},{"$f":"AT67*(1-EXP(-'NGER input 2'!FZ65))","v":0},{"$f":"AU67*(1-EXP(-'NGER input 2'!GA65))","v":0},{"$f":"AV67*(1-EXP(-'NGER input 2'!GB65))","v":0},{"$f":"AW67*(1-EXP(-'NGER input 2'!GC65))","v":0},{"$f":"AX67*(1-EXP(-'NGER input 2'!GD65))","v":0},{"$f":"AY67*(1-EXP(-'NGER input 2'!GE65))","v":0},{"$f":"AZ67*(1-EXP(-'NGER input 2'!GF65))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q66/'NGER results'!$N66)*BA67),0,('NGER results'!$Q66/'NGER results'!$N66)*BA67)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q66/'NGER results'!$N66)*BB67),0,('NGER results'!$Q66/'NGER results'!$N66)*BB67)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q66/'NGER results'!$N66)*BC67),0,('NGER results'!$Q66/'NGER results'!$N66)*BC67)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q66/'NGER results'!$N66)*BD67),0,('NGER results'!$Q66/'NGER results'!$N66)*BD67)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q66/'NGER results'!$N66)*BE67),0,('NGER results'!$Q66/'NGER results'!$N66)*BE67)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q66/'NGER results'!$N66)*BF67),0,('NGER results'!$Q66/'NGER results'!$N66)*BF67)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q66/'NGER results'!$N66)*BG67),0,('NGER results'!$Q66/'NGER results'!$N66)*BG67)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q66/'NGER results'!$N66)*BH67),0,('NGER results'!$Q66/'NGER results'!$N66)*BH67)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q66/'NGER results'!$N66)*BI67),0,('NGER results'!$Q66/'NGER results'!$N66)*BI67)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q66/'NGER results'!$N66)*BJ67),0,('NGER results'!$Q66/'NGER results'!$N66)*BJ67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A67>=2016,(BA67+M67)*'NGER input 2'!$GS65*1.336*25,(BA67+M67)*'NGER input 2'!$GS65*1.336*25)","v":0},{"$f":"IF($A67>=2016,(BB67+N67)*'NGER input 2'!$GS65*1.336*25,(BB67+N67)*'NGER input 2'!$GS65*1.336*25)","v":0},{"$f":"IF($A67>=2016,(BC67+O67)*'NGER input 2'!$GS65*1.336*25,(BC67+O67)*'NGER input 2'!$GS65*1.336*25)","v":0},{"$f":"IF($A67>=2016,(BD67+P67)*'NGER input 2'!$GS65*1.336*25,(BD67+P67)*'NGER input 2'!$GS65*1.336*25)","v":0},{"$f":"IF($A67>=2016,(BE67+Q67)*'NGER input 2'!$GS65*1.336*25,(BE67+Q67)*'NGER input 2'!$GS65*1.336*25)","v":0},{"$f":"IF($A67>=2016,(BF67+R67)*'NGER input 2'!$GS65*1.336*25,(BF67+R67)*'NGER input 2'!$GS65*1.336*25)","v":0},{"$f":"IF($A67>=2016,(BG67+S67)*'NGER input 2'!$GS65*1.336*25,(BG67+S67)*'NGER input 2'!$GS65*1.336*25)","v":0},{"$f":"IF($A67>=2016,(BH67+T67)*'NGER input 2'!$GS65*1.336*25,(BH67+T67)*'NGER input 2'!$GS65*1.336*25)","v":0},{"$f":"IF($A67>=2016,(BI67+U67)*'NGER input 2'!$GS65*1.336*25,(BI67+U67)*'NGER input 2'!$GS65*1.336*25)","v":0},{"$f":"IF($A67>=2016,(BJ67+V67)*'NGER input 2'!$GS65*1.336*25,(BJ67+V67)*'NGER input 2'!$GS65*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A66","v":62},null,{"$f":"IF(OR('NGER input 2'!$A66=2013,'NGER input 2'!$A66=2014),'NGER input 2'!ES66*'NGER input 2'!FC66*'NGER input 2'!FM66*'NGER input 2'!$GQ66,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A66=2013,'NGER input 2'!$A66=2014),'NGER input 2'!ET66*'NGER input 2'!FD66*'NGER input 2'!FN66*'NGER input 2'!$GQ66,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A66=2013,'NGER input 2'!$A66=2014),'NGER input 2'!EU66*'NGER input 2'!FE66*'NGER input 2'!FO66*'NGER input 2'!$GQ66,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A66=2013,'NGER input 2'!$A66=2014),'NGER input 2'!EV66*'NGER input 2'!FF66*'NGER input 2'!FP66*'NGER input 2'!$GQ66,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A66=2013,'NGER input 2'!$A66=2014),'NGER input 2'!EW66*'NGER input 2'!FG66*'NGER input 2'!FQ66*'NGER input 2'!$GQ66,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A66=2013,'NGER input 2'!$A66=2014),'NGER input 2'!EX66*'NGER input 2'!FH66*'NGER input 2'!FR66*'NGER input 2'!$GQ66,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A66=2013,'NGER input 2'!$A66=2014),'NGER input 2'!EY66*'NGER input 2'!FI66*'NGER input 2'!FS66*'NGER input 2'!$GQ66,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A66=2013,'NGER input 2'!$A66=2014),'NGER input 2'!EZ66*'NGER input 2'!FJ66*'NGER input 2'!FT66*'NGER input 2'!$GQ66,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A66=2013,'NGER input 2'!$A66=2014),'NGER input 2'!FA66*'NGER input 2'!FK66*'NGER input 2'!FU66*'NGER input 2'!$GQ66,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A66=2013,'NGER input 2'!$A66=2014),'NGER input 2'!FB66*'NGER input 2'!FL66*'NGER input 2'!FV66*'NGER input 2'!$GQ66,0)","v":0},{"$f":"C68*(1-EXP(-'NGER input 2'!FW66*(13-'NGER input 2'!$GR66-7)/12))","v":0},{"$f":"D68*(1-EXP(-'NGER input 2'!FX66*(13-'NGER input 2'!$GR66-7)/12))","v":0},{"$f":"E68*(1-EXP(-'NGER input 2'!FY66*(13-'NGER input 2'!$GR66-7)/12))","v":0},{"$f":"F68*(1-EXP(-'NGER input 2'!FZ66*(13-'NGER input 2'!$GR66-7)/12))","v":0},{"$f":"G68*(1-EXP(-'NGER input 2'!GA66*(13-'NGER input 2'!$GR66-7)/12))","v":0},{"$f":"H68*(1-EXP(-'NGER input 2'!GB66*(13-'NGER input 2'!$GR66-7)/12))","v":0},{"$f":"I68*(1-EXP(-'NGER input 2'!GC66*(13-'NGER input 2'!$GR66-7)/12))","v":0},{"$f":"J68*(1-EXP(-'NGER input 2'!GD66*(13-'NGER input 2'!$GR66-7)/12))","v":0},{"$f":"K68*(1-EXP(-'NGER input 2'!GE66*(13-'NGER input 2'!$GR66-7)/12))","v":0},{"$f":"L68*(1-EXP(-'NGER input 2'!GF66*(13-'NGER input 2'!$GR66-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q67/'NGER results'!$N67)*M68),0,('NGER results'!$Q67/'NGER results'!$N67)*M68)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q67/'NGER results'!$N67)*N68),0,('NGER results'!$Q67/'NGER results'!$N67)*N68)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q67/'NGER results'!$N67)*O68),0,('NGER results'!$Q67/'NGER results'!$N67)*O68)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q67/'NGER results'!$N67)*P68),0,('NGER results'!$Q67/'NGER results'!$N67)*P68)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q67/'NGER results'!$N67)*Q68),0,('NGER results'!$Q67/'NGER results'!$N67)*Q68)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q67/'NGER results'!$N67)*R68),0,('NGER results'!$Q67/'NGER results'!$N67)*R68)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q67/'NGER results'!$N67)*S68),0,('NGER results'!$Q67/'NGER results'!$N67)*S68)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q67/'NGER results'!$N67)*T68),0,('NGER results'!$Q67/'NGER results'!$N67)*T68)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q67/'NGER results'!$N67)*U68),0,('NGER results'!$Q67/'NGER results'!$N67)*U68)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q67/'NGER results'!$N67)*V68),0,('NGER results'!$Q67/'NGER results'!$N67)*V68)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ68*(1-EXP(-'NGER input 2'!FW66))","v":0},{"$f":"AR68*(1-EXP(-'NGER input 2'!FX66))","v":0},{"$f":"AS68*(1-EXP(-'NGER input 2'!FY66))","v":0},{"$f":"AT68*(1-EXP(-'NGER input 2'!FZ66))","v":0},{"$f":"AU68*(1-EXP(-'NGER input 2'!GA66))","v":0},{"$f":"AV68*(1-EXP(-'NGER input 2'!GB66))","v":0},{"$f":"AW68*(1-EXP(-'NGER input 2'!GC66))","v":0},{"$f":"AX68*(1-EXP(-'NGER input 2'!GD66))","v":0},{"$f":"AY68*(1-EXP(-'NGER input 2'!GE66))","v":0},{"$f":"AZ68*(1-EXP(-'NGER input 2'!GF66))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q67/'NGER results'!$N67)*BA68),0,('NGER results'!$Q67/'NGER results'!$N67)*BA68)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q67/'NGER results'!$N67)*BB68),0,('NGER results'!$Q67/'NGER results'!$N67)*BB68)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q67/'NGER results'!$N67)*BC68),0,('NGER results'!$Q67/'NGER results'!$N67)*BC68)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q67/'NGER results'!$N67)*BD68),0,('NGER results'!$Q67/'NGER results'!$N67)*BD68)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q67/'NGER results'!$N67)*BE68),0,('NGER results'!$Q67/'NGER results'!$N67)*BE68)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q67/'NGER results'!$N67)*BF68),0,('NGER results'!$Q67/'NGER results'!$N67)*BF68)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q67/'NGER results'!$N67)*BG68),0,('NGER results'!$Q67/'NGER results'!$N67)*BG68)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q67/'NGER results'!$N67)*BH68),0,('NGER results'!$Q67/'NGER results'!$N67)*BH68)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q67/'NGER results'!$N67)*BI68),0,('NGER results'!$Q67/'NGER results'!$N67)*BI68)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q67/'NGER results'!$N67)*BJ68),0,('NGER results'!$Q67/'NGER results'!$N67)*BJ68)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A68>=2016,(BA68+M68)*'NGER input 2'!$GS66*1.336*25,(BA68+M68)*'NGER input 2'!$GS66*1.336*25)","v":0},{"$f":"IF($A68>=2016,(BB68+N68)*'NGER input 2'!$GS66*1.336*25,(BB68+N68)*'NGER input 2'!$GS66*1.336*25)","v":0},{"$f":"IF($A68>=2016,(BC68+O68)*'NGER input 2'!$GS66*1.336*25,(BC68+O68)*'NGER input 2'!$GS66*1.336*25)","v":0},{"$f":"IF($A68>=2016,(BD68+P68)*'NGER input 2'!$GS66*1.336*25,(BD68+P68)*'NGER input 2'!$GS66*1.336*25)","v":0},{"$f":"IF($A68>=2016,(BE68+Q68)*'NGER input 2'!$GS66*1.336*25,(BE68+Q68)*'NGER input 2'!$GS66*1.336*25)","v":0},{"$f":"IF($A68>=2016,(BF68+R68)*'NGER input 2'!$GS66*1.336*25,(BF68+R68)*'NGER input 2'!$GS66*1.336*25)","v":0},{"$f":"IF($A68>=2016,(BG68+S68)*'NGER input 2'!$GS66*1.336*25,(BG68+S68)*'NGER input 2'!$GS66*1.336*25)","v":0},{"$f":"IF($A68>=2016,(BH68+T68)*'NGER input 2'!$GS66*1.336*25,(BH68+T68)*'NGER input 2'!$GS66*1.336*25)","v":0},{"$f":"IF($A68>=2016,(BI68+U68)*'NGER input 2'!$GS66*1.336*25,(BI68+U68)*'NGER input 2'!$GS66*1.336*25)","v":0},{"$f":"IF($A68>=2016,(BJ68+V68)*'NGER input 2'!$GS66*1.336*25,(BJ68+V68)*'NGER input 2'!$GS66*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A67","v":63},null,{"$f":"IF(OR('NGER input 2'!$A67=2013,'NGER input 2'!$A67=2014),'NGER input 2'!ES67*'NGER input 2'!FC67*'NGER input 2'!FM67*'NGER input 2'!$GQ67,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A67=2013,'NGER input 2'!$A67=2014),'NGER input 2'!ET67*'NGER input 2'!FD67*'NGER input 2'!FN67*'NGER input 2'!$GQ67,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A67=2013,'NGER input 2'!$A67=2014),'NGER input 2'!EU67*'NGER input 2'!FE67*'NGER input 2'!FO67*'NGER input 2'!$GQ67,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A67=2013,'NGER input 2'!$A67=2014),'NGER input 2'!EV67*'NGER input 2'!FF67*'NGER input 2'!FP67*'NGER input 2'!$GQ67,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A67=2013,'NGER input 2'!$A67=2014),'NGER input 2'!EW67*'NGER input 2'!FG67*'NGER input 2'!FQ67*'NGER input 2'!$GQ67,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A67=2013,'NGER input 2'!$A67=2014),'NGER input 2'!EX67*'NGER input 2'!FH67*'NGER input 2'!FR67*'NGER input 2'!$GQ67,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A67=2013,'NGER input 2'!$A67=2014),'NGER input 2'!EY67*'NGER input 2'!FI67*'NGER input 2'!FS67*'NGER input 2'!$GQ67,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A67=2013,'NGER input 2'!$A67=2014),'NGER input 2'!EZ67*'NGER input 2'!FJ67*'NGER input 2'!FT67*'NGER input 2'!$GQ67,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A67=2013,'NGER input 2'!$A67=2014),'NGER input 2'!FA67*'NGER input 2'!FK67*'NGER input 2'!FU67*'NGER input 2'!$GQ67,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A67=2013,'NGER input 2'!$A67=2014),'NGER input 2'!FB67*'NGER input 2'!FL67*'NGER input 2'!FV67*'NGER input 2'!$GQ67,0)","v":0},{"$f":"C69*(1-EXP(-'NGER input 2'!FW67*(13-'NGER input 2'!$GR67-7)/12))","v":0},{"$f":"D69*(1-EXP(-'NGER input 2'!FX67*(13-'NGER input 2'!$GR67-7)/12))","v":0},{"$f":"E69*(1-EXP(-'NGER input 2'!FY67*(13-'NGER input 2'!$GR67-7)/12))","v":0},{"$f":"F69*(1-EXP(-'NGER input 2'!FZ67*(13-'NGER input 2'!$GR67-7)/12))","v":0},{"$f":"G69*(1-EXP(-'NGER input 2'!GA67*(13-'NGER input 2'!$GR67-7)/12))","v":0},{"$f":"H69*(1-EXP(-'NGER input 2'!GB67*(13-'NGER input 2'!$GR67-7)/12))","v":0},{"$f":"I69*(1-EXP(-'NGER input 2'!GC67*(13-'NGER input 2'!$GR67-7)/12))","v":0},{"$f":"J69*(1-EXP(-'NGER input 2'!GD67*(13-'NGER input 2'!$GR67-7)/12))","v":0},{"$f":"K69*(1-EXP(-'NGER input 2'!GE67*(13-'NGER input 2'!$GR67-7)/12))","v":0},{"$f":"L69*(1-EXP(-'NGER input 2'!GF67*(13-'NGER input 2'!$GR67-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q68/'NGER results'!$N68)*M69),0,('NGER results'!$Q68/'NGER results'!$N68)*M69)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q68/'NGER results'!$N68)*N69),0,('NGER results'!$Q68/'NGER results'!$N68)*N69)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q68/'NGER results'!$N68)*O69),0,('NGER results'!$Q68/'NGER results'!$N68)*O69)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q68/'NGER results'!$N68)*P69),0,('NGER results'!$Q68/'NGER results'!$N68)*P69)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q68/'NGER results'!$N68)*Q69),0,('NGER results'!$Q68/'NGER results'!$N68)*Q69)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q68/'NGER results'!$N68)*R69),0,('NGER results'!$Q68/'NGER results'!$N68)*R69)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q68/'NGER results'!$N68)*S69),0,('NGER results'!$Q68/'NGER results'!$N68)*S69)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q68/'NGER results'!$N68)*T69),0,('NGER results'!$Q68/'NGER results'!$N68)*T69)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q68/'NGER results'!$N68)*U69),0,('NGER results'!$Q68/'NGER results'!$N68)*U69)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q68/'NGER results'!$N68)*V69),0,('NGER results'!$Q68/'NGER results'!$N68)*V69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ69*(1-EXP(-'NGER input 2'!FW67))","v":0},{"$f":"AR69*(1-EXP(-'NGER input 2'!FX67))","v":0},{"$f":"AS69*(1-EXP(-'NGER input 2'!FY67))","v":0},{"$f":"AT69*(1-EXP(-'NGER input 2'!FZ67))","v":0},{"$f":"AU69*(1-EXP(-'NGER input 2'!GA67))","v":0},{"$f":"AV69*(1-EXP(-'NGER input 2'!GB67))","v":0},{"$f":"AW69*(1-EXP(-'NGER input 2'!GC67))","v":0},{"$f":"AX69*(1-EXP(-'NGER input 2'!GD67))","v":0},{"$f":"AY69*(1-EXP(-'NGER input 2'!GE67))","v":0},{"$f":"AZ69*(1-EXP(-'NGER input 2'!GF67))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q68/'NGER results'!$N68)*BA69),0,('NGER results'!$Q68/'NGER results'!$N68)*BA69)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q68/'NGER results'!$N68)*BB69),0,('NGER results'!$Q68/'NGER results'!$N68)*BB69)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q68/'NGER results'!$N68)*BC69),0,('NGER results'!$Q68/'NGER results'!$N68)*BC69)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q68/'NGER results'!$N68)*BD69),0,('NGER results'!$Q68/'NGER results'!$N68)*BD69)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q68/'NGER results'!$N68)*BE69),0,('NGER results'!$Q68/'NGER results'!$N68)*BE69)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q68/'NGER results'!$N68)*BF69),0,('NGER results'!$Q68/'NGER results'!$N68)*BF69)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q68/'NGER results'!$N68)*BG69),0,('NGER results'!$Q68/'NGER results'!$N68)*BG69)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q68/'NGER results'!$N68)*BH69),0,('NGER results'!$Q68/'NGER results'!$N68)*BH69)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q68/'NGER results'!$N68)*BI69),0,('NGER results'!$Q68/'NGER results'!$N68)*BI69)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q68/'NGER results'!$N68)*BJ69),0,('NGER results'!$Q68/'NGER results'!$N68)*BJ69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A69>=2016,(BA69+M69)*'NGER input 2'!$GS67*1.336*25,(BA69+M69)*'NGER input 2'!$GS67*1.336*25)","v":0},{"$f":"IF($A69>=2016,(BB69+N69)*'NGER input 2'!$GS67*1.336*25,(BB69+N69)*'NGER input 2'!$GS67*1.336*25)","v":0},{"$f":"IF($A69>=2016,(BC69+O69)*'NGER input 2'!$GS67*1.336*25,(BC69+O69)*'NGER input 2'!$GS67*1.336*25)","v":0},{"$f":"IF($A69>=2016,(BD69+P69)*'NGER input 2'!$GS67*1.336*25,(BD69+P69)*'NGER input 2'!$GS67*1.336*25)","v":0},{"$f":"IF($A69>=2016,(BE69+Q69)*'NGER input 2'!$GS67*1.336*25,(BE69+Q69)*'NGER input 2'!$GS67*1.336*25)","v":0},{"$f":"IF($A69>=2016,(BF69+R69)*'NGER input 2'!$GS67*1.336*25,(BF69+R69)*'NGER input 2'!$GS67*1.336*25)","v":0},{"$f":"IF($A69>=2016,(BG69+S69)*'NGER input 2'!$GS67*1.336*25,(BG69+S69)*'NGER input 2'!$GS67*1.336*25)","v":0},{"$f":"IF($A69>=2016,(BH69+T69)*'NGER input 2'!$GS67*1.336*25,(BH69+T69)*'NGER input 2'!$GS67*1.336*25)","v":0},{"$f":"IF($A69>=2016,(BI69+U69)*'NGER input 2'!$GS67*1.336*25,(BI69+U69)*'NGER input 2'!$GS67*1.336*25)","v":0},{"$f":"IF($A69>=2016,(BJ69+V69)*'NGER input 2'!$GS67*1.336*25,(BJ69+V69)*'NGER input 2'!$GS67*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A68","v":64},null,{"$f":"IF(OR('NGER input 2'!$A68=2013,'NGER input 2'!$A68=2014),'NGER input 2'!ES68*'NGER input 2'!FC68*'NGER input 2'!FM68*'NGER input 2'!$GQ68,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A68=2013,'NGER input 2'!$A68=2014),'NGER input 2'!ET68*'NGER input 2'!FD68*'NGER input 2'!FN68*'NGER input 2'!$GQ68,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A68=2013,'NGER input 2'!$A68=2014),'NGER input 2'!EU68*'NGER input 2'!FE68*'NGER input 2'!FO68*'NGER input 2'!$GQ68,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A68=2013,'NGER input 2'!$A68=2014),'NGER input 2'!EV68*'NGER input 2'!FF68*'NGER input 2'!FP68*'NGER input 2'!$GQ68,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A68=2013,'NGER input 2'!$A68=2014),'NGER input 2'!EW68*'NGER input 2'!FG68*'NGER input 2'!FQ68*'NGER input 2'!$GQ68,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A68=2013,'NGER input 2'!$A68=2014),'NGER input 2'!EX68*'NGER input 2'!FH68*'NGER input 2'!FR68*'NGER input 2'!$GQ68,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A68=2013,'NGER input 2'!$A68=2014),'NGER input 2'!EY68*'NGER input 2'!FI68*'NGER input 2'!FS68*'NGER input 2'!$GQ68,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A68=2013,'NGER input 2'!$A68=2014),'NGER input 2'!EZ68*'NGER input 2'!FJ68*'NGER input 2'!FT68*'NGER input 2'!$GQ68,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A68=2013,'NGER input 2'!$A68=2014),'NGER input 2'!FA68*'NGER input 2'!FK68*'NGER input 2'!FU68*'NGER input 2'!$GQ68,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A68=2013,'NGER input 2'!$A68=2014),'NGER input 2'!FB68*'NGER input 2'!FL68*'NGER input 2'!FV68*'NGER input 2'!$GQ68,0)","v":0},{"$f":"C70*(1-EXP(-'NGER input 2'!FW68*(13-'NGER input 2'!$GR68-7)/12))","v":0},{"$f":"D70*(1-EXP(-'NGER input 2'!FX68*(13-'NGER input 2'!$GR68-7)/12))","v":0},{"$f":"E70*(1-EXP(-'NGER input 2'!FY68*(13-'NGER input 2'!$GR68-7)/12))","v":0},{"$f":"F70*(1-EXP(-'NGER input 2'!FZ68*(13-'NGER input 2'!$GR68-7)/12))","v":0},{"$f":"G70*(1-EXP(-'NGER input 2'!GA68*(13-'NGER input 2'!$GR68-7)/12))","v":0},{"$f":"H70*(1-EXP(-'NGER input 2'!GB68*(13-'NGER input 2'!$GR68-7)/12))","v":0},{"$f":"I70*(1-EXP(-'NGER input 2'!GC68*(13-'NGER input 2'!$GR68-7)/12))","v":0},{"$f":"J70*(1-EXP(-'NGER input 2'!GD68*(13-'NGER input 2'!$GR68-7)/12))","v":0},{"$f":"K70*(1-EXP(-'NGER input 2'!GE68*(13-'NGER input 2'!$GR68-7)/12))","v":0},{"$f":"L70*(1-EXP(-'NGER input 2'!GF68*(13-'NGER input 2'!$GR68-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q69/'NGER results'!$N69)*M70),0,('NGER results'!$Q69/'NGER results'!$N69)*M70)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q69/'NGER results'!$N69)*N70),0,('NGER results'!$Q69/'NGER results'!$N69)*N70)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q69/'NGER results'!$N69)*O70),0,('NGER results'!$Q69/'NGER results'!$N69)*O70)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q69/'NGER results'!$N69)*P70),0,('NGER results'!$Q69/'NGER results'!$N69)*P70)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q69/'NGER results'!$N69)*Q70),0,('NGER results'!$Q69/'NGER results'!$N69)*Q70)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q69/'NGER results'!$N69)*R70),0,('NGER results'!$Q69/'NGER results'!$N69)*R70)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q69/'NGER results'!$N69)*S70),0,('NGER results'!$Q69/'NGER results'!$N69)*S70)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q69/'NGER results'!$N69)*T70),0,('NGER results'!$Q69/'NGER results'!$N69)*T70)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q69/'NGER results'!$N69)*U70),0,('NGER results'!$Q69/'NGER results'!$N69)*U70)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q69/'NGER results'!$N69)*V70),0,('NGER results'!$Q69/'NGER results'!$N69)*V70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ70*(1-EXP(-'NGER input 2'!FW68))","v":0},{"$f":"AR70*(1-EXP(-'NGER input 2'!FX68))","v":0},{"$f":"AS70*(1-EXP(-'NGER input 2'!FY68))","v":0},{"$f":"AT70*(1-EXP(-'NGER input 2'!FZ68))","v":0},{"$f":"AU70*(1-EXP(-'NGER input 2'!GA68))","v":0},{"$f":"AV70*(1-EXP(-'NGER input 2'!GB68))","v":0},{"$f":"AW70*(1-EXP(-'NGER input 2'!GC68))","v":0},{"$f":"AX70*(1-EXP(-'NGER input 2'!GD68))","v":0},{"$f":"AY70*(1-EXP(-'NGER input 2'!GE68))","v":0},{"$f":"AZ70*(1-EXP(-'NGER input 2'!GF68))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q69/'NGER results'!$N69)*BA70),0,('NGER results'!$Q69/'NGER results'!$N69)*BA70)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q69/'NGER results'!$N69)*BB70),0,('NGER results'!$Q69/'NGER results'!$N69)*BB70)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q69/'NGER results'!$N69)*BC70),0,('NGER results'!$Q69/'NGER results'!$N69)*BC70)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q69/'NGER results'!$N69)*BD70),0,('NGER results'!$Q69/'NGER results'!$N69)*BD70)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q69/'NGER results'!$N69)*BE70),0,('NGER results'!$Q69/'NGER results'!$N69)*BE70)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q69/'NGER results'!$N69)*BF70),0,('NGER results'!$Q69/'NGER results'!$N69)*BF70)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q69/'NGER results'!$N69)*BG70),0,('NGER results'!$Q69/'NGER results'!$N69)*BG70)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q69/'NGER results'!$N69)*BH70),0,('NGER results'!$Q69/'NGER results'!$N69)*BH70)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q69/'NGER results'!$N69)*BI70),0,('NGER results'!$Q69/'NGER results'!$N69)*BI70)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q69/'NGER results'!$N69)*BJ70),0,('NGER results'!$Q69/'NGER results'!$N69)*BJ70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A70>=2016,(BA70+M70)*'NGER input 2'!$GS68*1.336*25,(BA70+M70)*'NGER input 2'!$GS68*1.336*25)","v":0},{"$f":"IF($A70>=2016,(BB70+N70)*'NGER input 2'!$GS68*1.336*25,(BB70+N70)*'NGER input 2'!$GS68*1.336*25)","v":0},{"$f":"IF($A70>=2016,(BC70+O70)*'NGER input 2'!$GS68*1.336*25,(BC70+O70)*'NGER input 2'!$GS68*1.336*25)","v":0},{"$f":"IF($A70>=2016,(BD70+P70)*'NGER input 2'!$GS68*1.336*25,(BD70+P70)*'NGER input 2'!$GS68*1.336*25)","v":0},{"$f":"IF($A70>=2016,(BE70+Q70)*'NGER input 2'!$GS68*1.336*25,(BE70+Q70)*'NGER input 2'!$GS68*1.336*25)","v":0},{"$f":"IF($A70>=2016,(BF70+R70)*'NGER input 2'!$GS68*1.336*25,(BF70+R70)*'NGER input 2'!$GS68*1.336*25)","v":0},{"$f":"IF($A70>=2016,(BG70+S70)*'NGER input 2'!$GS68*1.336*25,(BG70+S70)*'NGER input 2'!$GS68*1.336*25)","v":0},{"$f":"IF($A70>=2016,(BH70+T70)*'NGER input 2'!$GS68*1.336*25,(BH70+T70)*'NGER input 2'!$GS68*1.336*25)","v":0},{"$f":"IF($A70>=2016,(BI70+U70)*'NGER input 2'!$GS68*1.336*25,(BI70+U70)*'NGER input 2'!$GS68*1.336*25)","v":0},{"$f":"IF($A70>=2016,(BJ70+V70)*'NGER input 2'!$GS68*1.336*25,(BJ70+V70)*'NGER input 2'!$GS68*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A69","v":65},null,{"$f":"IF(OR('NGER input 2'!$A69=2013,'NGER input 2'!$A69=2014),'NGER input 2'!ES69*'NGER input 2'!FC69*'NGER input 2'!FM69*'NGER input 2'!$GQ69,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A69=2013,'NGER input 2'!$A69=2014),'NGER input 2'!ET69*'NGER input 2'!FD69*'NGER input 2'!FN69*'NGER input 2'!$GQ69,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A69=2013,'NGER input 2'!$A69=2014),'NGER input 2'!EU69*'NGER input 2'!FE69*'NGER input 2'!FO69*'NGER input 2'!$GQ69,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A69=2013,'NGER input 2'!$A69=2014),'NGER input 2'!EV69*'NGER input 2'!FF69*'NGER input 2'!FP69*'NGER input 2'!$GQ69,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A69=2013,'NGER input 2'!$A69=2014),'NGER input 2'!EW69*'NGER input 2'!FG69*'NGER input 2'!FQ69*'NGER input 2'!$GQ69,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A69=2013,'NGER input 2'!$A69=2014),'NGER input 2'!EX69*'NGER input 2'!FH69*'NGER input 2'!FR69*'NGER input 2'!$GQ69,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A69=2013,'NGER input 2'!$A69=2014),'NGER input 2'!EY69*'NGER input 2'!FI69*'NGER input 2'!FS69*'NGER input 2'!$GQ69,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A69=2013,'NGER input 2'!$A69=2014),'NGER input 2'!EZ69*'NGER input 2'!FJ69*'NGER input 2'!FT69*'NGER input 2'!$GQ69,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A69=2013,'NGER input 2'!$A69=2014),'NGER input 2'!FA69*'NGER input 2'!FK69*'NGER input 2'!FU69*'NGER input 2'!$GQ69,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A69=2013,'NGER input 2'!$A69=2014),'NGER input 2'!FB69*'NGER input 2'!FL69*'NGER input 2'!FV69*'NGER input 2'!$GQ69,0)","v":0},{"$f":"C71*(1-EXP(-'NGER input 2'!FW69*(13-'NGER input 2'!$GR69-7)/12))","v":0},{"$f":"D71*(1-EXP(-'NGER input 2'!FX69*(13-'NGER input 2'!$GR69-7)/12))","v":0},{"$f":"E71*(1-EXP(-'NGER input 2'!FY69*(13-'NGER input 2'!$GR69-7)/12))","v":0},{"$f":"F71*(1-EXP(-'NGER input 2'!FZ69*(13-'NGER input 2'!$GR69-7)/12))","v":0},{"$f":"G71*(1-EXP(-'NGER input 2'!GA69*(13-'NGER input 2'!$GR69-7)/12))","v":0},{"$f":"H71*(1-EXP(-'NGER input 2'!GB69*(13-'NGER input 2'!$GR69-7)/12))","v":0},{"$f":"I71*(1-EXP(-'NGER input 2'!GC69*(13-'NGER input 2'!$GR69-7)/12))","v":0},{"$f":"J71*(1-EXP(-'NGER input 2'!GD69*(13-'NGER input 2'!$GR69-7)/12))","v":0},{"$f":"K71*(1-EXP(-'NGER input 2'!GE69*(13-'NGER input 2'!$GR69-7)/12))","v":0},{"$f":"L71*(1-EXP(-'NGER input 2'!GF69*(13-'NGER input 2'!$GR69-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q70/'NGER results'!$N70)*M71),0,('NGER results'!$Q70/'NGER results'!$N70)*M71)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q70/'NGER results'!$N70)*N71),0,('NGER results'!$Q70/'NGER results'!$N70)*N71)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q70/'NGER results'!$N70)*O71),0,('NGER results'!$Q70/'NGER results'!$N70)*O71)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q70/'NGER results'!$N70)*P71),0,('NGER results'!$Q70/'NGER results'!$N70)*P71)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q70/'NGER results'!$N70)*Q71),0,('NGER results'!$Q70/'NGER results'!$N70)*Q71)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q70/'NGER results'!$N70)*R71),0,('NGER results'!$Q70/'NGER results'!$N70)*R71)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q70/'NGER results'!$N70)*S71),0,('NGER results'!$Q70/'NGER results'!$N70)*S71)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q70/'NGER results'!$N70)*T71),0,('NGER results'!$Q70/'NGER results'!$N70)*T71)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q70/'NGER results'!$N70)*U71),0,('NGER results'!$Q70/'NGER results'!$N70)*U71)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q70/'NGER results'!$N70)*V71),0,('NGER results'!$Q70/'NGER results'!$N70)*V71)","v":0},{"$f":"C71-M71","v":0},{"$f":"D71-N71","v":0},{"$f":"E71-O71","v":0},{"$f":"F71-P71","v":0},{"$f":"G71-Q71","v":0},{"$f":"H71-R71","v":0},{"$f":"I71-S71","v":0},{"$f":"J71-T71","v":0},{"$f":"K71-U71","v":0},{"$f":"L71-V71","v":0},{"$f":"IF(ISNUMBER(CO70),CO70,0)","v":0},{"$f":"IF(ISNUMBER(CP70),CP70,0)","v":0},{"$f":"IF(ISNUMBER(CQ70),CQ70,0)","v":0},{"$f":"IF(ISNUMBER(CR70),CR70,0)","v":0},{"$f":"IF(ISNUMBER(CS70),CS70,0)","v":0},{"$f":"IF(ISNUMBER(CT70),CT70,0)","v":0},{"$f":"IF(ISNUMBER(CU70),CU70,0)","v":0},{"$f":"IF(ISNUMBER(CV70),CV70,0)","v":0},{"$f":"IF(ISNUMBER(CW70),CW70,0)","v":0},{"$f":"IF(ISNUMBER(CX70),CX70,0)","v":0},{"$f":"AQ71*(1-EXP(-'NGER input 2'!FW69))","v":0},{"$f":"AR71*(1-EXP(-'NGER input 2'!FX69))","v":0},{"$f":"AS71*(1-EXP(-'NGER input 2'!FY69))","v":0},{"$f":"AT71*(1-EXP(-'NGER input 2'!FZ69))","v":0},{"$f":"AU71*(1-EXP(-'NGER input 2'!GA69))","v":0},{"$f":"AV71*(1-EXP(-'NGER input 2'!GB69))","v":0},{"$f":"AW71*(1-EXP(-'NGER input 2'!GC69))","v":0},{"$f":"AX71*(1-EXP(-'NGER input 2'!GD69))","v":0},{"$f":"AY71*(1-EXP(-'NGER input 2'!GE69))","v":0},{"$f":"AZ71*(1-EXP(-'NGER input 2'!GF69))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q70/'NGER results'!$N70)*BA71),0,('NGER results'!$Q70/'NGER results'!$N70)*BA71)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q70/'NGER results'!$N70)*BB71),0,('NGER results'!$Q70/'NGER results'!$N70)*BB71)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q70/'NGER results'!$N70)*BC71),0,('NGER results'!$Q70/'NGER results'!$N70)*BC71)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q70/'NGER results'!$N70)*BD71),0,('NGER results'!$Q70/'NGER results'!$N70)*BD71)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q70/'NGER results'!$N70)*BE71),0,('NGER results'!$Q70/'NGER results'!$N70)*BE71)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q70/'NGER results'!$N70)*BF71),0,('NGER results'!$Q70/'NGER results'!$N70)*BF71)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q70/'NGER results'!$N70)*BG71),0,('NGER results'!$Q70/'NGER results'!$N70)*BG71)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q70/'NGER results'!$N70)*BH71),0,('NGER results'!$Q70/'NGER results'!$N70)*BH71)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q70/'NGER results'!$N70)*BI71),0,('NGER results'!$Q70/'NGER results'!$N70)*BI71)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q70/'NGER results'!$N70)*BJ71),0,('NGER results'!$Q70/'NGER results'!$N70)*BJ71)","v":0},{"$f":"AQ71-BA71","v":0},{"$f":"AR71-BB71","v":0},{"$f":"AS71-BC71","v":0},{"$f":"AT71-BD71","v":0},{"$f":"AU71-BE71","v":0},{"$f":"AV71-BF71","v":0},{"$f":"AW71-BG71","v":0},{"$f":"AX71-BH71","v":0},{"$f":"AY71-BI71","v":0},{"$f":"AZ71-BJ71","v":0},{"$f":"M71+BA71","v":0},{"$f":"N71+BB71","v":0},{"$f":"O71+BC71","v":0},{"$f":"P71+BD71","v":0},{"$f":"Q71+BE71","v":0},{"$f":"R71+BF71","v":0},{"$f":"S71+BG71","v":0},{"$f":"T71+BH71","v":0},{"$f":"U71+BI71","v":0},{"$f":"V71+BJ71","v":0},{"$f":"C71-W71+AQ71-BK71","v":0},{"$f":"D71-X71+AR71-BL71","v":0},{"$f":"E71-Y71+AS71-BM71","v":0},{"$f":"F71-Z71+AT71-BN71","v":0},{"$f":"G71-AA71+AU71-BO71","v":0},{"$f":"H71-AB71+AV71-BP71","v":0},{"$f":"I71-AC71+AW71-BQ71","v":0},{"$f":"J71-AD71+AX71-BR71","v":0},{"$f":"K71-AE71+AY71-BS71","v":0},{"$f":"L71-AF71+AZ71-BT71","v":0},{"$f":"IF($A71>=2016,(BA71+M71)*'NGER input 2'!$GS69*1.336*25,(BA71+M71)*'NGER input 2'!$GS69*1.336*25)","v":0},{"$f":"IF($A71>=2016,(BB71+N71)*'NGER input 2'!$GS69*1.336*25,(BB71+N71)*'NGER input 2'!$GS69*1.336*25)","v":0},{"$f":"IF($A71>=2016,(BC71+O71)*'NGER input 2'!$GS69*1.336*25,(BC71+O71)*'NGER input 2'!$GS69*1.336*25)","v":0},{"$f":"IF($A71>=2016,(BD71+P71)*'NGER input 2'!$GS69*1.336*25,(BD71+P71)*'NGER input 2'!$GS69*1.336*25)","v":0},{"$f":"IF($A71>=2016,(BE71+Q71)*'NGER input 2'!$GS69*1.336*25,(BE71+Q71)*'NGER input 2'!$GS69*1.336*25)","v":0},{"$f":"IF($A71>=2016,(BF71+R71)*'NGER input 2'!$GS69*1.336*25,(BF71+R71)*'NGER input 2'!$GS69*1.336*25)","v":0},{"$f":"IF($A71>=2016,(BG71+S71)*'NGER input 2'!$GS69*1.336*25,(BG71+S71)*'NGER input 2'!$GS69*1.336*25)","v":0},{"$f":"IF($A71>=2016,(BH71+T71)*'NGER input 2'!$GS69*1.336*25,(BH71+T71)*'NGER input 2'!$GS69*1.336*25)","v":0},{"$f":"IF($A71>=2016,(BI71+U71)*'NGER input 2'!$GS69*1.336*25,(BI71+U71)*'NGER input 2'!$GS69*1.336*25)","v":0},{"$f":"IF($A71>=2016,(BJ71+V71)*'NGER input 2'!$GS69*1.336*25,(BJ71+V71)*'NGER input 2'!$GS69*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A70","v":66},null,{"$f":"IF(OR('NGER input 2'!$A70=2013,'NGER input 2'!$A70=2014),'NGER input 2'!ES70*'NGER input 2'!FC70*'NGER input 2'!FM70*'NGER input 2'!$GQ70,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A70=2013,'NGER input 2'!$A70=2014),'NGER input 2'!ET70*'NGER input 2'!FD70*'NGER input 2'!FN70*'NGER input 2'!$GQ70,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A70=2013,'NGER input 2'!$A70=2014),'NGER input 2'!EU70*'NGER input 2'!FE70*'NGER input 2'!FO70*'NGER input 2'!$GQ70,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A70=2013,'NGER input 2'!$A70=2014),'NGER input 2'!EV70*'NGER input 2'!FF70*'NGER input 2'!FP70*'NGER input 2'!$GQ70,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A70=2013,'NGER input 2'!$A70=2014),'NGER input 2'!EW70*'NGER input 2'!FG70*'NGER input 2'!FQ70*'NGER input 2'!$GQ70,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A70=2013,'NGER input 2'!$A70=2014),'NGER input 2'!EX70*'NGER input 2'!FH70*'NGER input 2'!FR70*'NGER input 2'!$GQ70,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A70=2013,'NGER input 2'!$A70=2014),'NGER input 2'!EY70*'NGER input 2'!FI70*'NGER input 2'!FS70*'NGER input 2'!$GQ70,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A70=2013,'NGER input 2'!$A70=2014),'NGER input 2'!EZ70*'NGER input 2'!FJ70*'NGER input 2'!FT70*'NGER input 2'!$GQ70,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A70=2013,'NGER input 2'!$A70=2014),'NGER input 2'!FA70*'NGER input 2'!FK70*'NGER input 2'!FU70*'NGER input 2'!$GQ70,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A70=2013,'NGER input 2'!$A70=2014),'NGER input 2'!FB70*'NGER input 2'!FL70*'NGER input 2'!FV70*'NGER input 2'!$GQ70,0)","v":0},{"$f":"C72*(1-EXP(-'NGER input 2'!FW70*(13-'NGER input 2'!$GR70-7)/12))","v":0},{"$f":"D72*(1-EXP(-'NGER input 2'!FX70*(13-'NGER input 2'!$GR70-7)/12))","v":0},{"$f":"E72*(1-EXP(-'NGER input 2'!FY70*(13-'NGER input 2'!$GR70-7)/12))","v":0},{"$f":"F72*(1-EXP(-'NGER input 2'!FZ70*(13-'NGER input 2'!$GR70-7)/12))","v":0},{"$f":"G72*(1-EXP(-'NGER input 2'!GA70*(13-'NGER input 2'!$GR70-7)/12))","v":0},{"$f":"H72*(1-EXP(-'NGER input 2'!GB70*(13-'NGER input 2'!$GR70-7)/12))","v":0},{"$f":"I72*(1-EXP(-'NGER input 2'!GC70*(13-'NGER input 2'!$GR70-7)/12))","v":0},{"$f":"J72*(1-EXP(-'NGER input 2'!GD70*(13-'NGER input 2'!$GR70-7)/12))","v":0},{"$f":"K72*(1-EXP(-'NGER input 2'!GE70*(13-'NGER input 2'!$GR70-7)/12))","v":0},{"$f":"L72*(1-EXP(-'NGER input 2'!GF70*(13-'NGER input 2'!$GR70-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q71/'NGER results'!$N71)*M72),0,('NGER results'!$Q71/'NGER results'!$N71)*M72)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q71/'NGER results'!$N71)*N72),0,('NGER results'!$Q71/'NGER results'!$N71)*N72)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q71/'NGER results'!$N71)*O72),0,('NGER results'!$Q71/'NGER results'!$N71)*O72)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q71/'NGER results'!$N71)*P72),0,('NGER results'!$Q71/'NGER results'!$N71)*P72)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q71/'NGER results'!$N71)*Q72),0,('NGER results'!$Q71/'NGER results'!$N71)*Q72)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q71/'NGER results'!$N71)*R72),0,('NGER results'!$Q71/'NGER results'!$N71)*R72)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q71/'NGER results'!$N71)*S72),0,('NGER results'!$Q71/'NGER results'!$N71)*S72)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q71/'NGER results'!$N71)*T72),0,('NGER results'!$Q71/'NGER results'!$N71)*T72)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q71/'NGER results'!$N71)*U72),0,('NGER results'!$Q71/'NGER results'!$N71)*U72)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q71/'NGER results'!$N71)*V72),0,('NGER results'!$Q71/'NGER results'!$N71)*V72)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ72*(1-EXP(-'NGER input 2'!FW70))","v":0},{"$f":"AR72*(1-EXP(-'NGER input 2'!FX70))","v":0},{"$f":"AS72*(1-EXP(-'NGER input 2'!FY70))","v":0},{"$f":"AT72*(1-EXP(-'NGER input 2'!FZ70))","v":0},{"$f":"AU72*(1-EXP(-'NGER input 2'!GA70))","v":0},{"$f":"AV72*(1-EXP(-'NGER input 2'!GB70))","v":0},{"$f":"AW72*(1-EXP(-'NGER input 2'!GC70))","v":0},{"$f":"AX72*(1-EXP(-'NGER input 2'!GD70))","v":0},{"$f":"AY72*(1-EXP(-'NGER input 2'!GE70))","v":0},{"$f":"AZ72*(1-EXP(-'NGER input 2'!GF70))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q71/'NGER results'!$N71)*BA72),0,('NGER results'!$Q71/'NGER results'!$N71)*BA72)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q71/'NGER results'!$N71)*BB72),0,('NGER results'!$Q71/'NGER results'!$N71)*BB72)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q71/'NGER results'!$N71)*BC72),0,('NGER results'!$Q71/'NGER results'!$N71)*BC72)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q71/'NGER results'!$N71)*BD72),0,('NGER results'!$Q71/'NGER results'!$N71)*BD72)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q71/'NGER results'!$N71)*BE72),0,('NGER results'!$Q71/'NGER results'!$N71)*BE72)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q71/'NGER results'!$N71)*BF72),0,('NGER results'!$Q71/'NGER results'!$N71)*BF72)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q71/'NGER results'!$N71)*BG72),0,('NGER results'!$Q71/'NGER results'!$N71)*BG72)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q71/'NGER results'!$N71)*BH72),0,('NGER results'!$Q71/'NGER results'!$N71)*BH72)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q71/'NGER results'!$N71)*BI72),0,('NGER results'!$Q71/'NGER results'!$N71)*BI72)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q71/'NGER results'!$N71)*BJ72),0,('NGER results'!$Q71/'NGER results'!$N71)*BJ72)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A72>=2016,(BA72+M72)*'NGER input 2'!$GS70*1.336*25,(BA72+M72)*'NGER input 2'!$GS70*1.336*25)","v":0},{"$f":"IF($A72>=2016,(BB72+N72)*'NGER input 2'!$GS70*1.336*25,(BB72+N72)*'NGER input 2'!$GS70*1.336*25)","v":0},{"$f":"IF($A72>=2016,(BC72+O72)*'NGER input 2'!$GS70*1.336*25,(BC72+O72)*'NGER input 2'!$GS70*1.336*25)","v":0},{"$f":"IF($A72>=2016,(BD72+P72)*'NGER input 2'!$GS70*1.336*25,(BD72+P72)*'NGER input 2'!$GS70*1.336*25)","v":0},{"$f":"IF($A72>=2016,(BE72+Q72)*'NGER input 2'!$GS70*1.336*25,(BE72+Q72)*'NGER input 2'!$GS70*1.336*25)","v":0},{"$f":"IF($A72>=2016,(BF72+R72)*'NGER input 2'!$GS70*1.336*25,(BF72+R72)*'NGER input 2'!$GS70*1.336*25)","v":0},{"$f":"IF($A72>=2016,(BG72+S72)*'NGER input 2'!$GS70*1.336*25,(BG72+S72)*'NGER input 2'!$GS70*1.336*25)","v":0},{"$f":"IF($A72>=2016,(BH72+T72)*'NGER input 2'!$GS70*1.336*25,(BH72+T72)*'NGER input 2'!$GS70*1.336*25)","v":0},{"$f":"IF($A72>=2016,(BI72+U72)*'NGER input 2'!$GS70*1.336*25,(BI72+U72)*'NGER input 2'!$GS70*1.336*25)","v":0},{"$f":"IF($A72>=2016,(BJ72+V72)*'NGER input 2'!$GS70*1.336*25,(BJ72+V72)*'NGER input 2'!$GS70*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A71","v":67},null,{"$f":"IF(OR('NGER input 2'!$A71=2013,'NGER input 2'!$A71=2014),'NGER input 2'!ES71*'NGER input 2'!FC71*'NGER input 2'!FM71*'NGER input 2'!$GQ71,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A71=2013,'NGER input 2'!$A71=2014),'NGER input 2'!ET71*'NGER input 2'!FD71*'NGER input 2'!FN71*'NGER input 2'!$GQ71,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A71=2013,'NGER input 2'!$A71=2014),'NGER input 2'!EU71*'NGER input 2'!FE71*'NGER input 2'!FO71*'NGER input 2'!$GQ71,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A71=2013,'NGER input 2'!$A71=2014),'NGER input 2'!EV71*'NGER input 2'!FF71*'NGER input 2'!FP71*'NGER input 2'!$GQ71,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A71=2013,'NGER input 2'!$A71=2014),'NGER input 2'!EW71*'NGER input 2'!FG71*'NGER input 2'!FQ71*'NGER input 2'!$GQ71,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A71=2013,'NGER input 2'!$A71=2014),'NGER input 2'!EX71*'NGER input 2'!FH71*'NGER input 2'!FR71*'NGER input 2'!$GQ71,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A71=2013,'NGER input 2'!$A71=2014),'NGER input 2'!EY71*'NGER input 2'!FI71*'NGER input 2'!FS71*'NGER input 2'!$GQ71,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A71=2013,'NGER input 2'!$A71=2014),'NGER input 2'!EZ71*'NGER input 2'!FJ71*'NGER input 2'!FT71*'NGER input 2'!$GQ71,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A71=2013,'NGER input 2'!$A71=2014),'NGER input 2'!FA71*'NGER input 2'!FK71*'NGER input 2'!FU71*'NGER input 2'!$GQ71,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A71=2013,'NGER input 2'!$A71=2014),'NGER input 2'!FB71*'NGER input 2'!FL71*'NGER input 2'!FV71*'NGER input 2'!$GQ71,0)","v":0},{"$f":"C73*(1-EXP(-'NGER input 2'!FW71*(13-'NGER input 2'!$GR71-7)/12))","v":0},{"$f":"D73*(1-EXP(-'NGER input 2'!FX71*(13-'NGER input 2'!$GR71-7)/12))","v":0},{"$f":"E73*(1-EXP(-'NGER input 2'!FY71*(13-'NGER input 2'!$GR71-7)/12))","v":0},{"$f":"F73*(1-EXP(-'NGER input 2'!FZ71*(13-'NGER input 2'!$GR71-7)/12))","v":0},{"$f":"G73*(1-EXP(-'NGER input 2'!GA71*(13-'NGER input 2'!$GR71-7)/12))","v":0},{"$f":"H73*(1-EXP(-'NGER input 2'!GB71*(13-'NGER input 2'!$GR71-7)/12))","v":0},{"$f":"I73*(1-EXP(-'NGER input 2'!GC71*(13-'NGER input 2'!$GR71-7)/12))","v":0},{"$f":"J73*(1-EXP(-'NGER input 2'!GD71*(13-'NGER input 2'!$GR71-7)/12))","v":0},{"$f":"K73*(1-EXP(-'NGER input 2'!GE71*(13-'NGER input 2'!$GR71-7)/12))","v":0},{"$f":"L73*(1-EXP(-'NGER input 2'!GF71*(13-'NGER input 2'!$GR71-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q72/'NGER results'!$N72)*M73),0,('NGER results'!$Q72/'NGER results'!$N72)*M73)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q72/'NGER results'!$N72)*N73),0,('NGER results'!$Q72/'NGER results'!$N72)*N73)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q72/'NGER results'!$N72)*O73),0,('NGER results'!$Q72/'NGER results'!$N72)*O73)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q72/'NGER results'!$N72)*P73),0,('NGER results'!$Q72/'NGER results'!$N72)*P73)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q72/'NGER results'!$N72)*Q73),0,('NGER results'!$Q72/'NGER results'!$N72)*Q73)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q72/'NGER results'!$N72)*R73),0,('NGER results'!$Q72/'NGER results'!$N72)*R73)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q72/'NGER results'!$N72)*S73),0,('NGER results'!$Q72/'NGER results'!$N72)*S73)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q72/'NGER results'!$N72)*T73),0,('NGER results'!$Q72/'NGER results'!$N72)*T73)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q72/'NGER results'!$N72)*U73),0,('NGER results'!$Q72/'NGER results'!$N72)*U73)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q72/'NGER results'!$N72)*V73),0,('NGER results'!$Q72/'NGER results'!$N72)*V73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ73*(1-EXP(-'NGER input 2'!FW71))","v":0},{"$f":"AR73*(1-EXP(-'NGER input 2'!FX71))","v":0},{"$f":"AS73*(1-EXP(-'NGER input 2'!FY71))","v":0},{"$f":"AT73*(1-EXP(-'NGER input 2'!FZ71))","v":0},{"$f":"AU73*(1-EXP(-'NGER input 2'!GA71))","v":0},{"$f":"AV73*(1-EXP(-'NGER input 2'!GB71))","v":0},{"$f":"AW73*(1-EXP(-'NGER input 2'!GC71))","v":0},{"$f":"AX73*(1-EXP(-'NGER input 2'!GD71))","v":0},{"$f":"AY73*(1-EXP(-'NGER input 2'!GE71))","v":0},{"$f":"AZ73*(1-EXP(-'NGER input 2'!GF71))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q72/'NGER results'!$N72)*BA73),0,('NGER results'!$Q72/'NGER results'!$N72)*BA73)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q72/'NGER results'!$N72)*BB73),0,('NGER results'!$Q72/'NGER results'!$N72)*BB73)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q72/'NGER results'!$N72)*BC73),0,('NGER results'!$Q72/'NGER results'!$N72)*BC73)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q72/'NGER results'!$N72)*BD73),0,('NGER results'!$Q72/'NGER results'!$N72)*BD73)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q72/'NGER results'!$N72)*BE73),0,('NGER results'!$Q72/'NGER results'!$N72)*BE73)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q72/'NGER results'!$N72)*BF73),0,('NGER results'!$Q72/'NGER results'!$N72)*BF73)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q72/'NGER results'!$N72)*BG73),0,('NGER results'!$Q72/'NGER results'!$N72)*BG73)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q72/'NGER results'!$N72)*BH73),0,('NGER results'!$Q72/'NGER results'!$N72)*BH73)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q72/'NGER results'!$N72)*BI73),0,('NGER results'!$Q72/'NGER results'!$N72)*BI73)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q72/'NGER results'!$N72)*BJ73),0,('NGER results'!$Q72/'NGER results'!$N72)*BJ73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A73>=2016,(BA73+M73)*'NGER input 2'!$GS71*1.336*25,(BA73+M73)*'NGER input 2'!$GS71*1.336*25)","v":0},{"$f":"IF($A73>=2016,(BB73+N73)*'NGER input 2'!$GS71*1.336*25,(BB73+N73)*'NGER input 2'!$GS71*1.336*25)","v":0},{"$f":"IF($A73>=2016,(BC73+O73)*'NGER input 2'!$GS71*1.336*25,(BC73+O73)*'NGER input 2'!$GS71*1.336*25)","v":0},{"$f":"IF($A73>=2016,(BD73+P73)*'NGER input 2'!$GS71*1.336*25,(BD73+P73)*'NGER input 2'!$GS71*1.336*25)","v":0},{"$f":"IF($A73>=2016,(BE73+Q73)*'NGER input 2'!$GS71*1.336*25,(BE73+Q73)*'NGER input 2'!$GS71*1.336*25)","v":0},{"$f":"IF($A73>=2016,(BF73+R73)*'NGER input 2'!$GS71*1.336*25,(BF73+R73)*'NGER input 2'!$GS71*1.336*25)","v":0},{"$f":"IF($A73>=2016,(BG73+S73)*'NGER input 2'!$GS71*1.336*25,(BG73+S73)*'NGER input 2'!$GS71*1.336*25)","v":0},{"$f":"IF($A73>=2016,(BH73+T73)*'NGER input 2'!$GS71*1.336*25,(BH73+T73)*'NGER input 2'!$GS71*1.336*25)","v":0},{"$f":"IF($A73>=2016,(BI73+U73)*'NGER input 2'!$GS71*1.336*25,(BI73+U73)*'NGER input 2'!$GS71*1.336*25)","v":0},{"$f":"IF($A73>=2016,(BJ73+V73)*'NGER input 2'!$GS71*1.336*25,(BJ73+V73)*'NGER input 2'!$GS71*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A72","v":68},null,{"$f":"IF(OR('NGER input 2'!$A72=2013,'NGER input 2'!$A72=2014),'NGER input 2'!ES72*'NGER input 2'!FC72*'NGER input 2'!FM72*'NGER input 2'!$GQ72,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A72=2013,'NGER input 2'!$A72=2014),'NGER input 2'!ET72*'NGER input 2'!FD72*'NGER input 2'!FN72*'NGER input 2'!$GQ72,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A72=2013,'NGER input 2'!$A72=2014),'NGER input 2'!EU72*'NGER input 2'!FE72*'NGER input 2'!FO72*'NGER input 2'!$GQ72,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A72=2013,'NGER input 2'!$A72=2014),'NGER input 2'!EV72*'NGER input 2'!FF72*'NGER input 2'!FP72*'NGER input 2'!$GQ72,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A72=2013,'NGER input 2'!$A72=2014),'NGER input 2'!EW72*'NGER input 2'!FG72*'NGER input 2'!FQ72*'NGER input 2'!$GQ72,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A72=2013,'NGER input 2'!$A72=2014),'NGER input 2'!EX72*'NGER input 2'!FH72*'NGER input 2'!FR72*'NGER input 2'!$GQ72,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A72=2013,'NGER input 2'!$A72=2014),'NGER input 2'!EY72*'NGER input 2'!FI72*'NGER input 2'!FS72*'NGER input 2'!$GQ72,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A72=2013,'NGER input 2'!$A72=2014),'NGER input 2'!EZ72*'NGER input 2'!FJ72*'NGER input 2'!FT72*'NGER input 2'!$GQ72,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A72=2013,'NGER input 2'!$A72=2014),'NGER input 2'!FA72*'NGER input 2'!FK72*'NGER input 2'!FU72*'NGER input 2'!$GQ72,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A72=2013,'NGER input 2'!$A72=2014),'NGER input 2'!FB72*'NGER input 2'!FL72*'NGER input 2'!FV72*'NGER input 2'!$GQ72,0)","v":0},{"$f":"C74*(1-EXP(-'NGER input 2'!FW72*(13-'NGER input 2'!$GR72-7)/12))","v":0},{"$f":"D74*(1-EXP(-'NGER input 2'!FX72*(13-'NGER input 2'!$GR72-7)/12))","v":0},{"$f":"E74*(1-EXP(-'NGER input 2'!FY72*(13-'NGER input 2'!$GR72-7)/12))","v":0},{"$f":"F74*(1-EXP(-'NGER input 2'!FZ72*(13-'NGER input 2'!$GR72-7)/12))","v":0},{"$f":"G74*(1-EXP(-'NGER input 2'!GA72*(13-'NGER input 2'!$GR72-7)/12))","v":0},{"$f":"H74*(1-EXP(-'NGER input 2'!GB72*(13-'NGER input 2'!$GR72-7)/12))","v":0},{"$f":"I74*(1-EXP(-'NGER input 2'!GC72*(13-'NGER input 2'!$GR72-7)/12))","v":0},{"$f":"J74*(1-EXP(-'NGER input 2'!GD72*(13-'NGER input 2'!$GR72-7)/12))","v":0},{"$f":"K74*(1-EXP(-'NGER input 2'!GE72*(13-'NGER input 2'!$GR72-7)/12))","v":0},{"$f":"L74*(1-EXP(-'NGER input 2'!GF72*(13-'NGER input 2'!$GR72-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q73/'NGER results'!$N73)*M74),0,('NGER results'!$Q73/'NGER results'!$N73)*M74)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q73/'NGER results'!$N73)*N74),0,('NGER results'!$Q73/'NGER results'!$N73)*N74)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q73/'NGER results'!$N73)*O74),0,('NGER results'!$Q73/'NGER results'!$N73)*O74)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q73/'NGER results'!$N73)*P74),0,('NGER results'!$Q73/'NGER results'!$N73)*P74)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q73/'NGER results'!$N73)*Q74),0,('NGER results'!$Q73/'NGER results'!$N73)*Q74)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q73/'NGER results'!$N73)*R74),0,('NGER results'!$Q73/'NGER results'!$N73)*R74)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q73/'NGER results'!$N73)*S74),0,('NGER results'!$Q73/'NGER results'!$N73)*S74)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q73/'NGER results'!$N73)*T74),0,('NGER results'!$Q73/'NGER results'!$N73)*T74)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q73/'NGER results'!$N73)*U74),0,('NGER results'!$Q73/'NGER results'!$N73)*U74)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q73/'NGER results'!$N73)*V74),0,('NGER results'!$Q73/'NGER results'!$N73)*V74)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ74*(1-EXP(-'NGER input 2'!FW72))","v":0},{"$f":"AR74*(1-EXP(-'NGER input 2'!FX72))","v":0},{"$f":"AS74*(1-EXP(-'NGER input 2'!FY72))","v":0},{"$f":"AT74*(1-EXP(-'NGER input 2'!FZ72))","v":0},{"$f":"AU74*(1-EXP(-'NGER input 2'!GA72))","v":0},{"$f":"AV74*(1-EXP(-'NGER input 2'!GB72))","v":0},{"$f":"AW74*(1-EXP(-'NGER input 2'!GC72))","v":0},{"$f":"AX74*(1-EXP(-'NGER input 2'!GD72))","v":0},{"$f":"AY74*(1-EXP(-'NGER input 2'!GE72))","v":0},{"$f":"AZ74*(1-EXP(-'NGER input 2'!GF72))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q73/'NGER results'!$N73)*BA74),0,('NGER results'!$Q73/'NGER results'!$N73)*BA74)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q73/'NGER results'!$N73)*BB74),0,('NGER results'!$Q73/'NGER results'!$N73)*BB74)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q73/'NGER results'!$N73)*BC74),0,('NGER results'!$Q73/'NGER results'!$N73)*BC74)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q73/'NGER results'!$N73)*BD74),0,('NGER results'!$Q73/'NGER results'!$N73)*BD74)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q73/'NGER results'!$N73)*BE74),0,('NGER results'!$Q73/'NGER results'!$N73)*BE74)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q73/'NGER results'!$N73)*BF74),0,('NGER results'!$Q73/'NGER results'!$N73)*BF74)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q73/'NGER results'!$N73)*BG74),0,('NGER results'!$Q73/'NGER results'!$N73)*BG74)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q73/'NGER results'!$N73)*BH74),0,('NGER results'!$Q73/'NGER results'!$N73)*BH74)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q73/'NGER results'!$N73)*BI74),0,('NGER results'!$Q73/'NGER results'!$N73)*BI74)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q73/'NGER results'!$N73)*BJ74),0,('NGER results'!$Q73/'NGER results'!$N73)*BJ74)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A74>=2016,(BA74+M74)*'NGER input 2'!$GS72*1.336*25,(BA74+M74)*'NGER input 2'!$GS72*1.336*25)","v":0},{"$f":"IF($A74>=2016,(BB74+N74)*'NGER input 2'!$GS72*1.336*25,(BB74+N74)*'NGER input 2'!$GS72*1.336*25)","v":0},{"$f":"IF($A74>=2016,(BC74+O74)*'NGER input 2'!$GS72*1.336*25,(BC74+O74)*'NGER input 2'!$GS72*1.336*25)","v":0},{"$f":"IF($A74>=2016,(BD74+P74)*'NGER input 2'!$GS72*1.336*25,(BD74+P74)*'NGER input 2'!$GS72*1.336*25)","v":0},{"$f":"IF($A74>=2016,(BE74+Q74)*'NGER input 2'!$GS72*1.336*25,(BE74+Q74)*'NGER input 2'!$GS72*1.336*25)","v":0},{"$f":"IF($A74>=2016,(BF74+R74)*'NGER input 2'!$GS72*1.336*25,(BF74+R74)*'NGER input 2'!$GS72*1.336*25)","v":0},{"$f":"IF($A74>=2016,(BG74+S74)*'NGER input 2'!$GS72*1.336*25,(BG74+S74)*'NGER input 2'!$GS72*1.336*25)","v":0},{"$f":"IF($A74>=2016,(BH74+T74)*'NGER input 2'!$GS72*1.336*25,(BH74+T74)*'NGER input 2'!$GS72*1.336*25)","v":0},{"$f":"IF($A74>=2016,(BI74+U74)*'NGER input 2'!$GS72*1.336*25,(BI74+U74)*'NGER input 2'!$GS72*1.336*25)","v":0},{"$f":"IF($A74>=2016,(BJ74+V74)*'NGER input 2'!$GS72*1.336*25,(BJ74+V74)*'NGER input 2'!$GS72*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A73","v":69},null,{"$f":"IF(OR('NGER input 2'!$A73=2013,'NGER input 2'!$A73=2014),'NGER input 2'!ES73*'NGER input 2'!FC73*'NGER input 2'!FM73*'NGER input 2'!$GQ73,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A73=2013,'NGER input 2'!$A73=2014),'NGER input 2'!ET73*'NGER input 2'!FD73*'NGER input 2'!FN73*'NGER input 2'!$GQ73,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A73=2013,'NGER input 2'!$A73=2014),'NGER input 2'!EU73*'NGER input 2'!FE73*'NGER input 2'!FO73*'NGER input 2'!$GQ73,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A73=2013,'NGER input 2'!$A73=2014),'NGER input 2'!EV73*'NGER input 2'!FF73*'NGER input 2'!FP73*'NGER input 2'!$GQ73,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A73=2013,'NGER input 2'!$A73=2014),'NGER input 2'!EW73*'NGER input 2'!FG73*'NGER input 2'!FQ73*'NGER input 2'!$GQ73,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A73=2013,'NGER input 2'!$A73=2014),'NGER input 2'!EX73*'NGER input 2'!FH73*'NGER input 2'!FR73*'NGER input 2'!$GQ73,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A73=2013,'NGER input 2'!$A73=2014),'NGER input 2'!EY73*'NGER input 2'!FI73*'NGER input 2'!FS73*'NGER input 2'!$GQ73,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A73=2013,'NGER input 2'!$A73=2014),'NGER input 2'!EZ73*'NGER input 2'!FJ73*'NGER input 2'!FT73*'NGER input 2'!$GQ73,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A73=2013,'NGER input 2'!$A73=2014),'NGER input 2'!FA73*'NGER input 2'!FK73*'NGER input 2'!FU73*'NGER input 2'!$GQ73,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A73=2013,'NGER input 2'!$A73=2014),'NGER input 2'!FB73*'NGER input 2'!FL73*'NGER input 2'!FV73*'NGER input 2'!$GQ73,0)","v":0},{"$f":"C75*(1-EXP(-'NGER input 2'!FW73*(13-'NGER input 2'!$GR73-7)/12))","v":0},{"$f":"D75*(1-EXP(-'NGER input 2'!FX73*(13-'NGER input 2'!$GR73-7)/12))","v":0},{"$f":"E75*(1-EXP(-'NGER input 2'!FY73*(13-'NGER input 2'!$GR73-7)/12))","v":0},{"$f":"F75*(1-EXP(-'NGER input 2'!FZ73*(13-'NGER input 2'!$GR73-7)/12))","v":0},{"$f":"G75*(1-EXP(-'NGER input 2'!GA73*(13-'NGER input 2'!$GR73-7)/12))","v":0},{"$f":"H75*(1-EXP(-'NGER input 2'!GB73*(13-'NGER input 2'!$GR73-7)/12))","v":0},{"$f":"I75*(1-EXP(-'NGER input 2'!GC73*(13-'NGER input 2'!$GR73-7)/12))","v":0},{"$f":"J75*(1-EXP(-'NGER input 2'!GD73*(13-'NGER input 2'!$GR73-7)/12))","v":0},{"$f":"K75*(1-EXP(-'NGER input 2'!GE73*(13-'NGER input 2'!$GR73-7)/12))","v":0},{"$f":"L75*(1-EXP(-'NGER input 2'!GF73*(13-'NGER input 2'!$GR73-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q74/'NGER results'!$N74)*M75),0,('NGER results'!$Q74/'NGER results'!$N74)*M75)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q74/'NGER results'!$N74)*N75),0,('NGER results'!$Q74/'NGER results'!$N74)*N75)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q74/'NGER results'!$N74)*O75),0,('NGER results'!$Q74/'NGER results'!$N74)*O75)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q74/'NGER results'!$N74)*P75),0,('NGER results'!$Q74/'NGER results'!$N74)*P75)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q74/'NGER results'!$N74)*Q75),0,('NGER results'!$Q74/'NGER results'!$N74)*Q75)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q74/'NGER results'!$N74)*R75),0,('NGER results'!$Q74/'NGER results'!$N74)*R75)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q74/'NGER results'!$N74)*S75),0,('NGER results'!$Q74/'NGER results'!$N74)*S75)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q74/'NGER results'!$N74)*T75),0,('NGER results'!$Q74/'NGER results'!$N74)*T75)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q74/'NGER results'!$N74)*U75),0,('NGER results'!$Q74/'NGER results'!$N74)*U75)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q74/'NGER results'!$N74)*V75),0,('NGER results'!$Q74/'NGER results'!$N74)*V75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ75*(1-EXP(-'NGER input 2'!FW73))","v":0},{"$f":"AR75*(1-EXP(-'NGER input 2'!FX73))","v":0},{"$f":"AS75*(1-EXP(-'NGER input 2'!FY73))","v":0},{"$f":"AT75*(1-EXP(-'NGER input 2'!FZ73))","v":0},{"$f":"AU75*(1-EXP(-'NGER input 2'!GA73))","v":0},{"$f":"AV75*(1-EXP(-'NGER input 2'!GB73))","v":0},{"$f":"AW75*(1-EXP(-'NGER input 2'!GC73))","v":0},{"$f":"AX75*(1-EXP(-'NGER input 2'!GD73))","v":0},{"$f":"AY75*(1-EXP(-'NGER input 2'!GE73))","v":0},{"$f":"AZ75*(1-EXP(-'NGER input 2'!GF73))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q74/'NGER results'!$N74)*BA75),0,('NGER results'!$Q74/'NGER results'!$N74)*BA75)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q74/'NGER results'!$N74)*BB75),0,('NGER results'!$Q74/'NGER results'!$N74)*BB75)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q74/'NGER results'!$N74)*BC75),0,('NGER results'!$Q74/'NGER results'!$N74)*BC75)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q74/'NGER results'!$N74)*BD75),0,('NGER results'!$Q74/'NGER results'!$N74)*BD75)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q74/'NGER results'!$N74)*BE75),0,('NGER results'!$Q74/'NGER results'!$N74)*BE75)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q74/'NGER results'!$N74)*BF75),0,('NGER results'!$Q74/'NGER results'!$N74)*BF75)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q74/'NGER results'!$N74)*BG75),0,('NGER results'!$Q74/'NGER results'!$N74)*BG75)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q74/'NGER results'!$N74)*BH75),0,('NGER results'!$Q74/'NGER results'!$N74)*BH75)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q74/'NGER results'!$N74)*BI75),0,('NGER results'!$Q74/'NGER results'!$N74)*BI75)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q74/'NGER results'!$N74)*BJ75),0,('NGER results'!$Q74/'NGER results'!$N74)*BJ75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A75>=2016,(BA75+M75)*'NGER input 2'!$GS73*1.336*25,(BA75+M75)*'NGER input 2'!$GS73*1.336*25)","v":0},{"$f":"IF($A75>=2016,(BB75+N75)*'NGER input 2'!$GS73*1.336*25,(BB75+N75)*'NGER input 2'!$GS73*1.336*25)","v":0},{"$f":"IF($A75>=2016,(BC75+O75)*'NGER input 2'!$GS73*1.336*25,(BC75+O75)*'NGER input 2'!$GS73*1.336*25)","v":0},{"$f":"IF($A75>=2016,(BD75+P75)*'NGER input 2'!$GS73*1.336*25,(BD75+P75)*'NGER input 2'!$GS73*1.336*25)","v":0},{"$f":"IF($A75>=2016,(BE75+Q75)*'NGER input 2'!$GS73*1.336*25,(BE75+Q75)*'NGER input 2'!$GS73*1.336*25)","v":0},{"$f":"IF($A75>=2016,(BF75+R75)*'NGER input 2'!$GS73*1.336*25,(BF75+R75)*'NGER input 2'!$GS73*1.336*25)","v":0},{"$f":"IF($A75>=2016,(BG75+S75)*'NGER input 2'!$GS73*1.336*25,(BG75+S75)*'NGER input 2'!$GS73*1.336*25)","v":0},{"$f":"IF($A75>=2016,(BH75+T75)*'NGER input 2'!$GS73*1.336*25,(BH75+T75)*'NGER input 2'!$GS73*1.336*25)","v":0},{"$f":"IF($A75>=2016,(BI75+U75)*'NGER input 2'!$GS73*1.336*25,(BI75+U75)*'NGER input 2'!$GS73*1.336*25)","v":0},{"$f":"IF($A75>=2016,(BJ75+V75)*'NGER input 2'!$GS73*1.336*25,(BJ75+V75)*'NGER input 2'!$GS73*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A74","v":70},null,{"$f":"IF(OR('NGER input 2'!$A74=2013,'NGER input 2'!$A74=2014),'NGER input 2'!ES74*'NGER input 2'!FC74*'NGER input 2'!FM74*'NGER input 2'!$GQ74,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A74=2013,'NGER input 2'!$A74=2014),'NGER input 2'!ET74*'NGER input 2'!FD74*'NGER input 2'!FN74*'NGER input 2'!$GQ74,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A74=2013,'NGER input 2'!$A74=2014),'NGER input 2'!EU74*'NGER input 2'!FE74*'NGER input 2'!FO74*'NGER input 2'!$GQ74,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A74=2013,'NGER input 2'!$A74=2014),'NGER input 2'!EV74*'NGER input 2'!FF74*'NGER input 2'!FP74*'NGER input 2'!$GQ74,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A74=2013,'NGER input 2'!$A74=2014),'NGER input 2'!EW74*'NGER input 2'!FG74*'NGER input 2'!FQ74*'NGER input 2'!$GQ74,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A74=2013,'NGER input 2'!$A74=2014),'NGER input 2'!EX74*'NGER input 2'!FH74*'NGER input 2'!FR74*'NGER input 2'!$GQ74,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A74=2013,'NGER input 2'!$A74=2014),'NGER input 2'!EY74*'NGER input 2'!FI74*'NGER input 2'!FS74*'NGER input 2'!$GQ74,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A74=2013,'NGER input 2'!$A74=2014),'NGER input 2'!EZ74*'NGER input 2'!FJ74*'NGER input 2'!FT74*'NGER input 2'!$GQ74,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A74=2013,'NGER input 2'!$A74=2014),'NGER input 2'!FA74*'NGER input 2'!FK74*'NGER input 2'!FU74*'NGER input 2'!$GQ74,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A74=2013,'NGER input 2'!$A74=2014),'NGER input 2'!FB74*'NGER input 2'!FL74*'NGER input 2'!FV74*'NGER input 2'!$GQ74,0)","v":0},{"$f":"C76*(1-EXP(-'NGER input 2'!FW74*(13-'NGER input 2'!$GR74-7)/12))","v":0},{"$f":"D76*(1-EXP(-'NGER input 2'!FX74*(13-'NGER input 2'!$GR74-7)/12))","v":0},{"$f":"E76*(1-EXP(-'NGER input 2'!FY74*(13-'NGER input 2'!$GR74-7)/12))","v":0},{"$f":"F76*(1-EXP(-'NGER input 2'!FZ74*(13-'NGER input 2'!$GR74-7)/12))","v":0},{"$f":"G76*(1-EXP(-'NGER input 2'!GA74*(13-'NGER input 2'!$GR74-7)/12))","v":0},{"$f":"H76*(1-EXP(-'NGER input 2'!GB74*(13-'NGER input 2'!$GR74-7)/12))","v":0},{"$f":"I76*(1-EXP(-'NGER input 2'!GC74*(13-'NGER input 2'!$GR74-7)/12))","v":0},{"$f":"J76*(1-EXP(-'NGER input 2'!GD74*(13-'NGER input 2'!$GR74-7)/12))","v":0},{"$f":"K76*(1-EXP(-'NGER input 2'!GE74*(13-'NGER input 2'!$GR74-7)/12))","v":0},{"$f":"L76*(1-EXP(-'NGER input 2'!GF74*(13-'NGER input 2'!$GR74-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q75/'NGER results'!$N75)*M76),0,('NGER results'!$Q75/'NGER results'!$N75)*M76)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q75/'NGER results'!$N75)*N76),0,('NGER results'!$Q75/'NGER results'!$N75)*N76)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q75/'NGER results'!$N75)*O76),0,('NGER results'!$Q75/'NGER results'!$N75)*O76)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q75/'NGER results'!$N75)*P76),0,('NGER results'!$Q75/'NGER results'!$N75)*P76)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q75/'NGER results'!$N75)*Q76),0,('NGER results'!$Q75/'NGER results'!$N75)*Q76)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q75/'NGER results'!$N75)*R76),0,('NGER results'!$Q75/'NGER results'!$N75)*R76)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q75/'NGER results'!$N75)*S76),0,('NGER results'!$Q75/'NGER results'!$N75)*S76)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q75/'NGER results'!$N75)*T76),0,('NGER results'!$Q75/'NGER results'!$N75)*T76)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q75/'NGER results'!$N75)*U76),0,('NGER results'!$Q75/'NGER results'!$N75)*U76)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q75/'NGER results'!$N75)*V76),0,('NGER results'!$Q75/'NGER results'!$N75)*V76)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ76*(1-EXP(-'NGER input 2'!FW74))","v":0},{"$f":"AR76*(1-EXP(-'NGER input 2'!FX74))","v":0},{"$f":"AS76*(1-EXP(-'NGER input 2'!FY74))","v":0},{"$f":"AT76*(1-EXP(-'NGER input 2'!FZ74))","v":0},{"$f":"AU76*(1-EXP(-'NGER input 2'!GA74))","v":0},{"$f":"AV76*(1-EXP(-'NGER input 2'!GB74))","v":0},{"$f":"AW76*(1-EXP(-'NGER input 2'!GC74))","v":0},{"$f":"AX76*(1-EXP(-'NGER input 2'!GD74))","v":0},{"$f":"AY76*(1-EXP(-'NGER input 2'!GE74))","v":0},{"$f":"AZ76*(1-EXP(-'NGER input 2'!GF74))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q75/'NGER results'!$N75)*BA76),0,('NGER results'!$Q75/'NGER results'!$N75)*BA76)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q75/'NGER results'!$N75)*BB76),0,('NGER results'!$Q75/'NGER results'!$N75)*BB76)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q75/'NGER results'!$N75)*BC76),0,('NGER results'!$Q75/'NGER results'!$N75)*BC76)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q75/'NGER results'!$N75)*BD76),0,('NGER results'!$Q75/'NGER results'!$N75)*BD76)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q75/'NGER results'!$N75)*BE76),0,('NGER results'!$Q75/'NGER results'!$N75)*BE76)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q75/'NGER results'!$N75)*BF76),0,('NGER results'!$Q75/'NGER results'!$N75)*BF76)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q75/'NGER results'!$N75)*BG76),0,('NGER results'!$Q75/'NGER results'!$N75)*BG76)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q75/'NGER results'!$N75)*BH76),0,('NGER results'!$Q75/'NGER results'!$N75)*BH76)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q75/'NGER results'!$N75)*BI76),0,('NGER results'!$Q75/'NGER results'!$N75)*BI76)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q75/'NGER results'!$N75)*BJ76),0,('NGER results'!$Q75/'NGER results'!$N75)*BJ76)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A76>=2016,(BA76+M76)*'NGER input 2'!$GS74*1.336*25,(BA76+M76)*'NGER input 2'!$GS74*1.336*25)","v":0},{"$f":"IF($A76>=2016,(BB76+N76)*'NGER input 2'!$GS74*1.336*25,(BB76+N76)*'NGER input 2'!$GS74*1.336*25)","v":0},{"$f":"IF($A76>=2016,(BC76+O76)*'NGER input 2'!$GS74*1.336*25,(BC76+O76)*'NGER input 2'!$GS74*1.336*25)","v":0},{"$f":"IF($A76>=2016,(BD76+P76)*'NGER input 2'!$GS74*1.336*25,(BD76+P76)*'NGER input 2'!$GS74*1.336*25)","v":0},{"$f":"IF($A76>=2016,(BE76+Q76)*'NGER input 2'!$GS74*1.336*25,(BE76+Q76)*'NGER input 2'!$GS74*1.336*25)","v":0},{"$f":"IF($A76>=2016,(BF76+R76)*'NGER input 2'!$GS74*1.336*25,(BF76+R76)*'NGER input 2'!$GS74*1.336*25)","v":0},{"$f":"IF($A76>=2016,(BG76+S76)*'NGER input 2'!$GS74*1.336*25,(BG76+S76)*'NGER input 2'!$GS74*1.336*25)","v":0},{"$f":"IF($A76>=2016,(BH76+T76)*'NGER input 2'!$GS74*1.336*25,(BH76+T76)*'NGER input 2'!$GS74*1.336*25)","v":0},{"$f":"IF($A76>=2016,(BI76+U76)*'NGER input 2'!$GS74*1.336*25,(BI76+U76)*'NGER input 2'!$GS74*1.336*25)","v":0},{"$f":"IF($A76>=2016,(BJ76+V76)*'NGER input 2'!$GS74*1.336*25,(BJ76+V76)*'NGER input 2'!$GS74*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A75","v":71},null,{"$f":"IF(OR('NGER input 2'!$A75=2013,'NGER input 2'!$A75=2014),'NGER input 2'!ES75*'NGER input 2'!FC75*'NGER input 2'!FM75*'NGER input 2'!$GQ75,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A75=2013,'NGER input 2'!$A75=2014),'NGER input 2'!ET75*'NGER input 2'!FD75*'NGER input 2'!FN75*'NGER input 2'!$GQ75,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A75=2013,'NGER input 2'!$A75=2014),'NGER input 2'!EU75*'NGER input 2'!FE75*'NGER input 2'!FO75*'NGER input 2'!$GQ75,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A75=2013,'NGER input 2'!$A75=2014),'NGER input 2'!EV75*'NGER input 2'!FF75*'NGER input 2'!FP75*'NGER input 2'!$GQ75,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A75=2013,'NGER input 2'!$A75=2014),'NGER input 2'!EW75*'NGER input 2'!FG75*'NGER input 2'!FQ75*'NGER input 2'!$GQ75,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A75=2013,'NGER input 2'!$A75=2014),'NGER input 2'!EX75*'NGER input 2'!FH75*'NGER input 2'!FR75*'NGER input 2'!$GQ75,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A75=2013,'NGER input 2'!$A75=2014),'NGER input 2'!EY75*'NGER input 2'!FI75*'NGER input 2'!FS75*'NGER input 2'!$GQ75,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A75=2013,'NGER input 2'!$A75=2014),'NGER input 2'!EZ75*'NGER input 2'!FJ75*'NGER input 2'!FT75*'NGER input 2'!$GQ75,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A75=2013,'NGER input 2'!$A75=2014),'NGER input 2'!FA75*'NGER input 2'!FK75*'NGER input 2'!FU75*'NGER input 2'!$GQ75,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A75=2013,'NGER input 2'!$A75=2014),'NGER input 2'!FB75*'NGER input 2'!FL75*'NGER input 2'!FV75*'NGER input 2'!$GQ75,0)","v":0},{"$f":"C77*(1-EXP(-'NGER input 2'!FW75*(13-'NGER input 2'!$GR75-7)/12))","v":0},{"$f":"D77*(1-EXP(-'NGER input 2'!FX75*(13-'NGER input 2'!$GR75-7)/12))","v":0},{"$f":"E77*(1-EXP(-'NGER input 2'!FY75*(13-'NGER input 2'!$GR75-7)/12))","v":0},{"$f":"F77*(1-EXP(-'NGER input 2'!FZ75*(13-'NGER input 2'!$GR75-7)/12))","v":0},{"$f":"G77*(1-EXP(-'NGER input 2'!GA75*(13-'NGER input 2'!$GR75-7)/12))","v":0},{"$f":"H77*(1-EXP(-'NGER input 2'!GB75*(13-'NGER input 2'!$GR75-7)/12))","v":0},{"$f":"I77*(1-EXP(-'NGER input 2'!GC75*(13-'NGER input 2'!$GR75-7)/12))","v":0},{"$f":"J77*(1-EXP(-'NGER input 2'!GD75*(13-'NGER input 2'!$GR75-7)/12))","v":0},{"$f":"K77*(1-EXP(-'NGER input 2'!GE75*(13-'NGER input 2'!$GR75-7)/12))","v":0},{"$f":"L77*(1-EXP(-'NGER input 2'!GF75*(13-'NGER input 2'!$GR75-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q76/'NGER results'!$N76)*M77),0,('NGER results'!$Q76/'NGER results'!$N76)*M77)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q76/'NGER results'!$N76)*N77),0,('NGER results'!$Q76/'NGER results'!$N76)*N77)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q76/'NGER results'!$N76)*O77),0,('NGER results'!$Q76/'NGER results'!$N76)*O77)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q76/'NGER results'!$N76)*P77),0,('NGER results'!$Q76/'NGER results'!$N76)*P77)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q76/'NGER results'!$N76)*Q77),0,('NGER results'!$Q76/'NGER results'!$N76)*Q77)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q76/'NGER results'!$N76)*R77),0,('NGER results'!$Q76/'NGER results'!$N76)*R77)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q76/'NGER results'!$N76)*S77),0,('NGER results'!$Q76/'NGER results'!$N76)*S77)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q76/'NGER results'!$N76)*T77),0,('NGER results'!$Q76/'NGER results'!$N76)*T77)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q76/'NGER results'!$N76)*U77),0,('NGER results'!$Q76/'NGER results'!$N76)*U77)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q76/'NGER results'!$N76)*V77),0,('NGER results'!$Q76/'NGER results'!$N76)*V77)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ77*(1-EXP(-'NGER input 2'!FW75))","v":0},{"$f":"AR77*(1-EXP(-'NGER input 2'!FX75))","v":0},{"$f":"AS77*(1-EXP(-'NGER input 2'!FY75))","v":0},{"$f":"AT77*(1-EXP(-'NGER input 2'!FZ75))","v":0},{"$f":"AU77*(1-EXP(-'NGER input 2'!GA75))","v":0},{"$f":"AV77*(1-EXP(-'NGER input 2'!GB75))","v":0},{"$f":"AW77*(1-EXP(-'NGER input 2'!GC75))","v":0},{"$f":"AX77*(1-EXP(-'NGER input 2'!GD75))","v":0},{"$f":"AY77*(1-EXP(-'NGER input 2'!GE75))","v":0},{"$f":"AZ77*(1-EXP(-'NGER input 2'!GF75))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q76/'NGER results'!$N76)*BA77),0,('NGER results'!$Q76/'NGER results'!$N76)*BA77)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q76/'NGER results'!$N76)*BB77),0,('NGER results'!$Q76/'NGER results'!$N76)*BB77)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q76/'NGER results'!$N76)*BC77),0,('NGER results'!$Q76/'NGER results'!$N76)*BC77)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q76/'NGER results'!$N76)*BD77),0,('NGER results'!$Q76/'NGER results'!$N76)*BD77)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q76/'NGER results'!$N76)*BE77),0,('NGER results'!$Q76/'NGER results'!$N76)*BE77)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q76/'NGER results'!$N76)*BF77),0,('NGER results'!$Q76/'NGER results'!$N76)*BF77)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q76/'NGER results'!$N76)*BG77),0,('NGER results'!$Q76/'NGER results'!$N76)*BG77)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q76/'NGER results'!$N76)*BH77),0,('NGER results'!$Q76/'NGER results'!$N76)*BH77)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q76/'NGER results'!$N76)*BI77),0,('NGER results'!$Q76/'NGER results'!$N76)*BI77)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q76/'NGER results'!$N76)*BJ77),0,('NGER results'!$Q76/'NGER results'!$N76)*BJ77)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A77>=2016,(BA77+M77)*'NGER input 2'!$GS75*1.336*25,(BA77+M77)*'NGER input 2'!$GS75*1.336*25)","v":0},{"$f":"IF($A77>=2016,(BB77+N77)*'NGER input 2'!$GS75*1.336*25,(BB77+N77)*'NGER input 2'!$GS75*1.336*25)","v":0},{"$f":"IF($A77>=2016,(BC77+O77)*'NGER input 2'!$GS75*1.336*25,(BC77+O77)*'NGER input 2'!$GS75*1.336*25)","v":0},{"$f":"IF($A77>=2016,(BD77+P77)*'NGER input 2'!$GS75*1.336*25,(BD77+P77)*'NGER input 2'!$GS75*1.336*25)","v":0},{"$f":"IF($A77>=2016,(BE77+Q77)*'NGER input 2'!$GS75*1.336*25,(BE77+Q77)*'NGER input 2'!$GS75*1.336*25)","v":0},{"$f":"IF($A77>=2016,(BF77+R77)*'NGER input 2'!$GS75*1.336*25,(BF77+R77)*'NGER input 2'!$GS75*1.336*25)","v":0},{"$f":"IF($A77>=2016,(BG77+S77)*'NGER input 2'!$GS75*1.336*25,(BG77+S77)*'NGER input 2'!$GS75*1.336*25)","v":0},{"$f":"IF($A77>=2016,(BH77+T77)*'NGER input 2'!$GS75*1.336*25,(BH77+T77)*'NGER input 2'!$GS75*1.336*25)","v":0},{"$f":"IF($A77>=2016,(BI77+U77)*'NGER input 2'!$GS75*1.336*25,(BI77+U77)*'NGER input 2'!$GS75*1.336*25)","v":0},{"$f":"IF($A77>=2016,(BJ77+V77)*'NGER input 2'!$GS75*1.336*25,(BJ77+V77)*'NGER input 2'!$GS75*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A76","v":72},null,{"$f":"IF(OR('NGER input 2'!$A76=2013,'NGER input 2'!$A76=2014),'NGER input 2'!ES76*'NGER input 2'!FC76*'NGER input 2'!FM76*'NGER input 2'!$GQ76,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A76=2013,'NGER input 2'!$A76=2014),'NGER input 2'!ET76*'NGER input 2'!FD76*'NGER input 2'!FN76*'NGER input 2'!$GQ76,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A76=2013,'NGER input 2'!$A76=2014),'NGER input 2'!EU76*'NGER input 2'!FE76*'NGER input 2'!FO76*'NGER input 2'!$GQ76,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A76=2013,'NGER input 2'!$A76=2014),'NGER input 2'!EV76*'NGER input 2'!FF76*'NGER input 2'!FP76*'NGER input 2'!$GQ76,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A76=2013,'NGER input 2'!$A76=2014),'NGER input 2'!EW76*'NGER input 2'!FG76*'NGER input 2'!FQ76*'NGER input 2'!$GQ76,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A76=2013,'NGER input 2'!$A76=2014),'NGER input 2'!EX76*'NGER input 2'!FH76*'NGER input 2'!FR76*'NGER input 2'!$GQ76,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A76=2013,'NGER input 2'!$A76=2014),'NGER input 2'!EY76*'NGER input 2'!FI76*'NGER input 2'!FS76*'NGER input 2'!$GQ76,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A76=2013,'NGER input 2'!$A76=2014),'NGER input 2'!EZ76*'NGER input 2'!FJ76*'NGER input 2'!FT76*'NGER input 2'!$GQ76,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A76=2013,'NGER input 2'!$A76=2014),'NGER input 2'!FA76*'NGER input 2'!FK76*'NGER input 2'!FU76*'NGER input 2'!$GQ76,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A76=2013,'NGER input 2'!$A76=2014),'NGER input 2'!FB76*'NGER input 2'!FL76*'NGER input 2'!FV76*'NGER input 2'!$GQ76,0)","v":0},{"$f":"C78*(1-EXP(-'NGER input 2'!FW76*(13-'NGER input 2'!$GR76-7)/12))","v":0},{"$f":"D78*(1-EXP(-'NGER input 2'!FX76*(13-'NGER input 2'!$GR76-7)/12))","v":0},{"$f":"E78*(1-EXP(-'NGER input 2'!FY76*(13-'NGER input 2'!$GR76-7)/12))","v":0},{"$f":"F78*(1-EXP(-'NGER input 2'!FZ76*(13-'NGER input 2'!$GR76-7)/12))","v":0},{"$f":"G78*(1-EXP(-'NGER input 2'!GA76*(13-'NGER input 2'!$GR76-7)/12))","v":0},{"$f":"H78*(1-EXP(-'NGER input 2'!GB76*(13-'NGER input 2'!$GR76-7)/12))","v":0},{"$f":"I78*(1-EXP(-'NGER input 2'!GC76*(13-'NGER input 2'!$GR76-7)/12))","v":0},{"$f":"J78*(1-EXP(-'NGER input 2'!GD76*(13-'NGER input 2'!$GR76-7)/12))","v":0},{"$f":"K78*(1-EXP(-'NGER input 2'!GE76*(13-'NGER input 2'!$GR76-7)/12))","v":0},{"$f":"L78*(1-EXP(-'NGER input 2'!GF76*(13-'NGER input 2'!$GR76-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q77/'NGER results'!$N77)*M78),0,('NGER results'!$Q77/'NGER results'!$N77)*M78)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q77/'NGER results'!$N77)*N78),0,('NGER results'!$Q77/'NGER results'!$N77)*N78)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q77/'NGER results'!$N77)*O78),0,('NGER results'!$Q77/'NGER results'!$N77)*O78)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q77/'NGER results'!$N77)*P78),0,('NGER results'!$Q77/'NGER results'!$N77)*P78)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q77/'NGER results'!$N77)*Q78),0,('NGER results'!$Q77/'NGER results'!$N77)*Q78)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q77/'NGER results'!$N77)*R78),0,('NGER results'!$Q77/'NGER results'!$N77)*R78)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q77/'NGER results'!$N77)*S78),0,('NGER results'!$Q77/'NGER results'!$N77)*S78)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q77/'NGER results'!$N77)*T78),0,('NGER results'!$Q77/'NGER results'!$N77)*T78)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q77/'NGER results'!$N77)*U78),0,('NGER results'!$Q77/'NGER results'!$N77)*U78)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q77/'NGER results'!$N77)*V78),0,('NGER results'!$Q77/'NGER results'!$N77)*V78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ78*(1-EXP(-'NGER input 2'!FW76))","v":0},{"$f":"AR78*(1-EXP(-'NGER input 2'!FX76))","v":0},{"$f":"AS78*(1-EXP(-'NGER input 2'!FY76))","v":0},{"$f":"AT78*(1-EXP(-'NGER input 2'!FZ76))","v":0},{"$f":"AU78*(1-EXP(-'NGER input 2'!GA76))","v":0},{"$f":"AV78*(1-EXP(-'NGER input 2'!GB76))","v":0},{"$f":"AW78*(1-EXP(-'NGER input 2'!GC76))","v":0},{"$f":"AX78*(1-EXP(-'NGER input 2'!GD76))","v":0},{"$f":"AY78*(1-EXP(-'NGER input 2'!GE76))","v":0},{"$f":"AZ78*(1-EXP(-'NGER input 2'!GF76))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q77/'NGER results'!$N77)*BA78),0,('NGER results'!$Q77/'NGER results'!$N77)*BA78)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q77/'NGER results'!$N77)*BB78),0,('NGER results'!$Q77/'NGER results'!$N77)*BB78)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q77/'NGER results'!$N77)*BC78),0,('NGER results'!$Q77/'NGER results'!$N77)*BC78)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q77/'NGER results'!$N77)*BD78),0,('NGER results'!$Q77/'NGER results'!$N77)*BD78)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q77/'NGER results'!$N77)*BE78),0,('NGER results'!$Q77/'NGER results'!$N77)*BE78)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q77/'NGER results'!$N77)*BF78),0,('NGER results'!$Q77/'NGER results'!$N77)*BF78)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q77/'NGER results'!$N77)*BG78),0,('NGER results'!$Q77/'NGER results'!$N77)*BG78)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q77/'NGER results'!$N77)*BH78),0,('NGER results'!$Q77/'NGER results'!$N77)*BH78)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q77/'NGER results'!$N77)*BI78),0,('NGER results'!$Q77/'NGER results'!$N77)*BI78)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q77/'NGER results'!$N77)*BJ78),0,('NGER results'!$Q77/'NGER results'!$N77)*BJ78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A78>=2016,(BA78+M78)*'NGER input 2'!$GS76*1.336*25,(BA78+M78)*'NGER input 2'!$GS76*1.336*25)","v":0},{"$f":"IF($A78>=2016,(BB78+N78)*'NGER input 2'!$GS76*1.336*25,(BB78+N78)*'NGER input 2'!$GS76*1.336*25)","v":0},{"$f":"IF($A78>=2016,(BC78+O78)*'NGER input 2'!$GS76*1.336*25,(BC78+O78)*'NGER input 2'!$GS76*1.336*25)","v":0},{"$f":"IF($A78>=2016,(BD78+P78)*'NGER input 2'!$GS76*1.336*25,(BD78+P78)*'NGER input 2'!$GS76*1.336*25)","v":0},{"$f":"IF($A78>=2016,(BE78+Q78)*'NGER input 2'!$GS76*1.336*25,(BE78+Q78)*'NGER input 2'!$GS76*1.336*25)","v":0},{"$f":"IF($A78>=2016,(BF78+R78)*'NGER input 2'!$GS76*1.336*25,(BF78+R78)*'NGER input 2'!$GS76*1.336*25)","v":0},{"$f":"IF($A78>=2016,(BG78+S78)*'NGER input 2'!$GS76*1.336*25,(BG78+S78)*'NGER input 2'!$GS76*1.336*25)","v":0},{"$f":"IF($A78>=2016,(BH78+T78)*'NGER input 2'!$GS76*1.336*25,(BH78+T78)*'NGER input 2'!$GS76*1.336*25)","v":0},{"$f":"IF($A78>=2016,(BI78+U78)*'NGER input 2'!$GS76*1.336*25,(BI78+U78)*'NGER input 2'!$GS76*1.336*25)","v":0},{"$f":"IF($A78>=2016,(BJ78+V78)*'NGER input 2'!$GS76*1.336*25,(BJ78+V78)*'NGER input 2'!$GS76*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A77","v":73},null,{"$f":"IF(OR('NGER input 2'!$A77=2013,'NGER input 2'!$A77=2014),'NGER input 2'!ES77*'NGER input 2'!FC77*'NGER input 2'!FM77*'NGER input 2'!$GQ77,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A77=2013,'NGER input 2'!$A77=2014),'NGER input 2'!ET77*'NGER input 2'!FD77*'NGER input 2'!FN77*'NGER input 2'!$GQ77,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A77=2013,'NGER input 2'!$A77=2014),'NGER input 2'!EU77*'NGER input 2'!FE77*'NGER input 2'!FO77*'NGER input 2'!$GQ77,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A77=2013,'NGER input 2'!$A77=2014),'NGER input 2'!EV77*'NGER input 2'!FF77*'NGER input 2'!FP77*'NGER input 2'!$GQ77,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A77=2013,'NGER input 2'!$A77=2014),'NGER input 2'!EW77*'NGER input 2'!FG77*'NGER input 2'!FQ77*'NGER input 2'!$GQ77,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A77=2013,'NGER input 2'!$A77=2014),'NGER input 2'!EX77*'NGER input 2'!FH77*'NGER input 2'!FR77*'NGER input 2'!$GQ77,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A77=2013,'NGER input 2'!$A77=2014),'NGER input 2'!EY77*'NGER input 2'!FI77*'NGER input 2'!FS77*'NGER input 2'!$GQ77,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A77=2013,'NGER input 2'!$A77=2014),'NGER input 2'!EZ77*'NGER input 2'!FJ77*'NGER input 2'!FT77*'NGER input 2'!$GQ77,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A77=2013,'NGER input 2'!$A77=2014),'NGER input 2'!FA77*'NGER input 2'!FK77*'NGER input 2'!FU77*'NGER input 2'!$GQ77,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A77=2013,'NGER input 2'!$A77=2014),'NGER input 2'!FB77*'NGER input 2'!FL77*'NGER input 2'!FV77*'NGER input 2'!$GQ77,0)","v":0},{"$f":"C79*(1-EXP(-'NGER input 2'!FW77*(13-'NGER input 2'!$GR77-7)/12))","v":0},{"$f":"D79*(1-EXP(-'NGER input 2'!FX77*(13-'NGER input 2'!$GR77-7)/12))","v":0},{"$f":"E79*(1-EXP(-'NGER input 2'!FY77*(13-'NGER input 2'!$GR77-7)/12))","v":0},{"$f":"F79*(1-EXP(-'NGER input 2'!FZ77*(13-'NGER input 2'!$GR77-7)/12))","v":0},{"$f":"G79*(1-EXP(-'NGER input 2'!GA77*(13-'NGER input 2'!$GR77-7)/12))","v":0},{"$f":"H79*(1-EXP(-'NGER input 2'!GB77*(13-'NGER input 2'!$GR77-7)/12))","v":0},{"$f":"I79*(1-EXP(-'NGER input 2'!GC77*(13-'NGER input 2'!$GR77-7)/12))","v":0},{"$f":"J79*(1-EXP(-'NGER input 2'!GD77*(13-'NGER input 2'!$GR77-7)/12))","v":0},{"$f":"K79*(1-EXP(-'NGER input 2'!GE77*(13-'NGER input 2'!$GR77-7)/12))","v":0},{"$f":"L79*(1-EXP(-'NGER input 2'!GF77*(13-'NGER input 2'!$GR77-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q78/'NGER results'!$N78)*M79),0,('NGER results'!$Q78/'NGER results'!$N78)*M79)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q78/'NGER results'!$N78)*N79),0,('NGER results'!$Q78/'NGER results'!$N78)*N79)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q78/'NGER results'!$N78)*O79),0,('NGER results'!$Q78/'NGER results'!$N78)*O79)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q78/'NGER results'!$N78)*P79),0,('NGER results'!$Q78/'NGER results'!$N78)*P79)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q78/'NGER results'!$N78)*Q79),0,('NGER results'!$Q78/'NGER results'!$N78)*Q79)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q78/'NGER results'!$N78)*R79),0,('NGER results'!$Q78/'NGER results'!$N78)*R79)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q78/'NGER results'!$N78)*S79),0,('NGER results'!$Q78/'NGER results'!$N78)*S79)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q78/'NGER results'!$N78)*T79),0,('NGER results'!$Q78/'NGER results'!$N78)*T79)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q78/'NGER results'!$N78)*U79),0,('NGER results'!$Q78/'NGER results'!$N78)*U79)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q78/'NGER results'!$N78)*V79),0,('NGER results'!$Q78/'NGER results'!$N78)*V79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ79*(1-EXP(-'NGER input 2'!FW77))","v":0},{"$f":"AR79*(1-EXP(-'NGER input 2'!FX77))","v":0},{"$f":"AS79*(1-EXP(-'NGER input 2'!FY77))","v":0},{"$f":"AT79*(1-EXP(-'NGER input 2'!FZ77))","v":0},{"$f":"AU79*(1-EXP(-'NGER input 2'!GA77))","v":0},{"$f":"AV79*(1-EXP(-'NGER input 2'!GB77))","v":0},{"$f":"AW79*(1-EXP(-'NGER input 2'!GC77))","v":0},{"$f":"AX79*(1-EXP(-'NGER input 2'!GD77))","v":0},{"$f":"AY79*(1-EXP(-'NGER input 2'!GE77))","v":0},{"$f":"AZ79*(1-EXP(-'NGER input 2'!GF77))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q78/'NGER results'!$N78)*BA79),0,('NGER results'!$Q78/'NGER results'!$N78)*BA79)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q78/'NGER results'!$N78)*BB79),0,('NGER results'!$Q78/'NGER results'!$N78)*BB79)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q78/'NGER results'!$N78)*BC79),0,('NGER results'!$Q78/'NGER results'!$N78)*BC79)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q78/'NGER results'!$N78)*BD79),0,('NGER results'!$Q78/'NGER results'!$N78)*BD79)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q78/'NGER results'!$N78)*BE79),0,('NGER results'!$Q78/'NGER results'!$N78)*BE79)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q78/'NGER results'!$N78)*BF79),0,('NGER results'!$Q78/'NGER results'!$N78)*BF79)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q78/'NGER results'!$N78)*BG79),0,('NGER results'!$Q78/'NGER results'!$N78)*BG79)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q78/'NGER results'!$N78)*BH79),0,('NGER results'!$Q78/'NGER results'!$N78)*BH79)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q78/'NGER results'!$N78)*BI79),0,('NGER results'!$Q78/'NGER results'!$N78)*BI79)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q78/'NGER results'!$N78)*BJ79),0,('NGER results'!$Q78/'NGER results'!$N78)*BJ79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A79>=2016,(BA79+M79)*'NGER input 2'!$GS77*1.336*25,(BA79+M79)*'NGER input 2'!$GS77*1.336*25)","v":0},{"$f":"IF($A79>=2016,(BB79+N79)*'NGER input 2'!$GS77*1.336*25,(BB79+N79)*'NGER input 2'!$GS77*1.336*25)","v":0},{"$f":"IF($A79>=2016,(BC79+O79)*'NGER input 2'!$GS77*1.336*25,(BC79+O79)*'NGER input 2'!$GS77*1.336*25)","v":0},{"$f":"IF($A79>=2016,(BD79+P79)*'NGER input 2'!$GS77*1.336*25,(BD79+P79)*'NGER input 2'!$GS77*1.336*25)","v":0},{"$f":"IF($A79>=2016,(BE79+Q79)*'NGER input 2'!$GS77*1.336*25,(BE79+Q79)*'NGER input 2'!$GS77*1.336*25)","v":0},{"$f":"IF($A79>=2016,(BF79+R79)*'NGER input 2'!$GS77*1.336*25,(BF79+R79)*'NGER input 2'!$GS77*1.336*25)","v":0},{"$f":"IF($A79>=2016,(BG79+S79)*'NGER input 2'!$GS77*1.336*25,(BG79+S79)*'NGER input 2'!$GS77*1.336*25)","v":0},{"$f":"IF($A79>=2016,(BH79+T79)*'NGER input 2'!$GS77*1.336*25,(BH79+T79)*'NGER input 2'!$GS77*1.336*25)","v":0},{"$f":"IF($A79>=2016,(BI79+U79)*'NGER input 2'!$GS77*1.336*25,(BI79+U79)*'NGER input 2'!$GS77*1.336*25)","v":0},{"$f":"IF($A79>=2016,(BJ79+V79)*'NGER input 2'!$GS77*1.336*25,(BJ79+V79)*'NGER input 2'!$GS77*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A78","v":74},null,{"$f":"IF(OR('NGER input 2'!$A78=2013,'NGER input 2'!$A78=2014),'NGER input 2'!ES78*'NGER input 2'!FC78*'NGER input 2'!FM78*'NGER input 2'!$GQ78,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A78=2013,'NGER input 2'!$A78=2014),'NGER input 2'!ET78*'NGER input 2'!FD78*'NGER input 2'!FN78*'NGER input 2'!$GQ78,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A78=2013,'NGER input 2'!$A78=2014),'NGER input 2'!EU78*'NGER input 2'!FE78*'NGER input 2'!FO78*'NGER input 2'!$GQ78,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A78=2013,'NGER input 2'!$A78=2014),'NGER input 2'!EV78*'NGER input 2'!FF78*'NGER input 2'!FP78*'NGER input 2'!$GQ78,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A78=2013,'NGER input 2'!$A78=2014),'NGER input 2'!EW78*'NGER input 2'!FG78*'NGER input 2'!FQ78*'NGER input 2'!$GQ78,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A78=2013,'NGER input 2'!$A78=2014),'NGER input 2'!EX78*'NGER input 2'!FH78*'NGER input 2'!FR78*'NGER input 2'!$GQ78,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A78=2013,'NGER input 2'!$A78=2014),'NGER input 2'!EY78*'NGER input 2'!FI78*'NGER input 2'!FS78*'NGER input 2'!$GQ78,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A78=2013,'NGER input 2'!$A78=2014),'NGER input 2'!EZ78*'NGER input 2'!FJ78*'NGER input 2'!FT78*'NGER input 2'!$GQ78,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A78=2013,'NGER input 2'!$A78=2014),'NGER input 2'!FA78*'NGER input 2'!FK78*'NGER input 2'!FU78*'NGER input 2'!$GQ78,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A78=2013,'NGER input 2'!$A78=2014),'NGER input 2'!FB78*'NGER input 2'!FL78*'NGER input 2'!FV78*'NGER input 2'!$GQ78,0)","v":0},{"$f":"C80*(1-EXP(-'NGER input 2'!FW78*(13-'NGER input 2'!$GR78-7)/12))","v":0},{"$f":"D80*(1-EXP(-'NGER input 2'!FX78*(13-'NGER input 2'!$GR78-7)/12))","v":0},{"$f":"E80*(1-EXP(-'NGER input 2'!FY78*(13-'NGER input 2'!$GR78-7)/12))","v":0},{"$f":"F80*(1-EXP(-'NGER input 2'!FZ78*(13-'NGER input 2'!$GR78-7)/12))","v":0},{"$f":"G80*(1-EXP(-'NGER input 2'!GA78*(13-'NGER input 2'!$GR78-7)/12))","v":0},{"$f":"H80*(1-EXP(-'NGER input 2'!GB78*(13-'NGER input 2'!$GR78-7)/12))","v":0},{"$f":"I80*(1-EXP(-'NGER input 2'!GC78*(13-'NGER input 2'!$GR78-7)/12))","v":0},{"$f":"J80*(1-EXP(-'NGER input 2'!GD78*(13-'NGER input 2'!$GR78-7)/12))","v":0},{"$f":"K80*(1-EXP(-'NGER input 2'!GE78*(13-'NGER input 2'!$GR78-7)/12))","v":0},{"$f":"L80*(1-EXP(-'NGER input 2'!GF78*(13-'NGER input 2'!$GR78-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q79/'NGER results'!$N79)*M80),0,('NGER results'!$Q79/'NGER results'!$N79)*M80)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q79/'NGER results'!$N79)*N80),0,('NGER results'!$Q79/'NGER results'!$N79)*N80)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q79/'NGER results'!$N79)*O80),0,('NGER results'!$Q79/'NGER results'!$N79)*O80)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q79/'NGER results'!$N79)*P80),0,('NGER results'!$Q79/'NGER results'!$N79)*P80)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q79/'NGER results'!$N79)*Q80),0,('NGER results'!$Q79/'NGER results'!$N79)*Q80)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q79/'NGER results'!$N79)*R80),0,('NGER results'!$Q79/'NGER results'!$N79)*R80)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q79/'NGER results'!$N79)*S80),0,('NGER results'!$Q79/'NGER results'!$N79)*S80)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q79/'NGER results'!$N79)*T80),0,('NGER results'!$Q79/'NGER results'!$N79)*T80)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q79/'NGER results'!$N79)*U80),0,('NGER results'!$Q79/'NGER results'!$N79)*U80)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q79/'NGER results'!$N79)*V80),0,('NGER results'!$Q79/'NGER results'!$N79)*V80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ80*(1-EXP(-'NGER input 2'!FW78))","v":0},{"$f":"AR80*(1-EXP(-'NGER input 2'!FX78))","v":0},{"$f":"AS80*(1-EXP(-'NGER input 2'!FY78))","v":0},{"$f":"AT80*(1-EXP(-'NGER input 2'!FZ78))","v":0},{"$f":"AU80*(1-EXP(-'NGER input 2'!GA78))","v":0},{"$f":"AV80*(1-EXP(-'NGER input 2'!GB78))","v":0},{"$f":"AW80*(1-EXP(-'NGER input 2'!GC78))","v":0},{"$f":"AX80*(1-EXP(-'NGER input 2'!GD78))","v":0},{"$f":"AY80*(1-EXP(-'NGER input 2'!GE78))","v":0},{"$f":"AZ80*(1-EXP(-'NGER input 2'!GF78))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q79/'NGER results'!$N79)*BA80),0,('NGER results'!$Q79/'NGER results'!$N79)*BA80)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q79/'NGER results'!$N79)*BB80),0,('NGER results'!$Q79/'NGER results'!$N79)*BB80)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q79/'NGER results'!$N79)*BC80),0,('NGER results'!$Q79/'NGER results'!$N79)*BC80)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q79/'NGER results'!$N79)*BD80),0,('NGER results'!$Q79/'NGER results'!$N79)*BD80)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q79/'NGER results'!$N79)*BE80),0,('NGER results'!$Q79/'NGER results'!$N79)*BE80)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q79/'NGER results'!$N79)*BF80),0,('NGER results'!$Q79/'NGER results'!$N79)*BF80)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q79/'NGER results'!$N79)*BG80),0,('NGER results'!$Q79/'NGER results'!$N79)*BG80)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q79/'NGER results'!$N79)*BH80),0,('NGER results'!$Q79/'NGER results'!$N79)*BH80)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q79/'NGER results'!$N79)*BI80),0,('NGER results'!$Q79/'NGER results'!$N79)*BI80)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q79/'NGER results'!$N79)*BJ80),0,('NGER results'!$Q79/'NGER results'!$N79)*BJ80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A80>=2016,(BA80+M80)*'NGER input 2'!$GS78*1.336*25,(BA80+M80)*'NGER input 2'!$GS78*1.336*25)","v":0},{"$f":"IF($A80>=2016,(BB80+N80)*'NGER input 2'!$GS78*1.336*25,(BB80+N80)*'NGER input 2'!$GS78*1.336*25)","v":0},{"$f":"IF($A80>=2016,(BC80+O80)*'NGER input 2'!$GS78*1.336*25,(BC80+O80)*'NGER input 2'!$GS78*1.336*25)","v":0},{"$f":"IF($A80>=2016,(BD80+P80)*'NGER input 2'!$GS78*1.336*25,(BD80+P80)*'NGER input 2'!$GS78*1.336*25)","v":0},{"$f":"IF($A80>=2016,(BE80+Q80)*'NGER input 2'!$GS78*1.336*25,(BE80+Q80)*'NGER input 2'!$GS78*1.336*25)","v":0},{"$f":"IF($A80>=2016,(BF80+R80)*'NGER input 2'!$GS78*1.336*25,(BF80+R80)*'NGER input 2'!$GS78*1.336*25)","v":0},{"$f":"IF($A80>=2016,(BG80+S80)*'NGER input 2'!$GS78*1.336*25,(BG80+S80)*'NGER input 2'!$GS78*1.336*25)","v":0},{"$f":"IF($A80>=2016,(BH80+T80)*'NGER input 2'!$GS78*1.336*25,(BH80+T80)*'NGER input 2'!$GS78*1.336*25)","v":0},{"$f":"IF($A80>=2016,(BI80+U80)*'NGER input 2'!$GS78*1.336*25,(BI80+U80)*'NGER input 2'!$GS78*1.336*25)","v":0},{"$f":"IF($A80>=2016,(BJ80+V80)*'NGER input 2'!$GS78*1.336*25,(BJ80+V80)*'NGER input 2'!$GS78*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A79","v":75},null,{"$f":"IF(OR('NGER input 2'!$A79=2013,'NGER input 2'!$A79=2014),'NGER input 2'!ES79*'NGER input 2'!FC79*'NGER input 2'!FM79*'NGER input 2'!$GQ79,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A79=2013,'NGER input 2'!$A79=2014),'NGER input 2'!ET79*'NGER input 2'!FD79*'NGER input 2'!FN79*'NGER input 2'!$GQ79,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A79=2013,'NGER input 2'!$A79=2014),'NGER input 2'!EU79*'NGER input 2'!FE79*'NGER input 2'!FO79*'NGER input 2'!$GQ79,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A79=2013,'NGER input 2'!$A79=2014),'NGER input 2'!EV79*'NGER input 2'!FF79*'NGER input 2'!FP79*'NGER input 2'!$GQ79,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A79=2013,'NGER input 2'!$A79=2014),'NGER input 2'!EW79*'NGER input 2'!FG79*'NGER input 2'!FQ79*'NGER input 2'!$GQ79,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A79=2013,'NGER input 2'!$A79=2014),'NGER input 2'!EX79*'NGER input 2'!FH79*'NGER input 2'!FR79*'NGER input 2'!$GQ79,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A79=2013,'NGER input 2'!$A79=2014),'NGER input 2'!EY79*'NGER input 2'!FI79*'NGER input 2'!FS79*'NGER input 2'!$GQ79,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A79=2013,'NGER input 2'!$A79=2014),'NGER input 2'!EZ79*'NGER input 2'!FJ79*'NGER input 2'!FT79*'NGER input 2'!$GQ79,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A79=2013,'NGER input 2'!$A79=2014),'NGER input 2'!FA79*'NGER input 2'!FK79*'NGER input 2'!FU79*'NGER input 2'!$GQ79,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A79=2013,'NGER input 2'!$A79=2014),'NGER input 2'!FB79*'NGER input 2'!FL79*'NGER input 2'!FV79*'NGER input 2'!$GQ79,0)","v":0},{"$f":"C81*(1-EXP(-'NGER input 2'!FW79*(13-'NGER input 2'!$GR79-7)/12))","v":0},{"$f":"D81*(1-EXP(-'NGER input 2'!FX79*(13-'NGER input 2'!$GR79-7)/12))","v":0},{"$f":"E81*(1-EXP(-'NGER input 2'!FY79*(13-'NGER input 2'!$GR79-7)/12))","v":0},{"$f":"F81*(1-EXP(-'NGER input 2'!FZ79*(13-'NGER input 2'!$GR79-7)/12))","v":0},{"$f":"G81*(1-EXP(-'NGER input 2'!GA79*(13-'NGER input 2'!$GR79-7)/12))","v":0},{"$f":"H81*(1-EXP(-'NGER input 2'!GB79*(13-'NGER input 2'!$GR79-7)/12))","v":0},{"$f":"I81*(1-EXP(-'NGER input 2'!GC79*(13-'NGER input 2'!$GR79-7)/12))","v":0},{"$f":"J81*(1-EXP(-'NGER input 2'!GD79*(13-'NGER input 2'!$GR79-7)/12))","v":0},{"$f":"K81*(1-EXP(-'NGER input 2'!GE79*(13-'NGER input 2'!$GR79-7)/12))","v":0},{"$f":"L81*(1-EXP(-'NGER input 2'!GF79*(13-'NGER input 2'!$GR79-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q80/'NGER results'!$N80)*M81),0,('NGER results'!$Q80/'NGER results'!$N80)*M81)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q80/'NGER results'!$N80)*N81),0,('NGER results'!$Q80/'NGER results'!$N80)*N81)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q80/'NGER results'!$N80)*O81),0,('NGER results'!$Q80/'NGER results'!$N80)*O81)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q80/'NGER results'!$N80)*P81),0,('NGER results'!$Q80/'NGER results'!$N80)*P81)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q80/'NGER results'!$N80)*Q81),0,('NGER results'!$Q80/'NGER results'!$N80)*Q81)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q80/'NGER results'!$N80)*R81),0,('NGER results'!$Q80/'NGER results'!$N80)*R81)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q80/'NGER results'!$N80)*S81),0,('NGER results'!$Q80/'NGER results'!$N80)*S81)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q80/'NGER results'!$N80)*T81),0,('NGER results'!$Q80/'NGER results'!$N80)*T81)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q80/'NGER results'!$N80)*U81),0,('NGER results'!$Q80/'NGER results'!$N80)*U81)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q80/'NGER results'!$N80)*V81),0,('NGER results'!$Q80/'NGER results'!$N80)*V81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ81*(1-EXP(-'NGER input 2'!FW79))","v":0},{"$f":"AR81*(1-EXP(-'NGER input 2'!FX79))","v":0},{"$f":"AS81*(1-EXP(-'NGER input 2'!FY79))","v":0},{"$f":"AT81*(1-EXP(-'NGER input 2'!FZ79))","v":0},{"$f":"AU81*(1-EXP(-'NGER input 2'!GA79))","v":0},{"$f":"AV81*(1-EXP(-'NGER input 2'!GB79))","v":0},{"$f":"AW81*(1-EXP(-'NGER input 2'!GC79))","v":0},{"$f":"AX81*(1-EXP(-'NGER input 2'!GD79))","v":0},{"$f":"AY81*(1-EXP(-'NGER input 2'!GE79))","v":0},{"$f":"AZ81*(1-EXP(-'NGER input 2'!GF79))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q80/'NGER results'!$N80)*BA81),0,('NGER results'!$Q80/'NGER results'!$N80)*BA81)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q80/'NGER results'!$N80)*BB81),0,('NGER results'!$Q80/'NGER results'!$N80)*BB81)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q80/'NGER results'!$N80)*BC81),0,('NGER results'!$Q80/'NGER results'!$N80)*BC81)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q80/'NGER results'!$N80)*BD81),0,('NGER results'!$Q80/'NGER results'!$N80)*BD81)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q80/'NGER results'!$N80)*BE81),0,('NGER results'!$Q80/'NGER results'!$N80)*BE81)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q80/'NGER results'!$N80)*BF81),0,('NGER results'!$Q80/'NGER results'!$N80)*BF81)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q80/'NGER results'!$N80)*BG81),0,('NGER results'!$Q80/'NGER results'!$N80)*BG81)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q80/'NGER results'!$N80)*BH81),0,('NGER results'!$Q80/'NGER results'!$N80)*BH81)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q80/'NGER results'!$N80)*BI81),0,('NGER results'!$Q80/'NGER results'!$N80)*BI81)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q80/'NGER results'!$N80)*BJ81),0,('NGER results'!$Q80/'NGER results'!$N80)*BJ81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A81>=2016,(BA81+M81)*'NGER input 2'!$GS79*1.336*25,(BA81+M81)*'NGER input 2'!$GS79*1.336*25)","v":0},{"$f":"IF($A81>=2016,(BB81+N81)*'NGER input 2'!$GS79*1.336*25,(BB81+N81)*'NGER input 2'!$GS79*1.336*25)","v":0},{"$f":"IF($A81>=2016,(BC81+O81)*'NGER input 2'!$GS79*1.336*25,(BC81+O81)*'NGER input 2'!$GS79*1.336*25)","v":0},{"$f":"IF($A81>=2016,(BD81+P81)*'NGER input 2'!$GS79*1.336*25,(BD81+P81)*'NGER input 2'!$GS79*1.336*25)","v":0},{"$f":"IF($A81>=2016,(BE81+Q81)*'NGER input 2'!$GS79*1.336*25,(BE81+Q81)*'NGER input 2'!$GS79*1.336*25)","v":0},{"$f":"IF($A81>=2016,(BF81+R81)*'NGER input 2'!$GS79*1.336*25,(BF81+R81)*'NGER input 2'!$GS79*1.336*25)","v":0},{"$f":"IF($A81>=2016,(BG81+S81)*'NGER input 2'!$GS79*1.336*25,(BG81+S81)*'NGER input 2'!$GS79*1.336*25)","v":0},{"$f":"IF($A81>=2016,(BH81+T81)*'NGER input 2'!$GS79*1.336*25,(BH81+T81)*'NGER input 2'!$GS79*1.336*25)","v":0},{"$f":"IF($A81>=2016,(BI81+U81)*'NGER input 2'!$GS79*1.336*25,(BI81+U81)*'NGER input 2'!$GS79*1.336*25)","v":0},{"$f":"IF($A81>=2016,(BJ81+V81)*'NGER input 2'!$GS79*1.336*25,(BJ81+V81)*'NGER input 2'!$GS79*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A80","v":76},null,{"$f":"IF(OR('NGER input 2'!$A80=2013,'NGER input 2'!$A80=2014),'NGER input 2'!ES80*'NGER input 2'!FC80*'NGER input 2'!FM80*'NGER input 2'!$GQ80,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A80=2013,'NGER input 2'!$A80=2014),'NGER input 2'!ET80*'NGER input 2'!FD80*'NGER input 2'!FN80*'NGER input 2'!$GQ80,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A80=2013,'NGER input 2'!$A80=2014),'NGER input 2'!EU80*'NGER input 2'!FE80*'NGER input 2'!FO80*'NGER input 2'!$GQ80,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A80=2013,'NGER input 2'!$A80=2014),'NGER input 2'!EV80*'NGER input 2'!FF80*'NGER input 2'!FP80*'NGER input 2'!$GQ80,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A80=2013,'NGER input 2'!$A80=2014),'NGER input 2'!EW80*'NGER input 2'!FG80*'NGER input 2'!FQ80*'NGER input 2'!$GQ80,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A80=2013,'NGER input 2'!$A80=2014),'NGER input 2'!EX80*'NGER input 2'!FH80*'NGER input 2'!FR80*'NGER input 2'!$GQ80,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A80=2013,'NGER input 2'!$A80=2014),'NGER input 2'!EY80*'NGER input 2'!FI80*'NGER input 2'!FS80*'NGER input 2'!$GQ80,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A80=2013,'NGER input 2'!$A80=2014),'NGER input 2'!EZ80*'NGER input 2'!FJ80*'NGER input 2'!FT80*'NGER input 2'!$GQ80,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A80=2013,'NGER input 2'!$A80=2014),'NGER input 2'!FA80*'NGER input 2'!FK80*'NGER input 2'!FU80*'NGER input 2'!$GQ80,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A80=2013,'NGER input 2'!$A80=2014),'NGER input 2'!FB80*'NGER input 2'!FL80*'NGER input 2'!FV80*'NGER input 2'!$GQ80,0)","v":0},{"$f":"C82*(1-EXP(-'NGER input 2'!FW80*(13-'NGER input 2'!$GR80-7)/12))","v":0},{"$f":"D82*(1-EXP(-'NGER input 2'!FX80*(13-'NGER input 2'!$GR80-7)/12))","v":0},{"$f":"E82*(1-EXP(-'NGER input 2'!FY80*(13-'NGER input 2'!$GR80-7)/12))","v":0},{"$f":"F82*(1-EXP(-'NGER input 2'!FZ80*(13-'NGER input 2'!$GR80-7)/12))","v":0},{"$f":"G82*(1-EXP(-'NGER input 2'!GA80*(13-'NGER input 2'!$GR80-7)/12))","v":0},{"$f":"H82*(1-EXP(-'NGER input 2'!GB80*(13-'NGER input 2'!$GR80-7)/12))","v":0},{"$f":"I82*(1-EXP(-'NGER input 2'!GC80*(13-'NGER input 2'!$GR80-7)/12))","v":0},{"$f":"J82*(1-EXP(-'NGER input 2'!GD80*(13-'NGER input 2'!$GR80-7)/12))","v":0},{"$f":"K82*(1-EXP(-'NGER input 2'!GE80*(13-'NGER input 2'!$GR80-7)/12))","v":0},{"$f":"L82*(1-EXP(-'NGER input 2'!GF80*(13-'NGER input 2'!$GR80-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q81/'NGER results'!$N81)*M82),0,('NGER results'!$Q81/'NGER results'!$N81)*M82)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q81/'NGER results'!$N81)*N82),0,('NGER results'!$Q81/'NGER results'!$N81)*N82)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q81/'NGER results'!$N81)*O82),0,('NGER results'!$Q81/'NGER results'!$N81)*O82)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q81/'NGER results'!$N81)*P82),0,('NGER results'!$Q81/'NGER results'!$N81)*P82)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q81/'NGER results'!$N81)*Q82),0,('NGER results'!$Q81/'NGER results'!$N81)*Q82)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q81/'NGER results'!$N81)*R82),0,('NGER results'!$Q81/'NGER results'!$N81)*R82)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q81/'NGER results'!$N81)*S82),0,('NGER results'!$Q81/'NGER results'!$N81)*S82)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q81/'NGER results'!$N81)*T82),0,('NGER results'!$Q81/'NGER results'!$N81)*T82)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q81/'NGER results'!$N81)*U82),0,('NGER results'!$Q81/'NGER results'!$N81)*U82)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q81/'NGER results'!$N81)*V82),0,('NGER results'!$Q81/'NGER results'!$N81)*V82)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ82*(1-EXP(-'NGER input 2'!FW80))","v":0},{"$f":"AR82*(1-EXP(-'NGER input 2'!FX80))","v":0},{"$f":"AS82*(1-EXP(-'NGER input 2'!FY80))","v":0},{"$f":"AT82*(1-EXP(-'NGER input 2'!FZ80))","v":0},{"$f":"AU82*(1-EXP(-'NGER input 2'!GA80))","v":0},{"$f":"AV82*(1-EXP(-'NGER input 2'!GB80))","v":0},{"$f":"AW82*(1-EXP(-'NGER input 2'!GC80))","v":0},{"$f":"AX82*(1-EXP(-'NGER input 2'!GD80))","v":0},{"$f":"AY82*(1-EXP(-'NGER input 2'!GE80))","v":0},{"$f":"AZ82*(1-EXP(-'NGER input 2'!GF80))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q81/'NGER results'!$N81)*BA82),0,('NGER results'!$Q81/'NGER results'!$N81)*BA82)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q81/'NGER results'!$N81)*BB82),0,('NGER results'!$Q81/'NGER results'!$N81)*BB82)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q81/'NGER results'!$N81)*BC82),0,('NGER results'!$Q81/'NGER results'!$N81)*BC82)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q81/'NGER results'!$N81)*BD82),0,('NGER results'!$Q81/'NGER results'!$N81)*BD82)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q81/'NGER results'!$N81)*BE82),0,('NGER results'!$Q81/'NGER results'!$N81)*BE82)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q81/'NGER results'!$N81)*BF82),0,('NGER results'!$Q81/'NGER results'!$N81)*BF82)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q81/'NGER results'!$N81)*BG82),0,('NGER results'!$Q81/'NGER results'!$N81)*BG82)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q81/'NGER results'!$N81)*BH82),0,('NGER results'!$Q81/'NGER results'!$N81)*BH82)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q81/'NGER results'!$N81)*BI82),0,('NGER results'!$Q81/'NGER results'!$N81)*BI82)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q81/'NGER results'!$N81)*BJ82),0,('NGER results'!$Q81/'NGER results'!$N81)*BJ82)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A82>=2016,(BA82+M82)*'NGER input 2'!$GS80*1.336*25,(BA82+M82)*'NGER input 2'!$GS80*1.336*25)","v":0},{"$f":"IF($A82>=2016,(BB82+N82)*'NGER input 2'!$GS80*1.336*25,(BB82+N82)*'NGER input 2'!$GS80*1.336*25)","v":0},{"$f":"IF($A82>=2016,(BC82+O82)*'NGER input 2'!$GS80*1.336*25,(BC82+O82)*'NGER input 2'!$GS80*1.336*25)","v":0},{"$f":"IF($A82>=2016,(BD82+P82)*'NGER input 2'!$GS80*1.336*25,(BD82+P82)*'NGER input 2'!$GS80*1.336*25)","v":0},{"$f":"IF($A82>=2016,(BE82+Q82)*'NGER input 2'!$GS80*1.336*25,(BE82+Q82)*'NGER input 2'!$GS80*1.336*25)","v":0},{"$f":"IF($A82>=2016,(BF82+R82)*'NGER input 2'!$GS80*1.336*25,(BF82+R82)*'NGER input 2'!$GS80*1.336*25)","v":0},{"$f":"IF($A82>=2016,(BG82+S82)*'NGER input 2'!$GS80*1.336*25,(BG82+S82)*'NGER input 2'!$GS80*1.336*25)","v":0},{"$f":"IF($A82>=2016,(BH82+T82)*'NGER input 2'!$GS80*1.336*25,(BH82+T82)*'NGER input 2'!$GS80*1.336*25)","v":0},{"$f":"IF($A82>=2016,(BI82+U82)*'NGER input 2'!$GS80*1.336*25,(BI82+U82)*'NGER input 2'!$GS80*1.336*25)","v":0},{"$f":"IF($A82>=2016,(BJ82+V82)*'NGER input 2'!$GS80*1.336*25,(BJ82+V82)*'NGER input 2'!$GS80*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A81","v":77},null,{"$f":"IF(OR('NGER input 2'!$A81=2013,'NGER input 2'!$A81=2014),'NGER input 2'!ES81*'NGER input 2'!FC81*'NGER input 2'!FM81*'NGER input 2'!$GQ81,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A81=2013,'NGER input 2'!$A81=2014),'NGER input 2'!ET81*'NGER input 2'!FD81*'NGER input 2'!FN81*'NGER input 2'!$GQ81,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A81=2013,'NGER input 2'!$A81=2014),'NGER input 2'!EU81*'NGER input 2'!FE81*'NGER input 2'!FO81*'NGER input 2'!$GQ81,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A81=2013,'NGER input 2'!$A81=2014),'NGER input 2'!EV81*'NGER input 2'!FF81*'NGER input 2'!FP81*'NGER input 2'!$GQ81,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A81=2013,'NGER input 2'!$A81=2014),'NGER input 2'!EW81*'NGER input 2'!FG81*'NGER input 2'!FQ81*'NGER input 2'!$GQ81,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A81=2013,'NGER input 2'!$A81=2014),'NGER input 2'!EX81*'NGER input 2'!FH81*'NGER input 2'!FR81*'NGER input 2'!$GQ81,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A81=2013,'NGER input 2'!$A81=2014),'NGER input 2'!EY81*'NGER input 2'!FI81*'NGER input 2'!FS81*'NGER input 2'!$GQ81,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A81=2013,'NGER input 2'!$A81=2014),'NGER input 2'!EZ81*'NGER input 2'!FJ81*'NGER input 2'!FT81*'NGER input 2'!$GQ81,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A81=2013,'NGER input 2'!$A81=2014),'NGER input 2'!FA81*'NGER input 2'!FK81*'NGER input 2'!FU81*'NGER input 2'!$GQ81,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A81=2013,'NGER input 2'!$A81=2014),'NGER input 2'!FB81*'NGER input 2'!FL81*'NGER input 2'!FV81*'NGER input 2'!$GQ81,0)","v":0},{"$f":"C83*(1-EXP(-'NGER input 2'!FW81*(13-'NGER input 2'!$GR81-7)/12))","v":0},{"$f":"D83*(1-EXP(-'NGER input 2'!FX81*(13-'NGER input 2'!$GR81-7)/12))","v":0},{"$f":"E83*(1-EXP(-'NGER input 2'!FY81*(13-'NGER input 2'!$GR81-7)/12))","v":0},{"$f":"F83*(1-EXP(-'NGER input 2'!FZ81*(13-'NGER input 2'!$GR81-7)/12))","v":0},{"$f":"G83*(1-EXP(-'NGER input 2'!GA81*(13-'NGER input 2'!$GR81-7)/12))","v":0},{"$f":"H83*(1-EXP(-'NGER input 2'!GB81*(13-'NGER input 2'!$GR81-7)/12))","v":0},{"$f":"I83*(1-EXP(-'NGER input 2'!GC81*(13-'NGER input 2'!$GR81-7)/12))","v":0},{"$f":"J83*(1-EXP(-'NGER input 2'!GD81*(13-'NGER input 2'!$GR81-7)/12))","v":0},{"$f":"K83*(1-EXP(-'NGER input 2'!GE81*(13-'NGER input 2'!$GR81-7)/12))","v":0},{"$f":"L83*(1-EXP(-'NGER input 2'!GF81*(13-'NGER input 2'!$GR81-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q82/'NGER results'!$N82)*M83),0,('NGER results'!$Q82/'NGER results'!$N82)*M83)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q82/'NGER results'!$N82)*N83),0,('NGER results'!$Q82/'NGER results'!$N82)*N83)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q82/'NGER results'!$N82)*O83),0,('NGER results'!$Q82/'NGER results'!$N82)*O83)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q82/'NGER results'!$N82)*P83),0,('NGER results'!$Q82/'NGER results'!$N82)*P83)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q82/'NGER results'!$N82)*Q83),0,('NGER results'!$Q82/'NGER results'!$N82)*Q83)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q82/'NGER results'!$N82)*R83),0,('NGER results'!$Q82/'NGER results'!$N82)*R83)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q82/'NGER results'!$N82)*S83),0,('NGER results'!$Q82/'NGER results'!$N82)*S83)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q82/'NGER results'!$N82)*T83),0,('NGER results'!$Q82/'NGER results'!$N82)*T83)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q82/'NGER results'!$N82)*U83),0,('NGER results'!$Q82/'NGER results'!$N82)*U83)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q82/'NGER results'!$N82)*V83),0,('NGER results'!$Q82/'NGER results'!$N82)*V83)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ83*(1-EXP(-'NGER input 2'!FW81))","v":0},{"$f":"AR83*(1-EXP(-'NGER input 2'!FX81))","v":0},{"$f":"AS83*(1-EXP(-'NGER input 2'!FY81))","v":0},{"$f":"AT83*(1-EXP(-'NGER input 2'!FZ81))","v":0},{"$f":"AU83*(1-EXP(-'NGER input 2'!GA81))","v":0},{"$f":"AV83*(1-EXP(-'NGER input 2'!GB81))","v":0},{"$f":"AW83*(1-EXP(-'NGER input 2'!GC81))","v":0},{"$f":"AX83*(1-EXP(-'NGER input 2'!GD81))","v":0},{"$f":"AY83*(1-EXP(-'NGER input 2'!GE81))","v":0},{"$f":"AZ83*(1-EXP(-'NGER input 2'!GF81))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q82/'NGER results'!$N82)*BA83),0,('NGER results'!$Q82/'NGER results'!$N82)*BA83)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q82/'NGER results'!$N82)*BB83),0,('NGER results'!$Q82/'NGER results'!$N82)*BB83)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q82/'NGER results'!$N82)*BC83),0,('NGER results'!$Q82/'NGER results'!$N82)*BC83)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q82/'NGER results'!$N82)*BD83),0,('NGER results'!$Q82/'NGER results'!$N82)*BD83)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q82/'NGER results'!$N82)*BE83),0,('NGER results'!$Q82/'NGER results'!$N82)*BE83)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q82/'NGER results'!$N82)*BF83),0,('NGER results'!$Q82/'NGER results'!$N82)*BF83)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q82/'NGER results'!$N82)*BG83),0,('NGER results'!$Q82/'NGER results'!$N82)*BG83)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q82/'NGER results'!$N82)*BH83),0,('NGER results'!$Q82/'NGER results'!$N82)*BH83)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q82/'NGER results'!$N82)*BI83),0,('NGER results'!$Q82/'NGER results'!$N82)*BI83)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q82/'NGER results'!$N82)*BJ83),0,('NGER results'!$Q82/'NGER results'!$N82)*BJ83)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A83>=2016,(BA83+M83)*'NGER input 2'!$GS81*1.336*25,(BA83+M83)*'NGER input 2'!$GS81*1.336*25)","v":0},{"$f":"IF($A83>=2016,(BB83+N83)*'NGER input 2'!$GS81*1.336*25,(BB83+N83)*'NGER input 2'!$GS81*1.336*25)","v":0},{"$f":"IF($A83>=2016,(BC83+O83)*'NGER input 2'!$GS81*1.336*25,(BC83+O83)*'NGER input 2'!$GS81*1.336*25)","v":0},{"$f":"IF($A83>=2016,(BD83+P83)*'NGER input 2'!$GS81*1.336*25,(BD83+P83)*'NGER input 2'!$GS81*1.336*25)","v":0},{"$f":"IF($A83>=2016,(BE83+Q83)*'NGER input 2'!$GS81*1.336*25,(BE83+Q83)*'NGER input 2'!$GS81*1.336*25)","v":0},{"$f":"IF($A83>=2016,(BF83+R83)*'NGER input 2'!$GS81*1.336*25,(BF83+R83)*'NGER input 2'!$GS81*1.336*25)","v":0},{"$f":"IF($A83>=2016,(BG83+S83)*'NGER input 2'!$GS81*1.336*25,(BG83+S83)*'NGER input 2'!$GS81*1.336*25)","v":0},{"$f":"IF($A83>=2016,(BH83+T83)*'NGER input 2'!$GS81*1.336*25,(BH83+T83)*'NGER input 2'!$GS81*1.336*25)","v":0},{"$f":"IF($A83>=2016,(BI83+U83)*'NGER input 2'!$GS81*1.336*25,(BI83+U83)*'NGER input 2'!$GS81*1.336*25)","v":0},{"$f":"IF($A83>=2016,(BJ83+V83)*'NGER input 2'!$GS81*1.336*25,(BJ83+V83)*'NGER input 2'!$GS81*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A82","v":78},null,{"$f":"IF(OR('NGER input 2'!$A82=2013,'NGER input 2'!$A82=2014),'NGER input 2'!ES82*'NGER input 2'!FC82*'NGER input 2'!FM82*'NGER input 2'!$GQ82,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A82=2013,'NGER input 2'!$A82=2014),'NGER input 2'!ET82*'NGER input 2'!FD82*'NGER input 2'!FN82*'NGER input 2'!$GQ82,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A82=2013,'NGER input 2'!$A82=2014),'NGER input 2'!EU82*'NGER input 2'!FE82*'NGER input 2'!FO82*'NGER input 2'!$GQ82,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A82=2013,'NGER input 2'!$A82=2014),'NGER input 2'!EV82*'NGER input 2'!FF82*'NGER input 2'!FP82*'NGER input 2'!$GQ82,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A82=2013,'NGER input 2'!$A82=2014),'NGER input 2'!EW82*'NGER input 2'!FG82*'NGER input 2'!FQ82*'NGER input 2'!$GQ82,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A82=2013,'NGER input 2'!$A82=2014),'NGER input 2'!EX82*'NGER input 2'!FH82*'NGER input 2'!FR82*'NGER input 2'!$GQ82,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A82=2013,'NGER input 2'!$A82=2014),'NGER input 2'!EY82*'NGER input 2'!FI82*'NGER input 2'!FS82*'NGER input 2'!$GQ82,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A82=2013,'NGER input 2'!$A82=2014),'NGER input 2'!EZ82*'NGER input 2'!FJ82*'NGER input 2'!FT82*'NGER input 2'!$GQ82,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A82=2013,'NGER input 2'!$A82=2014),'NGER input 2'!FA82*'NGER input 2'!FK82*'NGER input 2'!FU82*'NGER input 2'!$GQ82,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A82=2013,'NGER input 2'!$A82=2014),'NGER input 2'!FB82*'NGER input 2'!FL82*'NGER input 2'!FV82*'NGER input 2'!$GQ82,0)","v":0},{"$f":"C84*(1-EXP(-'NGER input 2'!FW82*(13-'NGER input 2'!$GR82-7)/12))","v":0},{"$f":"D84*(1-EXP(-'NGER input 2'!FX82*(13-'NGER input 2'!$GR82-7)/12))","v":0},{"$f":"E84*(1-EXP(-'NGER input 2'!FY82*(13-'NGER input 2'!$GR82-7)/12))","v":0},{"$f":"F84*(1-EXP(-'NGER input 2'!FZ82*(13-'NGER input 2'!$GR82-7)/12))","v":0},{"$f":"G84*(1-EXP(-'NGER input 2'!GA82*(13-'NGER input 2'!$GR82-7)/12))","v":0},{"$f":"H84*(1-EXP(-'NGER input 2'!GB82*(13-'NGER input 2'!$GR82-7)/12))","v":0},{"$f":"I84*(1-EXP(-'NGER input 2'!GC82*(13-'NGER input 2'!$GR82-7)/12))","v":0},{"$f":"J84*(1-EXP(-'NGER input 2'!GD82*(13-'NGER input 2'!$GR82-7)/12))","v":0},{"$f":"K84*(1-EXP(-'NGER input 2'!GE82*(13-'NGER input 2'!$GR82-7)/12))","v":0},{"$f":"L84*(1-EXP(-'NGER input 2'!GF82*(13-'NGER input 2'!$GR82-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q83/'NGER results'!$N83)*M84),0,('NGER results'!$Q83/'NGER results'!$N83)*M84)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q83/'NGER results'!$N83)*N84),0,('NGER results'!$Q83/'NGER results'!$N83)*N84)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q83/'NGER results'!$N83)*O84),0,('NGER results'!$Q83/'NGER results'!$N83)*O84)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q83/'NGER results'!$N83)*P84),0,('NGER results'!$Q83/'NGER results'!$N83)*P84)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q83/'NGER results'!$N83)*Q84),0,('NGER results'!$Q83/'NGER results'!$N83)*Q84)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q83/'NGER results'!$N83)*R84),0,('NGER results'!$Q83/'NGER results'!$N83)*R84)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q83/'NGER results'!$N83)*S84),0,('NGER results'!$Q83/'NGER results'!$N83)*S84)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q83/'NGER results'!$N83)*T84),0,('NGER results'!$Q83/'NGER results'!$N83)*T84)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q83/'NGER results'!$N83)*U84),0,('NGER results'!$Q83/'NGER results'!$N83)*U84)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q83/'NGER results'!$N83)*V84),0,('NGER results'!$Q83/'NGER results'!$N83)*V84)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ84*(1-EXP(-'NGER input 2'!FW82))","v":0},{"$f":"AR84*(1-EXP(-'NGER input 2'!FX82))","v":0},{"$f":"AS84*(1-EXP(-'NGER input 2'!FY82))","v":0},{"$f":"AT84*(1-EXP(-'NGER input 2'!FZ82))","v":0},{"$f":"AU84*(1-EXP(-'NGER input 2'!GA82))","v":0},{"$f":"AV84*(1-EXP(-'NGER input 2'!GB82))","v":0},{"$f":"AW84*(1-EXP(-'NGER input 2'!GC82))","v":0},{"$f":"AX84*(1-EXP(-'NGER input 2'!GD82))","v":0},{"$f":"AY84*(1-EXP(-'NGER input 2'!GE82))","v":0},{"$f":"AZ84*(1-EXP(-'NGER input 2'!GF82))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q83/'NGER results'!$N83)*BA84),0,('NGER results'!$Q83/'NGER results'!$N83)*BA84)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q83/'NGER results'!$N83)*BB84),0,('NGER results'!$Q83/'NGER results'!$N83)*BB84)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q83/'NGER results'!$N83)*BC84),0,('NGER results'!$Q83/'NGER results'!$N83)*BC84)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q83/'NGER results'!$N83)*BD84),0,('NGER results'!$Q83/'NGER results'!$N83)*BD84)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q83/'NGER results'!$N83)*BE84),0,('NGER results'!$Q83/'NGER results'!$N83)*BE84)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q83/'NGER results'!$N83)*BF84),0,('NGER results'!$Q83/'NGER results'!$N83)*BF84)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q83/'NGER results'!$N83)*BG84),0,('NGER results'!$Q83/'NGER results'!$N83)*BG84)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q83/'NGER results'!$N83)*BH84),0,('NGER results'!$Q83/'NGER results'!$N83)*BH84)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q83/'NGER results'!$N83)*BI84),0,('NGER results'!$Q83/'NGER results'!$N83)*BI84)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q83/'NGER results'!$N83)*BJ84),0,('NGER results'!$Q83/'NGER results'!$N83)*BJ84)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A84>=2016,(BA84+M84)*'NGER input 2'!$GS82*1.336*25,(BA84+M84)*'NGER input 2'!$GS82*1.336*25)","v":0},{"$f":"IF($A84>=2016,(BB84+N84)*'NGER input 2'!$GS82*1.336*25,(BB84+N84)*'NGER input 2'!$GS82*1.336*25)","v":0},{"$f":"IF($A84>=2016,(BC84+O84)*'NGER input 2'!$GS82*1.336*25,(BC84+O84)*'NGER input 2'!$GS82*1.336*25)","v":0},{"$f":"IF($A84>=2016,(BD84+P84)*'NGER input 2'!$GS82*1.336*25,(BD84+P84)*'NGER input 2'!$GS82*1.336*25)","v":0},{"$f":"IF($A84>=2016,(BE84+Q84)*'NGER input 2'!$GS82*1.336*25,(BE84+Q84)*'NGER input 2'!$GS82*1.336*25)","v":0},{"$f":"IF($A84>=2016,(BF84+R84)*'NGER input 2'!$GS82*1.336*25,(BF84+R84)*'NGER input 2'!$GS82*1.336*25)","v":0},{"$f":"IF($A84>=2016,(BG84+S84)*'NGER input 2'!$GS82*1.336*25,(BG84+S84)*'NGER input 2'!$GS82*1.336*25)","v":0},{"$f":"IF($A84>=2016,(BH84+T84)*'NGER input 2'!$GS82*1.336*25,(BH84+T84)*'NGER input 2'!$GS82*1.336*25)","v":0},{"$f":"IF($A84>=2016,(BI84+U84)*'NGER input 2'!$GS82*1.336*25,(BI84+U84)*'NGER input 2'!$GS82*1.336*25)","v":0},{"$f":"IF($A84>=2016,(BJ84+V84)*'NGER input 2'!$GS82*1.336*25,(BJ84+V84)*'NGER input 2'!$GS82*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A83","v":79},null,{"$f":"IF(OR('NGER input 2'!$A83=2013,'NGER input 2'!$A83=2014),'NGER input 2'!ES83*'NGER input 2'!FC83*'NGER input 2'!FM83*'NGER input 2'!$GQ83,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A83=2013,'NGER input 2'!$A83=2014),'NGER input 2'!ET83*'NGER input 2'!FD83*'NGER input 2'!FN83*'NGER input 2'!$GQ83,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A83=2013,'NGER input 2'!$A83=2014),'NGER input 2'!EU83*'NGER input 2'!FE83*'NGER input 2'!FO83*'NGER input 2'!$GQ83,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A83=2013,'NGER input 2'!$A83=2014),'NGER input 2'!EV83*'NGER input 2'!FF83*'NGER input 2'!FP83*'NGER input 2'!$GQ83,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A83=2013,'NGER input 2'!$A83=2014),'NGER input 2'!EW83*'NGER input 2'!FG83*'NGER input 2'!FQ83*'NGER input 2'!$GQ83,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A83=2013,'NGER input 2'!$A83=2014),'NGER input 2'!EX83*'NGER input 2'!FH83*'NGER input 2'!FR83*'NGER input 2'!$GQ83,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A83=2013,'NGER input 2'!$A83=2014),'NGER input 2'!EY83*'NGER input 2'!FI83*'NGER input 2'!FS83*'NGER input 2'!$GQ83,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A83=2013,'NGER input 2'!$A83=2014),'NGER input 2'!EZ83*'NGER input 2'!FJ83*'NGER input 2'!FT83*'NGER input 2'!$GQ83,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A83=2013,'NGER input 2'!$A83=2014),'NGER input 2'!FA83*'NGER input 2'!FK83*'NGER input 2'!FU83*'NGER input 2'!$GQ83,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A83=2013,'NGER input 2'!$A83=2014),'NGER input 2'!FB83*'NGER input 2'!FL83*'NGER input 2'!FV83*'NGER input 2'!$GQ83,0)","v":0},{"$f":"C85*(1-EXP(-'NGER input 2'!FW83*(13-'NGER input 2'!$GR83-7)/12))","v":0},{"$f":"D85*(1-EXP(-'NGER input 2'!FX83*(13-'NGER input 2'!$GR83-7)/12))","v":0},{"$f":"E85*(1-EXP(-'NGER input 2'!FY83*(13-'NGER input 2'!$GR83-7)/12))","v":0},{"$f":"F85*(1-EXP(-'NGER input 2'!FZ83*(13-'NGER input 2'!$GR83-7)/12))","v":0},{"$f":"G85*(1-EXP(-'NGER input 2'!GA83*(13-'NGER input 2'!$GR83-7)/12))","v":0},{"$f":"H85*(1-EXP(-'NGER input 2'!GB83*(13-'NGER input 2'!$GR83-7)/12))","v":0},{"$f":"I85*(1-EXP(-'NGER input 2'!GC83*(13-'NGER input 2'!$GR83-7)/12))","v":0},{"$f":"J85*(1-EXP(-'NGER input 2'!GD83*(13-'NGER input 2'!$GR83-7)/12))","v":0},{"$f":"K85*(1-EXP(-'NGER input 2'!GE83*(13-'NGER input 2'!$GR83-7)/12))","v":0},{"$f":"L85*(1-EXP(-'NGER input 2'!GF83*(13-'NGER input 2'!$GR83-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q84/'NGER results'!$N84)*M85),0,('NGER results'!$Q84/'NGER results'!$N84)*M85)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q84/'NGER results'!$N84)*N85),0,('NGER results'!$Q84/'NGER results'!$N84)*N85)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q84/'NGER results'!$N84)*O85),0,('NGER results'!$Q84/'NGER results'!$N84)*O85)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q84/'NGER results'!$N84)*P85),0,('NGER results'!$Q84/'NGER results'!$N84)*P85)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q84/'NGER results'!$N84)*Q85),0,('NGER results'!$Q84/'NGER results'!$N84)*Q85)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q84/'NGER results'!$N84)*R85),0,('NGER results'!$Q84/'NGER results'!$N84)*R85)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q84/'NGER results'!$N84)*S85),0,('NGER results'!$Q84/'NGER results'!$N84)*S85)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q84/'NGER results'!$N84)*T85),0,('NGER results'!$Q84/'NGER results'!$N84)*T85)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q84/'NGER results'!$N84)*U85),0,('NGER results'!$Q84/'NGER results'!$N84)*U85)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q84/'NGER results'!$N84)*V85),0,('NGER results'!$Q84/'NGER results'!$N84)*V85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ85*(1-EXP(-'NGER input 2'!FW83))","v":0},{"$f":"AR85*(1-EXP(-'NGER input 2'!FX83))","v":0},{"$f":"AS85*(1-EXP(-'NGER input 2'!FY83))","v":0},{"$f":"AT85*(1-EXP(-'NGER input 2'!FZ83))","v":0},{"$f":"AU85*(1-EXP(-'NGER input 2'!GA83))","v":0},{"$f":"AV85*(1-EXP(-'NGER input 2'!GB83))","v":0},{"$f":"AW85*(1-EXP(-'NGER input 2'!GC83))","v":0},{"$f":"AX85*(1-EXP(-'NGER input 2'!GD83))","v":0},{"$f":"AY85*(1-EXP(-'NGER input 2'!GE83))","v":0},{"$f":"AZ85*(1-EXP(-'NGER input 2'!GF83))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q84/'NGER results'!$N84)*BA85),0,('NGER results'!$Q84/'NGER results'!$N84)*BA85)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q84/'NGER results'!$N84)*BB85),0,('NGER results'!$Q84/'NGER results'!$N84)*BB85)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q84/'NGER results'!$N84)*BC85),0,('NGER results'!$Q84/'NGER results'!$N84)*BC85)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q84/'NGER results'!$N84)*BD85),0,('NGER results'!$Q84/'NGER results'!$N84)*BD85)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q84/'NGER results'!$N84)*BE85),0,('NGER results'!$Q84/'NGER results'!$N84)*BE85)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q84/'NGER results'!$N84)*BF85),0,('NGER results'!$Q84/'NGER results'!$N84)*BF85)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q84/'NGER results'!$N84)*BG85),0,('NGER results'!$Q84/'NGER results'!$N84)*BG85)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q84/'NGER results'!$N84)*BH85),0,('NGER results'!$Q84/'NGER results'!$N84)*BH85)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q84/'NGER results'!$N84)*BI85),0,('NGER results'!$Q84/'NGER results'!$N84)*BI85)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q84/'NGER results'!$N84)*BJ85),0,('NGER results'!$Q84/'NGER results'!$N84)*BJ85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A85>=2016,(BA85+M85)*'NGER input 2'!$GS83*1.336*25,(BA85+M85)*'NGER input 2'!$GS83*1.336*25)","v":0},{"$f":"IF($A85>=2016,(BB85+N85)*'NGER input 2'!$GS83*1.336*25,(BB85+N85)*'NGER input 2'!$GS83*1.336*25)","v":0},{"$f":"IF($A85>=2016,(BC85+O85)*'NGER input 2'!$GS83*1.336*25,(BC85+O85)*'NGER input 2'!$GS83*1.336*25)","v":0},{"$f":"IF($A85>=2016,(BD85+P85)*'NGER input 2'!$GS83*1.336*25,(BD85+P85)*'NGER input 2'!$GS83*1.336*25)","v":0},{"$f":"IF($A85>=2016,(BE85+Q85)*'NGER input 2'!$GS83*1.336*25,(BE85+Q85)*'NGER input 2'!$GS83*1.336*25)","v":0},{"$f":"IF($A85>=2016,(BF85+R85)*'NGER input 2'!$GS83*1.336*25,(BF85+R85)*'NGER input 2'!$GS83*1.336*25)","v":0},{"$f":"IF($A85>=2016,(BG85+S85)*'NGER input 2'!$GS83*1.336*25,(BG85+S85)*'NGER input 2'!$GS83*1.336*25)","v":0},{"$f":"IF($A85>=2016,(BH85+T85)*'NGER input 2'!$GS83*1.336*25,(BH85+T85)*'NGER input 2'!$GS83*1.336*25)","v":0},{"$f":"IF($A85>=2016,(BI85+U85)*'NGER input 2'!$GS83*1.336*25,(BI85+U85)*'NGER input 2'!$GS83*1.336*25)","v":0},{"$f":"IF($A85>=2016,(BJ85+V85)*'NGER input 2'!$GS83*1.336*25,(BJ85+V85)*'NGER input 2'!$GS83*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A84","v":80},null,{"$f":"IF(OR('NGER input 2'!$A84=2013,'NGER input 2'!$A84=2014),'NGER input 2'!ES84*'NGER input 2'!FC84*'NGER input 2'!FM84*'NGER input 2'!$GQ84,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A84=2013,'NGER input 2'!$A84=2014),'NGER input 2'!ET84*'NGER input 2'!FD84*'NGER input 2'!FN84*'NGER input 2'!$GQ84,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A84=2013,'NGER input 2'!$A84=2014),'NGER input 2'!EU84*'NGER input 2'!FE84*'NGER input 2'!FO84*'NGER input 2'!$GQ84,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A84=2013,'NGER input 2'!$A84=2014),'NGER input 2'!EV84*'NGER input 2'!FF84*'NGER input 2'!FP84*'NGER input 2'!$GQ84,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A84=2013,'NGER input 2'!$A84=2014),'NGER input 2'!EW84*'NGER input 2'!FG84*'NGER input 2'!FQ84*'NGER input 2'!$GQ84,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A84=2013,'NGER input 2'!$A84=2014),'NGER input 2'!EX84*'NGER input 2'!FH84*'NGER input 2'!FR84*'NGER input 2'!$GQ84,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A84=2013,'NGER input 2'!$A84=2014),'NGER input 2'!EY84*'NGER input 2'!FI84*'NGER input 2'!FS84*'NGER input 2'!$GQ84,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A84=2013,'NGER input 2'!$A84=2014),'NGER input 2'!EZ84*'NGER input 2'!FJ84*'NGER input 2'!FT84*'NGER input 2'!$GQ84,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A84=2013,'NGER input 2'!$A84=2014),'NGER input 2'!FA84*'NGER input 2'!FK84*'NGER input 2'!FU84*'NGER input 2'!$GQ84,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A84=2013,'NGER input 2'!$A84=2014),'NGER input 2'!FB84*'NGER input 2'!FL84*'NGER input 2'!FV84*'NGER input 2'!$GQ84,0)","v":0},{"$f":"C86*(1-EXP(-'NGER input 2'!FW84*(13-'NGER input 2'!$GR84-7)/12))","v":0},{"$f":"D86*(1-EXP(-'NGER input 2'!FX84*(13-'NGER input 2'!$GR84-7)/12))","v":0},{"$f":"E86*(1-EXP(-'NGER input 2'!FY84*(13-'NGER input 2'!$GR84-7)/12))","v":0},{"$f":"F86*(1-EXP(-'NGER input 2'!FZ84*(13-'NGER input 2'!$GR84-7)/12))","v":0},{"$f":"G86*(1-EXP(-'NGER input 2'!GA84*(13-'NGER input 2'!$GR84-7)/12))","v":0},{"$f":"H86*(1-EXP(-'NGER input 2'!GB84*(13-'NGER input 2'!$GR84-7)/12))","v":0},{"$f":"I86*(1-EXP(-'NGER input 2'!GC84*(13-'NGER input 2'!$GR84-7)/12))","v":0},{"$f":"J86*(1-EXP(-'NGER input 2'!GD84*(13-'NGER input 2'!$GR84-7)/12))","v":0},{"$f":"K86*(1-EXP(-'NGER input 2'!GE84*(13-'NGER input 2'!$GR84-7)/12))","v":0},{"$f":"L86*(1-EXP(-'NGER input 2'!GF84*(13-'NGER input 2'!$GR84-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q85/'NGER results'!$N85)*M86),0,('NGER results'!$Q85/'NGER results'!$N85)*M86)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q85/'NGER results'!$N85)*N86),0,('NGER results'!$Q85/'NGER results'!$N85)*N86)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q85/'NGER results'!$N85)*O86),0,('NGER results'!$Q85/'NGER results'!$N85)*O86)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q85/'NGER results'!$N85)*P86),0,('NGER results'!$Q85/'NGER results'!$N85)*P86)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q85/'NGER results'!$N85)*Q86),0,('NGER results'!$Q85/'NGER results'!$N85)*Q86)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q85/'NGER results'!$N85)*R86),0,('NGER results'!$Q85/'NGER results'!$N85)*R86)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q85/'NGER results'!$N85)*S86),0,('NGER results'!$Q85/'NGER results'!$N85)*S86)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q85/'NGER results'!$N85)*T86),0,('NGER results'!$Q85/'NGER results'!$N85)*T86)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q85/'NGER results'!$N85)*U86),0,('NGER results'!$Q85/'NGER results'!$N85)*U86)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q85/'NGER results'!$N85)*V86),0,('NGER results'!$Q85/'NGER results'!$N85)*V86)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ86*(1-EXP(-'NGER input 2'!FW84))","v":0},{"$f":"AR86*(1-EXP(-'NGER input 2'!FX84))","v":0},{"$f":"AS86*(1-EXP(-'NGER input 2'!FY84))","v":0},{"$f":"AT86*(1-EXP(-'NGER input 2'!FZ84))","v":0},{"$f":"AU86*(1-EXP(-'NGER input 2'!GA84))","v":0},{"$f":"AV86*(1-EXP(-'NGER input 2'!GB84))","v":0},{"$f":"AW86*(1-EXP(-'NGER input 2'!GC84))","v":0},{"$f":"AX86*(1-EXP(-'NGER input 2'!GD84))","v":0},{"$f":"AY86*(1-EXP(-'NGER input 2'!GE84))","v":0},{"$f":"AZ86*(1-EXP(-'NGER input 2'!GF84))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q85/'NGER results'!$N85)*BA86),0,('NGER results'!$Q85/'NGER results'!$N85)*BA86)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q85/'NGER results'!$N85)*BB86),0,('NGER results'!$Q85/'NGER results'!$N85)*BB86)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q85/'NGER results'!$N85)*BC86),0,('NGER results'!$Q85/'NGER results'!$N85)*BC86)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q85/'NGER results'!$N85)*BD86),0,('NGER results'!$Q85/'NGER results'!$N85)*BD86)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q85/'NGER results'!$N85)*BE86),0,('NGER results'!$Q85/'NGER results'!$N85)*BE86)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q85/'NGER results'!$N85)*BF86),0,('NGER results'!$Q85/'NGER results'!$N85)*BF86)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q85/'NGER results'!$N85)*BG86),0,('NGER results'!$Q85/'NGER results'!$N85)*BG86)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q85/'NGER results'!$N85)*BH86),0,('NGER results'!$Q85/'NGER results'!$N85)*BH86)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q85/'NGER results'!$N85)*BI86),0,('NGER results'!$Q85/'NGER results'!$N85)*BI86)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q85/'NGER results'!$N85)*BJ86),0,('NGER results'!$Q85/'NGER results'!$N85)*BJ86)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A86>=2016,(BA86+M86)*'NGER input 2'!$GS84*1.336*25,(BA86+M86)*'NGER input 2'!$GS84*1.336*25)","v":0},{"$f":"IF($A86>=2016,(BB86+N86)*'NGER input 2'!$GS84*1.336*25,(BB86+N86)*'NGER input 2'!$GS84*1.336*25)","v":0},{"$f":"IF($A86>=2016,(BC86+O86)*'NGER input 2'!$GS84*1.336*25,(BC86+O86)*'NGER input 2'!$GS84*1.336*25)","v":0},{"$f":"IF($A86>=2016,(BD86+P86)*'NGER input 2'!$GS84*1.336*25,(BD86+P86)*'NGER input 2'!$GS84*1.336*25)","v":0},{"$f":"IF($A86>=2016,(BE86+Q86)*'NGER input 2'!$GS84*1.336*25,(BE86+Q86)*'NGER input 2'!$GS84*1.336*25)","v":0},{"$f":"IF($A86>=2016,(BF86+R86)*'NGER input 2'!$GS84*1.336*25,(BF86+R86)*'NGER input 2'!$GS84*1.336*25)","v":0},{"$f":"IF($A86>=2016,(BG86+S86)*'NGER input 2'!$GS84*1.336*25,(BG86+S86)*'NGER input 2'!$GS84*1.336*25)","v":0},{"$f":"IF($A86>=2016,(BH86+T86)*'NGER input 2'!$GS84*1.336*25,(BH86+T86)*'NGER input 2'!$GS84*1.336*25)","v":0},{"$f":"IF($A86>=2016,(BI86+U86)*'NGER input 2'!$GS84*1.336*25,(BI86+U86)*'NGER input 2'!$GS84*1.336*25)","v":0},{"$f":"IF($A86>=2016,(BJ86+V86)*'NGER input 2'!$GS84*1.336*25,(BJ86+V86)*'NGER input 2'!$GS84*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A85","v":81},null,{"$f":"IF(OR('NGER input 2'!$A85=2013,'NGER input 2'!$A85=2014),'NGER input 2'!ES85*'NGER input 2'!FC85*'NGER input 2'!FM85*'NGER input 2'!$GQ85,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A85=2013,'NGER input 2'!$A85=2014),'NGER input 2'!ET85*'NGER input 2'!FD85*'NGER input 2'!FN85*'NGER input 2'!$GQ85,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A85=2013,'NGER input 2'!$A85=2014),'NGER input 2'!EU85*'NGER input 2'!FE85*'NGER input 2'!FO85*'NGER input 2'!$GQ85,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A85=2013,'NGER input 2'!$A85=2014),'NGER input 2'!EV85*'NGER input 2'!FF85*'NGER input 2'!FP85*'NGER input 2'!$GQ85,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A85=2013,'NGER input 2'!$A85=2014),'NGER input 2'!EW85*'NGER input 2'!FG85*'NGER input 2'!FQ85*'NGER input 2'!$GQ85,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A85=2013,'NGER input 2'!$A85=2014),'NGER input 2'!EX85*'NGER input 2'!FH85*'NGER input 2'!FR85*'NGER input 2'!$GQ85,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A85=2013,'NGER input 2'!$A85=2014),'NGER input 2'!EY85*'NGER input 2'!FI85*'NGER input 2'!FS85*'NGER input 2'!$GQ85,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A85=2013,'NGER input 2'!$A85=2014),'NGER input 2'!EZ85*'NGER input 2'!FJ85*'NGER input 2'!FT85*'NGER input 2'!$GQ85,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A85=2013,'NGER input 2'!$A85=2014),'NGER input 2'!FA85*'NGER input 2'!FK85*'NGER input 2'!FU85*'NGER input 2'!$GQ85,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A85=2013,'NGER input 2'!$A85=2014),'NGER input 2'!FB85*'NGER input 2'!FL85*'NGER input 2'!FV85*'NGER input 2'!$GQ85,0)","v":0},{"$f":"C87*(1-EXP(-'NGER input 2'!FW85*(13-'NGER input 2'!$GR85-7)/12))","v":0},{"$f":"D87*(1-EXP(-'NGER input 2'!FX85*(13-'NGER input 2'!$GR85-7)/12))","v":0},{"$f":"E87*(1-EXP(-'NGER input 2'!FY85*(13-'NGER input 2'!$GR85-7)/12))","v":0},{"$f":"F87*(1-EXP(-'NGER input 2'!FZ85*(13-'NGER input 2'!$GR85-7)/12))","v":0},{"$f":"G87*(1-EXP(-'NGER input 2'!GA85*(13-'NGER input 2'!$GR85-7)/12))","v":0},{"$f":"H87*(1-EXP(-'NGER input 2'!GB85*(13-'NGER input 2'!$GR85-7)/12))","v":0},{"$f":"I87*(1-EXP(-'NGER input 2'!GC85*(13-'NGER input 2'!$GR85-7)/12))","v":0},{"$f":"J87*(1-EXP(-'NGER input 2'!GD85*(13-'NGER input 2'!$GR85-7)/12))","v":0},{"$f":"K87*(1-EXP(-'NGER input 2'!GE85*(13-'NGER input 2'!$GR85-7)/12))","v":0},{"$f":"L87*(1-EXP(-'NGER input 2'!GF85*(13-'NGER input 2'!$GR85-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q86/'NGER results'!$N86)*M87),0,('NGER results'!$Q86/'NGER results'!$N86)*M87)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q86/'NGER results'!$N86)*N87),0,('NGER results'!$Q86/'NGER results'!$N86)*N87)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q86/'NGER results'!$N86)*O87),0,('NGER results'!$Q86/'NGER results'!$N86)*O87)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q86/'NGER results'!$N86)*P87),0,('NGER results'!$Q86/'NGER results'!$N86)*P87)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q86/'NGER results'!$N86)*Q87),0,('NGER results'!$Q86/'NGER results'!$N86)*Q87)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q86/'NGER results'!$N86)*R87),0,('NGER results'!$Q86/'NGER results'!$N86)*R87)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q86/'NGER results'!$N86)*S87),0,('NGER results'!$Q86/'NGER results'!$N86)*S87)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q86/'NGER results'!$N86)*T87),0,('NGER results'!$Q86/'NGER results'!$N86)*T87)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q86/'NGER results'!$N86)*U87),0,('NGER results'!$Q86/'NGER results'!$N86)*U87)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q86/'NGER results'!$N86)*V87),0,('NGER results'!$Q86/'NGER results'!$N86)*V87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ87*(1-EXP(-'NGER input 2'!FW85))","v":0},{"$f":"AR87*(1-EXP(-'NGER input 2'!FX85))","v":0},{"$f":"AS87*(1-EXP(-'NGER input 2'!FY85))","v":0},{"$f":"AT87*(1-EXP(-'NGER input 2'!FZ85))","v":0},{"$f":"AU87*(1-EXP(-'NGER input 2'!GA85))","v":0},{"$f":"AV87*(1-EXP(-'NGER input 2'!GB85))","v":0},{"$f":"AW87*(1-EXP(-'NGER input 2'!GC85))","v":0},{"$f":"AX87*(1-EXP(-'NGER input 2'!GD85))","v":0},{"$f":"AY87*(1-EXP(-'NGER input 2'!GE85))","v":0},{"$f":"AZ87*(1-EXP(-'NGER input 2'!GF85))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q86/'NGER results'!$N86)*BA87),0,('NGER results'!$Q86/'NGER results'!$N86)*BA87)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q86/'NGER results'!$N86)*BB87),0,('NGER results'!$Q86/'NGER results'!$N86)*BB87)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q86/'NGER results'!$N86)*BC87),0,('NGER results'!$Q86/'NGER results'!$N86)*BC87)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q86/'NGER results'!$N86)*BD87),0,('NGER results'!$Q86/'NGER results'!$N86)*BD87)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q86/'NGER results'!$N86)*BE87),0,('NGER results'!$Q86/'NGER results'!$N86)*BE87)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q86/'NGER results'!$N86)*BF87),0,('NGER results'!$Q86/'NGER results'!$N86)*BF87)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q86/'NGER results'!$N86)*BG87),0,('NGER results'!$Q86/'NGER results'!$N86)*BG87)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q86/'NGER results'!$N86)*BH87),0,('NGER results'!$Q86/'NGER results'!$N86)*BH87)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q86/'NGER results'!$N86)*BI87),0,('NGER results'!$Q86/'NGER results'!$N86)*BI87)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q86/'NGER results'!$N86)*BJ87),0,('NGER results'!$Q86/'NGER results'!$N86)*BJ87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A87>=2016,(BA87+M87)*'NGER input 2'!$GS85*1.336*25,(BA87+M87)*'NGER input 2'!$GS85*1.336*25)","v":0},{"$f":"IF($A87>=2016,(BB87+N87)*'NGER input 2'!$GS85*1.336*25,(BB87+N87)*'NGER input 2'!$GS85*1.336*25)","v":0},{"$f":"IF($A87>=2016,(BC87+O87)*'NGER input 2'!$GS85*1.336*25,(BC87+O87)*'NGER input 2'!$GS85*1.336*25)","v":0},{"$f":"IF($A87>=2016,(BD87+P87)*'NGER input 2'!$GS85*1.336*25,(BD87+P87)*'NGER input 2'!$GS85*1.336*25)","v":0},{"$f":"IF($A87>=2016,(BE87+Q87)*'NGER input 2'!$GS85*1.336*25,(BE87+Q87)*'NGER input 2'!$GS85*1.336*25)","v":0},{"$f":"IF($A87>=2016,(BF87+R87)*'NGER input 2'!$GS85*1.336*25,(BF87+R87)*'NGER input 2'!$GS85*1.336*25)","v":0},{"$f":"IF($A87>=2016,(BG87+S87)*'NGER input 2'!$GS85*1.336*25,(BG87+S87)*'NGER input 2'!$GS85*1.336*25)","v":0},{"$f":"IF($A87>=2016,(BH87+T87)*'NGER input 2'!$GS85*1.336*25,(BH87+T87)*'NGER input 2'!$GS85*1.336*25)","v":0},{"$f":"IF($A87>=2016,(BI87+U87)*'NGER input 2'!$GS85*1.336*25,(BI87+U87)*'NGER input 2'!$GS85*1.336*25)","v":0},{"$f":"IF($A87>=2016,(BJ87+V87)*'NGER input 2'!$GS85*1.336*25,(BJ87+V87)*'NGER input 2'!$GS85*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A86","v":82},null,{"$f":"IF(OR('NGER input 2'!$A86=2013,'NGER input 2'!$A86=2014),'NGER input 2'!ES86*'NGER input 2'!FC86*'NGER input 2'!FM86*'NGER input 2'!$GQ86,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A86=2013,'NGER input 2'!$A86=2014),'NGER input 2'!ET86*'NGER input 2'!FD86*'NGER input 2'!FN86*'NGER input 2'!$GQ86,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A86=2013,'NGER input 2'!$A86=2014),'NGER input 2'!EU86*'NGER input 2'!FE86*'NGER input 2'!FO86*'NGER input 2'!$GQ86,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A86=2013,'NGER input 2'!$A86=2014),'NGER input 2'!EV86*'NGER input 2'!FF86*'NGER input 2'!FP86*'NGER input 2'!$GQ86,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A86=2013,'NGER input 2'!$A86=2014),'NGER input 2'!EW86*'NGER input 2'!FG86*'NGER input 2'!FQ86*'NGER input 2'!$GQ86,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A86=2013,'NGER input 2'!$A86=2014),'NGER input 2'!EX86*'NGER input 2'!FH86*'NGER input 2'!FR86*'NGER input 2'!$GQ86,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A86=2013,'NGER input 2'!$A86=2014),'NGER input 2'!EY86*'NGER input 2'!FI86*'NGER input 2'!FS86*'NGER input 2'!$GQ86,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A86=2013,'NGER input 2'!$A86=2014),'NGER input 2'!EZ86*'NGER input 2'!FJ86*'NGER input 2'!FT86*'NGER input 2'!$GQ86,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A86=2013,'NGER input 2'!$A86=2014),'NGER input 2'!FA86*'NGER input 2'!FK86*'NGER input 2'!FU86*'NGER input 2'!$GQ86,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A86=2013,'NGER input 2'!$A86=2014),'NGER input 2'!FB86*'NGER input 2'!FL86*'NGER input 2'!FV86*'NGER input 2'!$GQ86,0)","v":0},{"$f":"C88*(1-EXP(-'NGER input 2'!FW86*(13-'NGER input 2'!$GR86-7)/12))","v":0},{"$f":"D88*(1-EXP(-'NGER input 2'!FX86*(13-'NGER input 2'!$GR86-7)/12))","v":0},{"$f":"E88*(1-EXP(-'NGER input 2'!FY86*(13-'NGER input 2'!$GR86-7)/12))","v":0},{"$f":"F88*(1-EXP(-'NGER input 2'!FZ86*(13-'NGER input 2'!$GR86-7)/12))","v":0},{"$f":"G88*(1-EXP(-'NGER input 2'!GA86*(13-'NGER input 2'!$GR86-7)/12))","v":0},{"$f":"H88*(1-EXP(-'NGER input 2'!GB86*(13-'NGER input 2'!$GR86-7)/12))","v":0},{"$f":"I88*(1-EXP(-'NGER input 2'!GC86*(13-'NGER input 2'!$GR86-7)/12))","v":0},{"$f":"J88*(1-EXP(-'NGER input 2'!GD86*(13-'NGER input 2'!$GR86-7)/12))","v":0},{"$f":"K88*(1-EXP(-'NGER input 2'!GE86*(13-'NGER input 2'!$GR86-7)/12))","v":0},{"$f":"L88*(1-EXP(-'NGER input 2'!GF86*(13-'NGER input 2'!$GR86-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q87/'NGER results'!$N87)*M88),0,('NGER results'!$Q87/'NGER results'!$N87)*M88)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q87/'NGER results'!$N87)*N88),0,('NGER results'!$Q87/'NGER results'!$N87)*N88)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q87/'NGER results'!$N87)*O88),0,('NGER results'!$Q87/'NGER results'!$N87)*O88)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q87/'NGER results'!$N87)*P88),0,('NGER results'!$Q87/'NGER results'!$N87)*P88)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q87/'NGER results'!$N87)*Q88),0,('NGER results'!$Q87/'NGER results'!$N87)*Q88)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q87/'NGER results'!$N87)*R88),0,('NGER results'!$Q87/'NGER results'!$N87)*R88)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q87/'NGER results'!$N87)*S88),0,('NGER results'!$Q87/'NGER results'!$N87)*S88)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q87/'NGER results'!$N87)*T88),0,('NGER results'!$Q87/'NGER results'!$N87)*T88)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q87/'NGER results'!$N87)*U88),0,('NGER results'!$Q87/'NGER results'!$N87)*U88)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q87/'NGER results'!$N87)*V88),0,('NGER results'!$Q87/'NGER results'!$N87)*V88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ88*(1-EXP(-'NGER input 2'!FW86))","v":0},{"$f":"AR88*(1-EXP(-'NGER input 2'!FX86))","v":0},{"$f":"AS88*(1-EXP(-'NGER input 2'!FY86))","v":0},{"$f":"AT88*(1-EXP(-'NGER input 2'!FZ86))","v":0},{"$f":"AU88*(1-EXP(-'NGER input 2'!GA86))","v":0},{"$f":"AV88*(1-EXP(-'NGER input 2'!GB86))","v":0},{"$f":"AW88*(1-EXP(-'NGER input 2'!GC86))","v":0},{"$f":"AX88*(1-EXP(-'NGER input 2'!GD86))","v":0},{"$f":"AY88*(1-EXP(-'NGER input 2'!GE86))","v":0},{"$f":"AZ88*(1-EXP(-'NGER input 2'!GF86))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q87/'NGER results'!$N87)*BA88),0,('NGER results'!$Q87/'NGER results'!$N87)*BA88)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q87/'NGER results'!$N87)*BB88),0,('NGER results'!$Q87/'NGER results'!$N87)*BB88)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q87/'NGER results'!$N87)*BC88),0,('NGER results'!$Q87/'NGER results'!$N87)*BC88)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q87/'NGER results'!$N87)*BD88),0,('NGER results'!$Q87/'NGER results'!$N87)*BD88)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q87/'NGER results'!$N87)*BE88),0,('NGER results'!$Q87/'NGER results'!$N87)*BE88)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q87/'NGER results'!$N87)*BF88),0,('NGER results'!$Q87/'NGER results'!$N87)*BF88)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q87/'NGER results'!$N87)*BG88),0,('NGER results'!$Q87/'NGER results'!$N87)*BG88)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q87/'NGER results'!$N87)*BH88),0,('NGER results'!$Q87/'NGER results'!$N87)*BH88)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q87/'NGER results'!$N87)*BI88),0,('NGER results'!$Q87/'NGER results'!$N87)*BI88)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q87/'NGER results'!$N87)*BJ88),0,('NGER results'!$Q87/'NGER results'!$N87)*BJ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A88>=2016,(BA88+M88)*'NGER input 2'!$GS86*1.336*25,(BA88+M88)*'NGER input 2'!$GS86*1.336*25)","v":0},{"$f":"IF($A88>=2016,(BB88+N88)*'NGER input 2'!$GS86*1.336*25,(BB88+N88)*'NGER input 2'!$GS86*1.336*25)","v":0},{"$f":"IF($A88>=2016,(BC88+O88)*'NGER input 2'!$GS86*1.336*25,(BC88+O88)*'NGER input 2'!$GS86*1.336*25)","v":0},{"$f":"IF($A88>=2016,(BD88+P88)*'NGER input 2'!$GS86*1.336*25,(BD88+P88)*'NGER input 2'!$GS86*1.336*25)","v":0},{"$f":"IF($A88>=2016,(BE88+Q88)*'NGER input 2'!$GS86*1.336*25,(BE88+Q88)*'NGER input 2'!$GS86*1.336*25)","v":0},{"$f":"IF($A88>=2016,(BF88+R88)*'NGER input 2'!$GS86*1.336*25,(BF88+R88)*'NGER input 2'!$GS86*1.336*25)","v":0},{"$f":"IF($A88>=2016,(BG88+S88)*'NGER input 2'!$GS86*1.336*25,(BG88+S88)*'NGER input 2'!$GS86*1.336*25)","v":0},{"$f":"IF($A88>=2016,(BH88+T88)*'NGER input 2'!$GS86*1.336*25,(BH88+T88)*'NGER input 2'!$GS86*1.336*25)","v":0},{"$f":"IF($A88>=2016,(BI88+U88)*'NGER input 2'!$GS86*1.336*25,(BI88+U88)*'NGER input 2'!$GS86*1.336*25)","v":0},{"$f":"IF($A88>=2016,(BJ88+V88)*'NGER input 2'!$GS86*1.336*25,(BJ88+V88)*'NGER input 2'!$GS86*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A87","v":83},null,{"$f":"IF(OR('NGER input 2'!$A87=2013,'NGER input 2'!$A87=2014),'NGER input 2'!ES87*'NGER input 2'!FC87*'NGER input 2'!FM87*'NGER input 2'!$GQ87,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A87=2013,'NGER input 2'!$A87=2014),'NGER input 2'!ET87*'NGER input 2'!FD87*'NGER input 2'!FN87*'NGER input 2'!$GQ87,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A87=2013,'NGER input 2'!$A87=2014),'NGER input 2'!EU87*'NGER input 2'!FE87*'NGER input 2'!FO87*'NGER input 2'!$GQ87,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A87=2013,'NGER input 2'!$A87=2014),'NGER input 2'!EV87*'NGER input 2'!FF87*'NGER input 2'!FP87*'NGER input 2'!$GQ87,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A87=2013,'NGER input 2'!$A87=2014),'NGER input 2'!EW87*'NGER input 2'!FG87*'NGER input 2'!FQ87*'NGER input 2'!$GQ87,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A87=2013,'NGER input 2'!$A87=2014),'NGER input 2'!EX87*'NGER input 2'!FH87*'NGER input 2'!FR87*'NGER input 2'!$GQ87,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A87=2013,'NGER input 2'!$A87=2014),'NGER input 2'!EY87*'NGER input 2'!FI87*'NGER input 2'!FS87*'NGER input 2'!$GQ87,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A87=2013,'NGER input 2'!$A87=2014),'NGER input 2'!EZ87*'NGER input 2'!FJ87*'NGER input 2'!FT87*'NGER input 2'!$GQ87,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A87=2013,'NGER input 2'!$A87=2014),'NGER input 2'!FA87*'NGER input 2'!FK87*'NGER input 2'!FU87*'NGER input 2'!$GQ87,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A87=2013,'NGER input 2'!$A87=2014),'NGER input 2'!FB87*'NGER input 2'!FL87*'NGER input 2'!FV87*'NGER input 2'!$GQ87,0)","v":0},{"$f":"C89*(1-EXP(-'NGER input 2'!FW87*(13-'NGER input 2'!$GR87-7)/12))","v":0},{"$f":"D89*(1-EXP(-'NGER input 2'!FX87*(13-'NGER input 2'!$GR87-7)/12))","v":0},{"$f":"E89*(1-EXP(-'NGER input 2'!FY87*(13-'NGER input 2'!$GR87-7)/12))","v":0},{"$f":"F89*(1-EXP(-'NGER input 2'!FZ87*(13-'NGER input 2'!$GR87-7)/12))","v":0},{"$f":"G89*(1-EXP(-'NGER input 2'!GA87*(13-'NGER input 2'!$GR87-7)/12))","v":0},{"$f":"H89*(1-EXP(-'NGER input 2'!GB87*(13-'NGER input 2'!$GR87-7)/12))","v":0},{"$f":"I89*(1-EXP(-'NGER input 2'!GC87*(13-'NGER input 2'!$GR87-7)/12))","v":0},{"$f":"J89*(1-EXP(-'NGER input 2'!GD87*(13-'NGER input 2'!$GR87-7)/12))","v":0},{"$f":"K89*(1-EXP(-'NGER input 2'!GE87*(13-'NGER input 2'!$GR87-7)/12))","v":0},{"$f":"L89*(1-EXP(-'NGER input 2'!GF87*(13-'NGER input 2'!$GR87-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q88/'NGER results'!$N88)*M89),0,('NGER results'!$Q88/'NGER results'!$N88)*M89)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q88/'NGER results'!$N88)*N89),0,('NGER results'!$Q88/'NGER results'!$N88)*N89)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q88/'NGER results'!$N88)*O89),0,('NGER results'!$Q88/'NGER results'!$N88)*O89)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q88/'NGER results'!$N88)*P89),0,('NGER results'!$Q88/'NGER results'!$N88)*P89)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q88/'NGER results'!$N88)*Q89),0,('NGER results'!$Q88/'NGER results'!$N88)*Q89)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q88/'NGER results'!$N88)*R89),0,('NGER results'!$Q88/'NGER results'!$N88)*R89)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q88/'NGER results'!$N88)*S89),0,('NGER results'!$Q88/'NGER results'!$N88)*S89)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q88/'NGER results'!$N88)*T89),0,('NGER results'!$Q88/'NGER results'!$N88)*T89)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q88/'NGER results'!$N88)*U89),0,('NGER results'!$Q88/'NGER results'!$N88)*U89)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q88/'NGER results'!$N88)*V89),0,('NGER results'!$Q88/'NGER results'!$N88)*V89)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ89*(1-EXP(-'NGER input 2'!FW87))","v":0},{"$f":"AR89*(1-EXP(-'NGER input 2'!FX87))","v":0},{"$f":"AS89*(1-EXP(-'NGER input 2'!FY87))","v":0},{"$f":"AT89*(1-EXP(-'NGER input 2'!FZ87))","v":0},{"$f":"AU89*(1-EXP(-'NGER input 2'!GA87))","v":0},{"$f":"AV89*(1-EXP(-'NGER input 2'!GB87))","v":0},{"$f":"AW89*(1-EXP(-'NGER input 2'!GC87))","v":0},{"$f":"AX89*(1-EXP(-'NGER input 2'!GD87))","v":0},{"$f":"AY89*(1-EXP(-'NGER input 2'!GE87))","v":0},{"$f":"AZ89*(1-EXP(-'NGER input 2'!GF87))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q88/'NGER results'!$N88)*BA89),0,('NGER results'!$Q88/'NGER results'!$N88)*BA89)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q88/'NGER results'!$N88)*BB89),0,('NGER results'!$Q88/'NGER results'!$N88)*BB89)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q88/'NGER results'!$N88)*BC89),0,('NGER results'!$Q88/'NGER results'!$N88)*BC89)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q88/'NGER results'!$N88)*BD89),0,('NGER results'!$Q88/'NGER results'!$N88)*BD89)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q88/'NGER results'!$N88)*BE89),0,('NGER results'!$Q88/'NGER results'!$N88)*BE89)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q88/'NGER results'!$N88)*BF89),0,('NGER results'!$Q88/'NGER results'!$N88)*BF89)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q88/'NGER results'!$N88)*BG89),0,('NGER results'!$Q88/'NGER results'!$N88)*BG89)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q88/'NGER results'!$N88)*BH89),0,('NGER results'!$Q88/'NGER results'!$N88)*BH89)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q88/'NGER results'!$N88)*BI89),0,('NGER results'!$Q88/'NGER results'!$N88)*BI89)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q88/'NGER results'!$N88)*BJ89),0,('NGER results'!$Q88/'NGER results'!$N88)*BJ89)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A89>=2016,(BA89+M89)*'NGER input 2'!$GS87*1.336*25,(BA89+M89)*'NGER input 2'!$GS87*1.336*25)","v":0},{"$f":"IF($A89>=2016,(BB89+N89)*'NGER input 2'!$GS87*1.336*25,(BB89+N89)*'NGER input 2'!$GS87*1.336*25)","v":0},{"$f":"IF($A89>=2016,(BC89+O89)*'NGER input 2'!$GS87*1.336*25,(BC89+O89)*'NGER input 2'!$GS87*1.336*25)","v":0},{"$f":"IF($A89>=2016,(BD89+P89)*'NGER input 2'!$GS87*1.336*25,(BD89+P89)*'NGER input 2'!$GS87*1.336*25)","v":0},{"$f":"IF($A89>=2016,(BE89+Q89)*'NGER input 2'!$GS87*1.336*25,(BE89+Q89)*'NGER input 2'!$GS87*1.336*25)","v":0},{"$f":"IF($A89>=2016,(BF89+R89)*'NGER input 2'!$GS87*1.336*25,(BF89+R89)*'NGER input 2'!$GS87*1.336*25)","v":0},{"$f":"IF($A89>=2016,(BG89+S89)*'NGER input 2'!$GS87*1.336*25,(BG89+S89)*'NGER input 2'!$GS87*1.336*25)","v":0},{"$f":"IF($A89>=2016,(BH89+T89)*'NGER input 2'!$GS87*1.336*25,(BH89+T89)*'NGER input 2'!$GS87*1.336*25)","v":0},{"$f":"IF($A89>=2016,(BI89+U89)*'NGER input 2'!$GS87*1.336*25,(BI89+U89)*'NGER input 2'!$GS87*1.336*25)","v":0},{"$f":"IF($A89>=2016,(BJ89+V89)*'NGER input 2'!$GS87*1.336*25,(BJ89+V89)*'NGER input 2'!$GS87*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A88","v":84},null,{"$f":"IF(OR('NGER input 2'!$A88=2013,'NGER input 2'!$A88=2014),'NGER input 2'!ES88*'NGER input 2'!FC88*'NGER input 2'!FM88*'NGER input 2'!$GQ88,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A88=2013,'NGER input 2'!$A88=2014),'NGER input 2'!ET88*'NGER input 2'!FD88*'NGER input 2'!FN88*'NGER input 2'!$GQ88,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A88=2013,'NGER input 2'!$A88=2014),'NGER input 2'!EU88*'NGER input 2'!FE88*'NGER input 2'!FO88*'NGER input 2'!$GQ88,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A88=2013,'NGER input 2'!$A88=2014),'NGER input 2'!EV88*'NGER input 2'!FF88*'NGER input 2'!FP88*'NGER input 2'!$GQ88,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A88=2013,'NGER input 2'!$A88=2014),'NGER input 2'!EW88*'NGER input 2'!FG88*'NGER input 2'!FQ88*'NGER input 2'!$GQ88,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A88=2013,'NGER input 2'!$A88=2014),'NGER input 2'!EX88*'NGER input 2'!FH88*'NGER input 2'!FR88*'NGER input 2'!$GQ88,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A88=2013,'NGER input 2'!$A88=2014),'NGER input 2'!EY88*'NGER input 2'!FI88*'NGER input 2'!FS88*'NGER input 2'!$GQ88,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A88=2013,'NGER input 2'!$A88=2014),'NGER input 2'!EZ88*'NGER input 2'!FJ88*'NGER input 2'!FT88*'NGER input 2'!$GQ88,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A88=2013,'NGER input 2'!$A88=2014),'NGER input 2'!FA88*'NGER input 2'!FK88*'NGER input 2'!FU88*'NGER input 2'!$GQ88,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A88=2013,'NGER input 2'!$A88=2014),'NGER input 2'!FB88*'NGER input 2'!FL88*'NGER input 2'!FV88*'NGER input 2'!$GQ88,0)","v":0},{"$f":"C90*(1-EXP(-'NGER input 2'!FW88*(13-'NGER input 2'!$GR88-7)/12))","v":0},{"$f":"D90*(1-EXP(-'NGER input 2'!FX88*(13-'NGER input 2'!$GR88-7)/12))","v":0},{"$f":"E90*(1-EXP(-'NGER input 2'!FY88*(13-'NGER input 2'!$GR88-7)/12))","v":0},{"$f":"F90*(1-EXP(-'NGER input 2'!FZ88*(13-'NGER input 2'!$GR88-7)/12))","v":0},{"$f":"G90*(1-EXP(-'NGER input 2'!GA88*(13-'NGER input 2'!$GR88-7)/12))","v":0},{"$f":"H90*(1-EXP(-'NGER input 2'!GB88*(13-'NGER input 2'!$GR88-7)/12))","v":0},{"$f":"I90*(1-EXP(-'NGER input 2'!GC88*(13-'NGER input 2'!$GR88-7)/12))","v":0},{"$f":"J90*(1-EXP(-'NGER input 2'!GD88*(13-'NGER input 2'!$GR88-7)/12))","v":0},{"$f":"K90*(1-EXP(-'NGER input 2'!GE88*(13-'NGER input 2'!$GR88-7)/12))","v":0},{"$f":"L90*(1-EXP(-'NGER input 2'!GF88*(13-'NGER input 2'!$GR88-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q89/'NGER results'!$N89)*M90),0,('NGER results'!$Q89/'NGER results'!$N89)*M90)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q89/'NGER results'!$N89)*N90),0,('NGER results'!$Q89/'NGER results'!$N89)*N90)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q89/'NGER results'!$N89)*O90),0,('NGER results'!$Q89/'NGER results'!$N89)*O90)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q89/'NGER results'!$N89)*P90),0,('NGER results'!$Q89/'NGER results'!$N89)*P90)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q89/'NGER results'!$N89)*Q90),0,('NGER results'!$Q89/'NGER results'!$N89)*Q90)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q89/'NGER results'!$N89)*R90),0,('NGER results'!$Q89/'NGER results'!$N89)*R90)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q89/'NGER results'!$N89)*S90),0,('NGER results'!$Q89/'NGER results'!$N89)*S90)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q89/'NGER results'!$N89)*T90),0,('NGER results'!$Q89/'NGER results'!$N89)*T90)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q89/'NGER results'!$N89)*U90),0,('NGER results'!$Q89/'NGER results'!$N89)*U90)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q89/'NGER results'!$N89)*V90),0,('NGER results'!$Q89/'NGER results'!$N89)*V90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ90*(1-EXP(-'NGER input 2'!FW88))","v":0},{"$f":"AR90*(1-EXP(-'NGER input 2'!FX88))","v":0},{"$f":"AS90*(1-EXP(-'NGER input 2'!FY88))","v":0},{"$f":"AT90*(1-EXP(-'NGER input 2'!FZ88))","v":0},{"$f":"AU90*(1-EXP(-'NGER input 2'!GA88))","v":0},{"$f":"AV90*(1-EXP(-'NGER input 2'!GB88))","v":0},{"$f":"AW90*(1-EXP(-'NGER input 2'!GC88))","v":0},{"$f":"AX90*(1-EXP(-'NGER input 2'!GD88))","v":0},{"$f":"AY90*(1-EXP(-'NGER input 2'!GE88))","v":0},{"$f":"AZ90*(1-EXP(-'NGER input 2'!GF88))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q89/'NGER results'!$N89)*BA90),0,('NGER results'!$Q89/'NGER results'!$N89)*BA90)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q89/'NGER results'!$N89)*BB90),0,('NGER results'!$Q89/'NGER results'!$N89)*BB90)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q89/'NGER results'!$N89)*BC90),0,('NGER results'!$Q89/'NGER results'!$N89)*BC90)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q89/'NGER results'!$N89)*BD90),0,('NGER results'!$Q89/'NGER results'!$N89)*BD90)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q89/'NGER results'!$N89)*BE90),0,('NGER results'!$Q89/'NGER results'!$N89)*BE90)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q89/'NGER results'!$N89)*BF90),0,('NGER results'!$Q89/'NGER results'!$N89)*BF90)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q89/'NGER results'!$N89)*BG90),0,('NGER results'!$Q89/'NGER results'!$N89)*BG90)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q89/'NGER results'!$N89)*BH90),0,('NGER results'!$Q89/'NGER results'!$N89)*BH90)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q89/'NGER results'!$N89)*BI90),0,('NGER results'!$Q89/'NGER results'!$N89)*BI90)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q89/'NGER results'!$N89)*BJ90),0,('NGER results'!$Q89/'NGER results'!$N89)*BJ90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A90>=2016,(BA90+M90)*'NGER input 2'!$GS88*1.336*25,(BA90+M90)*'NGER input 2'!$GS88*1.336*25)","v":0},{"$f":"IF($A90>=2016,(BB90+N90)*'NGER input 2'!$GS88*1.336*25,(BB90+N90)*'NGER input 2'!$GS88*1.336*25)","v":0},{"$f":"IF($A90>=2016,(BC90+O90)*'NGER input 2'!$GS88*1.336*25,(BC90+O90)*'NGER input 2'!$GS88*1.336*25)","v":0},{"$f":"IF($A90>=2016,(BD90+P90)*'NGER input 2'!$GS88*1.336*25,(BD90+P90)*'NGER input 2'!$GS88*1.336*25)","v":0},{"$f":"IF($A90>=2016,(BE90+Q90)*'NGER input 2'!$GS88*1.336*25,(BE90+Q90)*'NGER input 2'!$GS88*1.336*25)","v":0},{"$f":"IF($A90>=2016,(BF90+R90)*'NGER input 2'!$GS88*1.336*25,(BF90+R90)*'NGER input 2'!$GS88*1.336*25)","v":0},{"$f":"IF($A90>=2016,(BG90+S90)*'NGER input 2'!$GS88*1.336*25,(BG90+S90)*'NGER input 2'!$GS88*1.336*25)","v":0},{"$f":"IF($A90>=2016,(BH90+T90)*'NGER input 2'!$GS88*1.336*25,(BH90+T90)*'NGER input 2'!$GS88*1.336*25)","v":0},{"$f":"IF($A90>=2016,(BI90+U90)*'NGER input 2'!$GS88*1.336*25,(BI90+U90)*'NGER input 2'!$GS88*1.336*25)","v":0},{"$f":"IF($A90>=2016,(BJ90+V90)*'NGER input 2'!$GS88*1.336*25,(BJ90+V90)*'NGER input 2'!$GS88*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A89","v":85},null,{"$f":"IF(OR('NGER input 2'!$A89=2013,'NGER input 2'!$A89=2014),'NGER input 2'!ES89*'NGER input 2'!FC89*'NGER input 2'!FM89*'NGER input 2'!$GQ89,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A89=2013,'NGER input 2'!$A89=2014),'NGER input 2'!ET89*'NGER input 2'!FD89*'NGER input 2'!FN89*'NGER input 2'!$GQ89,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A89=2013,'NGER input 2'!$A89=2014),'NGER input 2'!EU89*'NGER input 2'!FE89*'NGER input 2'!FO89*'NGER input 2'!$GQ89,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A89=2013,'NGER input 2'!$A89=2014),'NGER input 2'!EV89*'NGER input 2'!FF89*'NGER input 2'!FP89*'NGER input 2'!$GQ89,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A89=2013,'NGER input 2'!$A89=2014),'NGER input 2'!EW89*'NGER input 2'!FG89*'NGER input 2'!FQ89*'NGER input 2'!$GQ89,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A89=2013,'NGER input 2'!$A89=2014),'NGER input 2'!EX89*'NGER input 2'!FH89*'NGER input 2'!FR89*'NGER input 2'!$GQ89,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A89=2013,'NGER input 2'!$A89=2014),'NGER input 2'!EY89*'NGER input 2'!FI89*'NGER input 2'!FS89*'NGER input 2'!$GQ89,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A89=2013,'NGER input 2'!$A89=2014),'NGER input 2'!EZ89*'NGER input 2'!FJ89*'NGER input 2'!FT89*'NGER input 2'!$GQ89,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A89=2013,'NGER input 2'!$A89=2014),'NGER input 2'!FA89*'NGER input 2'!FK89*'NGER input 2'!FU89*'NGER input 2'!$GQ89,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A89=2013,'NGER input 2'!$A89=2014),'NGER input 2'!FB89*'NGER input 2'!FL89*'NGER input 2'!FV89*'NGER input 2'!$GQ89,0)","v":0},{"$f":"C91*(1-EXP(-'NGER input 2'!FW89*(13-'NGER input 2'!$GR89-7)/12))","v":0},{"$f":"D91*(1-EXP(-'NGER input 2'!FX89*(13-'NGER input 2'!$GR89-7)/12))","v":0},{"$f":"E91*(1-EXP(-'NGER input 2'!FY89*(13-'NGER input 2'!$GR89-7)/12))","v":0},{"$f":"F91*(1-EXP(-'NGER input 2'!FZ89*(13-'NGER input 2'!$GR89-7)/12))","v":0},{"$f":"G91*(1-EXP(-'NGER input 2'!GA89*(13-'NGER input 2'!$GR89-7)/12))","v":0},{"$f":"H91*(1-EXP(-'NGER input 2'!GB89*(13-'NGER input 2'!$GR89-7)/12))","v":0},{"$f":"I91*(1-EXP(-'NGER input 2'!GC89*(13-'NGER input 2'!$GR89-7)/12))","v":0},{"$f":"J91*(1-EXP(-'NGER input 2'!GD89*(13-'NGER input 2'!$GR89-7)/12))","v":0},{"$f":"K91*(1-EXP(-'NGER input 2'!GE89*(13-'NGER input 2'!$GR89-7)/12))","v":0},{"$f":"L91*(1-EXP(-'NGER input 2'!GF89*(13-'NGER input 2'!$GR89-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q90/'NGER results'!$N90)*M91),0,('NGER results'!$Q90/'NGER results'!$N90)*M91)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q90/'NGER results'!$N90)*N91),0,('NGER results'!$Q90/'NGER results'!$N90)*N91)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q90/'NGER results'!$N90)*O91),0,('NGER results'!$Q90/'NGER results'!$N90)*O91)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q90/'NGER results'!$N90)*P91),0,('NGER results'!$Q90/'NGER results'!$N90)*P91)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q90/'NGER results'!$N90)*Q91),0,('NGER results'!$Q90/'NGER results'!$N90)*Q91)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q90/'NGER results'!$N90)*R91),0,('NGER results'!$Q90/'NGER results'!$N90)*R91)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q90/'NGER results'!$N90)*S91),0,('NGER results'!$Q90/'NGER results'!$N90)*S91)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q90/'NGER results'!$N90)*T91),0,('NGER results'!$Q90/'NGER results'!$N90)*T91)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q90/'NGER results'!$N90)*U91),0,('NGER results'!$Q90/'NGER results'!$N90)*U91)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q90/'NGER results'!$N90)*V91),0,('NGER results'!$Q90/'NGER results'!$N90)*V91)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ91*(1-EXP(-'NGER input 2'!FW89))","v":0},{"$f":"AR91*(1-EXP(-'NGER input 2'!FX89))","v":0},{"$f":"AS91*(1-EXP(-'NGER input 2'!FY89))","v":0},{"$f":"AT91*(1-EXP(-'NGER input 2'!FZ89))","v":0},{"$f":"AU91*(1-EXP(-'NGER input 2'!GA89))","v":0},{"$f":"AV91*(1-EXP(-'NGER input 2'!GB89))","v":0},{"$f":"AW91*(1-EXP(-'NGER input 2'!GC89))","v":0},{"$f":"AX91*(1-EXP(-'NGER input 2'!GD89))","v":0},{"$f":"AY91*(1-EXP(-'NGER input 2'!GE89))","v":0},{"$f":"AZ91*(1-EXP(-'NGER input 2'!GF89))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q90/'NGER results'!$N90)*BA91),0,('NGER results'!$Q90/'NGER results'!$N90)*BA91)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q90/'NGER results'!$N90)*BB91),0,('NGER results'!$Q90/'NGER results'!$N90)*BB91)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q90/'NGER results'!$N90)*BC91),0,('NGER results'!$Q90/'NGER results'!$N90)*BC91)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q90/'NGER results'!$N90)*BD91),0,('NGER results'!$Q90/'NGER results'!$N90)*BD91)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q90/'NGER results'!$N90)*BE91),0,('NGER results'!$Q90/'NGER results'!$N90)*BE91)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q90/'NGER results'!$N90)*BF91),0,('NGER results'!$Q90/'NGER results'!$N90)*BF91)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q90/'NGER results'!$N90)*BG91),0,('NGER results'!$Q90/'NGER results'!$N90)*BG91)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q90/'NGER results'!$N90)*BH91),0,('NGER results'!$Q90/'NGER results'!$N90)*BH91)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q90/'NGER results'!$N90)*BI91),0,('NGER results'!$Q90/'NGER results'!$N90)*BI91)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q90/'NGER results'!$N90)*BJ91),0,('NGER results'!$Q90/'NGER results'!$N90)*BJ91)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A91>=2016,(BA91+M91)*'NGER input 2'!$GS89*1.336*25,(BA91+M91)*'NGER input 2'!$GS89*1.336*25)","v":0},{"$f":"IF($A91>=2016,(BB91+N91)*'NGER input 2'!$GS89*1.336*25,(BB91+N91)*'NGER input 2'!$GS89*1.336*25)","v":0},{"$f":"IF($A91>=2016,(BC91+O91)*'NGER input 2'!$GS89*1.336*25,(BC91+O91)*'NGER input 2'!$GS89*1.336*25)","v":0},{"$f":"IF($A91>=2016,(BD91+P91)*'NGER input 2'!$GS89*1.336*25,(BD91+P91)*'NGER input 2'!$GS89*1.336*25)","v":0},{"$f":"IF($A91>=2016,(BE91+Q91)*'NGER input 2'!$GS89*1.336*25,(BE91+Q91)*'NGER input 2'!$GS89*1.336*25)","v":0},{"$f":"IF($A91>=2016,(BF91+R91)*'NGER input 2'!$GS89*1.336*25,(BF91+R91)*'NGER input 2'!$GS89*1.336*25)","v":0},{"$f":"IF($A91>=2016,(BG91+S91)*'NGER input 2'!$GS89*1.336*25,(BG91+S91)*'NGER input 2'!$GS89*1.336*25)","v":0},{"$f":"IF($A91>=2016,(BH91+T91)*'NGER input 2'!$GS89*1.336*25,(BH91+T91)*'NGER input 2'!$GS89*1.336*25)","v":0},{"$f":"IF($A91>=2016,(BI91+U91)*'NGER input 2'!$GS89*1.336*25,(BI91+U91)*'NGER input 2'!$GS89*1.336*25)","v":0},{"$f":"IF($A91>=2016,(BJ91+V91)*'NGER input 2'!$GS89*1.336*25,(BJ91+V91)*'NGER input 2'!$GS89*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A90","v":86},null,{"$f":"IF(OR('NGER input 2'!$A90=2013,'NGER input 2'!$A90=2014),'NGER input 2'!ES90*'NGER input 2'!FC90*'NGER input 2'!FM90*'NGER input 2'!$GQ90,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A90=2013,'NGER input 2'!$A90=2014),'NGER input 2'!ET90*'NGER input 2'!FD90*'NGER input 2'!FN90*'NGER input 2'!$GQ90,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A90=2013,'NGER input 2'!$A90=2014),'NGER input 2'!EU90*'NGER input 2'!FE90*'NGER input 2'!FO90*'NGER input 2'!$GQ90,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A90=2013,'NGER input 2'!$A90=2014),'NGER input 2'!EV90*'NGER input 2'!FF90*'NGER input 2'!FP90*'NGER input 2'!$GQ90,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A90=2013,'NGER input 2'!$A90=2014),'NGER input 2'!EW90*'NGER input 2'!FG90*'NGER input 2'!FQ90*'NGER input 2'!$GQ90,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A90=2013,'NGER input 2'!$A90=2014),'NGER input 2'!EX90*'NGER input 2'!FH90*'NGER input 2'!FR90*'NGER input 2'!$GQ90,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A90=2013,'NGER input 2'!$A90=2014),'NGER input 2'!EY90*'NGER input 2'!FI90*'NGER input 2'!FS90*'NGER input 2'!$GQ90,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A90=2013,'NGER input 2'!$A90=2014),'NGER input 2'!EZ90*'NGER input 2'!FJ90*'NGER input 2'!FT90*'NGER input 2'!$GQ90,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A90=2013,'NGER input 2'!$A90=2014),'NGER input 2'!FA90*'NGER input 2'!FK90*'NGER input 2'!FU90*'NGER input 2'!$GQ90,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A90=2013,'NGER input 2'!$A90=2014),'NGER input 2'!FB90*'NGER input 2'!FL90*'NGER input 2'!FV90*'NGER input 2'!$GQ90,0)","v":0},{"$f":"C92*(1-EXP(-'NGER input 2'!FW90*(13-'NGER input 2'!$GR90-7)/12))","v":0},{"$f":"D92*(1-EXP(-'NGER input 2'!FX90*(13-'NGER input 2'!$GR90-7)/12))","v":0},{"$f":"E92*(1-EXP(-'NGER input 2'!FY90*(13-'NGER input 2'!$GR90-7)/12))","v":0},{"$f":"F92*(1-EXP(-'NGER input 2'!FZ90*(13-'NGER input 2'!$GR90-7)/12))","v":0},{"$f":"G92*(1-EXP(-'NGER input 2'!GA90*(13-'NGER input 2'!$GR90-7)/12))","v":0},{"$f":"H92*(1-EXP(-'NGER input 2'!GB90*(13-'NGER input 2'!$GR90-7)/12))","v":0},{"$f":"I92*(1-EXP(-'NGER input 2'!GC90*(13-'NGER input 2'!$GR90-7)/12))","v":0},{"$f":"J92*(1-EXP(-'NGER input 2'!GD90*(13-'NGER input 2'!$GR90-7)/12))","v":0},{"$f":"K92*(1-EXP(-'NGER input 2'!GE90*(13-'NGER input 2'!$GR90-7)/12))","v":0},{"$f":"L92*(1-EXP(-'NGER input 2'!GF90*(13-'NGER input 2'!$GR90-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q91/'NGER results'!$N91)*M92),0,('NGER results'!$Q91/'NGER results'!$N91)*M92)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q91/'NGER results'!$N91)*N92),0,('NGER results'!$Q91/'NGER results'!$N91)*N92)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q91/'NGER results'!$N91)*O92),0,('NGER results'!$Q91/'NGER results'!$N91)*O92)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q91/'NGER results'!$N91)*P92),0,('NGER results'!$Q91/'NGER results'!$N91)*P92)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q91/'NGER results'!$N91)*Q92),0,('NGER results'!$Q91/'NGER results'!$N91)*Q92)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q91/'NGER results'!$N91)*R92),0,('NGER results'!$Q91/'NGER results'!$N91)*R92)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q91/'NGER results'!$N91)*S92),0,('NGER results'!$Q91/'NGER results'!$N91)*S92)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q91/'NGER results'!$N91)*T92),0,('NGER results'!$Q91/'NGER results'!$N91)*T92)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q91/'NGER results'!$N91)*U92),0,('NGER results'!$Q91/'NGER results'!$N91)*U92)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q91/'NGER results'!$N91)*V92),0,('NGER results'!$Q91/'NGER results'!$N91)*V92)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ92*(1-EXP(-'NGER input 2'!FW90))","v":0},{"$f":"AR92*(1-EXP(-'NGER input 2'!FX90))","v":0},{"$f":"AS92*(1-EXP(-'NGER input 2'!FY90))","v":0},{"$f":"AT92*(1-EXP(-'NGER input 2'!FZ90))","v":0},{"$f":"AU92*(1-EXP(-'NGER input 2'!GA90))","v":0},{"$f":"AV92*(1-EXP(-'NGER input 2'!GB90))","v":0},{"$f":"AW92*(1-EXP(-'NGER input 2'!GC90))","v":0},{"$f":"AX92*(1-EXP(-'NGER input 2'!GD90))","v":0},{"$f":"AY92*(1-EXP(-'NGER input 2'!GE90))","v":0},{"$f":"AZ92*(1-EXP(-'NGER input 2'!GF90))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q91/'NGER results'!$N91)*BA92),0,('NGER results'!$Q91/'NGER results'!$N91)*BA92)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q91/'NGER results'!$N91)*BB92),0,('NGER results'!$Q91/'NGER results'!$N91)*BB92)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q91/'NGER results'!$N91)*BC92),0,('NGER results'!$Q91/'NGER results'!$N91)*BC92)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q91/'NGER results'!$N91)*BD92),0,('NGER results'!$Q91/'NGER results'!$N91)*BD92)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q91/'NGER results'!$N91)*BE92),0,('NGER results'!$Q91/'NGER results'!$N91)*BE92)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q91/'NGER results'!$N91)*BF92),0,('NGER results'!$Q91/'NGER results'!$N91)*BF92)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q91/'NGER results'!$N91)*BG92),0,('NGER results'!$Q91/'NGER results'!$N91)*BG92)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q91/'NGER results'!$N91)*BH92),0,('NGER results'!$Q91/'NGER results'!$N91)*BH92)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q91/'NGER results'!$N91)*BI92),0,('NGER results'!$Q91/'NGER results'!$N91)*BI92)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q91/'NGER results'!$N91)*BJ92),0,('NGER results'!$Q91/'NGER results'!$N91)*BJ92)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A92>=2016,(BA92+M92)*'NGER input 2'!$GS90*1.336*25,(BA92+M92)*'NGER input 2'!$GS90*1.336*25)","v":0},{"$f":"IF($A92>=2016,(BB92+N92)*'NGER input 2'!$GS90*1.336*25,(BB92+N92)*'NGER input 2'!$GS90*1.336*25)","v":0},{"$f":"IF($A92>=2016,(BC92+O92)*'NGER input 2'!$GS90*1.336*25,(BC92+O92)*'NGER input 2'!$GS90*1.336*25)","v":0},{"$f":"IF($A92>=2016,(BD92+P92)*'NGER input 2'!$GS90*1.336*25,(BD92+P92)*'NGER input 2'!$GS90*1.336*25)","v":0},{"$f":"IF($A92>=2016,(BE92+Q92)*'NGER input 2'!$GS90*1.336*25,(BE92+Q92)*'NGER input 2'!$GS90*1.336*25)","v":0},{"$f":"IF($A92>=2016,(BF92+R92)*'NGER input 2'!$GS90*1.336*25,(BF92+R92)*'NGER input 2'!$GS90*1.336*25)","v":0},{"$f":"IF($A92>=2016,(BG92+S92)*'NGER input 2'!$GS90*1.336*25,(BG92+S92)*'NGER input 2'!$GS90*1.336*25)","v":0},{"$f":"IF($A92>=2016,(BH92+T92)*'NGER input 2'!$GS90*1.336*25,(BH92+T92)*'NGER input 2'!$GS90*1.336*25)","v":0},{"$f":"IF($A92>=2016,(BI92+U92)*'NGER input 2'!$GS90*1.336*25,(BI92+U92)*'NGER input 2'!$GS90*1.336*25)","v":0},{"$f":"IF($A92>=2016,(BJ92+V92)*'NGER input 2'!$GS90*1.336*25,(BJ92+V92)*'NGER input 2'!$GS90*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A91","v":87},null,{"$f":"IF(OR('NGER input 2'!$A91=2013,'NGER input 2'!$A91=2014),'NGER input 2'!ES91*'NGER input 2'!FC91*'NGER input 2'!FM91*'NGER input 2'!$GQ91,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A91=2013,'NGER input 2'!$A91=2014),'NGER input 2'!ET91*'NGER input 2'!FD91*'NGER input 2'!FN91*'NGER input 2'!$GQ91,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A91=2013,'NGER input 2'!$A91=2014),'NGER input 2'!EU91*'NGER input 2'!FE91*'NGER input 2'!FO91*'NGER input 2'!$GQ91,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A91=2013,'NGER input 2'!$A91=2014),'NGER input 2'!EV91*'NGER input 2'!FF91*'NGER input 2'!FP91*'NGER input 2'!$GQ91,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A91=2013,'NGER input 2'!$A91=2014),'NGER input 2'!EW91*'NGER input 2'!FG91*'NGER input 2'!FQ91*'NGER input 2'!$GQ91,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A91=2013,'NGER input 2'!$A91=2014),'NGER input 2'!EX91*'NGER input 2'!FH91*'NGER input 2'!FR91*'NGER input 2'!$GQ91,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A91=2013,'NGER input 2'!$A91=2014),'NGER input 2'!EY91*'NGER input 2'!FI91*'NGER input 2'!FS91*'NGER input 2'!$GQ91,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A91=2013,'NGER input 2'!$A91=2014),'NGER input 2'!EZ91*'NGER input 2'!FJ91*'NGER input 2'!FT91*'NGER input 2'!$GQ91,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A91=2013,'NGER input 2'!$A91=2014),'NGER input 2'!FA91*'NGER input 2'!FK91*'NGER input 2'!FU91*'NGER input 2'!$GQ91,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A91=2013,'NGER input 2'!$A91=2014),'NGER input 2'!FB91*'NGER input 2'!FL91*'NGER input 2'!FV91*'NGER input 2'!$GQ91,0)","v":0},{"$f":"C93*(1-EXP(-'NGER input 2'!FW91*(13-'NGER input 2'!$GR91-7)/12))","v":0},{"$f":"D93*(1-EXP(-'NGER input 2'!FX91*(13-'NGER input 2'!$GR91-7)/12))","v":0},{"$f":"E93*(1-EXP(-'NGER input 2'!FY91*(13-'NGER input 2'!$GR91-7)/12))","v":0},{"$f":"F93*(1-EXP(-'NGER input 2'!FZ91*(13-'NGER input 2'!$GR91-7)/12))","v":0},{"$f":"G93*(1-EXP(-'NGER input 2'!GA91*(13-'NGER input 2'!$GR91-7)/12))","v":0},{"$f":"H93*(1-EXP(-'NGER input 2'!GB91*(13-'NGER input 2'!$GR91-7)/12))","v":0},{"$f":"I93*(1-EXP(-'NGER input 2'!GC91*(13-'NGER input 2'!$GR91-7)/12))","v":0},{"$f":"J93*(1-EXP(-'NGER input 2'!GD91*(13-'NGER input 2'!$GR91-7)/12))","v":0},{"$f":"K93*(1-EXP(-'NGER input 2'!GE91*(13-'NGER input 2'!$GR91-7)/12))","v":0},{"$f":"L93*(1-EXP(-'NGER input 2'!GF91*(13-'NGER input 2'!$GR91-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q92/'NGER results'!$N92)*M93),0,('NGER results'!$Q92/'NGER results'!$N92)*M93)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q92/'NGER results'!$N92)*N93),0,('NGER results'!$Q92/'NGER results'!$N92)*N93)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q92/'NGER results'!$N92)*O93),0,('NGER results'!$Q92/'NGER results'!$N92)*O93)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q92/'NGER results'!$N92)*P93),0,('NGER results'!$Q92/'NGER results'!$N92)*P93)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q92/'NGER results'!$N92)*Q93),0,('NGER results'!$Q92/'NGER results'!$N92)*Q93)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q92/'NGER results'!$N92)*R93),0,('NGER results'!$Q92/'NGER results'!$N92)*R93)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q92/'NGER results'!$N92)*S93),0,('NGER results'!$Q92/'NGER results'!$N92)*S93)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q92/'NGER results'!$N92)*T93),0,('NGER results'!$Q92/'NGER results'!$N92)*T93)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q92/'NGER results'!$N92)*U93),0,('NGER results'!$Q92/'NGER results'!$N92)*U93)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q92/'NGER results'!$N92)*V93),0,('NGER results'!$Q92/'NGER results'!$N92)*V93)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ93*(1-EXP(-'NGER input 2'!FW91))","v":0},{"$f":"AR93*(1-EXP(-'NGER input 2'!FX91))","v":0},{"$f":"AS93*(1-EXP(-'NGER input 2'!FY91))","v":0},{"$f":"AT93*(1-EXP(-'NGER input 2'!FZ91))","v":0},{"$f":"AU93*(1-EXP(-'NGER input 2'!GA91))","v":0},{"$f":"AV93*(1-EXP(-'NGER input 2'!GB91))","v":0},{"$f":"AW93*(1-EXP(-'NGER input 2'!GC91))","v":0},{"$f":"AX93*(1-EXP(-'NGER input 2'!GD91))","v":0},{"$f":"AY93*(1-EXP(-'NGER input 2'!GE91))","v":0},{"$f":"AZ93*(1-EXP(-'NGER input 2'!GF91))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q92/'NGER results'!$N92)*BA93),0,('NGER results'!$Q92/'NGER results'!$N92)*BA93)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q92/'NGER results'!$N92)*BB93),0,('NGER results'!$Q92/'NGER results'!$N92)*BB93)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q92/'NGER results'!$N92)*BC93),0,('NGER results'!$Q92/'NGER results'!$N92)*BC93)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q92/'NGER results'!$N92)*BD93),0,('NGER results'!$Q92/'NGER results'!$N92)*BD93)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q92/'NGER results'!$N92)*BE93),0,('NGER results'!$Q92/'NGER results'!$N92)*BE93)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q92/'NGER results'!$N92)*BF93),0,('NGER results'!$Q92/'NGER results'!$N92)*BF93)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q92/'NGER results'!$N92)*BG93),0,('NGER results'!$Q92/'NGER results'!$N92)*BG93)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q92/'NGER results'!$N92)*BH93),0,('NGER results'!$Q92/'NGER results'!$N92)*BH93)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q92/'NGER results'!$N92)*BI93),0,('NGER results'!$Q92/'NGER results'!$N92)*BI93)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q92/'NGER results'!$N92)*BJ93),0,('NGER results'!$Q92/'NGER results'!$N92)*BJ93)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A93>=2016,(BA93+M93)*'NGER input 2'!$GS91*1.336*25,(BA93+M93)*'NGER input 2'!$GS91*1.336*25)","v":0},{"$f":"IF($A93>=2016,(BB93+N93)*'NGER input 2'!$GS91*1.336*25,(BB93+N93)*'NGER input 2'!$GS91*1.336*25)","v":0},{"$f":"IF($A93>=2016,(BC93+O93)*'NGER input 2'!$GS91*1.336*25,(BC93+O93)*'NGER input 2'!$GS91*1.336*25)","v":0},{"$f":"IF($A93>=2016,(BD93+P93)*'NGER input 2'!$GS91*1.336*25,(BD93+P93)*'NGER input 2'!$GS91*1.336*25)","v":0},{"$f":"IF($A93>=2016,(BE93+Q93)*'NGER input 2'!$GS91*1.336*25,(BE93+Q93)*'NGER input 2'!$GS91*1.336*25)","v":0},{"$f":"IF($A93>=2016,(BF93+R93)*'NGER input 2'!$GS91*1.336*25,(BF93+R93)*'NGER input 2'!$GS91*1.336*25)","v":0},{"$f":"IF($A93>=2016,(BG93+S93)*'NGER input 2'!$GS91*1.336*25,(BG93+S93)*'NGER input 2'!$GS91*1.336*25)","v":0},{"$f":"IF($A93>=2016,(BH93+T93)*'NGER input 2'!$GS91*1.336*25,(BH93+T93)*'NGER input 2'!$GS91*1.336*25)","v":0},{"$f":"IF($A93>=2016,(BI93+U93)*'NGER input 2'!$GS91*1.336*25,(BI93+U93)*'NGER input 2'!$GS91*1.336*25)","v":0},{"$f":"IF($A93>=2016,(BJ93+V93)*'NGER input 2'!$GS91*1.336*25,(BJ93+V93)*'NGER input 2'!$GS91*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A92","v":88},null,{"$f":"IF(OR('NGER input 2'!$A92=2013,'NGER input 2'!$A92=2014),'NGER input 2'!ES92*'NGER input 2'!FC92*'NGER input 2'!FM92*'NGER input 2'!$GQ92,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A92=2013,'NGER input 2'!$A92=2014),'NGER input 2'!ET92*'NGER input 2'!FD92*'NGER input 2'!FN92*'NGER input 2'!$GQ92,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A92=2013,'NGER input 2'!$A92=2014),'NGER input 2'!EU92*'NGER input 2'!FE92*'NGER input 2'!FO92*'NGER input 2'!$GQ92,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A92=2013,'NGER input 2'!$A92=2014),'NGER input 2'!EV92*'NGER input 2'!FF92*'NGER input 2'!FP92*'NGER input 2'!$GQ92,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A92=2013,'NGER input 2'!$A92=2014),'NGER input 2'!EW92*'NGER input 2'!FG92*'NGER input 2'!FQ92*'NGER input 2'!$GQ92,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A92=2013,'NGER input 2'!$A92=2014),'NGER input 2'!EX92*'NGER input 2'!FH92*'NGER input 2'!FR92*'NGER input 2'!$GQ92,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A92=2013,'NGER input 2'!$A92=2014),'NGER input 2'!EY92*'NGER input 2'!FI92*'NGER input 2'!FS92*'NGER input 2'!$GQ92,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A92=2013,'NGER input 2'!$A92=2014),'NGER input 2'!EZ92*'NGER input 2'!FJ92*'NGER input 2'!FT92*'NGER input 2'!$GQ92,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A92=2013,'NGER input 2'!$A92=2014),'NGER input 2'!FA92*'NGER input 2'!FK92*'NGER input 2'!FU92*'NGER input 2'!$GQ92,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A92=2013,'NGER input 2'!$A92=2014),'NGER input 2'!FB92*'NGER input 2'!FL92*'NGER input 2'!FV92*'NGER input 2'!$GQ92,0)","v":0},{"$f":"C94*(1-EXP(-'NGER input 2'!FW92*(13-'NGER input 2'!$GR92-7)/12))","v":0},{"$f":"D94*(1-EXP(-'NGER input 2'!FX92*(13-'NGER input 2'!$GR92-7)/12))","v":0},{"$f":"E94*(1-EXP(-'NGER input 2'!FY92*(13-'NGER input 2'!$GR92-7)/12))","v":0},{"$f":"F94*(1-EXP(-'NGER input 2'!FZ92*(13-'NGER input 2'!$GR92-7)/12))","v":0},{"$f":"G94*(1-EXP(-'NGER input 2'!GA92*(13-'NGER input 2'!$GR92-7)/12))","v":0},{"$f":"H94*(1-EXP(-'NGER input 2'!GB92*(13-'NGER input 2'!$GR92-7)/12))","v":0},{"$f":"I94*(1-EXP(-'NGER input 2'!GC92*(13-'NGER input 2'!$GR92-7)/12))","v":0},{"$f":"J94*(1-EXP(-'NGER input 2'!GD92*(13-'NGER input 2'!$GR92-7)/12))","v":0},{"$f":"K94*(1-EXP(-'NGER input 2'!GE92*(13-'NGER input 2'!$GR92-7)/12))","v":0},{"$f":"L94*(1-EXP(-'NGER input 2'!GF92*(13-'NGER input 2'!$GR92-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q93/'NGER results'!$N93)*M94),0,('NGER results'!$Q93/'NGER results'!$N93)*M94)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q93/'NGER results'!$N93)*N94),0,('NGER results'!$Q93/'NGER results'!$N93)*N94)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q93/'NGER results'!$N93)*O94),0,('NGER results'!$Q93/'NGER results'!$N93)*O94)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q93/'NGER results'!$N93)*P94),0,('NGER results'!$Q93/'NGER results'!$N93)*P94)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q93/'NGER results'!$N93)*Q94),0,('NGER results'!$Q93/'NGER results'!$N93)*Q94)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q93/'NGER results'!$N93)*R94),0,('NGER results'!$Q93/'NGER results'!$N93)*R94)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q93/'NGER results'!$N93)*S94),0,('NGER results'!$Q93/'NGER results'!$N93)*S94)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q93/'NGER results'!$N93)*T94),0,('NGER results'!$Q93/'NGER results'!$N93)*T94)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q93/'NGER results'!$N93)*U94),0,('NGER results'!$Q93/'NGER results'!$N93)*U94)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q93/'NGER results'!$N93)*V94),0,('NGER results'!$Q93/'NGER results'!$N93)*V94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ94*(1-EXP(-'NGER input 2'!FW92))","v":0},{"$f":"AR94*(1-EXP(-'NGER input 2'!FX92))","v":0},{"$f":"AS94*(1-EXP(-'NGER input 2'!FY92))","v":0},{"$f":"AT94*(1-EXP(-'NGER input 2'!FZ92))","v":0},{"$f":"AU94*(1-EXP(-'NGER input 2'!GA92))","v":0},{"$f":"AV94*(1-EXP(-'NGER input 2'!GB92))","v":0},{"$f":"AW94*(1-EXP(-'NGER input 2'!GC92))","v":0},{"$f":"AX94*(1-EXP(-'NGER input 2'!GD92))","v":0},{"$f":"AY94*(1-EXP(-'NGER input 2'!GE92))","v":0},{"$f":"AZ94*(1-EXP(-'NGER input 2'!GF92))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q93/'NGER results'!$N93)*BA94),0,('NGER results'!$Q93/'NGER results'!$N93)*BA94)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q93/'NGER results'!$N93)*BB94),0,('NGER results'!$Q93/'NGER results'!$N93)*BB94)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q93/'NGER results'!$N93)*BC94),0,('NGER results'!$Q93/'NGER results'!$N93)*BC94)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q93/'NGER results'!$N93)*BD94),0,('NGER results'!$Q93/'NGER results'!$N93)*BD94)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q93/'NGER results'!$N93)*BE94),0,('NGER results'!$Q93/'NGER results'!$N93)*BE94)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q93/'NGER results'!$N93)*BF94),0,('NGER results'!$Q93/'NGER results'!$N93)*BF94)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q93/'NGER results'!$N93)*BG94),0,('NGER results'!$Q93/'NGER results'!$N93)*BG94)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q93/'NGER results'!$N93)*BH94),0,('NGER results'!$Q93/'NGER results'!$N93)*BH94)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q93/'NGER results'!$N93)*BI94),0,('NGER results'!$Q93/'NGER results'!$N93)*BI94)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q93/'NGER results'!$N93)*BJ94),0,('NGER results'!$Q93/'NGER results'!$N93)*BJ94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A94>=2016,(BA94+M94)*'NGER input 2'!$GS92*1.336*25,(BA94+M94)*'NGER input 2'!$GS92*1.336*25)","v":0},{"$f":"IF($A94>=2016,(BB94+N94)*'NGER input 2'!$GS92*1.336*25,(BB94+N94)*'NGER input 2'!$GS92*1.336*25)","v":0},{"$f":"IF($A94>=2016,(BC94+O94)*'NGER input 2'!$GS92*1.336*25,(BC94+O94)*'NGER input 2'!$GS92*1.336*25)","v":0},{"$f":"IF($A94>=2016,(BD94+P94)*'NGER input 2'!$GS92*1.336*25,(BD94+P94)*'NGER input 2'!$GS92*1.336*25)","v":0},{"$f":"IF($A94>=2016,(BE94+Q94)*'NGER input 2'!$GS92*1.336*25,(BE94+Q94)*'NGER input 2'!$GS92*1.336*25)","v":0},{"$f":"IF($A94>=2016,(BF94+R94)*'NGER input 2'!$GS92*1.336*25,(BF94+R94)*'NGER input 2'!$GS92*1.336*25)","v":0},{"$f":"IF($A94>=2016,(BG94+S94)*'NGER input 2'!$GS92*1.336*25,(BG94+S94)*'NGER input 2'!$GS92*1.336*25)","v":0},{"$f":"IF($A94>=2016,(BH94+T94)*'NGER input 2'!$GS92*1.336*25,(BH94+T94)*'NGER input 2'!$GS92*1.336*25)","v":0},{"$f":"IF($A94>=2016,(BI94+U94)*'NGER input 2'!$GS92*1.336*25,(BI94+U94)*'NGER input 2'!$GS92*1.336*25)","v":0},{"$f":"IF($A94>=2016,(BJ94+V94)*'NGER input 2'!$GS92*1.336*25,(BJ94+V94)*'NGER input 2'!$GS92*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A93","v":89},null,{"$f":"IF(OR('NGER input 2'!$A93=2013,'NGER input 2'!$A93=2014),'NGER input 2'!ES93*'NGER input 2'!FC93*'NGER input 2'!FM93*'NGER input 2'!$GQ93,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A93=2013,'NGER input 2'!$A93=2014),'NGER input 2'!ET93*'NGER input 2'!FD93*'NGER input 2'!FN93*'NGER input 2'!$GQ93,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A93=2013,'NGER input 2'!$A93=2014),'NGER input 2'!EU93*'NGER input 2'!FE93*'NGER input 2'!FO93*'NGER input 2'!$GQ93,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A93=2013,'NGER input 2'!$A93=2014),'NGER input 2'!EV93*'NGER input 2'!FF93*'NGER input 2'!FP93*'NGER input 2'!$GQ93,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A93=2013,'NGER input 2'!$A93=2014),'NGER input 2'!EW93*'NGER input 2'!FG93*'NGER input 2'!FQ93*'NGER input 2'!$GQ93,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A93=2013,'NGER input 2'!$A93=2014),'NGER input 2'!EX93*'NGER input 2'!FH93*'NGER input 2'!FR93*'NGER input 2'!$GQ93,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A93=2013,'NGER input 2'!$A93=2014),'NGER input 2'!EY93*'NGER input 2'!FI93*'NGER input 2'!FS93*'NGER input 2'!$GQ93,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A93=2013,'NGER input 2'!$A93=2014),'NGER input 2'!EZ93*'NGER input 2'!FJ93*'NGER input 2'!FT93*'NGER input 2'!$GQ93,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A93=2013,'NGER input 2'!$A93=2014),'NGER input 2'!FA93*'NGER input 2'!FK93*'NGER input 2'!FU93*'NGER input 2'!$GQ93,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A93=2013,'NGER input 2'!$A93=2014),'NGER input 2'!FB93*'NGER input 2'!FL93*'NGER input 2'!FV93*'NGER input 2'!$GQ93,0)","v":0},{"$f":"C95*(1-EXP(-'NGER input 2'!FW93*(13-'NGER input 2'!$GR93-7)/12))","v":0},{"$f":"D95*(1-EXP(-'NGER input 2'!FX93*(13-'NGER input 2'!$GR93-7)/12))","v":0},{"$f":"E95*(1-EXP(-'NGER input 2'!FY93*(13-'NGER input 2'!$GR93-7)/12))","v":0},{"$f":"F95*(1-EXP(-'NGER input 2'!FZ93*(13-'NGER input 2'!$GR93-7)/12))","v":0},{"$f":"G95*(1-EXP(-'NGER input 2'!GA93*(13-'NGER input 2'!$GR93-7)/12))","v":0},{"$f":"H95*(1-EXP(-'NGER input 2'!GB93*(13-'NGER input 2'!$GR93-7)/12))","v":0},{"$f":"I95*(1-EXP(-'NGER input 2'!GC93*(13-'NGER input 2'!$GR93-7)/12))","v":0},{"$f":"J95*(1-EXP(-'NGER input 2'!GD93*(13-'NGER input 2'!$GR93-7)/12))","v":0},{"$f":"K95*(1-EXP(-'NGER input 2'!GE93*(13-'NGER input 2'!$GR93-7)/12))","v":0},{"$f":"L95*(1-EXP(-'NGER input 2'!GF93*(13-'NGER input 2'!$GR93-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q94/'NGER results'!$N94)*M95),0,('NGER results'!$Q94/'NGER results'!$N94)*M95)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q94/'NGER results'!$N94)*N95),0,('NGER results'!$Q94/'NGER results'!$N94)*N95)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q94/'NGER results'!$N94)*O95),0,('NGER results'!$Q94/'NGER results'!$N94)*O95)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q94/'NGER results'!$N94)*P95),0,('NGER results'!$Q94/'NGER results'!$N94)*P95)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q94/'NGER results'!$N94)*Q95),0,('NGER results'!$Q94/'NGER results'!$N94)*Q95)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q94/'NGER results'!$N94)*R95),0,('NGER results'!$Q94/'NGER results'!$N94)*R95)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q94/'NGER results'!$N94)*S95),0,('NGER results'!$Q94/'NGER results'!$N94)*S95)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q94/'NGER results'!$N94)*T95),0,('NGER results'!$Q94/'NGER results'!$N94)*T95)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q94/'NGER results'!$N94)*U95),0,('NGER results'!$Q94/'NGER results'!$N94)*U95)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q94/'NGER results'!$N94)*V95),0,('NGER results'!$Q94/'NGER results'!$N94)*V95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ95*(1-EXP(-'NGER input 2'!FW93))","v":0},{"$f":"AR95*(1-EXP(-'NGER input 2'!FX93))","v":0},{"$f":"AS95*(1-EXP(-'NGER input 2'!FY93))","v":0},{"$f":"AT95*(1-EXP(-'NGER input 2'!FZ93))","v":0},{"$f":"AU95*(1-EXP(-'NGER input 2'!GA93))","v":0},{"$f":"AV95*(1-EXP(-'NGER input 2'!GB93))","v":0},{"$f":"AW95*(1-EXP(-'NGER input 2'!GC93))","v":0},{"$f":"AX95*(1-EXP(-'NGER input 2'!GD93))","v":0},{"$f":"AY95*(1-EXP(-'NGER input 2'!GE93))","v":0},{"$f":"AZ95*(1-EXP(-'NGER input 2'!GF93))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q94/'NGER results'!$N94)*BA95),0,('NGER results'!$Q94/'NGER results'!$N94)*BA95)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q94/'NGER results'!$N94)*BB95),0,('NGER results'!$Q94/'NGER results'!$N94)*BB95)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q94/'NGER results'!$N94)*BC95),0,('NGER results'!$Q94/'NGER results'!$N94)*BC95)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q94/'NGER results'!$N94)*BD95),0,('NGER results'!$Q94/'NGER results'!$N94)*BD95)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q94/'NGER results'!$N94)*BE95),0,('NGER results'!$Q94/'NGER results'!$N94)*BE95)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q94/'NGER results'!$N94)*BF95),0,('NGER results'!$Q94/'NGER results'!$N94)*BF95)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q94/'NGER results'!$N94)*BG95),0,('NGER results'!$Q94/'NGER results'!$N94)*BG95)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q94/'NGER results'!$N94)*BH95),0,('NGER results'!$Q94/'NGER results'!$N94)*BH95)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q94/'NGER results'!$N94)*BI95),0,('NGER results'!$Q94/'NGER results'!$N94)*BI95)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q94/'NGER results'!$N94)*BJ95),0,('NGER results'!$Q94/'NGER results'!$N94)*BJ95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A95>=2016,(BA95+M95)*'NGER input 2'!$GS93*1.336*25,(BA95+M95)*'NGER input 2'!$GS93*1.336*25)","v":0},{"$f":"IF($A95>=2016,(BB95+N95)*'NGER input 2'!$GS93*1.336*25,(BB95+N95)*'NGER input 2'!$GS93*1.336*25)","v":0},{"$f":"IF($A95>=2016,(BC95+O95)*'NGER input 2'!$GS93*1.336*25,(BC95+O95)*'NGER input 2'!$GS93*1.336*25)","v":0},{"$f":"IF($A95>=2016,(BD95+P95)*'NGER input 2'!$GS93*1.336*25,(BD95+P95)*'NGER input 2'!$GS93*1.336*25)","v":0},{"$f":"IF($A95>=2016,(BE95+Q95)*'NGER input 2'!$GS93*1.336*25,(BE95+Q95)*'NGER input 2'!$GS93*1.336*25)","v":0},{"$f":"IF($A95>=2016,(BF95+R95)*'NGER input 2'!$GS93*1.336*25,(BF95+R95)*'NGER input 2'!$GS93*1.336*25)","v":0},{"$f":"IF($A95>=2016,(BG95+S95)*'NGER input 2'!$GS93*1.336*25,(BG95+S95)*'NGER input 2'!$GS93*1.336*25)","v":0},{"$f":"IF($A95>=2016,(BH95+T95)*'NGER input 2'!$GS93*1.336*25,(BH95+T95)*'NGER input 2'!$GS93*1.336*25)","v":0},{"$f":"IF($A95>=2016,(BI95+U95)*'NGER input 2'!$GS93*1.336*25,(BI95+U95)*'NGER input 2'!$GS93*1.336*25)","v":0},{"$f":"IF($A95>=2016,(BJ95+V95)*'NGER input 2'!$GS93*1.336*25,(BJ95+V95)*'NGER input 2'!$GS93*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A94","v":90},null,{"$f":"IF(OR('NGER input 2'!$A94=2013,'NGER input 2'!$A94=2014),'NGER input 2'!ES94*'NGER input 2'!FC94*'NGER input 2'!FM94*'NGER input 2'!$GQ94,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A94=2013,'NGER input 2'!$A94=2014),'NGER input 2'!ET94*'NGER input 2'!FD94*'NGER input 2'!FN94*'NGER input 2'!$GQ94,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A94=2013,'NGER input 2'!$A94=2014),'NGER input 2'!EU94*'NGER input 2'!FE94*'NGER input 2'!FO94*'NGER input 2'!$GQ94,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A94=2013,'NGER input 2'!$A94=2014),'NGER input 2'!EV94*'NGER input 2'!FF94*'NGER input 2'!FP94*'NGER input 2'!$GQ94,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A94=2013,'NGER input 2'!$A94=2014),'NGER input 2'!EW94*'NGER input 2'!FG94*'NGER input 2'!FQ94*'NGER input 2'!$GQ94,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A94=2013,'NGER input 2'!$A94=2014),'NGER input 2'!EX94*'NGER input 2'!FH94*'NGER input 2'!FR94*'NGER input 2'!$GQ94,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A94=2013,'NGER input 2'!$A94=2014),'NGER input 2'!EY94*'NGER input 2'!FI94*'NGER input 2'!FS94*'NGER input 2'!$GQ94,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A94=2013,'NGER input 2'!$A94=2014),'NGER input 2'!EZ94*'NGER input 2'!FJ94*'NGER input 2'!FT94*'NGER input 2'!$GQ94,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A94=2013,'NGER input 2'!$A94=2014),'NGER input 2'!FA94*'NGER input 2'!FK94*'NGER input 2'!FU94*'NGER input 2'!$GQ94,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A94=2013,'NGER input 2'!$A94=2014),'NGER input 2'!FB94*'NGER input 2'!FL94*'NGER input 2'!FV94*'NGER input 2'!$GQ94,0)","v":0},{"$f":"C96*(1-EXP(-'NGER input 2'!FW94*(13-'NGER input 2'!$GR94-7)/12))","v":0},{"$f":"D96*(1-EXP(-'NGER input 2'!FX94*(13-'NGER input 2'!$GR94-7)/12))","v":0},{"$f":"E96*(1-EXP(-'NGER input 2'!FY94*(13-'NGER input 2'!$GR94-7)/12))","v":0},{"$f":"F96*(1-EXP(-'NGER input 2'!FZ94*(13-'NGER input 2'!$GR94-7)/12))","v":0},{"$f":"G96*(1-EXP(-'NGER input 2'!GA94*(13-'NGER input 2'!$GR94-7)/12))","v":0},{"$f":"H96*(1-EXP(-'NGER input 2'!GB94*(13-'NGER input 2'!$GR94-7)/12))","v":0},{"$f":"I96*(1-EXP(-'NGER input 2'!GC94*(13-'NGER input 2'!$GR94-7)/12))","v":0},{"$f":"J96*(1-EXP(-'NGER input 2'!GD94*(13-'NGER input 2'!$GR94-7)/12))","v":0},{"$f":"K96*(1-EXP(-'NGER input 2'!GE94*(13-'NGER input 2'!$GR94-7)/12))","v":0},{"$f":"L96*(1-EXP(-'NGER input 2'!GF94*(13-'NGER input 2'!$GR94-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q95/'NGER results'!$N95)*M96),0,('NGER results'!$Q95/'NGER results'!$N95)*M96)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q95/'NGER results'!$N95)*N96),0,('NGER results'!$Q95/'NGER results'!$N95)*N96)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q95/'NGER results'!$N95)*O96),0,('NGER results'!$Q95/'NGER results'!$N95)*O96)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q95/'NGER results'!$N95)*P96),0,('NGER results'!$Q95/'NGER results'!$N95)*P96)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q95/'NGER results'!$N95)*Q96),0,('NGER results'!$Q95/'NGER results'!$N95)*Q96)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q95/'NGER results'!$N95)*R96),0,('NGER results'!$Q95/'NGER results'!$N95)*R96)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q95/'NGER results'!$N95)*S96),0,('NGER results'!$Q95/'NGER results'!$N95)*S96)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q95/'NGER results'!$N95)*T96),0,('NGER results'!$Q95/'NGER results'!$N95)*T96)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q95/'NGER results'!$N95)*U96),0,('NGER results'!$Q95/'NGER results'!$N95)*U96)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q95/'NGER results'!$N95)*V96),0,('NGER results'!$Q95/'NGER results'!$N95)*V96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ96*(1-EXP(-'NGER input 2'!FW94))","v":0},{"$f":"AR96*(1-EXP(-'NGER input 2'!FX94))","v":0},{"$f":"AS96*(1-EXP(-'NGER input 2'!FY94))","v":0},{"$f":"AT96*(1-EXP(-'NGER input 2'!FZ94))","v":0},{"$f":"AU96*(1-EXP(-'NGER input 2'!GA94))","v":0},{"$f":"AV96*(1-EXP(-'NGER input 2'!GB94))","v":0},{"$f":"AW96*(1-EXP(-'NGER input 2'!GC94))","v":0},{"$f":"AX96*(1-EXP(-'NGER input 2'!GD94))","v":0},{"$f":"AY96*(1-EXP(-'NGER input 2'!GE94))","v":0},{"$f":"AZ96*(1-EXP(-'NGER input 2'!GF94))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q95/'NGER results'!$N95)*BA96),0,('NGER results'!$Q95/'NGER results'!$N95)*BA96)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q95/'NGER results'!$N95)*BB96),0,('NGER results'!$Q95/'NGER results'!$N95)*BB96)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q95/'NGER results'!$N95)*BC96),0,('NGER results'!$Q95/'NGER results'!$N95)*BC96)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q95/'NGER results'!$N95)*BD96),0,('NGER results'!$Q95/'NGER results'!$N95)*BD96)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q95/'NGER results'!$N95)*BE96),0,('NGER results'!$Q95/'NGER results'!$N95)*BE96)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q95/'NGER results'!$N95)*BF96),0,('NGER results'!$Q95/'NGER results'!$N95)*BF96)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q95/'NGER results'!$N95)*BG96),0,('NGER results'!$Q95/'NGER results'!$N95)*BG96)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q95/'NGER results'!$N95)*BH96),0,('NGER results'!$Q95/'NGER results'!$N95)*BH96)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q95/'NGER results'!$N95)*BI96),0,('NGER results'!$Q95/'NGER results'!$N95)*BI96)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q95/'NGER results'!$N95)*BJ96),0,('NGER results'!$Q95/'NGER results'!$N95)*BJ96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A96>=2016,(BA96+M96)*'NGER input 2'!$GS94*1.336*25,(BA96+M96)*'NGER input 2'!$GS94*1.336*25)","v":0},{"$f":"IF($A96>=2016,(BB96+N96)*'NGER input 2'!$GS94*1.336*25,(BB96+N96)*'NGER input 2'!$GS94*1.336*25)","v":0},{"$f":"IF($A96>=2016,(BC96+O96)*'NGER input 2'!$GS94*1.336*25,(BC96+O96)*'NGER input 2'!$GS94*1.336*25)","v":0},{"$f":"IF($A96>=2016,(BD96+P96)*'NGER input 2'!$GS94*1.336*25,(BD96+P96)*'NGER input 2'!$GS94*1.336*25)","v":0},{"$f":"IF($A96>=2016,(BE96+Q96)*'NGER input 2'!$GS94*1.336*25,(BE96+Q96)*'NGER input 2'!$GS94*1.336*25)","v":0},{"$f":"IF($A96>=2016,(BF96+R96)*'NGER input 2'!$GS94*1.336*25,(BF96+R96)*'NGER input 2'!$GS94*1.336*25)","v":0},{"$f":"IF($A96>=2016,(BG96+S96)*'NGER input 2'!$GS94*1.336*25,(BG96+S96)*'NGER input 2'!$GS94*1.336*25)","v":0},{"$f":"IF($A96>=2016,(BH96+T96)*'NGER input 2'!$GS94*1.336*25,(BH96+T96)*'NGER input 2'!$GS94*1.336*25)","v":0},{"$f":"IF($A96>=2016,(BI96+U96)*'NGER input 2'!$GS94*1.336*25,(BI96+U96)*'NGER input 2'!$GS94*1.336*25)","v":0},{"$f":"IF($A96>=2016,(BJ96+V96)*'NGER input 2'!$GS94*1.336*25,(BJ96+V96)*'NGER input 2'!$GS94*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A95","v":91},null,{"$f":"IF(OR('NGER input 2'!$A95=2013,'NGER input 2'!$A95=2014),'NGER input 2'!ES95*'NGER input 2'!FC95*'NGER input 2'!FM95*'NGER input 2'!$GQ95,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A95=2013,'NGER input 2'!$A95=2014),'NGER input 2'!ET95*'NGER input 2'!FD95*'NGER input 2'!FN95*'NGER input 2'!$GQ95,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A95=2013,'NGER input 2'!$A95=2014),'NGER input 2'!EU95*'NGER input 2'!FE95*'NGER input 2'!FO95*'NGER input 2'!$GQ95,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A95=2013,'NGER input 2'!$A95=2014),'NGER input 2'!EV95*'NGER input 2'!FF95*'NGER input 2'!FP95*'NGER input 2'!$GQ95,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A95=2013,'NGER input 2'!$A95=2014),'NGER input 2'!EW95*'NGER input 2'!FG95*'NGER input 2'!FQ95*'NGER input 2'!$GQ95,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A95=2013,'NGER input 2'!$A95=2014),'NGER input 2'!EX95*'NGER input 2'!FH95*'NGER input 2'!FR95*'NGER input 2'!$GQ95,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A95=2013,'NGER input 2'!$A95=2014),'NGER input 2'!EY95*'NGER input 2'!FI95*'NGER input 2'!FS95*'NGER input 2'!$GQ95,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A95=2013,'NGER input 2'!$A95=2014),'NGER input 2'!EZ95*'NGER input 2'!FJ95*'NGER input 2'!FT95*'NGER input 2'!$GQ95,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A95=2013,'NGER input 2'!$A95=2014),'NGER input 2'!FA95*'NGER input 2'!FK95*'NGER input 2'!FU95*'NGER input 2'!$GQ95,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A95=2013,'NGER input 2'!$A95=2014),'NGER input 2'!FB95*'NGER input 2'!FL95*'NGER input 2'!FV95*'NGER input 2'!$GQ95,0)","v":0},{"$f":"C97*(1-EXP(-'NGER input 2'!FW95*(13-'NGER input 2'!$GR95-7)/12))","v":0},{"$f":"D97*(1-EXP(-'NGER input 2'!FX95*(13-'NGER input 2'!$GR95-7)/12))","v":0},{"$f":"E97*(1-EXP(-'NGER input 2'!FY95*(13-'NGER input 2'!$GR95-7)/12))","v":0},{"$f":"F97*(1-EXP(-'NGER input 2'!FZ95*(13-'NGER input 2'!$GR95-7)/12))","v":0},{"$f":"G97*(1-EXP(-'NGER input 2'!GA95*(13-'NGER input 2'!$GR95-7)/12))","v":0},{"$f":"H97*(1-EXP(-'NGER input 2'!GB95*(13-'NGER input 2'!$GR95-7)/12))","v":0},{"$f":"I97*(1-EXP(-'NGER input 2'!GC95*(13-'NGER input 2'!$GR95-7)/12))","v":0},{"$f":"J97*(1-EXP(-'NGER input 2'!GD95*(13-'NGER input 2'!$GR95-7)/12))","v":0},{"$f":"K97*(1-EXP(-'NGER input 2'!GE95*(13-'NGER input 2'!$GR95-7)/12))","v":0},{"$f":"L97*(1-EXP(-'NGER input 2'!GF95*(13-'NGER input 2'!$GR95-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q96/'NGER results'!$N96)*M97),0,('NGER results'!$Q96/'NGER results'!$N96)*M97)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q96/'NGER results'!$N96)*N97),0,('NGER results'!$Q96/'NGER results'!$N96)*N97)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q96/'NGER results'!$N96)*O97),0,('NGER results'!$Q96/'NGER results'!$N96)*O97)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q96/'NGER results'!$N96)*P97),0,('NGER results'!$Q96/'NGER results'!$N96)*P97)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q96/'NGER results'!$N96)*Q97),0,('NGER results'!$Q96/'NGER results'!$N96)*Q97)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q96/'NGER results'!$N96)*R97),0,('NGER results'!$Q96/'NGER results'!$N96)*R97)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q96/'NGER results'!$N96)*S97),0,('NGER results'!$Q96/'NGER results'!$N96)*S97)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q96/'NGER results'!$N96)*T97),0,('NGER results'!$Q96/'NGER results'!$N96)*T97)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q96/'NGER results'!$N96)*U97),0,('NGER results'!$Q96/'NGER results'!$N96)*U97)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q96/'NGER results'!$N96)*V97),0,('NGER results'!$Q96/'NGER results'!$N96)*V97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ97*(1-EXP(-'NGER input 2'!FW95))","v":0},{"$f":"AR97*(1-EXP(-'NGER input 2'!FX95))","v":0},{"$f":"AS97*(1-EXP(-'NGER input 2'!FY95))","v":0},{"$f":"AT97*(1-EXP(-'NGER input 2'!FZ95))","v":0},{"$f":"AU97*(1-EXP(-'NGER input 2'!GA95))","v":0},{"$f":"AV97*(1-EXP(-'NGER input 2'!GB95))","v":0},{"$f":"AW97*(1-EXP(-'NGER input 2'!GC95))","v":0},{"$f":"AX97*(1-EXP(-'NGER input 2'!GD95))","v":0},{"$f":"AY97*(1-EXP(-'NGER input 2'!GE95))","v":0},{"$f":"AZ97*(1-EXP(-'NGER input 2'!GF95))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q96/'NGER results'!$N96)*BA97),0,('NGER results'!$Q96/'NGER results'!$N96)*BA97)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q96/'NGER results'!$N96)*BB97),0,('NGER results'!$Q96/'NGER results'!$N96)*BB97)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q96/'NGER results'!$N96)*BC97),0,('NGER results'!$Q96/'NGER results'!$N96)*BC97)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q96/'NGER results'!$N96)*BD97),0,('NGER results'!$Q96/'NGER results'!$N96)*BD97)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q96/'NGER results'!$N96)*BE97),0,('NGER results'!$Q96/'NGER results'!$N96)*BE97)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q96/'NGER results'!$N96)*BF97),0,('NGER results'!$Q96/'NGER results'!$N96)*BF97)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q96/'NGER results'!$N96)*BG97),0,('NGER results'!$Q96/'NGER results'!$N96)*BG97)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q96/'NGER results'!$N96)*BH97),0,('NGER results'!$Q96/'NGER results'!$N96)*BH97)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q96/'NGER results'!$N96)*BI97),0,('NGER results'!$Q96/'NGER results'!$N96)*BI97)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q96/'NGER results'!$N96)*BJ97),0,('NGER results'!$Q96/'NGER results'!$N96)*BJ97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A97>=2016,(BA97+M97)*'NGER input 2'!$GS95*1.336*25,(BA97+M97)*'NGER input 2'!$GS95*1.336*25)","v":0},{"$f":"IF($A97>=2016,(BB97+N97)*'NGER input 2'!$GS95*1.336*25,(BB97+N97)*'NGER input 2'!$GS95*1.336*25)","v":0},{"$f":"IF($A97>=2016,(BC97+O97)*'NGER input 2'!$GS95*1.336*25,(BC97+O97)*'NGER input 2'!$GS95*1.336*25)","v":0},{"$f":"IF($A97>=2016,(BD97+P97)*'NGER input 2'!$GS95*1.336*25,(BD97+P97)*'NGER input 2'!$GS95*1.336*25)","v":0},{"$f":"IF($A97>=2016,(BE97+Q97)*'NGER input 2'!$GS95*1.336*25,(BE97+Q97)*'NGER input 2'!$GS95*1.336*25)","v":0},{"$f":"IF($A97>=2016,(BF97+R97)*'NGER input 2'!$GS95*1.336*25,(BF97+R97)*'NGER input 2'!$GS95*1.336*25)","v":0},{"$f":"IF($A97>=2016,(BG97+S97)*'NGER input 2'!$GS95*1.336*25,(BG97+S97)*'NGER input 2'!$GS95*1.336*25)","v":0},{"$f":"IF($A97>=2016,(BH97+T97)*'NGER input 2'!$GS95*1.336*25,(BH97+T97)*'NGER input 2'!$GS95*1.336*25)","v":0},{"$f":"IF($A97>=2016,(BI97+U97)*'NGER input 2'!$GS95*1.336*25,(BI97+U97)*'NGER input 2'!$GS95*1.336*25)","v":0},{"$f":"IF($A97>=2016,(BJ97+V97)*'NGER input 2'!$GS95*1.336*25,(BJ97+V97)*'NGER input 2'!$GS95*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A96","v":92},null,{"$f":"IF(OR('NGER input 2'!$A96=2013,'NGER input 2'!$A96=2014),'NGER input 2'!ES96*'NGER input 2'!FC96*'NGER input 2'!FM96*'NGER input 2'!$GQ96,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A96=2013,'NGER input 2'!$A96=2014),'NGER input 2'!ET96*'NGER input 2'!FD96*'NGER input 2'!FN96*'NGER input 2'!$GQ96,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A96=2013,'NGER input 2'!$A96=2014),'NGER input 2'!EU96*'NGER input 2'!FE96*'NGER input 2'!FO96*'NGER input 2'!$GQ96,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A96=2013,'NGER input 2'!$A96=2014),'NGER input 2'!EV96*'NGER input 2'!FF96*'NGER input 2'!FP96*'NGER input 2'!$GQ96,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A96=2013,'NGER input 2'!$A96=2014),'NGER input 2'!EW96*'NGER input 2'!FG96*'NGER input 2'!FQ96*'NGER input 2'!$GQ96,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A96=2013,'NGER input 2'!$A96=2014),'NGER input 2'!EX96*'NGER input 2'!FH96*'NGER input 2'!FR96*'NGER input 2'!$GQ96,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A96=2013,'NGER input 2'!$A96=2014),'NGER input 2'!EY96*'NGER input 2'!FI96*'NGER input 2'!FS96*'NGER input 2'!$GQ96,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A96=2013,'NGER input 2'!$A96=2014),'NGER input 2'!EZ96*'NGER input 2'!FJ96*'NGER input 2'!FT96*'NGER input 2'!$GQ96,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A96=2013,'NGER input 2'!$A96=2014),'NGER input 2'!FA96*'NGER input 2'!FK96*'NGER input 2'!FU96*'NGER input 2'!$GQ96,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A96=2013,'NGER input 2'!$A96=2014),'NGER input 2'!FB96*'NGER input 2'!FL96*'NGER input 2'!FV96*'NGER input 2'!$GQ96,0)","v":0},{"$f":"C98*(1-EXP(-'NGER input 2'!FW96*(13-'NGER input 2'!$GR96-7)/12))","v":0},{"$f":"D98*(1-EXP(-'NGER input 2'!FX96*(13-'NGER input 2'!$GR96-7)/12))","v":0},{"$f":"E98*(1-EXP(-'NGER input 2'!FY96*(13-'NGER input 2'!$GR96-7)/12))","v":0},{"$f":"F98*(1-EXP(-'NGER input 2'!FZ96*(13-'NGER input 2'!$GR96-7)/12))","v":0},{"$f":"G98*(1-EXP(-'NGER input 2'!GA96*(13-'NGER input 2'!$GR96-7)/12))","v":0},{"$f":"H98*(1-EXP(-'NGER input 2'!GB96*(13-'NGER input 2'!$GR96-7)/12))","v":0},{"$f":"I98*(1-EXP(-'NGER input 2'!GC96*(13-'NGER input 2'!$GR96-7)/12))","v":0},{"$f":"J98*(1-EXP(-'NGER input 2'!GD96*(13-'NGER input 2'!$GR96-7)/12))","v":0},{"$f":"K98*(1-EXP(-'NGER input 2'!GE96*(13-'NGER input 2'!$GR96-7)/12))","v":0},{"$f":"L98*(1-EXP(-'NGER input 2'!GF96*(13-'NGER input 2'!$GR96-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q97/'NGER results'!$N97)*M98),0,('NGER results'!$Q97/'NGER results'!$N97)*M98)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q97/'NGER results'!$N97)*N98),0,('NGER results'!$Q97/'NGER results'!$N97)*N98)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q97/'NGER results'!$N97)*O98),0,('NGER results'!$Q97/'NGER results'!$N97)*O98)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q97/'NGER results'!$N97)*P98),0,('NGER results'!$Q97/'NGER results'!$N97)*P98)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q97/'NGER results'!$N97)*Q98),0,('NGER results'!$Q97/'NGER results'!$N97)*Q98)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q97/'NGER results'!$N97)*R98),0,('NGER results'!$Q97/'NGER results'!$N97)*R98)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q97/'NGER results'!$N97)*S98),0,('NGER results'!$Q97/'NGER results'!$N97)*S98)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q97/'NGER results'!$N97)*T98),0,('NGER results'!$Q97/'NGER results'!$N97)*T98)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q97/'NGER results'!$N97)*U98),0,('NGER results'!$Q97/'NGER results'!$N97)*U98)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q97/'NGER results'!$N97)*V98),0,('NGER results'!$Q97/'NGER results'!$N97)*V98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ98*(1-EXP(-'NGER input 2'!FW96))","v":0},{"$f":"AR98*(1-EXP(-'NGER input 2'!FX96))","v":0},{"$f":"AS98*(1-EXP(-'NGER input 2'!FY96))","v":0},{"$f":"AT98*(1-EXP(-'NGER input 2'!FZ96))","v":0},{"$f":"AU98*(1-EXP(-'NGER input 2'!GA96))","v":0},{"$f":"AV98*(1-EXP(-'NGER input 2'!GB96))","v":0},{"$f":"AW98*(1-EXP(-'NGER input 2'!GC96))","v":0},{"$f":"AX98*(1-EXP(-'NGER input 2'!GD96))","v":0},{"$f":"AY98*(1-EXP(-'NGER input 2'!GE96))","v":0},{"$f":"AZ98*(1-EXP(-'NGER input 2'!GF96))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q97/'NGER results'!$N97)*BA98),0,('NGER results'!$Q97/'NGER results'!$N97)*BA98)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q97/'NGER results'!$N97)*BB98),0,('NGER results'!$Q97/'NGER results'!$N97)*BB98)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q97/'NGER results'!$N97)*BC98),0,('NGER results'!$Q97/'NGER results'!$N97)*BC98)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q97/'NGER results'!$N97)*BD98),0,('NGER results'!$Q97/'NGER results'!$N97)*BD98)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q97/'NGER results'!$N97)*BE98),0,('NGER results'!$Q97/'NGER results'!$N97)*BE98)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q97/'NGER results'!$N97)*BF98),0,('NGER results'!$Q97/'NGER results'!$N97)*BF98)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q97/'NGER results'!$N97)*BG98),0,('NGER results'!$Q97/'NGER results'!$N97)*BG98)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q97/'NGER results'!$N97)*BH98),0,('NGER results'!$Q97/'NGER results'!$N97)*BH98)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q97/'NGER results'!$N97)*BI98),0,('NGER results'!$Q97/'NGER results'!$N97)*BI98)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q97/'NGER results'!$N97)*BJ98),0,('NGER results'!$Q97/'NGER results'!$N97)*BJ98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A98>=2016,(BA98+M98)*'NGER input 2'!$GS96*1.336*25,(BA98+M98)*'NGER input 2'!$GS96*1.336*25)","v":0},{"$f":"IF($A98>=2016,(BB98+N98)*'NGER input 2'!$GS96*1.336*25,(BB98+N98)*'NGER input 2'!$GS96*1.336*25)","v":0},{"$f":"IF($A98>=2016,(BC98+O98)*'NGER input 2'!$GS96*1.336*25,(BC98+O98)*'NGER input 2'!$GS96*1.336*25)","v":0},{"$f":"IF($A98>=2016,(BD98+P98)*'NGER input 2'!$GS96*1.336*25,(BD98+P98)*'NGER input 2'!$GS96*1.336*25)","v":0},{"$f":"IF($A98>=2016,(BE98+Q98)*'NGER input 2'!$GS96*1.336*25,(BE98+Q98)*'NGER input 2'!$GS96*1.336*25)","v":0},{"$f":"IF($A98>=2016,(BF98+R98)*'NGER input 2'!$GS96*1.336*25,(BF98+R98)*'NGER input 2'!$GS96*1.336*25)","v":0},{"$f":"IF($A98>=2016,(BG98+S98)*'NGER input 2'!$GS96*1.336*25,(BG98+S98)*'NGER input 2'!$GS96*1.336*25)","v":0},{"$f":"IF($A98>=2016,(BH98+T98)*'NGER input 2'!$GS96*1.336*25,(BH98+T98)*'NGER input 2'!$GS96*1.336*25)","v":0},{"$f":"IF($A98>=2016,(BI98+U98)*'NGER input 2'!$GS96*1.336*25,(BI98+U98)*'NGER input 2'!$GS96*1.336*25)","v":0},{"$f":"IF($A98>=2016,(BJ98+V98)*'NGER input 2'!$GS96*1.336*25,(BJ98+V98)*'NGER input 2'!$GS96*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A97","v":93},null,{"$f":"IF(OR('NGER input 2'!$A97=2013,'NGER input 2'!$A97=2014),'NGER input 2'!ES97*'NGER input 2'!FC97*'NGER input 2'!FM97*'NGER input 2'!$GQ97,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A97=2013,'NGER input 2'!$A97=2014),'NGER input 2'!ET97*'NGER input 2'!FD97*'NGER input 2'!FN97*'NGER input 2'!$GQ97,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A97=2013,'NGER input 2'!$A97=2014),'NGER input 2'!EU97*'NGER input 2'!FE97*'NGER input 2'!FO97*'NGER input 2'!$GQ97,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A97=2013,'NGER input 2'!$A97=2014),'NGER input 2'!EV97*'NGER input 2'!FF97*'NGER input 2'!FP97*'NGER input 2'!$GQ97,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A97=2013,'NGER input 2'!$A97=2014),'NGER input 2'!EW97*'NGER input 2'!FG97*'NGER input 2'!FQ97*'NGER input 2'!$GQ97,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A97=2013,'NGER input 2'!$A97=2014),'NGER input 2'!EX97*'NGER input 2'!FH97*'NGER input 2'!FR97*'NGER input 2'!$GQ97,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A97=2013,'NGER input 2'!$A97=2014),'NGER input 2'!EY97*'NGER input 2'!FI97*'NGER input 2'!FS97*'NGER input 2'!$GQ97,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A97=2013,'NGER input 2'!$A97=2014),'NGER input 2'!EZ97*'NGER input 2'!FJ97*'NGER input 2'!FT97*'NGER input 2'!$GQ97,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A97=2013,'NGER input 2'!$A97=2014),'NGER input 2'!FA97*'NGER input 2'!FK97*'NGER input 2'!FU97*'NGER input 2'!$GQ97,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A97=2013,'NGER input 2'!$A97=2014),'NGER input 2'!FB97*'NGER input 2'!FL97*'NGER input 2'!FV97*'NGER input 2'!$GQ97,0)","v":0},{"$f":"C99*(1-EXP(-'NGER input 2'!FW97*(13-'NGER input 2'!$GR97-7)/12))","v":0},{"$f":"D99*(1-EXP(-'NGER input 2'!FX97*(13-'NGER input 2'!$GR97-7)/12))","v":0},{"$f":"E99*(1-EXP(-'NGER input 2'!FY97*(13-'NGER input 2'!$GR97-7)/12))","v":0},{"$f":"F99*(1-EXP(-'NGER input 2'!FZ97*(13-'NGER input 2'!$GR97-7)/12))","v":0},{"$f":"G99*(1-EXP(-'NGER input 2'!GA97*(13-'NGER input 2'!$GR97-7)/12))","v":0},{"$f":"H99*(1-EXP(-'NGER input 2'!GB97*(13-'NGER input 2'!$GR97-7)/12))","v":0},{"$f":"I99*(1-EXP(-'NGER input 2'!GC97*(13-'NGER input 2'!$GR97-7)/12))","v":0},{"$f":"J99*(1-EXP(-'NGER input 2'!GD97*(13-'NGER input 2'!$GR97-7)/12))","v":0},{"$f":"K99*(1-EXP(-'NGER input 2'!GE97*(13-'NGER input 2'!$GR97-7)/12))","v":0},{"$f":"L99*(1-EXP(-'NGER input 2'!GF97*(13-'NGER input 2'!$GR97-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q98/'NGER results'!$N98)*M99),0,('NGER results'!$Q98/'NGER results'!$N98)*M99)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q98/'NGER results'!$N98)*N99),0,('NGER results'!$Q98/'NGER results'!$N98)*N99)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q98/'NGER results'!$N98)*O99),0,('NGER results'!$Q98/'NGER results'!$N98)*O99)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q98/'NGER results'!$N98)*P99),0,('NGER results'!$Q98/'NGER results'!$N98)*P99)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q98/'NGER results'!$N98)*Q99),0,('NGER results'!$Q98/'NGER results'!$N98)*Q99)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q98/'NGER results'!$N98)*R99),0,('NGER results'!$Q98/'NGER results'!$N98)*R99)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q98/'NGER results'!$N98)*S99),0,('NGER results'!$Q98/'NGER results'!$N98)*S99)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q98/'NGER results'!$N98)*T99),0,('NGER results'!$Q98/'NGER results'!$N98)*T99)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q98/'NGER results'!$N98)*U99),0,('NGER results'!$Q98/'NGER results'!$N98)*U99)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q98/'NGER results'!$N98)*V99),0,('NGER results'!$Q98/'NGER results'!$N98)*V99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ99*(1-EXP(-'NGER input 2'!FW97))","v":0},{"$f":"AR99*(1-EXP(-'NGER input 2'!FX97))","v":0},{"$f":"AS99*(1-EXP(-'NGER input 2'!FY97))","v":0},{"$f":"AT99*(1-EXP(-'NGER input 2'!FZ97))","v":0},{"$f":"AU99*(1-EXP(-'NGER input 2'!GA97))","v":0},{"$f":"AV99*(1-EXP(-'NGER input 2'!GB97))","v":0},{"$f":"AW99*(1-EXP(-'NGER input 2'!GC97))","v":0},{"$f":"AX99*(1-EXP(-'NGER input 2'!GD97))","v":0},{"$f":"AY99*(1-EXP(-'NGER input 2'!GE97))","v":0},{"$f":"AZ99*(1-EXP(-'NGER input 2'!GF97))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q98/'NGER results'!$N98)*BA99),0,('NGER results'!$Q98/'NGER results'!$N98)*BA99)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q98/'NGER results'!$N98)*BB99),0,('NGER results'!$Q98/'NGER results'!$N98)*BB99)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q98/'NGER results'!$N98)*BC99),0,('NGER results'!$Q98/'NGER results'!$N98)*BC99)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q98/'NGER results'!$N98)*BD99),0,('NGER results'!$Q98/'NGER results'!$N98)*BD99)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q98/'NGER results'!$N98)*BE99),0,('NGER results'!$Q98/'NGER results'!$N98)*BE99)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q98/'NGER results'!$N98)*BF99),0,('NGER results'!$Q98/'NGER results'!$N98)*BF99)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q98/'NGER results'!$N98)*BG99),0,('NGER results'!$Q98/'NGER results'!$N98)*BG99)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q98/'NGER results'!$N98)*BH99),0,('NGER results'!$Q98/'NGER results'!$N98)*BH99)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q98/'NGER results'!$N98)*BI99),0,('NGER results'!$Q98/'NGER results'!$N98)*BI99)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q98/'NGER results'!$N98)*BJ99),0,('NGER results'!$Q98/'NGER results'!$N98)*BJ99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A99>=2016,(BA99+M99)*'NGER input 2'!$GS97*1.336*25,(BA99+M99)*'NGER input 2'!$GS97*1.336*25)","v":0},{"$f":"IF($A99>=2016,(BB99+N99)*'NGER input 2'!$GS97*1.336*25,(BB99+N99)*'NGER input 2'!$GS97*1.336*25)","v":0},{"$f":"IF($A99>=2016,(BC99+O99)*'NGER input 2'!$GS97*1.336*25,(BC99+O99)*'NGER input 2'!$GS97*1.336*25)","v":0},{"$f":"IF($A99>=2016,(BD99+P99)*'NGER input 2'!$GS97*1.336*25,(BD99+P99)*'NGER input 2'!$GS97*1.336*25)","v":0},{"$f":"IF($A99>=2016,(BE99+Q99)*'NGER input 2'!$GS97*1.336*25,(BE99+Q99)*'NGER input 2'!$GS97*1.336*25)","v":0},{"$f":"IF($A99>=2016,(BF99+R99)*'NGER input 2'!$GS97*1.336*25,(BF99+R99)*'NGER input 2'!$GS97*1.336*25)","v":0},{"$f":"IF($A99>=2016,(BG99+S99)*'NGER input 2'!$GS97*1.336*25,(BG99+S99)*'NGER input 2'!$GS97*1.336*25)","v":0},{"$f":"IF($A99>=2016,(BH99+T99)*'NGER input 2'!$GS97*1.336*25,(BH99+T99)*'NGER input 2'!$GS97*1.336*25)","v":0},{"$f":"IF($A99>=2016,(BI99+U99)*'NGER input 2'!$GS97*1.336*25,(BI99+U99)*'NGER input 2'!$GS97*1.336*25)","v":0},{"$f":"IF($A99>=2016,(BJ99+V99)*'NGER input 2'!$GS97*1.336*25,(BJ99+V99)*'NGER input 2'!$GS97*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A98","v":94},null,{"$f":"IF(OR('NGER input 2'!$A98=2013,'NGER input 2'!$A98=2014),'NGER input 2'!ES98*'NGER input 2'!FC98*'NGER input 2'!FM98*'NGER input 2'!$GQ98,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A98=2013,'NGER input 2'!$A98=2014),'NGER input 2'!ET98*'NGER input 2'!FD98*'NGER input 2'!FN98*'NGER input 2'!$GQ98,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A98=2013,'NGER input 2'!$A98=2014),'NGER input 2'!EU98*'NGER input 2'!FE98*'NGER input 2'!FO98*'NGER input 2'!$GQ98,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A98=2013,'NGER input 2'!$A98=2014),'NGER input 2'!EV98*'NGER input 2'!FF98*'NGER input 2'!FP98*'NGER input 2'!$GQ98,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A98=2013,'NGER input 2'!$A98=2014),'NGER input 2'!EW98*'NGER input 2'!FG98*'NGER input 2'!FQ98*'NGER input 2'!$GQ98,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A98=2013,'NGER input 2'!$A98=2014),'NGER input 2'!EX98*'NGER input 2'!FH98*'NGER input 2'!FR98*'NGER input 2'!$GQ98,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A98=2013,'NGER input 2'!$A98=2014),'NGER input 2'!EY98*'NGER input 2'!FI98*'NGER input 2'!FS98*'NGER input 2'!$GQ98,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A98=2013,'NGER input 2'!$A98=2014),'NGER input 2'!EZ98*'NGER input 2'!FJ98*'NGER input 2'!FT98*'NGER input 2'!$GQ98,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A98=2013,'NGER input 2'!$A98=2014),'NGER input 2'!FA98*'NGER input 2'!FK98*'NGER input 2'!FU98*'NGER input 2'!$GQ98,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A98=2013,'NGER input 2'!$A98=2014),'NGER input 2'!FB98*'NGER input 2'!FL98*'NGER input 2'!FV98*'NGER input 2'!$GQ98,0)","v":0},{"$f":"C100*(1-EXP(-'NGER input 2'!FW98*(13-'NGER input 2'!$GR98-7)/12))","v":0},{"$f":"D100*(1-EXP(-'NGER input 2'!FX98*(13-'NGER input 2'!$GR98-7)/12))","v":0},{"$f":"E100*(1-EXP(-'NGER input 2'!FY98*(13-'NGER input 2'!$GR98-7)/12))","v":0},{"$f":"F100*(1-EXP(-'NGER input 2'!FZ98*(13-'NGER input 2'!$GR98-7)/12))","v":0},{"$f":"G100*(1-EXP(-'NGER input 2'!GA98*(13-'NGER input 2'!$GR98-7)/12))","v":0},{"$f":"H100*(1-EXP(-'NGER input 2'!GB98*(13-'NGER input 2'!$GR98-7)/12))","v":0},{"$f":"I100*(1-EXP(-'NGER input 2'!GC98*(13-'NGER input 2'!$GR98-7)/12))","v":0},{"$f":"J100*(1-EXP(-'NGER input 2'!GD98*(13-'NGER input 2'!$GR98-7)/12))","v":0},{"$f":"K100*(1-EXP(-'NGER input 2'!GE98*(13-'NGER input 2'!$GR98-7)/12))","v":0},{"$f":"L100*(1-EXP(-'NGER input 2'!GF98*(13-'NGER input 2'!$GR98-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q99/'NGER results'!$N99)*M100),0,('NGER results'!$Q99/'NGER results'!$N99)*M100)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q99/'NGER results'!$N99)*N100),0,('NGER results'!$Q99/'NGER results'!$N99)*N100)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q99/'NGER results'!$N99)*O100),0,('NGER results'!$Q99/'NGER results'!$N99)*O100)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q99/'NGER results'!$N99)*P100),0,('NGER results'!$Q99/'NGER results'!$N99)*P100)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q99/'NGER results'!$N99)*Q100),0,('NGER results'!$Q99/'NGER results'!$N99)*Q100)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q99/'NGER results'!$N99)*R100),0,('NGER results'!$Q99/'NGER results'!$N99)*R100)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q99/'NGER results'!$N99)*S100),0,('NGER results'!$Q99/'NGER results'!$N99)*S100)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q99/'NGER results'!$N99)*T100),0,('NGER results'!$Q99/'NGER results'!$N99)*T100)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q99/'NGER results'!$N99)*U100),0,('NGER results'!$Q99/'NGER results'!$N99)*U100)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q99/'NGER results'!$N99)*V100),0,('NGER results'!$Q99/'NGER results'!$N99)*V100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ100*(1-EXP(-'NGER input 2'!FW98))","v":0},{"$f":"AR100*(1-EXP(-'NGER input 2'!FX98))","v":0},{"$f":"AS100*(1-EXP(-'NGER input 2'!FY98))","v":0},{"$f":"AT100*(1-EXP(-'NGER input 2'!FZ98))","v":0},{"$f":"AU100*(1-EXP(-'NGER input 2'!GA98))","v":0},{"$f":"AV100*(1-EXP(-'NGER input 2'!GB98))","v":0},{"$f":"AW100*(1-EXP(-'NGER input 2'!GC98))","v":0},{"$f":"AX100*(1-EXP(-'NGER input 2'!GD98))","v":0},{"$f":"AY100*(1-EXP(-'NGER input 2'!GE98))","v":0},{"$f":"AZ100*(1-EXP(-'NGER input 2'!GF98))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q99/'NGER results'!$N99)*BA100),0,('NGER results'!$Q99/'NGER results'!$N99)*BA100)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q99/'NGER results'!$N99)*BB100),0,('NGER results'!$Q99/'NGER results'!$N99)*BB100)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q99/'NGER results'!$N99)*BC100),0,('NGER results'!$Q99/'NGER results'!$N99)*BC100)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q99/'NGER results'!$N99)*BD100),0,('NGER results'!$Q99/'NGER results'!$N99)*BD100)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q99/'NGER results'!$N99)*BE100),0,('NGER results'!$Q99/'NGER results'!$N99)*BE100)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q99/'NGER results'!$N99)*BF100),0,('NGER results'!$Q99/'NGER results'!$N99)*BF100)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q99/'NGER results'!$N99)*BG100),0,('NGER results'!$Q99/'NGER results'!$N99)*BG100)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q99/'NGER results'!$N99)*BH100),0,('NGER results'!$Q99/'NGER results'!$N99)*BH100)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q99/'NGER results'!$N99)*BI100),0,('NGER results'!$Q99/'NGER results'!$N99)*BI100)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q99/'NGER results'!$N99)*BJ100),0,('NGER results'!$Q99/'NGER results'!$N99)*BJ100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A100>=2016,(BA100+M100)*'NGER input 2'!$GS98*1.336*25,(BA100+M100)*'NGER input 2'!$GS98*1.336*25)","v":0},{"$f":"IF($A100>=2016,(BB100+N100)*'NGER input 2'!$GS98*1.336*25,(BB100+N100)*'NGER input 2'!$GS98*1.336*25)","v":0},{"$f":"IF($A100>=2016,(BC100+O100)*'NGER input 2'!$GS98*1.336*25,(BC100+O100)*'NGER input 2'!$GS98*1.336*25)","v":0},{"$f":"IF($A100>=2016,(BD100+P100)*'NGER input 2'!$GS98*1.336*25,(BD100+P100)*'NGER input 2'!$GS98*1.336*25)","v":0},{"$f":"IF($A100>=2016,(BE100+Q100)*'NGER input 2'!$GS98*1.336*25,(BE100+Q100)*'NGER input 2'!$GS98*1.336*25)","v":0},{"$f":"IF($A100>=2016,(BF100+R100)*'NGER input 2'!$GS98*1.336*25,(BF100+R100)*'NGER input 2'!$GS98*1.336*25)","v":0},{"$f":"IF($A100>=2016,(BG100+S100)*'NGER input 2'!$GS98*1.336*25,(BG100+S100)*'NGER input 2'!$GS98*1.336*25)","v":0},{"$f":"IF($A100>=2016,(BH100+T100)*'NGER input 2'!$GS98*1.336*25,(BH100+T100)*'NGER input 2'!$GS98*1.336*25)","v":0},{"$f":"IF($A100>=2016,(BI100+U100)*'NGER input 2'!$GS98*1.336*25,(BI100+U100)*'NGER input 2'!$GS98*1.336*25)","v":0},{"$f":"IF($A100>=2016,(BJ100+V100)*'NGER input 2'!$GS98*1.336*25,(BJ100+V100)*'NGER input 2'!$GS98*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A99","v":95},null,{"$f":"IF(OR('NGER input 2'!$A99=2013,'NGER input 2'!$A99=2014),'NGER input 2'!ES99*'NGER input 2'!FC99*'NGER input 2'!FM99*'NGER input 2'!$GQ99,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A99=2013,'NGER input 2'!$A99=2014),'NGER input 2'!ET99*'NGER input 2'!FD99*'NGER input 2'!FN99*'NGER input 2'!$GQ99,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A99=2013,'NGER input 2'!$A99=2014),'NGER input 2'!EU99*'NGER input 2'!FE99*'NGER input 2'!FO99*'NGER input 2'!$GQ99,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A99=2013,'NGER input 2'!$A99=2014),'NGER input 2'!EV99*'NGER input 2'!FF99*'NGER input 2'!FP99*'NGER input 2'!$GQ99,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A99=2013,'NGER input 2'!$A99=2014),'NGER input 2'!EW99*'NGER input 2'!FG99*'NGER input 2'!FQ99*'NGER input 2'!$GQ99,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A99=2013,'NGER input 2'!$A99=2014),'NGER input 2'!EX99*'NGER input 2'!FH99*'NGER input 2'!FR99*'NGER input 2'!$GQ99,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A99=2013,'NGER input 2'!$A99=2014),'NGER input 2'!EY99*'NGER input 2'!FI99*'NGER input 2'!FS99*'NGER input 2'!$GQ99,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A99=2013,'NGER input 2'!$A99=2014),'NGER input 2'!EZ99*'NGER input 2'!FJ99*'NGER input 2'!FT99*'NGER input 2'!$GQ99,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A99=2013,'NGER input 2'!$A99=2014),'NGER input 2'!FA99*'NGER input 2'!FK99*'NGER input 2'!FU99*'NGER input 2'!$GQ99,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A99=2013,'NGER input 2'!$A99=2014),'NGER input 2'!FB99*'NGER input 2'!FL99*'NGER input 2'!FV99*'NGER input 2'!$GQ99,0)","v":0},{"$f":"C101*(1-EXP(-'NGER input 2'!FW99*(13-'NGER input 2'!$GR99-7)/12))","v":0},{"$f":"D101*(1-EXP(-'NGER input 2'!FX99*(13-'NGER input 2'!$GR99-7)/12))","v":0},{"$f":"E101*(1-EXP(-'NGER input 2'!FY99*(13-'NGER input 2'!$GR99-7)/12))","v":0},{"$f":"F101*(1-EXP(-'NGER input 2'!FZ99*(13-'NGER input 2'!$GR99-7)/12))","v":0},{"$f":"G101*(1-EXP(-'NGER input 2'!GA99*(13-'NGER input 2'!$GR99-7)/12))","v":0},{"$f":"H101*(1-EXP(-'NGER input 2'!GB99*(13-'NGER input 2'!$GR99-7)/12))","v":0},{"$f":"I101*(1-EXP(-'NGER input 2'!GC99*(13-'NGER input 2'!$GR99-7)/12))","v":0},{"$f":"J101*(1-EXP(-'NGER input 2'!GD99*(13-'NGER input 2'!$GR99-7)/12))","v":0},{"$f":"K101*(1-EXP(-'NGER input 2'!GE99*(13-'NGER input 2'!$GR99-7)/12))","v":0},{"$f":"L101*(1-EXP(-'NGER input 2'!GF99*(13-'NGER input 2'!$GR99-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q100/'NGER results'!$N100)*M101),0,('NGER results'!$Q100/'NGER results'!$N100)*M101)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q100/'NGER results'!$N100)*N101),0,('NGER results'!$Q100/'NGER results'!$N100)*N101)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q100/'NGER results'!$N100)*O101),0,('NGER results'!$Q100/'NGER results'!$N100)*O101)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q100/'NGER results'!$N100)*P101),0,('NGER results'!$Q100/'NGER results'!$N100)*P101)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q100/'NGER results'!$N100)*Q101),0,('NGER results'!$Q100/'NGER results'!$N100)*Q101)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q100/'NGER results'!$N100)*R101),0,('NGER results'!$Q100/'NGER results'!$N100)*R101)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q100/'NGER results'!$N100)*S101),0,('NGER results'!$Q100/'NGER results'!$N100)*S101)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q100/'NGER results'!$N100)*T101),0,('NGER results'!$Q100/'NGER results'!$N100)*T101)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q100/'NGER results'!$N100)*U101),0,('NGER results'!$Q100/'NGER results'!$N100)*U101)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q100/'NGER results'!$N100)*V101),0,('NGER results'!$Q100/'NGER results'!$N100)*V101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ101*(1-EXP(-'NGER input 2'!FW99))","v":0},{"$f":"AR101*(1-EXP(-'NGER input 2'!FX99))","v":0},{"$f":"AS101*(1-EXP(-'NGER input 2'!FY99))","v":0},{"$f":"AT101*(1-EXP(-'NGER input 2'!FZ99))","v":0},{"$f":"AU101*(1-EXP(-'NGER input 2'!GA99))","v":0},{"$f":"AV101*(1-EXP(-'NGER input 2'!GB99))","v":0},{"$f":"AW101*(1-EXP(-'NGER input 2'!GC99))","v":0},{"$f":"AX101*(1-EXP(-'NGER input 2'!GD99))","v":0},{"$f":"AY101*(1-EXP(-'NGER input 2'!GE99))","v":0},{"$f":"AZ101*(1-EXP(-'NGER input 2'!GF99))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q100/'NGER results'!$N100)*BA101),0,('NGER results'!$Q100/'NGER results'!$N100)*BA101)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q100/'NGER results'!$N100)*BB101),0,('NGER results'!$Q100/'NGER results'!$N100)*BB101)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q100/'NGER results'!$N100)*BC101),0,('NGER results'!$Q100/'NGER results'!$N100)*BC101)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q100/'NGER results'!$N100)*BD101),0,('NGER results'!$Q100/'NGER results'!$N100)*BD101)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q100/'NGER results'!$N100)*BE101),0,('NGER results'!$Q100/'NGER results'!$N100)*BE101)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q100/'NGER results'!$N100)*BF101),0,('NGER results'!$Q100/'NGER results'!$N100)*BF101)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q100/'NGER results'!$N100)*BG101),0,('NGER results'!$Q100/'NGER results'!$N100)*BG101)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q100/'NGER results'!$N100)*BH101),0,('NGER results'!$Q100/'NGER results'!$N100)*BH101)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q100/'NGER results'!$N100)*BI101),0,('NGER results'!$Q100/'NGER results'!$N100)*BI101)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q100/'NGER results'!$N100)*BJ101),0,('NGER results'!$Q100/'NGER results'!$N100)*BJ101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A101>=2016,(BA101+M101)*'NGER input 2'!$GS99*1.336*25,(BA101+M101)*'NGER input 2'!$GS99*1.336*25)","v":0},{"$f":"IF($A101>=2016,(BB101+N101)*'NGER input 2'!$GS99*1.336*25,(BB101+N101)*'NGER input 2'!$GS99*1.336*25)","v":0},{"$f":"IF($A101>=2016,(BC101+O101)*'NGER input 2'!$GS99*1.336*25,(BC101+O101)*'NGER input 2'!$GS99*1.336*25)","v":0},{"$f":"IF($A101>=2016,(BD101+P101)*'NGER input 2'!$GS99*1.336*25,(BD101+P101)*'NGER input 2'!$GS99*1.336*25)","v":0},{"$f":"IF($A101>=2016,(BE101+Q101)*'NGER input 2'!$GS99*1.336*25,(BE101+Q101)*'NGER input 2'!$GS99*1.336*25)","v":0},{"$f":"IF($A101>=2016,(BF101+R101)*'NGER input 2'!$GS99*1.336*25,(BF101+R101)*'NGER input 2'!$GS99*1.336*25)","v":0},{"$f":"IF($A101>=2016,(BG101+S101)*'NGER input 2'!$GS99*1.336*25,(BG101+S101)*'NGER input 2'!$GS99*1.336*25)","v":0},{"$f":"IF($A101>=2016,(BH101+T101)*'NGER input 2'!$GS99*1.336*25,(BH101+T101)*'NGER input 2'!$GS99*1.336*25)","v":0},{"$f":"IF($A101>=2016,(BI101+U101)*'NGER input 2'!$GS99*1.336*25,(BI101+U101)*'NGER input 2'!$GS99*1.336*25)","v":0},{"$f":"IF($A101>=2016,(BJ101+V101)*'NGER input 2'!$GS99*1.336*25,(BJ101+V101)*'NGER input 2'!$GS99*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A100","v":96},null,{"$f":"IF(OR('NGER input 2'!$A100=2013,'NGER input 2'!$A100=2014),'NGER input 2'!ES100*'NGER input 2'!FC100*'NGER input 2'!FM100*'NGER input 2'!$GQ100,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A100=2013,'NGER input 2'!$A100=2014),'NGER input 2'!ET100*'NGER input 2'!FD100*'NGER input 2'!FN100*'NGER input 2'!$GQ100,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A100=2013,'NGER input 2'!$A100=2014),'NGER input 2'!EU100*'NGER input 2'!FE100*'NGER input 2'!FO100*'NGER input 2'!$GQ100,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A100=2013,'NGER input 2'!$A100=2014),'NGER input 2'!EV100*'NGER input 2'!FF100*'NGER input 2'!FP100*'NGER input 2'!$GQ100,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A100=2013,'NGER input 2'!$A100=2014),'NGER input 2'!EW100*'NGER input 2'!FG100*'NGER input 2'!FQ100*'NGER input 2'!$GQ100,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A100=2013,'NGER input 2'!$A100=2014),'NGER input 2'!EX100*'NGER input 2'!FH100*'NGER input 2'!FR100*'NGER input 2'!$GQ100,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A100=2013,'NGER input 2'!$A100=2014),'NGER input 2'!EY100*'NGER input 2'!FI100*'NGER input 2'!FS100*'NGER input 2'!$GQ100,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A100=2013,'NGER input 2'!$A100=2014),'NGER input 2'!EZ100*'NGER input 2'!FJ100*'NGER input 2'!FT100*'NGER input 2'!$GQ100,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A100=2013,'NGER input 2'!$A100=2014),'NGER input 2'!FA100*'NGER input 2'!FK100*'NGER input 2'!FU100*'NGER input 2'!$GQ100,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A100=2013,'NGER input 2'!$A100=2014),'NGER input 2'!FB100*'NGER input 2'!FL100*'NGER input 2'!FV100*'NGER input 2'!$GQ100,0)","v":0},{"$f":"C102*(1-EXP(-'NGER input 2'!FW100*(13-'NGER input 2'!$GR100-7)/12))","v":0},{"$f":"D102*(1-EXP(-'NGER input 2'!FX100*(13-'NGER input 2'!$GR100-7)/12))","v":0},{"$f":"E102*(1-EXP(-'NGER input 2'!FY100*(13-'NGER input 2'!$GR100-7)/12))","v":0},{"$f":"F102*(1-EXP(-'NGER input 2'!FZ100*(13-'NGER input 2'!$GR100-7)/12))","v":0},{"$f":"G102*(1-EXP(-'NGER input 2'!GA100*(13-'NGER input 2'!$GR100-7)/12))","v":0},{"$f":"H102*(1-EXP(-'NGER input 2'!GB100*(13-'NGER input 2'!$GR100-7)/12))","v":0},{"$f":"I102*(1-EXP(-'NGER input 2'!GC100*(13-'NGER input 2'!$GR100-7)/12))","v":0},{"$f":"J102*(1-EXP(-'NGER input 2'!GD100*(13-'NGER input 2'!$GR100-7)/12))","v":0},{"$f":"K102*(1-EXP(-'NGER input 2'!GE100*(13-'NGER input 2'!$GR100-7)/12))","v":0},{"$f":"L102*(1-EXP(-'NGER input 2'!GF100*(13-'NGER input 2'!$GR100-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q101/'NGER results'!$N101)*M102),0,('NGER results'!$Q101/'NGER results'!$N101)*M102)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q101/'NGER results'!$N101)*N102),0,('NGER results'!$Q101/'NGER results'!$N101)*N102)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q101/'NGER results'!$N101)*O102),0,('NGER results'!$Q101/'NGER results'!$N101)*O102)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q101/'NGER results'!$N101)*P102),0,('NGER results'!$Q101/'NGER results'!$N101)*P102)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q101/'NGER results'!$N101)*Q102),0,('NGER results'!$Q101/'NGER results'!$N101)*Q102)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q101/'NGER results'!$N101)*R102),0,('NGER results'!$Q101/'NGER results'!$N101)*R102)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q101/'NGER results'!$N101)*S102),0,('NGER results'!$Q101/'NGER results'!$N101)*S102)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q101/'NGER results'!$N101)*T102),0,('NGER results'!$Q101/'NGER results'!$N101)*T102)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q101/'NGER results'!$N101)*U102),0,('NGER results'!$Q101/'NGER results'!$N101)*U102)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q101/'NGER results'!$N101)*V102),0,('NGER results'!$Q101/'NGER results'!$N101)*V102)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ102*(1-EXP(-'NGER input 2'!FW100))","v":0},{"$f":"AR102*(1-EXP(-'NGER input 2'!FX100))","v":0},{"$f":"AS102*(1-EXP(-'NGER input 2'!FY100))","v":0},{"$f":"AT102*(1-EXP(-'NGER input 2'!FZ100))","v":0},{"$f":"AU102*(1-EXP(-'NGER input 2'!GA100))","v":0},{"$f":"AV102*(1-EXP(-'NGER input 2'!GB100))","v":0},{"$f":"AW102*(1-EXP(-'NGER input 2'!GC100))","v":0},{"$f":"AX102*(1-EXP(-'NGER input 2'!GD100))","v":0},{"$f":"AY102*(1-EXP(-'NGER input 2'!GE100))","v":0},{"$f":"AZ102*(1-EXP(-'NGER input 2'!GF100))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q101/'NGER results'!$N101)*BA102),0,('NGER results'!$Q101/'NGER results'!$N101)*BA102)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q101/'NGER results'!$N101)*BB102),0,('NGER results'!$Q101/'NGER results'!$N101)*BB102)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q101/'NGER results'!$N101)*BC102),0,('NGER results'!$Q101/'NGER results'!$N101)*BC102)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q101/'NGER results'!$N101)*BD102),0,('NGER results'!$Q101/'NGER results'!$N101)*BD102)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q101/'NGER results'!$N101)*BE102),0,('NGER results'!$Q101/'NGER results'!$N101)*BE102)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q101/'NGER results'!$N101)*BF102),0,('NGER results'!$Q101/'NGER results'!$N101)*BF102)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q101/'NGER results'!$N101)*BG102),0,('NGER results'!$Q101/'NGER results'!$N101)*BG102)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q101/'NGER results'!$N101)*BH102),0,('NGER results'!$Q101/'NGER results'!$N101)*BH102)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q101/'NGER results'!$N101)*BI102),0,('NGER results'!$Q101/'NGER results'!$N101)*BI102)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q101/'NGER results'!$N101)*BJ102),0,('NGER results'!$Q101/'NGER results'!$N101)*BJ102)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A102>=2016,(BA102+M102)*'NGER input 2'!$GS100*1.336*25,(BA102+M102)*'NGER input 2'!$GS100*1.336*25)","v":0},{"$f":"IF($A102>=2016,(BB102+N102)*'NGER input 2'!$GS100*1.336*25,(BB102+N102)*'NGER input 2'!$GS100*1.336*25)","v":0},{"$f":"IF($A102>=2016,(BC102+O102)*'NGER input 2'!$GS100*1.336*25,(BC102+O102)*'NGER input 2'!$GS100*1.336*25)","v":0},{"$f":"IF($A102>=2016,(BD102+P102)*'NGER input 2'!$GS100*1.336*25,(BD102+P102)*'NGER input 2'!$GS100*1.336*25)","v":0},{"$f":"IF($A102>=2016,(BE102+Q102)*'NGER input 2'!$GS100*1.336*25,(BE102+Q102)*'NGER input 2'!$GS100*1.336*25)","v":0},{"$f":"IF($A102>=2016,(BF102+R102)*'NGER input 2'!$GS100*1.336*25,(BF102+R102)*'NGER input 2'!$GS100*1.336*25)","v":0},{"$f":"IF($A102>=2016,(BG102+S102)*'NGER input 2'!$GS100*1.336*25,(BG102+S102)*'NGER input 2'!$GS100*1.336*25)","v":0},{"$f":"IF($A102>=2016,(BH102+T102)*'NGER input 2'!$GS100*1.336*25,(BH102+T102)*'NGER input 2'!$GS100*1.336*25)","v":0},{"$f":"IF($A102>=2016,(BI102+U102)*'NGER input 2'!$GS100*1.336*25,(BI102+U102)*'NGER input 2'!$GS100*1.336*25)","v":0},{"$f":"IF($A102>=2016,(BJ102+V102)*'NGER input 2'!$GS100*1.336*25,(BJ102+V102)*'NGER input 2'!$GS100*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A101","v":97},null,{"$f":"IF(OR('NGER input 2'!$A101=2013,'NGER input 2'!$A101=2014),'NGER input 2'!ES101*'NGER input 2'!FC101*'NGER input 2'!FM101*'NGER input 2'!$GQ101,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A101=2013,'NGER input 2'!$A101=2014),'NGER input 2'!ET101*'NGER input 2'!FD101*'NGER input 2'!FN101*'NGER input 2'!$GQ101,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A101=2013,'NGER input 2'!$A101=2014),'NGER input 2'!EU101*'NGER input 2'!FE101*'NGER input 2'!FO101*'NGER input 2'!$GQ101,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A101=2013,'NGER input 2'!$A101=2014),'NGER input 2'!EV101*'NGER input 2'!FF101*'NGER input 2'!FP101*'NGER input 2'!$GQ101,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A101=2013,'NGER input 2'!$A101=2014),'NGER input 2'!EW101*'NGER input 2'!FG101*'NGER input 2'!FQ101*'NGER input 2'!$GQ101,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A101=2013,'NGER input 2'!$A101=2014),'NGER input 2'!EX101*'NGER input 2'!FH101*'NGER input 2'!FR101*'NGER input 2'!$GQ101,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A101=2013,'NGER input 2'!$A101=2014),'NGER input 2'!EY101*'NGER input 2'!FI101*'NGER input 2'!FS101*'NGER input 2'!$GQ101,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A101=2013,'NGER input 2'!$A101=2014),'NGER input 2'!EZ101*'NGER input 2'!FJ101*'NGER input 2'!FT101*'NGER input 2'!$GQ101,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A101=2013,'NGER input 2'!$A101=2014),'NGER input 2'!FA101*'NGER input 2'!FK101*'NGER input 2'!FU101*'NGER input 2'!$GQ101,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A101=2013,'NGER input 2'!$A101=2014),'NGER input 2'!FB101*'NGER input 2'!FL101*'NGER input 2'!FV101*'NGER input 2'!$GQ101,0)","v":0},{"$f":"C103*(1-EXP(-'NGER input 2'!FW101*(13-'NGER input 2'!$GR101-7)/12))","v":0},{"$f":"D103*(1-EXP(-'NGER input 2'!FX101*(13-'NGER input 2'!$GR101-7)/12))","v":0},{"$f":"E103*(1-EXP(-'NGER input 2'!FY101*(13-'NGER input 2'!$GR101-7)/12))","v":0},{"$f":"F103*(1-EXP(-'NGER input 2'!FZ101*(13-'NGER input 2'!$GR101-7)/12))","v":0},{"$f":"G103*(1-EXP(-'NGER input 2'!GA101*(13-'NGER input 2'!$GR101-7)/12))","v":0},{"$f":"H103*(1-EXP(-'NGER input 2'!GB101*(13-'NGER input 2'!$GR101-7)/12))","v":0},{"$f":"I103*(1-EXP(-'NGER input 2'!GC101*(13-'NGER input 2'!$GR101-7)/12))","v":0},{"$f":"J103*(1-EXP(-'NGER input 2'!GD101*(13-'NGER input 2'!$GR101-7)/12))","v":0},{"$f":"K103*(1-EXP(-'NGER input 2'!GE101*(13-'NGER input 2'!$GR101-7)/12))","v":0},{"$f":"L103*(1-EXP(-'NGER input 2'!GF101*(13-'NGER input 2'!$GR101-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q102/'NGER results'!$N102)*M103),0,('NGER results'!$Q102/'NGER results'!$N102)*M103)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q102/'NGER results'!$N102)*N103),0,('NGER results'!$Q102/'NGER results'!$N102)*N103)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q102/'NGER results'!$N102)*O103),0,('NGER results'!$Q102/'NGER results'!$N102)*O103)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q102/'NGER results'!$N102)*P103),0,('NGER results'!$Q102/'NGER results'!$N102)*P103)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q102/'NGER results'!$N102)*Q103),0,('NGER results'!$Q102/'NGER results'!$N102)*Q103)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q102/'NGER results'!$N102)*R103),0,('NGER results'!$Q102/'NGER results'!$N102)*R103)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q102/'NGER results'!$N102)*S103),0,('NGER results'!$Q102/'NGER results'!$N102)*S103)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q102/'NGER results'!$N102)*T103),0,('NGER results'!$Q102/'NGER results'!$N102)*T103)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q102/'NGER results'!$N102)*U103),0,('NGER results'!$Q102/'NGER results'!$N102)*U103)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q102/'NGER results'!$N102)*V103),0,('NGER results'!$Q102/'NGER results'!$N102)*V103)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ103*(1-EXP(-'NGER input 2'!FW101))","v":0},{"$f":"AR103*(1-EXP(-'NGER input 2'!FX101))","v":0},{"$f":"AS103*(1-EXP(-'NGER input 2'!FY101))","v":0},{"$f":"AT103*(1-EXP(-'NGER input 2'!FZ101))","v":0},{"$f":"AU103*(1-EXP(-'NGER input 2'!GA101))","v":0},{"$f":"AV103*(1-EXP(-'NGER input 2'!GB101))","v":0},{"$f":"AW103*(1-EXP(-'NGER input 2'!GC101))","v":0},{"$f":"AX103*(1-EXP(-'NGER input 2'!GD101))","v":0},{"$f":"AY103*(1-EXP(-'NGER input 2'!GE101))","v":0},{"$f":"AZ103*(1-EXP(-'NGER input 2'!GF101))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q102/'NGER results'!$N102)*BA103),0,('NGER results'!$Q102/'NGER results'!$N102)*BA103)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q102/'NGER results'!$N102)*BB103),0,('NGER results'!$Q102/'NGER results'!$N102)*BB103)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q102/'NGER results'!$N102)*BC103),0,('NGER results'!$Q102/'NGER results'!$N102)*BC103)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q102/'NGER results'!$N102)*BD103),0,('NGER results'!$Q102/'NGER results'!$N102)*BD103)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q102/'NGER results'!$N102)*BE103),0,('NGER results'!$Q102/'NGER results'!$N102)*BE103)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q102/'NGER results'!$N102)*BF103),0,('NGER results'!$Q102/'NGER results'!$N102)*BF103)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q102/'NGER results'!$N102)*BG103),0,('NGER results'!$Q102/'NGER results'!$N102)*BG103)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q102/'NGER results'!$N102)*BH103),0,('NGER results'!$Q102/'NGER results'!$N102)*BH103)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q102/'NGER results'!$N102)*BI103),0,('NGER results'!$Q102/'NGER results'!$N102)*BI103)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q102/'NGER results'!$N102)*BJ103),0,('NGER results'!$Q102/'NGER results'!$N102)*BJ103)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A103>=2016,(BA103+M103)*'NGER input 2'!$GS101*1.336*25,(BA103+M103)*'NGER input 2'!$GS101*1.336*25)","v":0},{"$f":"IF($A103>=2016,(BB103+N103)*'NGER input 2'!$GS101*1.336*25,(BB103+N103)*'NGER input 2'!$GS101*1.336*25)","v":0},{"$f":"IF($A103>=2016,(BC103+O103)*'NGER input 2'!$GS101*1.336*25,(BC103+O103)*'NGER input 2'!$GS101*1.336*25)","v":0},{"$f":"IF($A103>=2016,(BD103+P103)*'NGER input 2'!$GS101*1.336*25,(BD103+P103)*'NGER input 2'!$GS101*1.336*25)","v":0},{"$f":"IF($A103>=2016,(BE103+Q103)*'NGER input 2'!$GS101*1.336*25,(BE103+Q103)*'NGER input 2'!$GS101*1.336*25)","v":0},{"$f":"IF($A103>=2016,(BF103+R103)*'NGER input 2'!$GS101*1.336*25,(BF103+R103)*'NGER input 2'!$GS101*1.336*25)","v":0},{"$f":"IF($A103>=2016,(BG103+S103)*'NGER input 2'!$GS101*1.336*25,(BG103+S103)*'NGER input 2'!$GS101*1.336*25)","v":0},{"$f":"IF($A103>=2016,(BH103+T103)*'NGER input 2'!$GS101*1.336*25,(BH103+T103)*'NGER input 2'!$GS101*1.336*25)","v":0},{"$f":"IF($A103>=2016,(BI103+U103)*'NGER input 2'!$GS101*1.336*25,(BI103+U103)*'NGER input 2'!$GS101*1.336*25)","v":0},{"$f":"IF($A103>=2016,(BJ103+V103)*'NGER input 2'!$GS101*1.336*25,(BJ103+V103)*'NGER input 2'!$GS101*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A102","v":98},null,{"$f":"IF(OR('NGER input 2'!$A102=2013,'NGER input 2'!$A102=2014),'NGER input 2'!ES102*'NGER input 2'!FC102*'NGER input 2'!FM102*'NGER input 2'!$GQ102,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A102=2013,'NGER input 2'!$A102=2014),'NGER input 2'!ET102*'NGER input 2'!FD102*'NGER input 2'!FN102*'NGER input 2'!$GQ102,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A102=2013,'NGER input 2'!$A102=2014),'NGER input 2'!EU102*'NGER input 2'!FE102*'NGER input 2'!FO102*'NGER input 2'!$GQ102,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A102=2013,'NGER input 2'!$A102=2014),'NGER input 2'!EV102*'NGER input 2'!FF102*'NGER input 2'!FP102*'NGER input 2'!$GQ102,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A102=2013,'NGER input 2'!$A102=2014),'NGER input 2'!EW102*'NGER input 2'!FG102*'NGER input 2'!FQ102*'NGER input 2'!$GQ102,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A102=2013,'NGER input 2'!$A102=2014),'NGER input 2'!EX102*'NGER input 2'!FH102*'NGER input 2'!FR102*'NGER input 2'!$GQ102,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A102=2013,'NGER input 2'!$A102=2014),'NGER input 2'!EY102*'NGER input 2'!FI102*'NGER input 2'!FS102*'NGER input 2'!$GQ102,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A102=2013,'NGER input 2'!$A102=2014),'NGER input 2'!EZ102*'NGER input 2'!FJ102*'NGER input 2'!FT102*'NGER input 2'!$GQ102,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A102=2013,'NGER input 2'!$A102=2014),'NGER input 2'!FA102*'NGER input 2'!FK102*'NGER input 2'!FU102*'NGER input 2'!$GQ102,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A102=2013,'NGER input 2'!$A102=2014),'NGER input 2'!FB102*'NGER input 2'!FL102*'NGER input 2'!FV102*'NGER input 2'!$GQ102,0)","v":0},{"$f":"C104*(1-EXP(-'NGER input 2'!FW102*(13-'NGER input 2'!$GR102-7)/12))","v":0},{"$f":"D104*(1-EXP(-'NGER input 2'!FX102*(13-'NGER input 2'!$GR102-7)/12))","v":0},{"$f":"E104*(1-EXP(-'NGER input 2'!FY102*(13-'NGER input 2'!$GR102-7)/12))","v":0},{"$f":"F104*(1-EXP(-'NGER input 2'!FZ102*(13-'NGER input 2'!$GR102-7)/12))","v":0},{"$f":"G104*(1-EXP(-'NGER input 2'!GA102*(13-'NGER input 2'!$GR102-7)/12))","v":0},{"$f":"H104*(1-EXP(-'NGER input 2'!GB102*(13-'NGER input 2'!$GR102-7)/12))","v":0},{"$f":"I104*(1-EXP(-'NGER input 2'!GC102*(13-'NGER input 2'!$GR102-7)/12))","v":0},{"$f":"J104*(1-EXP(-'NGER input 2'!GD102*(13-'NGER input 2'!$GR102-7)/12))","v":0},{"$f":"K104*(1-EXP(-'NGER input 2'!GE102*(13-'NGER input 2'!$GR102-7)/12))","v":0},{"$f":"L104*(1-EXP(-'NGER input 2'!GF102*(13-'NGER input 2'!$GR102-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q103/'NGER results'!$N103)*M104),0,('NGER results'!$Q103/'NGER results'!$N103)*M104)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q103/'NGER results'!$N103)*N104),0,('NGER results'!$Q103/'NGER results'!$N103)*N104)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q103/'NGER results'!$N103)*O104),0,('NGER results'!$Q103/'NGER results'!$N103)*O104)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q103/'NGER results'!$N103)*P104),0,('NGER results'!$Q103/'NGER results'!$N103)*P104)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q103/'NGER results'!$N103)*Q104),0,('NGER results'!$Q103/'NGER results'!$N103)*Q104)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q103/'NGER results'!$N103)*R104),0,('NGER results'!$Q103/'NGER results'!$N103)*R104)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q103/'NGER results'!$N103)*S104),0,('NGER results'!$Q103/'NGER results'!$N103)*S104)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q103/'NGER results'!$N103)*T104),0,('NGER results'!$Q103/'NGER results'!$N103)*T104)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q103/'NGER results'!$N103)*U104),0,('NGER results'!$Q103/'NGER results'!$N103)*U104)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q103/'NGER results'!$N103)*V104),0,('NGER results'!$Q103/'NGER results'!$N103)*V104)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ104*(1-EXP(-'NGER input 2'!FW102))","v":0},{"$f":"AR104*(1-EXP(-'NGER input 2'!FX102))","v":0},{"$f":"AS104*(1-EXP(-'NGER input 2'!FY102))","v":0},{"$f":"AT104*(1-EXP(-'NGER input 2'!FZ102))","v":0},{"$f":"AU104*(1-EXP(-'NGER input 2'!GA102))","v":0},{"$f":"AV104*(1-EXP(-'NGER input 2'!GB102))","v":0},{"$f":"AW104*(1-EXP(-'NGER input 2'!GC102))","v":0},{"$f":"AX104*(1-EXP(-'NGER input 2'!GD102))","v":0},{"$f":"AY104*(1-EXP(-'NGER input 2'!GE102))","v":0},{"$f":"AZ104*(1-EXP(-'NGER input 2'!GF102))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q103/'NGER results'!$N103)*BA104),0,('NGER results'!$Q103/'NGER results'!$N103)*BA104)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q103/'NGER results'!$N103)*BB104),0,('NGER results'!$Q103/'NGER results'!$N103)*BB104)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q103/'NGER results'!$N103)*BC104),0,('NGER results'!$Q103/'NGER results'!$N103)*BC104)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q103/'NGER results'!$N103)*BD104),0,('NGER results'!$Q103/'NGER results'!$N103)*BD104)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q103/'NGER results'!$N103)*BE104),0,('NGER results'!$Q103/'NGER results'!$N103)*BE104)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q103/'NGER results'!$N103)*BF104),0,('NGER results'!$Q103/'NGER results'!$N103)*BF104)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q103/'NGER results'!$N103)*BG104),0,('NGER results'!$Q103/'NGER results'!$N103)*BG104)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q103/'NGER results'!$N103)*BH104),0,('NGER results'!$Q103/'NGER results'!$N103)*BH104)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q103/'NGER results'!$N103)*BI104),0,('NGER results'!$Q103/'NGER results'!$N103)*BI104)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q103/'NGER results'!$N103)*BJ104),0,('NGER results'!$Q103/'NGER results'!$N103)*BJ104)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A104>=2016,(BA104+M104)*'NGER input 2'!$GS102*1.336*25,(BA104+M104)*'NGER input 2'!$GS102*1.336*25)","v":0},{"$f":"IF($A104>=2016,(BB104+N104)*'NGER input 2'!$GS102*1.336*25,(BB104+N104)*'NGER input 2'!$GS102*1.336*25)","v":0},{"$f":"IF($A104>=2016,(BC104+O104)*'NGER input 2'!$GS102*1.336*25,(BC104+O104)*'NGER input 2'!$GS102*1.336*25)","v":0},{"$f":"IF($A104>=2016,(BD104+P104)*'NGER input 2'!$GS102*1.336*25,(BD104+P104)*'NGER input 2'!$GS102*1.336*25)","v":0},{"$f":"IF($A104>=2016,(BE104+Q104)*'NGER input 2'!$GS102*1.336*25,(BE104+Q104)*'NGER input 2'!$GS102*1.336*25)","v":0},{"$f":"IF($A104>=2016,(BF104+R104)*'NGER input 2'!$GS102*1.336*25,(BF104+R104)*'NGER input 2'!$GS102*1.336*25)","v":0},{"$f":"IF($A104>=2016,(BG104+S104)*'NGER input 2'!$GS102*1.336*25,(BG104+S104)*'NGER input 2'!$GS102*1.336*25)","v":0},{"$f":"IF($A104>=2016,(BH104+T104)*'NGER input 2'!$GS102*1.336*25,(BH104+T104)*'NGER input 2'!$GS102*1.336*25)","v":0},{"$f":"IF($A104>=2016,(BI104+U104)*'NGER input 2'!$GS102*1.336*25,(BI104+U104)*'NGER input 2'!$GS102*1.336*25)","v":0},{"$f":"IF($A104>=2016,(BJ104+V104)*'NGER input 2'!$GS102*1.336*25,(BJ104+V104)*'NGER input 2'!$GS102*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A103","v":99},null,{"$f":"IF(OR('NGER input 2'!$A103=2013,'NGER input 2'!$A103=2014),'NGER input 2'!ES103*'NGER input 2'!FC103*'NGER input 2'!FM103*'NGER input 2'!$GQ103,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A103=2013,'NGER input 2'!$A103=2014),'NGER input 2'!ET103*'NGER input 2'!FD103*'NGER input 2'!FN103*'NGER input 2'!$GQ103,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A103=2013,'NGER input 2'!$A103=2014),'NGER input 2'!EU103*'NGER input 2'!FE103*'NGER input 2'!FO103*'NGER input 2'!$GQ103,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A103=2013,'NGER input 2'!$A103=2014),'NGER input 2'!EV103*'NGER input 2'!FF103*'NGER input 2'!FP103*'NGER input 2'!$GQ103,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A103=2013,'NGER input 2'!$A103=2014),'NGER input 2'!EW103*'NGER input 2'!FG103*'NGER input 2'!FQ103*'NGER input 2'!$GQ103,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A103=2013,'NGER input 2'!$A103=2014),'NGER input 2'!EX103*'NGER input 2'!FH103*'NGER input 2'!FR103*'NGER input 2'!$GQ103,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A103=2013,'NGER input 2'!$A103=2014),'NGER input 2'!EY103*'NGER input 2'!FI103*'NGER input 2'!FS103*'NGER input 2'!$GQ103,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A103=2013,'NGER input 2'!$A103=2014),'NGER input 2'!EZ103*'NGER input 2'!FJ103*'NGER input 2'!FT103*'NGER input 2'!$GQ103,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A103=2013,'NGER input 2'!$A103=2014),'NGER input 2'!FA103*'NGER input 2'!FK103*'NGER input 2'!FU103*'NGER input 2'!$GQ103,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A103=2013,'NGER input 2'!$A103=2014),'NGER input 2'!FB103*'NGER input 2'!FL103*'NGER input 2'!FV103*'NGER input 2'!$GQ103,0)","v":0},{"$f":"C105*(1-EXP(-'NGER input 2'!FW103*(13-'NGER input 2'!$GR103-7)/12))","v":0},{"$f":"D105*(1-EXP(-'NGER input 2'!FX103*(13-'NGER input 2'!$GR103-7)/12))","v":0},{"$f":"E105*(1-EXP(-'NGER input 2'!FY103*(13-'NGER input 2'!$GR103-7)/12))","v":0},{"$f":"F105*(1-EXP(-'NGER input 2'!FZ103*(13-'NGER input 2'!$GR103-7)/12))","v":0},{"$f":"G105*(1-EXP(-'NGER input 2'!GA103*(13-'NGER input 2'!$GR103-7)/12))","v":0},{"$f":"H105*(1-EXP(-'NGER input 2'!GB103*(13-'NGER input 2'!$GR103-7)/12))","v":0},{"$f":"I105*(1-EXP(-'NGER input 2'!GC103*(13-'NGER input 2'!$GR103-7)/12))","v":0},{"$f":"J105*(1-EXP(-'NGER input 2'!GD103*(13-'NGER input 2'!$GR103-7)/12))","v":0},{"$f":"K105*(1-EXP(-'NGER input 2'!GE103*(13-'NGER input 2'!$GR103-7)/12))","v":0},{"$f":"L105*(1-EXP(-'NGER input 2'!GF103*(13-'NGER input 2'!$GR103-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q104/'NGER results'!$N104)*M105),0,('NGER results'!$Q104/'NGER results'!$N104)*M105)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q104/'NGER results'!$N104)*N105),0,('NGER results'!$Q104/'NGER results'!$N104)*N105)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q104/'NGER results'!$N104)*O105),0,('NGER results'!$Q104/'NGER results'!$N104)*O105)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q104/'NGER results'!$N104)*P105),0,('NGER results'!$Q104/'NGER results'!$N104)*P105)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q104/'NGER results'!$N104)*Q105),0,('NGER results'!$Q104/'NGER results'!$N104)*Q105)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q104/'NGER results'!$N104)*R105),0,('NGER results'!$Q104/'NGER results'!$N104)*R105)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q104/'NGER results'!$N104)*S105),0,('NGER results'!$Q104/'NGER results'!$N104)*S105)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q104/'NGER results'!$N104)*T105),0,('NGER results'!$Q104/'NGER results'!$N104)*T105)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q104/'NGER results'!$N104)*U105),0,('NGER results'!$Q104/'NGER results'!$N104)*U105)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q104/'NGER results'!$N104)*V105),0,('NGER results'!$Q104/'NGER results'!$N104)*V105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ105*(1-EXP(-'NGER input 2'!FW103))","v":0},{"$f":"AR105*(1-EXP(-'NGER input 2'!FX103))","v":0},{"$f":"AS105*(1-EXP(-'NGER input 2'!FY103))","v":0},{"$f":"AT105*(1-EXP(-'NGER input 2'!FZ103))","v":0},{"$f":"AU105*(1-EXP(-'NGER input 2'!GA103))","v":0},{"$f":"AV105*(1-EXP(-'NGER input 2'!GB103))","v":0},{"$f":"AW105*(1-EXP(-'NGER input 2'!GC103))","v":0},{"$f":"AX105*(1-EXP(-'NGER input 2'!GD103))","v":0},{"$f":"AY105*(1-EXP(-'NGER input 2'!GE103))","v":0},{"$f":"AZ105*(1-EXP(-'NGER input 2'!GF103))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q104/'NGER results'!$N104)*BA105),0,('NGER results'!$Q104/'NGER results'!$N104)*BA105)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q104/'NGER results'!$N104)*BB105),0,('NGER results'!$Q104/'NGER results'!$N104)*BB105)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q104/'NGER results'!$N104)*BC105),0,('NGER results'!$Q104/'NGER results'!$N104)*BC105)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q104/'NGER results'!$N104)*BD105),0,('NGER results'!$Q104/'NGER results'!$N104)*BD105)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q104/'NGER results'!$N104)*BE105),0,('NGER results'!$Q104/'NGER results'!$N104)*BE105)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q104/'NGER results'!$N104)*BF105),0,('NGER results'!$Q104/'NGER results'!$N104)*BF105)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q104/'NGER results'!$N104)*BG105),0,('NGER results'!$Q104/'NGER results'!$N104)*BG105)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q104/'NGER results'!$N104)*BH105),0,('NGER results'!$Q104/'NGER results'!$N104)*BH105)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q104/'NGER results'!$N104)*BI105),0,('NGER results'!$Q104/'NGER results'!$N104)*BI105)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q104/'NGER results'!$N104)*BJ105),0,('NGER results'!$Q104/'NGER results'!$N104)*BJ105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A105>=2016,(BA105+M105)*'NGER input 2'!$GS103*1.336*25,(BA105+M105)*'NGER input 2'!$GS103*1.336*25)","v":0},{"$f":"IF($A105>=2016,(BB105+N105)*'NGER input 2'!$GS103*1.336*25,(BB105+N105)*'NGER input 2'!$GS103*1.336*25)","v":0},{"$f":"IF($A105>=2016,(BC105+O105)*'NGER input 2'!$GS103*1.336*25,(BC105+O105)*'NGER input 2'!$GS103*1.336*25)","v":0},{"$f":"IF($A105>=2016,(BD105+P105)*'NGER input 2'!$GS103*1.336*25,(BD105+P105)*'NGER input 2'!$GS103*1.336*25)","v":0},{"$f":"IF($A105>=2016,(BE105+Q105)*'NGER input 2'!$GS103*1.336*25,(BE105+Q105)*'NGER input 2'!$GS103*1.336*25)","v":0},{"$f":"IF($A105>=2016,(BF105+R105)*'NGER input 2'!$GS103*1.336*25,(BF105+R105)*'NGER input 2'!$GS103*1.336*25)","v":0},{"$f":"IF($A105>=2016,(BG105+S105)*'NGER input 2'!$GS103*1.336*25,(BG105+S105)*'NGER input 2'!$GS103*1.336*25)","v":0},{"$f":"IF($A105>=2016,(BH105+T105)*'NGER input 2'!$GS103*1.336*25,(BH105+T105)*'NGER input 2'!$GS103*1.336*25)","v":0},{"$f":"IF($A105>=2016,(BI105+U105)*'NGER input 2'!$GS103*1.336*25,(BI105+U105)*'NGER input 2'!$GS103*1.336*25)","v":0},{"$f":"IF($A105>=2016,(BJ105+V105)*'NGER input 2'!$GS103*1.336*25,(BJ105+V105)*'NGER input 2'!$GS103*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A104","v":100},null,{"$f":"IF(OR('NGER input 2'!$A104=2013,'NGER input 2'!$A104=2014),'NGER input 2'!ES104*'NGER input 2'!FC104*'NGER input 2'!FM104*'NGER input 2'!$GQ104,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A104=2013,'NGER input 2'!$A104=2014),'NGER input 2'!ET104*'NGER input 2'!FD104*'NGER input 2'!FN104*'NGER input 2'!$GQ104,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A104=2013,'NGER input 2'!$A104=2014),'NGER input 2'!EU104*'NGER input 2'!FE104*'NGER input 2'!FO104*'NGER input 2'!$GQ104,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A104=2013,'NGER input 2'!$A104=2014),'NGER input 2'!EV104*'NGER input 2'!FF104*'NGER input 2'!FP104*'NGER input 2'!$GQ104,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A104=2013,'NGER input 2'!$A104=2014),'NGER input 2'!EW104*'NGER input 2'!FG104*'NGER input 2'!FQ104*'NGER input 2'!$GQ104,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A104=2013,'NGER input 2'!$A104=2014),'NGER input 2'!EX104*'NGER input 2'!FH104*'NGER input 2'!FR104*'NGER input 2'!$GQ104,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A104=2013,'NGER input 2'!$A104=2014),'NGER input 2'!EY104*'NGER input 2'!FI104*'NGER input 2'!FS104*'NGER input 2'!$GQ104,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A104=2013,'NGER input 2'!$A104=2014),'NGER input 2'!EZ104*'NGER input 2'!FJ104*'NGER input 2'!FT104*'NGER input 2'!$GQ104,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A104=2013,'NGER input 2'!$A104=2014),'NGER input 2'!FA104*'NGER input 2'!FK104*'NGER input 2'!FU104*'NGER input 2'!$GQ104,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A104=2013,'NGER input 2'!$A104=2014),'NGER input 2'!FB104*'NGER input 2'!FL104*'NGER input 2'!FV104*'NGER input 2'!$GQ104,0)","v":0},{"$f":"C106*(1-EXP(-'NGER input 2'!FW104*(13-'NGER input 2'!$GR104-7)/12))","v":0},{"$f":"D106*(1-EXP(-'NGER input 2'!FX104*(13-'NGER input 2'!$GR104-7)/12))","v":0},{"$f":"E106*(1-EXP(-'NGER input 2'!FY104*(13-'NGER input 2'!$GR104-7)/12))","v":0},{"$f":"F106*(1-EXP(-'NGER input 2'!FZ104*(13-'NGER input 2'!$GR104-7)/12))","v":0},{"$f":"G106*(1-EXP(-'NGER input 2'!GA104*(13-'NGER input 2'!$GR104-7)/12))","v":0},{"$f":"H106*(1-EXP(-'NGER input 2'!GB104*(13-'NGER input 2'!$GR104-7)/12))","v":0},{"$f":"I106*(1-EXP(-'NGER input 2'!GC104*(13-'NGER input 2'!$GR104-7)/12))","v":0},{"$f":"J106*(1-EXP(-'NGER input 2'!GD104*(13-'NGER input 2'!$GR104-7)/12))","v":0},{"$f":"K106*(1-EXP(-'NGER input 2'!GE104*(13-'NGER input 2'!$GR104-7)/12))","v":0},{"$f":"L106*(1-EXP(-'NGER input 2'!GF104*(13-'NGER input 2'!$GR104-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q105/'NGER results'!$N105)*M106),0,('NGER results'!$Q105/'NGER results'!$N105)*M106)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q105/'NGER results'!$N105)*N106),0,('NGER results'!$Q105/'NGER results'!$N105)*N106)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q105/'NGER results'!$N105)*O106),0,('NGER results'!$Q105/'NGER results'!$N105)*O106)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q105/'NGER results'!$N105)*P106),0,('NGER results'!$Q105/'NGER results'!$N105)*P106)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q105/'NGER results'!$N105)*Q106),0,('NGER results'!$Q105/'NGER results'!$N105)*Q106)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q105/'NGER results'!$N105)*R106),0,('NGER results'!$Q105/'NGER results'!$N105)*R106)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q105/'NGER results'!$N105)*S106),0,('NGER results'!$Q105/'NGER results'!$N105)*S106)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q105/'NGER results'!$N105)*T106),0,('NGER results'!$Q105/'NGER results'!$N105)*T106)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q105/'NGER results'!$N105)*U106),0,('NGER results'!$Q105/'NGER results'!$N105)*U106)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q105/'NGER results'!$N105)*V106),0,('NGER results'!$Q105/'NGER results'!$N105)*V106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ106*(1-EXP(-'NGER input 2'!FW104))","v":0},{"$f":"AR106*(1-EXP(-'NGER input 2'!FX104))","v":0},{"$f":"AS106*(1-EXP(-'NGER input 2'!FY104))","v":0},{"$f":"AT106*(1-EXP(-'NGER input 2'!FZ104))","v":0},{"$f":"AU106*(1-EXP(-'NGER input 2'!GA104))","v":0},{"$f":"AV106*(1-EXP(-'NGER input 2'!GB104))","v":0},{"$f":"AW106*(1-EXP(-'NGER input 2'!GC104))","v":0},{"$f":"AX106*(1-EXP(-'NGER input 2'!GD104))","v":0},{"$f":"AY106*(1-EXP(-'NGER input 2'!GE104))","v":0},{"$f":"AZ106*(1-EXP(-'NGER input 2'!GF104))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q105/'NGER results'!$N105)*BA106),0,('NGER results'!$Q105/'NGER results'!$N105)*BA106)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q105/'NGER results'!$N105)*BB106),0,('NGER results'!$Q105/'NGER results'!$N105)*BB106)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q105/'NGER results'!$N105)*BC106),0,('NGER results'!$Q105/'NGER results'!$N105)*BC106)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q105/'NGER results'!$N105)*BD106),0,('NGER results'!$Q105/'NGER results'!$N105)*BD106)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q105/'NGER results'!$N105)*BE106),0,('NGER results'!$Q105/'NGER results'!$N105)*BE106)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q105/'NGER results'!$N105)*BF106),0,('NGER results'!$Q105/'NGER results'!$N105)*BF106)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q105/'NGER results'!$N105)*BG106),0,('NGER results'!$Q105/'NGER results'!$N105)*BG106)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q105/'NGER results'!$N105)*BH106),0,('NGER results'!$Q105/'NGER results'!$N105)*BH106)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q105/'NGER results'!$N105)*BI106),0,('NGER results'!$Q105/'NGER results'!$N105)*BI106)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q105/'NGER results'!$N105)*BJ106),0,('NGER results'!$Q105/'NGER results'!$N105)*BJ106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A106>=2016,(BA106+M106)*'NGER input 2'!$GS104*1.336*25,(BA106+M106)*'NGER input 2'!$GS104*1.336*25)","v":0},{"$f":"IF($A106>=2016,(BB106+N106)*'NGER input 2'!$GS104*1.336*25,(BB106+N106)*'NGER input 2'!$GS104*1.336*25)","v":0},{"$f":"IF($A106>=2016,(BC106+O106)*'NGER input 2'!$GS104*1.336*25,(BC106+O106)*'NGER input 2'!$GS104*1.336*25)","v":0},{"$f":"IF($A106>=2016,(BD106+P106)*'NGER input 2'!$GS104*1.336*25,(BD106+P106)*'NGER input 2'!$GS104*1.336*25)","v":0},{"$f":"IF($A106>=2016,(BE106+Q106)*'NGER input 2'!$GS104*1.336*25,(BE106+Q106)*'NGER input 2'!$GS104*1.336*25)","v":0},{"$f":"IF($A106>=2016,(BF106+R106)*'NGER input 2'!$GS104*1.336*25,(BF106+R106)*'NGER input 2'!$GS104*1.336*25)","v":0},{"$f":"IF($A106>=2016,(BG106+S106)*'NGER input 2'!$GS104*1.336*25,(BG106+S106)*'NGER input 2'!$GS104*1.336*25)","v":0},{"$f":"IF($A106>=2016,(BH106+T106)*'NGER input 2'!$GS104*1.336*25,(BH106+T106)*'NGER input 2'!$GS104*1.336*25)","v":0},{"$f":"IF($A106>=2016,(BI106+U106)*'NGER input 2'!$GS104*1.336*25,(BI106+U106)*'NGER input 2'!$GS104*1.336*25)","v":0},{"$f":"IF($A106>=2016,(BJ106+V106)*'NGER input 2'!$GS104*1.336*25,(BJ106+V106)*'NGER input 2'!$GS104*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A105","v":101},null,{"$f":"IF(OR('NGER input 2'!$A105=2013,'NGER input 2'!$A105=2014),'NGER input 2'!ES105*'NGER input 2'!FC105*'NGER input 2'!FM105*'NGER input 2'!$GQ105,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A105=2013,'NGER input 2'!$A105=2014),'NGER input 2'!ET105*'NGER input 2'!FD105*'NGER input 2'!FN105*'NGER input 2'!$GQ105,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A105=2013,'NGER input 2'!$A105=2014),'NGER input 2'!EU105*'NGER input 2'!FE105*'NGER input 2'!FO105*'NGER input 2'!$GQ105,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A105=2013,'NGER input 2'!$A105=2014),'NGER input 2'!EV105*'NGER input 2'!FF105*'NGER input 2'!FP105*'NGER input 2'!$GQ105,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A105=2013,'NGER input 2'!$A105=2014),'NGER input 2'!EW105*'NGER input 2'!FG105*'NGER input 2'!FQ105*'NGER input 2'!$GQ105,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A105=2013,'NGER input 2'!$A105=2014),'NGER input 2'!EX105*'NGER input 2'!FH105*'NGER input 2'!FR105*'NGER input 2'!$GQ105,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A105=2013,'NGER input 2'!$A105=2014),'NGER input 2'!EY105*'NGER input 2'!FI105*'NGER input 2'!FS105*'NGER input 2'!$GQ105,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A105=2013,'NGER input 2'!$A105=2014),'NGER input 2'!EZ105*'NGER input 2'!FJ105*'NGER input 2'!FT105*'NGER input 2'!$GQ105,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A105=2013,'NGER input 2'!$A105=2014),'NGER input 2'!FA105*'NGER input 2'!FK105*'NGER input 2'!FU105*'NGER input 2'!$GQ105,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A105=2013,'NGER input 2'!$A105=2014),'NGER input 2'!FB105*'NGER input 2'!FL105*'NGER input 2'!FV105*'NGER input 2'!$GQ105,0)","v":0},{"$f":"C107*(1-EXP(-'NGER input 2'!FW105*(13-'NGER input 2'!$GR105-7)/12))","v":0},{"$f":"D107*(1-EXP(-'NGER input 2'!FX105*(13-'NGER input 2'!$GR105-7)/12))","v":0},{"$f":"E107*(1-EXP(-'NGER input 2'!FY105*(13-'NGER input 2'!$GR105-7)/12))","v":0},{"$f":"F107*(1-EXP(-'NGER input 2'!FZ105*(13-'NGER input 2'!$GR105-7)/12))","v":0},{"$f":"G107*(1-EXP(-'NGER input 2'!GA105*(13-'NGER input 2'!$GR105-7)/12))","v":0},{"$f":"H107*(1-EXP(-'NGER input 2'!GB105*(13-'NGER input 2'!$GR105-7)/12))","v":0},{"$f":"I107*(1-EXP(-'NGER input 2'!GC105*(13-'NGER input 2'!$GR105-7)/12))","v":0},{"$f":"J107*(1-EXP(-'NGER input 2'!GD105*(13-'NGER input 2'!$GR105-7)/12))","v":0},{"$f":"K107*(1-EXP(-'NGER input 2'!GE105*(13-'NGER input 2'!$GR105-7)/12))","v":0},{"$f":"L107*(1-EXP(-'NGER input 2'!GF105*(13-'NGER input 2'!$GR105-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q106/'NGER results'!$N106)*M107),0,('NGER results'!$Q106/'NGER results'!$N106)*M107)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q106/'NGER results'!$N106)*N107),0,('NGER results'!$Q106/'NGER results'!$N106)*N107)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q106/'NGER results'!$N106)*O107),0,('NGER results'!$Q106/'NGER results'!$N106)*O107)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q106/'NGER results'!$N106)*P107),0,('NGER results'!$Q106/'NGER results'!$N106)*P107)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q106/'NGER results'!$N106)*Q107),0,('NGER results'!$Q106/'NGER results'!$N106)*Q107)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q106/'NGER results'!$N106)*R107),0,('NGER results'!$Q106/'NGER results'!$N106)*R107)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q106/'NGER results'!$N106)*S107),0,('NGER results'!$Q106/'NGER results'!$N106)*S107)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q106/'NGER results'!$N106)*T107),0,('NGER results'!$Q106/'NGER results'!$N106)*T107)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q106/'NGER results'!$N106)*U107),0,('NGER results'!$Q106/'NGER results'!$N106)*U107)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q106/'NGER results'!$N106)*V107),0,('NGER results'!$Q106/'NGER results'!$N106)*V107)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ107*(1-EXP(-'NGER input 2'!FW105))","v":0},{"$f":"AR107*(1-EXP(-'NGER input 2'!FX105))","v":0},{"$f":"AS107*(1-EXP(-'NGER input 2'!FY105))","v":0},{"$f":"AT107*(1-EXP(-'NGER input 2'!FZ105))","v":0},{"$f":"AU107*(1-EXP(-'NGER input 2'!GA105))","v":0},{"$f":"AV107*(1-EXP(-'NGER input 2'!GB105))","v":0},{"$f":"AW107*(1-EXP(-'NGER input 2'!GC105))","v":0},{"$f":"AX107*(1-EXP(-'NGER input 2'!GD105))","v":0},{"$f":"AY107*(1-EXP(-'NGER input 2'!GE105))","v":0},{"$f":"AZ107*(1-EXP(-'NGER input 2'!GF105))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q106/'NGER results'!$N106)*BA107),0,('NGER results'!$Q106/'NGER results'!$N106)*BA107)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q106/'NGER results'!$N106)*BB107),0,('NGER results'!$Q106/'NGER results'!$N106)*BB107)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q106/'NGER results'!$N106)*BC107),0,('NGER results'!$Q106/'NGER results'!$N106)*BC107)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q106/'NGER results'!$N106)*BD107),0,('NGER results'!$Q106/'NGER results'!$N106)*BD107)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q106/'NGER results'!$N106)*BE107),0,('NGER results'!$Q106/'NGER results'!$N106)*BE107)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q106/'NGER results'!$N106)*BF107),0,('NGER results'!$Q106/'NGER results'!$N106)*BF107)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q106/'NGER results'!$N106)*BG107),0,('NGER results'!$Q106/'NGER results'!$N106)*BG107)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q106/'NGER results'!$N106)*BH107),0,('NGER results'!$Q106/'NGER results'!$N106)*BH107)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q106/'NGER results'!$N106)*BI107),0,('NGER results'!$Q106/'NGER results'!$N106)*BI107)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q106/'NGER results'!$N106)*BJ107),0,('NGER results'!$Q106/'NGER results'!$N106)*BJ107)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A107>=2016,(BA107+M107)*'NGER input 2'!$GS105*1.336*25,(BA107+M107)*'NGER input 2'!$GS105*1.336*25)","v":0},{"$f":"IF($A107>=2016,(BB107+N107)*'NGER input 2'!$GS105*1.336*25,(BB107+N107)*'NGER input 2'!$GS105*1.336*25)","v":0},{"$f":"IF($A107>=2016,(BC107+O107)*'NGER input 2'!$GS105*1.336*25,(BC107+O107)*'NGER input 2'!$GS105*1.336*25)","v":0},{"$f":"IF($A107>=2016,(BD107+P107)*'NGER input 2'!$GS105*1.336*25,(BD107+P107)*'NGER input 2'!$GS105*1.336*25)","v":0},{"$f":"IF($A107>=2016,(BE107+Q107)*'NGER input 2'!$GS105*1.336*25,(BE107+Q107)*'NGER input 2'!$GS105*1.336*25)","v":0},{"$f":"IF($A107>=2016,(BF107+R107)*'NGER input 2'!$GS105*1.336*25,(BF107+R107)*'NGER input 2'!$GS105*1.336*25)","v":0},{"$f":"IF($A107>=2016,(BG107+S107)*'NGER input 2'!$GS105*1.336*25,(BG107+S107)*'NGER input 2'!$GS105*1.336*25)","v":0},{"$f":"IF($A107>=2016,(BH107+T107)*'NGER input 2'!$GS105*1.336*25,(BH107+T107)*'NGER input 2'!$GS105*1.336*25)","v":0},{"$f":"IF($A107>=2016,(BI107+U107)*'NGER input 2'!$GS105*1.336*25,(BI107+U107)*'NGER input 2'!$GS105*1.336*25)","v":0},{"$f":"IF($A107>=2016,(BJ107+V107)*'NGER input 2'!$GS105*1.336*25,(BJ107+V107)*'NGER input 2'!$GS105*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A106","v":102},null,{"$f":"IF(OR('NGER input 2'!$A106=2013,'NGER input 2'!$A106=2014),'NGER input 2'!ES106*'NGER input 2'!FC106*'NGER input 2'!FM106*'NGER input 2'!$GQ106,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A106=2013,'NGER input 2'!$A106=2014),'NGER input 2'!ET106*'NGER input 2'!FD106*'NGER input 2'!FN106*'NGER input 2'!$GQ106,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A106=2013,'NGER input 2'!$A106=2014),'NGER input 2'!EU106*'NGER input 2'!FE106*'NGER input 2'!FO106*'NGER input 2'!$GQ106,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A106=2013,'NGER input 2'!$A106=2014),'NGER input 2'!EV106*'NGER input 2'!FF106*'NGER input 2'!FP106*'NGER input 2'!$GQ106,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A106=2013,'NGER input 2'!$A106=2014),'NGER input 2'!EW106*'NGER input 2'!FG106*'NGER input 2'!FQ106*'NGER input 2'!$GQ106,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A106=2013,'NGER input 2'!$A106=2014),'NGER input 2'!EX106*'NGER input 2'!FH106*'NGER input 2'!FR106*'NGER input 2'!$GQ106,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A106=2013,'NGER input 2'!$A106=2014),'NGER input 2'!EY106*'NGER input 2'!FI106*'NGER input 2'!FS106*'NGER input 2'!$GQ106,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A106=2013,'NGER input 2'!$A106=2014),'NGER input 2'!EZ106*'NGER input 2'!FJ106*'NGER input 2'!FT106*'NGER input 2'!$GQ106,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A106=2013,'NGER input 2'!$A106=2014),'NGER input 2'!FA106*'NGER input 2'!FK106*'NGER input 2'!FU106*'NGER input 2'!$GQ106,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A106=2013,'NGER input 2'!$A106=2014),'NGER input 2'!FB106*'NGER input 2'!FL106*'NGER input 2'!FV106*'NGER input 2'!$GQ106,0)","v":0},{"$f":"C108*(1-EXP(-'NGER input 2'!FW106*(13-'NGER input 2'!$GR106-7)/12))","v":0},{"$f":"D108*(1-EXP(-'NGER input 2'!FX106*(13-'NGER input 2'!$GR106-7)/12))","v":0},{"$f":"E108*(1-EXP(-'NGER input 2'!FY106*(13-'NGER input 2'!$GR106-7)/12))","v":0},{"$f":"F108*(1-EXP(-'NGER input 2'!FZ106*(13-'NGER input 2'!$GR106-7)/12))","v":0},{"$f":"G108*(1-EXP(-'NGER input 2'!GA106*(13-'NGER input 2'!$GR106-7)/12))","v":0},{"$f":"H108*(1-EXP(-'NGER input 2'!GB106*(13-'NGER input 2'!$GR106-7)/12))","v":0},{"$f":"I108*(1-EXP(-'NGER input 2'!GC106*(13-'NGER input 2'!$GR106-7)/12))","v":0},{"$f":"J108*(1-EXP(-'NGER input 2'!GD106*(13-'NGER input 2'!$GR106-7)/12))","v":0},{"$f":"K108*(1-EXP(-'NGER input 2'!GE106*(13-'NGER input 2'!$GR106-7)/12))","v":0},{"$f":"L108*(1-EXP(-'NGER input 2'!GF106*(13-'NGER input 2'!$GR106-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q107/'NGER results'!$N107)*M108),0,('NGER results'!$Q107/'NGER results'!$N107)*M108)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q107/'NGER results'!$N107)*N108),0,('NGER results'!$Q107/'NGER results'!$N107)*N108)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q107/'NGER results'!$N107)*O108),0,('NGER results'!$Q107/'NGER results'!$N107)*O108)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q107/'NGER results'!$N107)*P108),0,('NGER results'!$Q107/'NGER results'!$N107)*P108)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q107/'NGER results'!$N107)*Q108),0,('NGER results'!$Q107/'NGER results'!$N107)*Q108)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q107/'NGER results'!$N107)*R108),0,('NGER results'!$Q107/'NGER results'!$N107)*R108)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q107/'NGER results'!$N107)*S108),0,('NGER results'!$Q107/'NGER results'!$N107)*S108)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q107/'NGER results'!$N107)*T108),0,('NGER results'!$Q107/'NGER results'!$N107)*T108)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q107/'NGER results'!$N107)*U108),0,('NGER results'!$Q107/'NGER results'!$N107)*U108)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q107/'NGER results'!$N107)*V108),0,('NGER results'!$Q107/'NGER results'!$N107)*V108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ108*(1-EXP(-'NGER input 2'!FW106))","v":0},{"$f":"AR108*(1-EXP(-'NGER input 2'!FX106))","v":0},{"$f":"AS108*(1-EXP(-'NGER input 2'!FY106))","v":0},{"$f":"AT108*(1-EXP(-'NGER input 2'!FZ106))","v":0},{"$f":"AU108*(1-EXP(-'NGER input 2'!GA106))","v":0},{"$f":"AV108*(1-EXP(-'NGER input 2'!GB106))","v":0},{"$f":"AW108*(1-EXP(-'NGER input 2'!GC106))","v":0},{"$f":"AX108*(1-EXP(-'NGER input 2'!GD106))","v":0},{"$f":"AY108*(1-EXP(-'NGER input 2'!GE106))","v":0},{"$f":"AZ108*(1-EXP(-'NGER input 2'!GF106))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q107/'NGER results'!$N107)*BA108),0,('NGER results'!$Q107/'NGER results'!$N107)*BA108)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q107/'NGER results'!$N107)*BB108),0,('NGER results'!$Q107/'NGER results'!$N107)*BB108)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q107/'NGER results'!$N107)*BC108),0,('NGER results'!$Q107/'NGER results'!$N107)*BC108)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q107/'NGER results'!$N107)*BD108),0,('NGER results'!$Q107/'NGER results'!$N107)*BD108)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q107/'NGER results'!$N107)*BE108),0,('NGER results'!$Q107/'NGER results'!$N107)*BE108)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q107/'NGER results'!$N107)*BF108),0,('NGER results'!$Q107/'NGER results'!$N107)*BF108)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q107/'NGER results'!$N107)*BG108),0,('NGER results'!$Q107/'NGER results'!$N107)*BG108)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q107/'NGER results'!$N107)*BH108),0,('NGER results'!$Q107/'NGER results'!$N107)*BH108)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q107/'NGER results'!$N107)*BI108),0,('NGER results'!$Q107/'NGER results'!$N107)*BI108)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q107/'NGER results'!$N107)*BJ108),0,('NGER results'!$Q107/'NGER results'!$N107)*BJ108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A108>=2016,(BA108+M108)*'NGER input 2'!$GS106*1.336*25,(BA108+M108)*'NGER input 2'!$GS106*1.336*25)","v":0},{"$f":"IF($A108>=2016,(BB108+N108)*'NGER input 2'!$GS106*1.336*25,(BB108+N108)*'NGER input 2'!$GS106*1.336*25)","v":0},{"$f":"IF($A108>=2016,(BC108+O108)*'NGER input 2'!$GS106*1.336*25,(BC108+O108)*'NGER input 2'!$GS106*1.336*25)","v":0},{"$f":"IF($A108>=2016,(BD108+P108)*'NGER input 2'!$GS106*1.336*25,(BD108+P108)*'NGER input 2'!$GS106*1.336*25)","v":0},{"$f":"IF($A108>=2016,(BE108+Q108)*'NGER input 2'!$GS106*1.336*25,(BE108+Q108)*'NGER input 2'!$GS106*1.336*25)","v":0},{"$f":"IF($A108>=2016,(BF108+R108)*'NGER input 2'!$GS106*1.336*25,(BF108+R108)*'NGER input 2'!$GS106*1.336*25)","v":0},{"$f":"IF($A108>=2016,(BG108+S108)*'NGER input 2'!$GS106*1.336*25,(BG108+S108)*'NGER input 2'!$GS106*1.336*25)","v":0},{"$f":"IF($A108>=2016,(BH108+T108)*'NGER input 2'!$GS106*1.336*25,(BH108+T108)*'NGER input 2'!$GS106*1.336*25)","v":0},{"$f":"IF($A108>=2016,(BI108+U108)*'NGER input 2'!$GS106*1.336*25,(BI108+U108)*'NGER input 2'!$GS106*1.336*25)","v":0},{"$f":"IF($A108>=2016,(BJ108+V108)*'NGER input 2'!$GS106*1.336*25,(BJ108+V108)*'NGER input 2'!$GS106*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A107","v":103},null,{"$f":"IF(OR('NGER input 2'!$A107=2013,'NGER input 2'!$A107=2014),'NGER input 2'!ES107*'NGER input 2'!FC107*'NGER input 2'!FM107*'NGER input 2'!$GQ107,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A107=2013,'NGER input 2'!$A107=2014),'NGER input 2'!ET107*'NGER input 2'!FD107*'NGER input 2'!FN107*'NGER input 2'!$GQ107,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A107=2013,'NGER input 2'!$A107=2014),'NGER input 2'!EU107*'NGER input 2'!FE107*'NGER input 2'!FO107*'NGER input 2'!$GQ107,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A107=2013,'NGER input 2'!$A107=2014),'NGER input 2'!EV107*'NGER input 2'!FF107*'NGER input 2'!FP107*'NGER input 2'!$GQ107,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A107=2013,'NGER input 2'!$A107=2014),'NGER input 2'!EW107*'NGER input 2'!FG107*'NGER input 2'!FQ107*'NGER input 2'!$GQ107,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A107=2013,'NGER input 2'!$A107=2014),'NGER input 2'!EX107*'NGER input 2'!FH107*'NGER input 2'!FR107*'NGER input 2'!$GQ107,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A107=2013,'NGER input 2'!$A107=2014),'NGER input 2'!EY107*'NGER input 2'!FI107*'NGER input 2'!FS107*'NGER input 2'!$GQ107,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A107=2013,'NGER input 2'!$A107=2014),'NGER input 2'!EZ107*'NGER input 2'!FJ107*'NGER input 2'!FT107*'NGER input 2'!$GQ107,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A107=2013,'NGER input 2'!$A107=2014),'NGER input 2'!FA107*'NGER input 2'!FK107*'NGER input 2'!FU107*'NGER input 2'!$GQ107,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A107=2013,'NGER input 2'!$A107=2014),'NGER input 2'!FB107*'NGER input 2'!FL107*'NGER input 2'!FV107*'NGER input 2'!$GQ107,0)","v":0},{"$f":"C109*(1-EXP(-'NGER input 2'!FW107*(13-'NGER input 2'!$GR107-7)/12))","v":0},{"$f":"D109*(1-EXP(-'NGER input 2'!FX107*(13-'NGER input 2'!$GR107-7)/12))","v":0},{"$f":"E109*(1-EXP(-'NGER input 2'!FY107*(13-'NGER input 2'!$GR107-7)/12))","v":0},{"$f":"F109*(1-EXP(-'NGER input 2'!FZ107*(13-'NGER input 2'!$GR107-7)/12))","v":0},{"$f":"G109*(1-EXP(-'NGER input 2'!GA107*(13-'NGER input 2'!$GR107-7)/12))","v":0},{"$f":"H109*(1-EXP(-'NGER input 2'!GB107*(13-'NGER input 2'!$GR107-7)/12))","v":0},{"$f":"I109*(1-EXP(-'NGER input 2'!GC107*(13-'NGER input 2'!$GR107-7)/12))","v":0},{"$f":"J109*(1-EXP(-'NGER input 2'!GD107*(13-'NGER input 2'!$GR107-7)/12))","v":0},{"$f":"K109*(1-EXP(-'NGER input 2'!GE107*(13-'NGER input 2'!$GR107-7)/12))","v":0},{"$f":"L109*(1-EXP(-'NGER input 2'!GF107*(13-'NGER input 2'!$GR107-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q108/'NGER results'!$N108)*M109),0,('NGER results'!$Q108/'NGER results'!$N108)*M109)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q108/'NGER results'!$N108)*N109),0,('NGER results'!$Q108/'NGER results'!$N108)*N109)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q108/'NGER results'!$N108)*O109),0,('NGER results'!$Q108/'NGER results'!$N108)*O109)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q108/'NGER results'!$N108)*P109),0,('NGER results'!$Q108/'NGER results'!$N108)*P109)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q108/'NGER results'!$N108)*Q109),0,('NGER results'!$Q108/'NGER results'!$N108)*Q109)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q108/'NGER results'!$N108)*R109),0,('NGER results'!$Q108/'NGER results'!$N108)*R109)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q108/'NGER results'!$N108)*S109),0,('NGER results'!$Q108/'NGER results'!$N108)*S109)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q108/'NGER results'!$N108)*T109),0,('NGER results'!$Q108/'NGER results'!$N108)*T109)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q108/'NGER results'!$N108)*U109),0,('NGER results'!$Q108/'NGER results'!$N108)*U109)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q108/'NGER results'!$N108)*V109),0,('NGER results'!$Q108/'NGER results'!$N108)*V109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ109*(1-EXP(-'NGER input 2'!FW107))","v":0},{"$f":"AR109*(1-EXP(-'NGER input 2'!FX107))","v":0},{"$f":"AS109*(1-EXP(-'NGER input 2'!FY107))","v":0},{"$f":"AT109*(1-EXP(-'NGER input 2'!FZ107))","v":0},{"$f":"AU109*(1-EXP(-'NGER input 2'!GA107))","v":0},{"$f":"AV109*(1-EXP(-'NGER input 2'!GB107))","v":0},{"$f":"AW109*(1-EXP(-'NGER input 2'!GC107))","v":0},{"$f":"AX109*(1-EXP(-'NGER input 2'!GD107))","v":0},{"$f":"AY109*(1-EXP(-'NGER input 2'!GE107))","v":0},{"$f":"AZ109*(1-EXP(-'NGER input 2'!GF107))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q108/'NGER results'!$N108)*BA109),0,('NGER results'!$Q108/'NGER results'!$N108)*BA109)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q108/'NGER results'!$N108)*BB109),0,('NGER results'!$Q108/'NGER results'!$N108)*BB109)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q108/'NGER results'!$N108)*BC109),0,('NGER results'!$Q108/'NGER results'!$N108)*BC109)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q108/'NGER results'!$N108)*BD109),0,('NGER results'!$Q108/'NGER results'!$N108)*BD109)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q108/'NGER results'!$N108)*BE109),0,('NGER results'!$Q108/'NGER results'!$N108)*BE109)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q108/'NGER results'!$N108)*BF109),0,('NGER results'!$Q108/'NGER results'!$N108)*BF109)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q108/'NGER results'!$N108)*BG109),0,('NGER results'!$Q108/'NGER results'!$N108)*BG109)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q108/'NGER results'!$N108)*BH109),0,('NGER results'!$Q108/'NGER results'!$N108)*BH109)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q108/'NGER results'!$N108)*BI109),0,('NGER results'!$Q108/'NGER results'!$N108)*BI109)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q108/'NGER results'!$N108)*BJ109),0,('NGER results'!$Q108/'NGER results'!$N108)*BJ109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A109>=2016,(BA109+M109)*'NGER input 2'!$GS107*1.336*25,(BA109+M109)*'NGER input 2'!$GS107*1.336*25)","v":0},{"$f":"IF($A109>=2016,(BB109+N109)*'NGER input 2'!$GS107*1.336*25,(BB109+N109)*'NGER input 2'!$GS107*1.336*25)","v":0},{"$f":"IF($A109>=2016,(BC109+O109)*'NGER input 2'!$GS107*1.336*25,(BC109+O109)*'NGER input 2'!$GS107*1.336*25)","v":0},{"$f":"IF($A109>=2016,(BD109+P109)*'NGER input 2'!$GS107*1.336*25,(BD109+P109)*'NGER input 2'!$GS107*1.336*25)","v":0},{"$f":"IF($A109>=2016,(BE109+Q109)*'NGER input 2'!$GS107*1.336*25,(BE109+Q109)*'NGER input 2'!$GS107*1.336*25)","v":0},{"$f":"IF($A109>=2016,(BF109+R109)*'NGER input 2'!$GS107*1.336*25,(BF109+R109)*'NGER input 2'!$GS107*1.336*25)","v":0},{"$f":"IF($A109>=2016,(BG109+S109)*'NGER input 2'!$GS107*1.336*25,(BG109+S109)*'NGER input 2'!$GS107*1.336*25)","v":0},{"$f":"IF($A109>=2016,(BH109+T109)*'NGER input 2'!$GS107*1.336*25,(BH109+T109)*'NGER input 2'!$GS107*1.336*25)","v":0},{"$f":"IF($A109>=2016,(BI109+U109)*'NGER input 2'!$GS107*1.336*25,(BI109+U109)*'NGER input 2'!$GS107*1.336*25)","v":0},{"$f":"IF($A109>=2016,(BJ109+V109)*'NGER input 2'!$GS107*1.336*25,(BJ109+V109)*'NGER input 2'!$GS107*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A108","v":104},null,{"$f":"IF(OR('NGER input 2'!$A108=2013,'NGER input 2'!$A108=2014),'NGER input 2'!ES108*'NGER input 2'!FC108*'NGER input 2'!FM108*'NGER input 2'!$GQ108,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A108=2013,'NGER input 2'!$A108=2014),'NGER input 2'!ET108*'NGER input 2'!FD108*'NGER input 2'!FN108*'NGER input 2'!$GQ108,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A108=2013,'NGER input 2'!$A108=2014),'NGER input 2'!EU108*'NGER input 2'!FE108*'NGER input 2'!FO108*'NGER input 2'!$GQ108,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A108=2013,'NGER input 2'!$A108=2014),'NGER input 2'!EV108*'NGER input 2'!FF108*'NGER input 2'!FP108*'NGER input 2'!$GQ108,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A108=2013,'NGER input 2'!$A108=2014),'NGER input 2'!EW108*'NGER input 2'!FG108*'NGER input 2'!FQ108*'NGER input 2'!$GQ108,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A108=2013,'NGER input 2'!$A108=2014),'NGER input 2'!EX108*'NGER input 2'!FH108*'NGER input 2'!FR108*'NGER input 2'!$GQ108,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A108=2013,'NGER input 2'!$A108=2014),'NGER input 2'!EY108*'NGER input 2'!FI108*'NGER input 2'!FS108*'NGER input 2'!$GQ108,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A108=2013,'NGER input 2'!$A108=2014),'NGER input 2'!EZ108*'NGER input 2'!FJ108*'NGER input 2'!FT108*'NGER input 2'!$GQ108,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A108=2013,'NGER input 2'!$A108=2014),'NGER input 2'!FA108*'NGER input 2'!FK108*'NGER input 2'!FU108*'NGER input 2'!$GQ108,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A108=2013,'NGER input 2'!$A108=2014),'NGER input 2'!FB108*'NGER input 2'!FL108*'NGER input 2'!FV108*'NGER input 2'!$GQ108,0)","v":0},{"$f":"C110*(1-EXP(-'NGER input 2'!FW108*(13-'NGER input 2'!$GR108-7)/12))","v":0},{"$f":"D110*(1-EXP(-'NGER input 2'!FX108*(13-'NGER input 2'!$GR108-7)/12))","v":0},{"$f":"E110*(1-EXP(-'NGER input 2'!FY108*(13-'NGER input 2'!$GR108-7)/12))","v":0},{"$f":"F110*(1-EXP(-'NGER input 2'!FZ108*(13-'NGER input 2'!$GR108-7)/12))","v":0},{"$f":"G110*(1-EXP(-'NGER input 2'!GA108*(13-'NGER input 2'!$GR108-7)/12))","v":0},{"$f":"H110*(1-EXP(-'NGER input 2'!GB108*(13-'NGER input 2'!$GR108-7)/12))","v":0},{"$f":"I110*(1-EXP(-'NGER input 2'!GC108*(13-'NGER input 2'!$GR108-7)/12))","v":0},{"$f":"J110*(1-EXP(-'NGER input 2'!GD108*(13-'NGER input 2'!$GR108-7)/12))","v":0},{"$f":"K110*(1-EXP(-'NGER input 2'!GE108*(13-'NGER input 2'!$GR108-7)/12))","v":0},{"$f":"L110*(1-EXP(-'NGER input 2'!GF108*(13-'NGER input 2'!$GR108-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q109/'NGER results'!$N109)*M110),0,('NGER results'!$Q109/'NGER results'!$N109)*M110)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q109/'NGER results'!$N109)*N110),0,('NGER results'!$Q109/'NGER results'!$N109)*N110)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q109/'NGER results'!$N109)*O110),0,('NGER results'!$Q109/'NGER results'!$N109)*O110)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q109/'NGER results'!$N109)*P110),0,('NGER results'!$Q109/'NGER results'!$N109)*P110)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q109/'NGER results'!$N109)*Q110),0,('NGER results'!$Q109/'NGER results'!$N109)*Q110)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q109/'NGER results'!$N109)*R110),0,('NGER results'!$Q109/'NGER results'!$N109)*R110)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q109/'NGER results'!$N109)*S110),0,('NGER results'!$Q109/'NGER results'!$N109)*S110)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q109/'NGER results'!$N109)*T110),0,('NGER results'!$Q109/'NGER results'!$N109)*T110)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q109/'NGER results'!$N109)*U110),0,('NGER results'!$Q109/'NGER results'!$N109)*U110)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q109/'NGER results'!$N109)*V110),0,('NGER results'!$Q109/'NGER results'!$N109)*V110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ110*(1-EXP(-'NGER input 2'!FW108))","v":0},{"$f":"AR110*(1-EXP(-'NGER input 2'!FX108))","v":0},{"$f":"AS110*(1-EXP(-'NGER input 2'!FY108))","v":0},{"$f":"AT110*(1-EXP(-'NGER input 2'!FZ108))","v":0},{"$f":"AU110*(1-EXP(-'NGER input 2'!GA108))","v":0},{"$f":"AV110*(1-EXP(-'NGER input 2'!GB108))","v":0},{"$f":"AW110*(1-EXP(-'NGER input 2'!GC108))","v":0},{"$f":"AX110*(1-EXP(-'NGER input 2'!GD108))","v":0},{"$f":"AY110*(1-EXP(-'NGER input 2'!GE108))","v":0},{"$f":"AZ110*(1-EXP(-'NGER input 2'!GF108))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q109/'NGER results'!$N109)*BA110),0,('NGER results'!$Q109/'NGER results'!$N109)*BA110)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q109/'NGER results'!$N109)*BB110),0,('NGER results'!$Q109/'NGER results'!$N109)*BB110)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q109/'NGER results'!$N109)*BC110),0,('NGER results'!$Q109/'NGER results'!$N109)*BC110)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q109/'NGER results'!$N109)*BD110),0,('NGER results'!$Q109/'NGER results'!$N109)*BD110)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q109/'NGER results'!$N109)*BE110),0,('NGER results'!$Q109/'NGER results'!$N109)*BE110)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q109/'NGER results'!$N109)*BF110),0,('NGER results'!$Q109/'NGER results'!$N109)*BF110)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q109/'NGER results'!$N109)*BG110),0,('NGER results'!$Q109/'NGER results'!$N109)*BG110)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q109/'NGER results'!$N109)*BH110),0,('NGER results'!$Q109/'NGER results'!$N109)*BH110)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q109/'NGER results'!$N109)*BI110),0,('NGER results'!$Q109/'NGER results'!$N109)*BI110)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q109/'NGER results'!$N109)*BJ110),0,('NGER results'!$Q109/'NGER results'!$N109)*BJ110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A110>=2016,(BA110+M110)*'NGER input 2'!$GS108*1.336*25,(BA110+M110)*'NGER input 2'!$GS108*1.336*25)","v":0},{"$f":"IF($A110>=2016,(BB110+N110)*'NGER input 2'!$GS108*1.336*25,(BB110+N110)*'NGER input 2'!$GS108*1.336*25)","v":0},{"$f":"IF($A110>=2016,(BC110+O110)*'NGER input 2'!$GS108*1.336*25,(BC110+O110)*'NGER input 2'!$GS108*1.336*25)","v":0},{"$f":"IF($A110>=2016,(BD110+P110)*'NGER input 2'!$GS108*1.336*25,(BD110+P110)*'NGER input 2'!$GS108*1.336*25)","v":0},{"$f":"IF($A110>=2016,(BE110+Q110)*'NGER input 2'!$GS108*1.336*25,(BE110+Q110)*'NGER input 2'!$GS108*1.336*25)","v":0},{"$f":"IF($A110>=2016,(BF110+R110)*'NGER input 2'!$GS108*1.336*25,(BF110+R110)*'NGER input 2'!$GS108*1.336*25)","v":0},{"$f":"IF($A110>=2016,(BG110+S110)*'NGER input 2'!$GS108*1.336*25,(BG110+S110)*'NGER input 2'!$GS108*1.336*25)","v":0},{"$f":"IF($A110>=2016,(BH110+T110)*'NGER input 2'!$GS108*1.336*25,(BH110+T110)*'NGER input 2'!$GS108*1.336*25)","v":0},{"$f":"IF($A110>=2016,(BI110+U110)*'NGER input 2'!$GS108*1.336*25,(BI110+U110)*'NGER input 2'!$GS108*1.336*25)","v":0},{"$f":"IF($A110>=2016,(BJ110+V110)*'NGER input 2'!$GS108*1.336*25,(BJ110+V110)*'NGER input 2'!$GS108*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A109","v":105},null,{"$f":"IF(OR('NGER input 2'!$A109=2013,'NGER input 2'!$A109=2014),'NGER input 2'!ES109*'NGER input 2'!FC109*'NGER input 2'!FM109*'NGER input 2'!$GQ109,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A109=2013,'NGER input 2'!$A109=2014),'NGER input 2'!ET109*'NGER input 2'!FD109*'NGER input 2'!FN109*'NGER input 2'!$GQ109,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A109=2013,'NGER input 2'!$A109=2014),'NGER input 2'!EU109*'NGER input 2'!FE109*'NGER input 2'!FO109*'NGER input 2'!$GQ109,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A109=2013,'NGER input 2'!$A109=2014),'NGER input 2'!EV109*'NGER input 2'!FF109*'NGER input 2'!FP109*'NGER input 2'!$GQ109,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A109=2013,'NGER input 2'!$A109=2014),'NGER input 2'!EW109*'NGER input 2'!FG109*'NGER input 2'!FQ109*'NGER input 2'!$GQ109,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A109=2013,'NGER input 2'!$A109=2014),'NGER input 2'!EX109*'NGER input 2'!FH109*'NGER input 2'!FR109*'NGER input 2'!$GQ109,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A109=2013,'NGER input 2'!$A109=2014),'NGER input 2'!EY109*'NGER input 2'!FI109*'NGER input 2'!FS109*'NGER input 2'!$GQ109,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A109=2013,'NGER input 2'!$A109=2014),'NGER input 2'!EZ109*'NGER input 2'!FJ109*'NGER input 2'!FT109*'NGER input 2'!$GQ109,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A109=2013,'NGER input 2'!$A109=2014),'NGER input 2'!FA109*'NGER input 2'!FK109*'NGER input 2'!FU109*'NGER input 2'!$GQ109,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A109=2013,'NGER input 2'!$A109=2014),'NGER input 2'!FB109*'NGER input 2'!FL109*'NGER input 2'!FV109*'NGER input 2'!$GQ109,0)","v":0},{"$f":"C111*(1-EXP(-'NGER input 2'!FW109*(13-'NGER input 2'!$GR109-7)/12))","v":0},{"$f":"D111*(1-EXP(-'NGER input 2'!FX109*(13-'NGER input 2'!$GR109-7)/12))","v":0},{"$f":"E111*(1-EXP(-'NGER input 2'!FY109*(13-'NGER input 2'!$GR109-7)/12))","v":0},{"$f":"F111*(1-EXP(-'NGER input 2'!FZ109*(13-'NGER input 2'!$GR109-7)/12))","v":0},{"$f":"G111*(1-EXP(-'NGER input 2'!GA109*(13-'NGER input 2'!$GR109-7)/12))","v":0},{"$f":"H111*(1-EXP(-'NGER input 2'!GB109*(13-'NGER input 2'!$GR109-7)/12))","v":0},{"$f":"I111*(1-EXP(-'NGER input 2'!GC109*(13-'NGER input 2'!$GR109-7)/12))","v":0},{"$f":"J111*(1-EXP(-'NGER input 2'!GD109*(13-'NGER input 2'!$GR109-7)/12))","v":0},{"$f":"K111*(1-EXP(-'NGER input 2'!GE109*(13-'NGER input 2'!$GR109-7)/12))","v":0},{"$f":"L111*(1-EXP(-'NGER input 2'!GF109*(13-'NGER input 2'!$GR109-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q110/'NGER results'!$N110)*M111),0,('NGER results'!$Q110/'NGER results'!$N110)*M111)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q110/'NGER results'!$N110)*N111),0,('NGER results'!$Q110/'NGER results'!$N110)*N111)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q110/'NGER results'!$N110)*O111),0,('NGER results'!$Q110/'NGER results'!$N110)*O111)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q110/'NGER results'!$N110)*P111),0,('NGER results'!$Q110/'NGER results'!$N110)*P111)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q110/'NGER results'!$N110)*Q111),0,('NGER results'!$Q110/'NGER results'!$N110)*Q111)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q110/'NGER results'!$N110)*R111),0,('NGER results'!$Q110/'NGER results'!$N110)*R111)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q110/'NGER results'!$N110)*S111),0,('NGER results'!$Q110/'NGER results'!$N110)*S111)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q110/'NGER results'!$N110)*T111),0,('NGER results'!$Q110/'NGER results'!$N110)*T111)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q110/'NGER results'!$N110)*U111),0,('NGER results'!$Q110/'NGER results'!$N110)*U111)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q110/'NGER results'!$N110)*V111),0,('NGER results'!$Q110/'NGER results'!$N110)*V111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ111*(1-EXP(-'NGER input 2'!FW109))","v":0},{"$f":"AR111*(1-EXP(-'NGER input 2'!FX109))","v":0},{"$f":"AS111*(1-EXP(-'NGER input 2'!FY109))","v":0},{"$f":"AT111*(1-EXP(-'NGER input 2'!FZ109))","v":0},{"$f":"AU111*(1-EXP(-'NGER input 2'!GA109))","v":0},{"$f":"AV111*(1-EXP(-'NGER input 2'!GB109))","v":0},{"$f":"AW111*(1-EXP(-'NGER input 2'!GC109))","v":0},{"$f":"AX111*(1-EXP(-'NGER input 2'!GD109))","v":0},{"$f":"AY111*(1-EXP(-'NGER input 2'!GE109))","v":0},{"$f":"AZ111*(1-EXP(-'NGER input 2'!GF109))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q110/'NGER results'!$N110)*BA111),0,('NGER results'!$Q110/'NGER results'!$N110)*BA111)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q110/'NGER results'!$N110)*BB111),0,('NGER results'!$Q110/'NGER results'!$N110)*BB111)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q110/'NGER results'!$N110)*BC111),0,('NGER results'!$Q110/'NGER results'!$N110)*BC111)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q110/'NGER results'!$N110)*BD111),0,('NGER results'!$Q110/'NGER results'!$N110)*BD111)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q110/'NGER results'!$N110)*BE111),0,('NGER results'!$Q110/'NGER results'!$N110)*BE111)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q110/'NGER results'!$N110)*BF111),0,('NGER results'!$Q110/'NGER results'!$N110)*BF111)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q110/'NGER results'!$N110)*BG111),0,('NGER results'!$Q110/'NGER results'!$N110)*BG111)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q110/'NGER results'!$N110)*BH111),0,('NGER results'!$Q110/'NGER results'!$N110)*BH111)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q110/'NGER results'!$N110)*BI111),0,('NGER results'!$Q110/'NGER results'!$N110)*BI111)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q110/'NGER results'!$N110)*BJ111),0,('NGER results'!$Q110/'NGER results'!$N110)*BJ111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A111>=2016,(BA111+M111)*'NGER input 2'!$GS109*1.336*25,(BA111+M111)*'NGER input 2'!$GS109*1.336*25)","v":0},{"$f":"IF($A111>=2016,(BB111+N111)*'NGER input 2'!$GS109*1.336*25,(BB111+N111)*'NGER input 2'!$GS109*1.336*25)","v":0},{"$f":"IF($A111>=2016,(BC111+O111)*'NGER input 2'!$GS109*1.336*25,(BC111+O111)*'NGER input 2'!$GS109*1.336*25)","v":0},{"$f":"IF($A111>=2016,(BD111+P111)*'NGER input 2'!$GS109*1.336*25,(BD111+P111)*'NGER input 2'!$GS109*1.336*25)","v":0},{"$f":"IF($A111>=2016,(BE111+Q111)*'NGER input 2'!$GS109*1.336*25,(BE111+Q111)*'NGER input 2'!$GS109*1.336*25)","v":0},{"$f":"IF($A111>=2016,(BF111+R111)*'NGER input 2'!$GS109*1.336*25,(BF111+R111)*'NGER input 2'!$GS109*1.336*25)","v":0},{"$f":"IF($A111>=2016,(BG111+S111)*'NGER input 2'!$GS109*1.336*25,(BG111+S111)*'NGER input 2'!$GS109*1.336*25)","v":0},{"$f":"IF($A111>=2016,(BH111+T111)*'NGER input 2'!$GS109*1.336*25,(BH111+T111)*'NGER input 2'!$GS109*1.336*25)","v":0},{"$f":"IF($A111>=2016,(BI111+U111)*'NGER input 2'!$GS109*1.336*25,(BI111+U111)*'NGER input 2'!$GS109*1.336*25)","v":0},{"$f":"IF($A111>=2016,(BJ111+V111)*'NGER input 2'!$GS109*1.336*25,(BJ111+V111)*'NGER input 2'!$GS109*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A110","v":106},null,{"$f":"IF(OR('NGER input 2'!$A110=2013,'NGER input 2'!$A110=2014),'NGER input 2'!ES110*'NGER input 2'!FC110*'NGER input 2'!FM110*'NGER input 2'!$GQ110,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A110=2013,'NGER input 2'!$A110=2014),'NGER input 2'!ET110*'NGER input 2'!FD110*'NGER input 2'!FN110*'NGER input 2'!$GQ110,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A110=2013,'NGER input 2'!$A110=2014),'NGER input 2'!EU110*'NGER input 2'!FE110*'NGER input 2'!FO110*'NGER input 2'!$GQ110,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A110=2013,'NGER input 2'!$A110=2014),'NGER input 2'!EV110*'NGER input 2'!FF110*'NGER input 2'!FP110*'NGER input 2'!$GQ110,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A110=2013,'NGER input 2'!$A110=2014),'NGER input 2'!EW110*'NGER input 2'!FG110*'NGER input 2'!FQ110*'NGER input 2'!$GQ110,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A110=2013,'NGER input 2'!$A110=2014),'NGER input 2'!EX110*'NGER input 2'!FH110*'NGER input 2'!FR110*'NGER input 2'!$GQ110,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A110=2013,'NGER input 2'!$A110=2014),'NGER input 2'!EY110*'NGER input 2'!FI110*'NGER input 2'!FS110*'NGER input 2'!$GQ110,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A110=2013,'NGER input 2'!$A110=2014),'NGER input 2'!EZ110*'NGER input 2'!FJ110*'NGER input 2'!FT110*'NGER input 2'!$GQ110,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A110=2013,'NGER input 2'!$A110=2014),'NGER input 2'!FA110*'NGER input 2'!FK110*'NGER input 2'!FU110*'NGER input 2'!$GQ110,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A110=2013,'NGER input 2'!$A110=2014),'NGER input 2'!FB110*'NGER input 2'!FL110*'NGER input 2'!FV110*'NGER input 2'!$GQ110,0)","v":0},{"$f":"C112*(1-EXP(-'NGER input 2'!FW110*(13-'NGER input 2'!$GR110-7)/12))","v":0},{"$f":"D112*(1-EXP(-'NGER input 2'!FX110*(13-'NGER input 2'!$GR110-7)/12))","v":0},{"$f":"E112*(1-EXP(-'NGER input 2'!FY110*(13-'NGER input 2'!$GR110-7)/12))","v":0},{"$f":"F112*(1-EXP(-'NGER input 2'!FZ110*(13-'NGER input 2'!$GR110-7)/12))","v":0},{"$f":"G112*(1-EXP(-'NGER input 2'!GA110*(13-'NGER input 2'!$GR110-7)/12))","v":0},{"$f":"H112*(1-EXP(-'NGER input 2'!GB110*(13-'NGER input 2'!$GR110-7)/12))","v":0},{"$f":"I112*(1-EXP(-'NGER input 2'!GC110*(13-'NGER input 2'!$GR110-7)/12))","v":0},{"$f":"J112*(1-EXP(-'NGER input 2'!GD110*(13-'NGER input 2'!$GR110-7)/12))","v":0},{"$f":"K112*(1-EXP(-'NGER input 2'!GE110*(13-'NGER input 2'!$GR110-7)/12))","v":0},{"$f":"L112*(1-EXP(-'NGER input 2'!GF110*(13-'NGER input 2'!$GR110-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q111/'NGER results'!$N111)*M112),0,('NGER results'!$Q111/'NGER results'!$N111)*M112)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q111/'NGER results'!$N111)*N112),0,('NGER results'!$Q111/'NGER results'!$N111)*N112)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q111/'NGER results'!$N111)*O112),0,('NGER results'!$Q111/'NGER results'!$N111)*O112)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q111/'NGER results'!$N111)*P112),0,('NGER results'!$Q111/'NGER results'!$N111)*P112)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q111/'NGER results'!$N111)*Q112),0,('NGER results'!$Q111/'NGER results'!$N111)*Q112)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q111/'NGER results'!$N111)*R112),0,('NGER results'!$Q111/'NGER results'!$N111)*R112)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q111/'NGER results'!$N111)*S112),0,('NGER results'!$Q111/'NGER results'!$N111)*S112)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q111/'NGER results'!$N111)*T112),0,('NGER results'!$Q111/'NGER results'!$N111)*T112)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q111/'NGER results'!$N111)*U112),0,('NGER results'!$Q111/'NGER results'!$N111)*U112)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q111/'NGER results'!$N111)*V112),0,('NGER results'!$Q111/'NGER results'!$N111)*V112)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ112*(1-EXP(-'NGER input 2'!FW110))","v":0},{"$f":"AR112*(1-EXP(-'NGER input 2'!FX110))","v":0},{"$f":"AS112*(1-EXP(-'NGER input 2'!FY110))","v":0},{"$f":"AT112*(1-EXP(-'NGER input 2'!FZ110))","v":0},{"$f":"AU112*(1-EXP(-'NGER input 2'!GA110))","v":0},{"$f":"AV112*(1-EXP(-'NGER input 2'!GB110))","v":0},{"$f":"AW112*(1-EXP(-'NGER input 2'!GC110))","v":0},{"$f":"AX112*(1-EXP(-'NGER input 2'!GD110))","v":0},{"$f":"AY112*(1-EXP(-'NGER input 2'!GE110))","v":0},{"$f":"AZ112*(1-EXP(-'NGER input 2'!GF110))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q111/'NGER results'!$N111)*BA112),0,('NGER results'!$Q111/'NGER results'!$N111)*BA112)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q111/'NGER results'!$N111)*BB112),0,('NGER results'!$Q111/'NGER results'!$N111)*BB112)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q111/'NGER results'!$N111)*BC112),0,('NGER results'!$Q111/'NGER results'!$N111)*BC112)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q111/'NGER results'!$N111)*BD112),0,('NGER results'!$Q111/'NGER results'!$N111)*BD112)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q111/'NGER results'!$N111)*BE112),0,('NGER results'!$Q111/'NGER results'!$N111)*BE112)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q111/'NGER results'!$N111)*BF112),0,('NGER results'!$Q111/'NGER results'!$N111)*BF112)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q111/'NGER results'!$N111)*BG112),0,('NGER results'!$Q111/'NGER results'!$N111)*BG112)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q111/'NGER results'!$N111)*BH112),0,('NGER results'!$Q111/'NGER results'!$N111)*BH112)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q111/'NGER results'!$N111)*BI112),0,('NGER results'!$Q111/'NGER results'!$N111)*BI112)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q111/'NGER results'!$N111)*BJ112),0,('NGER results'!$Q111/'NGER results'!$N111)*BJ112)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A112>=2016,(BA112+M112)*'NGER input 2'!$GS110*1.336*25,(BA112+M112)*'NGER input 2'!$GS110*1.336*25)","v":0},{"$f":"IF($A112>=2016,(BB112+N112)*'NGER input 2'!$GS110*1.336*25,(BB112+N112)*'NGER input 2'!$GS110*1.336*25)","v":0},{"$f":"IF($A112>=2016,(BC112+O112)*'NGER input 2'!$GS110*1.336*25,(BC112+O112)*'NGER input 2'!$GS110*1.336*25)","v":0},{"$f":"IF($A112>=2016,(BD112+P112)*'NGER input 2'!$GS110*1.336*25,(BD112+P112)*'NGER input 2'!$GS110*1.336*25)","v":0},{"$f":"IF($A112>=2016,(BE112+Q112)*'NGER input 2'!$GS110*1.336*25,(BE112+Q112)*'NGER input 2'!$GS110*1.336*25)","v":0},{"$f":"IF($A112>=2016,(BF112+R112)*'NGER input 2'!$GS110*1.336*25,(BF112+R112)*'NGER input 2'!$GS110*1.336*25)","v":0},{"$f":"IF($A112>=2016,(BG112+S112)*'NGER input 2'!$GS110*1.336*25,(BG112+S112)*'NGER input 2'!$GS110*1.336*25)","v":0},{"$f":"IF($A112>=2016,(BH112+T112)*'NGER input 2'!$GS110*1.336*25,(BH112+T112)*'NGER input 2'!$GS110*1.336*25)","v":0},{"$f":"IF($A112>=2016,(BI112+U112)*'NGER input 2'!$GS110*1.336*25,(BI112+U112)*'NGER input 2'!$GS110*1.336*25)","v":0},{"$f":"IF($A112>=2016,(BJ112+V112)*'NGER input 2'!$GS110*1.336*25,(BJ112+V112)*'NGER input 2'!$GS110*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A111","v":107},null,{"$f":"IF(OR('NGER input 2'!$A111=2013,'NGER input 2'!$A111=2014),'NGER input 2'!ES111*'NGER input 2'!FC111*'NGER input 2'!FM111*'NGER input 2'!$GQ111,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A111=2013,'NGER input 2'!$A111=2014),'NGER input 2'!ET111*'NGER input 2'!FD111*'NGER input 2'!FN111*'NGER input 2'!$GQ111,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A111=2013,'NGER input 2'!$A111=2014),'NGER input 2'!EU111*'NGER input 2'!FE111*'NGER input 2'!FO111*'NGER input 2'!$GQ111,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A111=2013,'NGER input 2'!$A111=2014),'NGER input 2'!EV111*'NGER input 2'!FF111*'NGER input 2'!FP111*'NGER input 2'!$GQ111,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A111=2013,'NGER input 2'!$A111=2014),'NGER input 2'!EW111*'NGER input 2'!FG111*'NGER input 2'!FQ111*'NGER input 2'!$GQ111,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A111=2013,'NGER input 2'!$A111=2014),'NGER input 2'!EX111*'NGER input 2'!FH111*'NGER input 2'!FR111*'NGER input 2'!$GQ111,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A111=2013,'NGER input 2'!$A111=2014),'NGER input 2'!EY111*'NGER input 2'!FI111*'NGER input 2'!FS111*'NGER input 2'!$GQ111,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A111=2013,'NGER input 2'!$A111=2014),'NGER input 2'!EZ111*'NGER input 2'!FJ111*'NGER input 2'!FT111*'NGER input 2'!$GQ111,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A111=2013,'NGER input 2'!$A111=2014),'NGER input 2'!FA111*'NGER input 2'!FK111*'NGER input 2'!FU111*'NGER input 2'!$GQ111,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A111=2013,'NGER input 2'!$A111=2014),'NGER input 2'!FB111*'NGER input 2'!FL111*'NGER input 2'!FV111*'NGER input 2'!$GQ111,0)","v":0},{"$f":"C113*(1-EXP(-'NGER input 2'!FW111*(13-'NGER input 2'!$GR111-7)/12))","v":0},{"$f":"D113*(1-EXP(-'NGER input 2'!FX111*(13-'NGER input 2'!$GR111-7)/12))","v":0},{"$f":"E113*(1-EXP(-'NGER input 2'!FY111*(13-'NGER input 2'!$GR111-7)/12))","v":0},{"$f":"F113*(1-EXP(-'NGER input 2'!FZ111*(13-'NGER input 2'!$GR111-7)/12))","v":0},{"$f":"G113*(1-EXP(-'NGER input 2'!GA111*(13-'NGER input 2'!$GR111-7)/12))","v":0},{"$f":"H113*(1-EXP(-'NGER input 2'!GB111*(13-'NGER input 2'!$GR111-7)/12))","v":0},{"$f":"I113*(1-EXP(-'NGER input 2'!GC111*(13-'NGER input 2'!$GR111-7)/12))","v":0},{"$f":"J113*(1-EXP(-'NGER input 2'!GD111*(13-'NGER input 2'!$GR111-7)/12))","v":0},{"$f":"K113*(1-EXP(-'NGER input 2'!GE111*(13-'NGER input 2'!$GR111-7)/12))","v":0},{"$f":"L113*(1-EXP(-'NGER input 2'!GF111*(13-'NGER input 2'!$GR111-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q112/'NGER results'!$N112)*M113),0,('NGER results'!$Q112/'NGER results'!$N112)*M113)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q112/'NGER results'!$N112)*N113),0,('NGER results'!$Q112/'NGER results'!$N112)*N113)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q112/'NGER results'!$N112)*O113),0,('NGER results'!$Q112/'NGER results'!$N112)*O113)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q112/'NGER results'!$N112)*P113),0,('NGER results'!$Q112/'NGER results'!$N112)*P113)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q112/'NGER results'!$N112)*Q113),0,('NGER results'!$Q112/'NGER results'!$N112)*Q113)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q112/'NGER results'!$N112)*R113),0,('NGER results'!$Q112/'NGER results'!$N112)*R113)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q112/'NGER results'!$N112)*S113),0,('NGER results'!$Q112/'NGER results'!$N112)*S113)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q112/'NGER results'!$N112)*T113),0,('NGER results'!$Q112/'NGER results'!$N112)*T113)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q112/'NGER results'!$N112)*U113),0,('NGER results'!$Q112/'NGER results'!$N112)*U113)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q112/'NGER results'!$N112)*V113),0,('NGER results'!$Q112/'NGER results'!$N112)*V113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ113*(1-EXP(-'NGER input 2'!FW111))","v":0},{"$f":"AR113*(1-EXP(-'NGER input 2'!FX111))","v":0},{"$f":"AS113*(1-EXP(-'NGER input 2'!FY111))","v":0},{"$f":"AT113*(1-EXP(-'NGER input 2'!FZ111))","v":0},{"$f":"AU113*(1-EXP(-'NGER input 2'!GA111))","v":0},{"$f":"AV113*(1-EXP(-'NGER input 2'!GB111))","v":0},{"$f":"AW113*(1-EXP(-'NGER input 2'!GC111))","v":0},{"$f":"AX113*(1-EXP(-'NGER input 2'!GD111))","v":0},{"$f":"AY113*(1-EXP(-'NGER input 2'!GE111))","v":0},{"$f":"AZ113*(1-EXP(-'NGER input 2'!GF111))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q112/'NGER results'!$N112)*BA113),0,('NGER results'!$Q112/'NGER results'!$N112)*BA113)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q112/'NGER results'!$N112)*BB113),0,('NGER results'!$Q112/'NGER results'!$N112)*BB113)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q112/'NGER results'!$N112)*BC113),0,('NGER results'!$Q112/'NGER results'!$N112)*BC113)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q112/'NGER results'!$N112)*BD113),0,('NGER results'!$Q112/'NGER results'!$N112)*BD113)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q112/'NGER results'!$N112)*BE113),0,('NGER results'!$Q112/'NGER results'!$N112)*BE113)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q112/'NGER results'!$N112)*BF113),0,('NGER results'!$Q112/'NGER results'!$N112)*BF113)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q112/'NGER results'!$N112)*BG113),0,('NGER results'!$Q112/'NGER results'!$N112)*BG113)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q112/'NGER results'!$N112)*BH113),0,('NGER results'!$Q112/'NGER results'!$N112)*BH113)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q112/'NGER results'!$N112)*BI113),0,('NGER results'!$Q112/'NGER results'!$N112)*BI113)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q112/'NGER results'!$N112)*BJ113),0,('NGER results'!$Q112/'NGER results'!$N112)*BJ113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A113>=2016,(BA113+M113)*'NGER input 2'!$GS111*1.336*25,(BA113+M113)*'NGER input 2'!$GS111*1.336*25)","v":0},{"$f":"IF($A113>=2016,(BB113+N113)*'NGER input 2'!$GS111*1.336*25,(BB113+N113)*'NGER input 2'!$GS111*1.336*25)","v":0},{"$f":"IF($A113>=2016,(BC113+O113)*'NGER input 2'!$GS111*1.336*25,(BC113+O113)*'NGER input 2'!$GS111*1.336*25)","v":0},{"$f":"IF($A113>=2016,(BD113+P113)*'NGER input 2'!$GS111*1.336*25,(BD113+P113)*'NGER input 2'!$GS111*1.336*25)","v":0},{"$f":"IF($A113>=2016,(BE113+Q113)*'NGER input 2'!$GS111*1.336*25,(BE113+Q113)*'NGER input 2'!$GS111*1.336*25)","v":0},{"$f":"IF($A113>=2016,(BF113+R113)*'NGER input 2'!$GS111*1.336*25,(BF113+R113)*'NGER input 2'!$GS111*1.336*25)","v":0},{"$f":"IF($A113>=2016,(BG113+S113)*'NGER input 2'!$GS111*1.336*25,(BG113+S113)*'NGER input 2'!$GS111*1.336*25)","v":0},{"$f":"IF($A113>=2016,(BH113+T113)*'NGER input 2'!$GS111*1.336*25,(BH113+T113)*'NGER input 2'!$GS111*1.336*25)","v":0},{"$f":"IF($A113>=2016,(BI113+U113)*'NGER input 2'!$GS111*1.336*25,(BI113+U113)*'NGER input 2'!$GS111*1.336*25)","v":0},{"$f":"IF($A113>=2016,(BJ113+V113)*'NGER input 2'!$GS111*1.336*25,(BJ113+V113)*'NGER input 2'!$GS111*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A112","v":108},null,{"$f":"IF(OR('NGER input 2'!$A112=2013,'NGER input 2'!$A112=2014),'NGER input 2'!ES112*'NGER input 2'!FC112*'NGER input 2'!FM112*'NGER input 2'!$GQ112,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A112=2013,'NGER input 2'!$A112=2014),'NGER input 2'!ET112*'NGER input 2'!FD112*'NGER input 2'!FN112*'NGER input 2'!$GQ112,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A112=2013,'NGER input 2'!$A112=2014),'NGER input 2'!EU112*'NGER input 2'!FE112*'NGER input 2'!FO112*'NGER input 2'!$GQ112,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A112=2013,'NGER input 2'!$A112=2014),'NGER input 2'!EV112*'NGER input 2'!FF112*'NGER input 2'!FP112*'NGER input 2'!$GQ112,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A112=2013,'NGER input 2'!$A112=2014),'NGER input 2'!EW112*'NGER input 2'!FG112*'NGER input 2'!FQ112*'NGER input 2'!$GQ112,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A112=2013,'NGER input 2'!$A112=2014),'NGER input 2'!EX112*'NGER input 2'!FH112*'NGER input 2'!FR112*'NGER input 2'!$GQ112,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A112=2013,'NGER input 2'!$A112=2014),'NGER input 2'!EY112*'NGER input 2'!FI112*'NGER input 2'!FS112*'NGER input 2'!$GQ112,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A112=2013,'NGER input 2'!$A112=2014),'NGER input 2'!EZ112*'NGER input 2'!FJ112*'NGER input 2'!FT112*'NGER input 2'!$GQ112,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A112=2013,'NGER input 2'!$A112=2014),'NGER input 2'!FA112*'NGER input 2'!FK112*'NGER input 2'!FU112*'NGER input 2'!$GQ112,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A112=2013,'NGER input 2'!$A112=2014),'NGER input 2'!FB112*'NGER input 2'!FL112*'NGER input 2'!FV112*'NGER input 2'!$GQ112,0)","v":0},{"$f":"C114*(1-EXP(-'NGER input 2'!FW112*(13-'NGER input 2'!$GR112-7)/12))","v":0},{"$f":"D114*(1-EXP(-'NGER input 2'!FX112*(13-'NGER input 2'!$GR112-7)/12))","v":0},{"$f":"E114*(1-EXP(-'NGER input 2'!FY112*(13-'NGER input 2'!$GR112-7)/12))","v":0},{"$f":"F114*(1-EXP(-'NGER input 2'!FZ112*(13-'NGER input 2'!$GR112-7)/12))","v":0},{"$f":"G114*(1-EXP(-'NGER input 2'!GA112*(13-'NGER input 2'!$GR112-7)/12))","v":0},{"$f":"H114*(1-EXP(-'NGER input 2'!GB112*(13-'NGER input 2'!$GR112-7)/12))","v":0},{"$f":"I114*(1-EXP(-'NGER input 2'!GC112*(13-'NGER input 2'!$GR112-7)/12))","v":0},{"$f":"J114*(1-EXP(-'NGER input 2'!GD112*(13-'NGER input 2'!$GR112-7)/12))","v":0},{"$f":"K114*(1-EXP(-'NGER input 2'!GE112*(13-'NGER input 2'!$GR112-7)/12))","v":0},{"$f":"L114*(1-EXP(-'NGER input 2'!GF112*(13-'NGER input 2'!$GR112-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q113/'NGER results'!$N113)*M114),0,('NGER results'!$Q113/'NGER results'!$N113)*M114)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q113/'NGER results'!$N113)*N114),0,('NGER results'!$Q113/'NGER results'!$N113)*N114)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q113/'NGER results'!$N113)*O114),0,('NGER results'!$Q113/'NGER results'!$N113)*O114)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q113/'NGER results'!$N113)*P114),0,('NGER results'!$Q113/'NGER results'!$N113)*P114)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q113/'NGER results'!$N113)*Q114),0,('NGER results'!$Q113/'NGER results'!$N113)*Q114)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q113/'NGER results'!$N113)*R114),0,('NGER results'!$Q113/'NGER results'!$N113)*R114)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q113/'NGER results'!$N113)*S114),0,('NGER results'!$Q113/'NGER results'!$N113)*S114)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q113/'NGER results'!$N113)*T114),0,('NGER results'!$Q113/'NGER results'!$N113)*T114)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q113/'NGER results'!$N113)*U114),0,('NGER results'!$Q113/'NGER results'!$N113)*U114)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q113/'NGER results'!$N113)*V114),0,('NGER results'!$Q113/'NGER results'!$N113)*V114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ114*(1-EXP(-'NGER input 2'!FW112))","v":0},{"$f":"AR114*(1-EXP(-'NGER input 2'!FX112))","v":0},{"$f":"AS114*(1-EXP(-'NGER input 2'!FY112))","v":0},{"$f":"AT114*(1-EXP(-'NGER input 2'!FZ112))","v":0},{"$f":"AU114*(1-EXP(-'NGER input 2'!GA112))","v":0},{"$f":"AV114*(1-EXP(-'NGER input 2'!GB112))","v":0},{"$f":"AW114*(1-EXP(-'NGER input 2'!GC112))","v":0},{"$f":"AX114*(1-EXP(-'NGER input 2'!GD112))","v":0},{"$f":"AY114*(1-EXP(-'NGER input 2'!GE112))","v":0},{"$f":"AZ114*(1-EXP(-'NGER input 2'!GF112))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q113/'NGER results'!$N113)*BA114),0,('NGER results'!$Q113/'NGER results'!$N113)*BA114)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q113/'NGER results'!$N113)*BB114),0,('NGER results'!$Q113/'NGER results'!$N113)*BB114)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q113/'NGER results'!$N113)*BC114),0,('NGER results'!$Q113/'NGER results'!$N113)*BC114)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q113/'NGER results'!$N113)*BD114),0,('NGER results'!$Q113/'NGER results'!$N113)*BD114)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q113/'NGER results'!$N113)*BE114),0,('NGER results'!$Q113/'NGER results'!$N113)*BE114)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q113/'NGER results'!$N113)*BF114),0,('NGER results'!$Q113/'NGER results'!$N113)*BF114)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q113/'NGER results'!$N113)*BG114),0,('NGER results'!$Q113/'NGER results'!$N113)*BG114)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q113/'NGER results'!$N113)*BH114),0,('NGER results'!$Q113/'NGER results'!$N113)*BH114)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q113/'NGER results'!$N113)*BI114),0,('NGER results'!$Q113/'NGER results'!$N113)*BI114)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q113/'NGER results'!$N113)*BJ114),0,('NGER results'!$Q113/'NGER results'!$N113)*BJ114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A114>=2016,(BA114+M114)*'NGER input 2'!$GS112*1.336*25,(BA114+M114)*'NGER input 2'!$GS112*1.336*25)","v":0},{"$f":"IF($A114>=2016,(BB114+N114)*'NGER input 2'!$GS112*1.336*25,(BB114+N114)*'NGER input 2'!$GS112*1.336*25)","v":0},{"$f":"IF($A114>=2016,(BC114+O114)*'NGER input 2'!$GS112*1.336*25,(BC114+O114)*'NGER input 2'!$GS112*1.336*25)","v":0},{"$f":"IF($A114>=2016,(BD114+P114)*'NGER input 2'!$GS112*1.336*25,(BD114+P114)*'NGER input 2'!$GS112*1.336*25)","v":0},{"$f":"IF($A114>=2016,(BE114+Q114)*'NGER input 2'!$GS112*1.336*25,(BE114+Q114)*'NGER input 2'!$GS112*1.336*25)","v":0},{"$f":"IF($A114>=2016,(BF114+R114)*'NGER input 2'!$GS112*1.336*25,(BF114+R114)*'NGER input 2'!$GS112*1.336*25)","v":0},{"$f":"IF($A114>=2016,(BG114+S114)*'NGER input 2'!$GS112*1.336*25,(BG114+S114)*'NGER input 2'!$GS112*1.336*25)","v":0},{"$f":"IF($A114>=2016,(BH114+T114)*'NGER input 2'!$GS112*1.336*25,(BH114+T114)*'NGER input 2'!$GS112*1.336*25)","v":0},{"$f":"IF($A114>=2016,(BI114+U114)*'NGER input 2'!$GS112*1.336*25,(BI114+U114)*'NGER input 2'!$GS112*1.336*25)","v":0},{"$f":"IF($A114>=2016,(BJ114+V114)*'NGER input 2'!$GS112*1.336*25,(BJ114+V114)*'NGER input 2'!$GS112*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A113","v":109},null,{"$f":"IF(OR('NGER input 2'!$A113=2013,'NGER input 2'!$A113=2014),'NGER input 2'!ES113*'NGER input 2'!FC113*'NGER input 2'!FM113*'NGER input 2'!$GQ113,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A113=2013,'NGER input 2'!$A113=2014),'NGER input 2'!ET113*'NGER input 2'!FD113*'NGER input 2'!FN113*'NGER input 2'!$GQ113,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A113=2013,'NGER input 2'!$A113=2014),'NGER input 2'!EU113*'NGER input 2'!FE113*'NGER input 2'!FO113*'NGER input 2'!$GQ113,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A113=2013,'NGER input 2'!$A113=2014),'NGER input 2'!EV113*'NGER input 2'!FF113*'NGER input 2'!FP113*'NGER input 2'!$GQ113,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A113=2013,'NGER input 2'!$A113=2014),'NGER input 2'!EW113*'NGER input 2'!FG113*'NGER input 2'!FQ113*'NGER input 2'!$GQ113,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A113=2013,'NGER input 2'!$A113=2014),'NGER input 2'!EX113*'NGER input 2'!FH113*'NGER input 2'!FR113*'NGER input 2'!$GQ113,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A113=2013,'NGER input 2'!$A113=2014),'NGER input 2'!EY113*'NGER input 2'!FI113*'NGER input 2'!FS113*'NGER input 2'!$GQ113,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A113=2013,'NGER input 2'!$A113=2014),'NGER input 2'!EZ113*'NGER input 2'!FJ113*'NGER input 2'!FT113*'NGER input 2'!$GQ113,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A113=2013,'NGER input 2'!$A113=2014),'NGER input 2'!FA113*'NGER input 2'!FK113*'NGER input 2'!FU113*'NGER input 2'!$GQ113,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A113=2013,'NGER input 2'!$A113=2014),'NGER input 2'!FB113*'NGER input 2'!FL113*'NGER input 2'!FV113*'NGER input 2'!$GQ113,0)","v":0},{"$f":"C115*(1-EXP(-'NGER input 2'!FW113*(13-'NGER input 2'!$GR113-7)/12))","v":0},{"$f":"D115*(1-EXP(-'NGER input 2'!FX113*(13-'NGER input 2'!$GR113-7)/12))","v":0},{"$f":"E115*(1-EXP(-'NGER input 2'!FY113*(13-'NGER input 2'!$GR113-7)/12))","v":0},{"$f":"F115*(1-EXP(-'NGER input 2'!FZ113*(13-'NGER input 2'!$GR113-7)/12))","v":0},{"$f":"G115*(1-EXP(-'NGER input 2'!GA113*(13-'NGER input 2'!$GR113-7)/12))","v":0},{"$f":"H115*(1-EXP(-'NGER input 2'!GB113*(13-'NGER input 2'!$GR113-7)/12))","v":0},{"$f":"I115*(1-EXP(-'NGER input 2'!GC113*(13-'NGER input 2'!$GR113-7)/12))","v":0},{"$f":"J115*(1-EXP(-'NGER input 2'!GD113*(13-'NGER input 2'!$GR113-7)/12))","v":0},{"$f":"K115*(1-EXP(-'NGER input 2'!GE113*(13-'NGER input 2'!$GR113-7)/12))","v":0},{"$f":"L115*(1-EXP(-'NGER input 2'!GF113*(13-'NGER input 2'!$GR113-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q114/'NGER results'!$N114)*M115),0,('NGER results'!$Q114/'NGER results'!$N114)*M115)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q114/'NGER results'!$N114)*N115),0,('NGER results'!$Q114/'NGER results'!$N114)*N115)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q114/'NGER results'!$N114)*O115),0,('NGER results'!$Q114/'NGER results'!$N114)*O115)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q114/'NGER results'!$N114)*P115),0,('NGER results'!$Q114/'NGER results'!$N114)*P115)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q114/'NGER results'!$N114)*Q115),0,('NGER results'!$Q114/'NGER results'!$N114)*Q115)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q114/'NGER results'!$N114)*R115),0,('NGER results'!$Q114/'NGER results'!$N114)*R115)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q114/'NGER results'!$N114)*S115),0,('NGER results'!$Q114/'NGER results'!$N114)*S115)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q114/'NGER results'!$N114)*T115),0,('NGER results'!$Q114/'NGER results'!$N114)*T115)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q114/'NGER results'!$N114)*U115),0,('NGER results'!$Q114/'NGER results'!$N114)*U115)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q114/'NGER results'!$N114)*V115),0,('NGER results'!$Q114/'NGER results'!$N114)*V115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ115*(1-EXP(-'NGER input 2'!FW113))","v":0},{"$f":"AR115*(1-EXP(-'NGER input 2'!FX113))","v":0},{"$f":"AS115*(1-EXP(-'NGER input 2'!FY113))","v":0},{"$f":"AT115*(1-EXP(-'NGER input 2'!FZ113))","v":0},{"$f":"AU115*(1-EXP(-'NGER input 2'!GA113))","v":0},{"$f":"AV115*(1-EXP(-'NGER input 2'!GB113))","v":0},{"$f":"AW115*(1-EXP(-'NGER input 2'!GC113))","v":0},{"$f":"AX115*(1-EXP(-'NGER input 2'!GD113))","v":0},{"$f":"AY115*(1-EXP(-'NGER input 2'!GE113))","v":0},{"$f":"AZ115*(1-EXP(-'NGER input 2'!GF113))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q114/'NGER results'!$N114)*BA115),0,('NGER results'!$Q114/'NGER results'!$N114)*BA115)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q114/'NGER results'!$N114)*BB115),0,('NGER results'!$Q114/'NGER results'!$N114)*BB115)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q114/'NGER results'!$N114)*BC115),0,('NGER results'!$Q114/'NGER results'!$N114)*BC115)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q114/'NGER results'!$N114)*BD115),0,('NGER results'!$Q114/'NGER results'!$N114)*BD115)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q114/'NGER results'!$N114)*BE115),0,('NGER results'!$Q114/'NGER results'!$N114)*BE115)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q114/'NGER results'!$N114)*BF115),0,('NGER results'!$Q114/'NGER results'!$N114)*BF115)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q114/'NGER results'!$N114)*BG115),0,('NGER results'!$Q114/'NGER results'!$N114)*BG115)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q114/'NGER results'!$N114)*BH115),0,('NGER results'!$Q114/'NGER results'!$N114)*BH115)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q114/'NGER results'!$N114)*BI115),0,('NGER results'!$Q114/'NGER results'!$N114)*BI115)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q114/'NGER results'!$N114)*BJ115),0,('NGER results'!$Q114/'NGER results'!$N114)*BJ115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A115>=2016,(BA115+M115)*'NGER input 2'!$GS113*1.336*25,(BA115+M115)*'NGER input 2'!$GS113*1.336*25)","v":0},{"$f":"IF($A115>=2016,(BB115+N115)*'NGER input 2'!$GS113*1.336*25,(BB115+N115)*'NGER input 2'!$GS113*1.336*25)","v":0},{"$f":"IF($A115>=2016,(BC115+O115)*'NGER input 2'!$GS113*1.336*25,(BC115+O115)*'NGER input 2'!$GS113*1.336*25)","v":0},{"$f":"IF($A115>=2016,(BD115+P115)*'NGER input 2'!$GS113*1.336*25,(BD115+P115)*'NGER input 2'!$GS113*1.336*25)","v":0},{"$f":"IF($A115>=2016,(BE115+Q115)*'NGER input 2'!$GS113*1.336*25,(BE115+Q115)*'NGER input 2'!$GS113*1.336*25)","v":0},{"$f":"IF($A115>=2016,(BF115+R115)*'NGER input 2'!$GS113*1.336*25,(BF115+R115)*'NGER input 2'!$GS113*1.336*25)","v":0},{"$f":"IF($A115>=2016,(BG115+S115)*'NGER input 2'!$GS113*1.336*25,(BG115+S115)*'NGER input 2'!$GS113*1.336*25)","v":0},{"$f":"IF($A115>=2016,(BH115+T115)*'NGER input 2'!$GS113*1.336*25,(BH115+T115)*'NGER input 2'!$GS113*1.336*25)","v":0},{"$f":"IF($A115>=2016,(BI115+U115)*'NGER input 2'!$GS113*1.336*25,(BI115+U115)*'NGER input 2'!$GS113*1.336*25)","v":0},{"$f":"IF($A115>=2016,(BJ115+V115)*'NGER input 2'!$GS113*1.336*25,(BJ115+V115)*'NGER input 2'!$GS113*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A114","v":110},null,{"$f":"IF(OR('NGER input 2'!$A114=2013,'NGER input 2'!$A114=2014),'NGER input 2'!ES114*'NGER input 2'!FC114*'NGER input 2'!FM114*'NGER input 2'!$GQ114,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A114=2013,'NGER input 2'!$A114=2014),'NGER input 2'!ET114*'NGER input 2'!FD114*'NGER input 2'!FN114*'NGER input 2'!$GQ114,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A114=2013,'NGER input 2'!$A114=2014),'NGER input 2'!EU114*'NGER input 2'!FE114*'NGER input 2'!FO114*'NGER input 2'!$GQ114,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A114=2013,'NGER input 2'!$A114=2014),'NGER input 2'!EV114*'NGER input 2'!FF114*'NGER input 2'!FP114*'NGER input 2'!$GQ114,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A114=2013,'NGER input 2'!$A114=2014),'NGER input 2'!EW114*'NGER input 2'!FG114*'NGER input 2'!FQ114*'NGER input 2'!$GQ114,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A114=2013,'NGER input 2'!$A114=2014),'NGER input 2'!EX114*'NGER input 2'!FH114*'NGER input 2'!FR114*'NGER input 2'!$GQ114,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A114=2013,'NGER input 2'!$A114=2014),'NGER input 2'!EY114*'NGER input 2'!FI114*'NGER input 2'!FS114*'NGER input 2'!$GQ114,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A114=2013,'NGER input 2'!$A114=2014),'NGER input 2'!EZ114*'NGER input 2'!FJ114*'NGER input 2'!FT114*'NGER input 2'!$GQ114,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A114=2013,'NGER input 2'!$A114=2014),'NGER input 2'!FA114*'NGER input 2'!FK114*'NGER input 2'!FU114*'NGER input 2'!$GQ114,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A114=2013,'NGER input 2'!$A114=2014),'NGER input 2'!FB114*'NGER input 2'!FL114*'NGER input 2'!FV114*'NGER input 2'!$GQ114,0)","v":0},{"$f":"C116*(1-EXP(-'NGER input 2'!FW114*(13-'NGER input 2'!$GR114-7)/12))","v":0},{"$f":"D116*(1-EXP(-'NGER input 2'!FX114*(13-'NGER input 2'!$GR114-7)/12))","v":0},{"$f":"E116*(1-EXP(-'NGER input 2'!FY114*(13-'NGER input 2'!$GR114-7)/12))","v":0},{"$f":"F116*(1-EXP(-'NGER input 2'!FZ114*(13-'NGER input 2'!$GR114-7)/12))","v":0},{"$f":"G116*(1-EXP(-'NGER input 2'!GA114*(13-'NGER input 2'!$GR114-7)/12))","v":0},{"$f":"H116*(1-EXP(-'NGER input 2'!GB114*(13-'NGER input 2'!$GR114-7)/12))","v":0},{"$f":"I116*(1-EXP(-'NGER input 2'!GC114*(13-'NGER input 2'!$GR114-7)/12))","v":0},{"$f":"J116*(1-EXP(-'NGER input 2'!GD114*(13-'NGER input 2'!$GR114-7)/12))","v":0},{"$f":"K116*(1-EXP(-'NGER input 2'!GE114*(13-'NGER input 2'!$GR114-7)/12))","v":0},{"$f":"L116*(1-EXP(-'NGER input 2'!GF114*(13-'NGER input 2'!$GR114-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q115/'NGER results'!$N115)*M116),0,('NGER results'!$Q115/'NGER results'!$N115)*M116)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q115/'NGER results'!$N115)*N116),0,('NGER results'!$Q115/'NGER results'!$N115)*N116)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q115/'NGER results'!$N115)*O116),0,('NGER results'!$Q115/'NGER results'!$N115)*O116)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q115/'NGER results'!$N115)*P116),0,('NGER results'!$Q115/'NGER results'!$N115)*P116)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q115/'NGER results'!$N115)*Q116),0,('NGER results'!$Q115/'NGER results'!$N115)*Q116)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q115/'NGER results'!$N115)*R116),0,('NGER results'!$Q115/'NGER results'!$N115)*R116)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q115/'NGER results'!$N115)*S116),0,('NGER results'!$Q115/'NGER results'!$N115)*S116)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q115/'NGER results'!$N115)*T116),0,('NGER results'!$Q115/'NGER results'!$N115)*T116)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q115/'NGER results'!$N115)*U116),0,('NGER results'!$Q115/'NGER results'!$N115)*U116)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q115/'NGER results'!$N115)*V116),0,('NGER results'!$Q115/'NGER results'!$N115)*V116)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ116*(1-EXP(-'NGER input 2'!FW114))","v":0},{"$f":"AR116*(1-EXP(-'NGER input 2'!FX114))","v":0},{"$f":"AS116*(1-EXP(-'NGER input 2'!FY114))","v":0},{"$f":"AT116*(1-EXP(-'NGER input 2'!FZ114))","v":0},{"$f":"AU116*(1-EXP(-'NGER input 2'!GA114))","v":0},{"$f":"AV116*(1-EXP(-'NGER input 2'!GB114))","v":0},{"$f":"AW116*(1-EXP(-'NGER input 2'!GC114))","v":0},{"$f":"AX116*(1-EXP(-'NGER input 2'!GD114))","v":0},{"$f":"AY116*(1-EXP(-'NGER input 2'!GE114))","v":0},{"$f":"AZ116*(1-EXP(-'NGER input 2'!GF114))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q115/'NGER results'!$N115)*BA116),0,('NGER results'!$Q115/'NGER results'!$N115)*BA116)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q115/'NGER results'!$N115)*BB116),0,('NGER results'!$Q115/'NGER results'!$N115)*BB116)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q115/'NGER results'!$N115)*BC116),0,('NGER results'!$Q115/'NGER results'!$N115)*BC116)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q115/'NGER results'!$N115)*BD116),0,('NGER results'!$Q115/'NGER results'!$N115)*BD116)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q115/'NGER results'!$N115)*BE116),0,('NGER results'!$Q115/'NGER results'!$N115)*BE116)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q115/'NGER results'!$N115)*BF116),0,('NGER results'!$Q115/'NGER results'!$N115)*BF116)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q115/'NGER results'!$N115)*BG116),0,('NGER results'!$Q115/'NGER results'!$N115)*BG116)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q115/'NGER results'!$N115)*BH116),0,('NGER results'!$Q115/'NGER results'!$N115)*BH116)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q115/'NGER results'!$N115)*BI116),0,('NGER results'!$Q115/'NGER results'!$N115)*BI116)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q115/'NGER results'!$N115)*BJ116),0,('NGER results'!$Q115/'NGER results'!$N115)*BJ116)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A116>=2016,(BA116+M116)*'NGER input 2'!$GS114*1.336*25,(BA116+M116)*'NGER input 2'!$GS114*1.336*25)","v":0},{"$f":"IF($A116>=2016,(BB116+N116)*'NGER input 2'!$GS114*1.336*25,(BB116+N116)*'NGER input 2'!$GS114*1.336*25)","v":0},{"$f":"IF($A116>=2016,(BC116+O116)*'NGER input 2'!$GS114*1.336*25,(BC116+O116)*'NGER input 2'!$GS114*1.336*25)","v":0},{"$f":"IF($A116>=2016,(BD116+P116)*'NGER input 2'!$GS114*1.336*25,(BD116+P116)*'NGER input 2'!$GS114*1.336*25)","v":0},{"$f":"IF($A116>=2016,(BE116+Q116)*'NGER input 2'!$GS114*1.336*25,(BE116+Q116)*'NGER input 2'!$GS114*1.336*25)","v":0},{"$f":"IF($A116>=2016,(BF116+R116)*'NGER input 2'!$GS114*1.336*25,(BF116+R116)*'NGER input 2'!$GS114*1.336*25)","v":0},{"$f":"IF($A116>=2016,(BG116+S116)*'NGER input 2'!$GS114*1.336*25,(BG116+S116)*'NGER input 2'!$GS114*1.336*25)","v":0},{"$f":"IF($A116>=2016,(BH116+T116)*'NGER input 2'!$GS114*1.336*25,(BH116+T116)*'NGER input 2'!$GS114*1.336*25)","v":0},{"$f":"IF($A116>=2016,(BI116+U116)*'NGER input 2'!$GS114*1.336*25,(BI116+U116)*'NGER input 2'!$GS114*1.336*25)","v":0},{"$f":"IF($A116>=2016,(BJ116+V116)*'NGER input 2'!$GS114*1.336*25,(BJ116+V116)*'NGER input 2'!$GS114*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A115","v":111},null,{"$f":"IF(OR('NGER input 2'!$A115=2013,'NGER input 2'!$A115=2014),'NGER input 2'!ES115*'NGER input 2'!FC115*'NGER input 2'!FM115*'NGER input 2'!$GQ115,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A115=2013,'NGER input 2'!$A115=2014),'NGER input 2'!ET115*'NGER input 2'!FD115*'NGER input 2'!FN115*'NGER input 2'!$GQ115,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A115=2013,'NGER input 2'!$A115=2014),'NGER input 2'!EU115*'NGER input 2'!FE115*'NGER input 2'!FO115*'NGER input 2'!$GQ115,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A115=2013,'NGER input 2'!$A115=2014),'NGER input 2'!EV115*'NGER input 2'!FF115*'NGER input 2'!FP115*'NGER input 2'!$GQ115,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A115=2013,'NGER input 2'!$A115=2014),'NGER input 2'!EW115*'NGER input 2'!FG115*'NGER input 2'!FQ115*'NGER input 2'!$GQ115,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A115=2013,'NGER input 2'!$A115=2014),'NGER input 2'!EX115*'NGER input 2'!FH115*'NGER input 2'!FR115*'NGER input 2'!$GQ115,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A115=2013,'NGER input 2'!$A115=2014),'NGER input 2'!EY115*'NGER input 2'!FI115*'NGER input 2'!FS115*'NGER input 2'!$GQ115,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A115=2013,'NGER input 2'!$A115=2014),'NGER input 2'!EZ115*'NGER input 2'!FJ115*'NGER input 2'!FT115*'NGER input 2'!$GQ115,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A115=2013,'NGER input 2'!$A115=2014),'NGER input 2'!FA115*'NGER input 2'!FK115*'NGER input 2'!FU115*'NGER input 2'!$GQ115,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A115=2013,'NGER input 2'!$A115=2014),'NGER input 2'!FB115*'NGER input 2'!FL115*'NGER input 2'!FV115*'NGER input 2'!$GQ115,0)","v":0},{"$f":"C117*(1-EXP(-'NGER input 2'!FW115*(13-'NGER input 2'!$GR115-7)/12))","v":0},{"$f":"D117*(1-EXP(-'NGER input 2'!FX115*(13-'NGER input 2'!$GR115-7)/12))","v":0},{"$f":"E117*(1-EXP(-'NGER input 2'!FY115*(13-'NGER input 2'!$GR115-7)/12))","v":0},{"$f":"F117*(1-EXP(-'NGER input 2'!FZ115*(13-'NGER input 2'!$GR115-7)/12))","v":0},{"$f":"G117*(1-EXP(-'NGER input 2'!GA115*(13-'NGER input 2'!$GR115-7)/12))","v":0},{"$f":"H117*(1-EXP(-'NGER input 2'!GB115*(13-'NGER input 2'!$GR115-7)/12))","v":0},{"$f":"I117*(1-EXP(-'NGER input 2'!GC115*(13-'NGER input 2'!$GR115-7)/12))","v":0},{"$f":"J117*(1-EXP(-'NGER input 2'!GD115*(13-'NGER input 2'!$GR115-7)/12))","v":0},{"$f":"K117*(1-EXP(-'NGER input 2'!GE115*(13-'NGER input 2'!$GR115-7)/12))","v":0},{"$f":"L117*(1-EXP(-'NGER input 2'!GF115*(13-'NGER input 2'!$GR115-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q116/'NGER results'!$N116)*M117),0,('NGER results'!$Q116/'NGER results'!$N116)*M117)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q116/'NGER results'!$N116)*N117),0,('NGER results'!$Q116/'NGER results'!$N116)*N117)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q116/'NGER results'!$N116)*O117),0,('NGER results'!$Q116/'NGER results'!$N116)*O117)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q116/'NGER results'!$N116)*P117),0,('NGER results'!$Q116/'NGER results'!$N116)*P117)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q116/'NGER results'!$N116)*Q117),0,('NGER results'!$Q116/'NGER results'!$N116)*Q117)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q116/'NGER results'!$N116)*R117),0,('NGER results'!$Q116/'NGER results'!$N116)*R117)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q116/'NGER results'!$N116)*S117),0,('NGER results'!$Q116/'NGER results'!$N116)*S117)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q116/'NGER results'!$N116)*T117),0,('NGER results'!$Q116/'NGER results'!$N116)*T117)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q116/'NGER results'!$N116)*U117),0,('NGER results'!$Q116/'NGER results'!$N116)*U117)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q116/'NGER results'!$N116)*V117),0,('NGER results'!$Q116/'NGER results'!$N116)*V117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ117*(1-EXP(-'NGER input 2'!FW115))","v":0},{"$f":"AR117*(1-EXP(-'NGER input 2'!FX115))","v":0},{"$f":"AS117*(1-EXP(-'NGER input 2'!FY115))","v":0},{"$f":"AT117*(1-EXP(-'NGER input 2'!FZ115))","v":0},{"$f":"AU117*(1-EXP(-'NGER input 2'!GA115))","v":0},{"$f":"AV117*(1-EXP(-'NGER input 2'!GB115))","v":0},{"$f":"AW117*(1-EXP(-'NGER input 2'!GC115))","v":0},{"$f":"AX117*(1-EXP(-'NGER input 2'!GD115))","v":0},{"$f":"AY117*(1-EXP(-'NGER input 2'!GE115))","v":0},{"$f":"AZ117*(1-EXP(-'NGER input 2'!GF115))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q116/'NGER results'!$N116)*BA117),0,('NGER results'!$Q116/'NGER results'!$N116)*BA117)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q116/'NGER results'!$N116)*BB117),0,('NGER results'!$Q116/'NGER results'!$N116)*BB117)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q116/'NGER results'!$N116)*BC117),0,('NGER results'!$Q116/'NGER results'!$N116)*BC117)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q116/'NGER results'!$N116)*BD117),0,('NGER results'!$Q116/'NGER results'!$N116)*BD117)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q116/'NGER results'!$N116)*BE117),0,('NGER results'!$Q116/'NGER results'!$N116)*BE117)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q116/'NGER results'!$N116)*BF117),0,('NGER results'!$Q116/'NGER results'!$N116)*BF117)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q116/'NGER results'!$N116)*BG117),0,('NGER results'!$Q116/'NGER results'!$N116)*BG117)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q116/'NGER results'!$N116)*BH117),0,('NGER results'!$Q116/'NGER results'!$N116)*BH117)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q116/'NGER results'!$N116)*BI117),0,('NGER results'!$Q116/'NGER results'!$N116)*BI117)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q116/'NGER results'!$N116)*BJ117),0,('NGER results'!$Q116/'NGER results'!$N116)*BJ117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A117>=2016,(BA117+M117)*'NGER input 2'!$GS115*1.336*25,(BA117+M117)*'NGER input 2'!$GS115*1.336*25)","v":0},{"$f":"IF($A117>=2016,(BB117+N117)*'NGER input 2'!$GS115*1.336*25,(BB117+N117)*'NGER input 2'!$GS115*1.336*25)","v":0},{"$f":"IF($A117>=2016,(BC117+O117)*'NGER input 2'!$GS115*1.336*25,(BC117+O117)*'NGER input 2'!$GS115*1.336*25)","v":0},{"$f":"IF($A117>=2016,(BD117+P117)*'NGER input 2'!$GS115*1.336*25,(BD117+P117)*'NGER input 2'!$GS115*1.336*25)","v":0},{"$f":"IF($A117>=2016,(BE117+Q117)*'NGER input 2'!$GS115*1.336*25,(BE117+Q117)*'NGER input 2'!$GS115*1.336*25)","v":0},{"$f":"IF($A117>=2016,(BF117+R117)*'NGER input 2'!$GS115*1.336*25,(BF117+R117)*'NGER input 2'!$GS115*1.336*25)","v":0},{"$f":"IF($A117>=2016,(BG117+S117)*'NGER input 2'!$GS115*1.336*25,(BG117+S117)*'NGER input 2'!$GS115*1.336*25)","v":0},{"$f":"IF($A117>=2016,(BH117+T117)*'NGER input 2'!$GS115*1.336*25,(BH117+T117)*'NGER input 2'!$GS115*1.336*25)","v":0},{"$f":"IF($A117>=2016,(BI117+U117)*'NGER input 2'!$GS115*1.336*25,(BI117+U117)*'NGER input 2'!$GS115*1.336*25)","v":0},{"$f":"IF($A117>=2016,(BJ117+V117)*'NGER input 2'!$GS115*1.336*25,(BJ117+V117)*'NGER input 2'!$GS115*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A116","v":112},null,{"$f":"IF(OR('NGER input 2'!$A116=2013,'NGER input 2'!$A116=2014),'NGER input 2'!ES116*'NGER input 2'!FC116*'NGER input 2'!FM116*'NGER input 2'!$GQ116,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A116=2013,'NGER input 2'!$A116=2014),'NGER input 2'!ET116*'NGER input 2'!FD116*'NGER input 2'!FN116*'NGER input 2'!$GQ116,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A116=2013,'NGER input 2'!$A116=2014),'NGER input 2'!EU116*'NGER input 2'!FE116*'NGER input 2'!FO116*'NGER input 2'!$GQ116,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A116=2013,'NGER input 2'!$A116=2014),'NGER input 2'!EV116*'NGER input 2'!FF116*'NGER input 2'!FP116*'NGER input 2'!$GQ116,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A116=2013,'NGER input 2'!$A116=2014),'NGER input 2'!EW116*'NGER input 2'!FG116*'NGER input 2'!FQ116*'NGER input 2'!$GQ116,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A116=2013,'NGER input 2'!$A116=2014),'NGER input 2'!EX116*'NGER input 2'!FH116*'NGER input 2'!FR116*'NGER input 2'!$GQ116,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A116=2013,'NGER input 2'!$A116=2014),'NGER input 2'!EY116*'NGER input 2'!FI116*'NGER input 2'!FS116*'NGER input 2'!$GQ116,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A116=2013,'NGER input 2'!$A116=2014),'NGER input 2'!EZ116*'NGER input 2'!FJ116*'NGER input 2'!FT116*'NGER input 2'!$GQ116,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A116=2013,'NGER input 2'!$A116=2014),'NGER input 2'!FA116*'NGER input 2'!FK116*'NGER input 2'!FU116*'NGER input 2'!$GQ116,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A116=2013,'NGER input 2'!$A116=2014),'NGER input 2'!FB116*'NGER input 2'!FL116*'NGER input 2'!FV116*'NGER input 2'!$GQ116,0)","v":0},{"$f":"C118*(1-EXP(-'NGER input 2'!FW116*(13-'NGER input 2'!$GR116-7)/12))","v":0},{"$f":"D118*(1-EXP(-'NGER input 2'!FX116*(13-'NGER input 2'!$GR116-7)/12))","v":0},{"$f":"E118*(1-EXP(-'NGER input 2'!FY116*(13-'NGER input 2'!$GR116-7)/12))","v":0},{"$f":"F118*(1-EXP(-'NGER input 2'!FZ116*(13-'NGER input 2'!$GR116-7)/12))","v":0},{"$f":"G118*(1-EXP(-'NGER input 2'!GA116*(13-'NGER input 2'!$GR116-7)/12))","v":0},{"$f":"H118*(1-EXP(-'NGER input 2'!GB116*(13-'NGER input 2'!$GR116-7)/12))","v":0},{"$f":"I118*(1-EXP(-'NGER input 2'!GC116*(13-'NGER input 2'!$GR116-7)/12))","v":0},{"$f":"J118*(1-EXP(-'NGER input 2'!GD116*(13-'NGER input 2'!$GR116-7)/12))","v":0},{"$f":"K118*(1-EXP(-'NGER input 2'!GE116*(13-'NGER input 2'!$GR116-7)/12))","v":0},{"$f":"L118*(1-EXP(-'NGER input 2'!GF116*(13-'NGER input 2'!$GR116-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q117/'NGER results'!$N117)*M118),0,('NGER results'!$Q117/'NGER results'!$N117)*M118)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q117/'NGER results'!$N117)*N118),0,('NGER results'!$Q117/'NGER results'!$N117)*N118)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q117/'NGER results'!$N117)*O118),0,('NGER results'!$Q117/'NGER results'!$N117)*O118)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q117/'NGER results'!$N117)*P118),0,('NGER results'!$Q117/'NGER results'!$N117)*P118)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q117/'NGER results'!$N117)*Q118),0,('NGER results'!$Q117/'NGER results'!$N117)*Q118)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q117/'NGER results'!$N117)*R118),0,('NGER results'!$Q117/'NGER results'!$N117)*R118)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q117/'NGER results'!$N117)*S118),0,('NGER results'!$Q117/'NGER results'!$N117)*S118)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q117/'NGER results'!$N117)*T118),0,('NGER results'!$Q117/'NGER results'!$N117)*T118)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q117/'NGER results'!$N117)*U118),0,('NGER results'!$Q117/'NGER results'!$N117)*U118)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q117/'NGER results'!$N117)*V118),0,('NGER results'!$Q117/'NGER results'!$N117)*V118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ118*(1-EXP(-'NGER input 2'!FW116))","v":0},{"$f":"AR118*(1-EXP(-'NGER input 2'!FX116))","v":0},{"$f":"AS118*(1-EXP(-'NGER input 2'!FY116))","v":0},{"$f":"AT118*(1-EXP(-'NGER input 2'!FZ116))","v":0},{"$f":"AU118*(1-EXP(-'NGER input 2'!GA116))","v":0},{"$f":"AV118*(1-EXP(-'NGER input 2'!GB116))","v":0},{"$f":"AW118*(1-EXP(-'NGER input 2'!GC116))","v":0},{"$f":"AX118*(1-EXP(-'NGER input 2'!GD116))","v":0},{"$f":"AY118*(1-EXP(-'NGER input 2'!GE116))","v":0},{"$f":"AZ118*(1-EXP(-'NGER input 2'!GF116))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q117/'NGER results'!$N117)*BA118),0,('NGER results'!$Q117/'NGER results'!$N117)*BA118)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q117/'NGER results'!$N117)*BB118),0,('NGER results'!$Q117/'NGER results'!$N117)*BB118)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q117/'NGER results'!$N117)*BC118),0,('NGER results'!$Q117/'NGER results'!$N117)*BC118)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q117/'NGER results'!$N117)*BD118),0,('NGER results'!$Q117/'NGER results'!$N117)*BD118)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q117/'NGER results'!$N117)*BE118),0,('NGER results'!$Q117/'NGER results'!$N117)*BE118)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q117/'NGER results'!$N117)*BF118),0,('NGER results'!$Q117/'NGER results'!$N117)*BF118)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q117/'NGER results'!$N117)*BG118),0,('NGER results'!$Q117/'NGER results'!$N117)*BG118)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q117/'NGER results'!$N117)*BH118),0,('NGER results'!$Q117/'NGER results'!$N117)*BH118)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q117/'NGER results'!$N117)*BI118),0,('NGER results'!$Q117/'NGER results'!$N117)*BI118)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q117/'NGER results'!$N117)*BJ118),0,('NGER results'!$Q117/'NGER results'!$N117)*BJ118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A118>=2016,(BA118+M118)*'NGER input 2'!$GS116*1.336*25,(BA118+M118)*'NGER input 2'!$GS116*1.336*25)","v":0},{"$f":"IF($A118>=2016,(BB118+N118)*'NGER input 2'!$GS116*1.336*25,(BB118+N118)*'NGER input 2'!$GS116*1.336*25)","v":0},{"$f":"IF($A118>=2016,(BC118+O118)*'NGER input 2'!$GS116*1.336*25,(BC118+O118)*'NGER input 2'!$GS116*1.336*25)","v":0},{"$f":"IF($A118>=2016,(BD118+P118)*'NGER input 2'!$GS116*1.336*25,(BD118+P118)*'NGER input 2'!$GS116*1.336*25)","v":0},{"$f":"IF($A118>=2016,(BE118+Q118)*'NGER input 2'!$GS116*1.336*25,(BE118+Q118)*'NGER input 2'!$GS116*1.336*25)","v":0},{"$f":"IF($A118>=2016,(BF118+R118)*'NGER input 2'!$GS116*1.336*25,(BF118+R118)*'NGER input 2'!$GS116*1.336*25)","v":0},{"$f":"IF($A118>=2016,(BG118+S118)*'NGER input 2'!$GS116*1.336*25,(BG118+S118)*'NGER input 2'!$GS116*1.336*25)","v":0},{"$f":"IF($A118>=2016,(BH118+T118)*'NGER input 2'!$GS116*1.336*25,(BH118+T118)*'NGER input 2'!$GS116*1.336*25)","v":0},{"$f":"IF($A118>=2016,(BI118+U118)*'NGER input 2'!$GS116*1.336*25,(BI118+U118)*'NGER input 2'!$GS116*1.336*25)","v":0},{"$f":"IF($A118>=2016,(BJ118+V118)*'NGER input 2'!$GS116*1.336*25,(BJ118+V118)*'NGER input 2'!$GS116*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A117","v":113},null,{"$f":"IF(OR('NGER input 2'!$A117=2013,'NGER input 2'!$A117=2014),'NGER input 2'!ES117*'NGER input 2'!FC117*'NGER input 2'!FM117*'NGER input 2'!$GQ117,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A117=2013,'NGER input 2'!$A117=2014),'NGER input 2'!ET117*'NGER input 2'!FD117*'NGER input 2'!FN117*'NGER input 2'!$GQ117,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A117=2013,'NGER input 2'!$A117=2014),'NGER input 2'!EU117*'NGER input 2'!FE117*'NGER input 2'!FO117*'NGER input 2'!$GQ117,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A117=2013,'NGER input 2'!$A117=2014),'NGER input 2'!EV117*'NGER input 2'!FF117*'NGER input 2'!FP117*'NGER input 2'!$GQ117,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A117=2013,'NGER input 2'!$A117=2014),'NGER input 2'!EW117*'NGER input 2'!FG117*'NGER input 2'!FQ117*'NGER input 2'!$GQ117,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A117=2013,'NGER input 2'!$A117=2014),'NGER input 2'!EX117*'NGER input 2'!FH117*'NGER input 2'!FR117*'NGER input 2'!$GQ117,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A117=2013,'NGER input 2'!$A117=2014),'NGER input 2'!EY117*'NGER input 2'!FI117*'NGER input 2'!FS117*'NGER input 2'!$GQ117,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A117=2013,'NGER input 2'!$A117=2014),'NGER input 2'!EZ117*'NGER input 2'!FJ117*'NGER input 2'!FT117*'NGER input 2'!$GQ117,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A117=2013,'NGER input 2'!$A117=2014),'NGER input 2'!FA117*'NGER input 2'!FK117*'NGER input 2'!FU117*'NGER input 2'!$GQ117,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A117=2013,'NGER input 2'!$A117=2014),'NGER input 2'!FB117*'NGER input 2'!FL117*'NGER input 2'!FV117*'NGER input 2'!$GQ117,0)","v":0},{"$f":"C119*(1-EXP(-'NGER input 2'!FW117*(13-'NGER input 2'!$GR117-7)/12))","v":0},{"$f":"D119*(1-EXP(-'NGER input 2'!FX117*(13-'NGER input 2'!$GR117-7)/12))","v":0},{"$f":"E119*(1-EXP(-'NGER input 2'!FY117*(13-'NGER input 2'!$GR117-7)/12))","v":0},{"$f":"F119*(1-EXP(-'NGER input 2'!FZ117*(13-'NGER input 2'!$GR117-7)/12))","v":0},{"$f":"G119*(1-EXP(-'NGER input 2'!GA117*(13-'NGER input 2'!$GR117-7)/12))","v":0},{"$f":"H119*(1-EXP(-'NGER input 2'!GB117*(13-'NGER input 2'!$GR117-7)/12))","v":0},{"$f":"I119*(1-EXP(-'NGER input 2'!GC117*(13-'NGER input 2'!$GR117-7)/12))","v":0},{"$f":"J119*(1-EXP(-'NGER input 2'!GD117*(13-'NGER input 2'!$GR117-7)/12))","v":0},{"$f":"K119*(1-EXP(-'NGER input 2'!GE117*(13-'NGER input 2'!$GR117-7)/12))","v":0},{"$f":"L119*(1-EXP(-'NGER input 2'!GF117*(13-'NGER input 2'!$GR117-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q118/'NGER results'!$N118)*M119),0,('NGER results'!$Q118/'NGER results'!$N118)*M119)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q118/'NGER results'!$N118)*N119),0,('NGER results'!$Q118/'NGER results'!$N118)*N119)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q118/'NGER results'!$N118)*O119),0,('NGER results'!$Q118/'NGER results'!$N118)*O119)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q118/'NGER results'!$N118)*P119),0,('NGER results'!$Q118/'NGER results'!$N118)*P119)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q118/'NGER results'!$N118)*Q119),0,('NGER results'!$Q118/'NGER results'!$N118)*Q119)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q118/'NGER results'!$N118)*R119),0,('NGER results'!$Q118/'NGER results'!$N118)*R119)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q118/'NGER results'!$N118)*S119),0,('NGER results'!$Q118/'NGER results'!$N118)*S119)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q118/'NGER results'!$N118)*T119),0,('NGER results'!$Q118/'NGER results'!$N118)*T119)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q118/'NGER results'!$N118)*U119),0,('NGER results'!$Q118/'NGER results'!$N118)*U119)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q118/'NGER results'!$N118)*V119),0,('NGER results'!$Q118/'NGER results'!$N118)*V119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ119*(1-EXP(-'NGER input 2'!FW117))","v":0},{"$f":"AR119*(1-EXP(-'NGER input 2'!FX117))","v":0},{"$f":"AS119*(1-EXP(-'NGER input 2'!FY117))","v":0},{"$f":"AT119*(1-EXP(-'NGER input 2'!FZ117))","v":0},{"$f":"AU119*(1-EXP(-'NGER input 2'!GA117))","v":0},{"$f":"AV119*(1-EXP(-'NGER input 2'!GB117))","v":0},{"$f":"AW119*(1-EXP(-'NGER input 2'!GC117))","v":0},{"$f":"AX119*(1-EXP(-'NGER input 2'!GD117))","v":0},{"$f":"AY119*(1-EXP(-'NGER input 2'!GE117))","v":0},{"$f":"AZ119*(1-EXP(-'NGER input 2'!GF117))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q118/'NGER results'!$N118)*BA119),0,('NGER results'!$Q118/'NGER results'!$N118)*BA119)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q118/'NGER results'!$N118)*BB119),0,('NGER results'!$Q118/'NGER results'!$N118)*BB119)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q118/'NGER results'!$N118)*BC119),0,('NGER results'!$Q118/'NGER results'!$N118)*BC119)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q118/'NGER results'!$N118)*BD119),0,('NGER results'!$Q118/'NGER results'!$N118)*BD119)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q118/'NGER results'!$N118)*BE119),0,('NGER results'!$Q118/'NGER results'!$N118)*BE119)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q118/'NGER results'!$N118)*BF119),0,('NGER results'!$Q118/'NGER results'!$N118)*BF119)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q118/'NGER results'!$N118)*BG119),0,('NGER results'!$Q118/'NGER results'!$N118)*BG119)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q118/'NGER results'!$N118)*BH119),0,('NGER results'!$Q118/'NGER results'!$N118)*BH119)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q118/'NGER results'!$N118)*BI119),0,('NGER results'!$Q118/'NGER results'!$N118)*BI119)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q118/'NGER results'!$N118)*BJ119),0,('NGER results'!$Q118/'NGER results'!$N118)*BJ119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A119>=2016,(BA119+M119)*'NGER input 2'!$GS117*1.336*25,(BA119+M119)*'NGER input 2'!$GS117*1.336*25)","v":0},{"$f":"IF($A119>=2016,(BB119+N119)*'NGER input 2'!$GS117*1.336*25,(BB119+N119)*'NGER input 2'!$GS117*1.336*25)","v":0},{"$f":"IF($A119>=2016,(BC119+O119)*'NGER input 2'!$GS117*1.336*25,(BC119+O119)*'NGER input 2'!$GS117*1.336*25)","v":0},{"$f":"IF($A119>=2016,(BD119+P119)*'NGER input 2'!$GS117*1.336*25,(BD119+P119)*'NGER input 2'!$GS117*1.336*25)","v":0},{"$f":"IF($A119>=2016,(BE119+Q119)*'NGER input 2'!$GS117*1.336*25,(BE119+Q119)*'NGER input 2'!$GS117*1.336*25)","v":0},{"$f":"IF($A119>=2016,(BF119+R119)*'NGER input 2'!$GS117*1.336*25,(BF119+R119)*'NGER input 2'!$GS117*1.336*25)","v":0},{"$f":"IF($A119>=2016,(BG119+S119)*'NGER input 2'!$GS117*1.336*25,(BG119+S119)*'NGER input 2'!$GS117*1.336*25)","v":0},{"$f":"IF($A119>=2016,(BH119+T119)*'NGER input 2'!$GS117*1.336*25,(BH119+T119)*'NGER input 2'!$GS117*1.336*25)","v":0},{"$f":"IF($A119>=2016,(BI119+U119)*'NGER input 2'!$GS117*1.336*25,(BI119+U119)*'NGER input 2'!$GS117*1.336*25)","v":0},{"$f":"IF($A119>=2016,(BJ119+V119)*'NGER input 2'!$GS117*1.336*25,(BJ119+V119)*'NGER input 2'!$GS117*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A118","v":114},null,{"$f":"IF(OR('NGER input 2'!$A118=2013,'NGER input 2'!$A118=2014),'NGER input 2'!ES118*'NGER input 2'!FC118*'NGER input 2'!FM118*'NGER input 2'!$GQ118,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A118=2013,'NGER input 2'!$A118=2014),'NGER input 2'!ET118*'NGER input 2'!FD118*'NGER input 2'!FN118*'NGER input 2'!$GQ118,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A118=2013,'NGER input 2'!$A118=2014),'NGER input 2'!EU118*'NGER input 2'!FE118*'NGER input 2'!FO118*'NGER input 2'!$GQ118,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A118=2013,'NGER input 2'!$A118=2014),'NGER input 2'!EV118*'NGER input 2'!FF118*'NGER input 2'!FP118*'NGER input 2'!$GQ118,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A118=2013,'NGER input 2'!$A118=2014),'NGER input 2'!EW118*'NGER input 2'!FG118*'NGER input 2'!FQ118*'NGER input 2'!$GQ118,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A118=2013,'NGER input 2'!$A118=2014),'NGER input 2'!EX118*'NGER input 2'!FH118*'NGER input 2'!FR118*'NGER input 2'!$GQ118,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A118=2013,'NGER input 2'!$A118=2014),'NGER input 2'!EY118*'NGER input 2'!FI118*'NGER input 2'!FS118*'NGER input 2'!$GQ118,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A118=2013,'NGER input 2'!$A118=2014),'NGER input 2'!EZ118*'NGER input 2'!FJ118*'NGER input 2'!FT118*'NGER input 2'!$GQ118,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A118=2013,'NGER input 2'!$A118=2014),'NGER input 2'!FA118*'NGER input 2'!FK118*'NGER input 2'!FU118*'NGER input 2'!$GQ118,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A118=2013,'NGER input 2'!$A118=2014),'NGER input 2'!FB118*'NGER input 2'!FL118*'NGER input 2'!FV118*'NGER input 2'!$GQ118,0)","v":0},{"$f":"C120*(1-EXP(-'NGER input 2'!FW118*(13-'NGER input 2'!$GR118-7)/12))","v":0},{"$f":"D120*(1-EXP(-'NGER input 2'!FX118*(13-'NGER input 2'!$GR118-7)/12))","v":0},{"$f":"E120*(1-EXP(-'NGER input 2'!FY118*(13-'NGER input 2'!$GR118-7)/12))","v":0},{"$f":"F120*(1-EXP(-'NGER input 2'!FZ118*(13-'NGER input 2'!$GR118-7)/12))","v":0},{"$f":"G120*(1-EXP(-'NGER input 2'!GA118*(13-'NGER input 2'!$GR118-7)/12))","v":0},{"$f":"H120*(1-EXP(-'NGER input 2'!GB118*(13-'NGER input 2'!$GR118-7)/12))","v":0},{"$f":"I120*(1-EXP(-'NGER input 2'!GC118*(13-'NGER input 2'!$GR118-7)/12))","v":0},{"$f":"J120*(1-EXP(-'NGER input 2'!GD118*(13-'NGER input 2'!$GR118-7)/12))","v":0},{"$f":"K120*(1-EXP(-'NGER input 2'!GE118*(13-'NGER input 2'!$GR118-7)/12))","v":0},{"$f":"L120*(1-EXP(-'NGER input 2'!GF118*(13-'NGER input 2'!$GR118-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q119/'NGER results'!$N119)*M120),0,('NGER results'!$Q119/'NGER results'!$N119)*M120)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q119/'NGER results'!$N119)*N120),0,('NGER results'!$Q119/'NGER results'!$N119)*N120)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q119/'NGER results'!$N119)*O120),0,('NGER results'!$Q119/'NGER results'!$N119)*O120)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q119/'NGER results'!$N119)*P120),0,('NGER results'!$Q119/'NGER results'!$N119)*P120)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q119/'NGER results'!$N119)*Q120),0,('NGER results'!$Q119/'NGER results'!$N119)*Q120)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q119/'NGER results'!$N119)*R120),0,('NGER results'!$Q119/'NGER results'!$N119)*R120)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q119/'NGER results'!$N119)*S120),0,('NGER results'!$Q119/'NGER results'!$N119)*S120)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q119/'NGER results'!$N119)*T120),0,('NGER results'!$Q119/'NGER results'!$N119)*T120)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q119/'NGER results'!$N119)*U120),0,('NGER results'!$Q119/'NGER results'!$N119)*U120)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q119/'NGER results'!$N119)*V120),0,('NGER results'!$Q119/'NGER results'!$N119)*V120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ120*(1-EXP(-'NGER input 2'!FW118))","v":0},{"$f":"AR120*(1-EXP(-'NGER input 2'!FX118))","v":0},{"$f":"AS120*(1-EXP(-'NGER input 2'!FY118))","v":0},{"$f":"AT120*(1-EXP(-'NGER input 2'!FZ118))","v":0},{"$f":"AU120*(1-EXP(-'NGER input 2'!GA118))","v":0},{"$f":"AV120*(1-EXP(-'NGER input 2'!GB118))","v":0},{"$f":"AW120*(1-EXP(-'NGER input 2'!GC118))","v":0},{"$f":"AX120*(1-EXP(-'NGER input 2'!GD118))","v":0},{"$f":"AY120*(1-EXP(-'NGER input 2'!GE118))","v":0},{"$f":"AZ120*(1-EXP(-'NGER input 2'!GF118))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q119/'NGER results'!$N119)*BA120),0,('NGER results'!$Q119/'NGER results'!$N119)*BA120)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q119/'NGER results'!$N119)*BB120),0,('NGER results'!$Q119/'NGER results'!$N119)*BB120)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q119/'NGER results'!$N119)*BC120),0,('NGER results'!$Q119/'NGER results'!$N119)*BC120)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q119/'NGER results'!$N119)*BD120),0,('NGER results'!$Q119/'NGER results'!$N119)*BD120)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q119/'NGER results'!$N119)*BE120),0,('NGER results'!$Q119/'NGER results'!$N119)*BE120)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q119/'NGER results'!$N119)*BF120),0,('NGER results'!$Q119/'NGER results'!$N119)*BF120)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q119/'NGER results'!$N119)*BG120),0,('NGER results'!$Q119/'NGER results'!$N119)*BG120)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q119/'NGER results'!$N119)*BH120),0,('NGER results'!$Q119/'NGER results'!$N119)*BH120)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q119/'NGER results'!$N119)*BI120),0,('NGER results'!$Q119/'NGER results'!$N119)*BI120)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q119/'NGER results'!$N119)*BJ120),0,('NGER results'!$Q119/'NGER results'!$N119)*BJ120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A120>=2016,(BA120+M120)*'NGER input 2'!$GS118*1.336*25,(BA120+M120)*'NGER input 2'!$GS118*1.336*25)","v":0},{"$f":"IF($A120>=2016,(BB120+N120)*'NGER input 2'!$GS118*1.336*25,(BB120+N120)*'NGER input 2'!$GS118*1.336*25)","v":0},{"$f":"IF($A120>=2016,(BC120+O120)*'NGER input 2'!$GS118*1.336*25,(BC120+O120)*'NGER input 2'!$GS118*1.336*25)","v":0},{"$f":"IF($A120>=2016,(BD120+P120)*'NGER input 2'!$GS118*1.336*25,(BD120+P120)*'NGER input 2'!$GS118*1.336*25)","v":0},{"$f":"IF($A120>=2016,(BE120+Q120)*'NGER input 2'!$GS118*1.336*25,(BE120+Q120)*'NGER input 2'!$GS118*1.336*25)","v":0},{"$f":"IF($A120>=2016,(BF120+R120)*'NGER input 2'!$GS118*1.336*25,(BF120+R120)*'NGER input 2'!$GS118*1.336*25)","v":0},{"$f":"IF($A120>=2016,(BG120+S120)*'NGER input 2'!$GS118*1.336*25,(BG120+S120)*'NGER input 2'!$GS118*1.336*25)","v":0},{"$f":"IF($A120>=2016,(BH120+T120)*'NGER input 2'!$GS118*1.336*25,(BH120+T120)*'NGER input 2'!$GS118*1.336*25)","v":0},{"$f":"IF($A120>=2016,(BI120+U120)*'NGER input 2'!$GS118*1.336*25,(BI120+U120)*'NGER input 2'!$GS118*1.336*25)","v":0},{"$f":"IF($A120>=2016,(BJ120+V120)*'NGER input 2'!$GS118*1.336*25,(BJ120+V120)*'NGER input 2'!$GS118*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A119","v":115},null,{"$f":"IF(OR('NGER input 2'!$A119=2013,'NGER input 2'!$A119=2014),'NGER input 2'!ES119*'NGER input 2'!FC119*'NGER input 2'!FM119*'NGER input 2'!$GQ119,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A119=2013,'NGER input 2'!$A119=2014),'NGER input 2'!ET119*'NGER input 2'!FD119*'NGER input 2'!FN119*'NGER input 2'!$GQ119,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A119=2013,'NGER input 2'!$A119=2014),'NGER input 2'!EU119*'NGER input 2'!FE119*'NGER input 2'!FO119*'NGER input 2'!$GQ119,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A119=2013,'NGER input 2'!$A119=2014),'NGER input 2'!EV119*'NGER input 2'!FF119*'NGER input 2'!FP119*'NGER input 2'!$GQ119,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A119=2013,'NGER input 2'!$A119=2014),'NGER input 2'!EW119*'NGER input 2'!FG119*'NGER input 2'!FQ119*'NGER input 2'!$GQ119,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A119=2013,'NGER input 2'!$A119=2014),'NGER input 2'!EX119*'NGER input 2'!FH119*'NGER input 2'!FR119*'NGER input 2'!$GQ119,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A119=2013,'NGER input 2'!$A119=2014),'NGER input 2'!EY119*'NGER input 2'!FI119*'NGER input 2'!FS119*'NGER input 2'!$GQ119,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A119=2013,'NGER input 2'!$A119=2014),'NGER input 2'!EZ119*'NGER input 2'!FJ119*'NGER input 2'!FT119*'NGER input 2'!$GQ119,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A119=2013,'NGER input 2'!$A119=2014),'NGER input 2'!FA119*'NGER input 2'!FK119*'NGER input 2'!FU119*'NGER input 2'!$GQ119,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A119=2013,'NGER input 2'!$A119=2014),'NGER input 2'!FB119*'NGER input 2'!FL119*'NGER input 2'!FV119*'NGER input 2'!$GQ119,0)","v":0},{"$f":"C121*(1-EXP(-'NGER input 2'!FW119*(13-'NGER input 2'!$GR119-7)/12))","v":0},{"$f":"D121*(1-EXP(-'NGER input 2'!FX119*(13-'NGER input 2'!$GR119-7)/12))","v":0},{"$f":"E121*(1-EXP(-'NGER input 2'!FY119*(13-'NGER input 2'!$GR119-7)/12))","v":0},{"$f":"F121*(1-EXP(-'NGER input 2'!FZ119*(13-'NGER input 2'!$GR119-7)/12))","v":0},{"$f":"G121*(1-EXP(-'NGER input 2'!GA119*(13-'NGER input 2'!$GR119-7)/12))","v":0},{"$f":"H121*(1-EXP(-'NGER input 2'!GB119*(13-'NGER input 2'!$GR119-7)/12))","v":0},{"$f":"I121*(1-EXP(-'NGER input 2'!GC119*(13-'NGER input 2'!$GR119-7)/12))","v":0},{"$f":"J121*(1-EXP(-'NGER input 2'!GD119*(13-'NGER input 2'!$GR119-7)/12))","v":0},{"$f":"K121*(1-EXP(-'NGER input 2'!GE119*(13-'NGER input 2'!$GR119-7)/12))","v":0},{"$f":"L121*(1-EXP(-'NGER input 2'!GF119*(13-'NGER input 2'!$GR119-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q120/'NGER results'!$N120)*M121),0,('NGER results'!$Q120/'NGER results'!$N120)*M121)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q120/'NGER results'!$N120)*N121),0,('NGER results'!$Q120/'NGER results'!$N120)*N121)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q120/'NGER results'!$N120)*O121),0,('NGER results'!$Q120/'NGER results'!$N120)*O121)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q120/'NGER results'!$N120)*P121),0,('NGER results'!$Q120/'NGER results'!$N120)*P121)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q120/'NGER results'!$N120)*Q121),0,('NGER results'!$Q120/'NGER results'!$N120)*Q121)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q120/'NGER results'!$N120)*R121),0,('NGER results'!$Q120/'NGER results'!$N120)*R121)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q120/'NGER results'!$N120)*S121),0,('NGER results'!$Q120/'NGER results'!$N120)*S121)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q120/'NGER results'!$N120)*T121),0,('NGER results'!$Q120/'NGER results'!$N120)*T121)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q120/'NGER results'!$N120)*U121),0,('NGER results'!$Q120/'NGER results'!$N120)*U121)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q120/'NGER results'!$N120)*V121),0,('NGER results'!$Q120/'NGER results'!$N120)*V121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ121*(1-EXP(-'NGER input 2'!FW119))","v":0},{"$f":"AR121*(1-EXP(-'NGER input 2'!FX119))","v":0},{"$f":"AS121*(1-EXP(-'NGER input 2'!FY119))","v":0},{"$f":"AT121*(1-EXP(-'NGER input 2'!FZ119))","v":0},{"$f":"AU121*(1-EXP(-'NGER input 2'!GA119))","v":0},{"$f":"AV121*(1-EXP(-'NGER input 2'!GB119))","v":0},{"$f":"AW121*(1-EXP(-'NGER input 2'!GC119))","v":0},{"$f":"AX121*(1-EXP(-'NGER input 2'!GD119))","v":0},{"$f":"AY121*(1-EXP(-'NGER input 2'!GE119))","v":0},{"$f":"AZ121*(1-EXP(-'NGER input 2'!GF119))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q120/'NGER results'!$N120)*BA121),0,('NGER results'!$Q120/'NGER results'!$N120)*BA121)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q120/'NGER results'!$N120)*BB121),0,('NGER results'!$Q120/'NGER results'!$N120)*BB121)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q120/'NGER results'!$N120)*BC121),0,('NGER results'!$Q120/'NGER results'!$N120)*BC121)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q120/'NGER results'!$N120)*BD121),0,('NGER results'!$Q120/'NGER results'!$N120)*BD121)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q120/'NGER results'!$N120)*BE121),0,('NGER results'!$Q120/'NGER results'!$N120)*BE121)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q120/'NGER results'!$N120)*BF121),0,('NGER results'!$Q120/'NGER results'!$N120)*BF121)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q120/'NGER results'!$N120)*BG121),0,('NGER results'!$Q120/'NGER results'!$N120)*BG121)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q120/'NGER results'!$N120)*BH121),0,('NGER results'!$Q120/'NGER results'!$N120)*BH121)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q120/'NGER results'!$N120)*BI121),0,('NGER results'!$Q120/'NGER results'!$N120)*BI121)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q120/'NGER results'!$N120)*BJ121),0,('NGER results'!$Q120/'NGER results'!$N120)*BJ121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A121>=2016,(BA121+M121)*'NGER input 2'!$GS119*1.336*25,(BA121+M121)*'NGER input 2'!$GS119*1.336*25)","v":0},{"$f":"IF($A121>=2016,(BB121+N121)*'NGER input 2'!$GS119*1.336*25,(BB121+N121)*'NGER input 2'!$GS119*1.336*25)","v":0},{"$f":"IF($A121>=2016,(BC121+O121)*'NGER input 2'!$GS119*1.336*25,(BC121+O121)*'NGER input 2'!$GS119*1.336*25)","v":0},{"$f":"IF($A121>=2016,(BD121+P121)*'NGER input 2'!$GS119*1.336*25,(BD121+P121)*'NGER input 2'!$GS119*1.336*25)","v":0},{"$f":"IF($A121>=2016,(BE121+Q121)*'NGER input 2'!$GS119*1.336*25,(BE121+Q121)*'NGER input 2'!$GS119*1.336*25)","v":0},{"$f":"IF($A121>=2016,(BF121+R121)*'NGER input 2'!$GS119*1.336*25,(BF121+R121)*'NGER input 2'!$GS119*1.336*25)","v":0},{"$f":"IF($A121>=2016,(BG121+S121)*'NGER input 2'!$GS119*1.336*25,(BG121+S121)*'NGER input 2'!$GS119*1.336*25)","v":0},{"$f":"IF($A121>=2016,(BH121+T121)*'NGER input 2'!$GS119*1.336*25,(BH121+T121)*'NGER input 2'!$GS119*1.336*25)","v":0},{"$f":"IF($A121>=2016,(BI121+U121)*'NGER input 2'!$GS119*1.336*25,(BI121+U121)*'NGER input 2'!$GS119*1.336*25)","v":0},{"$f":"IF($A121>=2016,(BJ121+V121)*'NGER input 2'!$GS119*1.336*25,(BJ121+V121)*'NGER input 2'!$GS119*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A120","v":116},null,{"$f":"IF(OR('NGER input 2'!$A120=2013,'NGER input 2'!$A120=2014),'NGER input 2'!ES120*'NGER input 2'!FC120*'NGER input 2'!FM120*'NGER input 2'!$GQ120,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A120=2013,'NGER input 2'!$A120=2014),'NGER input 2'!ET120*'NGER input 2'!FD120*'NGER input 2'!FN120*'NGER input 2'!$GQ120,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A120=2013,'NGER input 2'!$A120=2014),'NGER input 2'!EU120*'NGER input 2'!FE120*'NGER input 2'!FO120*'NGER input 2'!$GQ120,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A120=2013,'NGER input 2'!$A120=2014),'NGER input 2'!EV120*'NGER input 2'!FF120*'NGER input 2'!FP120*'NGER input 2'!$GQ120,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A120=2013,'NGER input 2'!$A120=2014),'NGER input 2'!EW120*'NGER input 2'!FG120*'NGER input 2'!FQ120*'NGER input 2'!$GQ120,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A120=2013,'NGER input 2'!$A120=2014),'NGER input 2'!EX120*'NGER input 2'!FH120*'NGER input 2'!FR120*'NGER input 2'!$GQ120,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A120=2013,'NGER input 2'!$A120=2014),'NGER input 2'!EY120*'NGER input 2'!FI120*'NGER input 2'!FS120*'NGER input 2'!$GQ120,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A120=2013,'NGER input 2'!$A120=2014),'NGER input 2'!EZ120*'NGER input 2'!FJ120*'NGER input 2'!FT120*'NGER input 2'!$GQ120,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A120=2013,'NGER input 2'!$A120=2014),'NGER input 2'!FA120*'NGER input 2'!FK120*'NGER input 2'!FU120*'NGER input 2'!$GQ120,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A120=2013,'NGER input 2'!$A120=2014),'NGER input 2'!FB120*'NGER input 2'!FL120*'NGER input 2'!FV120*'NGER input 2'!$GQ120,0)","v":0},{"$f":"C122*(1-EXP(-'NGER input 2'!FW120*(13-'NGER input 2'!$GR120-7)/12))","v":0},{"$f":"D122*(1-EXP(-'NGER input 2'!FX120*(13-'NGER input 2'!$GR120-7)/12))","v":0},{"$f":"E122*(1-EXP(-'NGER input 2'!FY120*(13-'NGER input 2'!$GR120-7)/12))","v":0},{"$f":"F122*(1-EXP(-'NGER input 2'!FZ120*(13-'NGER input 2'!$GR120-7)/12))","v":0},{"$f":"G122*(1-EXP(-'NGER input 2'!GA120*(13-'NGER input 2'!$GR120-7)/12))","v":0},{"$f":"H122*(1-EXP(-'NGER input 2'!GB120*(13-'NGER input 2'!$GR120-7)/12))","v":0},{"$f":"I122*(1-EXP(-'NGER input 2'!GC120*(13-'NGER input 2'!$GR120-7)/12))","v":0},{"$f":"J122*(1-EXP(-'NGER input 2'!GD120*(13-'NGER input 2'!$GR120-7)/12))","v":0},{"$f":"K122*(1-EXP(-'NGER input 2'!GE120*(13-'NGER input 2'!$GR120-7)/12))","v":0},{"$f":"L122*(1-EXP(-'NGER input 2'!GF120*(13-'NGER input 2'!$GR120-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q121/'NGER results'!$N121)*M122),0,('NGER results'!$Q121/'NGER results'!$N121)*M122)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q121/'NGER results'!$N121)*N122),0,('NGER results'!$Q121/'NGER results'!$N121)*N122)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q121/'NGER results'!$N121)*O122),0,('NGER results'!$Q121/'NGER results'!$N121)*O122)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q121/'NGER results'!$N121)*P122),0,('NGER results'!$Q121/'NGER results'!$N121)*P122)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q121/'NGER results'!$N121)*Q122),0,('NGER results'!$Q121/'NGER results'!$N121)*Q122)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q121/'NGER results'!$N121)*R122),0,('NGER results'!$Q121/'NGER results'!$N121)*R122)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q121/'NGER results'!$N121)*S122),0,('NGER results'!$Q121/'NGER results'!$N121)*S122)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q121/'NGER results'!$N121)*T122),0,('NGER results'!$Q121/'NGER results'!$N121)*T122)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q121/'NGER results'!$N121)*U122),0,('NGER results'!$Q121/'NGER results'!$N121)*U122)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q121/'NGER results'!$N121)*V122),0,('NGER results'!$Q121/'NGER results'!$N121)*V122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ122*(1-EXP(-'NGER input 2'!FW120))","v":0},{"$f":"AR122*(1-EXP(-'NGER input 2'!FX120))","v":0},{"$f":"AS122*(1-EXP(-'NGER input 2'!FY120))","v":0},{"$f":"AT122*(1-EXP(-'NGER input 2'!FZ120))","v":0},{"$f":"AU122*(1-EXP(-'NGER input 2'!GA120))","v":0},{"$f":"AV122*(1-EXP(-'NGER input 2'!GB120))","v":0},{"$f":"AW122*(1-EXP(-'NGER input 2'!GC120))","v":0},{"$f":"AX122*(1-EXP(-'NGER input 2'!GD120))","v":0},{"$f":"AY122*(1-EXP(-'NGER input 2'!GE120))","v":0},{"$f":"AZ122*(1-EXP(-'NGER input 2'!GF120))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q121/'NGER results'!$N121)*BA122),0,('NGER results'!$Q121/'NGER results'!$N121)*BA122)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q121/'NGER results'!$N121)*BB122),0,('NGER results'!$Q121/'NGER results'!$N121)*BB122)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q121/'NGER results'!$N121)*BC122),0,('NGER results'!$Q121/'NGER results'!$N121)*BC122)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q121/'NGER results'!$N121)*BD122),0,('NGER results'!$Q121/'NGER results'!$N121)*BD122)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q121/'NGER results'!$N121)*BE122),0,('NGER results'!$Q121/'NGER results'!$N121)*BE122)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q121/'NGER results'!$N121)*BF122),0,('NGER results'!$Q121/'NGER results'!$N121)*BF122)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q121/'NGER results'!$N121)*BG122),0,('NGER results'!$Q121/'NGER results'!$N121)*BG122)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q121/'NGER results'!$N121)*BH122),0,('NGER results'!$Q121/'NGER results'!$N121)*BH122)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q121/'NGER results'!$N121)*BI122),0,('NGER results'!$Q121/'NGER results'!$N121)*BI122)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q121/'NGER results'!$N121)*BJ122),0,('NGER results'!$Q121/'NGER results'!$N121)*BJ122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A122>=2016,(BA122+M122)*'NGER input 2'!$GS120*1.336*25,(BA122+M122)*'NGER input 2'!$GS120*1.336*25)","v":0},{"$f":"IF($A122>=2016,(BB122+N122)*'NGER input 2'!$GS120*1.336*25,(BB122+N122)*'NGER input 2'!$GS120*1.336*25)","v":0},{"$f":"IF($A122>=2016,(BC122+O122)*'NGER input 2'!$GS120*1.336*25,(BC122+O122)*'NGER input 2'!$GS120*1.336*25)","v":0},{"$f":"IF($A122>=2016,(BD122+P122)*'NGER input 2'!$GS120*1.336*25,(BD122+P122)*'NGER input 2'!$GS120*1.336*25)","v":0},{"$f":"IF($A122>=2016,(BE122+Q122)*'NGER input 2'!$GS120*1.336*25,(BE122+Q122)*'NGER input 2'!$GS120*1.336*25)","v":0},{"$f":"IF($A122>=2016,(BF122+R122)*'NGER input 2'!$GS120*1.336*25,(BF122+R122)*'NGER input 2'!$GS120*1.336*25)","v":0},{"$f":"IF($A122>=2016,(BG122+S122)*'NGER input 2'!$GS120*1.336*25,(BG122+S122)*'NGER input 2'!$GS120*1.336*25)","v":0},{"$f":"IF($A122>=2016,(BH122+T122)*'NGER input 2'!$GS120*1.336*25,(BH122+T122)*'NGER input 2'!$GS120*1.336*25)","v":0},{"$f":"IF($A122>=2016,(BI122+U122)*'NGER input 2'!$GS120*1.336*25,(BI122+U122)*'NGER input 2'!$GS120*1.336*25)","v":0},{"$f":"IF($A122>=2016,(BJ122+V122)*'NGER input 2'!$GS120*1.336*25,(BJ122+V122)*'NGER input 2'!$GS120*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A121","v":117},null,{"$f":"IF(OR('NGER input 2'!$A121=2013,'NGER input 2'!$A121=2014),'NGER input 2'!ES121*'NGER input 2'!FC121*'NGER input 2'!FM121*'NGER input 2'!$GQ121,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A121=2013,'NGER input 2'!$A121=2014),'NGER input 2'!ET121*'NGER input 2'!FD121*'NGER input 2'!FN121*'NGER input 2'!$GQ121,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A121=2013,'NGER input 2'!$A121=2014),'NGER input 2'!EU121*'NGER input 2'!FE121*'NGER input 2'!FO121*'NGER input 2'!$GQ121,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A121=2013,'NGER input 2'!$A121=2014),'NGER input 2'!EV121*'NGER input 2'!FF121*'NGER input 2'!FP121*'NGER input 2'!$GQ121,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A121=2013,'NGER input 2'!$A121=2014),'NGER input 2'!EW121*'NGER input 2'!FG121*'NGER input 2'!FQ121*'NGER input 2'!$GQ121,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A121=2013,'NGER input 2'!$A121=2014),'NGER input 2'!EX121*'NGER input 2'!FH121*'NGER input 2'!FR121*'NGER input 2'!$GQ121,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A121=2013,'NGER input 2'!$A121=2014),'NGER input 2'!EY121*'NGER input 2'!FI121*'NGER input 2'!FS121*'NGER input 2'!$GQ121,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A121=2013,'NGER input 2'!$A121=2014),'NGER input 2'!EZ121*'NGER input 2'!FJ121*'NGER input 2'!FT121*'NGER input 2'!$GQ121,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A121=2013,'NGER input 2'!$A121=2014),'NGER input 2'!FA121*'NGER input 2'!FK121*'NGER input 2'!FU121*'NGER input 2'!$GQ121,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A121=2013,'NGER input 2'!$A121=2014),'NGER input 2'!FB121*'NGER input 2'!FL121*'NGER input 2'!FV121*'NGER input 2'!$GQ121,0)","v":0},{"$f":"C123*(1-EXP(-'NGER input 2'!FW121*(13-'NGER input 2'!$GR121-7)/12))","v":0},{"$f":"D123*(1-EXP(-'NGER input 2'!FX121*(13-'NGER input 2'!$GR121-7)/12))","v":0},{"$f":"E123*(1-EXP(-'NGER input 2'!FY121*(13-'NGER input 2'!$GR121-7)/12))","v":0},{"$f":"F123*(1-EXP(-'NGER input 2'!FZ121*(13-'NGER input 2'!$GR121-7)/12))","v":0},{"$f":"G123*(1-EXP(-'NGER input 2'!GA121*(13-'NGER input 2'!$GR121-7)/12))","v":0},{"$f":"H123*(1-EXP(-'NGER input 2'!GB121*(13-'NGER input 2'!$GR121-7)/12))","v":0},{"$f":"I123*(1-EXP(-'NGER input 2'!GC121*(13-'NGER input 2'!$GR121-7)/12))","v":0},{"$f":"J123*(1-EXP(-'NGER input 2'!GD121*(13-'NGER input 2'!$GR121-7)/12))","v":0},{"$f":"K123*(1-EXP(-'NGER input 2'!GE121*(13-'NGER input 2'!$GR121-7)/12))","v":0},{"$f":"L123*(1-EXP(-'NGER input 2'!GF121*(13-'NGER input 2'!$GR121-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q122/'NGER results'!$N122)*M123),0,('NGER results'!$Q122/'NGER results'!$N122)*M123)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q122/'NGER results'!$N122)*N123),0,('NGER results'!$Q122/'NGER results'!$N122)*N123)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q122/'NGER results'!$N122)*O123),0,('NGER results'!$Q122/'NGER results'!$N122)*O123)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q122/'NGER results'!$N122)*P123),0,('NGER results'!$Q122/'NGER results'!$N122)*P123)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q122/'NGER results'!$N122)*Q123),0,('NGER results'!$Q122/'NGER results'!$N122)*Q123)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q122/'NGER results'!$N122)*R123),0,('NGER results'!$Q122/'NGER results'!$N122)*R123)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q122/'NGER results'!$N122)*S123),0,('NGER results'!$Q122/'NGER results'!$N122)*S123)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q122/'NGER results'!$N122)*T123),0,('NGER results'!$Q122/'NGER results'!$N122)*T123)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q122/'NGER results'!$N122)*U123),0,('NGER results'!$Q122/'NGER results'!$N122)*U123)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q122/'NGER results'!$N122)*V123),0,('NGER results'!$Q122/'NGER results'!$N122)*V123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ123*(1-EXP(-'NGER input 2'!FW121))","v":0},{"$f":"AR123*(1-EXP(-'NGER input 2'!FX121))","v":0},{"$f":"AS123*(1-EXP(-'NGER input 2'!FY121))","v":0},{"$f":"AT123*(1-EXP(-'NGER input 2'!FZ121))","v":0},{"$f":"AU123*(1-EXP(-'NGER input 2'!GA121))","v":0},{"$f":"AV123*(1-EXP(-'NGER input 2'!GB121))","v":0},{"$f":"AW123*(1-EXP(-'NGER input 2'!GC121))","v":0},{"$f":"AX123*(1-EXP(-'NGER input 2'!GD121))","v":0},{"$f":"AY123*(1-EXP(-'NGER input 2'!GE121))","v":0},{"$f":"AZ123*(1-EXP(-'NGER input 2'!GF121))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q122/'NGER results'!$N122)*BA123),0,('NGER results'!$Q122/'NGER results'!$N122)*BA123)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q122/'NGER results'!$N122)*BB123),0,('NGER results'!$Q122/'NGER results'!$N122)*BB123)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q122/'NGER results'!$N122)*BC123),0,('NGER results'!$Q122/'NGER results'!$N122)*BC123)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q122/'NGER results'!$N122)*BD123),0,('NGER results'!$Q122/'NGER results'!$N122)*BD123)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q122/'NGER results'!$N122)*BE123),0,('NGER results'!$Q122/'NGER results'!$N122)*BE123)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q122/'NGER results'!$N122)*BF123),0,('NGER results'!$Q122/'NGER results'!$N122)*BF123)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q122/'NGER results'!$N122)*BG123),0,('NGER results'!$Q122/'NGER results'!$N122)*BG123)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q122/'NGER results'!$N122)*BH123),0,('NGER results'!$Q122/'NGER results'!$N122)*BH123)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q122/'NGER results'!$N122)*BI123),0,('NGER results'!$Q122/'NGER results'!$N122)*BI123)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q122/'NGER results'!$N122)*BJ123),0,('NGER results'!$Q122/'NGER results'!$N122)*BJ123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A123>=2016,(BA123+M123)*'NGER input 2'!$GS121*1.336*25,(BA123+M123)*'NGER input 2'!$GS121*1.336*25)","v":0},{"$f":"IF($A123>=2016,(BB123+N123)*'NGER input 2'!$GS121*1.336*25,(BB123+N123)*'NGER input 2'!$GS121*1.336*25)","v":0},{"$f":"IF($A123>=2016,(BC123+O123)*'NGER input 2'!$GS121*1.336*25,(BC123+O123)*'NGER input 2'!$GS121*1.336*25)","v":0},{"$f":"IF($A123>=2016,(BD123+P123)*'NGER input 2'!$GS121*1.336*25,(BD123+P123)*'NGER input 2'!$GS121*1.336*25)","v":0},{"$f":"IF($A123>=2016,(BE123+Q123)*'NGER input 2'!$GS121*1.336*25,(BE123+Q123)*'NGER input 2'!$GS121*1.336*25)","v":0},{"$f":"IF($A123>=2016,(BF123+R123)*'NGER input 2'!$GS121*1.336*25,(BF123+R123)*'NGER input 2'!$GS121*1.336*25)","v":0},{"$f":"IF($A123>=2016,(BG123+S123)*'NGER input 2'!$GS121*1.336*25,(BG123+S123)*'NGER input 2'!$GS121*1.336*25)","v":0},{"$f":"IF($A123>=2016,(BH123+T123)*'NGER input 2'!$GS121*1.336*25,(BH123+T123)*'NGER input 2'!$GS121*1.336*25)","v":0},{"$f":"IF($A123>=2016,(BI123+U123)*'NGER input 2'!$GS121*1.336*25,(BI123+U123)*'NGER input 2'!$GS121*1.336*25)","v":0},{"$f":"IF($A123>=2016,(BJ123+V123)*'NGER input 2'!$GS121*1.336*25,(BJ123+V123)*'NGER input 2'!$GS121*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A122","v":118},null,{"$f":"IF(OR('NGER input 2'!$A122=2013,'NGER input 2'!$A122=2014),'NGER input 2'!ES122*'NGER input 2'!FC122*'NGER input 2'!FM122*'NGER input 2'!$GQ122,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A122=2013,'NGER input 2'!$A122=2014),'NGER input 2'!ET122*'NGER input 2'!FD122*'NGER input 2'!FN122*'NGER input 2'!$GQ122,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A122=2013,'NGER input 2'!$A122=2014),'NGER input 2'!EU122*'NGER input 2'!FE122*'NGER input 2'!FO122*'NGER input 2'!$GQ122,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A122=2013,'NGER input 2'!$A122=2014),'NGER input 2'!EV122*'NGER input 2'!FF122*'NGER input 2'!FP122*'NGER input 2'!$GQ122,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A122=2013,'NGER input 2'!$A122=2014),'NGER input 2'!EW122*'NGER input 2'!FG122*'NGER input 2'!FQ122*'NGER input 2'!$GQ122,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A122=2013,'NGER input 2'!$A122=2014),'NGER input 2'!EX122*'NGER input 2'!FH122*'NGER input 2'!FR122*'NGER input 2'!$GQ122,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A122=2013,'NGER input 2'!$A122=2014),'NGER input 2'!EY122*'NGER input 2'!FI122*'NGER input 2'!FS122*'NGER input 2'!$GQ122,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A122=2013,'NGER input 2'!$A122=2014),'NGER input 2'!EZ122*'NGER input 2'!FJ122*'NGER input 2'!FT122*'NGER input 2'!$GQ122,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A122=2013,'NGER input 2'!$A122=2014),'NGER input 2'!FA122*'NGER input 2'!FK122*'NGER input 2'!FU122*'NGER input 2'!$GQ122,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A122=2013,'NGER input 2'!$A122=2014),'NGER input 2'!FB122*'NGER input 2'!FL122*'NGER input 2'!FV122*'NGER input 2'!$GQ122,0)","v":0},{"$f":"C124*(1-EXP(-'NGER input 2'!FW122*(13-'NGER input 2'!$GR122-7)/12))","v":0},{"$f":"D124*(1-EXP(-'NGER input 2'!FX122*(13-'NGER input 2'!$GR122-7)/12))","v":0},{"$f":"E124*(1-EXP(-'NGER input 2'!FY122*(13-'NGER input 2'!$GR122-7)/12))","v":0},{"$f":"F124*(1-EXP(-'NGER input 2'!FZ122*(13-'NGER input 2'!$GR122-7)/12))","v":0},{"$f":"G124*(1-EXP(-'NGER input 2'!GA122*(13-'NGER input 2'!$GR122-7)/12))","v":0},{"$f":"H124*(1-EXP(-'NGER input 2'!GB122*(13-'NGER input 2'!$GR122-7)/12))","v":0},{"$f":"I124*(1-EXP(-'NGER input 2'!GC122*(13-'NGER input 2'!$GR122-7)/12))","v":0},{"$f":"J124*(1-EXP(-'NGER input 2'!GD122*(13-'NGER input 2'!$GR122-7)/12))","v":0},{"$f":"K124*(1-EXP(-'NGER input 2'!GE122*(13-'NGER input 2'!$GR122-7)/12))","v":0},{"$f":"L124*(1-EXP(-'NGER input 2'!GF122*(13-'NGER input 2'!$GR122-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q123/'NGER results'!$N123)*M124),0,('NGER results'!$Q123/'NGER results'!$N123)*M124)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q123/'NGER results'!$N123)*N124),0,('NGER results'!$Q123/'NGER results'!$N123)*N124)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q123/'NGER results'!$N123)*O124),0,('NGER results'!$Q123/'NGER results'!$N123)*O124)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q123/'NGER results'!$N123)*P124),0,('NGER results'!$Q123/'NGER results'!$N123)*P124)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q123/'NGER results'!$N123)*Q124),0,('NGER results'!$Q123/'NGER results'!$N123)*Q124)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q123/'NGER results'!$N123)*R124),0,('NGER results'!$Q123/'NGER results'!$N123)*R124)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q123/'NGER results'!$N123)*S124),0,('NGER results'!$Q123/'NGER results'!$N123)*S124)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q123/'NGER results'!$N123)*T124),0,('NGER results'!$Q123/'NGER results'!$N123)*T124)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q123/'NGER results'!$N123)*U124),0,('NGER results'!$Q123/'NGER results'!$N123)*U124)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q123/'NGER results'!$N123)*V124),0,('NGER results'!$Q123/'NGER results'!$N123)*V124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ124*(1-EXP(-'NGER input 2'!FW122))","v":0},{"$f":"AR124*(1-EXP(-'NGER input 2'!FX122))","v":0},{"$f":"AS124*(1-EXP(-'NGER input 2'!FY122))","v":0},{"$f":"AT124*(1-EXP(-'NGER input 2'!FZ122))","v":0},{"$f":"AU124*(1-EXP(-'NGER input 2'!GA122))","v":0},{"$f":"AV124*(1-EXP(-'NGER input 2'!GB122))","v":0},{"$f":"AW124*(1-EXP(-'NGER input 2'!GC122))","v":0},{"$f":"AX124*(1-EXP(-'NGER input 2'!GD122))","v":0},{"$f":"AY124*(1-EXP(-'NGER input 2'!GE122))","v":0},{"$f":"AZ124*(1-EXP(-'NGER input 2'!GF122))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q123/'NGER results'!$N123)*BA124),0,('NGER results'!$Q123/'NGER results'!$N123)*BA124)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q123/'NGER results'!$N123)*BB124),0,('NGER results'!$Q123/'NGER results'!$N123)*BB124)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q123/'NGER results'!$N123)*BC124),0,('NGER results'!$Q123/'NGER results'!$N123)*BC124)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q123/'NGER results'!$N123)*BD124),0,('NGER results'!$Q123/'NGER results'!$N123)*BD124)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q123/'NGER results'!$N123)*BE124),0,('NGER results'!$Q123/'NGER results'!$N123)*BE124)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q123/'NGER results'!$N123)*BF124),0,('NGER results'!$Q123/'NGER results'!$N123)*BF124)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q123/'NGER results'!$N123)*BG124),0,('NGER results'!$Q123/'NGER results'!$N123)*BG124)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q123/'NGER results'!$N123)*BH124),0,('NGER results'!$Q123/'NGER results'!$N123)*BH124)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q123/'NGER results'!$N123)*BI124),0,('NGER results'!$Q123/'NGER results'!$N123)*BI124)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q123/'NGER results'!$N123)*BJ124),0,('NGER results'!$Q123/'NGER results'!$N123)*BJ124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A124>=2016,(BA124+M124)*'NGER input 2'!$GS122*1.336*25,(BA124+M124)*'NGER input 2'!$GS122*1.336*25)","v":0},{"$f":"IF($A124>=2016,(BB124+N124)*'NGER input 2'!$GS122*1.336*25,(BB124+N124)*'NGER input 2'!$GS122*1.336*25)","v":0},{"$f":"IF($A124>=2016,(BC124+O124)*'NGER input 2'!$GS122*1.336*25,(BC124+O124)*'NGER input 2'!$GS122*1.336*25)","v":0},{"$f":"IF($A124>=2016,(BD124+P124)*'NGER input 2'!$GS122*1.336*25,(BD124+P124)*'NGER input 2'!$GS122*1.336*25)","v":0},{"$f":"IF($A124>=2016,(BE124+Q124)*'NGER input 2'!$GS122*1.336*25,(BE124+Q124)*'NGER input 2'!$GS122*1.336*25)","v":0},{"$f":"IF($A124>=2016,(BF124+R124)*'NGER input 2'!$GS122*1.336*25,(BF124+R124)*'NGER input 2'!$GS122*1.336*25)","v":0},{"$f":"IF($A124>=2016,(BG124+S124)*'NGER input 2'!$GS122*1.336*25,(BG124+S124)*'NGER input 2'!$GS122*1.336*25)","v":0},{"$f":"IF($A124>=2016,(BH124+T124)*'NGER input 2'!$GS122*1.336*25,(BH124+T124)*'NGER input 2'!$GS122*1.336*25)","v":0},{"$f":"IF($A124>=2016,(BI124+U124)*'NGER input 2'!$GS122*1.336*25,(BI124+U124)*'NGER input 2'!$GS122*1.336*25)","v":0},{"$f":"IF($A124>=2016,(BJ124+V124)*'NGER input 2'!$GS122*1.336*25,(BJ124+V124)*'NGER input 2'!$GS122*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A123","v":119},null,{"$f":"IF(OR('NGER input 2'!$A123=2013,'NGER input 2'!$A123=2014),'NGER input 2'!ES123*'NGER input 2'!FC123*'NGER input 2'!FM123*'NGER input 2'!$GQ123,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A123=2013,'NGER input 2'!$A123=2014),'NGER input 2'!ET123*'NGER input 2'!FD123*'NGER input 2'!FN123*'NGER input 2'!$GQ123,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A123=2013,'NGER input 2'!$A123=2014),'NGER input 2'!EU123*'NGER input 2'!FE123*'NGER input 2'!FO123*'NGER input 2'!$GQ123,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A123=2013,'NGER input 2'!$A123=2014),'NGER input 2'!EV123*'NGER input 2'!FF123*'NGER input 2'!FP123*'NGER input 2'!$GQ123,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A123=2013,'NGER input 2'!$A123=2014),'NGER input 2'!EW123*'NGER input 2'!FG123*'NGER input 2'!FQ123*'NGER input 2'!$GQ123,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A123=2013,'NGER input 2'!$A123=2014),'NGER input 2'!EX123*'NGER input 2'!FH123*'NGER input 2'!FR123*'NGER input 2'!$GQ123,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A123=2013,'NGER input 2'!$A123=2014),'NGER input 2'!EY123*'NGER input 2'!FI123*'NGER input 2'!FS123*'NGER input 2'!$GQ123,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A123=2013,'NGER input 2'!$A123=2014),'NGER input 2'!EZ123*'NGER input 2'!FJ123*'NGER input 2'!FT123*'NGER input 2'!$GQ123,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A123=2013,'NGER input 2'!$A123=2014),'NGER input 2'!FA123*'NGER input 2'!FK123*'NGER input 2'!FU123*'NGER input 2'!$GQ123,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A123=2013,'NGER input 2'!$A123=2014),'NGER input 2'!FB123*'NGER input 2'!FL123*'NGER input 2'!FV123*'NGER input 2'!$GQ123,0)","v":0},{"$f":"C125*(1-EXP(-'NGER input 2'!FW123*(13-'NGER input 2'!$GR123-7)/12))","v":0},{"$f":"D125*(1-EXP(-'NGER input 2'!FX123*(13-'NGER input 2'!$GR123-7)/12))","v":0},{"$f":"E125*(1-EXP(-'NGER input 2'!FY123*(13-'NGER input 2'!$GR123-7)/12))","v":0},{"$f":"F125*(1-EXP(-'NGER input 2'!FZ123*(13-'NGER input 2'!$GR123-7)/12))","v":0},{"$f":"G125*(1-EXP(-'NGER input 2'!GA123*(13-'NGER input 2'!$GR123-7)/12))","v":0},{"$f":"H125*(1-EXP(-'NGER input 2'!GB123*(13-'NGER input 2'!$GR123-7)/12))","v":0},{"$f":"I125*(1-EXP(-'NGER input 2'!GC123*(13-'NGER input 2'!$GR123-7)/12))","v":0},{"$f":"J125*(1-EXP(-'NGER input 2'!GD123*(13-'NGER input 2'!$GR123-7)/12))","v":0},{"$f":"K125*(1-EXP(-'NGER input 2'!GE123*(13-'NGER input 2'!$GR123-7)/12))","v":0},{"$f":"L125*(1-EXP(-'NGER input 2'!GF123*(13-'NGER input 2'!$GR123-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q124/'NGER results'!$N124)*M125),0,('NGER results'!$Q124/'NGER results'!$N124)*M125)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q124/'NGER results'!$N124)*N125),0,('NGER results'!$Q124/'NGER results'!$N124)*N125)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q124/'NGER results'!$N124)*O125),0,('NGER results'!$Q124/'NGER results'!$N124)*O125)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q124/'NGER results'!$N124)*P125),0,('NGER results'!$Q124/'NGER results'!$N124)*P125)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q124/'NGER results'!$N124)*Q125),0,('NGER results'!$Q124/'NGER results'!$N124)*Q125)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q124/'NGER results'!$N124)*R125),0,('NGER results'!$Q124/'NGER results'!$N124)*R125)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q124/'NGER results'!$N124)*S125),0,('NGER results'!$Q124/'NGER results'!$N124)*S125)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q124/'NGER results'!$N124)*T125),0,('NGER results'!$Q124/'NGER results'!$N124)*T125)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q124/'NGER results'!$N124)*U125),0,('NGER results'!$Q124/'NGER results'!$N124)*U125)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q124/'NGER results'!$N124)*V125),0,('NGER results'!$Q124/'NGER results'!$N124)*V125)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ125*(1-EXP(-'NGER input 2'!FW123))","v":0},{"$f":"AR125*(1-EXP(-'NGER input 2'!FX123))","v":0},{"$f":"AS125*(1-EXP(-'NGER input 2'!FY123))","v":0},{"$f":"AT125*(1-EXP(-'NGER input 2'!FZ123))","v":0},{"$f":"AU125*(1-EXP(-'NGER input 2'!GA123))","v":0},{"$f":"AV125*(1-EXP(-'NGER input 2'!GB123))","v":0},{"$f":"AW125*(1-EXP(-'NGER input 2'!GC123))","v":0},{"$f":"AX125*(1-EXP(-'NGER input 2'!GD123))","v":0},{"$f":"AY125*(1-EXP(-'NGER input 2'!GE123))","v":0},{"$f":"AZ125*(1-EXP(-'NGER input 2'!GF123))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q124/'NGER results'!$N124)*BA125),0,('NGER results'!$Q124/'NGER results'!$N124)*BA125)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q124/'NGER results'!$N124)*BB125),0,('NGER results'!$Q124/'NGER results'!$N124)*BB125)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q124/'NGER results'!$N124)*BC125),0,('NGER results'!$Q124/'NGER results'!$N124)*BC125)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q124/'NGER results'!$N124)*BD125),0,('NGER results'!$Q124/'NGER results'!$N124)*BD125)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q124/'NGER results'!$N124)*BE125),0,('NGER results'!$Q124/'NGER results'!$N124)*BE125)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q124/'NGER results'!$N124)*BF125),0,('NGER results'!$Q124/'NGER results'!$N124)*BF125)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q124/'NGER results'!$N124)*BG125),0,('NGER results'!$Q124/'NGER results'!$N124)*BG125)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q124/'NGER results'!$N124)*BH125),0,('NGER results'!$Q124/'NGER results'!$N124)*BH125)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q124/'NGER results'!$N124)*BI125),0,('NGER results'!$Q124/'NGER results'!$N124)*BI125)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q124/'NGER results'!$N124)*BJ125),0,('NGER results'!$Q124/'NGER results'!$N124)*BJ125)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A125>=2016,(BA125+M125)*'NGER input 2'!$GS123*1.336*25,(BA125+M125)*'NGER input 2'!$GS123*1.336*25)","v":0},{"$f":"IF($A125>=2016,(BB125+N125)*'NGER input 2'!$GS123*1.336*25,(BB125+N125)*'NGER input 2'!$GS123*1.336*25)","v":0},{"$f":"IF($A125>=2016,(BC125+O125)*'NGER input 2'!$GS123*1.336*25,(BC125+O125)*'NGER input 2'!$GS123*1.336*25)","v":0},{"$f":"IF($A125>=2016,(BD125+P125)*'NGER input 2'!$GS123*1.336*25,(BD125+P125)*'NGER input 2'!$GS123*1.336*25)","v":0},{"$f":"IF($A125>=2016,(BE125+Q125)*'NGER input 2'!$GS123*1.336*25,(BE125+Q125)*'NGER input 2'!$GS123*1.336*25)","v":0},{"$f":"IF($A125>=2016,(BF125+R125)*'NGER input 2'!$GS123*1.336*25,(BF125+R125)*'NGER input 2'!$GS123*1.336*25)","v":0},{"$f":"IF($A125>=2016,(BG125+S125)*'NGER input 2'!$GS123*1.336*25,(BG125+S125)*'NGER input 2'!$GS123*1.336*25)","v":0},{"$f":"IF($A125>=2016,(BH125+T125)*'NGER input 2'!$GS123*1.336*25,(BH125+T125)*'NGER input 2'!$GS123*1.336*25)","v":0},{"$f":"IF($A125>=2016,(BI125+U125)*'NGER input 2'!$GS123*1.336*25,(BI125+U125)*'NGER input 2'!$GS123*1.336*25)","v":0},{"$f":"IF($A125>=2016,(BJ125+V125)*'NGER input 2'!$GS123*1.336*25,(BJ125+V125)*'NGER input 2'!$GS123*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A124","v":120},null,{"$f":"IF(OR('NGER input 2'!$A124=2013,'NGER input 2'!$A124=2014),'NGER input 2'!ES124*'NGER input 2'!FC124*'NGER input 2'!FM124*'NGER input 2'!$GQ124,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A124=2013,'NGER input 2'!$A124=2014),'NGER input 2'!ET124*'NGER input 2'!FD124*'NGER input 2'!FN124*'NGER input 2'!$GQ124,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A124=2013,'NGER input 2'!$A124=2014),'NGER input 2'!EU124*'NGER input 2'!FE124*'NGER input 2'!FO124*'NGER input 2'!$GQ124,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A124=2013,'NGER input 2'!$A124=2014),'NGER input 2'!EV124*'NGER input 2'!FF124*'NGER input 2'!FP124*'NGER input 2'!$GQ124,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A124=2013,'NGER input 2'!$A124=2014),'NGER input 2'!EW124*'NGER input 2'!FG124*'NGER input 2'!FQ124*'NGER input 2'!$GQ124,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A124=2013,'NGER input 2'!$A124=2014),'NGER input 2'!EX124*'NGER input 2'!FH124*'NGER input 2'!FR124*'NGER input 2'!$GQ124,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A124=2013,'NGER input 2'!$A124=2014),'NGER input 2'!EY124*'NGER input 2'!FI124*'NGER input 2'!FS124*'NGER input 2'!$GQ124,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A124=2013,'NGER input 2'!$A124=2014),'NGER input 2'!EZ124*'NGER input 2'!FJ124*'NGER input 2'!FT124*'NGER input 2'!$GQ124,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A124=2013,'NGER input 2'!$A124=2014),'NGER input 2'!FA124*'NGER input 2'!FK124*'NGER input 2'!FU124*'NGER input 2'!$GQ124,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A124=2013,'NGER input 2'!$A124=2014),'NGER input 2'!FB124*'NGER input 2'!FL124*'NGER input 2'!FV124*'NGER input 2'!$GQ124,0)","v":0},{"$f":"C126*(1-EXP(-'NGER input 2'!FW124*(13-'NGER input 2'!$GR124-7)/12))","v":0},{"$f":"D126*(1-EXP(-'NGER input 2'!FX124*(13-'NGER input 2'!$GR124-7)/12))","v":0},{"$f":"E126*(1-EXP(-'NGER input 2'!FY124*(13-'NGER input 2'!$GR124-7)/12))","v":0},{"$f":"F126*(1-EXP(-'NGER input 2'!FZ124*(13-'NGER input 2'!$GR124-7)/12))","v":0},{"$f":"G126*(1-EXP(-'NGER input 2'!GA124*(13-'NGER input 2'!$GR124-7)/12))","v":0},{"$f":"H126*(1-EXP(-'NGER input 2'!GB124*(13-'NGER input 2'!$GR124-7)/12))","v":0},{"$f":"I126*(1-EXP(-'NGER input 2'!GC124*(13-'NGER input 2'!$GR124-7)/12))","v":0},{"$f":"J126*(1-EXP(-'NGER input 2'!GD124*(13-'NGER input 2'!$GR124-7)/12))","v":0},{"$f":"K126*(1-EXP(-'NGER input 2'!GE124*(13-'NGER input 2'!$GR124-7)/12))","v":0},{"$f":"L126*(1-EXP(-'NGER input 2'!GF124*(13-'NGER input 2'!$GR124-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q125/'NGER results'!$N125)*M126),0,('NGER results'!$Q125/'NGER results'!$N125)*M126)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q125/'NGER results'!$N125)*N126),0,('NGER results'!$Q125/'NGER results'!$N125)*N126)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q125/'NGER results'!$N125)*O126),0,('NGER results'!$Q125/'NGER results'!$N125)*O126)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q125/'NGER results'!$N125)*P126),0,('NGER results'!$Q125/'NGER results'!$N125)*P126)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q125/'NGER results'!$N125)*Q126),0,('NGER results'!$Q125/'NGER results'!$N125)*Q126)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q125/'NGER results'!$N125)*R126),0,('NGER results'!$Q125/'NGER results'!$N125)*R126)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q125/'NGER results'!$N125)*S126),0,('NGER results'!$Q125/'NGER results'!$N125)*S126)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q125/'NGER results'!$N125)*T126),0,('NGER results'!$Q125/'NGER results'!$N125)*T126)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q125/'NGER results'!$N125)*U126),0,('NGER results'!$Q125/'NGER results'!$N125)*U126)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q125/'NGER results'!$N125)*V126),0,('NGER results'!$Q125/'NGER results'!$N125)*V126)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ126*(1-EXP(-'NGER input 2'!FW124))","v":0},{"$f":"AR126*(1-EXP(-'NGER input 2'!FX124))","v":0},{"$f":"AS126*(1-EXP(-'NGER input 2'!FY124))","v":0},{"$f":"AT126*(1-EXP(-'NGER input 2'!FZ124))","v":0},{"$f":"AU126*(1-EXP(-'NGER input 2'!GA124))","v":0},{"$f":"AV126*(1-EXP(-'NGER input 2'!GB124))","v":0},{"$f":"AW126*(1-EXP(-'NGER input 2'!GC124))","v":0},{"$f":"AX126*(1-EXP(-'NGER input 2'!GD124))","v":0},{"$f":"AY126*(1-EXP(-'NGER input 2'!GE124))","v":0},{"$f":"AZ126*(1-EXP(-'NGER input 2'!GF124))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q125/'NGER results'!$N125)*BA126),0,('NGER results'!$Q125/'NGER results'!$N125)*BA126)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q125/'NGER results'!$N125)*BB126),0,('NGER results'!$Q125/'NGER results'!$N125)*BB126)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q125/'NGER results'!$N125)*BC126),0,('NGER results'!$Q125/'NGER results'!$N125)*BC126)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q125/'NGER results'!$N125)*BD126),0,('NGER results'!$Q125/'NGER results'!$N125)*BD126)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q125/'NGER results'!$N125)*BE126),0,('NGER results'!$Q125/'NGER results'!$N125)*BE126)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q125/'NGER results'!$N125)*BF126),0,('NGER results'!$Q125/'NGER results'!$N125)*BF126)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q125/'NGER results'!$N125)*BG126),0,('NGER results'!$Q125/'NGER results'!$N125)*BG126)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q125/'NGER results'!$N125)*BH126),0,('NGER results'!$Q125/'NGER results'!$N125)*BH126)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q125/'NGER results'!$N125)*BI126),0,('NGER results'!$Q125/'NGER results'!$N125)*BI126)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q125/'NGER results'!$N125)*BJ126),0,('NGER results'!$Q125/'NGER results'!$N125)*BJ126)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A126>=2016,(BA126+M126)*'NGER input 2'!$GS124*1.336*25,(BA126+M126)*'NGER input 2'!$GS124*1.336*25)","v":0},{"$f":"IF($A126>=2016,(BB126+N126)*'NGER input 2'!$GS124*1.336*25,(BB126+N126)*'NGER input 2'!$GS124*1.336*25)","v":0},{"$f":"IF($A126>=2016,(BC126+O126)*'NGER input 2'!$GS124*1.336*25,(BC126+O126)*'NGER input 2'!$GS124*1.336*25)","v":0},{"$f":"IF($A126>=2016,(BD126+P126)*'NGER input 2'!$GS124*1.336*25,(BD126+P126)*'NGER input 2'!$GS124*1.336*25)","v":0},{"$f":"IF($A126>=2016,(BE126+Q126)*'NGER input 2'!$GS124*1.336*25,(BE126+Q126)*'NGER input 2'!$GS124*1.336*25)","v":0},{"$f":"IF($A126>=2016,(BF126+R126)*'NGER input 2'!$GS124*1.336*25,(BF126+R126)*'NGER input 2'!$GS124*1.336*25)","v":0},{"$f":"IF($A126>=2016,(BG126+S126)*'NGER input 2'!$GS124*1.336*25,(BG126+S126)*'NGER input 2'!$GS124*1.336*25)","v":0},{"$f":"IF($A126>=2016,(BH126+T126)*'NGER input 2'!$GS124*1.336*25,(BH126+T126)*'NGER input 2'!$GS124*1.336*25)","v":0},{"$f":"IF($A126>=2016,(BI126+U126)*'NGER input 2'!$GS124*1.336*25,(BI126+U126)*'NGER input 2'!$GS124*1.336*25)","v":0},{"$f":"IF($A126>=2016,(BJ126+V126)*'NGER input 2'!$GS124*1.336*25,(BJ126+V126)*'NGER input 2'!$GS124*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A125","v":121},null,{"$f":"IF(OR('NGER input 2'!$A125=2013,'NGER input 2'!$A125=2014),'NGER input 2'!ES125*'NGER input 2'!FC125*'NGER input 2'!FM125*'NGER input 2'!$GQ125,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A125=2013,'NGER input 2'!$A125=2014),'NGER input 2'!ET125*'NGER input 2'!FD125*'NGER input 2'!FN125*'NGER input 2'!$GQ125,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A125=2013,'NGER input 2'!$A125=2014),'NGER input 2'!EU125*'NGER input 2'!FE125*'NGER input 2'!FO125*'NGER input 2'!$GQ125,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A125=2013,'NGER input 2'!$A125=2014),'NGER input 2'!EV125*'NGER input 2'!FF125*'NGER input 2'!FP125*'NGER input 2'!$GQ125,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A125=2013,'NGER input 2'!$A125=2014),'NGER input 2'!EW125*'NGER input 2'!FG125*'NGER input 2'!FQ125*'NGER input 2'!$GQ125,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A125=2013,'NGER input 2'!$A125=2014),'NGER input 2'!EX125*'NGER input 2'!FH125*'NGER input 2'!FR125*'NGER input 2'!$GQ125,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A125=2013,'NGER input 2'!$A125=2014),'NGER input 2'!EY125*'NGER input 2'!FI125*'NGER input 2'!FS125*'NGER input 2'!$GQ125,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A125=2013,'NGER input 2'!$A125=2014),'NGER input 2'!EZ125*'NGER input 2'!FJ125*'NGER input 2'!FT125*'NGER input 2'!$GQ125,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A125=2013,'NGER input 2'!$A125=2014),'NGER input 2'!FA125*'NGER input 2'!FK125*'NGER input 2'!FU125*'NGER input 2'!$GQ125,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A125=2013,'NGER input 2'!$A125=2014),'NGER input 2'!FB125*'NGER input 2'!FL125*'NGER input 2'!FV125*'NGER input 2'!$GQ125,0)","v":0},{"$f":"C127*(1-EXP(-'NGER input 2'!FW125*(13-'NGER input 2'!$GR125-7)/12))","v":0},{"$f":"D127*(1-EXP(-'NGER input 2'!FX125*(13-'NGER input 2'!$GR125-7)/12))","v":0},{"$f":"E127*(1-EXP(-'NGER input 2'!FY125*(13-'NGER input 2'!$GR125-7)/12))","v":0},{"$f":"F127*(1-EXP(-'NGER input 2'!FZ125*(13-'NGER input 2'!$GR125-7)/12))","v":0},{"$f":"G127*(1-EXP(-'NGER input 2'!GA125*(13-'NGER input 2'!$GR125-7)/12))","v":0},{"$f":"H127*(1-EXP(-'NGER input 2'!GB125*(13-'NGER input 2'!$GR125-7)/12))","v":0},{"$f":"I127*(1-EXP(-'NGER input 2'!GC125*(13-'NGER input 2'!$GR125-7)/12))","v":0},{"$f":"J127*(1-EXP(-'NGER input 2'!GD125*(13-'NGER input 2'!$GR125-7)/12))","v":0},{"$f":"K127*(1-EXP(-'NGER input 2'!GE125*(13-'NGER input 2'!$GR125-7)/12))","v":0},{"$f":"L127*(1-EXP(-'NGER input 2'!GF125*(13-'NGER input 2'!$GR125-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q126/'NGER results'!$N126)*M127),0,('NGER results'!$Q126/'NGER results'!$N126)*M127)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q126/'NGER results'!$N126)*N127),0,('NGER results'!$Q126/'NGER results'!$N126)*N127)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q126/'NGER results'!$N126)*O127),0,('NGER results'!$Q126/'NGER results'!$N126)*O127)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q126/'NGER results'!$N126)*P127),0,('NGER results'!$Q126/'NGER results'!$N126)*P127)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q126/'NGER results'!$N126)*Q127),0,('NGER results'!$Q126/'NGER results'!$N126)*Q127)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q126/'NGER results'!$N126)*R127),0,('NGER results'!$Q126/'NGER results'!$N126)*R127)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q126/'NGER results'!$N126)*S127),0,('NGER results'!$Q126/'NGER results'!$N126)*S127)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q126/'NGER results'!$N126)*T127),0,('NGER results'!$Q126/'NGER results'!$N126)*T127)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q126/'NGER results'!$N126)*U127),0,('NGER results'!$Q126/'NGER results'!$N126)*U127)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q126/'NGER results'!$N126)*V127),0,('NGER results'!$Q126/'NGER results'!$N126)*V127)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ127*(1-EXP(-'NGER input 2'!FW125))","v":0},{"$f":"AR127*(1-EXP(-'NGER input 2'!FX125))","v":0},{"$f":"AS127*(1-EXP(-'NGER input 2'!FY125))","v":0},{"$f":"AT127*(1-EXP(-'NGER input 2'!FZ125))","v":0},{"$f":"AU127*(1-EXP(-'NGER input 2'!GA125))","v":0},{"$f":"AV127*(1-EXP(-'NGER input 2'!GB125))","v":0},{"$f":"AW127*(1-EXP(-'NGER input 2'!GC125))","v":0},{"$f":"AX127*(1-EXP(-'NGER input 2'!GD125))","v":0},{"$f":"AY127*(1-EXP(-'NGER input 2'!GE125))","v":0},{"$f":"AZ127*(1-EXP(-'NGER input 2'!GF125))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q126/'NGER results'!$N126)*BA127),0,('NGER results'!$Q126/'NGER results'!$N126)*BA127)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q126/'NGER results'!$N126)*BB127),0,('NGER results'!$Q126/'NGER results'!$N126)*BB127)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q126/'NGER results'!$N126)*BC127),0,('NGER results'!$Q126/'NGER results'!$N126)*BC127)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q126/'NGER results'!$N126)*BD127),0,('NGER results'!$Q126/'NGER results'!$N126)*BD127)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q126/'NGER results'!$N126)*BE127),0,('NGER results'!$Q126/'NGER results'!$N126)*BE127)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q126/'NGER results'!$N126)*BF127),0,('NGER results'!$Q126/'NGER results'!$N126)*BF127)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q126/'NGER results'!$N126)*BG127),0,('NGER results'!$Q126/'NGER results'!$N126)*BG127)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q126/'NGER results'!$N126)*BH127),0,('NGER results'!$Q126/'NGER results'!$N126)*BH127)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q126/'NGER results'!$N126)*BI127),0,('NGER results'!$Q126/'NGER results'!$N126)*BI127)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q126/'NGER results'!$N126)*BJ127),0,('NGER results'!$Q126/'NGER results'!$N126)*BJ127)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A127>=2016,(BA127+M127)*'NGER input 2'!$GS125*1.336*25,(BA127+M127)*'NGER input 2'!$GS125*1.336*25)","v":0},{"$f":"IF($A127>=2016,(BB127+N127)*'NGER input 2'!$GS125*1.336*25,(BB127+N127)*'NGER input 2'!$GS125*1.336*25)","v":0},{"$f":"IF($A127>=2016,(BC127+O127)*'NGER input 2'!$GS125*1.336*25,(BC127+O127)*'NGER input 2'!$GS125*1.336*25)","v":0},{"$f":"IF($A127>=2016,(BD127+P127)*'NGER input 2'!$GS125*1.336*25,(BD127+P127)*'NGER input 2'!$GS125*1.336*25)","v":0},{"$f":"IF($A127>=2016,(BE127+Q127)*'NGER input 2'!$GS125*1.336*25,(BE127+Q127)*'NGER input 2'!$GS125*1.336*25)","v":0},{"$f":"IF($A127>=2016,(BF127+R127)*'NGER input 2'!$GS125*1.336*25,(BF127+R127)*'NGER input 2'!$GS125*1.336*25)","v":0},{"$f":"IF($A127>=2016,(BG127+S127)*'NGER input 2'!$GS125*1.336*25,(BG127+S127)*'NGER input 2'!$GS125*1.336*25)","v":0},{"$f":"IF($A127>=2016,(BH127+T127)*'NGER input 2'!$GS125*1.336*25,(BH127+T127)*'NGER input 2'!$GS125*1.336*25)","v":0},{"$f":"IF($A127>=2016,(BI127+U127)*'NGER input 2'!$GS125*1.336*25,(BI127+U127)*'NGER input 2'!$GS125*1.336*25)","v":0},{"$f":"IF($A127>=2016,(BJ127+V127)*'NGER input 2'!$GS125*1.336*25,(BJ127+V127)*'NGER input 2'!$GS125*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A126","v":122},null,{"$f":"IF(OR('NGER input 2'!$A126=2013,'NGER input 2'!$A126=2014),'NGER input 2'!ES126*'NGER input 2'!FC126*'NGER input 2'!FM126*'NGER input 2'!$GQ126,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A126=2013,'NGER input 2'!$A126=2014),'NGER input 2'!ET126*'NGER input 2'!FD126*'NGER input 2'!FN126*'NGER input 2'!$GQ126,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A126=2013,'NGER input 2'!$A126=2014),'NGER input 2'!EU126*'NGER input 2'!FE126*'NGER input 2'!FO126*'NGER input 2'!$GQ126,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A126=2013,'NGER input 2'!$A126=2014),'NGER input 2'!EV126*'NGER input 2'!FF126*'NGER input 2'!FP126*'NGER input 2'!$GQ126,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A126=2013,'NGER input 2'!$A126=2014),'NGER input 2'!EW126*'NGER input 2'!FG126*'NGER input 2'!FQ126*'NGER input 2'!$GQ126,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A126=2013,'NGER input 2'!$A126=2014),'NGER input 2'!EX126*'NGER input 2'!FH126*'NGER input 2'!FR126*'NGER input 2'!$GQ126,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A126=2013,'NGER input 2'!$A126=2014),'NGER input 2'!EY126*'NGER input 2'!FI126*'NGER input 2'!FS126*'NGER input 2'!$GQ126,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A126=2013,'NGER input 2'!$A126=2014),'NGER input 2'!EZ126*'NGER input 2'!FJ126*'NGER input 2'!FT126*'NGER input 2'!$GQ126,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A126=2013,'NGER input 2'!$A126=2014),'NGER input 2'!FA126*'NGER input 2'!FK126*'NGER input 2'!FU126*'NGER input 2'!$GQ126,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A126=2013,'NGER input 2'!$A126=2014),'NGER input 2'!FB126*'NGER input 2'!FL126*'NGER input 2'!FV126*'NGER input 2'!$GQ126,0)","v":0},{"$f":"C128*(1-EXP(-'NGER input 2'!FW126*(13-'NGER input 2'!$GR126-7)/12))","v":0},{"$f":"D128*(1-EXP(-'NGER input 2'!FX126*(13-'NGER input 2'!$GR126-7)/12))","v":0},{"$f":"E128*(1-EXP(-'NGER input 2'!FY126*(13-'NGER input 2'!$GR126-7)/12))","v":0},{"$f":"F128*(1-EXP(-'NGER input 2'!FZ126*(13-'NGER input 2'!$GR126-7)/12))","v":0},{"$f":"G128*(1-EXP(-'NGER input 2'!GA126*(13-'NGER input 2'!$GR126-7)/12))","v":0},{"$f":"H128*(1-EXP(-'NGER input 2'!GB126*(13-'NGER input 2'!$GR126-7)/12))","v":0},{"$f":"I128*(1-EXP(-'NGER input 2'!GC126*(13-'NGER input 2'!$GR126-7)/12))","v":0},{"$f":"J128*(1-EXP(-'NGER input 2'!GD126*(13-'NGER input 2'!$GR126-7)/12))","v":0},{"$f":"K128*(1-EXP(-'NGER input 2'!GE126*(13-'NGER input 2'!$GR126-7)/12))","v":0},{"$f":"L128*(1-EXP(-'NGER input 2'!GF126*(13-'NGER input 2'!$GR126-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q127/'NGER results'!$N127)*M128),0,('NGER results'!$Q127/'NGER results'!$N127)*M128)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q127/'NGER results'!$N127)*N128),0,('NGER results'!$Q127/'NGER results'!$N127)*N128)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q127/'NGER results'!$N127)*O128),0,('NGER results'!$Q127/'NGER results'!$N127)*O128)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q127/'NGER results'!$N127)*P128),0,('NGER results'!$Q127/'NGER results'!$N127)*P128)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q127/'NGER results'!$N127)*Q128),0,('NGER results'!$Q127/'NGER results'!$N127)*Q128)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q127/'NGER results'!$N127)*R128),0,('NGER results'!$Q127/'NGER results'!$N127)*R128)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q127/'NGER results'!$N127)*S128),0,('NGER results'!$Q127/'NGER results'!$N127)*S128)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q127/'NGER results'!$N127)*T128),0,('NGER results'!$Q127/'NGER results'!$N127)*T128)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q127/'NGER results'!$N127)*U128),0,('NGER results'!$Q127/'NGER results'!$N127)*U128)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q127/'NGER results'!$N127)*V128),0,('NGER results'!$Q127/'NGER results'!$N127)*V128)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ128*(1-EXP(-'NGER input 2'!FW126))","v":0},{"$f":"AR128*(1-EXP(-'NGER input 2'!FX126))","v":0},{"$f":"AS128*(1-EXP(-'NGER input 2'!FY126))","v":0},{"$f":"AT128*(1-EXP(-'NGER input 2'!FZ126))","v":0},{"$f":"AU128*(1-EXP(-'NGER input 2'!GA126))","v":0},{"$f":"AV128*(1-EXP(-'NGER input 2'!GB126))","v":0},{"$f":"AW128*(1-EXP(-'NGER input 2'!GC126))","v":0},{"$f":"AX128*(1-EXP(-'NGER input 2'!GD126))","v":0},{"$f":"AY128*(1-EXP(-'NGER input 2'!GE126))","v":0},{"$f":"AZ128*(1-EXP(-'NGER input 2'!GF126))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q127/'NGER results'!$N127)*BA128),0,('NGER results'!$Q127/'NGER results'!$N127)*BA128)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q127/'NGER results'!$N127)*BB128),0,('NGER results'!$Q127/'NGER results'!$N127)*BB128)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q127/'NGER results'!$N127)*BC128),0,('NGER results'!$Q127/'NGER results'!$N127)*BC128)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q127/'NGER results'!$N127)*BD128),0,('NGER results'!$Q127/'NGER results'!$N127)*BD128)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q127/'NGER results'!$N127)*BE128),0,('NGER results'!$Q127/'NGER results'!$N127)*BE128)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q127/'NGER results'!$N127)*BF128),0,('NGER results'!$Q127/'NGER results'!$N127)*BF128)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q127/'NGER results'!$N127)*BG128),0,('NGER results'!$Q127/'NGER results'!$N127)*BG128)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q127/'NGER results'!$N127)*BH128),0,('NGER results'!$Q127/'NGER results'!$N127)*BH128)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q127/'NGER results'!$N127)*BI128),0,('NGER results'!$Q127/'NGER results'!$N127)*BI128)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q127/'NGER results'!$N127)*BJ128),0,('NGER results'!$Q127/'NGER results'!$N127)*BJ128)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A128>=2016,(BA128+M128)*'NGER input 2'!$GS126*1.336*25,(BA128+M128)*'NGER input 2'!$GS126*1.336*25)","v":0},{"$f":"IF($A128>=2016,(BB128+N128)*'NGER input 2'!$GS126*1.336*25,(BB128+N128)*'NGER input 2'!$GS126*1.336*25)","v":0},{"$f":"IF($A128>=2016,(BC128+O128)*'NGER input 2'!$GS126*1.336*25,(BC128+O128)*'NGER input 2'!$GS126*1.336*25)","v":0},{"$f":"IF($A128>=2016,(BD128+P128)*'NGER input 2'!$GS126*1.336*25,(BD128+P128)*'NGER input 2'!$GS126*1.336*25)","v":0},{"$f":"IF($A128>=2016,(BE128+Q128)*'NGER input 2'!$GS126*1.336*25,(BE128+Q128)*'NGER input 2'!$GS126*1.336*25)","v":0},{"$f":"IF($A128>=2016,(BF128+R128)*'NGER input 2'!$GS126*1.336*25,(BF128+R128)*'NGER input 2'!$GS126*1.336*25)","v":0},{"$f":"IF($A128>=2016,(BG128+S128)*'NGER input 2'!$GS126*1.336*25,(BG128+S128)*'NGER input 2'!$GS126*1.336*25)","v":0},{"$f":"IF($A128>=2016,(BH128+T128)*'NGER input 2'!$GS126*1.336*25,(BH128+T128)*'NGER input 2'!$GS126*1.336*25)","v":0},{"$f":"IF($A128>=2016,(BI128+U128)*'NGER input 2'!$GS126*1.336*25,(BI128+U128)*'NGER input 2'!$GS126*1.336*25)","v":0},{"$f":"IF($A128>=2016,(BJ128+V128)*'NGER input 2'!$GS126*1.336*25,(BJ128+V128)*'NGER input 2'!$GS126*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A127","v":123},null,{"$f":"IF(OR('NGER input 2'!$A127=2013,'NGER input 2'!$A127=2014),'NGER input 2'!ES127*'NGER input 2'!FC127*'NGER input 2'!FM127*'NGER input 2'!$GQ127,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A127=2013,'NGER input 2'!$A127=2014),'NGER input 2'!ET127*'NGER input 2'!FD127*'NGER input 2'!FN127*'NGER input 2'!$GQ127,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A127=2013,'NGER input 2'!$A127=2014),'NGER input 2'!EU127*'NGER input 2'!FE127*'NGER input 2'!FO127*'NGER input 2'!$GQ127,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A127=2013,'NGER input 2'!$A127=2014),'NGER input 2'!EV127*'NGER input 2'!FF127*'NGER input 2'!FP127*'NGER input 2'!$GQ127,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A127=2013,'NGER input 2'!$A127=2014),'NGER input 2'!EW127*'NGER input 2'!FG127*'NGER input 2'!FQ127*'NGER input 2'!$GQ127,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A127=2013,'NGER input 2'!$A127=2014),'NGER input 2'!EX127*'NGER input 2'!FH127*'NGER input 2'!FR127*'NGER input 2'!$GQ127,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A127=2013,'NGER input 2'!$A127=2014),'NGER input 2'!EY127*'NGER input 2'!FI127*'NGER input 2'!FS127*'NGER input 2'!$GQ127,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A127=2013,'NGER input 2'!$A127=2014),'NGER input 2'!EZ127*'NGER input 2'!FJ127*'NGER input 2'!FT127*'NGER input 2'!$GQ127,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A127=2013,'NGER input 2'!$A127=2014),'NGER input 2'!FA127*'NGER input 2'!FK127*'NGER input 2'!FU127*'NGER input 2'!$GQ127,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A127=2013,'NGER input 2'!$A127=2014),'NGER input 2'!FB127*'NGER input 2'!FL127*'NGER input 2'!FV127*'NGER input 2'!$GQ127,0)","v":0},{"$f":"C129*(1-EXP(-'NGER input 2'!FW127*(13-'NGER input 2'!$GR127-7)/12))","v":0},{"$f":"D129*(1-EXP(-'NGER input 2'!FX127*(13-'NGER input 2'!$GR127-7)/12))","v":0},{"$f":"E129*(1-EXP(-'NGER input 2'!FY127*(13-'NGER input 2'!$GR127-7)/12))","v":0},{"$f":"F129*(1-EXP(-'NGER input 2'!FZ127*(13-'NGER input 2'!$GR127-7)/12))","v":0},{"$f":"G129*(1-EXP(-'NGER input 2'!GA127*(13-'NGER input 2'!$GR127-7)/12))","v":0},{"$f":"H129*(1-EXP(-'NGER input 2'!GB127*(13-'NGER input 2'!$GR127-7)/12))","v":0},{"$f":"I129*(1-EXP(-'NGER input 2'!GC127*(13-'NGER input 2'!$GR127-7)/12))","v":0},{"$f":"J129*(1-EXP(-'NGER input 2'!GD127*(13-'NGER input 2'!$GR127-7)/12))","v":0},{"$f":"K129*(1-EXP(-'NGER input 2'!GE127*(13-'NGER input 2'!$GR127-7)/12))","v":0},{"$f":"L129*(1-EXP(-'NGER input 2'!GF127*(13-'NGER input 2'!$GR127-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q128/'NGER results'!$N128)*M129),0,('NGER results'!$Q128/'NGER results'!$N128)*M129)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q128/'NGER results'!$N128)*N129),0,('NGER results'!$Q128/'NGER results'!$N128)*N129)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q128/'NGER results'!$N128)*O129),0,('NGER results'!$Q128/'NGER results'!$N128)*O129)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q128/'NGER results'!$N128)*P129),0,('NGER results'!$Q128/'NGER results'!$N128)*P129)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q128/'NGER results'!$N128)*Q129),0,('NGER results'!$Q128/'NGER results'!$N128)*Q129)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q128/'NGER results'!$N128)*R129),0,('NGER results'!$Q128/'NGER results'!$N128)*R129)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q128/'NGER results'!$N128)*S129),0,('NGER results'!$Q128/'NGER results'!$N128)*S129)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q128/'NGER results'!$N128)*T129),0,('NGER results'!$Q128/'NGER results'!$N128)*T129)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q128/'NGER results'!$N128)*U129),0,('NGER results'!$Q128/'NGER results'!$N128)*U129)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q128/'NGER results'!$N128)*V129),0,('NGER results'!$Q128/'NGER results'!$N128)*V129)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ129*(1-EXP(-'NGER input 2'!FW127))","v":0},{"$f":"AR129*(1-EXP(-'NGER input 2'!FX127))","v":0},{"$f":"AS129*(1-EXP(-'NGER input 2'!FY127))","v":0},{"$f":"AT129*(1-EXP(-'NGER input 2'!FZ127))","v":0},{"$f":"AU129*(1-EXP(-'NGER input 2'!GA127))","v":0},{"$f":"AV129*(1-EXP(-'NGER input 2'!GB127))","v":0},{"$f":"AW129*(1-EXP(-'NGER input 2'!GC127))","v":0},{"$f":"AX129*(1-EXP(-'NGER input 2'!GD127))","v":0},{"$f":"AY129*(1-EXP(-'NGER input 2'!GE127))","v":0},{"$f":"AZ129*(1-EXP(-'NGER input 2'!GF127))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q128/'NGER results'!$N128)*BA129),0,('NGER results'!$Q128/'NGER results'!$N128)*BA129)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q128/'NGER results'!$N128)*BB129),0,('NGER results'!$Q128/'NGER results'!$N128)*BB129)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q128/'NGER results'!$N128)*BC129),0,('NGER results'!$Q128/'NGER results'!$N128)*BC129)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q128/'NGER results'!$N128)*BD129),0,('NGER results'!$Q128/'NGER results'!$N128)*BD129)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q128/'NGER results'!$N128)*BE129),0,('NGER results'!$Q128/'NGER results'!$N128)*BE129)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q128/'NGER results'!$N128)*BF129),0,('NGER results'!$Q128/'NGER results'!$N128)*BF129)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q128/'NGER results'!$N128)*BG129),0,('NGER results'!$Q128/'NGER results'!$N128)*BG129)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q128/'NGER results'!$N128)*BH129),0,('NGER results'!$Q128/'NGER results'!$N128)*BH129)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q128/'NGER results'!$N128)*BI129),0,('NGER results'!$Q128/'NGER results'!$N128)*BI129)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q128/'NGER results'!$N128)*BJ129),0,('NGER results'!$Q128/'NGER results'!$N128)*BJ129)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A129>=2016,(BA129+M129)*'NGER input 2'!$GS127*1.336*25,(BA129+M129)*'NGER input 2'!$GS127*1.336*25)","v":0},{"$f":"IF($A129>=2016,(BB129+N129)*'NGER input 2'!$GS127*1.336*25,(BB129+N129)*'NGER input 2'!$GS127*1.336*25)","v":0},{"$f":"IF($A129>=2016,(BC129+O129)*'NGER input 2'!$GS127*1.336*25,(BC129+O129)*'NGER input 2'!$GS127*1.336*25)","v":0},{"$f":"IF($A129>=2016,(BD129+P129)*'NGER input 2'!$GS127*1.336*25,(BD129+P129)*'NGER input 2'!$GS127*1.336*25)","v":0},{"$f":"IF($A129>=2016,(BE129+Q129)*'NGER input 2'!$GS127*1.336*25,(BE129+Q129)*'NGER input 2'!$GS127*1.336*25)","v":0},{"$f":"IF($A129>=2016,(BF129+R129)*'NGER input 2'!$GS127*1.336*25,(BF129+R129)*'NGER input 2'!$GS127*1.336*25)","v":0},{"$f":"IF($A129>=2016,(BG129+S129)*'NGER input 2'!$GS127*1.336*25,(BG129+S129)*'NGER input 2'!$GS127*1.336*25)","v":0},{"$f":"IF($A129>=2016,(BH129+T129)*'NGER input 2'!$GS127*1.336*25,(BH129+T129)*'NGER input 2'!$GS127*1.336*25)","v":0},{"$f":"IF($A129>=2016,(BI129+U129)*'NGER input 2'!$GS127*1.336*25,(BI129+U129)*'NGER input 2'!$GS127*1.336*25)","v":0},{"$f":"IF($A129>=2016,(BJ129+V129)*'NGER input 2'!$GS127*1.336*25,(BJ129+V129)*'NGER input 2'!$GS127*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A128","v":124},null,{"$f":"IF(OR('NGER input 2'!$A128=2013,'NGER input 2'!$A128=2014),'NGER input 2'!ES128*'NGER input 2'!FC128*'NGER input 2'!FM128*'NGER input 2'!$GQ128,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A128=2013,'NGER input 2'!$A128=2014),'NGER input 2'!ET128*'NGER input 2'!FD128*'NGER input 2'!FN128*'NGER input 2'!$GQ128,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A128=2013,'NGER input 2'!$A128=2014),'NGER input 2'!EU128*'NGER input 2'!FE128*'NGER input 2'!FO128*'NGER input 2'!$GQ128,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A128=2013,'NGER input 2'!$A128=2014),'NGER input 2'!EV128*'NGER input 2'!FF128*'NGER input 2'!FP128*'NGER input 2'!$GQ128,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A128=2013,'NGER input 2'!$A128=2014),'NGER input 2'!EW128*'NGER input 2'!FG128*'NGER input 2'!FQ128*'NGER input 2'!$GQ128,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A128=2013,'NGER input 2'!$A128=2014),'NGER input 2'!EX128*'NGER input 2'!FH128*'NGER input 2'!FR128*'NGER input 2'!$GQ128,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A128=2013,'NGER input 2'!$A128=2014),'NGER input 2'!EY128*'NGER input 2'!FI128*'NGER input 2'!FS128*'NGER input 2'!$GQ128,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A128=2013,'NGER input 2'!$A128=2014),'NGER input 2'!EZ128*'NGER input 2'!FJ128*'NGER input 2'!FT128*'NGER input 2'!$GQ128,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A128=2013,'NGER input 2'!$A128=2014),'NGER input 2'!FA128*'NGER input 2'!FK128*'NGER input 2'!FU128*'NGER input 2'!$GQ128,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A128=2013,'NGER input 2'!$A128=2014),'NGER input 2'!FB128*'NGER input 2'!FL128*'NGER input 2'!FV128*'NGER input 2'!$GQ128,0)","v":0},{"$f":"C130*(1-EXP(-'NGER input 2'!FW128*(13-'NGER input 2'!$GR128-7)/12))","v":0},{"$f":"D130*(1-EXP(-'NGER input 2'!FX128*(13-'NGER input 2'!$GR128-7)/12))","v":0},{"$f":"E130*(1-EXP(-'NGER input 2'!FY128*(13-'NGER input 2'!$GR128-7)/12))","v":0},{"$f":"F130*(1-EXP(-'NGER input 2'!FZ128*(13-'NGER input 2'!$GR128-7)/12))","v":0},{"$f":"G130*(1-EXP(-'NGER input 2'!GA128*(13-'NGER input 2'!$GR128-7)/12))","v":0},{"$f":"H130*(1-EXP(-'NGER input 2'!GB128*(13-'NGER input 2'!$GR128-7)/12))","v":0},{"$f":"I130*(1-EXP(-'NGER input 2'!GC128*(13-'NGER input 2'!$GR128-7)/12))","v":0},{"$f":"J130*(1-EXP(-'NGER input 2'!GD128*(13-'NGER input 2'!$GR128-7)/12))","v":0},{"$f":"K130*(1-EXP(-'NGER input 2'!GE128*(13-'NGER input 2'!$GR128-7)/12))","v":0},{"$f":"L130*(1-EXP(-'NGER input 2'!GF128*(13-'NGER input 2'!$GR128-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q129/'NGER results'!$N129)*M130),0,('NGER results'!$Q129/'NGER results'!$N129)*M130)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q129/'NGER results'!$N129)*N130),0,('NGER results'!$Q129/'NGER results'!$N129)*N130)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q129/'NGER results'!$N129)*O130),0,('NGER results'!$Q129/'NGER results'!$N129)*O130)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q129/'NGER results'!$N129)*P130),0,('NGER results'!$Q129/'NGER results'!$N129)*P130)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q129/'NGER results'!$N129)*Q130),0,('NGER results'!$Q129/'NGER results'!$N129)*Q130)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q129/'NGER results'!$N129)*R130),0,('NGER results'!$Q129/'NGER results'!$N129)*R130)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q129/'NGER results'!$N129)*S130),0,('NGER results'!$Q129/'NGER results'!$N129)*S130)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q129/'NGER results'!$N129)*T130),0,('NGER results'!$Q129/'NGER results'!$N129)*T130)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q129/'NGER results'!$N129)*U130),0,('NGER results'!$Q129/'NGER results'!$N129)*U130)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q129/'NGER results'!$N129)*V130),0,('NGER results'!$Q129/'NGER results'!$N129)*V130)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ130*(1-EXP(-'NGER input 2'!FW128))","v":0},{"$f":"AR130*(1-EXP(-'NGER input 2'!FX128))","v":0},{"$f":"AS130*(1-EXP(-'NGER input 2'!FY128))","v":0},{"$f":"AT130*(1-EXP(-'NGER input 2'!FZ128))","v":0},{"$f":"AU130*(1-EXP(-'NGER input 2'!GA128))","v":0},{"$f":"AV130*(1-EXP(-'NGER input 2'!GB128))","v":0},{"$f":"AW130*(1-EXP(-'NGER input 2'!GC128))","v":0},{"$f":"AX130*(1-EXP(-'NGER input 2'!GD128))","v":0},{"$f":"AY130*(1-EXP(-'NGER input 2'!GE128))","v":0},{"$f":"AZ130*(1-EXP(-'NGER input 2'!GF128))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q129/'NGER results'!$N129)*BA130),0,('NGER results'!$Q129/'NGER results'!$N129)*BA130)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q129/'NGER results'!$N129)*BB130),0,('NGER results'!$Q129/'NGER results'!$N129)*BB130)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q129/'NGER results'!$N129)*BC130),0,('NGER results'!$Q129/'NGER results'!$N129)*BC130)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q129/'NGER results'!$N129)*BD130),0,('NGER results'!$Q129/'NGER results'!$N129)*BD130)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q129/'NGER results'!$N129)*BE130),0,('NGER results'!$Q129/'NGER results'!$N129)*BE130)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q129/'NGER results'!$N129)*BF130),0,('NGER results'!$Q129/'NGER results'!$N129)*BF130)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q129/'NGER results'!$N129)*BG130),0,('NGER results'!$Q129/'NGER results'!$N129)*BG130)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q129/'NGER results'!$N129)*BH130),0,('NGER results'!$Q129/'NGER results'!$N129)*BH130)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q129/'NGER results'!$N129)*BI130),0,('NGER results'!$Q129/'NGER results'!$N129)*BI130)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q129/'NGER results'!$N129)*BJ130),0,('NGER results'!$Q129/'NGER results'!$N129)*BJ130)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A130>=2016,(BA130+M130)*'NGER input 2'!$GS128*1.336*25,(BA130+M130)*'NGER input 2'!$GS128*1.336*25)","v":0},{"$f":"IF($A130>=2016,(BB130+N130)*'NGER input 2'!$GS128*1.336*25,(BB130+N130)*'NGER input 2'!$GS128*1.336*25)","v":0},{"$f":"IF($A130>=2016,(BC130+O130)*'NGER input 2'!$GS128*1.336*25,(BC130+O130)*'NGER input 2'!$GS128*1.336*25)","v":0},{"$f":"IF($A130>=2016,(BD130+P130)*'NGER input 2'!$GS128*1.336*25,(BD130+P130)*'NGER input 2'!$GS128*1.336*25)","v":0},{"$f":"IF($A130>=2016,(BE130+Q130)*'NGER input 2'!$GS128*1.336*25,(BE130+Q130)*'NGER input 2'!$GS128*1.336*25)","v":0},{"$f":"IF($A130>=2016,(BF130+R130)*'NGER input 2'!$GS128*1.336*25,(BF130+R130)*'NGER input 2'!$GS128*1.336*25)","v":0},{"$f":"IF($A130>=2016,(BG130+S130)*'NGER input 2'!$GS128*1.336*25,(BG130+S130)*'NGER input 2'!$GS128*1.336*25)","v":0},{"$f":"IF($A130>=2016,(BH130+T130)*'NGER input 2'!$GS128*1.336*25,(BH130+T130)*'NGER input 2'!$GS128*1.336*25)","v":0},{"$f":"IF($A130>=2016,(BI130+U130)*'NGER input 2'!$GS128*1.336*25,(BI130+U130)*'NGER input 2'!$GS128*1.336*25)","v":0},{"$f":"IF($A130>=2016,(BJ130+V130)*'NGER input 2'!$GS128*1.336*25,(BJ130+V130)*'NGER input 2'!$GS128*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A129","v":125},null,{"$f":"IF(OR('NGER input 2'!$A129=2013,'NGER input 2'!$A129=2014),'NGER input 2'!ES129*'NGER input 2'!FC129*'NGER input 2'!FM129*'NGER input 2'!$GQ129,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A129=2013,'NGER input 2'!$A129=2014),'NGER input 2'!ET129*'NGER input 2'!FD129*'NGER input 2'!FN129*'NGER input 2'!$GQ129,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A129=2013,'NGER input 2'!$A129=2014),'NGER input 2'!EU129*'NGER input 2'!FE129*'NGER input 2'!FO129*'NGER input 2'!$GQ129,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A129=2013,'NGER input 2'!$A129=2014),'NGER input 2'!EV129*'NGER input 2'!FF129*'NGER input 2'!FP129*'NGER input 2'!$GQ129,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A129=2013,'NGER input 2'!$A129=2014),'NGER input 2'!EW129*'NGER input 2'!FG129*'NGER input 2'!FQ129*'NGER input 2'!$GQ129,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A129=2013,'NGER input 2'!$A129=2014),'NGER input 2'!EX129*'NGER input 2'!FH129*'NGER input 2'!FR129*'NGER input 2'!$GQ129,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A129=2013,'NGER input 2'!$A129=2014),'NGER input 2'!EY129*'NGER input 2'!FI129*'NGER input 2'!FS129*'NGER input 2'!$GQ129,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A129=2013,'NGER input 2'!$A129=2014),'NGER input 2'!EZ129*'NGER input 2'!FJ129*'NGER input 2'!FT129*'NGER input 2'!$GQ129,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A129=2013,'NGER input 2'!$A129=2014),'NGER input 2'!FA129*'NGER input 2'!FK129*'NGER input 2'!FU129*'NGER input 2'!$GQ129,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A129=2013,'NGER input 2'!$A129=2014),'NGER input 2'!FB129*'NGER input 2'!FL129*'NGER input 2'!FV129*'NGER input 2'!$GQ129,0)","v":0},{"$f":"C131*(1-EXP(-'NGER input 2'!FW129*(13-'NGER input 2'!$GR129-7)/12))","v":0},{"$f":"D131*(1-EXP(-'NGER input 2'!FX129*(13-'NGER input 2'!$GR129-7)/12))","v":0},{"$f":"E131*(1-EXP(-'NGER input 2'!FY129*(13-'NGER input 2'!$GR129-7)/12))","v":0},{"$f":"F131*(1-EXP(-'NGER input 2'!FZ129*(13-'NGER input 2'!$GR129-7)/12))","v":0},{"$f":"G131*(1-EXP(-'NGER input 2'!GA129*(13-'NGER input 2'!$GR129-7)/12))","v":0},{"$f":"H131*(1-EXP(-'NGER input 2'!GB129*(13-'NGER input 2'!$GR129-7)/12))","v":0},{"$f":"I131*(1-EXP(-'NGER input 2'!GC129*(13-'NGER input 2'!$GR129-7)/12))","v":0},{"$f":"J131*(1-EXP(-'NGER input 2'!GD129*(13-'NGER input 2'!$GR129-7)/12))","v":0},{"$f":"K131*(1-EXP(-'NGER input 2'!GE129*(13-'NGER input 2'!$GR129-7)/12))","v":0},{"$f":"L131*(1-EXP(-'NGER input 2'!GF129*(13-'NGER input 2'!$GR129-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q130/'NGER results'!$N130)*M131),0,('NGER results'!$Q130/'NGER results'!$N130)*M131)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q130/'NGER results'!$N130)*N131),0,('NGER results'!$Q130/'NGER results'!$N130)*N131)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q130/'NGER results'!$N130)*O131),0,('NGER results'!$Q130/'NGER results'!$N130)*O131)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q130/'NGER results'!$N130)*P131),0,('NGER results'!$Q130/'NGER results'!$N130)*P131)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q130/'NGER results'!$N130)*Q131),0,('NGER results'!$Q130/'NGER results'!$N130)*Q131)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q130/'NGER results'!$N130)*R131),0,('NGER results'!$Q130/'NGER results'!$N130)*R131)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q130/'NGER results'!$N130)*S131),0,('NGER results'!$Q130/'NGER results'!$N130)*S131)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q130/'NGER results'!$N130)*T131),0,('NGER results'!$Q130/'NGER results'!$N130)*T131)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q130/'NGER results'!$N130)*U131),0,('NGER results'!$Q130/'NGER results'!$N130)*U131)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q130/'NGER results'!$N130)*V131),0,('NGER results'!$Q130/'NGER results'!$N130)*V131)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ131*(1-EXP(-'NGER input 2'!FW129))","v":0},{"$f":"AR131*(1-EXP(-'NGER input 2'!FX129))","v":0},{"$f":"AS131*(1-EXP(-'NGER input 2'!FY129))","v":0},{"$f":"AT131*(1-EXP(-'NGER input 2'!FZ129))","v":0},{"$f":"AU131*(1-EXP(-'NGER input 2'!GA129))","v":0},{"$f":"AV131*(1-EXP(-'NGER input 2'!GB129))","v":0},{"$f":"AW131*(1-EXP(-'NGER input 2'!GC129))","v":0},{"$f":"AX131*(1-EXP(-'NGER input 2'!GD129))","v":0},{"$f":"AY131*(1-EXP(-'NGER input 2'!GE129))","v":0},{"$f":"AZ131*(1-EXP(-'NGER input 2'!GF129))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q130/'NGER results'!$N130)*BA131),0,('NGER results'!$Q130/'NGER results'!$N130)*BA131)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q130/'NGER results'!$N130)*BB131),0,('NGER results'!$Q130/'NGER results'!$N130)*BB131)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q130/'NGER results'!$N130)*BC131),0,('NGER results'!$Q130/'NGER results'!$N130)*BC131)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q130/'NGER results'!$N130)*BD131),0,('NGER results'!$Q130/'NGER results'!$N130)*BD131)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q130/'NGER results'!$N130)*BE131),0,('NGER results'!$Q130/'NGER results'!$N130)*BE131)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q130/'NGER results'!$N130)*BF131),0,('NGER results'!$Q130/'NGER results'!$N130)*BF131)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q130/'NGER results'!$N130)*BG131),0,('NGER results'!$Q130/'NGER results'!$N130)*BG131)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q130/'NGER results'!$N130)*BH131),0,('NGER results'!$Q130/'NGER results'!$N130)*BH131)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q130/'NGER results'!$N130)*BI131),0,('NGER results'!$Q130/'NGER results'!$N130)*BI131)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q130/'NGER results'!$N130)*BJ131),0,('NGER results'!$Q130/'NGER results'!$N130)*BJ131)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A131>=2016,(BA131+M131)*'NGER input 2'!$GS129*1.336*25,(BA131+M131)*'NGER input 2'!$GS129*1.336*25)","v":0},{"$f":"IF($A131>=2016,(BB131+N131)*'NGER input 2'!$GS129*1.336*25,(BB131+N131)*'NGER input 2'!$GS129*1.336*25)","v":0},{"$f":"IF($A131>=2016,(BC131+O131)*'NGER input 2'!$GS129*1.336*25,(BC131+O131)*'NGER input 2'!$GS129*1.336*25)","v":0},{"$f":"IF($A131>=2016,(BD131+P131)*'NGER input 2'!$GS129*1.336*25,(BD131+P131)*'NGER input 2'!$GS129*1.336*25)","v":0},{"$f":"IF($A131>=2016,(BE131+Q131)*'NGER input 2'!$GS129*1.336*25,(BE131+Q131)*'NGER input 2'!$GS129*1.336*25)","v":0},{"$f":"IF($A131>=2016,(BF131+R131)*'NGER input 2'!$GS129*1.336*25,(BF131+R131)*'NGER input 2'!$GS129*1.336*25)","v":0},{"$f":"IF($A131>=2016,(BG131+S131)*'NGER input 2'!$GS129*1.336*25,(BG131+S131)*'NGER input 2'!$GS129*1.336*25)","v":0},{"$f":"IF($A131>=2016,(BH131+T131)*'NGER input 2'!$GS129*1.336*25,(BH131+T131)*'NGER input 2'!$GS129*1.336*25)","v":0},{"$f":"IF($A131>=2016,(BI131+U131)*'NGER input 2'!$GS129*1.336*25,(BI131+U131)*'NGER input 2'!$GS129*1.336*25)","v":0},{"$f":"IF($A131>=2016,(BJ131+V131)*'NGER input 2'!$GS129*1.336*25,(BJ131+V131)*'NGER input 2'!$GS129*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A130","v":126},null,{"$f":"IF(OR('NGER input 2'!$A130=2013,'NGER input 2'!$A130=2014),'NGER input 2'!ES130*'NGER input 2'!FC130*'NGER input 2'!FM130*'NGER input 2'!$GQ130,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A130=2013,'NGER input 2'!$A130=2014),'NGER input 2'!ET130*'NGER input 2'!FD130*'NGER input 2'!FN130*'NGER input 2'!$GQ130,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A130=2013,'NGER input 2'!$A130=2014),'NGER input 2'!EU130*'NGER input 2'!FE130*'NGER input 2'!FO130*'NGER input 2'!$GQ130,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A130=2013,'NGER input 2'!$A130=2014),'NGER input 2'!EV130*'NGER input 2'!FF130*'NGER input 2'!FP130*'NGER input 2'!$GQ130,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A130=2013,'NGER input 2'!$A130=2014),'NGER input 2'!EW130*'NGER input 2'!FG130*'NGER input 2'!FQ130*'NGER input 2'!$GQ130,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A130=2013,'NGER input 2'!$A130=2014),'NGER input 2'!EX130*'NGER input 2'!FH130*'NGER input 2'!FR130*'NGER input 2'!$GQ130,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A130=2013,'NGER input 2'!$A130=2014),'NGER input 2'!EY130*'NGER input 2'!FI130*'NGER input 2'!FS130*'NGER input 2'!$GQ130,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A130=2013,'NGER input 2'!$A130=2014),'NGER input 2'!EZ130*'NGER input 2'!FJ130*'NGER input 2'!FT130*'NGER input 2'!$GQ130,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A130=2013,'NGER input 2'!$A130=2014),'NGER input 2'!FA130*'NGER input 2'!FK130*'NGER input 2'!FU130*'NGER input 2'!$GQ130,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A130=2013,'NGER input 2'!$A130=2014),'NGER input 2'!FB130*'NGER input 2'!FL130*'NGER input 2'!FV130*'NGER input 2'!$GQ130,0)","v":0},{"$f":"C132*(1-EXP(-'NGER input 2'!FW130*(13-'NGER input 2'!$GR130-7)/12))","v":0},{"$f":"D132*(1-EXP(-'NGER input 2'!FX130*(13-'NGER input 2'!$GR130-7)/12))","v":0},{"$f":"E132*(1-EXP(-'NGER input 2'!FY130*(13-'NGER input 2'!$GR130-7)/12))","v":0},{"$f":"F132*(1-EXP(-'NGER input 2'!FZ130*(13-'NGER input 2'!$GR130-7)/12))","v":0},{"$f":"G132*(1-EXP(-'NGER input 2'!GA130*(13-'NGER input 2'!$GR130-7)/12))","v":0},{"$f":"H132*(1-EXP(-'NGER input 2'!GB130*(13-'NGER input 2'!$GR130-7)/12))","v":0},{"$f":"I132*(1-EXP(-'NGER input 2'!GC130*(13-'NGER input 2'!$GR130-7)/12))","v":0},{"$f":"J132*(1-EXP(-'NGER input 2'!GD130*(13-'NGER input 2'!$GR130-7)/12))","v":0},{"$f":"K132*(1-EXP(-'NGER input 2'!GE130*(13-'NGER input 2'!$GR130-7)/12))","v":0},{"$f":"L132*(1-EXP(-'NGER input 2'!GF130*(13-'NGER input 2'!$GR130-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q131/'NGER results'!$N131)*M132),0,('NGER results'!$Q131/'NGER results'!$N131)*M132)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q131/'NGER results'!$N131)*N132),0,('NGER results'!$Q131/'NGER results'!$N131)*N132)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q131/'NGER results'!$N131)*O132),0,('NGER results'!$Q131/'NGER results'!$N131)*O132)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q131/'NGER results'!$N131)*P132),0,('NGER results'!$Q131/'NGER results'!$N131)*P132)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q131/'NGER results'!$N131)*Q132),0,('NGER results'!$Q131/'NGER results'!$N131)*Q132)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q131/'NGER results'!$N131)*R132),0,('NGER results'!$Q131/'NGER results'!$N131)*R132)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q131/'NGER results'!$N131)*S132),0,('NGER results'!$Q131/'NGER results'!$N131)*S132)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q131/'NGER results'!$N131)*T132),0,('NGER results'!$Q131/'NGER results'!$N131)*T132)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q131/'NGER results'!$N131)*U132),0,('NGER results'!$Q131/'NGER results'!$N131)*U132)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q131/'NGER results'!$N131)*V132),0,('NGER results'!$Q131/'NGER results'!$N131)*V132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ132*(1-EXP(-'NGER input 2'!FW130))","v":0},{"$f":"AR132*(1-EXP(-'NGER input 2'!FX130))","v":0},{"$f":"AS132*(1-EXP(-'NGER input 2'!FY130))","v":0},{"$f":"AT132*(1-EXP(-'NGER input 2'!FZ130))","v":0},{"$f":"AU132*(1-EXP(-'NGER input 2'!GA130))","v":0},{"$f":"AV132*(1-EXP(-'NGER input 2'!GB130))","v":0},{"$f":"AW132*(1-EXP(-'NGER input 2'!GC130))","v":0},{"$f":"AX132*(1-EXP(-'NGER input 2'!GD130))","v":0},{"$f":"AY132*(1-EXP(-'NGER input 2'!GE130))","v":0},{"$f":"AZ132*(1-EXP(-'NGER input 2'!GF130))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q131/'NGER results'!$N131)*BA132),0,('NGER results'!$Q131/'NGER results'!$N131)*BA132)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q131/'NGER results'!$N131)*BB132),0,('NGER results'!$Q131/'NGER results'!$N131)*BB132)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q131/'NGER results'!$N131)*BC132),0,('NGER results'!$Q131/'NGER results'!$N131)*BC132)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q131/'NGER results'!$N131)*BD132),0,('NGER results'!$Q131/'NGER results'!$N131)*BD132)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q131/'NGER results'!$N131)*BE132),0,('NGER results'!$Q131/'NGER results'!$N131)*BE132)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q131/'NGER results'!$N131)*BF132),0,('NGER results'!$Q131/'NGER results'!$N131)*BF132)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q131/'NGER results'!$N131)*BG132),0,('NGER results'!$Q131/'NGER results'!$N131)*BG132)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q131/'NGER results'!$N131)*BH132),0,('NGER results'!$Q131/'NGER results'!$N131)*BH132)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q131/'NGER results'!$N131)*BI132),0,('NGER results'!$Q131/'NGER results'!$N131)*BI132)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q131/'NGER results'!$N131)*BJ132),0,('NGER results'!$Q131/'NGER results'!$N131)*BJ132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A132>=2016,(BA132+M132)*'NGER input 2'!$GS130*1.336*25,(BA132+M132)*'NGER input 2'!$GS130*1.336*25)","v":0},{"$f":"IF($A132>=2016,(BB132+N132)*'NGER input 2'!$GS130*1.336*25,(BB132+N132)*'NGER input 2'!$GS130*1.336*25)","v":0},{"$f":"IF($A132>=2016,(BC132+O132)*'NGER input 2'!$GS130*1.336*25,(BC132+O132)*'NGER input 2'!$GS130*1.336*25)","v":0},{"$f":"IF($A132>=2016,(BD132+P132)*'NGER input 2'!$GS130*1.336*25,(BD132+P132)*'NGER input 2'!$GS130*1.336*25)","v":0},{"$f":"IF($A132>=2016,(BE132+Q132)*'NGER input 2'!$GS130*1.336*25,(BE132+Q132)*'NGER input 2'!$GS130*1.336*25)","v":0},{"$f":"IF($A132>=2016,(BF132+R132)*'NGER input 2'!$GS130*1.336*25,(BF132+R132)*'NGER input 2'!$GS130*1.336*25)","v":0},{"$f":"IF($A132>=2016,(BG132+S132)*'NGER input 2'!$GS130*1.336*25,(BG132+S132)*'NGER input 2'!$GS130*1.336*25)","v":0},{"$f":"IF($A132>=2016,(BH132+T132)*'NGER input 2'!$GS130*1.336*25,(BH132+T132)*'NGER input 2'!$GS130*1.336*25)","v":0},{"$f":"IF($A132>=2016,(BI132+U132)*'NGER input 2'!$GS130*1.336*25,(BI132+U132)*'NGER input 2'!$GS130*1.336*25)","v":0},{"$f":"IF($A132>=2016,(BJ132+V132)*'NGER input 2'!$GS130*1.336*25,(BJ132+V132)*'NGER input 2'!$GS130*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A131","v":127},null,{"$f":"IF(OR('NGER input 2'!$A131=2013,'NGER input 2'!$A131=2014),'NGER input 2'!ES131*'NGER input 2'!FC131*'NGER input 2'!FM131*'NGER input 2'!$GQ131,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A131=2013,'NGER input 2'!$A131=2014),'NGER input 2'!ET131*'NGER input 2'!FD131*'NGER input 2'!FN131*'NGER input 2'!$GQ131,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A131=2013,'NGER input 2'!$A131=2014),'NGER input 2'!EU131*'NGER input 2'!FE131*'NGER input 2'!FO131*'NGER input 2'!$GQ131,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A131=2013,'NGER input 2'!$A131=2014),'NGER input 2'!EV131*'NGER input 2'!FF131*'NGER input 2'!FP131*'NGER input 2'!$GQ131,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A131=2013,'NGER input 2'!$A131=2014),'NGER input 2'!EW131*'NGER input 2'!FG131*'NGER input 2'!FQ131*'NGER input 2'!$GQ131,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A131=2013,'NGER input 2'!$A131=2014),'NGER input 2'!EX131*'NGER input 2'!FH131*'NGER input 2'!FR131*'NGER input 2'!$GQ131,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A131=2013,'NGER input 2'!$A131=2014),'NGER input 2'!EY131*'NGER input 2'!FI131*'NGER input 2'!FS131*'NGER input 2'!$GQ131,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A131=2013,'NGER input 2'!$A131=2014),'NGER input 2'!EZ131*'NGER input 2'!FJ131*'NGER input 2'!FT131*'NGER input 2'!$GQ131,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A131=2013,'NGER input 2'!$A131=2014),'NGER input 2'!FA131*'NGER input 2'!FK131*'NGER input 2'!FU131*'NGER input 2'!$GQ131,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A131=2013,'NGER input 2'!$A131=2014),'NGER input 2'!FB131*'NGER input 2'!FL131*'NGER input 2'!FV131*'NGER input 2'!$GQ131,0)","v":0},{"$f":"C133*(1-EXP(-'NGER input 2'!FW131*(13-'NGER input 2'!$GR131-7)/12))","v":0},{"$f":"D133*(1-EXP(-'NGER input 2'!FX131*(13-'NGER input 2'!$GR131-7)/12))","v":0},{"$f":"E133*(1-EXP(-'NGER input 2'!FY131*(13-'NGER input 2'!$GR131-7)/12))","v":0},{"$f":"F133*(1-EXP(-'NGER input 2'!FZ131*(13-'NGER input 2'!$GR131-7)/12))","v":0},{"$f":"G133*(1-EXP(-'NGER input 2'!GA131*(13-'NGER input 2'!$GR131-7)/12))","v":0},{"$f":"H133*(1-EXP(-'NGER input 2'!GB131*(13-'NGER input 2'!$GR131-7)/12))","v":0},{"$f":"I133*(1-EXP(-'NGER input 2'!GC131*(13-'NGER input 2'!$GR131-7)/12))","v":0},{"$f":"J133*(1-EXP(-'NGER input 2'!GD131*(13-'NGER input 2'!$GR131-7)/12))","v":0},{"$f":"K133*(1-EXP(-'NGER input 2'!GE131*(13-'NGER input 2'!$GR131-7)/12))","v":0},{"$f":"L133*(1-EXP(-'NGER input 2'!GF131*(13-'NGER input 2'!$GR131-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q132/'NGER results'!$N132)*M133),0,('NGER results'!$Q132/'NGER results'!$N132)*M133)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q132/'NGER results'!$N132)*N133),0,('NGER results'!$Q132/'NGER results'!$N132)*N133)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q132/'NGER results'!$N132)*O133),0,('NGER results'!$Q132/'NGER results'!$N132)*O133)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q132/'NGER results'!$N132)*P133),0,('NGER results'!$Q132/'NGER results'!$N132)*P133)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q132/'NGER results'!$N132)*Q133),0,('NGER results'!$Q132/'NGER results'!$N132)*Q133)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q132/'NGER results'!$N132)*R133),0,('NGER results'!$Q132/'NGER results'!$N132)*R133)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q132/'NGER results'!$N132)*S133),0,('NGER results'!$Q132/'NGER results'!$N132)*S133)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q132/'NGER results'!$N132)*T133),0,('NGER results'!$Q132/'NGER results'!$N132)*T133)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q132/'NGER results'!$N132)*U133),0,('NGER results'!$Q132/'NGER results'!$N132)*U133)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q132/'NGER results'!$N132)*V133),0,('NGER results'!$Q132/'NGER results'!$N132)*V133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ133*(1-EXP(-'NGER input 2'!FW131))","v":0},{"$f":"AR133*(1-EXP(-'NGER input 2'!FX131))","v":0},{"$f":"AS133*(1-EXP(-'NGER input 2'!FY131))","v":0},{"$f":"AT133*(1-EXP(-'NGER input 2'!FZ131))","v":0},{"$f":"AU133*(1-EXP(-'NGER input 2'!GA131))","v":0},{"$f":"AV133*(1-EXP(-'NGER input 2'!GB131))","v":0},{"$f":"AW133*(1-EXP(-'NGER input 2'!GC131))","v":0},{"$f":"AX133*(1-EXP(-'NGER input 2'!GD131))","v":0},{"$f":"AY133*(1-EXP(-'NGER input 2'!GE131))","v":0},{"$f":"AZ133*(1-EXP(-'NGER input 2'!GF131))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q132/'NGER results'!$N132)*BA133),0,('NGER results'!$Q132/'NGER results'!$N132)*BA133)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q132/'NGER results'!$N132)*BB133),0,('NGER results'!$Q132/'NGER results'!$N132)*BB133)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q132/'NGER results'!$N132)*BC133),0,('NGER results'!$Q132/'NGER results'!$N132)*BC133)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q132/'NGER results'!$N132)*BD133),0,('NGER results'!$Q132/'NGER results'!$N132)*BD133)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q132/'NGER results'!$N132)*BE133),0,('NGER results'!$Q132/'NGER results'!$N132)*BE133)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q132/'NGER results'!$N132)*BF133),0,('NGER results'!$Q132/'NGER results'!$N132)*BF133)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q132/'NGER results'!$N132)*BG133),0,('NGER results'!$Q132/'NGER results'!$N132)*BG133)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q132/'NGER results'!$N132)*BH133),0,('NGER results'!$Q132/'NGER results'!$N132)*BH133)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q132/'NGER results'!$N132)*BI133),0,('NGER results'!$Q132/'NGER results'!$N132)*BI133)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q132/'NGER results'!$N132)*BJ133),0,('NGER results'!$Q132/'NGER results'!$N132)*BJ133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A133>=2016,(BA133+M133)*'NGER input 2'!$GS131*1.336*25,(BA133+M133)*'NGER input 2'!$GS131*1.336*25)","v":0},{"$f":"IF($A133>=2016,(BB133+N133)*'NGER input 2'!$GS131*1.336*25,(BB133+N133)*'NGER input 2'!$GS131*1.336*25)","v":0},{"$f":"IF($A133>=2016,(BC133+O133)*'NGER input 2'!$GS131*1.336*25,(BC133+O133)*'NGER input 2'!$GS131*1.336*25)","v":0},{"$f":"IF($A133>=2016,(BD133+P133)*'NGER input 2'!$GS131*1.336*25,(BD133+P133)*'NGER input 2'!$GS131*1.336*25)","v":0},{"$f":"IF($A133>=2016,(BE133+Q133)*'NGER input 2'!$GS131*1.336*25,(BE133+Q133)*'NGER input 2'!$GS131*1.336*25)","v":0},{"$f":"IF($A133>=2016,(BF133+R133)*'NGER input 2'!$GS131*1.336*25,(BF133+R133)*'NGER input 2'!$GS131*1.336*25)","v":0},{"$f":"IF($A133>=2016,(BG133+S133)*'NGER input 2'!$GS131*1.336*25,(BG133+S133)*'NGER input 2'!$GS131*1.336*25)","v":0},{"$f":"IF($A133>=2016,(BH133+T133)*'NGER input 2'!$GS131*1.336*25,(BH133+T133)*'NGER input 2'!$GS131*1.336*25)","v":0},{"$f":"IF($A133>=2016,(BI133+U133)*'NGER input 2'!$GS131*1.336*25,(BI133+U133)*'NGER input 2'!$GS131*1.336*25)","v":0},{"$f":"IF($A133>=2016,(BJ133+V133)*'NGER input 2'!$GS131*1.336*25,(BJ133+V133)*'NGER input 2'!$GS131*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A132","v":128},null,{"$f":"IF(OR('NGER input 2'!$A132=2013,'NGER input 2'!$A132=2014),'NGER input 2'!ES132*'NGER input 2'!FC132*'NGER input 2'!FM132*'NGER input 2'!$GQ132,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A132=2013,'NGER input 2'!$A132=2014),'NGER input 2'!ET132*'NGER input 2'!FD132*'NGER input 2'!FN132*'NGER input 2'!$GQ132,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A132=2013,'NGER input 2'!$A132=2014),'NGER input 2'!EU132*'NGER input 2'!FE132*'NGER input 2'!FO132*'NGER input 2'!$GQ132,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A132=2013,'NGER input 2'!$A132=2014),'NGER input 2'!EV132*'NGER input 2'!FF132*'NGER input 2'!FP132*'NGER input 2'!$GQ132,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A132=2013,'NGER input 2'!$A132=2014),'NGER input 2'!EW132*'NGER input 2'!FG132*'NGER input 2'!FQ132*'NGER input 2'!$GQ132,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A132=2013,'NGER input 2'!$A132=2014),'NGER input 2'!EX132*'NGER input 2'!FH132*'NGER input 2'!FR132*'NGER input 2'!$GQ132,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A132=2013,'NGER input 2'!$A132=2014),'NGER input 2'!EY132*'NGER input 2'!FI132*'NGER input 2'!FS132*'NGER input 2'!$GQ132,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A132=2013,'NGER input 2'!$A132=2014),'NGER input 2'!EZ132*'NGER input 2'!FJ132*'NGER input 2'!FT132*'NGER input 2'!$GQ132,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A132=2013,'NGER input 2'!$A132=2014),'NGER input 2'!FA132*'NGER input 2'!FK132*'NGER input 2'!FU132*'NGER input 2'!$GQ132,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A132=2013,'NGER input 2'!$A132=2014),'NGER input 2'!FB132*'NGER input 2'!FL132*'NGER input 2'!FV132*'NGER input 2'!$GQ132,0)","v":0},{"$f":"C134*(1-EXP(-'NGER input 2'!FW132*(13-'NGER input 2'!$GR132-7)/12))","v":0},{"$f":"D134*(1-EXP(-'NGER input 2'!FX132*(13-'NGER input 2'!$GR132-7)/12))","v":0},{"$f":"E134*(1-EXP(-'NGER input 2'!FY132*(13-'NGER input 2'!$GR132-7)/12))","v":0},{"$f":"F134*(1-EXP(-'NGER input 2'!FZ132*(13-'NGER input 2'!$GR132-7)/12))","v":0},{"$f":"G134*(1-EXP(-'NGER input 2'!GA132*(13-'NGER input 2'!$GR132-7)/12))","v":0},{"$f":"H134*(1-EXP(-'NGER input 2'!GB132*(13-'NGER input 2'!$GR132-7)/12))","v":0},{"$f":"I134*(1-EXP(-'NGER input 2'!GC132*(13-'NGER input 2'!$GR132-7)/12))","v":0},{"$f":"J134*(1-EXP(-'NGER input 2'!GD132*(13-'NGER input 2'!$GR132-7)/12))","v":0},{"$f":"K134*(1-EXP(-'NGER input 2'!GE132*(13-'NGER input 2'!$GR132-7)/12))","v":0},{"$f":"L134*(1-EXP(-'NGER input 2'!GF132*(13-'NGER input 2'!$GR132-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q133/'NGER results'!$N133)*M134),0,('NGER results'!$Q133/'NGER results'!$N133)*M134)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q133/'NGER results'!$N133)*N134),0,('NGER results'!$Q133/'NGER results'!$N133)*N134)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q133/'NGER results'!$N133)*O134),0,('NGER results'!$Q133/'NGER results'!$N133)*O134)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q133/'NGER results'!$N133)*P134),0,('NGER results'!$Q133/'NGER results'!$N133)*P134)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q133/'NGER results'!$N133)*Q134),0,('NGER results'!$Q133/'NGER results'!$N133)*Q134)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q133/'NGER results'!$N133)*R134),0,('NGER results'!$Q133/'NGER results'!$N133)*R134)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q133/'NGER results'!$N133)*S134),0,('NGER results'!$Q133/'NGER results'!$N133)*S134)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q133/'NGER results'!$N133)*T134),0,('NGER results'!$Q133/'NGER results'!$N133)*T134)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q133/'NGER results'!$N133)*U134),0,('NGER results'!$Q133/'NGER results'!$N133)*U134)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q133/'NGER results'!$N133)*V134),0,('NGER results'!$Q133/'NGER results'!$N133)*V134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ134*(1-EXP(-'NGER input 2'!FW132))","v":0},{"$f":"AR134*(1-EXP(-'NGER input 2'!FX132))","v":0},{"$f":"AS134*(1-EXP(-'NGER input 2'!FY132))","v":0},{"$f":"AT134*(1-EXP(-'NGER input 2'!FZ132))","v":0},{"$f":"AU134*(1-EXP(-'NGER input 2'!GA132))","v":0},{"$f":"AV134*(1-EXP(-'NGER input 2'!GB132))","v":0},{"$f":"AW134*(1-EXP(-'NGER input 2'!GC132))","v":0},{"$f":"AX134*(1-EXP(-'NGER input 2'!GD132))","v":0},{"$f":"AY134*(1-EXP(-'NGER input 2'!GE132))","v":0},{"$f":"AZ134*(1-EXP(-'NGER input 2'!GF132))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q133/'NGER results'!$N133)*BA134),0,('NGER results'!$Q133/'NGER results'!$N133)*BA134)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q133/'NGER results'!$N133)*BB134),0,('NGER results'!$Q133/'NGER results'!$N133)*BB134)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q133/'NGER results'!$N133)*BC134),0,('NGER results'!$Q133/'NGER results'!$N133)*BC134)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q133/'NGER results'!$N133)*BD134),0,('NGER results'!$Q133/'NGER results'!$N133)*BD134)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q133/'NGER results'!$N133)*BE134),0,('NGER results'!$Q133/'NGER results'!$N133)*BE134)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q133/'NGER results'!$N133)*BF134),0,('NGER results'!$Q133/'NGER results'!$N133)*BF134)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q133/'NGER results'!$N133)*BG134),0,('NGER results'!$Q133/'NGER results'!$N133)*BG134)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q133/'NGER results'!$N133)*BH134),0,('NGER results'!$Q133/'NGER results'!$N133)*BH134)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q133/'NGER results'!$N133)*BI134),0,('NGER results'!$Q133/'NGER results'!$N133)*BI134)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q133/'NGER results'!$N133)*BJ134),0,('NGER results'!$Q133/'NGER results'!$N133)*BJ134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A134>=2016,(BA134+M134)*'NGER input 2'!$GS132*1.336*25,(BA134+M134)*'NGER input 2'!$GS132*1.336*25)","v":0},{"$f":"IF($A134>=2016,(BB134+N134)*'NGER input 2'!$GS132*1.336*25,(BB134+N134)*'NGER input 2'!$GS132*1.336*25)","v":0},{"$f":"IF($A134>=2016,(BC134+O134)*'NGER input 2'!$GS132*1.336*25,(BC134+O134)*'NGER input 2'!$GS132*1.336*25)","v":0},{"$f":"IF($A134>=2016,(BD134+P134)*'NGER input 2'!$GS132*1.336*25,(BD134+P134)*'NGER input 2'!$GS132*1.336*25)","v":0},{"$f":"IF($A134>=2016,(BE134+Q134)*'NGER input 2'!$GS132*1.336*25,(BE134+Q134)*'NGER input 2'!$GS132*1.336*25)","v":0},{"$f":"IF($A134>=2016,(BF134+R134)*'NGER input 2'!$GS132*1.336*25,(BF134+R134)*'NGER input 2'!$GS132*1.336*25)","v":0},{"$f":"IF($A134>=2016,(BG134+S134)*'NGER input 2'!$GS132*1.336*25,(BG134+S134)*'NGER input 2'!$GS132*1.336*25)","v":0},{"$f":"IF($A134>=2016,(BH134+T134)*'NGER input 2'!$GS132*1.336*25,(BH134+T134)*'NGER input 2'!$GS132*1.336*25)","v":0},{"$f":"IF($A134>=2016,(BI134+U134)*'NGER input 2'!$GS132*1.336*25,(BI134+U134)*'NGER input 2'!$GS132*1.336*25)","v":0},{"$f":"IF($A134>=2016,(BJ134+V134)*'NGER input 2'!$GS132*1.336*25,(BJ134+V134)*'NGER input 2'!$GS132*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A133","v":129},null,{"$f":"IF(OR('NGER input 2'!$A133=2013,'NGER input 2'!$A133=2014),'NGER input 2'!ES133*'NGER input 2'!FC133*'NGER input 2'!FM133*'NGER input 2'!$GQ133,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A133=2013,'NGER input 2'!$A133=2014),'NGER input 2'!ET133*'NGER input 2'!FD133*'NGER input 2'!FN133*'NGER input 2'!$GQ133,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A133=2013,'NGER input 2'!$A133=2014),'NGER input 2'!EU133*'NGER input 2'!FE133*'NGER input 2'!FO133*'NGER input 2'!$GQ133,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A133=2013,'NGER input 2'!$A133=2014),'NGER input 2'!EV133*'NGER input 2'!FF133*'NGER input 2'!FP133*'NGER input 2'!$GQ133,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A133=2013,'NGER input 2'!$A133=2014),'NGER input 2'!EW133*'NGER input 2'!FG133*'NGER input 2'!FQ133*'NGER input 2'!$GQ133,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A133=2013,'NGER input 2'!$A133=2014),'NGER input 2'!EX133*'NGER input 2'!FH133*'NGER input 2'!FR133*'NGER input 2'!$GQ133,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A133=2013,'NGER input 2'!$A133=2014),'NGER input 2'!EY133*'NGER input 2'!FI133*'NGER input 2'!FS133*'NGER input 2'!$GQ133,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A133=2013,'NGER input 2'!$A133=2014),'NGER input 2'!EZ133*'NGER input 2'!FJ133*'NGER input 2'!FT133*'NGER input 2'!$GQ133,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A133=2013,'NGER input 2'!$A133=2014),'NGER input 2'!FA133*'NGER input 2'!FK133*'NGER input 2'!FU133*'NGER input 2'!$GQ133,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A133=2013,'NGER input 2'!$A133=2014),'NGER input 2'!FB133*'NGER input 2'!FL133*'NGER input 2'!FV133*'NGER input 2'!$GQ133,0)","v":0},{"$f":"C135*(1-EXP(-'NGER input 2'!FW133*(13-'NGER input 2'!$GR133-7)/12))","v":0},{"$f":"D135*(1-EXP(-'NGER input 2'!FX133*(13-'NGER input 2'!$GR133-7)/12))","v":0},{"$f":"E135*(1-EXP(-'NGER input 2'!FY133*(13-'NGER input 2'!$GR133-7)/12))","v":0},{"$f":"F135*(1-EXP(-'NGER input 2'!FZ133*(13-'NGER input 2'!$GR133-7)/12))","v":0},{"$f":"G135*(1-EXP(-'NGER input 2'!GA133*(13-'NGER input 2'!$GR133-7)/12))","v":0},{"$f":"H135*(1-EXP(-'NGER input 2'!GB133*(13-'NGER input 2'!$GR133-7)/12))","v":0},{"$f":"I135*(1-EXP(-'NGER input 2'!GC133*(13-'NGER input 2'!$GR133-7)/12))","v":0},{"$f":"J135*(1-EXP(-'NGER input 2'!GD133*(13-'NGER input 2'!$GR133-7)/12))","v":0},{"$f":"K135*(1-EXP(-'NGER input 2'!GE133*(13-'NGER input 2'!$GR133-7)/12))","v":0},{"$f":"L135*(1-EXP(-'NGER input 2'!GF133*(13-'NGER input 2'!$GR133-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q134/'NGER results'!$N134)*M135),0,('NGER results'!$Q134/'NGER results'!$N134)*M135)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q134/'NGER results'!$N134)*N135),0,('NGER results'!$Q134/'NGER results'!$N134)*N135)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q134/'NGER results'!$N134)*O135),0,('NGER results'!$Q134/'NGER results'!$N134)*O135)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q134/'NGER results'!$N134)*P135),0,('NGER results'!$Q134/'NGER results'!$N134)*P135)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q134/'NGER results'!$N134)*Q135),0,('NGER results'!$Q134/'NGER results'!$N134)*Q135)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q134/'NGER results'!$N134)*R135),0,('NGER results'!$Q134/'NGER results'!$N134)*R135)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q134/'NGER results'!$N134)*S135),0,('NGER results'!$Q134/'NGER results'!$N134)*S135)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q134/'NGER results'!$N134)*T135),0,('NGER results'!$Q134/'NGER results'!$N134)*T135)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q134/'NGER results'!$N134)*U135),0,('NGER results'!$Q134/'NGER results'!$N134)*U135)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q134/'NGER results'!$N134)*V135),0,('NGER results'!$Q134/'NGER results'!$N134)*V135)","v":0},{"$f":"C135-M135","v":0},{"$f":"D135-N135","v":0},{"$f":"E135-O135","v":0},{"$f":"F135-P135","v":0},{"$f":"G135-Q135","v":0},{"$f":"H135-R135","v":0},{"$f":"I135-S135","v":0},{"$f":"J135-T135","v":0},{"$f":"K135-U135","v":0},{"$f":"L135-V135","v":0},{"$f":"IF(ISNUMBER(CO134),CO134,0)","v":0},{"$f":"IF(ISNUMBER(CP134),CP134,0)","v":0},{"$f":"IF(ISNUMBER(CQ134),CQ134,0)","v":0},{"$f":"IF(ISNUMBER(CR134),CR134,0)","v":0},{"$f":"IF(ISNUMBER(CS134),CS134,0)","v":0},{"$f":"IF(ISNUMBER(CT134),CT134,0)","v":0},{"$f":"IF(ISNUMBER(CU134),CU134,0)","v":0},{"$f":"IF(ISNUMBER(CV134),CV134,0)","v":0},{"$f":"IF(ISNUMBER(CW134),CW134,0)","v":0},{"$f":"IF(ISNUMBER(CX134),CX134,0)","v":0},{"$f":"AQ135*(1-EXP(-'NGER input 2'!FW133))","v":0},{"$f":"AR135*(1-EXP(-'NGER input 2'!FX133))","v":0},{"$f":"AS135*(1-EXP(-'NGER input 2'!FY133))","v":0},{"$f":"AT135*(1-EXP(-'NGER input 2'!FZ133))","v":0},{"$f":"AU135*(1-EXP(-'NGER input 2'!GA133))","v":0},{"$f":"AV135*(1-EXP(-'NGER input 2'!GB133))","v":0},{"$f":"AW135*(1-EXP(-'NGER input 2'!GC133))","v":0},{"$f":"AX135*(1-EXP(-'NGER input 2'!GD133))","v":0},{"$f":"AY135*(1-EXP(-'NGER input 2'!GE133))","v":0},{"$f":"AZ135*(1-EXP(-'NGER input 2'!GF133))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q134/'NGER results'!$N134)*BA135),0,('NGER results'!$Q134/'NGER results'!$N134)*BA135)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q134/'NGER results'!$N134)*BB135),0,('NGER results'!$Q134/'NGER results'!$N134)*BB135)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q134/'NGER results'!$N134)*BC135),0,('NGER results'!$Q134/'NGER results'!$N134)*BC135)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q134/'NGER results'!$N134)*BD135),0,('NGER results'!$Q134/'NGER results'!$N134)*BD135)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q134/'NGER results'!$N134)*BE135),0,('NGER results'!$Q134/'NGER results'!$N134)*BE135)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q134/'NGER results'!$N134)*BF135),0,('NGER results'!$Q134/'NGER results'!$N134)*BF135)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q134/'NGER results'!$N134)*BG135),0,('NGER results'!$Q134/'NGER results'!$N134)*BG135)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q134/'NGER results'!$N134)*BH135),0,('NGER results'!$Q134/'NGER results'!$N134)*BH135)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q134/'NGER results'!$N134)*BI135),0,('NGER results'!$Q134/'NGER results'!$N134)*BI135)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q134/'NGER results'!$N134)*BJ135),0,('NGER results'!$Q134/'NGER results'!$N134)*BJ135)","v":0},{"$f":"AQ135-BA135","v":0},{"$f":"AR135-BB135","v":0},{"$f":"AS135-BC135","v":0},{"$f":"AT135-BD135","v":0},{"$f":"AU135-BE135","v":0},{"$f":"AV135-BF135","v":0},{"$f":"AW135-BG135","v":0},{"$f":"AX135-BH135","v":0},{"$f":"AY135-BI135","v":0},{"$f":"AZ135-BJ135","v":0},{"$f":"M135+BA135","v":0},{"$f":"N135+BB135","v":0},{"$f":"O135+BC135","v":0},{"$f":"P135+BD135","v":0},{"$f":"Q135+BE135","v":0},{"$f":"R135+BF135","v":0},{"$f":"S135+BG135","v":0},{"$f":"T135+BH135","v":0},{"$f":"U135+BI135","v":0},{"$f":"V135+BJ135","v":0},{"$f":"C135-W135+AQ135-BK135","v":0},{"$f":"D135-X135+AR135-BL135","v":0},{"$f":"E135-Y135+AS135-BM135","v":0},{"$f":"F135-Z135+AT135-BN135","v":0},{"$f":"G135-AA135+AU135-BO135","v":0},{"$f":"H135-AB135+AV135-BP135","v":0},{"$f":"I135-AC135+AW135-BQ135","v":0},{"$f":"J135-AD135+AX135-BR135","v":0},{"$f":"K135-AE135+AY135-BS135","v":0},{"$f":"L135-AF135+AZ135-BT135","v":0},{"$f":"IF($A135>=2016,(BA135+M135)*'NGER input 2'!$GS133*1.336*25,(BA135+M135)*'NGER input 2'!$GS133*1.336*25)","v":0},{"$f":"IF($A135>=2016,(BB135+N135)*'NGER input 2'!$GS133*1.336*25,(BB135+N135)*'NGER input 2'!$GS133*1.336*25)","v":0},{"$f":"IF($A135>=2016,(BC135+O135)*'NGER input 2'!$GS133*1.336*25,(BC135+O135)*'NGER input 2'!$GS133*1.336*25)","v":0},{"$f":"IF($A135>=2016,(BD135+P135)*'NGER input 2'!$GS133*1.336*25,(BD135+P135)*'NGER input 2'!$GS133*1.336*25)","v":0},{"$f":"IF($A135>=2016,(BE135+Q135)*'NGER input 2'!$GS133*1.336*25,(BE135+Q135)*'NGER input 2'!$GS133*1.336*25)","v":0},{"$f":"IF($A135>=2016,(BF135+R135)*'NGER input 2'!$GS133*1.336*25,(BF135+R135)*'NGER input 2'!$GS133*1.336*25)","v":0},{"$f":"IF($A135>=2016,(BG135+S135)*'NGER input 2'!$GS133*1.336*25,(BG135+S135)*'NGER input 2'!$GS133*1.336*25)","v":0},{"$f":"IF($A135>=2016,(BH135+T135)*'NGER input 2'!$GS133*1.336*25,(BH135+T135)*'NGER input 2'!$GS133*1.336*25)","v":0},{"$f":"IF($A135>=2016,(BI135+U135)*'NGER input 2'!$GS133*1.336*25,(BI135+U135)*'NGER input 2'!$GS133*1.336*25)","v":0},{"$f":"IF($A135>=2016,(BJ135+V135)*'NGER input 2'!$GS133*1.336*25,(BJ135+V135)*'NGER input 2'!$GS133*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A134","v":130},null,{"$f":"IF(OR('NGER input 2'!$A134=2013,'NGER input 2'!$A134=2014),'NGER input 2'!ES134*'NGER input 2'!FC134*'NGER input 2'!FM134*'NGER input 2'!$GQ134,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A134=2013,'NGER input 2'!$A134=2014),'NGER input 2'!ET134*'NGER input 2'!FD134*'NGER input 2'!FN134*'NGER input 2'!$GQ134,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A134=2013,'NGER input 2'!$A134=2014),'NGER input 2'!EU134*'NGER input 2'!FE134*'NGER input 2'!FO134*'NGER input 2'!$GQ134,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A134=2013,'NGER input 2'!$A134=2014),'NGER input 2'!EV134*'NGER input 2'!FF134*'NGER input 2'!FP134*'NGER input 2'!$GQ134,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A134=2013,'NGER input 2'!$A134=2014),'NGER input 2'!EW134*'NGER input 2'!FG134*'NGER input 2'!FQ134*'NGER input 2'!$GQ134,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A134=2013,'NGER input 2'!$A134=2014),'NGER input 2'!EX134*'NGER input 2'!FH134*'NGER input 2'!FR134*'NGER input 2'!$GQ134,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A134=2013,'NGER input 2'!$A134=2014),'NGER input 2'!EY134*'NGER input 2'!FI134*'NGER input 2'!FS134*'NGER input 2'!$GQ134,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A134=2013,'NGER input 2'!$A134=2014),'NGER input 2'!EZ134*'NGER input 2'!FJ134*'NGER input 2'!FT134*'NGER input 2'!$GQ134,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A134=2013,'NGER input 2'!$A134=2014),'NGER input 2'!FA134*'NGER input 2'!FK134*'NGER input 2'!FU134*'NGER input 2'!$GQ134,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A134=2013,'NGER input 2'!$A134=2014),'NGER input 2'!FB134*'NGER input 2'!FL134*'NGER input 2'!FV134*'NGER input 2'!$GQ134,0)","v":0},{"$f":"C136*(1-EXP(-'NGER input 2'!FW134*(13-'NGER input 2'!$GR134-7)/12))","v":0},{"$f":"D136*(1-EXP(-'NGER input 2'!FX134*(13-'NGER input 2'!$GR134-7)/12))","v":0},{"$f":"E136*(1-EXP(-'NGER input 2'!FY134*(13-'NGER input 2'!$GR134-7)/12))","v":0},{"$f":"F136*(1-EXP(-'NGER input 2'!FZ134*(13-'NGER input 2'!$GR134-7)/12))","v":0},{"$f":"G136*(1-EXP(-'NGER input 2'!GA134*(13-'NGER input 2'!$GR134-7)/12))","v":0},{"$f":"H136*(1-EXP(-'NGER input 2'!GB134*(13-'NGER input 2'!$GR134-7)/12))","v":0},{"$f":"I136*(1-EXP(-'NGER input 2'!GC134*(13-'NGER input 2'!$GR134-7)/12))","v":0},{"$f":"J136*(1-EXP(-'NGER input 2'!GD134*(13-'NGER input 2'!$GR134-7)/12))","v":0},{"$f":"K136*(1-EXP(-'NGER input 2'!GE134*(13-'NGER input 2'!$GR134-7)/12))","v":0},{"$f":"L136*(1-EXP(-'NGER input 2'!GF134*(13-'NGER input 2'!$GR134-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q135/'NGER results'!$N135)*M136),0,('NGER results'!$Q135/'NGER results'!$N135)*M136)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q135/'NGER results'!$N135)*N136),0,('NGER results'!$Q135/'NGER results'!$N135)*N136)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q135/'NGER results'!$N135)*O136),0,('NGER results'!$Q135/'NGER results'!$N135)*O136)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q135/'NGER results'!$N135)*P136),0,('NGER results'!$Q135/'NGER results'!$N135)*P136)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q135/'NGER results'!$N135)*Q136),0,('NGER results'!$Q135/'NGER results'!$N135)*Q136)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q135/'NGER results'!$N135)*R136),0,('NGER results'!$Q135/'NGER results'!$N135)*R136)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q135/'NGER results'!$N135)*S136),0,('NGER results'!$Q135/'NGER results'!$N135)*S136)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q135/'NGER results'!$N135)*T136),0,('NGER results'!$Q135/'NGER results'!$N135)*T136)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q135/'NGER results'!$N135)*U136),0,('NGER results'!$Q135/'NGER results'!$N135)*U136)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q135/'NGER results'!$N135)*V136),0,('NGER results'!$Q135/'NGER results'!$N135)*V136)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ136*(1-EXP(-'NGER input 2'!FW134))","v":0},{"$f":"AR136*(1-EXP(-'NGER input 2'!FX134))","v":0},{"$f":"AS136*(1-EXP(-'NGER input 2'!FY134))","v":0},{"$f":"AT136*(1-EXP(-'NGER input 2'!FZ134))","v":0},{"$f":"AU136*(1-EXP(-'NGER input 2'!GA134))","v":0},{"$f":"AV136*(1-EXP(-'NGER input 2'!GB134))","v":0},{"$f":"AW136*(1-EXP(-'NGER input 2'!GC134))","v":0},{"$f":"AX136*(1-EXP(-'NGER input 2'!GD134))","v":0},{"$f":"AY136*(1-EXP(-'NGER input 2'!GE134))","v":0},{"$f":"AZ136*(1-EXP(-'NGER input 2'!GF134))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q135/'NGER results'!$N135)*BA136),0,('NGER results'!$Q135/'NGER results'!$N135)*BA136)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q135/'NGER results'!$N135)*BB136),0,('NGER results'!$Q135/'NGER results'!$N135)*BB136)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q135/'NGER results'!$N135)*BC136),0,('NGER results'!$Q135/'NGER results'!$N135)*BC136)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q135/'NGER results'!$N135)*BD136),0,('NGER results'!$Q135/'NGER results'!$N135)*BD136)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q135/'NGER results'!$N135)*BE136),0,('NGER results'!$Q135/'NGER results'!$N135)*BE136)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q135/'NGER results'!$N135)*BF136),0,('NGER results'!$Q135/'NGER results'!$N135)*BF136)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q135/'NGER results'!$N135)*BG136),0,('NGER results'!$Q135/'NGER results'!$N135)*BG136)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q135/'NGER results'!$N135)*BH136),0,('NGER results'!$Q135/'NGER results'!$N135)*BH136)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q135/'NGER results'!$N135)*BI136),0,('NGER results'!$Q135/'NGER results'!$N135)*BI136)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q135/'NGER results'!$N135)*BJ136),0,('NGER results'!$Q135/'NGER results'!$N135)*BJ136)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A136>=2016,(BA136+M136)*'NGER input 2'!$GS134*1.336*25,(BA136+M136)*'NGER input 2'!$GS134*1.336*25)","v":0},{"$f":"IF($A136>=2016,(BB136+N136)*'NGER input 2'!$GS134*1.336*25,(BB136+N136)*'NGER input 2'!$GS134*1.336*25)","v":0},{"$f":"IF($A136>=2016,(BC136+O136)*'NGER input 2'!$GS134*1.336*25,(BC136+O136)*'NGER input 2'!$GS134*1.336*25)","v":0},{"$f":"IF($A136>=2016,(BD136+P136)*'NGER input 2'!$GS134*1.336*25,(BD136+P136)*'NGER input 2'!$GS134*1.336*25)","v":0},{"$f":"IF($A136>=2016,(BE136+Q136)*'NGER input 2'!$GS134*1.336*25,(BE136+Q136)*'NGER input 2'!$GS134*1.336*25)","v":0},{"$f":"IF($A136>=2016,(BF136+R136)*'NGER input 2'!$GS134*1.336*25,(BF136+R136)*'NGER input 2'!$GS134*1.336*25)","v":0},{"$f":"IF($A136>=2016,(BG136+S136)*'NGER input 2'!$GS134*1.336*25,(BG136+S136)*'NGER input 2'!$GS134*1.336*25)","v":0},{"$f":"IF($A136>=2016,(BH136+T136)*'NGER input 2'!$GS134*1.336*25,(BH136+T136)*'NGER input 2'!$GS134*1.336*25)","v":0},{"$f":"IF($A136>=2016,(BI136+U136)*'NGER input 2'!$GS134*1.336*25,(BI136+U136)*'NGER input 2'!$GS134*1.336*25)","v":0},{"$f":"IF($A136>=2016,(BJ136+V136)*'NGER input 2'!$GS134*1.336*25,(BJ136+V136)*'NGER input 2'!$GS134*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A135","v":131},null,{"$f":"IF(OR('NGER input 2'!$A135=2013,'NGER input 2'!$A135=2014),'NGER input 2'!ES135*'NGER input 2'!FC135*'NGER input 2'!FM135*'NGER input 2'!$GQ135,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A135=2013,'NGER input 2'!$A135=2014),'NGER input 2'!ET135*'NGER input 2'!FD135*'NGER input 2'!FN135*'NGER input 2'!$GQ135,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A135=2013,'NGER input 2'!$A135=2014),'NGER input 2'!EU135*'NGER input 2'!FE135*'NGER input 2'!FO135*'NGER input 2'!$GQ135,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A135=2013,'NGER input 2'!$A135=2014),'NGER input 2'!EV135*'NGER input 2'!FF135*'NGER input 2'!FP135*'NGER input 2'!$GQ135,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A135=2013,'NGER input 2'!$A135=2014),'NGER input 2'!EW135*'NGER input 2'!FG135*'NGER input 2'!FQ135*'NGER input 2'!$GQ135,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A135=2013,'NGER input 2'!$A135=2014),'NGER input 2'!EX135*'NGER input 2'!FH135*'NGER input 2'!FR135*'NGER input 2'!$GQ135,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A135=2013,'NGER input 2'!$A135=2014),'NGER input 2'!EY135*'NGER input 2'!FI135*'NGER input 2'!FS135*'NGER input 2'!$GQ135,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A135=2013,'NGER input 2'!$A135=2014),'NGER input 2'!EZ135*'NGER input 2'!FJ135*'NGER input 2'!FT135*'NGER input 2'!$GQ135,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A135=2013,'NGER input 2'!$A135=2014),'NGER input 2'!FA135*'NGER input 2'!FK135*'NGER input 2'!FU135*'NGER input 2'!$GQ135,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A135=2013,'NGER input 2'!$A135=2014),'NGER input 2'!FB135*'NGER input 2'!FL135*'NGER input 2'!FV135*'NGER input 2'!$GQ135,0)","v":0},{"$f":"C137*(1-EXP(-'NGER input 2'!FW135*(13-'NGER input 2'!$GR135-7)/12))","v":0},{"$f":"D137*(1-EXP(-'NGER input 2'!FX135*(13-'NGER input 2'!$GR135-7)/12))","v":0},{"$f":"E137*(1-EXP(-'NGER input 2'!FY135*(13-'NGER input 2'!$GR135-7)/12))","v":0},{"$f":"F137*(1-EXP(-'NGER input 2'!FZ135*(13-'NGER input 2'!$GR135-7)/12))","v":0},{"$f":"G137*(1-EXP(-'NGER input 2'!GA135*(13-'NGER input 2'!$GR135-7)/12))","v":0},{"$f":"H137*(1-EXP(-'NGER input 2'!GB135*(13-'NGER input 2'!$GR135-7)/12))","v":0},{"$f":"I137*(1-EXP(-'NGER input 2'!GC135*(13-'NGER input 2'!$GR135-7)/12))","v":0},{"$f":"J137*(1-EXP(-'NGER input 2'!GD135*(13-'NGER input 2'!$GR135-7)/12))","v":0},{"$f":"K137*(1-EXP(-'NGER input 2'!GE135*(13-'NGER input 2'!$GR135-7)/12))","v":0},{"$f":"L137*(1-EXP(-'NGER input 2'!GF135*(13-'NGER input 2'!$GR135-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q136/'NGER results'!$N136)*M137),0,('NGER results'!$Q136/'NGER results'!$N136)*M137)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q136/'NGER results'!$N136)*N137),0,('NGER results'!$Q136/'NGER results'!$N136)*N137)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q136/'NGER results'!$N136)*O137),0,('NGER results'!$Q136/'NGER results'!$N136)*O137)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q136/'NGER results'!$N136)*P137),0,('NGER results'!$Q136/'NGER results'!$N136)*P137)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q136/'NGER results'!$N136)*Q137),0,('NGER results'!$Q136/'NGER results'!$N136)*Q137)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q136/'NGER results'!$N136)*R137),0,('NGER results'!$Q136/'NGER results'!$N136)*R137)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q136/'NGER results'!$N136)*S137),0,('NGER results'!$Q136/'NGER results'!$N136)*S137)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q136/'NGER results'!$N136)*T137),0,('NGER results'!$Q136/'NGER results'!$N136)*T137)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q136/'NGER results'!$N136)*U137),0,('NGER results'!$Q136/'NGER results'!$N136)*U137)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q136/'NGER results'!$N136)*V137),0,('NGER results'!$Q136/'NGER results'!$N136)*V137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ137*(1-EXP(-'NGER input 2'!FW135))","v":0},{"$f":"AR137*(1-EXP(-'NGER input 2'!FX135))","v":0},{"$f":"AS137*(1-EXP(-'NGER input 2'!FY135))","v":0},{"$f":"AT137*(1-EXP(-'NGER input 2'!FZ135))","v":0},{"$f":"AU137*(1-EXP(-'NGER input 2'!GA135))","v":0},{"$f":"AV137*(1-EXP(-'NGER input 2'!GB135))","v":0},{"$f":"AW137*(1-EXP(-'NGER input 2'!GC135))","v":0},{"$f":"AX137*(1-EXP(-'NGER input 2'!GD135))","v":0},{"$f":"AY137*(1-EXP(-'NGER input 2'!GE135))","v":0},{"$f":"AZ137*(1-EXP(-'NGER input 2'!GF135))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q136/'NGER results'!$N136)*BA137),0,('NGER results'!$Q136/'NGER results'!$N136)*BA137)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q136/'NGER results'!$N136)*BB137),0,('NGER results'!$Q136/'NGER results'!$N136)*BB137)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q136/'NGER results'!$N136)*BC137),0,('NGER results'!$Q136/'NGER results'!$N136)*BC137)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q136/'NGER results'!$N136)*BD137),0,('NGER results'!$Q136/'NGER results'!$N136)*BD137)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q136/'NGER results'!$N136)*BE137),0,('NGER results'!$Q136/'NGER results'!$N136)*BE137)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q136/'NGER results'!$N136)*BF137),0,('NGER results'!$Q136/'NGER results'!$N136)*BF137)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q136/'NGER results'!$N136)*BG137),0,('NGER results'!$Q136/'NGER results'!$N136)*BG137)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q136/'NGER results'!$N136)*BH137),0,('NGER results'!$Q136/'NGER results'!$N136)*BH137)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q136/'NGER results'!$N136)*BI137),0,('NGER results'!$Q136/'NGER results'!$N136)*BI137)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q136/'NGER results'!$N136)*BJ137),0,('NGER results'!$Q136/'NGER results'!$N136)*BJ137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A137>=2016,(BA137+M137)*'NGER input 2'!$GS135*1.336*25,(BA137+M137)*'NGER input 2'!$GS135*1.336*25)","v":0},{"$f":"IF($A137>=2016,(BB137+N137)*'NGER input 2'!$GS135*1.336*25,(BB137+N137)*'NGER input 2'!$GS135*1.336*25)","v":0},{"$f":"IF($A137>=2016,(BC137+O137)*'NGER input 2'!$GS135*1.336*25,(BC137+O137)*'NGER input 2'!$GS135*1.336*25)","v":0},{"$f":"IF($A137>=2016,(BD137+P137)*'NGER input 2'!$GS135*1.336*25,(BD137+P137)*'NGER input 2'!$GS135*1.336*25)","v":0},{"$f":"IF($A137>=2016,(BE137+Q137)*'NGER input 2'!$GS135*1.336*25,(BE137+Q137)*'NGER input 2'!$GS135*1.336*25)","v":0},{"$f":"IF($A137>=2016,(BF137+R137)*'NGER input 2'!$GS135*1.336*25,(BF137+R137)*'NGER input 2'!$GS135*1.336*25)","v":0},{"$f":"IF($A137>=2016,(BG137+S137)*'NGER input 2'!$GS135*1.336*25,(BG137+S137)*'NGER input 2'!$GS135*1.336*25)","v":0},{"$f":"IF($A137>=2016,(BH137+T137)*'NGER input 2'!$GS135*1.336*25,(BH137+T137)*'NGER input 2'!$GS135*1.336*25)","v":0},{"$f":"IF($A137>=2016,(BI137+U137)*'NGER input 2'!$GS135*1.336*25,(BI137+U137)*'NGER input 2'!$GS135*1.336*25)","v":0},{"$f":"IF($A137>=2016,(BJ137+V137)*'NGER input 2'!$GS135*1.336*25,(BJ137+V137)*'NGER input 2'!$GS135*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A136","v":132},null,{"$f":"IF(OR('NGER input 2'!$A136=2013,'NGER input 2'!$A136=2014),'NGER input 2'!ES136*'NGER input 2'!FC136*'NGER input 2'!FM136*'NGER input 2'!$GQ136,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A136=2013,'NGER input 2'!$A136=2014),'NGER input 2'!ET136*'NGER input 2'!FD136*'NGER input 2'!FN136*'NGER input 2'!$GQ136,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A136=2013,'NGER input 2'!$A136=2014),'NGER input 2'!EU136*'NGER input 2'!FE136*'NGER input 2'!FO136*'NGER input 2'!$GQ136,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A136=2013,'NGER input 2'!$A136=2014),'NGER input 2'!EV136*'NGER input 2'!FF136*'NGER input 2'!FP136*'NGER input 2'!$GQ136,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A136=2013,'NGER input 2'!$A136=2014),'NGER input 2'!EW136*'NGER input 2'!FG136*'NGER input 2'!FQ136*'NGER input 2'!$GQ136,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A136=2013,'NGER input 2'!$A136=2014),'NGER input 2'!EX136*'NGER input 2'!FH136*'NGER input 2'!FR136*'NGER input 2'!$GQ136,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A136=2013,'NGER input 2'!$A136=2014),'NGER input 2'!EY136*'NGER input 2'!FI136*'NGER input 2'!FS136*'NGER input 2'!$GQ136,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A136=2013,'NGER input 2'!$A136=2014),'NGER input 2'!EZ136*'NGER input 2'!FJ136*'NGER input 2'!FT136*'NGER input 2'!$GQ136,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A136=2013,'NGER input 2'!$A136=2014),'NGER input 2'!FA136*'NGER input 2'!FK136*'NGER input 2'!FU136*'NGER input 2'!$GQ136,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A136=2013,'NGER input 2'!$A136=2014),'NGER input 2'!FB136*'NGER input 2'!FL136*'NGER input 2'!FV136*'NGER input 2'!$GQ136,0)","v":0},{"$f":"C138*(1-EXP(-'NGER input 2'!FW136*(13-'NGER input 2'!$GR136-7)/12))","v":0},{"$f":"D138*(1-EXP(-'NGER input 2'!FX136*(13-'NGER input 2'!$GR136-7)/12))","v":0},{"$f":"E138*(1-EXP(-'NGER input 2'!FY136*(13-'NGER input 2'!$GR136-7)/12))","v":0},{"$f":"F138*(1-EXP(-'NGER input 2'!FZ136*(13-'NGER input 2'!$GR136-7)/12))","v":0},{"$f":"G138*(1-EXP(-'NGER input 2'!GA136*(13-'NGER input 2'!$GR136-7)/12))","v":0},{"$f":"H138*(1-EXP(-'NGER input 2'!GB136*(13-'NGER input 2'!$GR136-7)/12))","v":0},{"$f":"I138*(1-EXP(-'NGER input 2'!GC136*(13-'NGER input 2'!$GR136-7)/12))","v":0},{"$f":"J138*(1-EXP(-'NGER input 2'!GD136*(13-'NGER input 2'!$GR136-7)/12))","v":0},{"$f":"K138*(1-EXP(-'NGER input 2'!GE136*(13-'NGER input 2'!$GR136-7)/12))","v":0},{"$f":"L138*(1-EXP(-'NGER input 2'!GF136*(13-'NGER input 2'!$GR136-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q137/'NGER results'!$N137)*M138),0,('NGER results'!$Q137/'NGER results'!$N137)*M138)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q137/'NGER results'!$N137)*N138),0,('NGER results'!$Q137/'NGER results'!$N137)*N138)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q137/'NGER results'!$N137)*O138),0,('NGER results'!$Q137/'NGER results'!$N137)*O138)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q137/'NGER results'!$N137)*P138),0,('NGER results'!$Q137/'NGER results'!$N137)*P138)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q137/'NGER results'!$N137)*Q138),0,('NGER results'!$Q137/'NGER results'!$N137)*Q138)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q137/'NGER results'!$N137)*R138),0,('NGER results'!$Q137/'NGER results'!$N137)*R138)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q137/'NGER results'!$N137)*S138),0,('NGER results'!$Q137/'NGER results'!$N137)*S138)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q137/'NGER results'!$N137)*T138),0,('NGER results'!$Q137/'NGER results'!$N137)*T138)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q137/'NGER results'!$N137)*U138),0,('NGER results'!$Q137/'NGER results'!$N137)*U138)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q137/'NGER results'!$N137)*V138),0,('NGER results'!$Q137/'NGER results'!$N137)*V138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ138*(1-EXP(-'NGER input 2'!FW136))","v":0},{"$f":"AR138*(1-EXP(-'NGER input 2'!FX136))","v":0},{"$f":"AS138*(1-EXP(-'NGER input 2'!FY136))","v":0},{"$f":"AT138*(1-EXP(-'NGER input 2'!FZ136))","v":0},{"$f":"AU138*(1-EXP(-'NGER input 2'!GA136))","v":0},{"$f":"AV138*(1-EXP(-'NGER input 2'!GB136))","v":0},{"$f":"AW138*(1-EXP(-'NGER input 2'!GC136))","v":0},{"$f":"AX138*(1-EXP(-'NGER input 2'!GD136))","v":0},{"$f":"AY138*(1-EXP(-'NGER input 2'!GE136))","v":0},{"$f":"AZ138*(1-EXP(-'NGER input 2'!GF136))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q137/'NGER results'!$N137)*BA138),0,('NGER results'!$Q137/'NGER results'!$N137)*BA138)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q137/'NGER results'!$N137)*BB138),0,('NGER results'!$Q137/'NGER results'!$N137)*BB138)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q137/'NGER results'!$N137)*BC138),0,('NGER results'!$Q137/'NGER results'!$N137)*BC138)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q137/'NGER results'!$N137)*BD138),0,('NGER results'!$Q137/'NGER results'!$N137)*BD138)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q137/'NGER results'!$N137)*BE138),0,('NGER results'!$Q137/'NGER results'!$N137)*BE138)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q137/'NGER results'!$N137)*BF138),0,('NGER results'!$Q137/'NGER results'!$N137)*BF138)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q137/'NGER results'!$N137)*BG138),0,('NGER results'!$Q137/'NGER results'!$N137)*BG138)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q137/'NGER results'!$N137)*BH138),0,('NGER results'!$Q137/'NGER results'!$N137)*BH138)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q137/'NGER results'!$N137)*BI138),0,('NGER results'!$Q137/'NGER results'!$N137)*BI138)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q137/'NGER results'!$N137)*BJ138),0,('NGER results'!$Q137/'NGER results'!$N137)*BJ138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A138>=2016,(BA138+M138)*'NGER input 2'!$GS136*1.336*25,(BA138+M138)*'NGER input 2'!$GS136*1.336*25)","v":0},{"$f":"IF($A138>=2016,(BB138+N138)*'NGER input 2'!$GS136*1.336*25,(BB138+N138)*'NGER input 2'!$GS136*1.336*25)","v":0},{"$f":"IF($A138>=2016,(BC138+O138)*'NGER input 2'!$GS136*1.336*25,(BC138+O138)*'NGER input 2'!$GS136*1.336*25)","v":0},{"$f":"IF($A138>=2016,(BD138+P138)*'NGER input 2'!$GS136*1.336*25,(BD138+P138)*'NGER input 2'!$GS136*1.336*25)","v":0},{"$f":"IF($A138>=2016,(BE138+Q138)*'NGER input 2'!$GS136*1.336*25,(BE138+Q138)*'NGER input 2'!$GS136*1.336*25)","v":0},{"$f":"IF($A138>=2016,(BF138+R138)*'NGER input 2'!$GS136*1.336*25,(BF138+R138)*'NGER input 2'!$GS136*1.336*25)","v":0},{"$f":"IF($A138>=2016,(BG138+S138)*'NGER input 2'!$GS136*1.336*25,(BG138+S138)*'NGER input 2'!$GS136*1.336*25)","v":0},{"$f":"IF($A138>=2016,(BH138+T138)*'NGER input 2'!$GS136*1.336*25,(BH138+T138)*'NGER input 2'!$GS136*1.336*25)","v":0},{"$f":"IF($A138>=2016,(BI138+U138)*'NGER input 2'!$GS136*1.336*25,(BI138+U138)*'NGER input 2'!$GS136*1.336*25)","v":0},{"$f":"IF($A138>=2016,(BJ138+V138)*'NGER input 2'!$GS136*1.336*25,(BJ138+V138)*'NGER input 2'!$GS136*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A137","v":133},null,{"$f":"IF(OR('NGER input 2'!$A137=2013,'NGER input 2'!$A137=2014),'NGER input 2'!ES137*'NGER input 2'!FC137*'NGER input 2'!FM137*'NGER input 2'!$GQ137,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A137=2013,'NGER input 2'!$A137=2014),'NGER input 2'!ET137*'NGER input 2'!FD137*'NGER input 2'!FN137*'NGER input 2'!$GQ137,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A137=2013,'NGER input 2'!$A137=2014),'NGER input 2'!EU137*'NGER input 2'!FE137*'NGER input 2'!FO137*'NGER input 2'!$GQ137,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A137=2013,'NGER input 2'!$A137=2014),'NGER input 2'!EV137*'NGER input 2'!FF137*'NGER input 2'!FP137*'NGER input 2'!$GQ137,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A137=2013,'NGER input 2'!$A137=2014),'NGER input 2'!EW137*'NGER input 2'!FG137*'NGER input 2'!FQ137*'NGER input 2'!$GQ137,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A137=2013,'NGER input 2'!$A137=2014),'NGER input 2'!EX137*'NGER input 2'!FH137*'NGER input 2'!FR137*'NGER input 2'!$GQ137,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A137=2013,'NGER input 2'!$A137=2014),'NGER input 2'!EY137*'NGER input 2'!FI137*'NGER input 2'!FS137*'NGER input 2'!$GQ137,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A137=2013,'NGER input 2'!$A137=2014),'NGER input 2'!EZ137*'NGER input 2'!FJ137*'NGER input 2'!FT137*'NGER input 2'!$GQ137,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A137=2013,'NGER input 2'!$A137=2014),'NGER input 2'!FA137*'NGER input 2'!FK137*'NGER input 2'!FU137*'NGER input 2'!$GQ137,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A137=2013,'NGER input 2'!$A137=2014),'NGER input 2'!FB137*'NGER input 2'!FL137*'NGER input 2'!FV137*'NGER input 2'!$GQ137,0)","v":0},{"$f":"C139*(1-EXP(-'NGER input 2'!FW137*(13-'NGER input 2'!$GR137-7)/12))","v":0},{"$f":"D139*(1-EXP(-'NGER input 2'!FX137*(13-'NGER input 2'!$GR137-7)/12))","v":0},{"$f":"E139*(1-EXP(-'NGER input 2'!FY137*(13-'NGER input 2'!$GR137-7)/12))","v":0},{"$f":"F139*(1-EXP(-'NGER input 2'!FZ137*(13-'NGER input 2'!$GR137-7)/12))","v":0},{"$f":"G139*(1-EXP(-'NGER input 2'!GA137*(13-'NGER input 2'!$GR137-7)/12))","v":0},{"$f":"H139*(1-EXP(-'NGER input 2'!GB137*(13-'NGER input 2'!$GR137-7)/12))","v":0},{"$f":"I139*(1-EXP(-'NGER input 2'!GC137*(13-'NGER input 2'!$GR137-7)/12))","v":0},{"$f":"J139*(1-EXP(-'NGER input 2'!GD137*(13-'NGER input 2'!$GR137-7)/12))","v":0},{"$f":"K139*(1-EXP(-'NGER input 2'!GE137*(13-'NGER input 2'!$GR137-7)/12))","v":0},{"$f":"L139*(1-EXP(-'NGER input 2'!GF137*(13-'NGER input 2'!$GR137-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q138/'NGER results'!$N138)*M139),0,('NGER results'!$Q138/'NGER results'!$N138)*M139)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q138/'NGER results'!$N138)*N139),0,('NGER results'!$Q138/'NGER results'!$N138)*N139)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q138/'NGER results'!$N138)*O139),0,('NGER results'!$Q138/'NGER results'!$N138)*O139)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q138/'NGER results'!$N138)*P139),0,('NGER results'!$Q138/'NGER results'!$N138)*P139)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q138/'NGER results'!$N138)*Q139),0,('NGER results'!$Q138/'NGER results'!$N138)*Q139)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q138/'NGER results'!$N138)*R139),0,('NGER results'!$Q138/'NGER results'!$N138)*R139)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q138/'NGER results'!$N138)*S139),0,('NGER results'!$Q138/'NGER results'!$N138)*S139)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q138/'NGER results'!$N138)*T139),0,('NGER results'!$Q138/'NGER results'!$N138)*T139)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q138/'NGER results'!$N138)*U139),0,('NGER results'!$Q138/'NGER results'!$N138)*U139)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q138/'NGER results'!$N138)*V139),0,('NGER results'!$Q138/'NGER results'!$N138)*V139)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ139*(1-EXP(-'NGER input 2'!FW137))","v":0},{"$f":"AR139*(1-EXP(-'NGER input 2'!FX137))","v":0},{"$f":"AS139*(1-EXP(-'NGER input 2'!FY137))","v":0},{"$f":"AT139*(1-EXP(-'NGER input 2'!FZ137))","v":0},{"$f":"AU139*(1-EXP(-'NGER input 2'!GA137))","v":0},{"$f":"AV139*(1-EXP(-'NGER input 2'!GB137))","v":0},{"$f":"AW139*(1-EXP(-'NGER input 2'!GC137))","v":0},{"$f":"AX139*(1-EXP(-'NGER input 2'!GD137))","v":0},{"$f":"AY139*(1-EXP(-'NGER input 2'!GE137))","v":0},{"$f":"AZ139*(1-EXP(-'NGER input 2'!GF137))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q138/'NGER results'!$N138)*BA139),0,('NGER results'!$Q138/'NGER results'!$N138)*BA139)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q138/'NGER results'!$N138)*BB139),0,('NGER results'!$Q138/'NGER results'!$N138)*BB139)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q138/'NGER results'!$N138)*BC139),0,('NGER results'!$Q138/'NGER results'!$N138)*BC139)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q138/'NGER results'!$N138)*BD139),0,('NGER results'!$Q138/'NGER results'!$N138)*BD139)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q138/'NGER results'!$N138)*BE139),0,('NGER results'!$Q138/'NGER results'!$N138)*BE139)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q138/'NGER results'!$N138)*BF139),0,('NGER results'!$Q138/'NGER results'!$N138)*BF139)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q138/'NGER results'!$N138)*BG139),0,('NGER results'!$Q138/'NGER results'!$N138)*BG139)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q138/'NGER results'!$N138)*BH139),0,('NGER results'!$Q138/'NGER results'!$N138)*BH139)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q138/'NGER results'!$N138)*BI139),0,('NGER results'!$Q138/'NGER results'!$N138)*BI139)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q138/'NGER results'!$N138)*BJ139),0,('NGER results'!$Q138/'NGER results'!$N138)*BJ139)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A139>=2016,(BA139+M139)*'NGER input 2'!$GS137*1.336*25,(BA139+M139)*'NGER input 2'!$GS137*1.336*25)","v":0},{"$f":"IF($A139>=2016,(BB139+N139)*'NGER input 2'!$GS137*1.336*25,(BB139+N139)*'NGER input 2'!$GS137*1.336*25)","v":0},{"$f":"IF($A139>=2016,(BC139+O139)*'NGER input 2'!$GS137*1.336*25,(BC139+O139)*'NGER input 2'!$GS137*1.336*25)","v":0},{"$f":"IF($A139>=2016,(BD139+P139)*'NGER input 2'!$GS137*1.336*25,(BD139+P139)*'NGER input 2'!$GS137*1.336*25)","v":0},{"$f":"IF($A139>=2016,(BE139+Q139)*'NGER input 2'!$GS137*1.336*25,(BE139+Q139)*'NGER input 2'!$GS137*1.336*25)","v":0},{"$f":"IF($A139>=2016,(BF139+R139)*'NGER input 2'!$GS137*1.336*25,(BF139+R139)*'NGER input 2'!$GS137*1.336*25)","v":0},{"$f":"IF($A139>=2016,(BG139+S139)*'NGER input 2'!$GS137*1.336*25,(BG139+S139)*'NGER input 2'!$GS137*1.336*25)","v":0},{"$f":"IF($A139>=2016,(BH139+T139)*'NGER input 2'!$GS137*1.336*25,(BH139+T139)*'NGER input 2'!$GS137*1.336*25)","v":0},{"$f":"IF($A139>=2016,(BI139+U139)*'NGER input 2'!$GS137*1.336*25,(BI139+U139)*'NGER input 2'!$GS137*1.336*25)","v":0},{"$f":"IF($A139>=2016,(BJ139+V139)*'NGER input 2'!$GS137*1.336*25,(BJ139+V139)*'NGER input 2'!$GS137*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A138","v":134},null,{"$f":"IF(OR('NGER input 2'!$A138=2013,'NGER input 2'!$A138=2014),'NGER input 2'!ES138*'NGER input 2'!FC138*'NGER input 2'!FM138*'NGER input 2'!$GQ138,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A138=2013,'NGER input 2'!$A138=2014),'NGER input 2'!ET138*'NGER input 2'!FD138*'NGER input 2'!FN138*'NGER input 2'!$GQ138,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A138=2013,'NGER input 2'!$A138=2014),'NGER input 2'!EU138*'NGER input 2'!FE138*'NGER input 2'!FO138*'NGER input 2'!$GQ138,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A138=2013,'NGER input 2'!$A138=2014),'NGER input 2'!EV138*'NGER input 2'!FF138*'NGER input 2'!FP138*'NGER input 2'!$GQ138,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A138=2013,'NGER input 2'!$A138=2014),'NGER input 2'!EW138*'NGER input 2'!FG138*'NGER input 2'!FQ138*'NGER input 2'!$GQ138,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A138=2013,'NGER input 2'!$A138=2014),'NGER input 2'!EX138*'NGER input 2'!FH138*'NGER input 2'!FR138*'NGER input 2'!$GQ138,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A138=2013,'NGER input 2'!$A138=2014),'NGER input 2'!EY138*'NGER input 2'!FI138*'NGER input 2'!FS138*'NGER input 2'!$GQ138,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A138=2013,'NGER input 2'!$A138=2014),'NGER input 2'!EZ138*'NGER input 2'!FJ138*'NGER input 2'!FT138*'NGER input 2'!$GQ138,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A138=2013,'NGER input 2'!$A138=2014),'NGER input 2'!FA138*'NGER input 2'!FK138*'NGER input 2'!FU138*'NGER input 2'!$GQ138,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A138=2013,'NGER input 2'!$A138=2014),'NGER input 2'!FB138*'NGER input 2'!FL138*'NGER input 2'!FV138*'NGER input 2'!$GQ138,0)","v":0},{"$f":"C140*(1-EXP(-'NGER input 2'!FW138*(13-'NGER input 2'!$GR138-7)/12))","v":0},{"$f":"D140*(1-EXP(-'NGER input 2'!FX138*(13-'NGER input 2'!$GR138-7)/12))","v":0},{"$f":"E140*(1-EXP(-'NGER input 2'!FY138*(13-'NGER input 2'!$GR138-7)/12))","v":0},{"$f":"F140*(1-EXP(-'NGER input 2'!FZ138*(13-'NGER input 2'!$GR138-7)/12))","v":0},{"$f":"G140*(1-EXP(-'NGER input 2'!GA138*(13-'NGER input 2'!$GR138-7)/12))","v":0},{"$f":"H140*(1-EXP(-'NGER input 2'!GB138*(13-'NGER input 2'!$GR138-7)/12))","v":0},{"$f":"I140*(1-EXP(-'NGER input 2'!GC138*(13-'NGER input 2'!$GR138-7)/12))","v":0},{"$f":"J140*(1-EXP(-'NGER input 2'!GD138*(13-'NGER input 2'!$GR138-7)/12))","v":0},{"$f":"K140*(1-EXP(-'NGER input 2'!GE138*(13-'NGER input 2'!$GR138-7)/12))","v":0},{"$f":"L140*(1-EXP(-'NGER input 2'!GF138*(13-'NGER input 2'!$GR138-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q139/'NGER results'!$N139)*M140),0,('NGER results'!$Q139/'NGER results'!$N139)*M140)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q139/'NGER results'!$N139)*N140),0,('NGER results'!$Q139/'NGER results'!$N139)*N140)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q139/'NGER results'!$N139)*O140),0,('NGER results'!$Q139/'NGER results'!$N139)*O140)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q139/'NGER results'!$N139)*P140),0,('NGER results'!$Q139/'NGER results'!$N139)*P140)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q139/'NGER results'!$N139)*Q140),0,('NGER results'!$Q139/'NGER results'!$N139)*Q140)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q139/'NGER results'!$N139)*R140),0,('NGER results'!$Q139/'NGER results'!$N139)*R140)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q139/'NGER results'!$N139)*S140),0,('NGER results'!$Q139/'NGER results'!$N139)*S140)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q139/'NGER results'!$N139)*T140),0,('NGER results'!$Q139/'NGER results'!$N139)*T140)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q139/'NGER results'!$N139)*U140),0,('NGER results'!$Q139/'NGER results'!$N139)*U140)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q139/'NGER results'!$N139)*V140),0,('NGER results'!$Q139/'NGER results'!$N139)*V140)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ140*(1-EXP(-'NGER input 2'!FW138))","v":0},{"$f":"AR140*(1-EXP(-'NGER input 2'!FX138))","v":0},{"$f":"AS140*(1-EXP(-'NGER input 2'!FY138))","v":0},{"$f":"AT140*(1-EXP(-'NGER input 2'!FZ138))","v":0},{"$f":"AU140*(1-EXP(-'NGER input 2'!GA138))","v":0},{"$f":"AV140*(1-EXP(-'NGER input 2'!GB138))","v":0},{"$f":"AW140*(1-EXP(-'NGER input 2'!GC138))","v":0},{"$f":"AX140*(1-EXP(-'NGER input 2'!GD138))","v":0},{"$f":"AY140*(1-EXP(-'NGER input 2'!GE138))","v":0},{"$f":"AZ140*(1-EXP(-'NGER input 2'!GF138))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q139/'NGER results'!$N139)*BA140),0,('NGER results'!$Q139/'NGER results'!$N139)*BA140)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q139/'NGER results'!$N139)*BB140),0,('NGER results'!$Q139/'NGER results'!$N139)*BB140)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q139/'NGER results'!$N139)*BC140),0,('NGER results'!$Q139/'NGER results'!$N139)*BC140)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q139/'NGER results'!$N139)*BD140),0,('NGER results'!$Q139/'NGER results'!$N139)*BD140)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q139/'NGER results'!$N139)*BE140),0,('NGER results'!$Q139/'NGER results'!$N139)*BE140)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q139/'NGER results'!$N139)*BF140),0,('NGER results'!$Q139/'NGER results'!$N139)*BF140)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q139/'NGER results'!$N139)*BG140),0,('NGER results'!$Q139/'NGER results'!$N139)*BG140)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q139/'NGER results'!$N139)*BH140),0,('NGER results'!$Q139/'NGER results'!$N139)*BH140)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q139/'NGER results'!$N139)*BI140),0,('NGER results'!$Q139/'NGER results'!$N139)*BI140)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q139/'NGER results'!$N139)*BJ140),0,('NGER results'!$Q139/'NGER results'!$N139)*BJ140)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A140>=2016,(BA140+M140)*'NGER input 2'!$GS138*1.336*25,(BA140+M140)*'NGER input 2'!$GS138*1.336*25)","v":0},{"$f":"IF($A140>=2016,(BB140+N140)*'NGER input 2'!$GS138*1.336*25,(BB140+N140)*'NGER input 2'!$GS138*1.336*25)","v":0},{"$f":"IF($A140>=2016,(BC140+O140)*'NGER input 2'!$GS138*1.336*25,(BC140+O140)*'NGER input 2'!$GS138*1.336*25)","v":0},{"$f":"IF($A140>=2016,(BD140+P140)*'NGER input 2'!$GS138*1.336*25,(BD140+P140)*'NGER input 2'!$GS138*1.336*25)","v":0},{"$f":"IF($A140>=2016,(BE140+Q140)*'NGER input 2'!$GS138*1.336*25,(BE140+Q140)*'NGER input 2'!$GS138*1.336*25)","v":0},{"$f":"IF($A140>=2016,(BF140+R140)*'NGER input 2'!$GS138*1.336*25,(BF140+R140)*'NGER input 2'!$GS138*1.336*25)","v":0},{"$f":"IF($A140>=2016,(BG140+S140)*'NGER input 2'!$GS138*1.336*25,(BG140+S140)*'NGER input 2'!$GS138*1.336*25)","v":0},{"$f":"IF($A140>=2016,(BH140+T140)*'NGER input 2'!$GS138*1.336*25,(BH140+T140)*'NGER input 2'!$GS138*1.336*25)","v":0},{"$f":"IF($A140>=2016,(BI140+U140)*'NGER input 2'!$GS138*1.336*25,(BI140+U140)*'NGER input 2'!$GS138*1.336*25)","v":0},{"$f":"IF($A140>=2016,(BJ140+V140)*'NGER input 2'!$GS138*1.336*25,(BJ140+V140)*'NGER input 2'!$GS138*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A139","v":135},null,{"$f":"IF(OR('NGER input 2'!$A139=2013,'NGER input 2'!$A139=2014),'NGER input 2'!ES139*'NGER input 2'!FC139*'NGER input 2'!FM139*'NGER input 2'!$GQ139,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A139=2013,'NGER input 2'!$A139=2014),'NGER input 2'!ET139*'NGER input 2'!FD139*'NGER input 2'!FN139*'NGER input 2'!$GQ139,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A139=2013,'NGER input 2'!$A139=2014),'NGER input 2'!EU139*'NGER input 2'!FE139*'NGER input 2'!FO139*'NGER input 2'!$GQ139,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A139=2013,'NGER input 2'!$A139=2014),'NGER input 2'!EV139*'NGER input 2'!FF139*'NGER input 2'!FP139*'NGER input 2'!$GQ139,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A139=2013,'NGER input 2'!$A139=2014),'NGER input 2'!EW139*'NGER input 2'!FG139*'NGER input 2'!FQ139*'NGER input 2'!$GQ139,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A139=2013,'NGER input 2'!$A139=2014),'NGER input 2'!EX139*'NGER input 2'!FH139*'NGER input 2'!FR139*'NGER input 2'!$GQ139,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A139=2013,'NGER input 2'!$A139=2014),'NGER input 2'!EY139*'NGER input 2'!FI139*'NGER input 2'!FS139*'NGER input 2'!$GQ139,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A139=2013,'NGER input 2'!$A139=2014),'NGER input 2'!EZ139*'NGER input 2'!FJ139*'NGER input 2'!FT139*'NGER input 2'!$GQ139,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A139=2013,'NGER input 2'!$A139=2014),'NGER input 2'!FA139*'NGER input 2'!FK139*'NGER input 2'!FU139*'NGER input 2'!$GQ139,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A139=2013,'NGER input 2'!$A139=2014),'NGER input 2'!FB139*'NGER input 2'!FL139*'NGER input 2'!FV139*'NGER input 2'!$GQ139,0)","v":0},{"$f":"C141*(1-EXP(-'NGER input 2'!FW139*(13-'NGER input 2'!$GR139-7)/12))","v":0},{"$f":"D141*(1-EXP(-'NGER input 2'!FX139*(13-'NGER input 2'!$GR139-7)/12))","v":0},{"$f":"E141*(1-EXP(-'NGER input 2'!FY139*(13-'NGER input 2'!$GR139-7)/12))","v":0},{"$f":"F141*(1-EXP(-'NGER input 2'!FZ139*(13-'NGER input 2'!$GR139-7)/12))","v":0},{"$f":"G141*(1-EXP(-'NGER input 2'!GA139*(13-'NGER input 2'!$GR139-7)/12))","v":0},{"$f":"H141*(1-EXP(-'NGER input 2'!GB139*(13-'NGER input 2'!$GR139-7)/12))","v":0},{"$f":"I141*(1-EXP(-'NGER input 2'!GC139*(13-'NGER input 2'!$GR139-7)/12))","v":0},{"$f":"J141*(1-EXP(-'NGER input 2'!GD139*(13-'NGER input 2'!$GR139-7)/12))","v":0},{"$f":"K141*(1-EXP(-'NGER input 2'!GE139*(13-'NGER input 2'!$GR139-7)/12))","v":0},{"$f":"L141*(1-EXP(-'NGER input 2'!GF139*(13-'NGER input 2'!$GR139-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q140/'NGER results'!$N140)*M141),0,('NGER results'!$Q140/'NGER results'!$N140)*M141)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q140/'NGER results'!$N140)*N141),0,('NGER results'!$Q140/'NGER results'!$N140)*N141)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q140/'NGER results'!$N140)*O141),0,('NGER results'!$Q140/'NGER results'!$N140)*O141)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q140/'NGER results'!$N140)*P141),0,('NGER results'!$Q140/'NGER results'!$N140)*P141)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q140/'NGER results'!$N140)*Q141),0,('NGER results'!$Q140/'NGER results'!$N140)*Q141)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q140/'NGER results'!$N140)*R141),0,('NGER results'!$Q140/'NGER results'!$N140)*R141)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q140/'NGER results'!$N140)*S141),0,('NGER results'!$Q140/'NGER results'!$N140)*S141)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q140/'NGER results'!$N140)*T141),0,('NGER results'!$Q140/'NGER results'!$N140)*T141)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q140/'NGER results'!$N140)*U141),0,('NGER results'!$Q140/'NGER results'!$N140)*U141)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q140/'NGER results'!$N140)*V141),0,('NGER results'!$Q140/'NGER results'!$N140)*V141)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ141*(1-EXP(-'NGER input 2'!FW139))","v":0},{"$f":"AR141*(1-EXP(-'NGER input 2'!FX139))","v":0},{"$f":"AS141*(1-EXP(-'NGER input 2'!FY139))","v":0},{"$f":"AT141*(1-EXP(-'NGER input 2'!FZ139))","v":0},{"$f":"AU141*(1-EXP(-'NGER input 2'!GA139))","v":0},{"$f":"AV141*(1-EXP(-'NGER input 2'!GB139))","v":0},{"$f":"AW141*(1-EXP(-'NGER input 2'!GC139))","v":0},{"$f":"AX141*(1-EXP(-'NGER input 2'!GD139))","v":0},{"$f":"AY141*(1-EXP(-'NGER input 2'!GE139))","v":0},{"$f":"AZ141*(1-EXP(-'NGER input 2'!GF139))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q140/'NGER results'!$N140)*BA141),0,('NGER results'!$Q140/'NGER results'!$N140)*BA141)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q140/'NGER results'!$N140)*BB141),0,('NGER results'!$Q140/'NGER results'!$N140)*BB141)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q140/'NGER results'!$N140)*BC141),0,('NGER results'!$Q140/'NGER results'!$N140)*BC141)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q140/'NGER results'!$N140)*BD141),0,('NGER results'!$Q140/'NGER results'!$N140)*BD141)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q140/'NGER results'!$N140)*BE141),0,('NGER results'!$Q140/'NGER results'!$N140)*BE141)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q140/'NGER results'!$N140)*BF141),0,('NGER results'!$Q140/'NGER results'!$N140)*BF141)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q140/'NGER results'!$N140)*BG141),0,('NGER results'!$Q140/'NGER results'!$N140)*BG141)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q140/'NGER results'!$N140)*BH141),0,('NGER results'!$Q140/'NGER results'!$N140)*BH141)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q140/'NGER results'!$N140)*BI141),0,('NGER results'!$Q140/'NGER results'!$N140)*BI141)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q140/'NGER results'!$N140)*BJ141),0,('NGER results'!$Q140/'NGER results'!$N140)*BJ141)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A141>=2016,(BA141+M141)*'NGER input 2'!$GS139*1.336*25,(BA141+M141)*'NGER input 2'!$GS139*1.336*25)","v":0},{"$f":"IF($A141>=2016,(BB141+N141)*'NGER input 2'!$GS139*1.336*25,(BB141+N141)*'NGER input 2'!$GS139*1.336*25)","v":0},{"$f":"IF($A141>=2016,(BC141+O141)*'NGER input 2'!$GS139*1.336*25,(BC141+O141)*'NGER input 2'!$GS139*1.336*25)","v":0},{"$f":"IF($A141>=2016,(BD141+P141)*'NGER input 2'!$GS139*1.336*25,(BD141+P141)*'NGER input 2'!$GS139*1.336*25)","v":0},{"$f":"IF($A141>=2016,(BE141+Q141)*'NGER input 2'!$GS139*1.336*25,(BE141+Q141)*'NGER input 2'!$GS139*1.336*25)","v":0},{"$f":"IF($A141>=2016,(BF141+R141)*'NGER input 2'!$GS139*1.336*25,(BF141+R141)*'NGER input 2'!$GS139*1.336*25)","v":0},{"$f":"IF($A141>=2016,(BG141+S141)*'NGER input 2'!$GS139*1.336*25,(BG141+S141)*'NGER input 2'!$GS139*1.336*25)","v":0},{"$f":"IF($A141>=2016,(BH141+T141)*'NGER input 2'!$GS139*1.336*25,(BH141+T141)*'NGER input 2'!$GS139*1.336*25)","v":0},{"$f":"IF($A141>=2016,(BI141+U141)*'NGER input 2'!$GS139*1.336*25,(BI141+U141)*'NGER input 2'!$GS139*1.336*25)","v":0},{"$f":"IF($A141>=2016,(BJ141+V141)*'NGER input 2'!$GS139*1.336*25,(BJ141+V141)*'NGER input 2'!$GS139*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A140","v":136},null,{"$f":"IF(OR('NGER input 2'!$A140=2013,'NGER input 2'!$A140=2014),'NGER input 2'!ES140*'NGER input 2'!FC140*'NGER input 2'!FM140*'NGER input 2'!$GQ140,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A140=2013,'NGER input 2'!$A140=2014),'NGER input 2'!ET140*'NGER input 2'!FD140*'NGER input 2'!FN140*'NGER input 2'!$GQ140,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A140=2013,'NGER input 2'!$A140=2014),'NGER input 2'!EU140*'NGER input 2'!FE140*'NGER input 2'!FO140*'NGER input 2'!$GQ140,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A140=2013,'NGER input 2'!$A140=2014),'NGER input 2'!EV140*'NGER input 2'!FF140*'NGER input 2'!FP140*'NGER input 2'!$GQ140,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A140=2013,'NGER input 2'!$A140=2014),'NGER input 2'!EW140*'NGER input 2'!FG140*'NGER input 2'!FQ140*'NGER input 2'!$GQ140,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A140=2013,'NGER input 2'!$A140=2014),'NGER input 2'!EX140*'NGER input 2'!FH140*'NGER input 2'!FR140*'NGER input 2'!$GQ140,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A140=2013,'NGER input 2'!$A140=2014),'NGER input 2'!EY140*'NGER input 2'!FI140*'NGER input 2'!FS140*'NGER input 2'!$GQ140,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A140=2013,'NGER input 2'!$A140=2014),'NGER input 2'!EZ140*'NGER input 2'!FJ140*'NGER input 2'!FT140*'NGER input 2'!$GQ140,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A140=2013,'NGER input 2'!$A140=2014),'NGER input 2'!FA140*'NGER input 2'!FK140*'NGER input 2'!FU140*'NGER input 2'!$GQ140,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A140=2013,'NGER input 2'!$A140=2014),'NGER input 2'!FB140*'NGER input 2'!FL140*'NGER input 2'!FV140*'NGER input 2'!$GQ140,0)","v":0},{"$f":"C142*(1-EXP(-'NGER input 2'!FW140*(13-'NGER input 2'!$GR140-7)/12))","v":0},{"$f":"D142*(1-EXP(-'NGER input 2'!FX140*(13-'NGER input 2'!$GR140-7)/12))","v":0},{"$f":"E142*(1-EXP(-'NGER input 2'!FY140*(13-'NGER input 2'!$GR140-7)/12))","v":0},{"$f":"F142*(1-EXP(-'NGER input 2'!FZ140*(13-'NGER input 2'!$GR140-7)/12))","v":0},{"$f":"G142*(1-EXP(-'NGER input 2'!GA140*(13-'NGER input 2'!$GR140-7)/12))","v":0},{"$f":"H142*(1-EXP(-'NGER input 2'!GB140*(13-'NGER input 2'!$GR140-7)/12))","v":0},{"$f":"I142*(1-EXP(-'NGER input 2'!GC140*(13-'NGER input 2'!$GR140-7)/12))","v":0},{"$f":"J142*(1-EXP(-'NGER input 2'!GD140*(13-'NGER input 2'!$GR140-7)/12))","v":0},{"$f":"K142*(1-EXP(-'NGER input 2'!GE140*(13-'NGER input 2'!$GR140-7)/12))","v":0},{"$f":"L142*(1-EXP(-'NGER input 2'!GF140*(13-'NGER input 2'!$GR140-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q141/'NGER results'!$N141)*M142),0,('NGER results'!$Q141/'NGER results'!$N141)*M142)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q141/'NGER results'!$N141)*N142),0,('NGER results'!$Q141/'NGER results'!$N141)*N142)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q141/'NGER results'!$N141)*O142),0,('NGER results'!$Q141/'NGER results'!$N141)*O142)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q141/'NGER results'!$N141)*P142),0,('NGER results'!$Q141/'NGER results'!$N141)*P142)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q141/'NGER results'!$N141)*Q142),0,('NGER results'!$Q141/'NGER results'!$N141)*Q142)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q141/'NGER results'!$N141)*R142),0,('NGER results'!$Q141/'NGER results'!$N141)*R142)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q141/'NGER results'!$N141)*S142),0,('NGER results'!$Q141/'NGER results'!$N141)*S142)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q141/'NGER results'!$N141)*T142),0,('NGER results'!$Q141/'NGER results'!$N141)*T142)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q141/'NGER results'!$N141)*U142),0,('NGER results'!$Q141/'NGER results'!$N141)*U142)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q141/'NGER results'!$N141)*V142),0,('NGER results'!$Q141/'NGER results'!$N141)*V142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ142*(1-EXP(-'NGER input 2'!FW140))","v":0},{"$f":"AR142*(1-EXP(-'NGER input 2'!FX140))","v":0},{"$f":"AS142*(1-EXP(-'NGER input 2'!FY140))","v":0},{"$f":"AT142*(1-EXP(-'NGER input 2'!FZ140))","v":0},{"$f":"AU142*(1-EXP(-'NGER input 2'!GA140))","v":0},{"$f":"AV142*(1-EXP(-'NGER input 2'!GB140))","v":0},{"$f":"AW142*(1-EXP(-'NGER input 2'!GC140))","v":0},{"$f":"AX142*(1-EXP(-'NGER input 2'!GD140))","v":0},{"$f":"AY142*(1-EXP(-'NGER input 2'!GE140))","v":0},{"$f":"AZ142*(1-EXP(-'NGER input 2'!GF140))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q141/'NGER results'!$N141)*BA142),0,('NGER results'!$Q141/'NGER results'!$N141)*BA142)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q141/'NGER results'!$N141)*BB142),0,('NGER results'!$Q141/'NGER results'!$N141)*BB142)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q141/'NGER results'!$N141)*BC142),0,('NGER results'!$Q141/'NGER results'!$N141)*BC142)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q141/'NGER results'!$N141)*BD142),0,('NGER results'!$Q141/'NGER results'!$N141)*BD142)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q141/'NGER results'!$N141)*BE142),0,('NGER results'!$Q141/'NGER results'!$N141)*BE142)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q141/'NGER results'!$N141)*BF142),0,('NGER results'!$Q141/'NGER results'!$N141)*BF142)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q141/'NGER results'!$N141)*BG142),0,('NGER results'!$Q141/'NGER results'!$N141)*BG142)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q141/'NGER results'!$N141)*BH142),0,('NGER results'!$Q141/'NGER results'!$N141)*BH142)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q141/'NGER results'!$N141)*BI142),0,('NGER results'!$Q141/'NGER results'!$N141)*BI142)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q141/'NGER results'!$N141)*BJ142),0,('NGER results'!$Q141/'NGER results'!$N141)*BJ142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A142>=2016,(BA142+M142)*'NGER input 2'!$GS140*1.336*25,(BA142+M142)*'NGER input 2'!$GS140*1.336*25)","v":0},{"$f":"IF($A142>=2016,(BB142+N142)*'NGER input 2'!$GS140*1.336*25,(BB142+N142)*'NGER input 2'!$GS140*1.336*25)","v":0},{"$f":"IF($A142>=2016,(BC142+O142)*'NGER input 2'!$GS140*1.336*25,(BC142+O142)*'NGER input 2'!$GS140*1.336*25)","v":0},{"$f":"IF($A142>=2016,(BD142+P142)*'NGER input 2'!$GS140*1.336*25,(BD142+P142)*'NGER input 2'!$GS140*1.336*25)","v":0},{"$f":"IF($A142>=2016,(BE142+Q142)*'NGER input 2'!$GS140*1.336*25,(BE142+Q142)*'NGER input 2'!$GS140*1.336*25)","v":0},{"$f":"IF($A142>=2016,(BF142+R142)*'NGER input 2'!$GS140*1.336*25,(BF142+R142)*'NGER input 2'!$GS140*1.336*25)","v":0},{"$f":"IF($A142>=2016,(BG142+S142)*'NGER input 2'!$GS140*1.336*25,(BG142+S142)*'NGER input 2'!$GS140*1.336*25)","v":0},{"$f":"IF($A142>=2016,(BH142+T142)*'NGER input 2'!$GS140*1.336*25,(BH142+T142)*'NGER input 2'!$GS140*1.336*25)","v":0},{"$f":"IF($A142>=2016,(BI142+U142)*'NGER input 2'!$GS140*1.336*25,(BI142+U142)*'NGER input 2'!$GS140*1.336*25)","v":0},{"$f":"IF($A142>=2016,(BJ142+V142)*'NGER input 2'!$GS140*1.336*25,(BJ142+V142)*'NGER input 2'!$GS140*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A141","v":137},null,{"$f":"IF(OR('NGER input 2'!$A141=2013,'NGER input 2'!$A141=2014),'NGER input 2'!ES141*'NGER input 2'!FC141*'NGER input 2'!FM141*'NGER input 2'!$GQ141,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A141=2013,'NGER input 2'!$A141=2014),'NGER input 2'!ET141*'NGER input 2'!FD141*'NGER input 2'!FN141*'NGER input 2'!$GQ141,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A141=2013,'NGER input 2'!$A141=2014),'NGER input 2'!EU141*'NGER input 2'!FE141*'NGER input 2'!FO141*'NGER input 2'!$GQ141,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A141=2013,'NGER input 2'!$A141=2014),'NGER input 2'!EV141*'NGER input 2'!FF141*'NGER input 2'!FP141*'NGER input 2'!$GQ141,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A141=2013,'NGER input 2'!$A141=2014),'NGER input 2'!EW141*'NGER input 2'!FG141*'NGER input 2'!FQ141*'NGER input 2'!$GQ141,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A141=2013,'NGER input 2'!$A141=2014),'NGER input 2'!EX141*'NGER input 2'!FH141*'NGER input 2'!FR141*'NGER input 2'!$GQ141,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A141=2013,'NGER input 2'!$A141=2014),'NGER input 2'!EY141*'NGER input 2'!FI141*'NGER input 2'!FS141*'NGER input 2'!$GQ141,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A141=2013,'NGER input 2'!$A141=2014),'NGER input 2'!EZ141*'NGER input 2'!FJ141*'NGER input 2'!FT141*'NGER input 2'!$GQ141,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A141=2013,'NGER input 2'!$A141=2014),'NGER input 2'!FA141*'NGER input 2'!FK141*'NGER input 2'!FU141*'NGER input 2'!$GQ141,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A141=2013,'NGER input 2'!$A141=2014),'NGER input 2'!FB141*'NGER input 2'!FL141*'NGER input 2'!FV141*'NGER input 2'!$GQ141,0)","v":0},{"$f":"C143*(1-EXP(-'NGER input 2'!FW141*(13-'NGER input 2'!$GR141-7)/12))","v":0},{"$f":"D143*(1-EXP(-'NGER input 2'!FX141*(13-'NGER input 2'!$GR141-7)/12))","v":0},{"$f":"E143*(1-EXP(-'NGER input 2'!FY141*(13-'NGER input 2'!$GR141-7)/12))","v":0},{"$f":"F143*(1-EXP(-'NGER input 2'!FZ141*(13-'NGER input 2'!$GR141-7)/12))","v":0},{"$f":"G143*(1-EXP(-'NGER input 2'!GA141*(13-'NGER input 2'!$GR141-7)/12))","v":0},{"$f":"H143*(1-EXP(-'NGER input 2'!GB141*(13-'NGER input 2'!$GR141-7)/12))","v":0},{"$f":"I143*(1-EXP(-'NGER input 2'!GC141*(13-'NGER input 2'!$GR141-7)/12))","v":0},{"$f":"J143*(1-EXP(-'NGER input 2'!GD141*(13-'NGER input 2'!$GR141-7)/12))","v":0},{"$f":"K143*(1-EXP(-'NGER input 2'!GE141*(13-'NGER input 2'!$GR141-7)/12))","v":0},{"$f":"L143*(1-EXP(-'NGER input 2'!GF141*(13-'NGER input 2'!$GR141-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q142/'NGER results'!$N142)*M143),0,('NGER results'!$Q142/'NGER results'!$N142)*M143)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q142/'NGER results'!$N142)*N143),0,('NGER results'!$Q142/'NGER results'!$N142)*N143)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q142/'NGER results'!$N142)*O143),0,('NGER results'!$Q142/'NGER results'!$N142)*O143)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q142/'NGER results'!$N142)*P143),0,('NGER results'!$Q142/'NGER results'!$N142)*P143)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q142/'NGER results'!$N142)*Q143),0,('NGER results'!$Q142/'NGER results'!$N142)*Q143)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q142/'NGER results'!$N142)*R143),0,('NGER results'!$Q142/'NGER results'!$N142)*R143)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q142/'NGER results'!$N142)*S143),0,('NGER results'!$Q142/'NGER results'!$N142)*S143)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q142/'NGER results'!$N142)*T143),0,('NGER results'!$Q142/'NGER results'!$N142)*T143)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q142/'NGER results'!$N142)*U143),0,('NGER results'!$Q142/'NGER results'!$N142)*U143)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q142/'NGER results'!$N142)*V143),0,('NGER results'!$Q142/'NGER results'!$N142)*V143)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ143*(1-EXP(-'NGER input 2'!FW141))","v":0},{"$f":"AR143*(1-EXP(-'NGER input 2'!FX141))","v":0},{"$f":"AS143*(1-EXP(-'NGER input 2'!FY141))","v":0},{"$f":"AT143*(1-EXP(-'NGER input 2'!FZ141))","v":0},{"$f":"AU143*(1-EXP(-'NGER input 2'!GA141))","v":0},{"$f":"AV143*(1-EXP(-'NGER input 2'!GB141))","v":0},{"$f":"AW143*(1-EXP(-'NGER input 2'!GC141))","v":0},{"$f":"AX143*(1-EXP(-'NGER input 2'!GD141))","v":0},{"$f":"AY143*(1-EXP(-'NGER input 2'!GE141))","v":0},{"$f":"AZ143*(1-EXP(-'NGER input 2'!GF141))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q142/'NGER results'!$N142)*BA143),0,('NGER results'!$Q142/'NGER results'!$N142)*BA143)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q142/'NGER results'!$N142)*BB143),0,('NGER results'!$Q142/'NGER results'!$N142)*BB143)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q142/'NGER results'!$N142)*BC143),0,('NGER results'!$Q142/'NGER results'!$N142)*BC143)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q142/'NGER results'!$N142)*BD143),0,('NGER results'!$Q142/'NGER results'!$N142)*BD143)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q142/'NGER results'!$N142)*BE143),0,('NGER results'!$Q142/'NGER results'!$N142)*BE143)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q142/'NGER results'!$N142)*BF143),0,('NGER results'!$Q142/'NGER results'!$N142)*BF143)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q142/'NGER results'!$N142)*BG143),0,('NGER results'!$Q142/'NGER results'!$N142)*BG143)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q142/'NGER results'!$N142)*BH143),0,('NGER results'!$Q142/'NGER results'!$N142)*BH143)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q142/'NGER results'!$N142)*BI143),0,('NGER results'!$Q142/'NGER results'!$N142)*BI143)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q142/'NGER results'!$N142)*BJ143),0,('NGER results'!$Q142/'NGER results'!$N142)*BJ143)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A143>=2016,(BA143+M143)*'NGER input 2'!$GS141*1.336*25,(BA143+M143)*'NGER input 2'!$GS141*1.336*25)","v":0},{"$f":"IF($A143>=2016,(BB143+N143)*'NGER input 2'!$GS141*1.336*25,(BB143+N143)*'NGER input 2'!$GS141*1.336*25)","v":0},{"$f":"IF($A143>=2016,(BC143+O143)*'NGER input 2'!$GS141*1.336*25,(BC143+O143)*'NGER input 2'!$GS141*1.336*25)","v":0},{"$f":"IF($A143>=2016,(BD143+P143)*'NGER input 2'!$GS141*1.336*25,(BD143+P143)*'NGER input 2'!$GS141*1.336*25)","v":0},{"$f":"IF($A143>=2016,(BE143+Q143)*'NGER input 2'!$GS141*1.336*25,(BE143+Q143)*'NGER input 2'!$GS141*1.336*25)","v":0},{"$f":"IF($A143>=2016,(BF143+R143)*'NGER input 2'!$GS141*1.336*25,(BF143+R143)*'NGER input 2'!$GS141*1.336*25)","v":0},{"$f":"IF($A143>=2016,(BG143+S143)*'NGER input 2'!$GS141*1.336*25,(BG143+S143)*'NGER input 2'!$GS141*1.336*25)","v":0},{"$f":"IF($A143>=2016,(BH143+T143)*'NGER input 2'!$GS141*1.336*25,(BH143+T143)*'NGER input 2'!$GS141*1.336*25)","v":0},{"$f":"IF($A143>=2016,(BI143+U143)*'NGER input 2'!$GS141*1.336*25,(BI143+U143)*'NGER input 2'!$GS141*1.336*25)","v":0},{"$f":"IF($A143>=2016,(BJ143+V143)*'NGER input 2'!$GS141*1.336*25,(BJ143+V143)*'NGER input 2'!$GS141*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A142","v":138},null,{"$f":"IF(OR('NGER input 2'!$A142=2013,'NGER input 2'!$A142=2014),'NGER input 2'!ES142*'NGER input 2'!FC142*'NGER input 2'!FM142*'NGER input 2'!$GQ142,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A142=2013,'NGER input 2'!$A142=2014),'NGER input 2'!ET142*'NGER input 2'!FD142*'NGER input 2'!FN142*'NGER input 2'!$GQ142,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A142=2013,'NGER input 2'!$A142=2014),'NGER input 2'!EU142*'NGER input 2'!FE142*'NGER input 2'!FO142*'NGER input 2'!$GQ142,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A142=2013,'NGER input 2'!$A142=2014),'NGER input 2'!EV142*'NGER input 2'!FF142*'NGER input 2'!FP142*'NGER input 2'!$GQ142,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A142=2013,'NGER input 2'!$A142=2014),'NGER input 2'!EW142*'NGER input 2'!FG142*'NGER input 2'!FQ142*'NGER input 2'!$GQ142,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A142=2013,'NGER input 2'!$A142=2014),'NGER input 2'!EX142*'NGER input 2'!FH142*'NGER input 2'!FR142*'NGER input 2'!$GQ142,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A142=2013,'NGER input 2'!$A142=2014),'NGER input 2'!EY142*'NGER input 2'!FI142*'NGER input 2'!FS142*'NGER input 2'!$GQ142,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A142=2013,'NGER input 2'!$A142=2014),'NGER input 2'!EZ142*'NGER input 2'!FJ142*'NGER input 2'!FT142*'NGER input 2'!$GQ142,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A142=2013,'NGER input 2'!$A142=2014),'NGER input 2'!FA142*'NGER input 2'!FK142*'NGER input 2'!FU142*'NGER input 2'!$GQ142,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A142=2013,'NGER input 2'!$A142=2014),'NGER input 2'!FB142*'NGER input 2'!FL142*'NGER input 2'!FV142*'NGER input 2'!$GQ142,0)","v":0},{"$f":"C144*(1-EXP(-'NGER input 2'!FW142*(13-'NGER input 2'!$GR142-7)/12))","v":0},{"$f":"D144*(1-EXP(-'NGER input 2'!FX142*(13-'NGER input 2'!$GR142-7)/12))","v":0},{"$f":"E144*(1-EXP(-'NGER input 2'!FY142*(13-'NGER input 2'!$GR142-7)/12))","v":0},{"$f":"F144*(1-EXP(-'NGER input 2'!FZ142*(13-'NGER input 2'!$GR142-7)/12))","v":0},{"$f":"G144*(1-EXP(-'NGER input 2'!GA142*(13-'NGER input 2'!$GR142-7)/12))","v":0},{"$f":"H144*(1-EXP(-'NGER input 2'!GB142*(13-'NGER input 2'!$GR142-7)/12))","v":0},{"$f":"I144*(1-EXP(-'NGER input 2'!GC142*(13-'NGER input 2'!$GR142-7)/12))","v":0},{"$f":"J144*(1-EXP(-'NGER input 2'!GD142*(13-'NGER input 2'!$GR142-7)/12))","v":0},{"$f":"K144*(1-EXP(-'NGER input 2'!GE142*(13-'NGER input 2'!$GR142-7)/12))","v":0},{"$f":"L144*(1-EXP(-'NGER input 2'!GF142*(13-'NGER input 2'!$GR142-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q143/'NGER results'!$N143)*M144),0,('NGER results'!$Q143/'NGER results'!$N143)*M144)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q143/'NGER results'!$N143)*N144),0,('NGER results'!$Q143/'NGER results'!$N143)*N144)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q143/'NGER results'!$N143)*O144),0,('NGER results'!$Q143/'NGER results'!$N143)*O144)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q143/'NGER results'!$N143)*P144),0,('NGER results'!$Q143/'NGER results'!$N143)*P144)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q143/'NGER results'!$N143)*Q144),0,('NGER results'!$Q143/'NGER results'!$N143)*Q144)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q143/'NGER results'!$N143)*R144),0,('NGER results'!$Q143/'NGER results'!$N143)*R144)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q143/'NGER results'!$N143)*S144),0,('NGER results'!$Q143/'NGER results'!$N143)*S144)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q143/'NGER results'!$N143)*T144),0,('NGER results'!$Q143/'NGER results'!$N143)*T144)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q143/'NGER results'!$N143)*U144),0,('NGER results'!$Q143/'NGER results'!$N143)*U144)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q143/'NGER results'!$N143)*V144),0,('NGER results'!$Q143/'NGER results'!$N143)*V144)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ144*(1-EXP(-'NGER input 2'!FW142))","v":0},{"$f":"AR144*(1-EXP(-'NGER input 2'!FX142))","v":0},{"$f":"AS144*(1-EXP(-'NGER input 2'!FY142))","v":0},{"$f":"AT144*(1-EXP(-'NGER input 2'!FZ142))","v":0},{"$f":"AU144*(1-EXP(-'NGER input 2'!GA142))","v":0},{"$f":"AV144*(1-EXP(-'NGER input 2'!GB142))","v":0},{"$f":"AW144*(1-EXP(-'NGER input 2'!GC142))","v":0},{"$f":"AX144*(1-EXP(-'NGER input 2'!GD142))","v":0},{"$f":"AY144*(1-EXP(-'NGER input 2'!GE142))","v":0},{"$f":"AZ144*(1-EXP(-'NGER input 2'!GF142))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q143/'NGER results'!$N143)*BA144),0,('NGER results'!$Q143/'NGER results'!$N143)*BA144)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q143/'NGER results'!$N143)*BB144),0,('NGER results'!$Q143/'NGER results'!$N143)*BB144)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q143/'NGER results'!$N143)*BC144),0,('NGER results'!$Q143/'NGER results'!$N143)*BC144)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q143/'NGER results'!$N143)*BD144),0,('NGER results'!$Q143/'NGER results'!$N143)*BD144)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q143/'NGER results'!$N143)*BE144),0,('NGER results'!$Q143/'NGER results'!$N143)*BE144)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q143/'NGER results'!$N143)*BF144),0,('NGER results'!$Q143/'NGER results'!$N143)*BF144)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q143/'NGER results'!$N143)*BG144),0,('NGER results'!$Q143/'NGER results'!$N143)*BG144)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q143/'NGER results'!$N143)*BH144),0,('NGER results'!$Q143/'NGER results'!$N143)*BH144)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q143/'NGER results'!$N143)*BI144),0,('NGER results'!$Q143/'NGER results'!$N143)*BI144)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q143/'NGER results'!$N143)*BJ144),0,('NGER results'!$Q143/'NGER results'!$N143)*BJ144)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A144>=2016,(BA144+M144)*'NGER input 2'!$GS142*1.336*25,(BA144+M144)*'NGER input 2'!$GS142*1.336*25)","v":0},{"$f":"IF($A144>=2016,(BB144+N144)*'NGER input 2'!$GS142*1.336*25,(BB144+N144)*'NGER input 2'!$GS142*1.336*25)","v":0},{"$f":"IF($A144>=2016,(BC144+O144)*'NGER input 2'!$GS142*1.336*25,(BC144+O144)*'NGER input 2'!$GS142*1.336*25)","v":0},{"$f":"IF($A144>=2016,(BD144+P144)*'NGER input 2'!$GS142*1.336*25,(BD144+P144)*'NGER input 2'!$GS142*1.336*25)","v":0},{"$f":"IF($A144>=2016,(BE144+Q144)*'NGER input 2'!$GS142*1.336*25,(BE144+Q144)*'NGER input 2'!$GS142*1.336*25)","v":0},{"$f":"IF($A144>=2016,(BF144+R144)*'NGER input 2'!$GS142*1.336*25,(BF144+R144)*'NGER input 2'!$GS142*1.336*25)","v":0},{"$f":"IF($A144>=2016,(BG144+S144)*'NGER input 2'!$GS142*1.336*25,(BG144+S144)*'NGER input 2'!$GS142*1.336*25)","v":0},{"$f":"IF($A144>=2016,(BH144+T144)*'NGER input 2'!$GS142*1.336*25,(BH144+T144)*'NGER input 2'!$GS142*1.336*25)","v":0},{"$f":"IF($A144>=2016,(BI144+U144)*'NGER input 2'!$GS142*1.336*25,(BI144+U144)*'NGER input 2'!$GS142*1.336*25)","v":0},{"$f":"IF($A144>=2016,(BJ144+V144)*'NGER input 2'!$GS142*1.336*25,(BJ144+V144)*'NGER input 2'!$GS142*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A143","v":139},null,{"$f":"IF(OR('NGER input 2'!$A143=2013,'NGER input 2'!$A143=2014),'NGER input 2'!ES143*'NGER input 2'!FC143*'NGER input 2'!FM143*'NGER input 2'!$GQ143,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A143=2013,'NGER input 2'!$A143=2014),'NGER input 2'!ET143*'NGER input 2'!FD143*'NGER input 2'!FN143*'NGER input 2'!$GQ143,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A143=2013,'NGER input 2'!$A143=2014),'NGER input 2'!EU143*'NGER input 2'!FE143*'NGER input 2'!FO143*'NGER input 2'!$GQ143,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A143=2013,'NGER input 2'!$A143=2014),'NGER input 2'!EV143*'NGER input 2'!FF143*'NGER input 2'!FP143*'NGER input 2'!$GQ143,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A143=2013,'NGER input 2'!$A143=2014),'NGER input 2'!EW143*'NGER input 2'!FG143*'NGER input 2'!FQ143*'NGER input 2'!$GQ143,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A143=2013,'NGER input 2'!$A143=2014),'NGER input 2'!EX143*'NGER input 2'!FH143*'NGER input 2'!FR143*'NGER input 2'!$GQ143,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A143=2013,'NGER input 2'!$A143=2014),'NGER input 2'!EY143*'NGER input 2'!FI143*'NGER input 2'!FS143*'NGER input 2'!$GQ143,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A143=2013,'NGER input 2'!$A143=2014),'NGER input 2'!EZ143*'NGER input 2'!FJ143*'NGER input 2'!FT143*'NGER input 2'!$GQ143,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A143=2013,'NGER input 2'!$A143=2014),'NGER input 2'!FA143*'NGER input 2'!FK143*'NGER input 2'!FU143*'NGER input 2'!$GQ143,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A143=2013,'NGER input 2'!$A143=2014),'NGER input 2'!FB143*'NGER input 2'!FL143*'NGER input 2'!FV143*'NGER input 2'!$GQ143,0)","v":0},{"$f":"C145*(1-EXP(-'NGER input 2'!FW143*(13-'NGER input 2'!$GR143-7)/12))","v":0},{"$f":"D145*(1-EXP(-'NGER input 2'!FX143*(13-'NGER input 2'!$GR143-7)/12))","v":0},{"$f":"E145*(1-EXP(-'NGER input 2'!FY143*(13-'NGER input 2'!$GR143-7)/12))","v":0},{"$f":"F145*(1-EXP(-'NGER input 2'!FZ143*(13-'NGER input 2'!$GR143-7)/12))","v":0},{"$f":"G145*(1-EXP(-'NGER input 2'!GA143*(13-'NGER input 2'!$GR143-7)/12))","v":0},{"$f":"H145*(1-EXP(-'NGER input 2'!GB143*(13-'NGER input 2'!$GR143-7)/12))","v":0},{"$f":"I145*(1-EXP(-'NGER input 2'!GC143*(13-'NGER input 2'!$GR143-7)/12))","v":0},{"$f":"J145*(1-EXP(-'NGER input 2'!GD143*(13-'NGER input 2'!$GR143-7)/12))","v":0},{"$f":"K145*(1-EXP(-'NGER input 2'!GE143*(13-'NGER input 2'!$GR143-7)/12))","v":0},{"$f":"L145*(1-EXP(-'NGER input 2'!GF143*(13-'NGER input 2'!$GR143-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q144/'NGER results'!$N144)*M145),0,('NGER results'!$Q144/'NGER results'!$N144)*M145)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q144/'NGER results'!$N144)*N145),0,('NGER results'!$Q144/'NGER results'!$N144)*N145)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q144/'NGER results'!$N144)*O145),0,('NGER results'!$Q144/'NGER results'!$N144)*O145)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q144/'NGER results'!$N144)*P145),0,('NGER results'!$Q144/'NGER results'!$N144)*P145)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q144/'NGER results'!$N144)*Q145),0,('NGER results'!$Q144/'NGER results'!$N144)*Q145)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q144/'NGER results'!$N144)*R145),0,('NGER results'!$Q144/'NGER results'!$N144)*R145)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q144/'NGER results'!$N144)*S145),0,('NGER results'!$Q144/'NGER results'!$N144)*S145)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q144/'NGER results'!$N144)*T145),0,('NGER results'!$Q144/'NGER results'!$N144)*T145)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q144/'NGER results'!$N144)*U145),0,('NGER results'!$Q144/'NGER results'!$N144)*U145)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q144/'NGER results'!$N144)*V145),0,('NGER results'!$Q144/'NGER results'!$N144)*V145)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ145*(1-EXP(-'NGER input 2'!FW143))","v":0},{"$f":"AR145*(1-EXP(-'NGER input 2'!FX143))","v":0},{"$f":"AS145*(1-EXP(-'NGER input 2'!FY143))","v":0},{"$f":"AT145*(1-EXP(-'NGER input 2'!FZ143))","v":0},{"$f":"AU145*(1-EXP(-'NGER input 2'!GA143))","v":0},{"$f":"AV145*(1-EXP(-'NGER input 2'!GB143))","v":0},{"$f":"AW145*(1-EXP(-'NGER input 2'!GC143))","v":0},{"$f":"AX145*(1-EXP(-'NGER input 2'!GD143))","v":0},{"$f":"AY145*(1-EXP(-'NGER input 2'!GE143))","v":0},{"$f":"AZ145*(1-EXP(-'NGER input 2'!GF143))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q144/'NGER results'!$N144)*BA145),0,('NGER results'!$Q144/'NGER results'!$N144)*BA145)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q144/'NGER results'!$N144)*BB145),0,('NGER results'!$Q144/'NGER results'!$N144)*BB145)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q144/'NGER results'!$N144)*BC145),0,('NGER results'!$Q144/'NGER results'!$N144)*BC145)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q144/'NGER results'!$N144)*BD145),0,('NGER results'!$Q144/'NGER results'!$N144)*BD145)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q144/'NGER results'!$N144)*BE145),0,('NGER results'!$Q144/'NGER results'!$N144)*BE145)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q144/'NGER results'!$N144)*BF145),0,('NGER results'!$Q144/'NGER results'!$N144)*BF145)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q144/'NGER results'!$N144)*BG145),0,('NGER results'!$Q144/'NGER results'!$N144)*BG145)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q144/'NGER results'!$N144)*BH145),0,('NGER results'!$Q144/'NGER results'!$N144)*BH145)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q144/'NGER results'!$N144)*BI145),0,('NGER results'!$Q144/'NGER results'!$N144)*BI145)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q144/'NGER results'!$N144)*BJ145),0,('NGER results'!$Q144/'NGER results'!$N144)*BJ145)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A145>=2016,(BA145+M145)*'NGER input 2'!$GS143*1.336*25,(BA145+M145)*'NGER input 2'!$GS143*1.336*25)","v":0},{"$f":"IF($A145>=2016,(BB145+N145)*'NGER input 2'!$GS143*1.336*25,(BB145+N145)*'NGER input 2'!$GS143*1.336*25)","v":0},{"$f":"IF($A145>=2016,(BC145+O145)*'NGER input 2'!$GS143*1.336*25,(BC145+O145)*'NGER input 2'!$GS143*1.336*25)","v":0},{"$f":"IF($A145>=2016,(BD145+P145)*'NGER input 2'!$GS143*1.336*25,(BD145+P145)*'NGER input 2'!$GS143*1.336*25)","v":0},{"$f":"IF($A145>=2016,(BE145+Q145)*'NGER input 2'!$GS143*1.336*25,(BE145+Q145)*'NGER input 2'!$GS143*1.336*25)","v":0},{"$f":"IF($A145>=2016,(BF145+R145)*'NGER input 2'!$GS143*1.336*25,(BF145+R145)*'NGER input 2'!$GS143*1.336*25)","v":0},{"$f":"IF($A145>=2016,(BG145+S145)*'NGER input 2'!$GS143*1.336*25,(BG145+S145)*'NGER input 2'!$GS143*1.336*25)","v":0},{"$f":"IF($A145>=2016,(BH145+T145)*'NGER input 2'!$GS143*1.336*25,(BH145+T145)*'NGER input 2'!$GS143*1.336*25)","v":0},{"$f":"IF($A145>=2016,(BI145+U145)*'NGER input 2'!$GS143*1.336*25,(BI145+U145)*'NGER input 2'!$GS143*1.336*25)","v":0},{"$f":"IF($A145>=2016,(BJ145+V145)*'NGER input 2'!$GS143*1.336*25,(BJ145+V145)*'NGER input 2'!$GS143*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A144","v":140},null,{"$f":"IF(OR('NGER input 2'!$A144=2013,'NGER input 2'!$A144=2014),'NGER input 2'!ES144*'NGER input 2'!FC144*'NGER input 2'!FM144*'NGER input 2'!$GQ144,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A144=2013,'NGER input 2'!$A144=2014),'NGER input 2'!ET144*'NGER input 2'!FD144*'NGER input 2'!FN144*'NGER input 2'!$GQ144,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A144=2013,'NGER input 2'!$A144=2014),'NGER input 2'!EU144*'NGER input 2'!FE144*'NGER input 2'!FO144*'NGER input 2'!$GQ144,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A144=2013,'NGER input 2'!$A144=2014),'NGER input 2'!EV144*'NGER input 2'!FF144*'NGER input 2'!FP144*'NGER input 2'!$GQ144,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A144=2013,'NGER input 2'!$A144=2014),'NGER input 2'!EW144*'NGER input 2'!FG144*'NGER input 2'!FQ144*'NGER input 2'!$GQ144,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A144=2013,'NGER input 2'!$A144=2014),'NGER input 2'!EX144*'NGER input 2'!FH144*'NGER input 2'!FR144*'NGER input 2'!$GQ144,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A144=2013,'NGER input 2'!$A144=2014),'NGER input 2'!EY144*'NGER input 2'!FI144*'NGER input 2'!FS144*'NGER input 2'!$GQ144,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A144=2013,'NGER input 2'!$A144=2014),'NGER input 2'!EZ144*'NGER input 2'!FJ144*'NGER input 2'!FT144*'NGER input 2'!$GQ144,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A144=2013,'NGER input 2'!$A144=2014),'NGER input 2'!FA144*'NGER input 2'!FK144*'NGER input 2'!FU144*'NGER input 2'!$GQ144,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A144=2013,'NGER input 2'!$A144=2014),'NGER input 2'!FB144*'NGER input 2'!FL144*'NGER input 2'!FV144*'NGER input 2'!$GQ144,0)","v":0},{"$f":"C146*(1-EXP(-'NGER input 2'!FW144*(13-'NGER input 2'!$GR144-7)/12))","v":0},{"$f":"D146*(1-EXP(-'NGER input 2'!FX144*(13-'NGER input 2'!$GR144-7)/12))","v":0},{"$f":"E146*(1-EXP(-'NGER input 2'!FY144*(13-'NGER input 2'!$GR144-7)/12))","v":0},{"$f":"F146*(1-EXP(-'NGER input 2'!FZ144*(13-'NGER input 2'!$GR144-7)/12))","v":0},{"$f":"G146*(1-EXP(-'NGER input 2'!GA144*(13-'NGER input 2'!$GR144-7)/12))","v":0},{"$f":"H146*(1-EXP(-'NGER input 2'!GB144*(13-'NGER input 2'!$GR144-7)/12))","v":0},{"$f":"I146*(1-EXP(-'NGER input 2'!GC144*(13-'NGER input 2'!$GR144-7)/12))","v":0},{"$f":"J146*(1-EXP(-'NGER input 2'!GD144*(13-'NGER input 2'!$GR144-7)/12))","v":0},{"$f":"K146*(1-EXP(-'NGER input 2'!GE144*(13-'NGER input 2'!$GR144-7)/12))","v":0},{"$f":"L146*(1-EXP(-'NGER input 2'!GF144*(13-'NGER input 2'!$GR144-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q145/'NGER results'!$N145)*M146),0,('NGER results'!$Q145/'NGER results'!$N145)*M146)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q145/'NGER results'!$N145)*N146),0,('NGER results'!$Q145/'NGER results'!$N145)*N146)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q145/'NGER results'!$N145)*O146),0,('NGER results'!$Q145/'NGER results'!$N145)*O146)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q145/'NGER results'!$N145)*P146),0,('NGER results'!$Q145/'NGER results'!$N145)*P146)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q145/'NGER results'!$N145)*Q146),0,('NGER results'!$Q145/'NGER results'!$N145)*Q146)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q145/'NGER results'!$N145)*R146),0,('NGER results'!$Q145/'NGER results'!$N145)*R146)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q145/'NGER results'!$N145)*S146),0,('NGER results'!$Q145/'NGER results'!$N145)*S146)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q145/'NGER results'!$N145)*T146),0,('NGER results'!$Q145/'NGER results'!$N145)*T146)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q145/'NGER results'!$N145)*U146),0,('NGER results'!$Q145/'NGER results'!$N145)*U146)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q145/'NGER results'!$N145)*V146),0,('NGER results'!$Q145/'NGER results'!$N145)*V146)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ146*(1-EXP(-'NGER input 2'!FW144))","v":0},{"$f":"AR146*(1-EXP(-'NGER input 2'!FX144))","v":0},{"$f":"AS146*(1-EXP(-'NGER input 2'!FY144))","v":0},{"$f":"AT146*(1-EXP(-'NGER input 2'!FZ144))","v":0},{"$f":"AU146*(1-EXP(-'NGER input 2'!GA144))","v":0},{"$f":"AV146*(1-EXP(-'NGER input 2'!GB144))","v":0},{"$f":"AW146*(1-EXP(-'NGER input 2'!GC144))","v":0},{"$f":"AX146*(1-EXP(-'NGER input 2'!GD144))","v":0},{"$f":"AY146*(1-EXP(-'NGER input 2'!GE144))","v":0},{"$f":"AZ146*(1-EXP(-'NGER input 2'!GF144))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q145/'NGER results'!$N145)*BA146),0,('NGER results'!$Q145/'NGER results'!$N145)*BA146)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q145/'NGER results'!$N145)*BB146),0,('NGER results'!$Q145/'NGER results'!$N145)*BB146)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q145/'NGER results'!$N145)*BC146),0,('NGER results'!$Q145/'NGER results'!$N145)*BC146)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q145/'NGER results'!$N145)*BD146),0,('NGER results'!$Q145/'NGER results'!$N145)*BD146)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q145/'NGER results'!$N145)*BE146),0,('NGER results'!$Q145/'NGER results'!$N145)*BE146)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q145/'NGER results'!$N145)*BF146),0,('NGER results'!$Q145/'NGER results'!$N145)*BF146)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q145/'NGER results'!$N145)*BG146),0,('NGER results'!$Q145/'NGER results'!$N145)*BG146)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q145/'NGER results'!$N145)*BH146),0,('NGER results'!$Q145/'NGER results'!$N145)*BH146)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q145/'NGER results'!$N145)*BI146),0,('NGER results'!$Q145/'NGER results'!$N145)*BI146)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q145/'NGER results'!$N145)*BJ146),0,('NGER results'!$Q145/'NGER results'!$N145)*BJ146)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A146>=2016,(BA146+M146)*'NGER input 2'!$GS144*1.336*25,(BA146+M146)*'NGER input 2'!$GS144*1.336*25)","v":0},{"$f":"IF($A146>=2016,(BB146+N146)*'NGER input 2'!$GS144*1.336*25,(BB146+N146)*'NGER input 2'!$GS144*1.336*25)","v":0},{"$f":"IF($A146>=2016,(BC146+O146)*'NGER input 2'!$GS144*1.336*25,(BC146+O146)*'NGER input 2'!$GS144*1.336*25)","v":0},{"$f":"IF($A146>=2016,(BD146+P146)*'NGER input 2'!$GS144*1.336*25,(BD146+P146)*'NGER input 2'!$GS144*1.336*25)","v":0},{"$f":"IF($A146>=2016,(BE146+Q146)*'NGER input 2'!$GS144*1.336*25,(BE146+Q146)*'NGER input 2'!$GS144*1.336*25)","v":0},{"$f":"IF($A146>=2016,(BF146+R146)*'NGER input 2'!$GS144*1.336*25,(BF146+R146)*'NGER input 2'!$GS144*1.336*25)","v":0},{"$f":"IF($A146>=2016,(BG146+S146)*'NGER input 2'!$GS144*1.336*25,(BG146+S146)*'NGER input 2'!$GS144*1.336*25)","v":0},{"$f":"IF($A146>=2016,(BH146+T146)*'NGER input 2'!$GS144*1.336*25,(BH146+T146)*'NGER input 2'!$GS144*1.336*25)","v":0},{"$f":"IF($A146>=2016,(BI146+U146)*'NGER input 2'!$GS144*1.336*25,(BI146+U146)*'NGER input 2'!$GS144*1.336*25)","v":0},{"$f":"IF($A146>=2016,(BJ146+V146)*'NGER input 2'!$GS144*1.336*25,(BJ146+V146)*'NGER input 2'!$GS144*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A145","v":141},null,{"$f":"IF(OR('NGER input 2'!$A145=2013,'NGER input 2'!$A145=2014),'NGER input 2'!ES145*'NGER input 2'!FC145*'NGER input 2'!FM145*'NGER input 2'!$GQ145,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A145=2013,'NGER input 2'!$A145=2014),'NGER input 2'!ET145*'NGER input 2'!FD145*'NGER input 2'!FN145*'NGER input 2'!$GQ145,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A145=2013,'NGER input 2'!$A145=2014),'NGER input 2'!EU145*'NGER input 2'!FE145*'NGER input 2'!FO145*'NGER input 2'!$GQ145,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A145=2013,'NGER input 2'!$A145=2014),'NGER input 2'!EV145*'NGER input 2'!FF145*'NGER input 2'!FP145*'NGER input 2'!$GQ145,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A145=2013,'NGER input 2'!$A145=2014),'NGER input 2'!EW145*'NGER input 2'!FG145*'NGER input 2'!FQ145*'NGER input 2'!$GQ145,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A145=2013,'NGER input 2'!$A145=2014),'NGER input 2'!EX145*'NGER input 2'!FH145*'NGER input 2'!FR145*'NGER input 2'!$GQ145,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A145=2013,'NGER input 2'!$A145=2014),'NGER input 2'!EY145*'NGER input 2'!FI145*'NGER input 2'!FS145*'NGER input 2'!$GQ145,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A145=2013,'NGER input 2'!$A145=2014),'NGER input 2'!EZ145*'NGER input 2'!FJ145*'NGER input 2'!FT145*'NGER input 2'!$GQ145,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A145=2013,'NGER input 2'!$A145=2014),'NGER input 2'!FA145*'NGER input 2'!FK145*'NGER input 2'!FU145*'NGER input 2'!$GQ145,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A145=2013,'NGER input 2'!$A145=2014),'NGER input 2'!FB145*'NGER input 2'!FL145*'NGER input 2'!FV145*'NGER input 2'!$GQ145,0)","v":0},{"$f":"C147*(1-EXP(-'NGER input 2'!FW145*(13-'NGER input 2'!$GR145-7)/12))","v":0},{"$f":"D147*(1-EXP(-'NGER input 2'!FX145*(13-'NGER input 2'!$GR145-7)/12))","v":0},{"$f":"E147*(1-EXP(-'NGER input 2'!FY145*(13-'NGER input 2'!$GR145-7)/12))","v":0},{"$f":"F147*(1-EXP(-'NGER input 2'!FZ145*(13-'NGER input 2'!$GR145-7)/12))","v":0},{"$f":"G147*(1-EXP(-'NGER input 2'!GA145*(13-'NGER input 2'!$GR145-7)/12))","v":0},{"$f":"H147*(1-EXP(-'NGER input 2'!GB145*(13-'NGER input 2'!$GR145-7)/12))","v":0},{"$f":"I147*(1-EXP(-'NGER input 2'!GC145*(13-'NGER input 2'!$GR145-7)/12))","v":0},{"$f":"J147*(1-EXP(-'NGER input 2'!GD145*(13-'NGER input 2'!$GR145-7)/12))","v":0},{"$f":"K147*(1-EXP(-'NGER input 2'!GE145*(13-'NGER input 2'!$GR145-7)/12))","v":0},{"$f":"L147*(1-EXP(-'NGER input 2'!GF145*(13-'NGER input 2'!$GR145-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q146/'NGER results'!$N146)*M147),0,('NGER results'!$Q146/'NGER results'!$N146)*M147)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q146/'NGER results'!$N146)*N147),0,('NGER results'!$Q146/'NGER results'!$N146)*N147)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q146/'NGER results'!$N146)*O147),0,('NGER results'!$Q146/'NGER results'!$N146)*O147)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q146/'NGER results'!$N146)*P147),0,('NGER results'!$Q146/'NGER results'!$N146)*P147)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q146/'NGER results'!$N146)*Q147),0,('NGER results'!$Q146/'NGER results'!$N146)*Q147)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q146/'NGER results'!$N146)*R147),0,('NGER results'!$Q146/'NGER results'!$N146)*R147)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q146/'NGER results'!$N146)*S147),0,('NGER results'!$Q146/'NGER results'!$N146)*S147)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q146/'NGER results'!$N146)*T147),0,('NGER results'!$Q146/'NGER results'!$N146)*T147)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q146/'NGER results'!$N146)*U147),0,('NGER results'!$Q146/'NGER results'!$N146)*U147)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q146/'NGER results'!$N146)*V147),0,('NGER results'!$Q146/'NGER results'!$N146)*V147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ147*(1-EXP(-'NGER input 2'!FW145))","v":0},{"$f":"AR147*(1-EXP(-'NGER input 2'!FX145))","v":0},{"$f":"AS147*(1-EXP(-'NGER input 2'!FY145))","v":0},{"$f":"AT147*(1-EXP(-'NGER input 2'!FZ145))","v":0},{"$f":"AU147*(1-EXP(-'NGER input 2'!GA145))","v":0},{"$f":"AV147*(1-EXP(-'NGER input 2'!GB145))","v":0},{"$f":"AW147*(1-EXP(-'NGER input 2'!GC145))","v":0},{"$f":"AX147*(1-EXP(-'NGER input 2'!GD145))","v":0},{"$f":"AY147*(1-EXP(-'NGER input 2'!GE145))","v":0},{"$f":"AZ147*(1-EXP(-'NGER input 2'!GF145))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q146/'NGER results'!$N146)*BA147),0,('NGER results'!$Q146/'NGER results'!$N146)*BA147)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q146/'NGER results'!$N146)*BB147),0,('NGER results'!$Q146/'NGER results'!$N146)*BB147)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q146/'NGER results'!$N146)*BC147),0,('NGER results'!$Q146/'NGER results'!$N146)*BC147)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q146/'NGER results'!$N146)*BD147),0,('NGER results'!$Q146/'NGER results'!$N146)*BD147)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q146/'NGER results'!$N146)*BE147),0,('NGER results'!$Q146/'NGER results'!$N146)*BE147)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q146/'NGER results'!$N146)*BF147),0,('NGER results'!$Q146/'NGER results'!$N146)*BF147)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q146/'NGER results'!$N146)*BG147),0,('NGER results'!$Q146/'NGER results'!$N146)*BG147)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q146/'NGER results'!$N146)*BH147),0,('NGER results'!$Q146/'NGER results'!$N146)*BH147)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q146/'NGER results'!$N146)*BI147),0,('NGER results'!$Q146/'NGER results'!$N146)*BI147)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q146/'NGER results'!$N146)*BJ147),0,('NGER results'!$Q146/'NGER results'!$N146)*BJ147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A147>=2016,(BA147+M147)*'NGER input 2'!$GS145*1.336*25,(BA147+M147)*'NGER input 2'!$GS145*1.336*25)","v":0},{"$f":"IF($A147>=2016,(BB147+N147)*'NGER input 2'!$GS145*1.336*25,(BB147+N147)*'NGER input 2'!$GS145*1.336*25)","v":0},{"$f":"IF($A147>=2016,(BC147+O147)*'NGER input 2'!$GS145*1.336*25,(BC147+O147)*'NGER input 2'!$GS145*1.336*25)","v":0},{"$f":"IF($A147>=2016,(BD147+P147)*'NGER input 2'!$GS145*1.336*25,(BD147+P147)*'NGER input 2'!$GS145*1.336*25)","v":0},{"$f":"IF($A147>=2016,(BE147+Q147)*'NGER input 2'!$GS145*1.336*25,(BE147+Q147)*'NGER input 2'!$GS145*1.336*25)","v":0},{"$f":"IF($A147>=2016,(BF147+R147)*'NGER input 2'!$GS145*1.336*25,(BF147+R147)*'NGER input 2'!$GS145*1.336*25)","v":0},{"$f":"IF($A147>=2016,(BG147+S147)*'NGER input 2'!$GS145*1.336*25,(BG147+S147)*'NGER input 2'!$GS145*1.336*25)","v":0},{"$f":"IF($A147>=2016,(BH147+T147)*'NGER input 2'!$GS145*1.336*25,(BH147+T147)*'NGER input 2'!$GS145*1.336*25)","v":0},{"$f":"IF($A147>=2016,(BI147+U147)*'NGER input 2'!$GS145*1.336*25,(BI147+U147)*'NGER input 2'!$GS145*1.336*25)","v":0},{"$f":"IF($A147>=2016,(BJ147+V147)*'NGER input 2'!$GS145*1.336*25,(BJ147+V147)*'NGER input 2'!$GS145*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A146","v":142},null,{"$f":"IF(OR('NGER input 2'!$A146=2013,'NGER input 2'!$A146=2014),'NGER input 2'!ES146*'NGER input 2'!FC146*'NGER input 2'!FM146*'NGER input 2'!$GQ146,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A146=2013,'NGER input 2'!$A146=2014),'NGER input 2'!ET146*'NGER input 2'!FD146*'NGER input 2'!FN146*'NGER input 2'!$GQ146,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A146=2013,'NGER input 2'!$A146=2014),'NGER input 2'!EU146*'NGER input 2'!FE146*'NGER input 2'!FO146*'NGER input 2'!$GQ146,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A146=2013,'NGER input 2'!$A146=2014),'NGER input 2'!EV146*'NGER input 2'!FF146*'NGER input 2'!FP146*'NGER input 2'!$GQ146,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A146=2013,'NGER input 2'!$A146=2014),'NGER input 2'!EW146*'NGER input 2'!FG146*'NGER input 2'!FQ146*'NGER input 2'!$GQ146,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A146=2013,'NGER input 2'!$A146=2014),'NGER input 2'!EX146*'NGER input 2'!FH146*'NGER input 2'!FR146*'NGER input 2'!$GQ146,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A146=2013,'NGER input 2'!$A146=2014),'NGER input 2'!EY146*'NGER input 2'!FI146*'NGER input 2'!FS146*'NGER input 2'!$GQ146,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A146=2013,'NGER input 2'!$A146=2014),'NGER input 2'!EZ146*'NGER input 2'!FJ146*'NGER input 2'!FT146*'NGER input 2'!$GQ146,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A146=2013,'NGER input 2'!$A146=2014),'NGER input 2'!FA146*'NGER input 2'!FK146*'NGER input 2'!FU146*'NGER input 2'!$GQ146,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A146=2013,'NGER input 2'!$A146=2014),'NGER input 2'!FB146*'NGER input 2'!FL146*'NGER input 2'!FV146*'NGER input 2'!$GQ146,0)","v":0},{"$f":"C148*(1-EXP(-'NGER input 2'!FW146*(13-'NGER input 2'!$GR146-7)/12))","v":0},{"$f":"D148*(1-EXP(-'NGER input 2'!FX146*(13-'NGER input 2'!$GR146-7)/12))","v":0},{"$f":"E148*(1-EXP(-'NGER input 2'!FY146*(13-'NGER input 2'!$GR146-7)/12))","v":0},{"$f":"F148*(1-EXP(-'NGER input 2'!FZ146*(13-'NGER input 2'!$GR146-7)/12))","v":0},{"$f":"G148*(1-EXP(-'NGER input 2'!GA146*(13-'NGER input 2'!$GR146-7)/12))","v":0},{"$f":"H148*(1-EXP(-'NGER input 2'!GB146*(13-'NGER input 2'!$GR146-7)/12))","v":0},{"$f":"I148*(1-EXP(-'NGER input 2'!GC146*(13-'NGER input 2'!$GR146-7)/12))","v":0},{"$f":"J148*(1-EXP(-'NGER input 2'!GD146*(13-'NGER input 2'!$GR146-7)/12))","v":0},{"$f":"K148*(1-EXP(-'NGER input 2'!GE146*(13-'NGER input 2'!$GR146-7)/12))","v":0},{"$f":"L148*(1-EXP(-'NGER input 2'!GF146*(13-'NGER input 2'!$GR146-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q147/'NGER results'!$N147)*M148),0,('NGER results'!$Q147/'NGER results'!$N147)*M148)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q147/'NGER results'!$N147)*N148),0,('NGER results'!$Q147/'NGER results'!$N147)*N148)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q147/'NGER results'!$N147)*O148),0,('NGER results'!$Q147/'NGER results'!$N147)*O148)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q147/'NGER results'!$N147)*P148),0,('NGER results'!$Q147/'NGER results'!$N147)*P148)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q147/'NGER results'!$N147)*Q148),0,('NGER results'!$Q147/'NGER results'!$N147)*Q148)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q147/'NGER results'!$N147)*R148),0,('NGER results'!$Q147/'NGER results'!$N147)*R148)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q147/'NGER results'!$N147)*S148),0,('NGER results'!$Q147/'NGER results'!$N147)*S148)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q147/'NGER results'!$N147)*T148),0,('NGER results'!$Q147/'NGER results'!$N147)*T148)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q147/'NGER results'!$N147)*U148),0,('NGER results'!$Q147/'NGER results'!$N147)*U148)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q147/'NGER results'!$N147)*V148),0,('NGER results'!$Q147/'NGER results'!$N147)*V148)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ148*(1-EXP(-'NGER input 2'!FW146))","v":0},{"$f":"AR148*(1-EXP(-'NGER input 2'!FX146))","v":0},{"$f":"AS148*(1-EXP(-'NGER input 2'!FY146))","v":0},{"$f":"AT148*(1-EXP(-'NGER input 2'!FZ146))","v":0},{"$f":"AU148*(1-EXP(-'NGER input 2'!GA146))","v":0},{"$f":"AV148*(1-EXP(-'NGER input 2'!GB146))","v":0},{"$f":"AW148*(1-EXP(-'NGER input 2'!GC146))","v":0},{"$f":"AX148*(1-EXP(-'NGER input 2'!GD146))","v":0},{"$f":"AY148*(1-EXP(-'NGER input 2'!GE146))","v":0},{"$f":"AZ148*(1-EXP(-'NGER input 2'!GF146))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q147/'NGER results'!$N147)*BA148),0,('NGER results'!$Q147/'NGER results'!$N147)*BA148)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q147/'NGER results'!$N147)*BB148),0,('NGER results'!$Q147/'NGER results'!$N147)*BB148)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q147/'NGER results'!$N147)*BC148),0,('NGER results'!$Q147/'NGER results'!$N147)*BC148)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q147/'NGER results'!$N147)*BD148),0,('NGER results'!$Q147/'NGER results'!$N147)*BD148)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q147/'NGER results'!$N147)*BE148),0,('NGER results'!$Q147/'NGER results'!$N147)*BE148)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q147/'NGER results'!$N147)*BF148),0,('NGER results'!$Q147/'NGER results'!$N147)*BF148)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q147/'NGER results'!$N147)*BG148),0,('NGER results'!$Q147/'NGER results'!$N147)*BG148)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q147/'NGER results'!$N147)*BH148),0,('NGER results'!$Q147/'NGER results'!$N147)*BH148)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q147/'NGER results'!$N147)*BI148),0,('NGER results'!$Q147/'NGER results'!$N147)*BI148)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q147/'NGER results'!$N147)*BJ148),0,('NGER results'!$Q147/'NGER results'!$N147)*BJ148)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A148>=2016,(BA148+M148)*'NGER input 2'!$GS146*1.336*25,(BA148+M148)*'NGER input 2'!$GS146*1.336*25)","v":0},{"$f":"IF($A148>=2016,(BB148+N148)*'NGER input 2'!$GS146*1.336*25,(BB148+N148)*'NGER input 2'!$GS146*1.336*25)","v":0},{"$f":"IF($A148>=2016,(BC148+O148)*'NGER input 2'!$GS146*1.336*25,(BC148+O148)*'NGER input 2'!$GS146*1.336*25)","v":0},{"$f":"IF($A148>=2016,(BD148+P148)*'NGER input 2'!$GS146*1.336*25,(BD148+P148)*'NGER input 2'!$GS146*1.336*25)","v":0},{"$f":"IF($A148>=2016,(BE148+Q148)*'NGER input 2'!$GS146*1.336*25,(BE148+Q148)*'NGER input 2'!$GS146*1.336*25)","v":0},{"$f":"IF($A148>=2016,(BF148+R148)*'NGER input 2'!$GS146*1.336*25,(BF148+R148)*'NGER input 2'!$GS146*1.336*25)","v":0},{"$f":"IF($A148>=2016,(BG148+S148)*'NGER input 2'!$GS146*1.336*25,(BG148+S148)*'NGER input 2'!$GS146*1.336*25)","v":0},{"$f":"IF($A148>=2016,(BH148+T148)*'NGER input 2'!$GS146*1.336*25,(BH148+T148)*'NGER input 2'!$GS146*1.336*25)","v":0},{"$f":"IF($A148>=2016,(BI148+U148)*'NGER input 2'!$GS146*1.336*25,(BI148+U148)*'NGER input 2'!$GS146*1.336*25)","v":0},{"$f":"IF($A148>=2016,(BJ148+V148)*'NGER input 2'!$GS146*1.336*25,(BJ148+V148)*'NGER input 2'!$GS146*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A147","v":143},null,{"$f":"IF(OR('NGER input 2'!$A147=2013,'NGER input 2'!$A147=2014),'NGER input 2'!ES147*'NGER input 2'!FC147*'NGER input 2'!FM147*'NGER input 2'!$GQ147,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A147=2013,'NGER input 2'!$A147=2014),'NGER input 2'!ET147*'NGER input 2'!FD147*'NGER input 2'!FN147*'NGER input 2'!$GQ147,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A147=2013,'NGER input 2'!$A147=2014),'NGER input 2'!EU147*'NGER input 2'!FE147*'NGER input 2'!FO147*'NGER input 2'!$GQ147,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A147=2013,'NGER input 2'!$A147=2014),'NGER input 2'!EV147*'NGER input 2'!FF147*'NGER input 2'!FP147*'NGER input 2'!$GQ147,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A147=2013,'NGER input 2'!$A147=2014),'NGER input 2'!EW147*'NGER input 2'!FG147*'NGER input 2'!FQ147*'NGER input 2'!$GQ147,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A147=2013,'NGER input 2'!$A147=2014),'NGER input 2'!EX147*'NGER input 2'!FH147*'NGER input 2'!FR147*'NGER input 2'!$GQ147,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A147=2013,'NGER input 2'!$A147=2014),'NGER input 2'!EY147*'NGER input 2'!FI147*'NGER input 2'!FS147*'NGER input 2'!$GQ147,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A147=2013,'NGER input 2'!$A147=2014),'NGER input 2'!EZ147*'NGER input 2'!FJ147*'NGER input 2'!FT147*'NGER input 2'!$GQ147,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A147=2013,'NGER input 2'!$A147=2014),'NGER input 2'!FA147*'NGER input 2'!FK147*'NGER input 2'!FU147*'NGER input 2'!$GQ147,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A147=2013,'NGER input 2'!$A147=2014),'NGER input 2'!FB147*'NGER input 2'!FL147*'NGER input 2'!FV147*'NGER input 2'!$GQ147,0)","v":0},{"$f":"C149*(1-EXP(-'NGER input 2'!FW147*(13-'NGER input 2'!$GR147-7)/12))","v":0},{"$f":"D149*(1-EXP(-'NGER input 2'!FX147*(13-'NGER input 2'!$GR147-7)/12))","v":0},{"$f":"E149*(1-EXP(-'NGER input 2'!FY147*(13-'NGER input 2'!$GR147-7)/12))","v":0},{"$f":"F149*(1-EXP(-'NGER input 2'!FZ147*(13-'NGER input 2'!$GR147-7)/12))","v":0},{"$f":"G149*(1-EXP(-'NGER input 2'!GA147*(13-'NGER input 2'!$GR147-7)/12))","v":0},{"$f":"H149*(1-EXP(-'NGER input 2'!GB147*(13-'NGER input 2'!$GR147-7)/12))","v":0},{"$f":"I149*(1-EXP(-'NGER input 2'!GC147*(13-'NGER input 2'!$GR147-7)/12))","v":0},{"$f":"J149*(1-EXP(-'NGER input 2'!GD147*(13-'NGER input 2'!$GR147-7)/12))","v":0},{"$f":"K149*(1-EXP(-'NGER input 2'!GE147*(13-'NGER input 2'!$GR147-7)/12))","v":0},{"$f":"L149*(1-EXP(-'NGER input 2'!GF147*(13-'NGER input 2'!$GR147-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q148/'NGER results'!$N148)*M149),0,('NGER results'!$Q148/'NGER results'!$N148)*M149)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q148/'NGER results'!$N148)*N149),0,('NGER results'!$Q148/'NGER results'!$N148)*N149)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q148/'NGER results'!$N148)*O149),0,('NGER results'!$Q148/'NGER results'!$N148)*O149)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q148/'NGER results'!$N148)*P149),0,('NGER results'!$Q148/'NGER results'!$N148)*P149)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q148/'NGER results'!$N148)*Q149),0,('NGER results'!$Q148/'NGER results'!$N148)*Q149)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q148/'NGER results'!$N148)*R149),0,('NGER results'!$Q148/'NGER results'!$N148)*R149)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q148/'NGER results'!$N148)*S149),0,('NGER results'!$Q148/'NGER results'!$N148)*S149)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q148/'NGER results'!$N148)*T149),0,('NGER results'!$Q148/'NGER results'!$N148)*T149)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q148/'NGER results'!$N148)*U149),0,('NGER results'!$Q148/'NGER results'!$N148)*U149)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q148/'NGER results'!$N148)*V149),0,('NGER results'!$Q148/'NGER results'!$N148)*V149)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ149*(1-EXP(-'NGER input 2'!FW147))","v":0},{"$f":"AR149*(1-EXP(-'NGER input 2'!FX147))","v":0},{"$f":"AS149*(1-EXP(-'NGER input 2'!FY147))","v":0},{"$f":"AT149*(1-EXP(-'NGER input 2'!FZ147))","v":0},{"$f":"AU149*(1-EXP(-'NGER input 2'!GA147))","v":0},{"$f":"AV149*(1-EXP(-'NGER input 2'!GB147))","v":0},{"$f":"AW149*(1-EXP(-'NGER input 2'!GC147))","v":0},{"$f":"AX149*(1-EXP(-'NGER input 2'!GD147))","v":0},{"$f":"AY149*(1-EXP(-'NGER input 2'!GE147))","v":0},{"$f":"AZ149*(1-EXP(-'NGER input 2'!GF147))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q148/'NGER results'!$N148)*BA149),0,('NGER results'!$Q148/'NGER results'!$N148)*BA149)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q148/'NGER results'!$N148)*BB149),0,('NGER results'!$Q148/'NGER results'!$N148)*BB149)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q148/'NGER results'!$N148)*BC149),0,('NGER results'!$Q148/'NGER results'!$N148)*BC149)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q148/'NGER results'!$N148)*BD149),0,('NGER results'!$Q148/'NGER results'!$N148)*BD149)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q148/'NGER results'!$N148)*BE149),0,('NGER results'!$Q148/'NGER results'!$N148)*BE149)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q148/'NGER results'!$N148)*BF149),0,('NGER results'!$Q148/'NGER results'!$N148)*BF149)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q148/'NGER results'!$N148)*BG149),0,('NGER results'!$Q148/'NGER results'!$N148)*BG149)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q148/'NGER results'!$N148)*BH149),0,('NGER results'!$Q148/'NGER results'!$N148)*BH149)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q148/'NGER results'!$N148)*BI149),0,('NGER results'!$Q148/'NGER results'!$N148)*BI149)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q148/'NGER results'!$N148)*BJ149),0,('NGER results'!$Q148/'NGER results'!$N148)*BJ149)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A149>=2016,(BA149+M149)*'NGER input 2'!$GS147*1.336*25,(BA149+M149)*'NGER input 2'!$GS147*1.336*25)","v":0},{"$f":"IF($A149>=2016,(BB149+N149)*'NGER input 2'!$GS147*1.336*25,(BB149+N149)*'NGER input 2'!$GS147*1.336*25)","v":0},{"$f":"IF($A149>=2016,(BC149+O149)*'NGER input 2'!$GS147*1.336*25,(BC149+O149)*'NGER input 2'!$GS147*1.336*25)","v":0},{"$f":"IF($A149>=2016,(BD149+P149)*'NGER input 2'!$GS147*1.336*25,(BD149+P149)*'NGER input 2'!$GS147*1.336*25)","v":0},{"$f":"IF($A149>=2016,(BE149+Q149)*'NGER input 2'!$GS147*1.336*25,(BE149+Q149)*'NGER input 2'!$GS147*1.336*25)","v":0},{"$f":"IF($A149>=2016,(BF149+R149)*'NGER input 2'!$GS147*1.336*25,(BF149+R149)*'NGER input 2'!$GS147*1.336*25)","v":0},{"$f":"IF($A149>=2016,(BG149+S149)*'NGER input 2'!$GS147*1.336*25,(BG149+S149)*'NGER input 2'!$GS147*1.336*25)","v":0},{"$f":"IF($A149>=2016,(BH149+T149)*'NGER input 2'!$GS147*1.336*25,(BH149+T149)*'NGER input 2'!$GS147*1.336*25)","v":0},{"$f":"IF($A149>=2016,(BI149+U149)*'NGER input 2'!$GS147*1.336*25,(BI149+U149)*'NGER input 2'!$GS147*1.336*25)","v":0},{"$f":"IF($A149>=2016,(BJ149+V149)*'NGER input 2'!$GS147*1.336*25,(BJ149+V149)*'NGER input 2'!$GS147*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A148","v":144},null,{"$f":"IF(OR('NGER input 2'!$A148=2013,'NGER input 2'!$A148=2014),'NGER input 2'!ES148*'NGER input 2'!FC148*'NGER input 2'!FM148*'NGER input 2'!$GQ148,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A148=2013,'NGER input 2'!$A148=2014),'NGER input 2'!ET148*'NGER input 2'!FD148*'NGER input 2'!FN148*'NGER input 2'!$GQ148,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A148=2013,'NGER input 2'!$A148=2014),'NGER input 2'!EU148*'NGER input 2'!FE148*'NGER input 2'!FO148*'NGER input 2'!$GQ148,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A148=2013,'NGER input 2'!$A148=2014),'NGER input 2'!EV148*'NGER input 2'!FF148*'NGER input 2'!FP148*'NGER input 2'!$GQ148,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A148=2013,'NGER input 2'!$A148=2014),'NGER input 2'!EW148*'NGER input 2'!FG148*'NGER input 2'!FQ148*'NGER input 2'!$GQ148,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A148=2013,'NGER input 2'!$A148=2014),'NGER input 2'!EX148*'NGER input 2'!FH148*'NGER input 2'!FR148*'NGER input 2'!$GQ148,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A148=2013,'NGER input 2'!$A148=2014),'NGER input 2'!EY148*'NGER input 2'!FI148*'NGER input 2'!FS148*'NGER input 2'!$GQ148,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A148=2013,'NGER input 2'!$A148=2014),'NGER input 2'!EZ148*'NGER input 2'!FJ148*'NGER input 2'!FT148*'NGER input 2'!$GQ148,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A148=2013,'NGER input 2'!$A148=2014),'NGER input 2'!FA148*'NGER input 2'!FK148*'NGER input 2'!FU148*'NGER input 2'!$GQ148,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A148=2013,'NGER input 2'!$A148=2014),'NGER input 2'!FB148*'NGER input 2'!FL148*'NGER input 2'!FV148*'NGER input 2'!$GQ148,0)","v":0},{"$f":"C150*(1-EXP(-'NGER input 2'!FW148*(13-'NGER input 2'!$GR148-7)/12))","v":0},{"$f":"D150*(1-EXP(-'NGER input 2'!FX148*(13-'NGER input 2'!$GR148-7)/12))","v":0},{"$f":"E150*(1-EXP(-'NGER input 2'!FY148*(13-'NGER input 2'!$GR148-7)/12))","v":0},{"$f":"F150*(1-EXP(-'NGER input 2'!FZ148*(13-'NGER input 2'!$GR148-7)/12))","v":0},{"$f":"G150*(1-EXP(-'NGER input 2'!GA148*(13-'NGER input 2'!$GR148-7)/12))","v":0},{"$f":"H150*(1-EXP(-'NGER input 2'!GB148*(13-'NGER input 2'!$GR148-7)/12))","v":0},{"$f":"I150*(1-EXP(-'NGER input 2'!GC148*(13-'NGER input 2'!$GR148-7)/12))","v":0},{"$f":"J150*(1-EXP(-'NGER input 2'!GD148*(13-'NGER input 2'!$GR148-7)/12))","v":0},{"$f":"K150*(1-EXP(-'NGER input 2'!GE148*(13-'NGER input 2'!$GR148-7)/12))","v":0},{"$f":"L150*(1-EXP(-'NGER input 2'!GF148*(13-'NGER input 2'!$GR148-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q149/'NGER results'!$N149)*M150),0,('NGER results'!$Q149/'NGER results'!$N149)*M150)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q149/'NGER results'!$N149)*N150),0,('NGER results'!$Q149/'NGER results'!$N149)*N150)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q149/'NGER results'!$N149)*O150),0,('NGER results'!$Q149/'NGER results'!$N149)*O150)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q149/'NGER results'!$N149)*P150),0,('NGER results'!$Q149/'NGER results'!$N149)*P150)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q149/'NGER results'!$N149)*Q150),0,('NGER results'!$Q149/'NGER results'!$N149)*Q150)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q149/'NGER results'!$N149)*R150),0,('NGER results'!$Q149/'NGER results'!$N149)*R150)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q149/'NGER results'!$N149)*S150),0,('NGER results'!$Q149/'NGER results'!$N149)*S150)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q149/'NGER results'!$N149)*T150),0,('NGER results'!$Q149/'NGER results'!$N149)*T150)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q149/'NGER results'!$N149)*U150),0,('NGER results'!$Q149/'NGER results'!$N149)*U150)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q149/'NGER results'!$N149)*V150),0,('NGER results'!$Q149/'NGER results'!$N149)*V150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ150*(1-EXP(-'NGER input 2'!FW148))","v":0},{"$f":"AR150*(1-EXP(-'NGER input 2'!FX148))","v":0},{"$f":"AS150*(1-EXP(-'NGER input 2'!FY148))","v":0},{"$f":"AT150*(1-EXP(-'NGER input 2'!FZ148))","v":0},{"$f":"AU150*(1-EXP(-'NGER input 2'!GA148))","v":0},{"$f":"AV150*(1-EXP(-'NGER input 2'!GB148))","v":0},{"$f":"AW150*(1-EXP(-'NGER input 2'!GC148))","v":0},{"$f":"AX150*(1-EXP(-'NGER input 2'!GD148))","v":0},{"$f":"AY150*(1-EXP(-'NGER input 2'!GE148))","v":0},{"$f":"AZ150*(1-EXP(-'NGER input 2'!GF148))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q149/'NGER results'!$N149)*BA150),0,('NGER results'!$Q149/'NGER results'!$N149)*BA150)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q149/'NGER results'!$N149)*BB150),0,('NGER results'!$Q149/'NGER results'!$N149)*BB150)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q149/'NGER results'!$N149)*BC150),0,('NGER results'!$Q149/'NGER results'!$N149)*BC150)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q149/'NGER results'!$N149)*BD150),0,('NGER results'!$Q149/'NGER results'!$N149)*BD150)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q149/'NGER results'!$N149)*BE150),0,('NGER results'!$Q149/'NGER results'!$N149)*BE150)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q149/'NGER results'!$N149)*BF150),0,('NGER results'!$Q149/'NGER results'!$N149)*BF150)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q149/'NGER results'!$N149)*BG150),0,('NGER results'!$Q149/'NGER results'!$N149)*BG150)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q149/'NGER results'!$N149)*BH150),0,('NGER results'!$Q149/'NGER results'!$N149)*BH150)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q149/'NGER results'!$N149)*BI150),0,('NGER results'!$Q149/'NGER results'!$N149)*BI150)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q149/'NGER results'!$N149)*BJ150),0,('NGER results'!$Q149/'NGER results'!$N149)*BJ150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A150>=2016,(BA150+M150)*'NGER input 2'!$GS148*1.336*25,(BA150+M150)*'NGER input 2'!$GS148*1.336*25)","v":0},{"$f":"IF($A150>=2016,(BB150+N150)*'NGER input 2'!$GS148*1.336*25,(BB150+N150)*'NGER input 2'!$GS148*1.336*25)","v":0},{"$f":"IF($A150>=2016,(BC150+O150)*'NGER input 2'!$GS148*1.336*25,(BC150+O150)*'NGER input 2'!$GS148*1.336*25)","v":0},{"$f":"IF($A150>=2016,(BD150+P150)*'NGER input 2'!$GS148*1.336*25,(BD150+P150)*'NGER input 2'!$GS148*1.336*25)","v":0},{"$f":"IF($A150>=2016,(BE150+Q150)*'NGER input 2'!$GS148*1.336*25,(BE150+Q150)*'NGER input 2'!$GS148*1.336*25)","v":0},{"$f":"IF($A150>=2016,(BF150+R150)*'NGER input 2'!$GS148*1.336*25,(BF150+R150)*'NGER input 2'!$GS148*1.336*25)","v":0},{"$f":"IF($A150>=2016,(BG150+S150)*'NGER input 2'!$GS148*1.336*25,(BG150+S150)*'NGER input 2'!$GS148*1.336*25)","v":0},{"$f":"IF($A150>=2016,(BH150+T150)*'NGER input 2'!$GS148*1.336*25,(BH150+T150)*'NGER input 2'!$GS148*1.336*25)","v":0},{"$f":"IF($A150>=2016,(BI150+U150)*'NGER input 2'!$GS148*1.336*25,(BI150+U150)*'NGER input 2'!$GS148*1.336*25)","v":0},{"$f":"IF($A150>=2016,(BJ150+V150)*'NGER input 2'!$GS148*1.336*25,(BJ150+V150)*'NGER input 2'!$GS148*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A149","v":145},null,{"$f":"IF(OR('NGER input 2'!$A149=2013,'NGER input 2'!$A149=2014),'NGER input 2'!ES149*'NGER input 2'!FC149*'NGER input 2'!FM149*'NGER input 2'!$GQ149,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A149=2013,'NGER input 2'!$A149=2014),'NGER input 2'!ET149*'NGER input 2'!FD149*'NGER input 2'!FN149*'NGER input 2'!$GQ149,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A149=2013,'NGER input 2'!$A149=2014),'NGER input 2'!EU149*'NGER input 2'!FE149*'NGER input 2'!FO149*'NGER input 2'!$GQ149,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A149=2013,'NGER input 2'!$A149=2014),'NGER input 2'!EV149*'NGER input 2'!FF149*'NGER input 2'!FP149*'NGER input 2'!$GQ149,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A149=2013,'NGER input 2'!$A149=2014),'NGER input 2'!EW149*'NGER input 2'!FG149*'NGER input 2'!FQ149*'NGER input 2'!$GQ149,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A149=2013,'NGER input 2'!$A149=2014),'NGER input 2'!EX149*'NGER input 2'!FH149*'NGER input 2'!FR149*'NGER input 2'!$GQ149,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A149=2013,'NGER input 2'!$A149=2014),'NGER input 2'!EY149*'NGER input 2'!FI149*'NGER input 2'!FS149*'NGER input 2'!$GQ149,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A149=2013,'NGER input 2'!$A149=2014),'NGER input 2'!EZ149*'NGER input 2'!FJ149*'NGER input 2'!FT149*'NGER input 2'!$GQ149,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A149=2013,'NGER input 2'!$A149=2014),'NGER input 2'!FA149*'NGER input 2'!FK149*'NGER input 2'!FU149*'NGER input 2'!$GQ149,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A149=2013,'NGER input 2'!$A149=2014),'NGER input 2'!FB149*'NGER input 2'!FL149*'NGER input 2'!FV149*'NGER input 2'!$GQ149,0)","v":0},{"$f":"C151*(1-EXP(-'NGER input 2'!FW149*(13-'NGER input 2'!$GR149-7)/12))","v":0},{"$f":"D151*(1-EXP(-'NGER input 2'!FX149*(13-'NGER input 2'!$GR149-7)/12))","v":0},{"$f":"E151*(1-EXP(-'NGER input 2'!FY149*(13-'NGER input 2'!$GR149-7)/12))","v":0},{"$f":"F151*(1-EXP(-'NGER input 2'!FZ149*(13-'NGER input 2'!$GR149-7)/12))","v":0},{"$f":"G151*(1-EXP(-'NGER input 2'!GA149*(13-'NGER input 2'!$GR149-7)/12))","v":0},{"$f":"H151*(1-EXP(-'NGER input 2'!GB149*(13-'NGER input 2'!$GR149-7)/12))","v":0},{"$f":"I151*(1-EXP(-'NGER input 2'!GC149*(13-'NGER input 2'!$GR149-7)/12))","v":0},{"$f":"J151*(1-EXP(-'NGER input 2'!GD149*(13-'NGER input 2'!$GR149-7)/12))","v":0},{"$f":"K151*(1-EXP(-'NGER input 2'!GE149*(13-'NGER input 2'!$GR149-7)/12))","v":0},{"$f":"L151*(1-EXP(-'NGER input 2'!GF149*(13-'NGER input 2'!$GR149-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q150/'NGER results'!$N150)*M151),0,('NGER results'!$Q150/'NGER results'!$N150)*M151)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q150/'NGER results'!$N150)*N151),0,('NGER results'!$Q150/'NGER results'!$N150)*N151)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q150/'NGER results'!$N150)*O151),0,('NGER results'!$Q150/'NGER results'!$N150)*O151)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q150/'NGER results'!$N150)*P151),0,('NGER results'!$Q150/'NGER results'!$N150)*P151)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q150/'NGER results'!$N150)*Q151),0,('NGER results'!$Q150/'NGER results'!$N150)*Q151)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q150/'NGER results'!$N150)*R151),0,('NGER results'!$Q150/'NGER results'!$N150)*R151)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q150/'NGER results'!$N150)*S151),0,('NGER results'!$Q150/'NGER results'!$N150)*S151)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q150/'NGER results'!$N150)*T151),0,('NGER results'!$Q150/'NGER results'!$N150)*T151)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q150/'NGER results'!$N150)*U151),0,('NGER results'!$Q150/'NGER results'!$N150)*U151)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q150/'NGER results'!$N150)*V151),0,('NGER results'!$Q150/'NGER results'!$N150)*V151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ151*(1-EXP(-'NGER input 2'!FW149))","v":0},{"$f":"AR151*(1-EXP(-'NGER input 2'!FX149))","v":0},{"$f":"AS151*(1-EXP(-'NGER input 2'!FY149))","v":0},{"$f":"AT151*(1-EXP(-'NGER input 2'!FZ149))","v":0},{"$f":"AU151*(1-EXP(-'NGER input 2'!GA149))","v":0},{"$f":"AV151*(1-EXP(-'NGER input 2'!GB149))","v":0},{"$f":"AW151*(1-EXP(-'NGER input 2'!GC149))","v":0},{"$f":"AX151*(1-EXP(-'NGER input 2'!GD149))","v":0},{"$f":"AY151*(1-EXP(-'NGER input 2'!GE149))","v":0},{"$f":"AZ151*(1-EXP(-'NGER input 2'!GF149))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q150/'NGER results'!$N150)*BA151),0,('NGER results'!$Q150/'NGER results'!$N150)*BA151)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q150/'NGER results'!$N150)*BB151),0,('NGER results'!$Q150/'NGER results'!$N150)*BB151)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q150/'NGER results'!$N150)*BC151),0,('NGER results'!$Q150/'NGER results'!$N150)*BC151)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q150/'NGER results'!$N150)*BD151),0,('NGER results'!$Q150/'NGER results'!$N150)*BD151)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q150/'NGER results'!$N150)*BE151),0,('NGER results'!$Q150/'NGER results'!$N150)*BE151)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q150/'NGER results'!$N150)*BF151),0,('NGER results'!$Q150/'NGER results'!$N150)*BF151)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q150/'NGER results'!$N150)*BG151),0,('NGER results'!$Q150/'NGER results'!$N150)*BG151)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q150/'NGER results'!$N150)*BH151),0,('NGER results'!$Q150/'NGER results'!$N150)*BH151)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q150/'NGER results'!$N150)*BI151),0,('NGER results'!$Q150/'NGER results'!$N150)*BI151)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q150/'NGER results'!$N150)*BJ151),0,('NGER results'!$Q150/'NGER results'!$N150)*BJ151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A151>=2016,(BA151+M151)*'NGER input 2'!$GS149*1.336*25,(BA151+M151)*'NGER input 2'!$GS149*1.336*25)","v":0},{"$f":"IF($A151>=2016,(BB151+N151)*'NGER input 2'!$GS149*1.336*25,(BB151+N151)*'NGER input 2'!$GS149*1.336*25)","v":0},{"$f":"IF($A151>=2016,(BC151+O151)*'NGER input 2'!$GS149*1.336*25,(BC151+O151)*'NGER input 2'!$GS149*1.336*25)","v":0},{"$f":"IF($A151>=2016,(BD151+P151)*'NGER input 2'!$GS149*1.336*25,(BD151+P151)*'NGER input 2'!$GS149*1.336*25)","v":0},{"$f":"IF($A151>=2016,(BE151+Q151)*'NGER input 2'!$GS149*1.336*25,(BE151+Q151)*'NGER input 2'!$GS149*1.336*25)","v":0},{"$f":"IF($A151>=2016,(BF151+R151)*'NGER input 2'!$GS149*1.336*25,(BF151+R151)*'NGER input 2'!$GS149*1.336*25)","v":0},{"$f":"IF($A151>=2016,(BG151+S151)*'NGER input 2'!$GS149*1.336*25,(BG151+S151)*'NGER input 2'!$GS149*1.336*25)","v":0},{"$f":"IF($A151>=2016,(BH151+T151)*'NGER input 2'!$GS149*1.336*25,(BH151+T151)*'NGER input 2'!$GS149*1.336*25)","v":0},{"$f":"IF($A151>=2016,(BI151+U151)*'NGER input 2'!$GS149*1.336*25,(BI151+U151)*'NGER input 2'!$GS149*1.336*25)","v":0},{"$f":"IF($A151>=2016,(BJ151+V151)*'NGER input 2'!$GS149*1.336*25,(BJ151+V151)*'NGER input 2'!$GS149*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A150","v":146},null,{"$f":"IF(OR('NGER input 2'!$A150=2013,'NGER input 2'!$A150=2014),'NGER input 2'!ES150*'NGER input 2'!FC150*'NGER input 2'!FM150*'NGER input 2'!$GQ150,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A150=2013,'NGER input 2'!$A150=2014),'NGER input 2'!ET150*'NGER input 2'!FD150*'NGER input 2'!FN150*'NGER input 2'!$GQ150,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A150=2013,'NGER input 2'!$A150=2014),'NGER input 2'!EU150*'NGER input 2'!FE150*'NGER input 2'!FO150*'NGER input 2'!$GQ150,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A150=2013,'NGER input 2'!$A150=2014),'NGER input 2'!EV150*'NGER input 2'!FF150*'NGER input 2'!FP150*'NGER input 2'!$GQ150,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A150=2013,'NGER input 2'!$A150=2014),'NGER input 2'!EW150*'NGER input 2'!FG150*'NGER input 2'!FQ150*'NGER input 2'!$GQ150,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A150=2013,'NGER input 2'!$A150=2014),'NGER input 2'!EX150*'NGER input 2'!FH150*'NGER input 2'!FR150*'NGER input 2'!$GQ150,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A150=2013,'NGER input 2'!$A150=2014),'NGER input 2'!EY150*'NGER input 2'!FI150*'NGER input 2'!FS150*'NGER input 2'!$GQ150,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A150=2013,'NGER input 2'!$A150=2014),'NGER input 2'!EZ150*'NGER input 2'!FJ150*'NGER input 2'!FT150*'NGER input 2'!$GQ150,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A150=2013,'NGER input 2'!$A150=2014),'NGER input 2'!FA150*'NGER input 2'!FK150*'NGER input 2'!FU150*'NGER input 2'!$GQ150,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A150=2013,'NGER input 2'!$A150=2014),'NGER input 2'!FB150*'NGER input 2'!FL150*'NGER input 2'!FV150*'NGER input 2'!$GQ150,0)","v":0},{"$f":"C152*(1-EXP(-'NGER input 2'!FW150*(13-'NGER input 2'!$GR150-7)/12))","v":0},{"$f":"D152*(1-EXP(-'NGER input 2'!FX150*(13-'NGER input 2'!$GR150-7)/12))","v":0},{"$f":"E152*(1-EXP(-'NGER input 2'!FY150*(13-'NGER input 2'!$GR150-7)/12))","v":0},{"$f":"F152*(1-EXP(-'NGER input 2'!FZ150*(13-'NGER input 2'!$GR150-7)/12))","v":0},{"$f":"G152*(1-EXP(-'NGER input 2'!GA150*(13-'NGER input 2'!$GR150-7)/12))","v":0},{"$f":"H152*(1-EXP(-'NGER input 2'!GB150*(13-'NGER input 2'!$GR150-7)/12))","v":0},{"$f":"I152*(1-EXP(-'NGER input 2'!GC150*(13-'NGER input 2'!$GR150-7)/12))","v":0},{"$f":"J152*(1-EXP(-'NGER input 2'!GD150*(13-'NGER input 2'!$GR150-7)/12))","v":0},{"$f":"K152*(1-EXP(-'NGER input 2'!GE150*(13-'NGER input 2'!$GR150-7)/12))","v":0},{"$f":"L152*(1-EXP(-'NGER input 2'!GF150*(13-'NGER input 2'!$GR150-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q151/'NGER results'!$N151)*M152),0,('NGER results'!$Q151/'NGER results'!$N151)*M152)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q151/'NGER results'!$N151)*N152),0,('NGER results'!$Q151/'NGER results'!$N151)*N152)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q151/'NGER results'!$N151)*O152),0,('NGER results'!$Q151/'NGER results'!$N151)*O152)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q151/'NGER results'!$N151)*P152),0,('NGER results'!$Q151/'NGER results'!$N151)*P152)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q151/'NGER results'!$N151)*Q152),0,('NGER results'!$Q151/'NGER results'!$N151)*Q152)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q151/'NGER results'!$N151)*R152),0,('NGER results'!$Q151/'NGER results'!$N151)*R152)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q151/'NGER results'!$N151)*S152),0,('NGER results'!$Q151/'NGER results'!$N151)*S152)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q151/'NGER results'!$N151)*T152),0,('NGER results'!$Q151/'NGER results'!$N151)*T152)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q151/'NGER results'!$N151)*U152),0,('NGER results'!$Q151/'NGER results'!$N151)*U152)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q151/'NGER results'!$N151)*V152),0,('NGER results'!$Q151/'NGER results'!$N151)*V152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ152*(1-EXP(-'NGER input 2'!FW150))","v":0},{"$f":"AR152*(1-EXP(-'NGER input 2'!FX150))","v":0},{"$f":"AS152*(1-EXP(-'NGER input 2'!FY150))","v":0},{"$f":"AT152*(1-EXP(-'NGER input 2'!FZ150))","v":0},{"$f":"AU152*(1-EXP(-'NGER input 2'!GA150))","v":0},{"$f":"AV152*(1-EXP(-'NGER input 2'!GB150))","v":0},{"$f":"AW152*(1-EXP(-'NGER input 2'!GC150))","v":0},{"$f":"AX152*(1-EXP(-'NGER input 2'!GD150))","v":0},{"$f":"AY152*(1-EXP(-'NGER input 2'!GE150))","v":0},{"$f":"AZ152*(1-EXP(-'NGER input 2'!GF150))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q151/'NGER results'!$N151)*BA152),0,('NGER results'!$Q151/'NGER results'!$N151)*BA152)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q151/'NGER results'!$N151)*BB152),0,('NGER results'!$Q151/'NGER results'!$N151)*BB152)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q151/'NGER results'!$N151)*BC152),0,('NGER results'!$Q151/'NGER results'!$N151)*BC152)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q151/'NGER results'!$N151)*BD152),0,('NGER results'!$Q151/'NGER results'!$N151)*BD152)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q151/'NGER results'!$N151)*BE152),0,('NGER results'!$Q151/'NGER results'!$N151)*BE152)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q151/'NGER results'!$N151)*BF152),0,('NGER results'!$Q151/'NGER results'!$N151)*BF152)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q151/'NGER results'!$N151)*BG152),0,('NGER results'!$Q151/'NGER results'!$N151)*BG152)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q151/'NGER results'!$N151)*BH152),0,('NGER results'!$Q151/'NGER results'!$N151)*BH152)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q151/'NGER results'!$N151)*BI152),0,('NGER results'!$Q151/'NGER results'!$N151)*BI152)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q151/'NGER results'!$N151)*BJ152),0,('NGER results'!$Q151/'NGER results'!$N151)*BJ152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A152>=2016,(BA152+M152)*'NGER input 2'!$GS150*1.336*25,(BA152+M152)*'NGER input 2'!$GS150*1.336*25)","v":0},{"$f":"IF($A152>=2016,(BB152+N152)*'NGER input 2'!$GS150*1.336*25,(BB152+N152)*'NGER input 2'!$GS150*1.336*25)","v":0},{"$f":"IF($A152>=2016,(BC152+O152)*'NGER input 2'!$GS150*1.336*25,(BC152+O152)*'NGER input 2'!$GS150*1.336*25)","v":0},{"$f":"IF($A152>=2016,(BD152+P152)*'NGER input 2'!$GS150*1.336*25,(BD152+P152)*'NGER input 2'!$GS150*1.336*25)","v":0},{"$f":"IF($A152>=2016,(BE152+Q152)*'NGER input 2'!$GS150*1.336*25,(BE152+Q152)*'NGER input 2'!$GS150*1.336*25)","v":0},{"$f":"IF($A152>=2016,(BF152+R152)*'NGER input 2'!$GS150*1.336*25,(BF152+R152)*'NGER input 2'!$GS150*1.336*25)","v":0},{"$f":"IF($A152>=2016,(BG152+S152)*'NGER input 2'!$GS150*1.336*25,(BG152+S152)*'NGER input 2'!$GS150*1.336*25)","v":0},{"$f":"IF($A152>=2016,(BH152+T152)*'NGER input 2'!$GS150*1.336*25,(BH152+T152)*'NGER input 2'!$GS150*1.336*25)","v":0},{"$f":"IF($A152>=2016,(BI152+U152)*'NGER input 2'!$GS150*1.336*25,(BI152+U152)*'NGER input 2'!$GS150*1.336*25)","v":0},{"$f":"IF($A152>=2016,(BJ152+V152)*'NGER input 2'!$GS150*1.336*25,(BJ152+V152)*'NGER input 2'!$GS150*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A151","v":147},null,{"$f":"IF(OR('NGER input 2'!$A151=2013,'NGER input 2'!$A151=2014),'NGER input 2'!ES151*'NGER input 2'!FC151*'NGER input 2'!FM151*'NGER input 2'!$GQ151,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A151=2013,'NGER input 2'!$A151=2014),'NGER input 2'!ET151*'NGER input 2'!FD151*'NGER input 2'!FN151*'NGER input 2'!$GQ151,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A151=2013,'NGER input 2'!$A151=2014),'NGER input 2'!EU151*'NGER input 2'!FE151*'NGER input 2'!FO151*'NGER input 2'!$GQ151,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A151=2013,'NGER input 2'!$A151=2014),'NGER input 2'!EV151*'NGER input 2'!FF151*'NGER input 2'!FP151*'NGER input 2'!$GQ151,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A151=2013,'NGER input 2'!$A151=2014),'NGER input 2'!EW151*'NGER input 2'!FG151*'NGER input 2'!FQ151*'NGER input 2'!$GQ151,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A151=2013,'NGER input 2'!$A151=2014),'NGER input 2'!EX151*'NGER input 2'!FH151*'NGER input 2'!FR151*'NGER input 2'!$GQ151,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A151=2013,'NGER input 2'!$A151=2014),'NGER input 2'!EY151*'NGER input 2'!FI151*'NGER input 2'!FS151*'NGER input 2'!$GQ151,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A151=2013,'NGER input 2'!$A151=2014),'NGER input 2'!EZ151*'NGER input 2'!FJ151*'NGER input 2'!FT151*'NGER input 2'!$GQ151,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A151=2013,'NGER input 2'!$A151=2014),'NGER input 2'!FA151*'NGER input 2'!FK151*'NGER input 2'!FU151*'NGER input 2'!$GQ151,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A151=2013,'NGER input 2'!$A151=2014),'NGER input 2'!FB151*'NGER input 2'!FL151*'NGER input 2'!FV151*'NGER input 2'!$GQ151,0)","v":0},{"$f":"C153*(1-EXP(-'NGER input 2'!FW151*(13-'NGER input 2'!$GR151-7)/12))","v":0},{"$f":"D153*(1-EXP(-'NGER input 2'!FX151*(13-'NGER input 2'!$GR151-7)/12))","v":0},{"$f":"E153*(1-EXP(-'NGER input 2'!FY151*(13-'NGER input 2'!$GR151-7)/12))","v":0},{"$f":"F153*(1-EXP(-'NGER input 2'!FZ151*(13-'NGER input 2'!$GR151-7)/12))","v":0},{"$f":"G153*(1-EXP(-'NGER input 2'!GA151*(13-'NGER input 2'!$GR151-7)/12))","v":0},{"$f":"H153*(1-EXP(-'NGER input 2'!GB151*(13-'NGER input 2'!$GR151-7)/12))","v":0},{"$f":"I153*(1-EXP(-'NGER input 2'!GC151*(13-'NGER input 2'!$GR151-7)/12))","v":0},{"$f":"J153*(1-EXP(-'NGER input 2'!GD151*(13-'NGER input 2'!$GR151-7)/12))","v":0},{"$f":"K153*(1-EXP(-'NGER input 2'!GE151*(13-'NGER input 2'!$GR151-7)/12))","v":0},{"$f":"L153*(1-EXP(-'NGER input 2'!GF151*(13-'NGER input 2'!$GR151-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q152/'NGER results'!$N152)*M153),0,('NGER results'!$Q152/'NGER results'!$N152)*M153)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q152/'NGER results'!$N152)*N153),0,('NGER results'!$Q152/'NGER results'!$N152)*N153)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q152/'NGER results'!$N152)*O153),0,('NGER results'!$Q152/'NGER results'!$N152)*O153)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q152/'NGER results'!$N152)*P153),0,('NGER results'!$Q152/'NGER results'!$N152)*P153)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q152/'NGER results'!$N152)*Q153),0,('NGER results'!$Q152/'NGER results'!$N152)*Q153)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q152/'NGER results'!$N152)*R153),0,('NGER results'!$Q152/'NGER results'!$N152)*R153)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q152/'NGER results'!$N152)*S153),0,('NGER results'!$Q152/'NGER results'!$N152)*S153)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q152/'NGER results'!$N152)*T153),0,('NGER results'!$Q152/'NGER results'!$N152)*T153)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q152/'NGER results'!$N152)*U153),0,('NGER results'!$Q152/'NGER results'!$N152)*U153)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q152/'NGER results'!$N152)*V153),0,('NGER results'!$Q152/'NGER results'!$N152)*V153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ153*(1-EXP(-'NGER input 2'!FW151))","v":0},{"$f":"AR153*(1-EXP(-'NGER input 2'!FX151))","v":0},{"$f":"AS153*(1-EXP(-'NGER input 2'!FY151))","v":0},{"$f":"AT153*(1-EXP(-'NGER input 2'!FZ151))","v":0},{"$f":"AU153*(1-EXP(-'NGER input 2'!GA151))","v":0},{"$f":"AV153*(1-EXP(-'NGER input 2'!GB151))","v":0},{"$f":"AW153*(1-EXP(-'NGER input 2'!GC151))","v":0},{"$f":"AX153*(1-EXP(-'NGER input 2'!GD151))","v":0},{"$f":"AY153*(1-EXP(-'NGER input 2'!GE151))","v":0},{"$f":"AZ153*(1-EXP(-'NGER input 2'!GF151))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q152/'NGER results'!$N152)*BA153),0,('NGER results'!$Q152/'NGER results'!$N152)*BA153)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q152/'NGER results'!$N152)*BB153),0,('NGER results'!$Q152/'NGER results'!$N152)*BB153)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q152/'NGER results'!$N152)*BC153),0,('NGER results'!$Q152/'NGER results'!$N152)*BC153)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q152/'NGER results'!$N152)*BD153),0,('NGER results'!$Q152/'NGER results'!$N152)*BD153)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q152/'NGER results'!$N152)*BE153),0,('NGER results'!$Q152/'NGER results'!$N152)*BE153)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q152/'NGER results'!$N152)*BF153),0,('NGER results'!$Q152/'NGER results'!$N152)*BF153)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q152/'NGER results'!$N152)*BG153),0,('NGER results'!$Q152/'NGER results'!$N152)*BG153)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q152/'NGER results'!$N152)*BH153),0,('NGER results'!$Q152/'NGER results'!$N152)*BH153)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q152/'NGER results'!$N152)*BI153),0,('NGER results'!$Q152/'NGER results'!$N152)*BI153)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q152/'NGER results'!$N152)*BJ153),0,('NGER results'!$Q152/'NGER results'!$N152)*BJ153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A153>=2016,(BA153+M153)*'NGER input 2'!$GS151*1.336*25,(BA153+M153)*'NGER input 2'!$GS151*1.336*25)","v":0},{"$f":"IF($A153>=2016,(BB153+N153)*'NGER input 2'!$GS151*1.336*25,(BB153+N153)*'NGER input 2'!$GS151*1.336*25)","v":0},{"$f":"IF($A153>=2016,(BC153+O153)*'NGER input 2'!$GS151*1.336*25,(BC153+O153)*'NGER input 2'!$GS151*1.336*25)","v":0},{"$f":"IF($A153>=2016,(BD153+P153)*'NGER input 2'!$GS151*1.336*25,(BD153+P153)*'NGER input 2'!$GS151*1.336*25)","v":0},{"$f":"IF($A153>=2016,(BE153+Q153)*'NGER input 2'!$GS151*1.336*25,(BE153+Q153)*'NGER input 2'!$GS151*1.336*25)","v":0},{"$f":"IF($A153>=2016,(BF153+R153)*'NGER input 2'!$GS151*1.336*25,(BF153+R153)*'NGER input 2'!$GS151*1.336*25)","v":0},{"$f":"IF($A153>=2016,(BG153+S153)*'NGER input 2'!$GS151*1.336*25,(BG153+S153)*'NGER input 2'!$GS151*1.336*25)","v":0},{"$f":"IF($A153>=2016,(BH153+T153)*'NGER input 2'!$GS151*1.336*25,(BH153+T153)*'NGER input 2'!$GS151*1.336*25)","v":0},{"$f":"IF($A153>=2016,(BI153+U153)*'NGER input 2'!$GS151*1.336*25,(BI153+U153)*'NGER input 2'!$GS151*1.336*25)","v":0},{"$f":"IF($A153>=2016,(BJ153+V153)*'NGER input 2'!$GS151*1.336*25,(BJ153+V153)*'NGER input 2'!$GS151*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A152","v":148},null,{"$f":"IF(OR('NGER input 2'!$A152=2013,'NGER input 2'!$A152=2014),'NGER input 2'!ES152*'NGER input 2'!FC152*'NGER input 2'!FM152*'NGER input 2'!$GQ152,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A152=2013,'NGER input 2'!$A152=2014),'NGER input 2'!ET152*'NGER input 2'!FD152*'NGER input 2'!FN152*'NGER input 2'!$GQ152,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A152=2013,'NGER input 2'!$A152=2014),'NGER input 2'!EU152*'NGER input 2'!FE152*'NGER input 2'!FO152*'NGER input 2'!$GQ152,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A152=2013,'NGER input 2'!$A152=2014),'NGER input 2'!EV152*'NGER input 2'!FF152*'NGER input 2'!FP152*'NGER input 2'!$GQ152,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A152=2013,'NGER input 2'!$A152=2014),'NGER input 2'!EW152*'NGER input 2'!FG152*'NGER input 2'!FQ152*'NGER input 2'!$GQ152,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A152=2013,'NGER input 2'!$A152=2014),'NGER input 2'!EX152*'NGER input 2'!FH152*'NGER input 2'!FR152*'NGER input 2'!$GQ152,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A152=2013,'NGER input 2'!$A152=2014),'NGER input 2'!EY152*'NGER input 2'!FI152*'NGER input 2'!FS152*'NGER input 2'!$GQ152,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A152=2013,'NGER input 2'!$A152=2014),'NGER input 2'!EZ152*'NGER input 2'!FJ152*'NGER input 2'!FT152*'NGER input 2'!$GQ152,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A152=2013,'NGER input 2'!$A152=2014),'NGER input 2'!FA152*'NGER input 2'!FK152*'NGER input 2'!FU152*'NGER input 2'!$GQ152,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A152=2013,'NGER input 2'!$A152=2014),'NGER input 2'!FB152*'NGER input 2'!FL152*'NGER input 2'!FV152*'NGER input 2'!$GQ152,0)","v":0},{"$f":"C154*(1-EXP(-'NGER input 2'!FW152*(13-'NGER input 2'!$GR152-7)/12))","v":0},{"$f":"D154*(1-EXP(-'NGER input 2'!FX152*(13-'NGER input 2'!$GR152-7)/12))","v":0},{"$f":"E154*(1-EXP(-'NGER input 2'!FY152*(13-'NGER input 2'!$GR152-7)/12))","v":0},{"$f":"F154*(1-EXP(-'NGER input 2'!FZ152*(13-'NGER input 2'!$GR152-7)/12))","v":0},{"$f":"G154*(1-EXP(-'NGER input 2'!GA152*(13-'NGER input 2'!$GR152-7)/12))","v":0},{"$f":"H154*(1-EXP(-'NGER input 2'!GB152*(13-'NGER input 2'!$GR152-7)/12))","v":0},{"$f":"I154*(1-EXP(-'NGER input 2'!GC152*(13-'NGER input 2'!$GR152-7)/12))","v":0},{"$f":"J154*(1-EXP(-'NGER input 2'!GD152*(13-'NGER input 2'!$GR152-7)/12))","v":0},{"$f":"K154*(1-EXP(-'NGER input 2'!GE152*(13-'NGER input 2'!$GR152-7)/12))","v":0},{"$f":"L154*(1-EXP(-'NGER input 2'!GF152*(13-'NGER input 2'!$GR152-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q153/'NGER results'!$N153)*M154),0,('NGER results'!$Q153/'NGER results'!$N153)*M154)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q153/'NGER results'!$N153)*N154),0,('NGER results'!$Q153/'NGER results'!$N153)*N154)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q153/'NGER results'!$N153)*O154),0,('NGER results'!$Q153/'NGER results'!$N153)*O154)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q153/'NGER results'!$N153)*P154),0,('NGER results'!$Q153/'NGER results'!$N153)*P154)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q153/'NGER results'!$N153)*Q154),0,('NGER results'!$Q153/'NGER results'!$N153)*Q154)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q153/'NGER results'!$N153)*R154),0,('NGER results'!$Q153/'NGER results'!$N153)*R154)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q153/'NGER results'!$N153)*S154),0,('NGER results'!$Q153/'NGER results'!$N153)*S154)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q153/'NGER results'!$N153)*T154),0,('NGER results'!$Q153/'NGER results'!$N153)*T154)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q153/'NGER results'!$N153)*U154),0,('NGER results'!$Q153/'NGER results'!$N153)*U154)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q153/'NGER results'!$N153)*V154),0,('NGER results'!$Q153/'NGER results'!$N153)*V154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ154*(1-EXP(-'NGER input 2'!FW152))","v":0},{"$f":"AR154*(1-EXP(-'NGER input 2'!FX152))","v":0},{"$f":"AS154*(1-EXP(-'NGER input 2'!FY152))","v":0},{"$f":"AT154*(1-EXP(-'NGER input 2'!FZ152))","v":0},{"$f":"AU154*(1-EXP(-'NGER input 2'!GA152))","v":0},{"$f":"AV154*(1-EXP(-'NGER input 2'!GB152))","v":0},{"$f":"AW154*(1-EXP(-'NGER input 2'!GC152))","v":0},{"$f":"AX154*(1-EXP(-'NGER input 2'!GD152))","v":0},{"$f":"AY154*(1-EXP(-'NGER input 2'!GE152))","v":0},{"$f":"AZ154*(1-EXP(-'NGER input 2'!GF152))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q153/'NGER results'!$N153)*BA154),0,('NGER results'!$Q153/'NGER results'!$N153)*BA154)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q153/'NGER results'!$N153)*BB154),0,('NGER results'!$Q153/'NGER results'!$N153)*BB154)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q153/'NGER results'!$N153)*BC154),0,('NGER results'!$Q153/'NGER results'!$N153)*BC154)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q153/'NGER results'!$N153)*BD154),0,('NGER results'!$Q153/'NGER results'!$N153)*BD154)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q153/'NGER results'!$N153)*BE154),0,('NGER results'!$Q153/'NGER results'!$N153)*BE154)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q153/'NGER results'!$N153)*BF154),0,('NGER results'!$Q153/'NGER results'!$N153)*BF154)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q153/'NGER results'!$N153)*BG154),0,('NGER results'!$Q153/'NGER results'!$N153)*BG154)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q153/'NGER results'!$N153)*BH154),0,('NGER results'!$Q153/'NGER results'!$N153)*BH154)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q153/'NGER results'!$N153)*BI154),0,('NGER results'!$Q153/'NGER results'!$N153)*BI154)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q153/'NGER results'!$N153)*BJ154),0,('NGER results'!$Q153/'NGER results'!$N153)*BJ154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A154>=2016,(BA154+M154)*'NGER input 2'!$GS152*1.336*25,(BA154+M154)*'NGER input 2'!$GS152*1.336*25)","v":0},{"$f":"IF($A154>=2016,(BB154+N154)*'NGER input 2'!$GS152*1.336*25,(BB154+N154)*'NGER input 2'!$GS152*1.336*25)","v":0},{"$f":"IF($A154>=2016,(BC154+O154)*'NGER input 2'!$GS152*1.336*25,(BC154+O154)*'NGER input 2'!$GS152*1.336*25)","v":0},{"$f":"IF($A154>=2016,(BD154+P154)*'NGER input 2'!$GS152*1.336*25,(BD154+P154)*'NGER input 2'!$GS152*1.336*25)","v":0},{"$f":"IF($A154>=2016,(BE154+Q154)*'NGER input 2'!$GS152*1.336*25,(BE154+Q154)*'NGER input 2'!$GS152*1.336*25)","v":0},{"$f":"IF($A154>=2016,(BF154+R154)*'NGER input 2'!$GS152*1.336*25,(BF154+R154)*'NGER input 2'!$GS152*1.336*25)","v":0},{"$f":"IF($A154>=2016,(BG154+S154)*'NGER input 2'!$GS152*1.336*25,(BG154+S154)*'NGER input 2'!$GS152*1.336*25)","v":0},{"$f":"IF($A154>=2016,(BH154+T154)*'NGER input 2'!$GS152*1.336*25,(BH154+T154)*'NGER input 2'!$GS152*1.336*25)","v":0},{"$f":"IF($A154>=2016,(BI154+U154)*'NGER input 2'!$GS152*1.336*25,(BI154+U154)*'NGER input 2'!$GS152*1.336*25)","v":0},{"$f":"IF($A154>=2016,(BJ154+V154)*'NGER input 2'!$GS152*1.336*25,(BJ154+V154)*'NGER input 2'!$GS152*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A153","v":149},null,{"$f":"IF(OR('NGER input 2'!$A153=2013,'NGER input 2'!$A153=2014),'NGER input 2'!ES153*'NGER input 2'!FC153*'NGER input 2'!FM153*'NGER input 2'!$GQ153,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A153=2013,'NGER input 2'!$A153=2014),'NGER input 2'!ET153*'NGER input 2'!FD153*'NGER input 2'!FN153*'NGER input 2'!$GQ153,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A153=2013,'NGER input 2'!$A153=2014),'NGER input 2'!EU153*'NGER input 2'!FE153*'NGER input 2'!FO153*'NGER input 2'!$GQ153,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A153=2013,'NGER input 2'!$A153=2014),'NGER input 2'!EV153*'NGER input 2'!FF153*'NGER input 2'!FP153*'NGER input 2'!$GQ153,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A153=2013,'NGER input 2'!$A153=2014),'NGER input 2'!EW153*'NGER input 2'!FG153*'NGER input 2'!FQ153*'NGER input 2'!$GQ153,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A153=2013,'NGER input 2'!$A153=2014),'NGER input 2'!EX153*'NGER input 2'!FH153*'NGER input 2'!FR153*'NGER input 2'!$GQ153,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A153=2013,'NGER input 2'!$A153=2014),'NGER input 2'!EY153*'NGER input 2'!FI153*'NGER input 2'!FS153*'NGER input 2'!$GQ153,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A153=2013,'NGER input 2'!$A153=2014),'NGER input 2'!EZ153*'NGER input 2'!FJ153*'NGER input 2'!FT153*'NGER input 2'!$GQ153,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A153=2013,'NGER input 2'!$A153=2014),'NGER input 2'!FA153*'NGER input 2'!FK153*'NGER input 2'!FU153*'NGER input 2'!$GQ153,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A153=2013,'NGER input 2'!$A153=2014),'NGER input 2'!FB153*'NGER input 2'!FL153*'NGER input 2'!FV153*'NGER input 2'!$GQ153,0)","v":0},{"$f":"C155*(1-EXP(-'NGER input 2'!FW153*(13-'NGER input 2'!$GR153-7)/12))","v":0},{"$f":"D155*(1-EXP(-'NGER input 2'!FX153*(13-'NGER input 2'!$GR153-7)/12))","v":0},{"$f":"E155*(1-EXP(-'NGER input 2'!FY153*(13-'NGER input 2'!$GR153-7)/12))","v":0},{"$f":"F155*(1-EXP(-'NGER input 2'!FZ153*(13-'NGER input 2'!$GR153-7)/12))","v":0},{"$f":"G155*(1-EXP(-'NGER input 2'!GA153*(13-'NGER input 2'!$GR153-7)/12))","v":0},{"$f":"H155*(1-EXP(-'NGER input 2'!GB153*(13-'NGER input 2'!$GR153-7)/12))","v":0},{"$f":"I155*(1-EXP(-'NGER input 2'!GC153*(13-'NGER input 2'!$GR153-7)/12))","v":0},{"$f":"J155*(1-EXP(-'NGER input 2'!GD153*(13-'NGER input 2'!$GR153-7)/12))","v":0},{"$f":"K155*(1-EXP(-'NGER input 2'!GE153*(13-'NGER input 2'!$GR153-7)/12))","v":0},{"$f":"L155*(1-EXP(-'NGER input 2'!GF153*(13-'NGER input 2'!$GR153-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q154/'NGER results'!$N154)*M155),0,('NGER results'!$Q154/'NGER results'!$N154)*M155)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q154/'NGER results'!$N154)*N155),0,('NGER results'!$Q154/'NGER results'!$N154)*N155)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q154/'NGER results'!$N154)*O155),0,('NGER results'!$Q154/'NGER results'!$N154)*O155)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q154/'NGER results'!$N154)*P155),0,('NGER results'!$Q154/'NGER results'!$N154)*P155)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q154/'NGER results'!$N154)*Q155),0,('NGER results'!$Q154/'NGER results'!$N154)*Q155)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q154/'NGER results'!$N154)*R155),0,('NGER results'!$Q154/'NGER results'!$N154)*R155)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q154/'NGER results'!$N154)*S155),0,('NGER results'!$Q154/'NGER results'!$N154)*S155)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q154/'NGER results'!$N154)*T155),0,('NGER results'!$Q154/'NGER results'!$N154)*T155)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q154/'NGER results'!$N154)*U155),0,('NGER results'!$Q154/'NGER results'!$N154)*U155)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q154/'NGER results'!$N154)*V155),0,('NGER results'!$Q154/'NGER results'!$N154)*V155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ155*(1-EXP(-'NGER input 2'!FW153))","v":0},{"$f":"AR155*(1-EXP(-'NGER input 2'!FX153))","v":0},{"$f":"AS155*(1-EXP(-'NGER input 2'!FY153))","v":0},{"$f":"AT155*(1-EXP(-'NGER input 2'!FZ153))","v":0},{"$f":"AU155*(1-EXP(-'NGER input 2'!GA153))","v":0},{"$f":"AV155*(1-EXP(-'NGER input 2'!GB153))","v":0},{"$f":"AW155*(1-EXP(-'NGER input 2'!GC153))","v":0},{"$f":"AX155*(1-EXP(-'NGER input 2'!GD153))","v":0},{"$f":"AY155*(1-EXP(-'NGER input 2'!GE153))","v":0},{"$f":"AZ155*(1-EXP(-'NGER input 2'!GF153))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q154/'NGER results'!$N154)*BA155),0,('NGER results'!$Q154/'NGER results'!$N154)*BA155)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q154/'NGER results'!$N154)*BB155),0,('NGER results'!$Q154/'NGER results'!$N154)*BB155)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q154/'NGER results'!$N154)*BC155),0,('NGER results'!$Q154/'NGER results'!$N154)*BC155)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q154/'NGER results'!$N154)*BD155),0,('NGER results'!$Q154/'NGER results'!$N154)*BD155)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q154/'NGER results'!$N154)*BE155),0,('NGER results'!$Q154/'NGER results'!$N154)*BE155)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q154/'NGER results'!$N154)*BF155),0,('NGER results'!$Q154/'NGER results'!$N154)*BF155)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q154/'NGER results'!$N154)*BG155),0,('NGER results'!$Q154/'NGER results'!$N154)*BG155)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q154/'NGER results'!$N154)*BH155),0,('NGER results'!$Q154/'NGER results'!$N154)*BH155)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q154/'NGER results'!$N154)*BI155),0,('NGER results'!$Q154/'NGER results'!$N154)*BI155)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q154/'NGER results'!$N154)*BJ155),0,('NGER results'!$Q154/'NGER results'!$N154)*BJ155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A155>=2016,(BA155+M155)*'NGER input 2'!$GS153*1.336*25,(BA155+M155)*'NGER input 2'!$GS153*1.336*25)","v":0},{"$f":"IF($A155>=2016,(BB155+N155)*'NGER input 2'!$GS153*1.336*25,(BB155+N155)*'NGER input 2'!$GS153*1.336*25)","v":0},{"$f":"IF($A155>=2016,(BC155+O155)*'NGER input 2'!$GS153*1.336*25,(BC155+O155)*'NGER input 2'!$GS153*1.336*25)","v":0},{"$f":"IF($A155>=2016,(BD155+P155)*'NGER input 2'!$GS153*1.336*25,(BD155+P155)*'NGER input 2'!$GS153*1.336*25)","v":0},{"$f":"IF($A155>=2016,(BE155+Q155)*'NGER input 2'!$GS153*1.336*25,(BE155+Q155)*'NGER input 2'!$GS153*1.336*25)","v":0},{"$f":"IF($A155>=2016,(BF155+R155)*'NGER input 2'!$GS153*1.336*25,(BF155+R155)*'NGER input 2'!$GS153*1.336*25)","v":0},{"$f":"IF($A155>=2016,(BG155+S155)*'NGER input 2'!$GS153*1.336*25,(BG155+S155)*'NGER input 2'!$GS153*1.336*25)","v":0},{"$f":"IF($A155>=2016,(BH155+T155)*'NGER input 2'!$GS153*1.336*25,(BH155+T155)*'NGER input 2'!$GS153*1.336*25)","v":0},{"$f":"IF($A155>=2016,(BI155+U155)*'NGER input 2'!$GS153*1.336*25,(BI155+U155)*'NGER input 2'!$GS153*1.336*25)","v":0},{"$f":"IF($A155>=2016,(BJ155+V155)*'NGER input 2'!$GS153*1.336*25,(BJ155+V155)*'NGER input 2'!$GS153*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A154","v":150},null,{"$f":"IF(OR('NGER input 2'!$A154=2013,'NGER input 2'!$A154=2014),'NGER input 2'!ES154*'NGER input 2'!FC154*'NGER input 2'!FM154*'NGER input 2'!$GQ154,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A154=2013,'NGER input 2'!$A154=2014),'NGER input 2'!ET154*'NGER input 2'!FD154*'NGER input 2'!FN154*'NGER input 2'!$GQ154,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A154=2013,'NGER input 2'!$A154=2014),'NGER input 2'!EU154*'NGER input 2'!FE154*'NGER input 2'!FO154*'NGER input 2'!$GQ154,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A154=2013,'NGER input 2'!$A154=2014),'NGER input 2'!EV154*'NGER input 2'!FF154*'NGER input 2'!FP154*'NGER input 2'!$GQ154,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A154=2013,'NGER input 2'!$A154=2014),'NGER input 2'!EW154*'NGER input 2'!FG154*'NGER input 2'!FQ154*'NGER input 2'!$GQ154,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A154=2013,'NGER input 2'!$A154=2014),'NGER input 2'!EX154*'NGER input 2'!FH154*'NGER input 2'!FR154*'NGER input 2'!$GQ154,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A154=2013,'NGER input 2'!$A154=2014),'NGER input 2'!EY154*'NGER input 2'!FI154*'NGER input 2'!FS154*'NGER input 2'!$GQ154,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A154=2013,'NGER input 2'!$A154=2014),'NGER input 2'!EZ154*'NGER input 2'!FJ154*'NGER input 2'!FT154*'NGER input 2'!$GQ154,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A154=2013,'NGER input 2'!$A154=2014),'NGER input 2'!FA154*'NGER input 2'!FK154*'NGER input 2'!FU154*'NGER input 2'!$GQ154,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A154=2013,'NGER input 2'!$A154=2014),'NGER input 2'!FB154*'NGER input 2'!FL154*'NGER input 2'!FV154*'NGER input 2'!$GQ154,0)","v":0},{"$f":"C156*(1-EXP(-'NGER input 2'!FW154*(13-'NGER input 2'!$GR154-7)/12))","v":0},{"$f":"D156*(1-EXP(-'NGER input 2'!FX154*(13-'NGER input 2'!$GR154-7)/12))","v":0},{"$f":"E156*(1-EXP(-'NGER input 2'!FY154*(13-'NGER input 2'!$GR154-7)/12))","v":0},{"$f":"F156*(1-EXP(-'NGER input 2'!FZ154*(13-'NGER input 2'!$GR154-7)/12))","v":0},{"$f":"G156*(1-EXP(-'NGER input 2'!GA154*(13-'NGER input 2'!$GR154-7)/12))","v":0},{"$f":"H156*(1-EXP(-'NGER input 2'!GB154*(13-'NGER input 2'!$GR154-7)/12))","v":0},{"$f":"I156*(1-EXP(-'NGER input 2'!GC154*(13-'NGER input 2'!$GR154-7)/12))","v":0},{"$f":"J156*(1-EXP(-'NGER input 2'!GD154*(13-'NGER input 2'!$GR154-7)/12))","v":0},{"$f":"K156*(1-EXP(-'NGER input 2'!GE154*(13-'NGER input 2'!$GR154-7)/12))","v":0},{"$f":"L156*(1-EXP(-'NGER input 2'!GF154*(13-'NGER input 2'!$GR154-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q155/'NGER results'!$N155)*M156),0,('NGER results'!$Q155/'NGER results'!$N155)*M156)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q155/'NGER results'!$N155)*N156),0,('NGER results'!$Q155/'NGER results'!$N155)*N156)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q155/'NGER results'!$N155)*O156),0,('NGER results'!$Q155/'NGER results'!$N155)*O156)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q155/'NGER results'!$N155)*P156),0,('NGER results'!$Q155/'NGER results'!$N155)*P156)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q155/'NGER results'!$N155)*Q156),0,('NGER results'!$Q155/'NGER results'!$N155)*Q156)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q155/'NGER results'!$N155)*R156),0,('NGER results'!$Q155/'NGER results'!$N155)*R156)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q155/'NGER results'!$N155)*S156),0,('NGER results'!$Q155/'NGER results'!$N155)*S156)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q155/'NGER results'!$N155)*T156),0,('NGER results'!$Q155/'NGER results'!$N155)*T156)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q155/'NGER results'!$N155)*U156),0,('NGER results'!$Q155/'NGER results'!$N155)*U156)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q155/'NGER results'!$N155)*V156),0,('NGER results'!$Q155/'NGER results'!$N155)*V156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ156*(1-EXP(-'NGER input 2'!FW154))","v":0},{"$f":"AR156*(1-EXP(-'NGER input 2'!FX154))","v":0},{"$f":"AS156*(1-EXP(-'NGER input 2'!FY154))","v":0},{"$f":"AT156*(1-EXP(-'NGER input 2'!FZ154))","v":0},{"$f":"AU156*(1-EXP(-'NGER input 2'!GA154))","v":0},{"$f":"AV156*(1-EXP(-'NGER input 2'!GB154))","v":0},{"$f":"AW156*(1-EXP(-'NGER input 2'!GC154))","v":0},{"$f":"AX156*(1-EXP(-'NGER input 2'!GD154))","v":0},{"$f":"AY156*(1-EXP(-'NGER input 2'!GE154))","v":0},{"$f":"AZ156*(1-EXP(-'NGER input 2'!GF154))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q155/'NGER results'!$N155)*BA156),0,('NGER results'!$Q155/'NGER results'!$N155)*BA156)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q155/'NGER results'!$N155)*BB156),0,('NGER results'!$Q155/'NGER results'!$N155)*BB156)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q155/'NGER results'!$N155)*BC156),0,('NGER results'!$Q155/'NGER results'!$N155)*BC156)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q155/'NGER results'!$N155)*BD156),0,('NGER results'!$Q155/'NGER results'!$N155)*BD156)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q155/'NGER results'!$N155)*BE156),0,('NGER results'!$Q155/'NGER results'!$N155)*BE156)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q155/'NGER results'!$N155)*BF156),0,('NGER results'!$Q155/'NGER results'!$N155)*BF156)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q155/'NGER results'!$N155)*BG156),0,('NGER results'!$Q155/'NGER results'!$N155)*BG156)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q155/'NGER results'!$N155)*BH156),0,('NGER results'!$Q155/'NGER results'!$N155)*BH156)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q155/'NGER results'!$N155)*BI156),0,('NGER results'!$Q155/'NGER results'!$N155)*BI156)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q155/'NGER results'!$N155)*BJ156),0,('NGER results'!$Q155/'NGER results'!$N155)*BJ156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A156>=2016,(BA156+M156)*'NGER input 2'!$GS154*1.336*25,(BA156+M156)*'NGER input 2'!$GS154*1.336*25)","v":0},{"$f":"IF($A156>=2016,(BB156+N156)*'NGER input 2'!$GS154*1.336*25,(BB156+N156)*'NGER input 2'!$GS154*1.336*25)","v":0},{"$f":"IF($A156>=2016,(BC156+O156)*'NGER input 2'!$GS154*1.336*25,(BC156+O156)*'NGER input 2'!$GS154*1.336*25)","v":0},{"$f":"IF($A156>=2016,(BD156+P156)*'NGER input 2'!$GS154*1.336*25,(BD156+P156)*'NGER input 2'!$GS154*1.336*25)","v":0},{"$f":"IF($A156>=2016,(BE156+Q156)*'NGER input 2'!$GS154*1.336*25,(BE156+Q156)*'NGER input 2'!$GS154*1.336*25)","v":0},{"$f":"IF($A156>=2016,(BF156+R156)*'NGER input 2'!$GS154*1.336*25,(BF156+R156)*'NGER input 2'!$GS154*1.336*25)","v":0},{"$f":"IF($A156>=2016,(BG156+S156)*'NGER input 2'!$GS154*1.336*25,(BG156+S156)*'NGER input 2'!$GS154*1.336*25)","v":0},{"$f":"IF($A156>=2016,(BH156+T156)*'NGER input 2'!$GS154*1.336*25,(BH156+T156)*'NGER input 2'!$GS154*1.336*25)","v":0},{"$f":"IF($A156>=2016,(BI156+U156)*'NGER input 2'!$GS154*1.336*25,(BI156+U156)*'NGER input 2'!$GS154*1.336*25)","v":0},{"$f":"IF($A156>=2016,(BJ156+V156)*'NGER input 2'!$GS154*1.336*25,(BJ156+V156)*'NGER input 2'!$GS154*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A155","v":151},null,{"$f":"IF(OR('NGER input 2'!$A155=2013,'NGER input 2'!$A155=2014),'NGER input 2'!ES155*'NGER input 2'!FC155*'NGER input 2'!FM155*'NGER input 2'!$GQ155,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A155=2013,'NGER input 2'!$A155=2014),'NGER input 2'!ET155*'NGER input 2'!FD155*'NGER input 2'!FN155*'NGER input 2'!$GQ155,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A155=2013,'NGER input 2'!$A155=2014),'NGER input 2'!EU155*'NGER input 2'!FE155*'NGER input 2'!FO155*'NGER input 2'!$GQ155,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A155=2013,'NGER input 2'!$A155=2014),'NGER input 2'!EV155*'NGER input 2'!FF155*'NGER input 2'!FP155*'NGER input 2'!$GQ155,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A155=2013,'NGER input 2'!$A155=2014),'NGER input 2'!EW155*'NGER input 2'!FG155*'NGER input 2'!FQ155*'NGER input 2'!$GQ155,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A155=2013,'NGER input 2'!$A155=2014),'NGER input 2'!EX155*'NGER input 2'!FH155*'NGER input 2'!FR155*'NGER input 2'!$GQ155,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A155=2013,'NGER input 2'!$A155=2014),'NGER input 2'!EY155*'NGER input 2'!FI155*'NGER input 2'!FS155*'NGER input 2'!$GQ155,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A155=2013,'NGER input 2'!$A155=2014),'NGER input 2'!EZ155*'NGER input 2'!FJ155*'NGER input 2'!FT155*'NGER input 2'!$GQ155,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A155=2013,'NGER input 2'!$A155=2014),'NGER input 2'!FA155*'NGER input 2'!FK155*'NGER input 2'!FU155*'NGER input 2'!$GQ155,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A155=2013,'NGER input 2'!$A155=2014),'NGER input 2'!FB155*'NGER input 2'!FL155*'NGER input 2'!FV155*'NGER input 2'!$GQ155,0)","v":0},{"$f":"C157*(1-EXP(-'NGER input 2'!FW155*(13-'NGER input 2'!$GR155-7)/12))","v":0},{"$f":"D157*(1-EXP(-'NGER input 2'!FX155*(13-'NGER input 2'!$GR155-7)/12))","v":0},{"$f":"E157*(1-EXP(-'NGER input 2'!FY155*(13-'NGER input 2'!$GR155-7)/12))","v":0},{"$f":"F157*(1-EXP(-'NGER input 2'!FZ155*(13-'NGER input 2'!$GR155-7)/12))","v":0},{"$f":"G157*(1-EXP(-'NGER input 2'!GA155*(13-'NGER input 2'!$GR155-7)/12))","v":0},{"$f":"H157*(1-EXP(-'NGER input 2'!GB155*(13-'NGER input 2'!$GR155-7)/12))","v":0},{"$f":"I157*(1-EXP(-'NGER input 2'!GC155*(13-'NGER input 2'!$GR155-7)/12))","v":0},{"$f":"J157*(1-EXP(-'NGER input 2'!GD155*(13-'NGER input 2'!$GR155-7)/12))","v":0},{"$f":"K157*(1-EXP(-'NGER input 2'!GE155*(13-'NGER input 2'!$GR155-7)/12))","v":0},{"$f":"L157*(1-EXP(-'NGER input 2'!GF155*(13-'NGER input 2'!$GR155-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q156/'NGER results'!$N156)*M157),0,('NGER results'!$Q156/'NGER results'!$N156)*M157)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q156/'NGER results'!$N156)*N157),0,('NGER results'!$Q156/'NGER results'!$N156)*N157)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q156/'NGER results'!$N156)*O157),0,('NGER results'!$Q156/'NGER results'!$N156)*O157)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q156/'NGER results'!$N156)*P157),0,('NGER results'!$Q156/'NGER results'!$N156)*P157)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q156/'NGER results'!$N156)*Q157),0,('NGER results'!$Q156/'NGER results'!$N156)*Q157)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q156/'NGER results'!$N156)*R157),0,('NGER results'!$Q156/'NGER results'!$N156)*R157)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q156/'NGER results'!$N156)*S157),0,('NGER results'!$Q156/'NGER results'!$N156)*S157)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q156/'NGER results'!$N156)*T157),0,('NGER results'!$Q156/'NGER results'!$N156)*T157)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q156/'NGER results'!$N156)*U157),0,('NGER results'!$Q156/'NGER results'!$N156)*U157)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q156/'NGER results'!$N156)*V157),0,('NGER results'!$Q156/'NGER results'!$N156)*V157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ157*(1-EXP(-'NGER input 2'!FW155))","v":0},{"$f":"AR157*(1-EXP(-'NGER input 2'!FX155))","v":0},{"$f":"AS157*(1-EXP(-'NGER input 2'!FY155))","v":0},{"$f":"AT157*(1-EXP(-'NGER input 2'!FZ155))","v":0},{"$f":"AU157*(1-EXP(-'NGER input 2'!GA155))","v":0},{"$f":"AV157*(1-EXP(-'NGER input 2'!GB155))","v":0},{"$f":"AW157*(1-EXP(-'NGER input 2'!GC155))","v":0},{"$f":"AX157*(1-EXP(-'NGER input 2'!GD155))","v":0},{"$f":"AY157*(1-EXP(-'NGER input 2'!GE155))","v":0},{"$f":"AZ157*(1-EXP(-'NGER input 2'!GF155))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q156/'NGER results'!$N156)*BA157),0,('NGER results'!$Q156/'NGER results'!$N156)*BA157)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q156/'NGER results'!$N156)*BB157),0,('NGER results'!$Q156/'NGER results'!$N156)*BB157)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q156/'NGER results'!$N156)*BC157),0,('NGER results'!$Q156/'NGER results'!$N156)*BC157)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q156/'NGER results'!$N156)*BD157),0,('NGER results'!$Q156/'NGER results'!$N156)*BD157)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q156/'NGER results'!$N156)*BE157),0,('NGER results'!$Q156/'NGER results'!$N156)*BE157)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q156/'NGER results'!$N156)*BF157),0,('NGER results'!$Q156/'NGER results'!$N156)*BF157)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q156/'NGER results'!$N156)*BG157),0,('NGER results'!$Q156/'NGER results'!$N156)*BG157)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q156/'NGER results'!$N156)*BH157),0,('NGER results'!$Q156/'NGER results'!$N156)*BH157)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q156/'NGER results'!$N156)*BI157),0,('NGER results'!$Q156/'NGER results'!$N156)*BI157)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q156/'NGER results'!$N156)*BJ157),0,('NGER results'!$Q156/'NGER results'!$N156)*BJ157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A157>=2016,(BA157+M157)*'NGER input 2'!$GS155*1.336*25,(BA157+M157)*'NGER input 2'!$GS155*1.336*25)","v":0},{"$f":"IF($A157>=2016,(BB157+N157)*'NGER input 2'!$GS155*1.336*25,(BB157+N157)*'NGER input 2'!$GS155*1.336*25)","v":0},{"$f":"IF($A157>=2016,(BC157+O157)*'NGER input 2'!$GS155*1.336*25,(BC157+O157)*'NGER input 2'!$GS155*1.336*25)","v":0},{"$f":"IF($A157>=2016,(BD157+P157)*'NGER input 2'!$GS155*1.336*25,(BD157+P157)*'NGER input 2'!$GS155*1.336*25)","v":0},{"$f":"IF($A157>=2016,(BE157+Q157)*'NGER input 2'!$GS155*1.336*25,(BE157+Q157)*'NGER input 2'!$GS155*1.336*25)","v":0},{"$f":"IF($A157>=2016,(BF157+R157)*'NGER input 2'!$GS155*1.336*25,(BF157+R157)*'NGER input 2'!$GS155*1.336*25)","v":0},{"$f":"IF($A157>=2016,(BG157+S157)*'NGER input 2'!$GS155*1.336*25,(BG157+S157)*'NGER input 2'!$GS155*1.336*25)","v":0},{"$f":"IF($A157>=2016,(BH157+T157)*'NGER input 2'!$GS155*1.336*25,(BH157+T157)*'NGER input 2'!$GS155*1.336*25)","v":0},{"$f":"IF($A157>=2016,(BI157+U157)*'NGER input 2'!$GS155*1.336*25,(BI157+U157)*'NGER input 2'!$GS155*1.336*25)","v":0},{"$f":"IF($A157>=2016,(BJ157+V157)*'NGER input 2'!$GS155*1.336*25,(BJ157+V157)*'NGER input 2'!$GS155*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A156","v":152},null,{"$f":"IF(OR('NGER input 2'!$A156=2013,'NGER input 2'!$A156=2014),'NGER input 2'!ES156*'NGER input 2'!FC156*'NGER input 2'!FM156*'NGER input 2'!$GQ156,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A156=2013,'NGER input 2'!$A156=2014),'NGER input 2'!ET156*'NGER input 2'!FD156*'NGER input 2'!FN156*'NGER input 2'!$GQ156,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A156=2013,'NGER input 2'!$A156=2014),'NGER input 2'!EU156*'NGER input 2'!FE156*'NGER input 2'!FO156*'NGER input 2'!$GQ156,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A156=2013,'NGER input 2'!$A156=2014),'NGER input 2'!EV156*'NGER input 2'!FF156*'NGER input 2'!FP156*'NGER input 2'!$GQ156,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A156=2013,'NGER input 2'!$A156=2014),'NGER input 2'!EW156*'NGER input 2'!FG156*'NGER input 2'!FQ156*'NGER input 2'!$GQ156,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A156=2013,'NGER input 2'!$A156=2014),'NGER input 2'!EX156*'NGER input 2'!FH156*'NGER input 2'!FR156*'NGER input 2'!$GQ156,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A156=2013,'NGER input 2'!$A156=2014),'NGER input 2'!EY156*'NGER input 2'!FI156*'NGER input 2'!FS156*'NGER input 2'!$GQ156,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A156=2013,'NGER input 2'!$A156=2014),'NGER input 2'!EZ156*'NGER input 2'!FJ156*'NGER input 2'!FT156*'NGER input 2'!$GQ156,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A156=2013,'NGER input 2'!$A156=2014),'NGER input 2'!FA156*'NGER input 2'!FK156*'NGER input 2'!FU156*'NGER input 2'!$GQ156,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A156=2013,'NGER input 2'!$A156=2014),'NGER input 2'!FB156*'NGER input 2'!FL156*'NGER input 2'!FV156*'NGER input 2'!$GQ156,0)","v":0},{"$f":"C158*(1-EXP(-'NGER input 2'!FW156*(13-'NGER input 2'!$GR156-7)/12))","v":0},{"$f":"D158*(1-EXP(-'NGER input 2'!FX156*(13-'NGER input 2'!$GR156-7)/12))","v":0},{"$f":"E158*(1-EXP(-'NGER input 2'!FY156*(13-'NGER input 2'!$GR156-7)/12))","v":0},{"$f":"F158*(1-EXP(-'NGER input 2'!FZ156*(13-'NGER input 2'!$GR156-7)/12))","v":0},{"$f":"G158*(1-EXP(-'NGER input 2'!GA156*(13-'NGER input 2'!$GR156-7)/12))","v":0},{"$f":"H158*(1-EXP(-'NGER input 2'!GB156*(13-'NGER input 2'!$GR156-7)/12))","v":0},{"$f":"I158*(1-EXP(-'NGER input 2'!GC156*(13-'NGER input 2'!$GR156-7)/12))","v":0},{"$f":"J158*(1-EXP(-'NGER input 2'!GD156*(13-'NGER input 2'!$GR156-7)/12))","v":0},{"$f":"K158*(1-EXP(-'NGER input 2'!GE156*(13-'NGER input 2'!$GR156-7)/12))","v":0},{"$f":"L158*(1-EXP(-'NGER input 2'!GF156*(13-'NGER input 2'!$GR156-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q157/'NGER results'!$N157)*M158),0,('NGER results'!$Q157/'NGER results'!$N157)*M158)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q157/'NGER results'!$N157)*N158),0,('NGER results'!$Q157/'NGER results'!$N157)*N158)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q157/'NGER results'!$N157)*O158),0,('NGER results'!$Q157/'NGER results'!$N157)*O158)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q157/'NGER results'!$N157)*P158),0,('NGER results'!$Q157/'NGER results'!$N157)*P158)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q157/'NGER results'!$N157)*Q158),0,('NGER results'!$Q157/'NGER results'!$N157)*Q158)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q157/'NGER results'!$N157)*R158),0,('NGER results'!$Q157/'NGER results'!$N157)*R158)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q157/'NGER results'!$N157)*S158),0,('NGER results'!$Q157/'NGER results'!$N157)*S158)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q157/'NGER results'!$N157)*T158),0,('NGER results'!$Q157/'NGER results'!$N157)*T158)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q157/'NGER results'!$N157)*U158),0,('NGER results'!$Q157/'NGER results'!$N157)*U158)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q157/'NGER results'!$N157)*V158),0,('NGER results'!$Q157/'NGER results'!$N157)*V158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ158*(1-EXP(-'NGER input 2'!FW156))","v":0},{"$f":"AR158*(1-EXP(-'NGER input 2'!FX156))","v":0},{"$f":"AS158*(1-EXP(-'NGER input 2'!FY156))","v":0},{"$f":"AT158*(1-EXP(-'NGER input 2'!FZ156))","v":0},{"$f":"AU158*(1-EXP(-'NGER input 2'!GA156))","v":0},{"$f":"AV158*(1-EXP(-'NGER input 2'!GB156))","v":0},{"$f":"AW158*(1-EXP(-'NGER input 2'!GC156))","v":0},{"$f":"AX158*(1-EXP(-'NGER input 2'!GD156))","v":0},{"$f":"AY158*(1-EXP(-'NGER input 2'!GE156))","v":0},{"$f":"AZ158*(1-EXP(-'NGER input 2'!GF156))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q157/'NGER results'!$N157)*BA158),0,('NGER results'!$Q157/'NGER results'!$N157)*BA158)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q157/'NGER results'!$N157)*BB158),0,('NGER results'!$Q157/'NGER results'!$N157)*BB158)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q157/'NGER results'!$N157)*BC158),0,('NGER results'!$Q157/'NGER results'!$N157)*BC158)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q157/'NGER results'!$N157)*BD158),0,('NGER results'!$Q157/'NGER results'!$N157)*BD158)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q157/'NGER results'!$N157)*BE158),0,('NGER results'!$Q157/'NGER results'!$N157)*BE158)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q157/'NGER results'!$N157)*BF158),0,('NGER results'!$Q157/'NGER results'!$N157)*BF158)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q157/'NGER results'!$N157)*BG158),0,('NGER results'!$Q157/'NGER results'!$N157)*BG158)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q157/'NGER results'!$N157)*BH158),0,('NGER results'!$Q157/'NGER results'!$N157)*BH158)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q157/'NGER results'!$N157)*BI158),0,('NGER results'!$Q157/'NGER results'!$N157)*BI158)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q157/'NGER results'!$N157)*BJ158),0,('NGER results'!$Q157/'NGER results'!$N157)*BJ158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A158>=2016,(BA158+M158)*'NGER input 2'!$GS156*1.336*25,(BA158+M158)*'NGER input 2'!$GS156*1.336*25)","v":0},{"$f":"IF($A158>=2016,(BB158+N158)*'NGER input 2'!$GS156*1.336*25,(BB158+N158)*'NGER input 2'!$GS156*1.336*25)","v":0},{"$f":"IF($A158>=2016,(BC158+O158)*'NGER input 2'!$GS156*1.336*25,(BC158+O158)*'NGER input 2'!$GS156*1.336*25)","v":0},{"$f":"IF($A158>=2016,(BD158+P158)*'NGER input 2'!$GS156*1.336*25,(BD158+P158)*'NGER input 2'!$GS156*1.336*25)","v":0},{"$f":"IF($A158>=2016,(BE158+Q158)*'NGER input 2'!$GS156*1.336*25,(BE158+Q158)*'NGER input 2'!$GS156*1.336*25)","v":0},{"$f":"IF($A158>=2016,(BF158+R158)*'NGER input 2'!$GS156*1.336*25,(BF158+R158)*'NGER input 2'!$GS156*1.336*25)","v":0},{"$f":"IF($A158>=2016,(BG158+S158)*'NGER input 2'!$GS156*1.336*25,(BG158+S158)*'NGER input 2'!$GS156*1.336*25)","v":0},{"$f":"IF($A158>=2016,(BH158+T158)*'NGER input 2'!$GS156*1.336*25,(BH158+T158)*'NGER input 2'!$GS156*1.336*25)","v":0},{"$f":"IF($A158>=2016,(BI158+U158)*'NGER input 2'!$GS156*1.336*25,(BI158+U158)*'NGER input 2'!$GS156*1.336*25)","v":0},{"$f":"IF($A158>=2016,(BJ158+V158)*'NGER input 2'!$GS156*1.336*25,(BJ158+V158)*'NGER input 2'!$GS156*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A157","v":153},null,{"$f":"IF(OR('NGER input 2'!$A157=2013,'NGER input 2'!$A157=2014),'NGER input 2'!ES157*'NGER input 2'!FC157*'NGER input 2'!FM157*'NGER input 2'!$GQ157,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A157=2013,'NGER input 2'!$A157=2014),'NGER input 2'!ET157*'NGER input 2'!FD157*'NGER input 2'!FN157*'NGER input 2'!$GQ157,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A157=2013,'NGER input 2'!$A157=2014),'NGER input 2'!EU157*'NGER input 2'!FE157*'NGER input 2'!FO157*'NGER input 2'!$GQ157,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A157=2013,'NGER input 2'!$A157=2014),'NGER input 2'!EV157*'NGER input 2'!FF157*'NGER input 2'!FP157*'NGER input 2'!$GQ157,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A157=2013,'NGER input 2'!$A157=2014),'NGER input 2'!EW157*'NGER input 2'!FG157*'NGER input 2'!FQ157*'NGER input 2'!$GQ157,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A157=2013,'NGER input 2'!$A157=2014),'NGER input 2'!EX157*'NGER input 2'!FH157*'NGER input 2'!FR157*'NGER input 2'!$GQ157,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A157=2013,'NGER input 2'!$A157=2014),'NGER input 2'!EY157*'NGER input 2'!FI157*'NGER input 2'!FS157*'NGER input 2'!$GQ157,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A157=2013,'NGER input 2'!$A157=2014),'NGER input 2'!EZ157*'NGER input 2'!FJ157*'NGER input 2'!FT157*'NGER input 2'!$GQ157,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A157=2013,'NGER input 2'!$A157=2014),'NGER input 2'!FA157*'NGER input 2'!FK157*'NGER input 2'!FU157*'NGER input 2'!$GQ157,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A157=2013,'NGER input 2'!$A157=2014),'NGER input 2'!FB157*'NGER input 2'!FL157*'NGER input 2'!FV157*'NGER input 2'!$GQ157,0)","v":0},{"$f":"C159*(1-EXP(-'NGER input 2'!FW157*(13-'NGER input 2'!$GR157-7)/12))","v":0},{"$f":"D159*(1-EXP(-'NGER input 2'!FX157*(13-'NGER input 2'!$GR157-7)/12))","v":0},{"$f":"E159*(1-EXP(-'NGER input 2'!FY157*(13-'NGER input 2'!$GR157-7)/12))","v":0},{"$f":"F159*(1-EXP(-'NGER input 2'!FZ157*(13-'NGER input 2'!$GR157-7)/12))","v":0},{"$f":"G159*(1-EXP(-'NGER input 2'!GA157*(13-'NGER input 2'!$GR157-7)/12))","v":0},{"$f":"H159*(1-EXP(-'NGER input 2'!GB157*(13-'NGER input 2'!$GR157-7)/12))","v":0},{"$f":"I159*(1-EXP(-'NGER input 2'!GC157*(13-'NGER input 2'!$GR157-7)/12))","v":0},{"$f":"J159*(1-EXP(-'NGER input 2'!GD157*(13-'NGER input 2'!$GR157-7)/12))","v":0},{"$f":"K159*(1-EXP(-'NGER input 2'!GE157*(13-'NGER input 2'!$GR157-7)/12))","v":0},{"$f":"L159*(1-EXP(-'NGER input 2'!GF157*(13-'NGER input 2'!$GR157-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q158/'NGER results'!$N158)*M159),0,('NGER results'!$Q158/'NGER results'!$N158)*M159)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q158/'NGER results'!$N158)*N159),0,('NGER results'!$Q158/'NGER results'!$N158)*N159)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q158/'NGER results'!$N158)*O159),0,('NGER results'!$Q158/'NGER results'!$N158)*O159)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q158/'NGER results'!$N158)*P159),0,('NGER results'!$Q158/'NGER results'!$N158)*P159)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q158/'NGER results'!$N158)*Q159),0,('NGER results'!$Q158/'NGER results'!$N158)*Q159)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q158/'NGER results'!$N158)*R159),0,('NGER results'!$Q158/'NGER results'!$N158)*R159)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q158/'NGER results'!$N158)*S159),0,('NGER results'!$Q158/'NGER results'!$N158)*S159)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q158/'NGER results'!$N158)*T159),0,('NGER results'!$Q158/'NGER results'!$N158)*T159)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q158/'NGER results'!$N158)*U159),0,('NGER results'!$Q158/'NGER results'!$N158)*U159)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q158/'NGER results'!$N158)*V159),0,('NGER results'!$Q158/'NGER results'!$N158)*V159)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ159*(1-EXP(-'NGER input 2'!FW157))","v":0},{"$f":"AR159*(1-EXP(-'NGER input 2'!FX157))","v":0},{"$f":"AS159*(1-EXP(-'NGER input 2'!FY157))","v":0},{"$f":"AT159*(1-EXP(-'NGER input 2'!FZ157))","v":0},{"$f":"AU159*(1-EXP(-'NGER input 2'!GA157))","v":0},{"$f":"AV159*(1-EXP(-'NGER input 2'!GB157))","v":0},{"$f":"AW159*(1-EXP(-'NGER input 2'!GC157))","v":0},{"$f":"AX159*(1-EXP(-'NGER input 2'!GD157))","v":0},{"$f":"AY159*(1-EXP(-'NGER input 2'!GE157))","v":0},{"$f":"AZ159*(1-EXP(-'NGER input 2'!GF157))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q158/'NGER results'!$N158)*BA159),0,('NGER results'!$Q158/'NGER results'!$N158)*BA159)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q158/'NGER results'!$N158)*BB159),0,('NGER results'!$Q158/'NGER results'!$N158)*BB159)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q158/'NGER results'!$N158)*BC159),0,('NGER results'!$Q158/'NGER results'!$N158)*BC159)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q158/'NGER results'!$N158)*BD159),0,('NGER results'!$Q158/'NGER results'!$N158)*BD159)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q158/'NGER results'!$N158)*BE159),0,('NGER results'!$Q158/'NGER results'!$N158)*BE159)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q158/'NGER results'!$N158)*BF159),0,('NGER results'!$Q158/'NGER results'!$N158)*BF159)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q158/'NGER results'!$N158)*BG159),0,('NGER results'!$Q158/'NGER results'!$N158)*BG159)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q158/'NGER results'!$N158)*BH159),0,('NGER results'!$Q158/'NGER results'!$N158)*BH159)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q158/'NGER results'!$N158)*BI159),0,('NGER results'!$Q158/'NGER results'!$N158)*BI159)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q158/'NGER results'!$N158)*BJ159),0,('NGER results'!$Q158/'NGER results'!$N158)*BJ159)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A159>=2016,(BA159+M159)*'NGER input 2'!$GS157*1.336*25,(BA159+M159)*'NGER input 2'!$GS157*1.336*25)","v":0},{"$f":"IF($A159>=2016,(BB159+N159)*'NGER input 2'!$GS157*1.336*25,(BB159+N159)*'NGER input 2'!$GS157*1.336*25)","v":0},{"$f":"IF($A159>=2016,(BC159+O159)*'NGER input 2'!$GS157*1.336*25,(BC159+O159)*'NGER input 2'!$GS157*1.336*25)","v":0},{"$f":"IF($A159>=2016,(BD159+P159)*'NGER input 2'!$GS157*1.336*25,(BD159+P159)*'NGER input 2'!$GS157*1.336*25)","v":0},{"$f":"IF($A159>=2016,(BE159+Q159)*'NGER input 2'!$GS157*1.336*25,(BE159+Q159)*'NGER input 2'!$GS157*1.336*25)","v":0},{"$f":"IF($A159>=2016,(BF159+R159)*'NGER input 2'!$GS157*1.336*25,(BF159+R159)*'NGER input 2'!$GS157*1.336*25)","v":0},{"$f":"IF($A159>=2016,(BG159+S159)*'NGER input 2'!$GS157*1.336*25,(BG159+S159)*'NGER input 2'!$GS157*1.336*25)","v":0},{"$f":"IF($A159>=2016,(BH159+T159)*'NGER input 2'!$GS157*1.336*25,(BH159+T159)*'NGER input 2'!$GS157*1.336*25)","v":0},{"$f":"IF($A159>=2016,(BI159+U159)*'NGER input 2'!$GS157*1.336*25,(BI159+U159)*'NGER input 2'!$GS157*1.336*25)","v":0},{"$f":"IF($A159>=2016,(BJ159+V159)*'NGER input 2'!$GS157*1.336*25,(BJ159+V159)*'NGER input 2'!$GS157*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A158","v":154},null,{"$f":"IF(OR('NGER input 2'!$A158=2013,'NGER input 2'!$A158=2014),'NGER input 2'!ES158*'NGER input 2'!FC158*'NGER input 2'!FM158*'NGER input 2'!$GQ158,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A158=2013,'NGER input 2'!$A158=2014),'NGER input 2'!ET158*'NGER input 2'!FD158*'NGER input 2'!FN158*'NGER input 2'!$GQ158,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A158=2013,'NGER input 2'!$A158=2014),'NGER input 2'!EU158*'NGER input 2'!FE158*'NGER input 2'!FO158*'NGER input 2'!$GQ158,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A158=2013,'NGER input 2'!$A158=2014),'NGER input 2'!EV158*'NGER input 2'!FF158*'NGER input 2'!FP158*'NGER input 2'!$GQ158,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A158=2013,'NGER input 2'!$A158=2014),'NGER input 2'!EW158*'NGER input 2'!FG158*'NGER input 2'!FQ158*'NGER input 2'!$GQ158,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A158=2013,'NGER input 2'!$A158=2014),'NGER input 2'!EX158*'NGER input 2'!FH158*'NGER input 2'!FR158*'NGER input 2'!$GQ158,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A158=2013,'NGER input 2'!$A158=2014),'NGER input 2'!EY158*'NGER input 2'!FI158*'NGER input 2'!FS158*'NGER input 2'!$GQ158,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A158=2013,'NGER input 2'!$A158=2014),'NGER input 2'!EZ158*'NGER input 2'!FJ158*'NGER input 2'!FT158*'NGER input 2'!$GQ158,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A158=2013,'NGER input 2'!$A158=2014),'NGER input 2'!FA158*'NGER input 2'!FK158*'NGER input 2'!FU158*'NGER input 2'!$GQ158,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A158=2013,'NGER input 2'!$A158=2014),'NGER input 2'!FB158*'NGER input 2'!FL158*'NGER input 2'!FV158*'NGER input 2'!$GQ158,0)","v":0},{"$f":"C160*(1-EXP(-'NGER input 2'!FW158*(13-'NGER input 2'!$GR158-7)/12))","v":0},{"$f":"D160*(1-EXP(-'NGER input 2'!FX158*(13-'NGER input 2'!$GR158-7)/12))","v":0},{"$f":"E160*(1-EXP(-'NGER input 2'!FY158*(13-'NGER input 2'!$GR158-7)/12))","v":0},{"$f":"F160*(1-EXP(-'NGER input 2'!FZ158*(13-'NGER input 2'!$GR158-7)/12))","v":0},{"$f":"G160*(1-EXP(-'NGER input 2'!GA158*(13-'NGER input 2'!$GR158-7)/12))","v":0},{"$f":"H160*(1-EXP(-'NGER input 2'!GB158*(13-'NGER input 2'!$GR158-7)/12))","v":0},{"$f":"I160*(1-EXP(-'NGER input 2'!GC158*(13-'NGER input 2'!$GR158-7)/12))","v":0},{"$f":"J160*(1-EXP(-'NGER input 2'!GD158*(13-'NGER input 2'!$GR158-7)/12))","v":0},{"$f":"K160*(1-EXP(-'NGER input 2'!GE158*(13-'NGER input 2'!$GR158-7)/12))","v":0},{"$f":"L160*(1-EXP(-'NGER input 2'!GF158*(13-'NGER input 2'!$GR158-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q159/'NGER results'!$N159)*M160),0,('NGER results'!$Q159/'NGER results'!$N159)*M160)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q159/'NGER results'!$N159)*N160),0,('NGER results'!$Q159/'NGER results'!$N159)*N160)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q159/'NGER results'!$N159)*O160),0,('NGER results'!$Q159/'NGER results'!$N159)*O160)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q159/'NGER results'!$N159)*P160),0,('NGER results'!$Q159/'NGER results'!$N159)*P160)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q159/'NGER results'!$N159)*Q160),0,('NGER results'!$Q159/'NGER results'!$N159)*Q160)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q159/'NGER results'!$N159)*R160),0,('NGER results'!$Q159/'NGER results'!$N159)*R160)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q159/'NGER results'!$N159)*S160),0,('NGER results'!$Q159/'NGER results'!$N159)*S160)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q159/'NGER results'!$N159)*T160),0,('NGER results'!$Q159/'NGER results'!$N159)*T160)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q159/'NGER results'!$N159)*U160),0,('NGER results'!$Q159/'NGER results'!$N159)*U160)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q159/'NGER results'!$N159)*V160),0,('NGER results'!$Q159/'NGER results'!$N159)*V160)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ160*(1-EXP(-'NGER input 2'!FW158))","v":0},{"$f":"AR160*(1-EXP(-'NGER input 2'!FX158))","v":0},{"$f":"AS160*(1-EXP(-'NGER input 2'!FY158))","v":0},{"$f":"AT160*(1-EXP(-'NGER input 2'!FZ158))","v":0},{"$f":"AU160*(1-EXP(-'NGER input 2'!GA158))","v":0},{"$f":"AV160*(1-EXP(-'NGER input 2'!GB158))","v":0},{"$f":"AW160*(1-EXP(-'NGER input 2'!GC158))","v":0},{"$f":"AX160*(1-EXP(-'NGER input 2'!GD158))","v":0},{"$f":"AY160*(1-EXP(-'NGER input 2'!GE158))","v":0},{"$f":"AZ160*(1-EXP(-'NGER input 2'!GF158))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q159/'NGER results'!$N159)*BA160),0,('NGER results'!$Q159/'NGER results'!$N159)*BA160)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q159/'NGER results'!$N159)*BB160),0,('NGER results'!$Q159/'NGER results'!$N159)*BB160)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q159/'NGER results'!$N159)*BC160),0,('NGER results'!$Q159/'NGER results'!$N159)*BC160)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q159/'NGER results'!$N159)*BD160),0,('NGER results'!$Q159/'NGER results'!$N159)*BD160)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q159/'NGER results'!$N159)*BE160),0,('NGER results'!$Q159/'NGER results'!$N159)*BE160)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q159/'NGER results'!$N159)*BF160),0,('NGER results'!$Q159/'NGER results'!$N159)*BF160)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q159/'NGER results'!$N159)*BG160),0,('NGER results'!$Q159/'NGER results'!$N159)*BG160)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q159/'NGER results'!$N159)*BH160),0,('NGER results'!$Q159/'NGER results'!$N159)*BH160)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q159/'NGER results'!$N159)*BI160),0,('NGER results'!$Q159/'NGER results'!$N159)*BI160)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q159/'NGER results'!$N159)*BJ160),0,('NGER results'!$Q159/'NGER results'!$N159)*BJ160)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A160>=2016,(BA160+M160)*'NGER input 2'!$GS158*1.336*25,(BA160+M160)*'NGER input 2'!$GS158*1.336*25)","v":0},{"$f":"IF($A160>=2016,(BB160+N160)*'NGER input 2'!$GS158*1.336*25,(BB160+N160)*'NGER input 2'!$GS158*1.336*25)","v":0},{"$f":"IF($A160>=2016,(BC160+O160)*'NGER input 2'!$GS158*1.336*25,(BC160+O160)*'NGER input 2'!$GS158*1.336*25)","v":0},{"$f":"IF($A160>=2016,(BD160+P160)*'NGER input 2'!$GS158*1.336*25,(BD160+P160)*'NGER input 2'!$GS158*1.336*25)","v":0},{"$f":"IF($A160>=2016,(BE160+Q160)*'NGER input 2'!$GS158*1.336*25,(BE160+Q160)*'NGER input 2'!$GS158*1.336*25)","v":0},{"$f":"IF($A160>=2016,(BF160+R160)*'NGER input 2'!$GS158*1.336*25,(BF160+R160)*'NGER input 2'!$GS158*1.336*25)","v":0},{"$f":"IF($A160>=2016,(BG160+S160)*'NGER input 2'!$GS158*1.336*25,(BG160+S160)*'NGER input 2'!$GS158*1.336*25)","v":0},{"$f":"IF($A160>=2016,(BH160+T160)*'NGER input 2'!$GS158*1.336*25,(BH160+T160)*'NGER input 2'!$GS158*1.336*25)","v":0},{"$f":"IF($A160>=2016,(BI160+U160)*'NGER input 2'!$GS158*1.336*25,(BI160+U160)*'NGER input 2'!$GS158*1.336*25)","v":0},{"$f":"IF($A160>=2016,(BJ160+V160)*'NGER input 2'!$GS158*1.336*25,(BJ160+V160)*'NGER input 2'!$GS158*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A159","v":155},null,{"$f":"IF(OR('NGER input 2'!$A159=2013,'NGER input 2'!$A159=2014),'NGER input 2'!ES159*'NGER input 2'!FC159*'NGER input 2'!FM159*'NGER input 2'!$GQ159,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A159=2013,'NGER input 2'!$A159=2014),'NGER input 2'!ET159*'NGER input 2'!FD159*'NGER input 2'!FN159*'NGER input 2'!$GQ159,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A159=2013,'NGER input 2'!$A159=2014),'NGER input 2'!EU159*'NGER input 2'!FE159*'NGER input 2'!FO159*'NGER input 2'!$GQ159,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A159=2013,'NGER input 2'!$A159=2014),'NGER input 2'!EV159*'NGER input 2'!FF159*'NGER input 2'!FP159*'NGER input 2'!$GQ159,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A159=2013,'NGER input 2'!$A159=2014),'NGER input 2'!EW159*'NGER input 2'!FG159*'NGER input 2'!FQ159*'NGER input 2'!$GQ159,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A159=2013,'NGER input 2'!$A159=2014),'NGER input 2'!EX159*'NGER input 2'!FH159*'NGER input 2'!FR159*'NGER input 2'!$GQ159,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A159=2013,'NGER input 2'!$A159=2014),'NGER input 2'!EY159*'NGER input 2'!FI159*'NGER input 2'!FS159*'NGER input 2'!$GQ159,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A159=2013,'NGER input 2'!$A159=2014),'NGER input 2'!EZ159*'NGER input 2'!FJ159*'NGER input 2'!FT159*'NGER input 2'!$GQ159,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A159=2013,'NGER input 2'!$A159=2014),'NGER input 2'!FA159*'NGER input 2'!FK159*'NGER input 2'!FU159*'NGER input 2'!$GQ159,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A159=2013,'NGER input 2'!$A159=2014),'NGER input 2'!FB159*'NGER input 2'!FL159*'NGER input 2'!FV159*'NGER input 2'!$GQ159,0)","v":0},{"$f":"C161*(1-EXP(-'NGER input 2'!FW159*(13-'NGER input 2'!$GR159-7)/12))","v":0},{"$f":"D161*(1-EXP(-'NGER input 2'!FX159*(13-'NGER input 2'!$GR159-7)/12))","v":0},{"$f":"E161*(1-EXP(-'NGER input 2'!FY159*(13-'NGER input 2'!$GR159-7)/12))","v":0},{"$f":"F161*(1-EXP(-'NGER input 2'!FZ159*(13-'NGER input 2'!$GR159-7)/12))","v":0},{"$f":"G161*(1-EXP(-'NGER input 2'!GA159*(13-'NGER input 2'!$GR159-7)/12))","v":0},{"$f":"H161*(1-EXP(-'NGER input 2'!GB159*(13-'NGER input 2'!$GR159-7)/12))","v":0},{"$f":"I161*(1-EXP(-'NGER input 2'!GC159*(13-'NGER input 2'!$GR159-7)/12))","v":0},{"$f":"J161*(1-EXP(-'NGER input 2'!GD159*(13-'NGER input 2'!$GR159-7)/12))","v":0},{"$f":"K161*(1-EXP(-'NGER input 2'!GE159*(13-'NGER input 2'!$GR159-7)/12))","v":0},{"$f":"L161*(1-EXP(-'NGER input 2'!GF159*(13-'NGER input 2'!$GR159-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q160/'NGER results'!$N160)*M161),0,('NGER results'!$Q160/'NGER results'!$N160)*M161)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q160/'NGER results'!$N160)*N161),0,('NGER results'!$Q160/'NGER results'!$N160)*N161)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q160/'NGER results'!$N160)*O161),0,('NGER results'!$Q160/'NGER results'!$N160)*O161)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q160/'NGER results'!$N160)*P161),0,('NGER results'!$Q160/'NGER results'!$N160)*P161)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q160/'NGER results'!$N160)*Q161),0,('NGER results'!$Q160/'NGER results'!$N160)*Q161)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q160/'NGER results'!$N160)*R161),0,('NGER results'!$Q160/'NGER results'!$N160)*R161)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q160/'NGER results'!$N160)*S161),0,('NGER results'!$Q160/'NGER results'!$N160)*S161)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q160/'NGER results'!$N160)*T161),0,('NGER results'!$Q160/'NGER results'!$N160)*T161)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q160/'NGER results'!$N160)*U161),0,('NGER results'!$Q160/'NGER results'!$N160)*U161)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q160/'NGER results'!$N160)*V161),0,('NGER results'!$Q160/'NGER results'!$N160)*V161)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ161*(1-EXP(-'NGER input 2'!FW159))","v":0},{"$f":"AR161*(1-EXP(-'NGER input 2'!FX159))","v":0},{"$f":"AS161*(1-EXP(-'NGER input 2'!FY159))","v":0},{"$f":"AT161*(1-EXP(-'NGER input 2'!FZ159))","v":0},{"$f":"AU161*(1-EXP(-'NGER input 2'!GA159))","v":0},{"$f":"AV161*(1-EXP(-'NGER input 2'!GB159))","v":0},{"$f":"AW161*(1-EXP(-'NGER input 2'!GC159))","v":0},{"$f":"AX161*(1-EXP(-'NGER input 2'!GD159))","v":0},{"$f":"AY161*(1-EXP(-'NGER input 2'!GE159))","v":0},{"$f":"AZ161*(1-EXP(-'NGER input 2'!GF159))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q160/'NGER results'!$N160)*BA161),0,('NGER results'!$Q160/'NGER results'!$N160)*BA161)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q160/'NGER results'!$N160)*BB161),0,('NGER results'!$Q160/'NGER results'!$N160)*BB161)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q160/'NGER results'!$N160)*BC161),0,('NGER results'!$Q160/'NGER results'!$N160)*BC161)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q160/'NGER results'!$N160)*BD161),0,('NGER results'!$Q160/'NGER results'!$N160)*BD161)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q160/'NGER results'!$N160)*BE161),0,('NGER results'!$Q160/'NGER results'!$N160)*BE161)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q160/'NGER results'!$N160)*BF161),0,('NGER results'!$Q160/'NGER results'!$N160)*BF161)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q160/'NGER results'!$N160)*BG161),0,('NGER results'!$Q160/'NGER results'!$N160)*BG161)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q160/'NGER results'!$N160)*BH161),0,('NGER results'!$Q160/'NGER results'!$N160)*BH161)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q160/'NGER results'!$N160)*BI161),0,('NGER results'!$Q160/'NGER results'!$N160)*BI161)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q160/'NGER results'!$N160)*BJ161),0,('NGER results'!$Q160/'NGER results'!$N160)*BJ161)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A161>=2016,(BA161+M161)*'NGER input 2'!$GS159*1.336*25,(BA161+M161)*'NGER input 2'!$GS159*1.336*25)","v":0},{"$f":"IF($A161>=2016,(BB161+N161)*'NGER input 2'!$GS159*1.336*25,(BB161+N161)*'NGER input 2'!$GS159*1.336*25)","v":0},{"$f":"IF($A161>=2016,(BC161+O161)*'NGER input 2'!$GS159*1.336*25,(BC161+O161)*'NGER input 2'!$GS159*1.336*25)","v":0},{"$f":"IF($A161>=2016,(BD161+P161)*'NGER input 2'!$GS159*1.336*25,(BD161+P161)*'NGER input 2'!$GS159*1.336*25)","v":0},{"$f":"IF($A161>=2016,(BE161+Q161)*'NGER input 2'!$GS159*1.336*25,(BE161+Q161)*'NGER input 2'!$GS159*1.336*25)","v":0},{"$f":"IF($A161>=2016,(BF161+R161)*'NGER input 2'!$GS159*1.336*25,(BF161+R161)*'NGER input 2'!$GS159*1.336*25)","v":0},{"$f":"IF($A161>=2016,(BG161+S161)*'NGER input 2'!$GS159*1.336*25,(BG161+S161)*'NGER input 2'!$GS159*1.336*25)","v":0},{"$f":"IF($A161>=2016,(BH161+T161)*'NGER input 2'!$GS159*1.336*25,(BH161+T161)*'NGER input 2'!$GS159*1.336*25)","v":0},{"$f":"IF($A161>=2016,(BI161+U161)*'NGER input 2'!$GS159*1.336*25,(BI161+U161)*'NGER input 2'!$GS159*1.336*25)","v":0},{"$f":"IF($A161>=2016,(BJ161+V161)*'NGER input 2'!$GS159*1.336*25,(BJ161+V161)*'NGER input 2'!$GS159*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A160","v":156},null,{"$f":"IF(OR('NGER input 2'!$A160=2013,'NGER input 2'!$A160=2014),'NGER input 2'!ES160*'NGER input 2'!FC160*'NGER input 2'!FM160*'NGER input 2'!$GQ160,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A160=2013,'NGER input 2'!$A160=2014),'NGER input 2'!ET160*'NGER input 2'!FD160*'NGER input 2'!FN160*'NGER input 2'!$GQ160,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A160=2013,'NGER input 2'!$A160=2014),'NGER input 2'!EU160*'NGER input 2'!FE160*'NGER input 2'!FO160*'NGER input 2'!$GQ160,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A160=2013,'NGER input 2'!$A160=2014),'NGER input 2'!EV160*'NGER input 2'!FF160*'NGER input 2'!FP160*'NGER input 2'!$GQ160,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A160=2013,'NGER input 2'!$A160=2014),'NGER input 2'!EW160*'NGER input 2'!FG160*'NGER input 2'!FQ160*'NGER input 2'!$GQ160,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A160=2013,'NGER input 2'!$A160=2014),'NGER input 2'!EX160*'NGER input 2'!FH160*'NGER input 2'!FR160*'NGER input 2'!$GQ160,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A160=2013,'NGER input 2'!$A160=2014),'NGER input 2'!EY160*'NGER input 2'!FI160*'NGER input 2'!FS160*'NGER input 2'!$GQ160,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A160=2013,'NGER input 2'!$A160=2014),'NGER input 2'!EZ160*'NGER input 2'!FJ160*'NGER input 2'!FT160*'NGER input 2'!$GQ160,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A160=2013,'NGER input 2'!$A160=2014),'NGER input 2'!FA160*'NGER input 2'!FK160*'NGER input 2'!FU160*'NGER input 2'!$GQ160,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A160=2013,'NGER input 2'!$A160=2014),'NGER input 2'!FB160*'NGER input 2'!FL160*'NGER input 2'!FV160*'NGER input 2'!$GQ160,0)","v":0},{"$f":"C162*(1-EXP(-'NGER input 2'!FW160*(13-'NGER input 2'!$GR160-7)/12))","v":0},{"$f":"D162*(1-EXP(-'NGER input 2'!FX160*(13-'NGER input 2'!$GR160-7)/12))","v":0},{"$f":"E162*(1-EXP(-'NGER input 2'!FY160*(13-'NGER input 2'!$GR160-7)/12))","v":0},{"$f":"F162*(1-EXP(-'NGER input 2'!FZ160*(13-'NGER input 2'!$GR160-7)/12))","v":0},{"$f":"G162*(1-EXP(-'NGER input 2'!GA160*(13-'NGER input 2'!$GR160-7)/12))","v":0},{"$f":"H162*(1-EXP(-'NGER input 2'!GB160*(13-'NGER input 2'!$GR160-7)/12))","v":0},{"$f":"I162*(1-EXP(-'NGER input 2'!GC160*(13-'NGER input 2'!$GR160-7)/12))","v":0},{"$f":"J162*(1-EXP(-'NGER input 2'!GD160*(13-'NGER input 2'!$GR160-7)/12))","v":0},{"$f":"K162*(1-EXP(-'NGER input 2'!GE160*(13-'NGER input 2'!$GR160-7)/12))","v":0},{"$f":"L162*(1-EXP(-'NGER input 2'!GF160*(13-'NGER input 2'!$GR160-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q161/'NGER results'!$N161)*M162),0,('NGER results'!$Q161/'NGER results'!$N161)*M162)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q161/'NGER results'!$N161)*N162),0,('NGER results'!$Q161/'NGER results'!$N161)*N162)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q161/'NGER results'!$N161)*O162),0,('NGER results'!$Q161/'NGER results'!$N161)*O162)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q161/'NGER results'!$N161)*P162),0,('NGER results'!$Q161/'NGER results'!$N161)*P162)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q161/'NGER results'!$N161)*Q162),0,('NGER results'!$Q161/'NGER results'!$N161)*Q162)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q161/'NGER results'!$N161)*R162),0,('NGER results'!$Q161/'NGER results'!$N161)*R162)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q161/'NGER results'!$N161)*S162),0,('NGER results'!$Q161/'NGER results'!$N161)*S162)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q161/'NGER results'!$N161)*T162),0,('NGER results'!$Q161/'NGER results'!$N161)*T162)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q161/'NGER results'!$N161)*U162),0,('NGER results'!$Q161/'NGER results'!$N161)*U162)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q161/'NGER results'!$N161)*V162),0,('NGER results'!$Q161/'NGER results'!$N161)*V162)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ162*(1-EXP(-'NGER input 2'!FW160))","v":0},{"$f":"AR162*(1-EXP(-'NGER input 2'!FX160))","v":0},{"$f":"AS162*(1-EXP(-'NGER input 2'!FY160))","v":0},{"$f":"AT162*(1-EXP(-'NGER input 2'!FZ160))","v":0},{"$f":"AU162*(1-EXP(-'NGER input 2'!GA160))","v":0},{"$f":"AV162*(1-EXP(-'NGER input 2'!GB160))","v":0},{"$f":"AW162*(1-EXP(-'NGER input 2'!GC160))","v":0},{"$f":"AX162*(1-EXP(-'NGER input 2'!GD160))","v":0},{"$f":"AY162*(1-EXP(-'NGER input 2'!GE160))","v":0},{"$f":"AZ162*(1-EXP(-'NGER input 2'!GF160))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q161/'NGER results'!$N161)*BA162),0,('NGER results'!$Q161/'NGER results'!$N161)*BA162)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q161/'NGER results'!$N161)*BB162),0,('NGER results'!$Q161/'NGER results'!$N161)*BB162)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q161/'NGER results'!$N161)*BC162),0,('NGER results'!$Q161/'NGER results'!$N161)*BC162)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q161/'NGER results'!$N161)*BD162),0,('NGER results'!$Q161/'NGER results'!$N161)*BD162)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q161/'NGER results'!$N161)*BE162),0,('NGER results'!$Q161/'NGER results'!$N161)*BE162)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q161/'NGER results'!$N161)*BF162),0,('NGER results'!$Q161/'NGER results'!$N161)*BF162)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q161/'NGER results'!$N161)*BG162),0,('NGER results'!$Q161/'NGER results'!$N161)*BG162)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q161/'NGER results'!$N161)*BH162),0,('NGER results'!$Q161/'NGER results'!$N161)*BH162)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q161/'NGER results'!$N161)*BI162),0,('NGER results'!$Q161/'NGER results'!$N161)*BI162)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q161/'NGER results'!$N161)*BJ162),0,('NGER results'!$Q161/'NGER results'!$N161)*BJ162)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A162>=2016,(BA162+M162)*'NGER input 2'!$GS160*1.336*25,(BA162+M162)*'NGER input 2'!$GS160*1.336*25)","v":0},{"$f":"IF($A162>=2016,(BB162+N162)*'NGER input 2'!$GS160*1.336*25,(BB162+N162)*'NGER input 2'!$GS160*1.336*25)","v":0},{"$f":"IF($A162>=2016,(BC162+O162)*'NGER input 2'!$GS160*1.336*25,(BC162+O162)*'NGER input 2'!$GS160*1.336*25)","v":0},{"$f":"IF($A162>=2016,(BD162+P162)*'NGER input 2'!$GS160*1.336*25,(BD162+P162)*'NGER input 2'!$GS160*1.336*25)","v":0},{"$f":"IF($A162>=2016,(BE162+Q162)*'NGER input 2'!$GS160*1.336*25,(BE162+Q162)*'NGER input 2'!$GS160*1.336*25)","v":0},{"$f":"IF($A162>=2016,(BF162+R162)*'NGER input 2'!$GS160*1.336*25,(BF162+R162)*'NGER input 2'!$GS160*1.336*25)","v":0},{"$f":"IF($A162>=2016,(BG162+S162)*'NGER input 2'!$GS160*1.336*25,(BG162+S162)*'NGER input 2'!$GS160*1.336*25)","v":0},{"$f":"IF($A162>=2016,(BH162+T162)*'NGER input 2'!$GS160*1.336*25,(BH162+T162)*'NGER input 2'!$GS160*1.336*25)","v":0},{"$f":"IF($A162>=2016,(BI162+U162)*'NGER input 2'!$GS160*1.336*25,(BI162+U162)*'NGER input 2'!$GS160*1.336*25)","v":0},{"$f":"IF($A162>=2016,(BJ162+V162)*'NGER input 2'!$GS160*1.336*25,(BJ162+V162)*'NGER input 2'!$GS160*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A161","v":157},null,{"$f":"IF(OR('NGER input 2'!$A161=2013,'NGER input 2'!$A161=2014),'NGER input 2'!ES161*'NGER input 2'!FC161*'NGER input 2'!FM161*'NGER input 2'!$GQ161,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A161=2013,'NGER input 2'!$A161=2014),'NGER input 2'!ET161*'NGER input 2'!FD161*'NGER input 2'!FN161*'NGER input 2'!$GQ161,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A161=2013,'NGER input 2'!$A161=2014),'NGER input 2'!EU161*'NGER input 2'!FE161*'NGER input 2'!FO161*'NGER input 2'!$GQ161,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A161=2013,'NGER input 2'!$A161=2014),'NGER input 2'!EV161*'NGER input 2'!FF161*'NGER input 2'!FP161*'NGER input 2'!$GQ161,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A161=2013,'NGER input 2'!$A161=2014),'NGER input 2'!EW161*'NGER input 2'!FG161*'NGER input 2'!FQ161*'NGER input 2'!$GQ161,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A161=2013,'NGER input 2'!$A161=2014),'NGER input 2'!EX161*'NGER input 2'!FH161*'NGER input 2'!FR161*'NGER input 2'!$GQ161,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A161=2013,'NGER input 2'!$A161=2014),'NGER input 2'!EY161*'NGER input 2'!FI161*'NGER input 2'!FS161*'NGER input 2'!$GQ161,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A161=2013,'NGER input 2'!$A161=2014),'NGER input 2'!EZ161*'NGER input 2'!FJ161*'NGER input 2'!FT161*'NGER input 2'!$GQ161,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A161=2013,'NGER input 2'!$A161=2014),'NGER input 2'!FA161*'NGER input 2'!FK161*'NGER input 2'!FU161*'NGER input 2'!$GQ161,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A161=2013,'NGER input 2'!$A161=2014),'NGER input 2'!FB161*'NGER input 2'!FL161*'NGER input 2'!FV161*'NGER input 2'!$GQ161,0)","v":0},{"$f":"C163*(1-EXP(-'NGER input 2'!FW161*(13-'NGER input 2'!$GR161-7)/12))","v":0},{"$f":"D163*(1-EXP(-'NGER input 2'!FX161*(13-'NGER input 2'!$GR161-7)/12))","v":0},{"$f":"E163*(1-EXP(-'NGER input 2'!FY161*(13-'NGER input 2'!$GR161-7)/12))","v":0},{"$f":"F163*(1-EXP(-'NGER input 2'!FZ161*(13-'NGER input 2'!$GR161-7)/12))","v":0},{"$f":"G163*(1-EXP(-'NGER input 2'!GA161*(13-'NGER input 2'!$GR161-7)/12))","v":0},{"$f":"H163*(1-EXP(-'NGER input 2'!GB161*(13-'NGER input 2'!$GR161-7)/12))","v":0},{"$f":"I163*(1-EXP(-'NGER input 2'!GC161*(13-'NGER input 2'!$GR161-7)/12))","v":0},{"$f":"J163*(1-EXP(-'NGER input 2'!GD161*(13-'NGER input 2'!$GR161-7)/12))","v":0},{"$f":"K163*(1-EXP(-'NGER input 2'!GE161*(13-'NGER input 2'!$GR161-7)/12))","v":0},{"$f":"L163*(1-EXP(-'NGER input 2'!GF161*(13-'NGER input 2'!$GR161-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q162/'NGER results'!$N162)*M163),0,('NGER results'!$Q162/'NGER results'!$N162)*M163)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q162/'NGER results'!$N162)*N163),0,('NGER results'!$Q162/'NGER results'!$N162)*N163)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q162/'NGER results'!$N162)*O163),0,('NGER results'!$Q162/'NGER results'!$N162)*O163)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q162/'NGER results'!$N162)*P163),0,('NGER results'!$Q162/'NGER results'!$N162)*P163)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q162/'NGER results'!$N162)*Q163),0,('NGER results'!$Q162/'NGER results'!$N162)*Q163)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q162/'NGER results'!$N162)*R163),0,('NGER results'!$Q162/'NGER results'!$N162)*R163)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q162/'NGER results'!$N162)*S163),0,('NGER results'!$Q162/'NGER results'!$N162)*S163)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q162/'NGER results'!$N162)*T163),0,('NGER results'!$Q162/'NGER results'!$N162)*T163)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q162/'NGER results'!$N162)*U163),0,('NGER results'!$Q162/'NGER results'!$N162)*U163)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q162/'NGER results'!$N162)*V163),0,('NGER results'!$Q162/'NGER results'!$N162)*V163)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ163*(1-EXP(-'NGER input 2'!FW161))","v":0},{"$f":"AR163*(1-EXP(-'NGER input 2'!FX161))","v":0},{"$f":"AS163*(1-EXP(-'NGER input 2'!FY161))","v":0},{"$f":"AT163*(1-EXP(-'NGER input 2'!FZ161))","v":0},{"$f":"AU163*(1-EXP(-'NGER input 2'!GA161))","v":0},{"$f":"AV163*(1-EXP(-'NGER input 2'!GB161))","v":0},{"$f":"AW163*(1-EXP(-'NGER input 2'!GC161))","v":0},{"$f":"AX163*(1-EXP(-'NGER input 2'!GD161))","v":0},{"$f":"AY163*(1-EXP(-'NGER input 2'!GE161))","v":0},{"$f":"AZ163*(1-EXP(-'NGER input 2'!GF161))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q162/'NGER results'!$N162)*BA163),0,('NGER results'!$Q162/'NGER results'!$N162)*BA163)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q162/'NGER results'!$N162)*BB163),0,('NGER results'!$Q162/'NGER results'!$N162)*BB163)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q162/'NGER results'!$N162)*BC163),0,('NGER results'!$Q162/'NGER results'!$N162)*BC163)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q162/'NGER results'!$N162)*BD163),0,('NGER results'!$Q162/'NGER results'!$N162)*BD163)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q162/'NGER results'!$N162)*BE163),0,('NGER results'!$Q162/'NGER results'!$N162)*BE163)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q162/'NGER results'!$N162)*BF163),0,('NGER results'!$Q162/'NGER results'!$N162)*BF163)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q162/'NGER results'!$N162)*BG163),0,('NGER results'!$Q162/'NGER results'!$N162)*BG163)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q162/'NGER results'!$N162)*BH163),0,('NGER results'!$Q162/'NGER results'!$N162)*BH163)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q162/'NGER results'!$N162)*BI163),0,('NGER results'!$Q162/'NGER results'!$N162)*BI163)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q162/'NGER results'!$N162)*BJ163),0,('NGER results'!$Q162/'NGER results'!$N162)*BJ163)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A163>=2016,(BA163+M163)*'NGER input 2'!$GS161*1.336*25,(BA163+M163)*'NGER input 2'!$GS161*1.336*25)","v":0},{"$f":"IF($A163>=2016,(BB163+N163)*'NGER input 2'!$GS161*1.336*25,(BB163+N163)*'NGER input 2'!$GS161*1.336*25)","v":0},{"$f":"IF($A163>=2016,(BC163+O163)*'NGER input 2'!$GS161*1.336*25,(BC163+O163)*'NGER input 2'!$GS161*1.336*25)","v":0},{"$f":"IF($A163>=2016,(BD163+P163)*'NGER input 2'!$GS161*1.336*25,(BD163+P163)*'NGER input 2'!$GS161*1.336*25)","v":0},{"$f":"IF($A163>=2016,(BE163+Q163)*'NGER input 2'!$GS161*1.336*25,(BE163+Q163)*'NGER input 2'!$GS161*1.336*25)","v":0},{"$f":"IF($A163>=2016,(BF163+R163)*'NGER input 2'!$GS161*1.336*25,(BF163+R163)*'NGER input 2'!$GS161*1.336*25)","v":0},{"$f":"IF($A163>=2016,(BG163+S163)*'NGER input 2'!$GS161*1.336*25,(BG163+S163)*'NGER input 2'!$GS161*1.336*25)","v":0},{"$f":"IF($A163>=2016,(BH163+T163)*'NGER input 2'!$GS161*1.336*25,(BH163+T163)*'NGER input 2'!$GS161*1.336*25)","v":0},{"$f":"IF($A163>=2016,(BI163+U163)*'NGER input 2'!$GS161*1.336*25,(BI163+U163)*'NGER input 2'!$GS161*1.336*25)","v":0},{"$f":"IF($A163>=2016,(BJ163+V163)*'NGER input 2'!$GS161*1.336*25,(BJ163+V163)*'NGER input 2'!$GS161*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A162","v":158},null,{"$f":"IF(OR('NGER input 2'!$A162=2013,'NGER input 2'!$A162=2014),'NGER input 2'!ES162*'NGER input 2'!FC162*'NGER input 2'!FM162*'NGER input 2'!$GQ162,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A162=2013,'NGER input 2'!$A162=2014),'NGER input 2'!ET162*'NGER input 2'!FD162*'NGER input 2'!FN162*'NGER input 2'!$GQ162,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A162=2013,'NGER input 2'!$A162=2014),'NGER input 2'!EU162*'NGER input 2'!FE162*'NGER input 2'!FO162*'NGER input 2'!$GQ162,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A162=2013,'NGER input 2'!$A162=2014),'NGER input 2'!EV162*'NGER input 2'!FF162*'NGER input 2'!FP162*'NGER input 2'!$GQ162,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A162=2013,'NGER input 2'!$A162=2014),'NGER input 2'!EW162*'NGER input 2'!FG162*'NGER input 2'!FQ162*'NGER input 2'!$GQ162,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A162=2013,'NGER input 2'!$A162=2014),'NGER input 2'!EX162*'NGER input 2'!FH162*'NGER input 2'!FR162*'NGER input 2'!$GQ162,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A162=2013,'NGER input 2'!$A162=2014),'NGER input 2'!EY162*'NGER input 2'!FI162*'NGER input 2'!FS162*'NGER input 2'!$GQ162,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A162=2013,'NGER input 2'!$A162=2014),'NGER input 2'!EZ162*'NGER input 2'!FJ162*'NGER input 2'!FT162*'NGER input 2'!$GQ162,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A162=2013,'NGER input 2'!$A162=2014),'NGER input 2'!FA162*'NGER input 2'!FK162*'NGER input 2'!FU162*'NGER input 2'!$GQ162,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A162=2013,'NGER input 2'!$A162=2014),'NGER input 2'!FB162*'NGER input 2'!FL162*'NGER input 2'!FV162*'NGER input 2'!$GQ162,0)","v":0},{"$f":"C164*(1-EXP(-'NGER input 2'!FW162*(13-'NGER input 2'!$GR162-7)/12))","v":0},{"$f":"D164*(1-EXP(-'NGER input 2'!FX162*(13-'NGER input 2'!$GR162-7)/12))","v":0},{"$f":"E164*(1-EXP(-'NGER input 2'!FY162*(13-'NGER input 2'!$GR162-7)/12))","v":0},{"$f":"F164*(1-EXP(-'NGER input 2'!FZ162*(13-'NGER input 2'!$GR162-7)/12))","v":0},{"$f":"G164*(1-EXP(-'NGER input 2'!GA162*(13-'NGER input 2'!$GR162-7)/12))","v":0},{"$f":"H164*(1-EXP(-'NGER input 2'!GB162*(13-'NGER input 2'!$GR162-7)/12))","v":0},{"$f":"I164*(1-EXP(-'NGER input 2'!GC162*(13-'NGER input 2'!$GR162-7)/12))","v":0},{"$f":"J164*(1-EXP(-'NGER input 2'!GD162*(13-'NGER input 2'!$GR162-7)/12))","v":0},{"$f":"K164*(1-EXP(-'NGER input 2'!GE162*(13-'NGER input 2'!$GR162-7)/12))","v":0},{"$f":"L164*(1-EXP(-'NGER input 2'!GF162*(13-'NGER input 2'!$GR162-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q163/'NGER results'!$N163)*M164),0,('NGER results'!$Q163/'NGER results'!$N163)*M164)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q163/'NGER results'!$N163)*N164),0,('NGER results'!$Q163/'NGER results'!$N163)*N164)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q163/'NGER results'!$N163)*O164),0,('NGER results'!$Q163/'NGER results'!$N163)*O164)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q163/'NGER results'!$N163)*P164),0,('NGER results'!$Q163/'NGER results'!$N163)*P164)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q163/'NGER results'!$N163)*Q164),0,('NGER results'!$Q163/'NGER results'!$N163)*Q164)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q163/'NGER results'!$N163)*R164),0,('NGER results'!$Q163/'NGER results'!$N163)*R164)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q163/'NGER results'!$N163)*S164),0,('NGER results'!$Q163/'NGER results'!$N163)*S164)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q163/'NGER results'!$N163)*T164),0,('NGER results'!$Q163/'NGER results'!$N163)*T164)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q163/'NGER results'!$N163)*U164),0,('NGER results'!$Q163/'NGER results'!$N163)*U164)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q163/'NGER results'!$N163)*V164),0,('NGER results'!$Q163/'NGER results'!$N163)*V164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ164*(1-EXP(-'NGER input 2'!FW162))","v":0},{"$f":"AR164*(1-EXP(-'NGER input 2'!FX162))","v":0},{"$f":"AS164*(1-EXP(-'NGER input 2'!FY162))","v":0},{"$f":"AT164*(1-EXP(-'NGER input 2'!FZ162))","v":0},{"$f":"AU164*(1-EXP(-'NGER input 2'!GA162))","v":0},{"$f":"AV164*(1-EXP(-'NGER input 2'!GB162))","v":0},{"$f":"AW164*(1-EXP(-'NGER input 2'!GC162))","v":0},{"$f":"AX164*(1-EXP(-'NGER input 2'!GD162))","v":0},{"$f":"AY164*(1-EXP(-'NGER input 2'!GE162))","v":0},{"$f":"AZ164*(1-EXP(-'NGER input 2'!GF162))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q163/'NGER results'!$N163)*BA164),0,('NGER results'!$Q163/'NGER results'!$N163)*BA164)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q163/'NGER results'!$N163)*BB164),0,('NGER results'!$Q163/'NGER results'!$N163)*BB164)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q163/'NGER results'!$N163)*BC164),0,('NGER results'!$Q163/'NGER results'!$N163)*BC164)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q163/'NGER results'!$N163)*BD164),0,('NGER results'!$Q163/'NGER results'!$N163)*BD164)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q163/'NGER results'!$N163)*BE164),0,('NGER results'!$Q163/'NGER results'!$N163)*BE164)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q163/'NGER results'!$N163)*BF164),0,('NGER results'!$Q163/'NGER results'!$N163)*BF164)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q163/'NGER results'!$N163)*BG164),0,('NGER results'!$Q163/'NGER results'!$N163)*BG164)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q163/'NGER results'!$N163)*BH164),0,('NGER results'!$Q163/'NGER results'!$N163)*BH164)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q163/'NGER results'!$N163)*BI164),0,('NGER results'!$Q163/'NGER results'!$N163)*BI164)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q163/'NGER results'!$N163)*BJ164),0,('NGER results'!$Q163/'NGER results'!$N163)*BJ164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A164>=2016,(BA164+M164)*'NGER input 2'!$GS162*1.336*25,(BA164+M164)*'NGER input 2'!$GS162*1.336*25)","v":0},{"$f":"IF($A164>=2016,(BB164+N164)*'NGER input 2'!$GS162*1.336*25,(BB164+N164)*'NGER input 2'!$GS162*1.336*25)","v":0},{"$f":"IF($A164>=2016,(BC164+O164)*'NGER input 2'!$GS162*1.336*25,(BC164+O164)*'NGER input 2'!$GS162*1.336*25)","v":0},{"$f":"IF($A164>=2016,(BD164+P164)*'NGER input 2'!$GS162*1.336*25,(BD164+P164)*'NGER input 2'!$GS162*1.336*25)","v":0},{"$f":"IF($A164>=2016,(BE164+Q164)*'NGER input 2'!$GS162*1.336*25,(BE164+Q164)*'NGER input 2'!$GS162*1.336*25)","v":0},{"$f":"IF($A164>=2016,(BF164+R164)*'NGER input 2'!$GS162*1.336*25,(BF164+R164)*'NGER input 2'!$GS162*1.336*25)","v":0},{"$f":"IF($A164>=2016,(BG164+S164)*'NGER input 2'!$GS162*1.336*25,(BG164+S164)*'NGER input 2'!$GS162*1.336*25)","v":0},{"$f":"IF($A164>=2016,(BH164+T164)*'NGER input 2'!$GS162*1.336*25,(BH164+T164)*'NGER input 2'!$GS162*1.336*25)","v":0},{"$f":"IF($A164>=2016,(BI164+U164)*'NGER input 2'!$GS162*1.336*25,(BI164+U164)*'NGER input 2'!$GS162*1.336*25)","v":0},{"$f":"IF($A164>=2016,(BJ164+V164)*'NGER input 2'!$GS162*1.336*25,(BJ164+V164)*'NGER input 2'!$GS162*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A163","v":159},null,{"$f":"IF(OR('NGER input 2'!$A163=2013,'NGER input 2'!$A163=2014),'NGER input 2'!ES163*'NGER input 2'!FC163*'NGER input 2'!FM163*'NGER input 2'!$GQ163,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A163=2013,'NGER input 2'!$A163=2014),'NGER input 2'!ET163*'NGER input 2'!FD163*'NGER input 2'!FN163*'NGER input 2'!$GQ163,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A163=2013,'NGER input 2'!$A163=2014),'NGER input 2'!EU163*'NGER input 2'!FE163*'NGER input 2'!FO163*'NGER input 2'!$GQ163,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A163=2013,'NGER input 2'!$A163=2014),'NGER input 2'!EV163*'NGER input 2'!FF163*'NGER input 2'!FP163*'NGER input 2'!$GQ163,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A163=2013,'NGER input 2'!$A163=2014),'NGER input 2'!EW163*'NGER input 2'!FG163*'NGER input 2'!FQ163*'NGER input 2'!$GQ163,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A163=2013,'NGER input 2'!$A163=2014),'NGER input 2'!EX163*'NGER input 2'!FH163*'NGER input 2'!FR163*'NGER input 2'!$GQ163,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A163=2013,'NGER input 2'!$A163=2014),'NGER input 2'!EY163*'NGER input 2'!FI163*'NGER input 2'!FS163*'NGER input 2'!$GQ163,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A163=2013,'NGER input 2'!$A163=2014),'NGER input 2'!EZ163*'NGER input 2'!FJ163*'NGER input 2'!FT163*'NGER input 2'!$GQ163,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A163=2013,'NGER input 2'!$A163=2014),'NGER input 2'!FA163*'NGER input 2'!FK163*'NGER input 2'!FU163*'NGER input 2'!$GQ163,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A163=2013,'NGER input 2'!$A163=2014),'NGER input 2'!FB163*'NGER input 2'!FL163*'NGER input 2'!FV163*'NGER input 2'!$GQ163,0)","v":0},{"$f":"C165*(1-EXP(-'NGER input 2'!FW163*(13-'NGER input 2'!$GR163-7)/12))","v":0},{"$f":"D165*(1-EXP(-'NGER input 2'!FX163*(13-'NGER input 2'!$GR163-7)/12))","v":0},{"$f":"E165*(1-EXP(-'NGER input 2'!FY163*(13-'NGER input 2'!$GR163-7)/12))","v":0},{"$f":"F165*(1-EXP(-'NGER input 2'!FZ163*(13-'NGER input 2'!$GR163-7)/12))","v":0},{"$f":"G165*(1-EXP(-'NGER input 2'!GA163*(13-'NGER input 2'!$GR163-7)/12))","v":0},{"$f":"H165*(1-EXP(-'NGER input 2'!GB163*(13-'NGER input 2'!$GR163-7)/12))","v":0},{"$f":"I165*(1-EXP(-'NGER input 2'!GC163*(13-'NGER input 2'!$GR163-7)/12))","v":0},{"$f":"J165*(1-EXP(-'NGER input 2'!GD163*(13-'NGER input 2'!$GR163-7)/12))","v":0},{"$f":"K165*(1-EXP(-'NGER input 2'!GE163*(13-'NGER input 2'!$GR163-7)/12))","v":0},{"$f":"L165*(1-EXP(-'NGER input 2'!GF163*(13-'NGER input 2'!$GR163-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q164/'NGER results'!$N164)*M165),0,('NGER results'!$Q164/'NGER results'!$N164)*M165)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q164/'NGER results'!$N164)*N165),0,('NGER results'!$Q164/'NGER results'!$N164)*N165)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q164/'NGER results'!$N164)*O165),0,('NGER results'!$Q164/'NGER results'!$N164)*O165)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q164/'NGER results'!$N164)*P165),0,('NGER results'!$Q164/'NGER results'!$N164)*P165)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q164/'NGER results'!$N164)*Q165),0,('NGER results'!$Q164/'NGER results'!$N164)*Q165)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q164/'NGER results'!$N164)*R165),0,('NGER results'!$Q164/'NGER results'!$N164)*R165)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q164/'NGER results'!$N164)*S165),0,('NGER results'!$Q164/'NGER results'!$N164)*S165)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q164/'NGER results'!$N164)*T165),0,('NGER results'!$Q164/'NGER results'!$N164)*T165)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q164/'NGER results'!$N164)*U165),0,('NGER results'!$Q164/'NGER results'!$N164)*U165)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q164/'NGER results'!$N164)*V165),0,('NGER results'!$Q164/'NGER results'!$N164)*V165)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ165*(1-EXP(-'NGER input 2'!FW163))","v":0},{"$f":"AR165*(1-EXP(-'NGER input 2'!FX163))","v":0},{"$f":"AS165*(1-EXP(-'NGER input 2'!FY163))","v":0},{"$f":"AT165*(1-EXP(-'NGER input 2'!FZ163))","v":0},{"$f":"AU165*(1-EXP(-'NGER input 2'!GA163))","v":0},{"$f":"AV165*(1-EXP(-'NGER input 2'!GB163))","v":0},{"$f":"AW165*(1-EXP(-'NGER input 2'!GC163))","v":0},{"$f":"AX165*(1-EXP(-'NGER input 2'!GD163))","v":0},{"$f":"AY165*(1-EXP(-'NGER input 2'!GE163))","v":0},{"$f":"AZ165*(1-EXP(-'NGER input 2'!GF163))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q164/'NGER results'!$N164)*BA165),0,('NGER results'!$Q164/'NGER results'!$N164)*BA165)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q164/'NGER results'!$N164)*BB165),0,('NGER results'!$Q164/'NGER results'!$N164)*BB165)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q164/'NGER results'!$N164)*BC165),0,('NGER results'!$Q164/'NGER results'!$N164)*BC165)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q164/'NGER results'!$N164)*BD165),0,('NGER results'!$Q164/'NGER results'!$N164)*BD165)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q164/'NGER results'!$N164)*BE165),0,('NGER results'!$Q164/'NGER results'!$N164)*BE165)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q164/'NGER results'!$N164)*BF165),0,('NGER results'!$Q164/'NGER results'!$N164)*BF165)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q164/'NGER results'!$N164)*BG165),0,('NGER results'!$Q164/'NGER results'!$N164)*BG165)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q164/'NGER results'!$N164)*BH165),0,('NGER results'!$Q164/'NGER results'!$N164)*BH165)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q164/'NGER results'!$N164)*BI165),0,('NGER results'!$Q164/'NGER results'!$N164)*BI165)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q164/'NGER results'!$N164)*BJ165),0,('NGER results'!$Q164/'NGER results'!$N164)*BJ165)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A165>=2016,(BA165+M165)*'NGER input 2'!$GS163*1.336*25,(BA165+M165)*'NGER input 2'!$GS163*1.336*25)","v":0},{"$f":"IF($A165>=2016,(BB165+N165)*'NGER input 2'!$GS163*1.336*25,(BB165+N165)*'NGER input 2'!$GS163*1.336*25)","v":0},{"$f":"IF($A165>=2016,(BC165+O165)*'NGER input 2'!$GS163*1.336*25,(BC165+O165)*'NGER input 2'!$GS163*1.336*25)","v":0},{"$f":"IF($A165>=2016,(BD165+P165)*'NGER input 2'!$GS163*1.336*25,(BD165+P165)*'NGER input 2'!$GS163*1.336*25)","v":0},{"$f":"IF($A165>=2016,(BE165+Q165)*'NGER input 2'!$GS163*1.336*25,(BE165+Q165)*'NGER input 2'!$GS163*1.336*25)","v":0},{"$f":"IF($A165>=2016,(BF165+R165)*'NGER input 2'!$GS163*1.336*25,(BF165+R165)*'NGER input 2'!$GS163*1.336*25)","v":0},{"$f":"IF($A165>=2016,(BG165+S165)*'NGER input 2'!$GS163*1.336*25,(BG165+S165)*'NGER input 2'!$GS163*1.336*25)","v":0},{"$f":"IF($A165>=2016,(BH165+T165)*'NGER input 2'!$GS163*1.336*25,(BH165+T165)*'NGER input 2'!$GS163*1.336*25)","v":0},{"$f":"IF($A165>=2016,(BI165+U165)*'NGER input 2'!$GS163*1.336*25,(BI165+U165)*'NGER input 2'!$GS163*1.336*25)","v":0},{"$f":"IF($A165>=2016,(BJ165+V165)*'NGER input 2'!$GS163*1.336*25,(BJ165+V165)*'NGER input 2'!$GS163*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A164","v":160},null,{"$f":"IF(OR('NGER input 2'!$A164=2013,'NGER input 2'!$A164=2014),'NGER input 2'!ES164*'NGER input 2'!FC164*'NGER input 2'!FM164*'NGER input 2'!$GQ164,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A164=2013,'NGER input 2'!$A164=2014),'NGER input 2'!ET164*'NGER input 2'!FD164*'NGER input 2'!FN164*'NGER input 2'!$GQ164,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A164=2013,'NGER input 2'!$A164=2014),'NGER input 2'!EU164*'NGER input 2'!FE164*'NGER input 2'!FO164*'NGER input 2'!$GQ164,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A164=2013,'NGER input 2'!$A164=2014),'NGER input 2'!EV164*'NGER input 2'!FF164*'NGER input 2'!FP164*'NGER input 2'!$GQ164,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A164=2013,'NGER input 2'!$A164=2014),'NGER input 2'!EW164*'NGER input 2'!FG164*'NGER input 2'!FQ164*'NGER input 2'!$GQ164,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A164=2013,'NGER input 2'!$A164=2014),'NGER input 2'!EX164*'NGER input 2'!FH164*'NGER input 2'!FR164*'NGER input 2'!$GQ164,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A164=2013,'NGER input 2'!$A164=2014),'NGER input 2'!EY164*'NGER input 2'!FI164*'NGER input 2'!FS164*'NGER input 2'!$GQ164,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A164=2013,'NGER input 2'!$A164=2014),'NGER input 2'!EZ164*'NGER input 2'!FJ164*'NGER input 2'!FT164*'NGER input 2'!$GQ164,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A164=2013,'NGER input 2'!$A164=2014),'NGER input 2'!FA164*'NGER input 2'!FK164*'NGER input 2'!FU164*'NGER input 2'!$GQ164,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A164=2013,'NGER input 2'!$A164=2014),'NGER input 2'!FB164*'NGER input 2'!FL164*'NGER input 2'!FV164*'NGER input 2'!$GQ164,0)","v":0},{"$f":"C166*(1-EXP(-'NGER input 2'!FW164*(13-'NGER input 2'!$GR164-7)/12))","v":0},{"$f":"D166*(1-EXP(-'NGER input 2'!FX164*(13-'NGER input 2'!$GR164-7)/12))","v":0},{"$f":"E166*(1-EXP(-'NGER input 2'!FY164*(13-'NGER input 2'!$GR164-7)/12))","v":0},{"$f":"F166*(1-EXP(-'NGER input 2'!FZ164*(13-'NGER input 2'!$GR164-7)/12))","v":0},{"$f":"G166*(1-EXP(-'NGER input 2'!GA164*(13-'NGER input 2'!$GR164-7)/12))","v":0},{"$f":"H166*(1-EXP(-'NGER input 2'!GB164*(13-'NGER input 2'!$GR164-7)/12))","v":0},{"$f":"I166*(1-EXP(-'NGER input 2'!GC164*(13-'NGER input 2'!$GR164-7)/12))","v":0},{"$f":"J166*(1-EXP(-'NGER input 2'!GD164*(13-'NGER input 2'!$GR164-7)/12))","v":0},{"$f":"K166*(1-EXP(-'NGER input 2'!GE164*(13-'NGER input 2'!$GR164-7)/12))","v":0},{"$f":"L166*(1-EXP(-'NGER input 2'!GF164*(13-'NGER input 2'!$GR164-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q165/'NGER results'!$N165)*M166),0,('NGER results'!$Q165/'NGER results'!$N165)*M166)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q165/'NGER results'!$N165)*N166),0,('NGER results'!$Q165/'NGER results'!$N165)*N166)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q165/'NGER results'!$N165)*O166),0,('NGER results'!$Q165/'NGER results'!$N165)*O166)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q165/'NGER results'!$N165)*P166),0,('NGER results'!$Q165/'NGER results'!$N165)*P166)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q165/'NGER results'!$N165)*Q166),0,('NGER results'!$Q165/'NGER results'!$N165)*Q166)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q165/'NGER results'!$N165)*R166),0,('NGER results'!$Q165/'NGER results'!$N165)*R166)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q165/'NGER results'!$N165)*S166),0,('NGER results'!$Q165/'NGER results'!$N165)*S166)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q165/'NGER results'!$N165)*T166),0,('NGER results'!$Q165/'NGER results'!$N165)*T166)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q165/'NGER results'!$N165)*U166),0,('NGER results'!$Q165/'NGER results'!$N165)*U166)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q165/'NGER results'!$N165)*V166),0,('NGER results'!$Q165/'NGER results'!$N165)*V166)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ166*(1-EXP(-'NGER input 2'!FW164))","v":0},{"$f":"AR166*(1-EXP(-'NGER input 2'!FX164))","v":0},{"$f":"AS166*(1-EXP(-'NGER input 2'!FY164))","v":0},{"$f":"AT166*(1-EXP(-'NGER input 2'!FZ164))","v":0},{"$f":"AU166*(1-EXP(-'NGER input 2'!GA164))","v":0},{"$f":"AV166*(1-EXP(-'NGER input 2'!GB164))","v":0},{"$f":"AW166*(1-EXP(-'NGER input 2'!GC164))","v":0},{"$f":"AX166*(1-EXP(-'NGER input 2'!GD164))","v":0},{"$f":"AY166*(1-EXP(-'NGER input 2'!GE164))","v":0},{"$f":"AZ166*(1-EXP(-'NGER input 2'!GF164))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q165/'NGER results'!$N165)*BA166),0,('NGER results'!$Q165/'NGER results'!$N165)*BA166)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q165/'NGER results'!$N165)*BB166),0,('NGER results'!$Q165/'NGER results'!$N165)*BB166)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q165/'NGER results'!$N165)*BC166),0,('NGER results'!$Q165/'NGER results'!$N165)*BC166)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q165/'NGER results'!$N165)*BD166),0,('NGER results'!$Q165/'NGER results'!$N165)*BD166)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q165/'NGER results'!$N165)*BE166),0,('NGER results'!$Q165/'NGER results'!$N165)*BE166)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q165/'NGER results'!$N165)*BF166),0,('NGER results'!$Q165/'NGER results'!$N165)*BF166)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q165/'NGER results'!$N165)*BG166),0,('NGER results'!$Q165/'NGER results'!$N165)*BG166)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q165/'NGER results'!$N165)*BH166),0,('NGER results'!$Q165/'NGER results'!$N165)*BH166)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q165/'NGER results'!$N165)*BI166),0,('NGER results'!$Q165/'NGER results'!$N165)*BI166)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q165/'NGER results'!$N165)*BJ166),0,('NGER results'!$Q165/'NGER results'!$N165)*BJ166)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A166>=2016,(BA166+M166)*'NGER input 2'!$GS164*1.336*25,(BA166+M166)*'NGER input 2'!$GS164*1.336*25)","v":0},{"$f":"IF($A166>=2016,(BB166+N166)*'NGER input 2'!$GS164*1.336*25,(BB166+N166)*'NGER input 2'!$GS164*1.336*25)","v":0},{"$f":"IF($A166>=2016,(BC166+O166)*'NGER input 2'!$GS164*1.336*25,(BC166+O166)*'NGER input 2'!$GS164*1.336*25)","v":0},{"$f":"IF($A166>=2016,(BD166+P166)*'NGER input 2'!$GS164*1.336*25,(BD166+P166)*'NGER input 2'!$GS164*1.336*25)","v":0},{"$f":"IF($A166>=2016,(BE166+Q166)*'NGER input 2'!$GS164*1.336*25,(BE166+Q166)*'NGER input 2'!$GS164*1.336*25)","v":0},{"$f":"IF($A166>=2016,(BF166+R166)*'NGER input 2'!$GS164*1.336*25,(BF166+R166)*'NGER input 2'!$GS164*1.336*25)","v":0},{"$f":"IF($A166>=2016,(BG166+S166)*'NGER input 2'!$GS164*1.336*25,(BG166+S166)*'NGER input 2'!$GS164*1.336*25)","v":0},{"$f":"IF($A166>=2016,(BH166+T166)*'NGER input 2'!$GS164*1.336*25,(BH166+T166)*'NGER input 2'!$GS164*1.336*25)","v":0},{"$f":"IF($A166>=2016,(BI166+U166)*'NGER input 2'!$GS164*1.336*25,(BI166+U166)*'NGER input 2'!$GS164*1.336*25)","v":0},{"$f":"IF($A166>=2016,(BJ166+V166)*'NGER input 2'!$GS164*1.336*25,(BJ166+V166)*'NGER input 2'!$GS164*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A165","v":161},null,{"$f":"IF(OR('NGER input 2'!$A165=2013,'NGER input 2'!$A165=2014),'NGER input 2'!ES165*'NGER input 2'!FC165*'NGER input 2'!FM165*'NGER input 2'!$GQ165,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A165=2013,'NGER input 2'!$A165=2014),'NGER input 2'!ET165*'NGER input 2'!FD165*'NGER input 2'!FN165*'NGER input 2'!$GQ165,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A165=2013,'NGER input 2'!$A165=2014),'NGER input 2'!EU165*'NGER input 2'!FE165*'NGER input 2'!FO165*'NGER input 2'!$GQ165,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A165=2013,'NGER input 2'!$A165=2014),'NGER input 2'!EV165*'NGER input 2'!FF165*'NGER input 2'!FP165*'NGER input 2'!$GQ165,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A165=2013,'NGER input 2'!$A165=2014),'NGER input 2'!EW165*'NGER input 2'!FG165*'NGER input 2'!FQ165*'NGER input 2'!$GQ165,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A165=2013,'NGER input 2'!$A165=2014),'NGER input 2'!EX165*'NGER input 2'!FH165*'NGER input 2'!FR165*'NGER input 2'!$GQ165,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A165=2013,'NGER input 2'!$A165=2014),'NGER input 2'!EY165*'NGER input 2'!FI165*'NGER input 2'!FS165*'NGER input 2'!$GQ165,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A165=2013,'NGER input 2'!$A165=2014),'NGER input 2'!EZ165*'NGER input 2'!FJ165*'NGER input 2'!FT165*'NGER input 2'!$GQ165,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A165=2013,'NGER input 2'!$A165=2014),'NGER input 2'!FA165*'NGER input 2'!FK165*'NGER input 2'!FU165*'NGER input 2'!$GQ165,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A165=2013,'NGER input 2'!$A165=2014),'NGER input 2'!FB165*'NGER input 2'!FL165*'NGER input 2'!FV165*'NGER input 2'!$GQ165,0)","v":0},{"$f":"C167*(1-EXP(-'NGER input 2'!FW165*(13-'NGER input 2'!$GR165-7)/12))","v":0},{"$f":"D167*(1-EXP(-'NGER input 2'!FX165*(13-'NGER input 2'!$GR165-7)/12))","v":0},{"$f":"E167*(1-EXP(-'NGER input 2'!FY165*(13-'NGER input 2'!$GR165-7)/12))","v":0},{"$f":"F167*(1-EXP(-'NGER input 2'!FZ165*(13-'NGER input 2'!$GR165-7)/12))","v":0},{"$f":"G167*(1-EXP(-'NGER input 2'!GA165*(13-'NGER input 2'!$GR165-7)/12))","v":0},{"$f":"H167*(1-EXP(-'NGER input 2'!GB165*(13-'NGER input 2'!$GR165-7)/12))","v":0},{"$f":"I167*(1-EXP(-'NGER input 2'!GC165*(13-'NGER input 2'!$GR165-7)/12))","v":0},{"$f":"J167*(1-EXP(-'NGER input 2'!GD165*(13-'NGER input 2'!$GR165-7)/12))","v":0},{"$f":"K167*(1-EXP(-'NGER input 2'!GE165*(13-'NGER input 2'!$GR165-7)/12))","v":0},{"$f":"L167*(1-EXP(-'NGER input 2'!GF165*(13-'NGER input 2'!$GR165-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q166/'NGER results'!$N166)*M167),0,('NGER results'!$Q166/'NGER results'!$N166)*M167)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q166/'NGER results'!$N166)*N167),0,('NGER results'!$Q166/'NGER results'!$N166)*N167)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q166/'NGER results'!$N166)*O167),0,('NGER results'!$Q166/'NGER results'!$N166)*O167)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q166/'NGER results'!$N166)*P167),0,('NGER results'!$Q166/'NGER results'!$N166)*P167)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q166/'NGER results'!$N166)*Q167),0,('NGER results'!$Q166/'NGER results'!$N166)*Q167)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q166/'NGER results'!$N166)*R167),0,('NGER results'!$Q166/'NGER results'!$N166)*R167)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q166/'NGER results'!$N166)*S167),0,('NGER results'!$Q166/'NGER results'!$N166)*S167)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q166/'NGER results'!$N166)*T167),0,('NGER results'!$Q166/'NGER results'!$N166)*T167)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q166/'NGER results'!$N166)*U167),0,('NGER results'!$Q166/'NGER results'!$N166)*U167)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q166/'NGER results'!$N166)*V167),0,('NGER results'!$Q166/'NGER results'!$N166)*V167)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ167*(1-EXP(-'NGER input 2'!FW165))","v":0},{"$f":"AR167*(1-EXP(-'NGER input 2'!FX165))","v":0},{"$f":"AS167*(1-EXP(-'NGER input 2'!FY165))","v":0},{"$f":"AT167*(1-EXP(-'NGER input 2'!FZ165))","v":0},{"$f":"AU167*(1-EXP(-'NGER input 2'!GA165))","v":0},{"$f":"AV167*(1-EXP(-'NGER input 2'!GB165))","v":0},{"$f":"AW167*(1-EXP(-'NGER input 2'!GC165))","v":0},{"$f":"AX167*(1-EXP(-'NGER input 2'!GD165))","v":0},{"$f":"AY167*(1-EXP(-'NGER input 2'!GE165))","v":0},{"$f":"AZ167*(1-EXP(-'NGER input 2'!GF165))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q166/'NGER results'!$N166)*BA167),0,('NGER results'!$Q166/'NGER results'!$N166)*BA167)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q166/'NGER results'!$N166)*BB167),0,('NGER results'!$Q166/'NGER results'!$N166)*BB167)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q166/'NGER results'!$N166)*BC167),0,('NGER results'!$Q166/'NGER results'!$N166)*BC167)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q166/'NGER results'!$N166)*BD167),0,('NGER results'!$Q166/'NGER results'!$N166)*BD167)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q166/'NGER results'!$N166)*BE167),0,('NGER results'!$Q166/'NGER results'!$N166)*BE167)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q166/'NGER results'!$N166)*BF167),0,('NGER results'!$Q166/'NGER results'!$N166)*BF167)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q166/'NGER results'!$N166)*BG167),0,('NGER results'!$Q166/'NGER results'!$N166)*BG167)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q166/'NGER results'!$N166)*BH167),0,('NGER results'!$Q166/'NGER results'!$N166)*BH167)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q166/'NGER results'!$N166)*BI167),0,('NGER results'!$Q166/'NGER results'!$N166)*BI167)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q166/'NGER results'!$N166)*BJ167),0,('NGER results'!$Q166/'NGER results'!$N166)*BJ167)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A167>=2016,(BA167+M167)*'NGER input 2'!$GS165*1.336*25,(BA167+M167)*'NGER input 2'!$GS165*1.336*25)","v":0},{"$f":"IF($A167>=2016,(BB167+N167)*'NGER input 2'!$GS165*1.336*25,(BB167+N167)*'NGER input 2'!$GS165*1.336*25)","v":0},{"$f":"IF($A167>=2016,(BC167+O167)*'NGER input 2'!$GS165*1.336*25,(BC167+O167)*'NGER input 2'!$GS165*1.336*25)","v":0},{"$f":"IF($A167>=2016,(BD167+P167)*'NGER input 2'!$GS165*1.336*25,(BD167+P167)*'NGER input 2'!$GS165*1.336*25)","v":0},{"$f":"IF($A167>=2016,(BE167+Q167)*'NGER input 2'!$GS165*1.336*25,(BE167+Q167)*'NGER input 2'!$GS165*1.336*25)","v":0},{"$f":"IF($A167>=2016,(BF167+R167)*'NGER input 2'!$GS165*1.336*25,(BF167+R167)*'NGER input 2'!$GS165*1.336*25)","v":0},{"$f":"IF($A167>=2016,(BG167+S167)*'NGER input 2'!$GS165*1.336*25,(BG167+S167)*'NGER input 2'!$GS165*1.336*25)","v":0},{"$f":"IF($A167>=2016,(BH167+T167)*'NGER input 2'!$GS165*1.336*25,(BH167+T167)*'NGER input 2'!$GS165*1.336*25)","v":0},{"$f":"IF($A167>=2016,(BI167+U167)*'NGER input 2'!$GS165*1.336*25,(BI167+U167)*'NGER input 2'!$GS165*1.336*25)","v":0},{"$f":"IF($A167>=2016,(BJ167+V167)*'NGER input 2'!$GS165*1.336*25,(BJ167+V167)*'NGER input 2'!$GS165*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A166","v":162},null,{"$f":"IF(OR('NGER input 2'!$A166=2013,'NGER input 2'!$A166=2014),'NGER input 2'!ES166*'NGER input 2'!FC166*'NGER input 2'!FM166*'NGER input 2'!$GQ166,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A166=2013,'NGER input 2'!$A166=2014),'NGER input 2'!ET166*'NGER input 2'!FD166*'NGER input 2'!FN166*'NGER input 2'!$GQ166,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A166=2013,'NGER input 2'!$A166=2014),'NGER input 2'!EU166*'NGER input 2'!FE166*'NGER input 2'!FO166*'NGER input 2'!$GQ166,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A166=2013,'NGER input 2'!$A166=2014),'NGER input 2'!EV166*'NGER input 2'!FF166*'NGER input 2'!FP166*'NGER input 2'!$GQ166,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A166=2013,'NGER input 2'!$A166=2014),'NGER input 2'!EW166*'NGER input 2'!FG166*'NGER input 2'!FQ166*'NGER input 2'!$GQ166,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A166=2013,'NGER input 2'!$A166=2014),'NGER input 2'!EX166*'NGER input 2'!FH166*'NGER input 2'!FR166*'NGER input 2'!$GQ166,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A166=2013,'NGER input 2'!$A166=2014),'NGER input 2'!EY166*'NGER input 2'!FI166*'NGER input 2'!FS166*'NGER input 2'!$GQ166,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A166=2013,'NGER input 2'!$A166=2014),'NGER input 2'!EZ166*'NGER input 2'!FJ166*'NGER input 2'!FT166*'NGER input 2'!$GQ166,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A166=2013,'NGER input 2'!$A166=2014),'NGER input 2'!FA166*'NGER input 2'!FK166*'NGER input 2'!FU166*'NGER input 2'!$GQ166,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A166=2013,'NGER input 2'!$A166=2014),'NGER input 2'!FB166*'NGER input 2'!FL166*'NGER input 2'!FV166*'NGER input 2'!$GQ166,0)","v":0},{"$f":"C168*(1-EXP(-'NGER input 2'!FW166*(13-'NGER input 2'!$GR166-7)/12))","v":0},{"$f":"D168*(1-EXP(-'NGER input 2'!FX166*(13-'NGER input 2'!$GR166-7)/12))","v":0},{"$f":"E168*(1-EXP(-'NGER input 2'!FY166*(13-'NGER input 2'!$GR166-7)/12))","v":0},{"$f":"F168*(1-EXP(-'NGER input 2'!FZ166*(13-'NGER input 2'!$GR166-7)/12))","v":0},{"$f":"G168*(1-EXP(-'NGER input 2'!GA166*(13-'NGER input 2'!$GR166-7)/12))","v":0},{"$f":"H168*(1-EXP(-'NGER input 2'!GB166*(13-'NGER input 2'!$GR166-7)/12))","v":0},{"$f":"I168*(1-EXP(-'NGER input 2'!GC166*(13-'NGER input 2'!$GR166-7)/12))","v":0},{"$f":"J168*(1-EXP(-'NGER input 2'!GD166*(13-'NGER input 2'!$GR166-7)/12))","v":0},{"$f":"K168*(1-EXP(-'NGER input 2'!GE166*(13-'NGER input 2'!$GR166-7)/12))","v":0},{"$f":"L168*(1-EXP(-'NGER input 2'!GF166*(13-'NGER input 2'!$GR166-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q167/'NGER results'!$N167)*M168),0,('NGER results'!$Q167/'NGER results'!$N167)*M168)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q167/'NGER results'!$N167)*N168),0,('NGER results'!$Q167/'NGER results'!$N167)*N168)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q167/'NGER results'!$N167)*O168),0,('NGER results'!$Q167/'NGER results'!$N167)*O168)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q167/'NGER results'!$N167)*P168),0,('NGER results'!$Q167/'NGER results'!$N167)*P168)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q167/'NGER results'!$N167)*Q168),0,('NGER results'!$Q167/'NGER results'!$N167)*Q168)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q167/'NGER results'!$N167)*R168),0,('NGER results'!$Q167/'NGER results'!$N167)*R168)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q167/'NGER results'!$N167)*S168),0,('NGER results'!$Q167/'NGER results'!$N167)*S168)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q167/'NGER results'!$N167)*T168),0,('NGER results'!$Q167/'NGER results'!$N167)*T168)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q167/'NGER results'!$N167)*U168),0,('NGER results'!$Q167/'NGER results'!$N167)*U168)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q167/'NGER results'!$N167)*V168),0,('NGER results'!$Q167/'NGER results'!$N167)*V168)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ168*(1-EXP(-'NGER input 2'!FW166))","v":0},{"$f":"AR168*(1-EXP(-'NGER input 2'!FX166))","v":0},{"$f":"AS168*(1-EXP(-'NGER input 2'!FY166))","v":0},{"$f":"AT168*(1-EXP(-'NGER input 2'!FZ166))","v":0},{"$f":"AU168*(1-EXP(-'NGER input 2'!GA166))","v":0},{"$f":"AV168*(1-EXP(-'NGER input 2'!GB166))","v":0},{"$f":"AW168*(1-EXP(-'NGER input 2'!GC166))","v":0},{"$f":"AX168*(1-EXP(-'NGER input 2'!GD166))","v":0},{"$f":"AY168*(1-EXP(-'NGER input 2'!GE166))","v":0},{"$f":"AZ168*(1-EXP(-'NGER input 2'!GF166))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q167/'NGER results'!$N167)*BA168),0,('NGER results'!$Q167/'NGER results'!$N167)*BA168)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q167/'NGER results'!$N167)*BB168),0,('NGER results'!$Q167/'NGER results'!$N167)*BB168)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q167/'NGER results'!$N167)*BC168),0,('NGER results'!$Q167/'NGER results'!$N167)*BC168)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q167/'NGER results'!$N167)*BD168),0,('NGER results'!$Q167/'NGER results'!$N167)*BD168)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q167/'NGER results'!$N167)*BE168),0,('NGER results'!$Q167/'NGER results'!$N167)*BE168)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q167/'NGER results'!$N167)*BF168),0,('NGER results'!$Q167/'NGER results'!$N167)*BF168)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q167/'NGER results'!$N167)*BG168),0,('NGER results'!$Q167/'NGER results'!$N167)*BG168)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q167/'NGER results'!$N167)*BH168),0,('NGER results'!$Q167/'NGER results'!$N167)*BH168)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q167/'NGER results'!$N167)*BI168),0,('NGER results'!$Q167/'NGER results'!$N167)*BI168)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q167/'NGER results'!$N167)*BJ168),0,('NGER results'!$Q167/'NGER results'!$N167)*BJ168)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A168>=2016,(BA168+M168)*'NGER input 2'!$GS166*1.336*25,(BA168+M168)*'NGER input 2'!$GS166*1.336*25)","v":0},{"$f":"IF($A168>=2016,(BB168+N168)*'NGER input 2'!$GS166*1.336*25,(BB168+N168)*'NGER input 2'!$GS166*1.336*25)","v":0},{"$f":"IF($A168>=2016,(BC168+O168)*'NGER input 2'!$GS166*1.336*25,(BC168+O168)*'NGER input 2'!$GS166*1.336*25)","v":0},{"$f":"IF($A168>=2016,(BD168+P168)*'NGER input 2'!$GS166*1.336*25,(BD168+P168)*'NGER input 2'!$GS166*1.336*25)","v":0},{"$f":"IF($A168>=2016,(BE168+Q168)*'NGER input 2'!$GS166*1.336*25,(BE168+Q168)*'NGER input 2'!$GS166*1.336*25)","v":0},{"$f":"IF($A168>=2016,(BF168+R168)*'NGER input 2'!$GS166*1.336*25,(BF168+R168)*'NGER input 2'!$GS166*1.336*25)","v":0},{"$f":"IF($A168>=2016,(BG168+S168)*'NGER input 2'!$GS166*1.336*25,(BG168+S168)*'NGER input 2'!$GS166*1.336*25)","v":0},{"$f":"IF($A168>=2016,(BH168+T168)*'NGER input 2'!$GS166*1.336*25,(BH168+T168)*'NGER input 2'!$GS166*1.336*25)","v":0},{"$f":"IF($A168>=2016,(BI168+U168)*'NGER input 2'!$GS166*1.336*25,(BI168+U168)*'NGER input 2'!$GS166*1.336*25)","v":0},{"$f":"IF($A168>=2016,(BJ168+V168)*'NGER input 2'!$GS166*1.336*25,(BJ168+V168)*'NGER input 2'!$GS166*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A167","v":163},null,{"$f":"IF(OR('NGER input 2'!$A167=2013,'NGER input 2'!$A167=2014),'NGER input 2'!ES167*'NGER input 2'!FC167*'NGER input 2'!FM167*'NGER input 2'!$GQ167,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A167=2013,'NGER input 2'!$A167=2014),'NGER input 2'!ET167*'NGER input 2'!FD167*'NGER input 2'!FN167*'NGER input 2'!$GQ167,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A167=2013,'NGER input 2'!$A167=2014),'NGER input 2'!EU167*'NGER input 2'!FE167*'NGER input 2'!FO167*'NGER input 2'!$GQ167,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A167=2013,'NGER input 2'!$A167=2014),'NGER input 2'!EV167*'NGER input 2'!FF167*'NGER input 2'!FP167*'NGER input 2'!$GQ167,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A167=2013,'NGER input 2'!$A167=2014),'NGER input 2'!EW167*'NGER input 2'!FG167*'NGER input 2'!FQ167*'NGER input 2'!$GQ167,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A167=2013,'NGER input 2'!$A167=2014),'NGER input 2'!EX167*'NGER input 2'!FH167*'NGER input 2'!FR167*'NGER input 2'!$GQ167,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A167=2013,'NGER input 2'!$A167=2014),'NGER input 2'!EY167*'NGER input 2'!FI167*'NGER input 2'!FS167*'NGER input 2'!$GQ167,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A167=2013,'NGER input 2'!$A167=2014),'NGER input 2'!EZ167*'NGER input 2'!FJ167*'NGER input 2'!FT167*'NGER input 2'!$GQ167,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A167=2013,'NGER input 2'!$A167=2014),'NGER input 2'!FA167*'NGER input 2'!FK167*'NGER input 2'!FU167*'NGER input 2'!$GQ167,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A167=2013,'NGER input 2'!$A167=2014),'NGER input 2'!FB167*'NGER input 2'!FL167*'NGER input 2'!FV167*'NGER input 2'!$GQ167,0)","v":0},{"$f":"C169*(1-EXP(-'NGER input 2'!FW167*(13-'NGER input 2'!$GR167-7)/12))","v":0},{"$f":"D169*(1-EXP(-'NGER input 2'!FX167*(13-'NGER input 2'!$GR167-7)/12))","v":0},{"$f":"E169*(1-EXP(-'NGER input 2'!FY167*(13-'NGER input 2'!$GR167-7)/12))","v":0},{"$f":"F169*(1-EXP(-'NGER input 2'!FZ167*(13-'NGER input 2'!$GR167-7)/12))","v":0},{"$f":"G169*(1-EXP(-'NGER input 2'!GA167*(13-'NGER input 2'!$GR167-7)/12))","v":0},{"$f":"H169*(1-EXP(-'NGER input 2'!GB167*(13-'NGER input 2'!$GR167-7)/12))","v":0},{"$f":"I169*(1-EXP(-'NGER input 2'!GC167*(13-'NGER input 2'!$GR167-7)/12))","v":0},{"$f":"J169*(1-EXP(-'NGER input 2'!GD167*(13-'NGER input 2'!$GR167-7)/12))","v":0},{"$f":"K169*(1-EXP(-'NGER input 2'!GE167*(13-'NGER input 2'!$GR167-7)/12))","v":0},{"$f":"L169*(1-EXP(-'NGER input 2'!GF167*(13-'NGER input 2'!$GR167-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q168/'NGER results'!$N168)*M169),0,('NGER results'!$Q168/'NGER results'!$N168)*M169)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q168/'NGER results'!$N168)*N169),0,('NGER results'!$Q168/'NGER results'!$N168)*N169)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q168/'NGER results'!$N168)*O169),0,('NGER results'!$Q168/'NGER results'!$N168)*O169)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q168/'NGER results'!$N168)*P169),0,('NGER results'!$Q168/'NGER results'!$N168)*P169)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q168/'NGER results'!$N168)*Q169),0,('NGER results'!$Q168/'NGER results'!$N168)*Q169)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q168/'NGER results'!$N168)*R169),0,('NGER results'!$Q168/'NGER results'!$N168)*R169)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q168/'NGER results'!$N168)*S169),0,('NGER results'!$Q168/'NGER results'!$N168)*S169)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q168/'NGER results'!$N168)*T169),0,('NGER results'!$Q168/'NGER results'!$N168)*T169)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q168/'NGER results'!$N168)*U169),0,('NGER results'!$Q168/'NGER results'!$N168)*U169)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q168/'NGER results'!$N168)*V169),0,('NGER results'!$Q168/'NGER results'!$N168)*V169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ169*(1-EXP(-'NGER input 2'!FW167))","v":0},{"$f":"AR169*(1-EXP(-'NGER input 2'!FX167))","v":0},{"$f":"AS169*(1-EXP(-'NGER input 2'!FY167))","v":0},{"$f":"AT169*(1-EXP(-'NGER input 2'!FZ167))","v":0},{"$f":"AU169*(1-EXP(-'NGER input 2'!GA167))","v":0},{"$f":"AV169*(1-EXP(-'NGER input 2'!GB167))","v":0},{"$f":"AW169*(1-EXP(-'NGER input 2'!GC167))","v":0},{"$f":"AX169*(1-EXP(-'NGER input 2'!GD167))","v":0},{"$f":"AY169*(1-EXP(-'NGER input 2'!GE167))","v":0},{"$f":"AZ169*(1-EXP(-'NGER input 2'!GF167))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q168/'NGER results'!$N168)*BA169),0,('NGER results'!$Q168/'NGER results'!$N168)*BA169)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q168/'NGER results'!$N168)*BB169),0,('NGER results'!$Q168/'NGER results'!$N168)*BB169)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q168/'NGER results'!$N168)*BC169),0,('NGER results'!$Q168/'NGER results'!$N168)*BC169)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q168/'NGER results'!$N168)*BD169),0,('NGER results'!$Q168/'NGER results'!$N168)*BD169)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q168/'NGER results'!$N168)*BE169),0,('NGER results'!$Q168/'NGER results'!$N168)*BE169)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q168/'NGER results'!$N168)*BF169),0,('NGER results'!$Q168/'NGER results'!$N168)*BF169)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q168/'NGER results'!$N168)*BG169),0,('NGER results'!$Q168/'NGER results'!$N168)*BG169)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q168/'NGER results'!$N168)*BH169),0,('NGER results'!$Q168/'NGER results'!$N168)*BH169)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q168/'NGER results'!$N168)*BI169),0,('NGER results'!$Q168/'NGER results'!$N168)*BI169)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q168/'NGER results'!$N168)*BJ169),0,('NGER results'!$Q168/'NGER results'!$N168)*BJ169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A169>=2016,(BA169+M169)*'NGER input 2'!$GS167*1.336*25,(BA169+M169)*'NGER input 2'!$GS167*1.336*25)","v":0},{"$f":"IF($A169>=2016,(BB169+N169)*'NGER input 2'!$GS167*1.336*25,(BB169+N169)*'NGER input 2'!$GS167*1.336*25)","v":0},{"$f":"IF($A169>=2016,(BC169+O169)*'NGER input 2'!$GS167*1.336*25,(BC169+O169)*'NGER input 2'!$GS167*1.336*25)","v":0},{"$f":"IF($A169>=2016,(BD169+P169)*'NGER input 2'!$GS167*1.336*25,(BD169+P169)*'NGER input 2'!$GS167*1.336*25)","v":0},{"$f":"IF($A169>=2016,(BE169+Q169)*'NGER input 2'!$GS167*1.336*25,(BE169+Q169)*'NGER input 2'!$GS167*1.336*25)","v":0},{"$f":"IF($A169>=2016,(BF169+R169)*'NGER input 2'!$GS167*1.336*25,(BF169+R169)*'NGER input 2'!$GS167*1.336*25)","v":0},{"$f":"IF($A169>=2016,(BG169+S169)*'NGER input 2'!$GS167*1.336*25,(BG169+S169)*'NGER input 2'!$GS167*1.336*25)","v":0},{"$f":"IF($A169>=2016,(BH169+T169)*'NGER input 2'!$GS167*1.336*25,(BH169+T169)*'NGER input 2'!$GS167*1.336*25)","v":0},{"$f":"IF($A169>=2016,(BI169+U169)*'NGER input 2'!$GS167*1.336*25,(BI169+U169)*'NGER input 2'!$GS167*1.336*25)","v":0},{"$f":"IF($A169>=2016,(BJ169+V169)*'NGER input 2'!$GS167*1.336*25,(BJ169+V169)*'NGER input 2'!$GS167*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A168","v":164},null,{"$f":"IF(OR('NGER input 2'!$A168=2013,'NGER input 2'!$A168=2014),'NGER input 2'!ES168*'NGER input 2'!FC168*'NGER input 2'!FM168*'NGER input 2'!$GQ168,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A168=2013,'NGER input 2'!$A168=2014),'NGER input 2'!ET168*'NGER input 2'!FD168*'NGER input 2'!FN168*'NGER input 2'!$GQ168,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A168=2013,'NGER input 2'!$A168=2014),'NGER input 2'!EU168*'NGER input 2'!FE168*'NGER input 2'!FO168*'NGER input 2'!$GQ168,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A168=2013,'NGER input 2'!$A168=2014),'NGER input 2'!EV168*'NGER input 2'!FF168*'NGER input 2'!FP168*'NGER input 2'!$GQ168,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A168=2013,'NGER input 2'!$A168=2014),'NGER input 2'!EW168*'NGER input 2'!FG168*'NGER input 2'!FQ168*'NGER input 2'!$GQ168,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A168=2013,'NGER input 2'!$A168=2014),'NGER input 2'!EX168*'NGER input 2'!FH168*'NGER input 2'!FR168*'NGER input 2'!$GQ168,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A168=2013,'NGER input 2'!$A168=2014),'NGER input 2'!EY168*'NGER input 2'!FI168*'NGER input 2'!FS168*'NGER input 2'!$GQ168,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A168=2013,'NGER input 2'!$A168=2014),'NGER input 2'!EZ168*'NGER input 2'!FJ168*'NGER input 2'!FT168*'NGER input 2'!$GQ168,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A168=2013,'NGER input 2'!$A168=2014),'NGER input 2'!FA168*'NGER input 2'!FK168*'NGER input 2'!FU168*'NGER input 2'!$GQ168,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A168=2013,'NGER input 2'!$A168=2014),'NGER input 2'!FB168*'NGER input 2'!FL168*'NGER input 2'!FV168*'NGER input 2'!$GQ168,0)","v":0},{"$f":"C170*(1-EXP(-'NGER input 2'!FW168*(13-'NGER input 2'!$GR168-7)/12))","v":0},{"$f":"D170*(1-EXP(-'NGER input 2'!FX168*(13-'NGER input 2'!$GR168-7)/12))","v":0},{"$f":"E170*(1-EXP(-'NGER input 2'!FY168*(13-'NGER input 2'!$GR168-7)/12))","v":0},{"$f":"F170*(1-EXP(-'NGER input 2'!FZ168*(13-'NGER input 2'!$GR168-7)/12))","v":0},{"$f":"G170*(1-EXP(-'NGER input 2'!GA168*(13-'NGER input 2'!$GR168-7)/12))","v":0},{"$f":"H170*(1-EXP(-'NGER input 2'!GB168*(13-'NGER input 2'!$GR168-7)/12))","v":0},{"$f":"I170*(1-EXP(-'NGER input 2'!GC168*(13-'NGER input 2'!$GR168-7)/12))","v":0},{"$f":"J170*(1-EXP(-'NGER input 2'!GD168*(13-'NGER input 2'!$GR168-7)/12))","v":0},{"$f":"K170*(1-EXP(-'NGER input 2'!GE168*(13-'NGER input 2'!$GR168-7)/12))","v":0},{"$f":"L170*(1-EXP(-'NGER input 2'!GF168*(13-'NGER input 2'!$GR168-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q169/'NGER results'!$N169)*M170),0,('NGER results'!$Q169/'NGER results'!$N169)*M170)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q169/'NGER results'!$N169)*N170),0,('NGER results'!$Q169/'NGER results'!$N169)*N170)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q169/'NGER results'!$N169)*O170),0,('NGER results'!$Q169/'NGER results'!$N169)*O170)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q169/'NGER results'!$N169)*P170),0,('NGER results'!$Q169/'NGER results'!$N169)*P170)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q169/'NGER results'!$N169)*Q170),0,('NGER results'!$Q169/'NGER results'!$N169)*Q170)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q169/'NGER results'!$N169)*R170),0,('NGER results'!$Q169/'NGER results'!$N169)*R170)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q169/'NGER results'!$N169)*S170),0,('NGER results'!$Q169/'NGER results'!$N169)*S170)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q169/'NGER results'!$N169)*T170),0,('NGER results'!$Q169/'NGER results'!$N169)*T170)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q169/'NGER results'!$N169)*U170),0,('NGER results'!$Q169/'NGER results'!$N169)*U170)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q169/'NGER results'!$N169)*V170),0,('NGER results'!$Q169/'NGER results'!$N169)*V170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ170*(1-EXP(-'NGER input 2'!FW168))","v":0},{"$f":"AR170*(1-EXP(-'NGER input 2'!FX168))","v":0},{"$f":"AS170*(1-EXP(-'NGER input 2'!FY168))","v":0},{"$f":"AT170*(1-EXP(-'NGER input 2'!FZ168))","v":0},{"$f":"AU170*(1-EXP(-'NGER input 2'!GA168))","v":0},{"$f":"AV170*(1-EXP(-'NGER input 2'!GB168))","v":0},{"$f":"AW170*(1-EXP(-'NGER input 2'!GC168))","v":0},{"$f":"AX170*(1-EXP(-'NGER input 2'!GD168))","v":0},{"$f":"AY170*(1-EXP(-'NGER input 2'!GE168))","v":0},{"$f":"AZ170*(1-EXP(-'NGER input 2'!GF168))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q169/'NGER results'!$N169)*BA170),0,('NGER results'!$Q169/'NGER results'!$N169)*BA170)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q169/'NGER results'!$N169)*BB170),0,('NGER results'!$Q169/'NGER results'!$N169)*BB170)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q169/'NGER results'!$N169)*BC170),0,('NGER results'!$Q169/'NGER results'!$N169)*BC170)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q169/'NGER results'!$N169)*BD170),0,('NGER results'!$Q169/'NGER results'!$N169)*BD170)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q169/'NGER results'!$N169)*BE170),0,('NGER results'!$Q169/'NGER results'!$N169)*BE170)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q169/'NGER results'!$N169)*BF170),0,('NGER results'!$Q169/'NGER results'!$N169)*BF170)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q169/'NGER results'!$N169)*BG170),0,('NGER results'!$Q169/'NGER results'!$N169)*BG170)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q169/'NGER results'!$N169)*BH170),0,('NGER results'!$Q169/'NGER results'!$N169)*BH170)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q169/'NGER results'!$N169)*BI170),0,('NGER results'!$Q169/'NGER results'!$N169)*BI170)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q169/'NGER results'!$N169)*BJ170),0,('NGER results'!$Q169/'NGER results'!$N169)*BJ170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A170>=2016,(BA170+M170)*'NGER input 2'!$GS168*1.336*25,(BA170+M170)*'NGER input 2'!$GS168*1.336*25)","v":0},{"$f":"IF($A170>=2016,(BB170+N170)*'NGER input 2'!$GS168*1.336*25,(BB170+N170)*'NGER input 2'!$GS168*1.336*25)","v":0},{"$f":"IF($A170>=2016,(BC170+O170)*'NGER input 2'!$GS168*1.336*25,(BC170+O170)*'NGER input 2'!$GS168*1.336*25)","v":0},{"$f":"IF($A170>=2016,(BD170+P170)*'NGER input 2'!$GS168*1.336*25,(BD170+P170)*'NGER input 2'!$GS168*1.336*25)","v":0},{"$f":"IF($A170>=2016,(BE170+Q170)*'NGER input 2'!$GS168*1.336*25,(BE170+Q170)*'NGER input 2'!$GS168*1.336*25)","v":0},{"$f":"IF($A170>=2016,(BF170+R170)*'NGER input 2'!$GS168*1.336*25,(BF170+R170)*'NGER input 2'!$GS168*1.336*25)","v":0},{"$f":"IF($A170>=2016,(BG170+S170)*'NGER input 2'!$GS168*1.336*25,(BG170+S170)*'NGER input 2'!$GS168*1.336*25)","v":0},{"$f":"IF($A170>=2016,(BH170+T170)*'NGER input 2'!$GS168*1.336*25,(BH170+T170)*'NGER input 2'!$GS168*1.336*25)","v":0},{"$f":"IF($A170>=2016,(BI170+U170)*'NGER input 2'!$GS168*1.336*25,(BI170+U170)*'NGER input 2'!$GS168*1.336*25)","v":0},{"$f":"IF($A170>=2016,(BJ170+V170)*'NGER input 2'!$GS168*1.336*25,(BJ170+V170)*'NGER input 2'!$GS168*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A169","v":165},null,{"$f":"IF(OR('NGER input 2'!$A169=2013,'NGER input 2'!$A169=2014),'NGER input 2'!ES169*'NGER input 2'!FC169*'NGER input 2'!FM169*'NGER input 2'!$GQ169,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A169=2013,'NGER input 2'!$A169=2014),'NGER input 2'!ET169*'NGER input 2'!FD169*'NGER input 2'!FN169*'NGER input 2'!$GQ169,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A169=2013,'NGER input 2'!$A169=2014),'NGER input 2'!EU169*'NGER input 2'!FE169*'NGER input 2'!FO169*'NGER input 2'!$GQ169,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A169=2013,'NGER input 2'!$A169=2014),'NGER input 2'!EV169*'NGER input 2'!FF169*'NGER input 2'!FP169*'NGER input 2'!$GQ169,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A169=2013,'NGER input 2'!$A169=2014),'NGER input 2'!EW169*'NGER input 2'!FG169*'NGER input 2'!FQ169*'NGER input 2'!$GQ169,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A169=2013,'NGER input 2'!$A169=2014),'NGER input 2'!EX169*'NGER input 2'!FH169*'NGER input 2'!FR169*'NGER input 2'!$GQ169,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A169=2013,'NGER input 2'!$A169=2014),'NGER input 2'!EY169*'NGER input 2'!FI169*'NGER input 2'!FS169*'NGER input 2'!$GQ169,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A169=2013,'NGER input 2'!$A169=2014),'NGER input 2'!EZ169*'NGER input 2'!FJ169*'NGER input 2'!FT169*'NGER input 2'!$GQ169,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A169=2013,'NGER input 2'!$A169=2014),'NGER input 2'!FA169*'NGER input 2'!FK169*'NGER input 2'!FU169*'NGER input 2'!$GQ169,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A169=2013,'NGER input 2'!$A169=2014),'NGER input 2'!FB169*'NGER input 2'!FL169*'NGER input 2'!FV169*'NGER input 2'!$GQ169,0)","v":0},{"$f":"C171*(1-EXP(-'NGER input 2'!FW169*(13-'NGER input 2'!$GR169-7)/12))","v":0},{"$f":"D171*(1-EXP(-'NGER input 2'!FX169*(13-'NGER input 2'!$GR169-7)/12))","v":0},{"$f":"E171*(1-EXP(-'NGER input 2'!FY169*(13-'NGER input 2'!$GR169-7)/12))","v":0},{"$f":"F171*(1-EXP(-'NGER input 2'!FZ169*(13-'NGER input 2'!$GR169-7)/12))","v":0},{"$f":"G171*(1-EXP(-'NGER input 2'!GA169*(13-'NGER input 2'!$GR169-7)/12))","v":0},{"$f":"H171*(1-EXP(-'NGER input 2'!GB169*(13-'NGER input 2'!$GR169-7)/12))","v":0},{"$f":"I171*(1-EXP(-'NGER input 2'!GC169*(13-'NGER input 2'!$GR169-7)/12))","v":0},{"$f":"J171*(1-EXP(-'NGER input 2'!GD169*(13-'NGER input 2'!$GR169-7)/12))","v":0},{"$f":"K171*(1-EXP(-'NGER input 2'!GE169*(13-'NGER input 2'!$GR169-7)/12))","v":0},{"$f":"L171*(1-EXP(-'NGER input 2'!GF169*(13-'NGER input 2'!$GR169-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q170/'NGER results'!$N170)*M171),0,('NGER results'!$Q170/'NGER results'!$N170)*M171)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q170/'NGER results'!$N170)*N171),0,('NGER results'!$Q170/'NGER results'!$N170)*N171)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q170/'NGER results'!$N170)*O171),0,('NGER results'!$Q170/'NGER results'!$N170)*O171)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q170/'NGER results'!$N170)*P171),0,('NGER results'!$Q170/'NGER results'!$N170)*P171)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q170/'NGER results'!$N170)*Q171),0,('NGER results'!$Q170/'NGER results'!$N170)*Q171)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q170/'NGER results'!$N170)*R171),0,('NGER results'!$Q170/'NGER results'!$N170)*R171)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q170/'NGER results'!$N170)*S171),0,('NGER results'!$Q170/'NGER results'!$N170)*S171)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q170/'NGER results'!$N170)*T171),0,('NGER results'!$Q170/'NGER results'!$N170)*T171)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q170/'NGER results'!$N170)*U171),0,('NGER results'!$Q170/'NGER results'!$N170)*U171)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q170/'NGER results'!$N170)*V171),0,('NGER results'!$Q170/'NGER results'!$N170)*V171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ171*(1-EXP(-'NGER input 2'!FW169))","v":0},{"$f":"AR171*(1-EXP(-'NGER input 2'!FX169))","v":0},{"$f":"AS171*(1-EXP(-'NGER input 2'!FY169))","v":0},{"$f":"AT171*(1-EXP(-'NGER input 2'!FZ169))","v":0},{"$f":"AU171*(1-EXP(-'NGER input 2'!GA169))","v":0},{"$f":"AV171*(1-EXP(-'NGER input 2'!GB169))","v":0},{"$f":"AW171*(1-EXP(-'NGER input 2'!GC169))","v":0},{"$f":"AX171*(1-EXP(-'NGER input 2'!GD169))","v":0},{"$f":"AY171*(1-EXP(-'NGER input 2'!GE169))","v":0},{"$f":"AZ171*(1-EXP(-'NGER input 2'!GF169))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q170/'NGER results'!$N170)*BA171),0,('NGER results'!$Q170/'NGER results'!$N170)*BA171)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q170/'NGER results'!$N170)*BB171),0,('NGER results'!$Q170/'NGER results'!$N170)*BB171)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q170/'NGER results'!$N170)*BC171),0,('NGER results'!$Q170/'NGER results'!$N170)*BC171)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q170/'NGER results'!$N170)*BD171),0,('NGER results'!$Q170/'NGER results'!$N170)*BD171)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q170/'NGER results'!$N170)*BE171),0,('NGER results'!$Q170/'NGER results'!$N170)*BE171)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q170/'NGER results'!$N170)*BF171),0,('NGER results'!$Q170/'NGER results'!$N170)*BF171)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q170/'NGER results'!$N170)*BG171),0,('NGER results'!$Q170/'NGER results'!$N170)*BG171)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q170/'NGER results'!$N170)*BH171),0,('NGER results'!$Q170/'NGER results'!$N170)*BH171)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q170/'NGER results'!$N170)*BI171),0,('NGER results'!$Q170/'NGER results'!$N170)*BI171)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q170/'NGER results'!$N170)*BJ171),0,('NGER results'!$Q170/'NGER results'!$N170)*BJ171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A171>=2016,(BA171+M171)*'NGER input 2'!$GS169*1.336*25,(BA171+M171)*'NGER input 2'!$GS169*1.336*25)","v":0},{"$f":"IF($A171>=2016,(BB171+N171)*'NGER input 2'!$GS169*1.336*25,(BB171+N171)*'NGER input 2'!$GS169*1.336*25)","v":0},{"$f":"IF($A171>=2016,(BC171+O171)*'NGER input 2'!$GS169*1.336*25,(BC171+O171)*'NGER input 2'!$GS169*1.336*25)","v":0},{"$f":"IF($A171>=2016,(BD171+P171)*'NGER input 2'!$GS169*1.336*25,(BD171+P171)*'NGER input 2'!$GS169*1.336*25)","v":0},{"$f":"IF($A171>=2016,(BE171+Q171)*'NGER input 2'!$GS169*1.336*25,(BE171+Q171)*'NGER input 2'!$GS169*1.336*25)","v":0},{"$f":"IF($A171>=2016,(BF171+R171)*'NGER input 2'!$GS169*1.336*25,(BF171+R171)*'NGER input 2'!$GS169*1.336*25)","v":0},{"$f":"IF($A171>=2016,(BG171+S171)*'NGER input 2'!$GS169*1.336*25,(BG171+S171)*'NGER input 2'!$GS169*1.336*25)","v":0},{"$f":"IF($A171>=2016,(BH171+T171)*'NGER input 2'!$GS169*1.336*25,(BH171+T171)*'NGER input 2'!$GS169*1.336*25)","v":0},{"$f":"IF($A171>=2016,(BI171+U171)*'NGER input 2'!$GS169*1.336*25,(BI171+U171)*'NGER input 2'!$GS169*1.336*25)","v":0},{"$f":"IF($A171>=2016,(BJ171+V171)*'NGER input 2'!$GS169*1.336*25,(BJ171+V171)*'NGER input 2'!$GS169*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A170","v":166},null,{"$f":"IF(OR('NGER input 2'!$A170=2013,'NGER input 2'!$A170=2014),'NGER input 2'!ES170*'NGER input 2'!FC170*'NGER input 2'!FM170*'NGER input 2'!$GQ170,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A170=2013,'NGER input 2'!$A170=2014),'NGER input 2'!ET170*'NGER input 2'!FD170*'NGER input 2'!FN170*'NGER input 2'!$GQ170,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A170=2013,'NGER input 2'!$A170=2014),'NGER input 2'!EU170*'NGER input 2'!FE170*'NGER input 2'!FO170*'NGER input 2'!$GQ170,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A170=2013,'NGER input 2'!$A170=2014),'NGER input 2'!EV170*'NGER input 2'!FF170*'NGER input 2'!FP170*'NGER input 2'!$GQ170,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A170=2013,'NGER input 2'!$A170=2014),'NGER input 2'!EW170*'NGER input 2'!FG170*'NGER input 2'!FQ170*'NGER input 2'!$GQ170,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A170=2013,'NGER input 2'!$A170=2014),'NGER input 2'!EX170*'NGER input 2'!FH170*'NGER input 2'!FR170*'NGER input 2'!$GQ170,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A170=2013,'NGER input 2'!$A170=2014),'NGER input 2'!EY170*'NGER input 2'!FI170*'NGER input 2'!FS170*'NGER input 2'!$GQ170,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A170=2013,'NGER input 2'!$A170=2014),'NGER input 2'!EZ170*'NGER input 2'!FJ170*'NGER input 2'!FT170*'NGER input 2'!$GQ170,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A170=2013,'NGER input 2'!$A170=2014),'NGER input 2'!FA170*'NGER input 2'!FK170*'NGER input 2'!FU170*'NGER input 2'!$GQ170,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A170=2013,'NGER input 2'!$A170=2014),'NGER input 2'!FB170*'NGER input 2'!FL170*'NGER input 2'!FV170*'NGER input 2'!$GQ170,0)","v":0},{"$f":"C172*(1-EXP(-'NGER input 2'!FW170*(13-'NGER input 2'!$GR170-7)/12))","v":0},{"$f":"D172*(1-EXP(-'NGER input 2'!FX170*(13-'NGER input 2'!$GR170-7)/12))","v":0},{"$f":"E172*(1-EXP(-'NGER input 2'!FY170*(13-'NGER input 2'!$GR170-7)/12))","v":0},{"$f":"F172*(1-EXP(-'NGER input 2'!FZ170*(13-'NGER input 2'!$GR170-7)/12))","v":0},{"$f":"G172*(1-EXP(-'NGER input 2'!GA170*(13-'NGER input 2'!$GR170-7)/12))","v":0},{"$f":"H172*(1-EXP(-'NGER input 2'!GB170*(13-'NGER input 2'!$GR170-7)/12))","v":0},{"$f":"I172*(1-EXP(-'NGER input 2'!GC170*(13-'NGER input 2'!$GR170-7)/12))","v":0},{"$f":"J172*(1-EXP(-'NGER input 2'!GD170*(13-'NGER input 2'!$GR170-7)/12))","v":0},{"$f":"K172*(1-EXP(-'NGER input 2'!GE170*(13-'NGER input 2'!$GR170-7)/12))","v":0},{"$f":"L172*(1-EXP(-'NGER input 2'!GF170*(13-'NGER input 2'!$GR170-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q171/'NGER results'!$N171)*M172),0,('NGER results'!$Q171/'NGER results'!$N171)*M172)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q171/'NGER results'!$N171)*N172),0,('NGER results'!$Q171/'NGER results'!$N171)*N172)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q171/'NGER results'!$N171)*O172),0,('NGER results'!$Q171/'NGER results'!$N171)*O172)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q171/'NGER results'!$N171)*P172),0,('NGER results'!$Q171/'NGER results'!$N171)*P172)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q171/'NGER results'!$N171)*Q172),0,('NGER results'!$Q171/'NGER results'!$N171)*Q172)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q171/'NGER results'!$N171)*R172),0,('NGER results'!$Q171/'NGER results'!$N171)*R172)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q171/'NGER results'!$N171)*S172),0,('NGER results'!$Q171/'NGER results'!$N171)*S172)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q171/'NGER results'!$N171)*T172),0,('NGER results'!$Q171/'NGER results'!$N171)*T172)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q171/'NGER results'!$N171)*U172),0,('NGER results'!$Q171/'NGER results'!$N171)*U172)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q171/'NGER results'!$N171)*V172),0,('NGER results'!$Q171/'NGER results'!$N171)*V172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ172*(1-EXP(-'NGER input 2'!FW170))","v":0},{"$f":"AR172*(1-EXP(-'NGER input 2'!FX170))","v":0},{"$f":"AS172*(1-EXP(-'NGER input 2'!FY170))","v":0},{"$f":"AT172*(1-EXP(-'NGER input 2'!FZ170))","v":0},{"$f":"AU172*(1-EXP(-'NGER input 2'!GA170))","v":0},{"$f":"AV172*(1-EXP(-'NGER input 2'!GB170))","v":0},{"$f":"AW172*(1-EXP(-'NGER input 2'!GC170))","v":0},{"$f":"AX172*(1-EXP(-'NGER input 2'!GD170))","v":0},{"$f":"AY172*(1-EXP(-'NGER input 2'!GE170))","v":0},{"$f":"AZ172*(1-EXP(-'NGER input 2'!GF170))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q171/'NGER results'!$N171)*BA172),0,('NGER results'!$Q171/'NGER results'!$N171)*BA172)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q171/'NGER results'!$N171)*BB172),0,('NGER results'!$Q171/'NGER results'!$N171)*BB172)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q171/'NGER results'!$N171)*BC172),0,('NGER results'!$Q171/'NGER results'!$N171)*BC172)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q171/'NGER results'!$N171)*BD172),0,('NGER results'!$Q171/'NGER results'!$N171)*BD172)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q171/'NGER results'!$N171)*BE172),0,('NGER results'!$Q171/'NGER results'!$N171)*BE172)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q171/'NGER results'!$N171)*BF172),0,('NGER results'!$Q171/'NGER results'!$N171)*BF172)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q171/'NGER results'!$N171)*BG172),0,('NGER results'!$Q171/'NGER results'!$N171)*BG172)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q171/'NGER results'!$N171)*BH172),0,('NGER results'!$Q171/'NGER results'!$N171)*BH172)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q171/'NGER results'!$N171)*BI172),0,('NGER results'!$Q171/'NGER results'!$N171)*BI172)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q171/'NGER results'!$N171)*BJ172),0,('NGER results'!$Q171/'NGER results'!$N171)*BJ172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A172>=2016,(BA172+M172)*'NGER input 2'!$GS170*1.336*25,(BA172+M172)*'NGER input 2'!$GS170*1.336*25)","v":0},{"$f":"IF($A172>=2016,(BB172+N172)*'NGER input 2'!$GS170*1.336*25,(BB172+N172)*'NGER input 2'!$GS170*1.336*25)","v":0},{"$f":"IF($A172>=2016,(BC172+O172)*'NGER input 2'!$GS170*1.336*25,(BC172+O172)*'NGER input 2'!$GS170*1.336*25)","v":0},{"$f":"IF($A172>=2016,(BD172+P172)*'NGER input 2'!$GS170*1.336*25,(BD172+P172)*'NGER input 2'!$GS170*1.336*25)","v":0},{"$f":"IF($A172>=2016,(BE172+Q172)*'NGER input 2'!$GS170*1.336*25,(BE172+Q172)*'NGER input 2'!$GS170*1.336*25)","v":0},{"$f":"IF($A172>=2016,(BF172+R172)*'NGER input 2'!$GS170*1.336*25,(BF172+R172)*'NGER input 2'!$GS170*1.336*25)","v":0},{"$f":"IF($A172>=2016,(BG172+S172)*'NGER input 2'!$GS170*1.336*25,(BG172+S172)*'NGER input 2'!$GS170*1.336*25)","v":0},{"$f":"IF($A172>=2016,(BH172+T172)*'NGER input 2'!$GS170*1.336*25,(BH172+T172)*'NGER input 2'!$GS170*1.336*25)","v":0},{"$f":"IF($A172>=2016,(BI172+U172)*'NGER input 2'!$GS170*1.336*25,(BI172+U172)*'NGER input 2'!$GS170*1.336*25)","v":0},{"$f":"IF($A172>=2016,(BJ172+V172)*'NGER input 2'!$GS170*1.336*25,(BJ172+V172)*'NGER input 2'!$GS170*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A171","v":167},null,{"$f":"IF(OR('NGER input 2'!$A171=2013,'NGER input 2'!$A171=2014),'NGER input 2'!ES171*'NGER input 2'!FC171*'NGER input 2'!FM171*'NGER input 2'!$GQ171,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A171=2013,'NGER input 2'!$A171=2014),'NGER input 2'!ET171*'NGER input 2'!FD171*'NGER input 2'!FN171*'NGER input 2'!$GQ171,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A171=2013,'NGER input 2'!$A171=2014),'NGER input 2'!EU171*'NGER input 2'!FE171*'NGER input 2'!FO171*'NGER input 2'!$GQ171,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A171=2013,'NGER input 2'!$A171=2014),'NGER input 2'!EV171*'NGER input 2'!FF171*'NGER input 2'!FP171*'NGER input 2'!$GQ171,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A171=2013,'NGER input 2'!$A171=2014),'NGER input 2'!EW171*'NGER input 2'!FG171*'NGER input 2'!FQ171*'NGER input 2'!$GQ171,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A171=2013,'NGER input 2'!$A171=2014),'NGER input 2'!EX171*'NGER input 2'!FH171*'NGER input 2'!FR171*'NGER input 2'!$GQ171,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A171=2013,'NGER input 2'!$A171=2014),'NGER input 2'!EY171*'NGER input 2'!FI171*'NGER input 2'!FS171*'NGER input 2'!$GQ171,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A171=2013,'NGER input 2'!$A171=2014),'NGER input 2'!EZ171*'NGER input 2'!FJ171*'NGER input 2'!FT171*'NGER input 2'!$GQ171,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A171=2013,'NGER input 2'!$A171=2014),'NGER input 2'!FA171*'NGER input 2'!FK171*'NGER input 2'!FU171*'NGER input 2'!$GQ171,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A171=2013,'NGER input 2'!$A171=2014),'NGER input 2'!FB171*'NGER input 2'!FL171*'NGER input 2'!FV171*'NGER input 2'!$GQ171,0)","v":0},{"$f":"C173*(1-EXP(-'NGER input 2'!FW171*(13-'NGER input 2'!$GR171-7)/12))","v":0},{"$f":"D173*(1-EXP(-'NGER input 2'!FX171*(13-'NGER input 2'!$GR171-7)/12))","v":0},{"$f":"E173*(1-EXP(-'NGER input 2'!FY171*(13-'NGER input 2'!$GR171-7)/12))","v":0},{"$f":"F173*(1-EXP(-'NGER input 2'!FZ171*(13-'NGER input 2'!$GR171-7)/12))","v":0},{"$f":"G173*(1-EXP(-'NGER input 2'!GA171*(13-'NGER input 2'!$GR171-7)/12))","v":0},{"$f":"H173*(1-EXP(-'NGER input 2'!GB171*(13-'NGER input 2'!$GR171-7)/12))","v":0},{"$f":"I173*(1-EXP(-'NGER input 2'!GC171*(13-'NGER input 2'!$GR171-7)/12))","v":0},{"$f":"J173*(1-EXP(-'NGER input 2'!GD171*(13-'NGER input 2'!$GR171-7)/12))","v":0},{"$f":"K173*(1-EXP(-'NGER input 2'!GE171*(13-'NGER input 2'!$GR171-7)/12))","v":0},{"$f":"L173*(1-EXP(-'NGER input 2'!GF171*(13-'NGER input 2'!$GR171-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q172/'NGER results'!$N172)*M173),0,('NGER results'!$Q172/'NGER results'!$N172)*M173)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q172/'NGER results'!$N172)*N173),0,('NGER results'!$Q172/'NGER results'!$N172)*N173)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q172/'NGER results'!$N172)*O173),0,('NGER results'!$Q172/'NGER results'!$N172)*O173)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q172/'NGER results'!$N172)*P173),0,('NGER results'!$Q172/'NGER results'!$N172)*P173)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q172/'NGER results'!$N172)*Q173),0,('NGER results'!$Q172/'NGER results'!$N172)*Q173)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q172/'NGER results'!$N172)*R173),0,('NGER results'!$Q172/'NGER results'!$N172)*R173)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q172/'NGER results'!$N172)*S173),0,('NGER results'!$Q172/'NGER results'!$N172)*S173)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q172/'NGER results'!$N172)*T173),0,('NGER results'!$Q172/'NGER results'!$N172)*T173)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q172/'NGER results'!$N172)*U173),0,('NGER results'!$Q172/'NGER results'!$N172)*U173)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q172/'NGER results'!$N172)*V173),0,('NGER results'!$Q172/'NGER results'!$N172)*V173)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ173*(1-EXP(-'NGER input 2'!FW171))","v":0},{"$f":"AR173*(1-EXP(-'NGER input 2'!FX171))","v":0},{"$f":"AS173*(1-EXP(-'NGER input 2'!FY171))","v":0},{"$f":"AT173*(1-EXP(-'NGER input 2'!FZ171))","v":0},{"$f":"AU173*(1-EXP(-'NGER input 2'!GA171))","v":0},{"$f":"AV173*(1-EXP(-'NGER input 2'!GB171))","v":0},{"$f":"AW173*(1-EXP(-'NGER input 2'!GC171))","v":0},{"$f":"AX173*(1-EXP(-'NGER input 2'!GD171))","v":0},{"$f":"AY173*(1-EXP(-'NGER input 2'!GE171))","v":0},{"$f":"AZ173*(1-EXP(-'NGER input 2'!GF171))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q172/'NGER results'!$N172)*BA173),0,('NGER results'!$Q172/'NGER results'!$N172)*BA173)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q172/'NGER results'!$N172)*BB173),0,('NGER results'!$Q172/'NGER results'!$N172)*BB173)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q172/'NGER results'!$N172)*BC173),0,('NGER results'!$Q172/'NGER results'!$N172)*BC173)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q172/'NGER results'!$N172)*BD173),0,('NGER results'!$Q172/'NGER results'!$N172)*BD173)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q172/'NGER results'!$N172)*BE173),0,('NGER results'!$Q172/'NGER results'!$N172)*BE173)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q172/'NGER results'!$N172)*BF173),0,('NGER results'!$Q172/'NGER results'!$N172)*BF173)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q172/'NGER results'!$N172)*BG173),0,('NGER results'!$Q172/'NGER results'!$N172)*BG173)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q172/'NGER results'!$N172)*BH173),0,('NGER results'!$Q172/'NGER results'!$N172)*BH173)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q172/'NGER results'!$N172)*BI173),0,('NGER results'!$Q172/'NGER results'!$N172)*BI173)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q172/'NGER results'!$N172)*BJ173),0,('NGER results'!$Q172/'NGER results'!$N172)*BJ173)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A173>=2016,(BA173+M173)*'NGER input 2'!$GS171*1.336*25,(BA173+M173)*'NGER input 2'!$GS171*1.336*25)","v":0},{"$f":"IF($A173>=2016,(BB173+N173)*'NGER input 2'!$GS171*1.336*25,(BB173+N173)*'NGER input 2'!$GS171*1.336*25)","v":0},{"$f":"IF($A173>=2016,(BC173+O173)*'NGER input 2'!$GS171*1.336*25,(BC173+O173)*'NGER input 2'!$GS171*1.336*25)","v":0},{"$f":"IF($A173>=2016,(BD173+P173)*'NGER input 2'!$GS171*1.336*25,(BD173+P173)*'NGER input 2'!$GS171*1.336*25)","v":0},{"$f":"IF($A173>=2016,(BE173+Q173)*'NGER input 2'!$GS171*1.336*25,(BE173+Q173)*'NGER input 2'!$GS171*1.336*25)","v":0},{"$f":"IF($A173>=2016,(BF173+R173)*'NGER input 2'!$GS171*1.336*25,(BF173+R173)*'NGER input 2'!$GS171*1.336*25)","v":0},{"$f":"IF($A173>=2016,(BG173+S173)*'NGER input 2'!$GS171*1.336*25,(BG173+S173)*'NGER input 2'!$GS171*1.336*25)","v":0},{"$f":"IF($A173>=2016,(BH173+T173)*'NGER input 2'!$GS171*1.336*25,(BH173+T173)*'NGER input 2'!$GS171*1.336*25)","v":0},{"$f":"IF($A173>=2016,(BI173+U173)*'NGER input 2'!$GS171*1.336*25,(BI173+U173)*'NGER input 2'!$GS171*1.336*25)","v":0},{"$f":"IF($A173>=2016,(BJ173+V173)*'NGER input 2'!$GS171*1.336*25,(BJ173+V173)*'NGER input 2'!$GS171*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A172","v":168},null,{"$f":"IF(OR('NGER input 2'!$A172=2013,'NGER input 2'!$A172=2014),'NGER input 2'!ES172*'NGER input 2'!FC172*'NGER input 2'!FM172*'NGER input 2'!$GQ172,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A172=2013,'NGER input 2'!$A172=2014),'NGER input 2'!ET172*'NGER input 2'!FD172*'NGER input 2'!FN172*'NGER input 2'!$GQ172,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A172=2013,'NGER input 2'!$A172=2014),'NGER input 2'!EU172*'NGER input 2'!FE172*'NGER input 2'!FO172*'NGER input 2'!$GQ172,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A172=2013,'NGER input 2'!$A172=2014),'NGER input 2'!EV172*'NGER input 2'!FF172*'NGER input 2'!FP172*'NGER input 2'!$GQ172,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A172=2013,'NGER input 2'!$A172=2014),'NGER input 2'!EW172*'NGER input 2'!FG172*'NGER input 2'!FQ172*'NGER input 2'!$GQ172,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A172=2013,'NGER input 2'!$A172=2014),'NGER input 2'!EX172*'NGER input 2'!FH172*'NGER input 2'!FR172*'NGER input 2'!$GQ172,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A172=2013,'NGER input 2'!$A172=2014),'NGER input 2'!EY172*'NGER input 2'!FI172*'NGER input 2'!FS172*'NGER input 2'!$GQ172,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A172=2013,'NGER input 2'!$A172=2014),'NGER input 2'!EZ172*'NGER input 2'!FJ172*'NGER input 2'!FT172*'NGER input 2'!$GQ172,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A172=2013,'NGER input 2'!$A172=2014),'NGER input 2'!FA172*'NGER input 2'!FK172*'NGER input 2'!FU172*'NGER input 2'!$GQ172,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A172=2013,'NGER input 2'!$A172=2014),'NGER input 2'!FB172*'NGER input 2'!FL172*'NGER input 2'!FV172*'NGER input 2'!$GQ172,0)","v":0},{"$f":"C174*(1-EXP(-'NGER input 2'!FW172*(13-'NGER input 2'!$GR172-7)/12))","v":0},{"$f":"D174*(1-EXP(-'NGER input 2'!FX172*(13-'NGER input 2'!$GR172-7)/12))","v":0},{"$f":"E174*(1-EXP(-'NGER input 2'!FY172*(13-'NGER input 2'!$GR172-7)/12))","v":0},{"$f":"F174*(1-EXP(-'NGER input 2'!FZ172*(13-'NGER input 2'!$GR172-7)/12))","v":0},{"$f":"G174*(1-EXP(-'NGER input 2'!GA172*(13-'NGER input 2'!$GR172-7)/12))","v":0},{"$f":"H174*(1-EXP(-'NGER input 2'!GB172*(13-'NGER input 2'!$GR172-7)/12))","v":0},{"$f":"I174*(1-EXP(-'NGER input 2'!GC172*(13-'NGER input 2'!$GR172-7)/12))","v":0},{"$f":"J174*(1-EXP(-'NGER input 2'!GD172*(13-'NGER input 2'!$GR172-7)/12))","v":0},{"$f":"K174*(1-EXP(-'NGER input 2'!GE172*(13-'NGER input 2'!$GR172-7)/12))","v":0},{"$f":"L174*(1-EXP(-'NGER input 2'!GF172*(13-'NGER input 2'!$GR172-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q173/'NGER results'!$N173)*M174),0,('NGER results'!$Q173/'NGER results'!$N173)*M174)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q173/'NGER results'!$N173)*N174),0,('NGER results'!$Q173/'NGER results'!$N173)*N174)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q173/'NGER results'!$N173)*O174),0,('NGER results'!$Q173/'NGER results'!$N173)*O174)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q173/'NGER results'!$N173)*P174),0,('NGER results'!$Q173/'NGER results'!$N173)*P174)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q173/'NGER results'!$N173)*Q174),0,('NGER results'!$Q173/'NGER results'!$N173)*Q174)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q173/'NGER results'!$N173)*R174),0,('NGER results'!$Q173/'NGER results'!$N173)*R174)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q173/'NGER results'!$N173)*S174),0,('NGER results'!$Q173/'NGER results'!$N173)*S174)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q173/'NGER results'!$N173)*T174),0,('NGER results'!$Q173/'NGER results'!$N173)*T174)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q173/'NGER results'!$N173)*U174),0,('NGER results'!$Q173/'NGER results'!$N173)*U174)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q173/'NGER results'!$N173)*V174),0,('NGER results'!$Q173/'NGER results'!$N173)*V174)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ174*(1-EXP(-'NGER input 2'!FW172))","v":0},{"$f":"AR174*(1-EXP(-'NGER input 2'!FX172))","v":0},{"$f":"AS174*(1-EXP(-'NGER input 2'!FY172))","v":0},{"$f":"AT174*(1-EXP(-'NGER input 2'!FZ172))","v":0},{"$f":"AU174*(1-EXP(-'NGER input 2'!GA172))","v":0},{"$f":"AV174*(1-EXP(-'NGER input 2'!GB172))","v":0},{"$f":"AW174*(1-EXP(-'NGER input 2'!GC172))","v":0},{"$f":"AX174*(1-EXP(-'NGER input 2'!GD172))","v":0},{"$f":"AY174*(1-EXP(-'NGER input 2'!GE172))","v":0},{"$f":"AZ174*(1-EXP(-'NGER input 2'!GF172))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q173/'NGER results'!$N173)*BA174),0,('NGER results'!$Q173/'NGER results'!$N173)*BA174)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q173/'NGER results'!$N173)*BB174),0,('NGER results'!$Q173/'NGER results'!$N173)*BB174)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q173/'NGER results'!$N173)*BC174),0,('NGER results'!$Q173/'NGER results'!$N173)*BC174)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q173/'NGER results'!$N173)*BD174),0,('NGER results'!$Q173/'NGER results'!$N173)*BD174)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q173/'NGER results'!$N173)*BE174),0,('NGER results'!$Q173/'NGER results'!$N173)*BE174)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q173/'NGER results'!$N173)*BF174),0,('NGER results'!$Q173/'NGER results'!$N173)*BF174)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q173/'NGER results'!$N173)*BG174),0,('NGER results'!$Q173/'NGER results'!$N173)*BG174)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q173/'NGER results'!$N173)*BH174),0,('NGER results'!$Q173/'NGER results'!$N173)*BH174)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q173/'NGER results'!$N173)*BI174),0,('NGER results'!$Q173/'NGER results'!$N173)*BI174)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q173/'NGER results'!$N173)*BJ174),0,('NGER results'!$Q173/'NGER results'!$N173)*BJ174)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A174>=2016,(BA174+M174)*'NGER input 2'!$GS172*1.336*25,(BA174+M174)*'NGER input 2'!$GS172*1.336*25)","v":0},{"$f":"IF($A174>=2016,(BB174+N174)*'NGER input 2'!$GS172*1.336*25,(BB174+N174)*'NGER input 2'!$GS172*1.336*25)","v":0},{"$f":"IF($A174>=2016,(BC174+O174)*'NGER input 2'!$GS172*1.336*25,(BC174+O174)*'NGER input 2'!$GS172*1.336*25)","v":0},{"$f":"IF($A174>=2016,(BD174+P174)*'NGER input 2'!$GS172*1.336*25,(BD174+P174)*'NGER input 2'!$GS172*1.336*25)","v":0},{"$f":"IF($A174>=2016,(BE174+Q174)*'NGER input 2'!$GS172*1.336*25,(BE174+Q174)*'NGER input 2'!$GS172*1.336*25)","v":0},{"$f":"IF($A174>=2016,(BF174+R174)*'NGER input 2'!$GS172*1.336*25,(BF174+R174)*'NGER input 2'!$GS172*1.336*25)","v":0},{"$f":"IF($A174>=2016,(BG174+S174)*'NGER input 2'!$GS172*1.336*25,(BG174+S174)*'NGER input 2'!$GS172*1.336*25)","v":0},{"$f":"IF($A174>=2016,(BH174+T174)*'NGER input 2'!$GS172*1.336*25,(BH174+T174)*'NGER input 2'!$GS172*1.336*25)","v":0},{"$f":"IF($A174>=2016,(BI174+U174)*'NGER input 2'!$GS172*1.336*25,(BI174+U174)*'NGER input 2'!$GS172*1.336*25)","v":0},{"$f":"IF($A174>=2016,(BJ174+V174)*'NGER input 2'!$GS172*1.336*25,(BJ174+V174)*'NGER input 2'!$GS172*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A173","v":169},null,{"$f":"IF(OR('NGER input 2'!$A173=2013,'NGER input 2'!$A173=2014),'NGER input 2'!ES173*'NGER input 2'!FC173*'NGER input 2'!FM173*'NGER input 2'!$GQ173,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A173=2013,'NGER input 2'!$A173=2014),'NGER input 2'!ET173*'NGER input 2'!FD173*'NGER input 2'!FN173*'NGER input 2'!$GQ173,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A173=2013,'NGER input 2'!$A173=2014),'NGER input 2'!EU173*'NGER input 2'!FE173*'NGER input 2'!FO173*'NGER input 2'!$GQ173,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A173=2013,'NGER input 2'!$A173=2014),'NGER input 2'!EV173*'NGER input 2'!FF173*'NGER input 2'!FP173*'NGER input 2'!$GQ173,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A173=2013,'NGER input 2'!$A173=2014),'NGER input 2'!EW173*'NGER input 2'!FG173*'NGER input 2'!FQ173*'NGER input 2'!$GQ173,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A173=2013,'NGER input 2'!$A173=2014),'NGER input 2'!EX173*'NGER input 2'!FH173*'NGER input 2'!FR173*'NGER input 2'!$GQ173,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A173=2013,'NGER input 2'!$A173=2014),'NGER input 2'!EY173*'NGER input 2'!FI173*'NGER input 2'!FS173*'NGER input 2'!$GQ173,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A173=2013,'NGER input 2'!$A173=2014),'NGER input 2'!EZ173*'NGER input 2'!FJ173*'NGER input 2'!FT173*'NGER input 2'!$GQ173,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A173=2013,'NGER input 2'!$A173=2014),'NGER input 2'!FA173*'NGER input 2'!FK173*'NGER input 2'!FU173*'NGER input 2'!$GQ173,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A173=2013,'NGER input 2'!$A173=2014),'NGER input 2'!FB173*'NGER input 2'!FL173*'NGER input 2'!FV173*'NGER input 2'!$GQ173,0)","v":0},{"$f":"C175*(1-EXP(-'NGER input 2'!FW173*(13-'NGER input 2'!$GR173-7)/12))","v":0},{"$f":"D175*(1-EXP(-'NGER input 2'!FX173*(13-'NGER input 2'!$GR173-7)/12))","v":0},{"$f":"E175*(1-EXP(-'NGER input 2'!FY173*(13-'NGER input 2'!$GR173-7)/12))","v":0},{"$f":"F175*(1-EXP(-'NGER input 2'!FZ173*(13-'NGER input 2'!$GR173-7)/12))","v":0},{"$f":"G175*(1-EXP(-'NGER input 2'!GA173*(13-'NGER input 2'!$GR173-7)/12))","v":0},{"$f":"H175*(1-EXP(-'NGER input 2'!GB173*(13-'NGER input 2'!$GR173-7)/12))","v":0},{"$f":"I175*(1-EXP(-'NGER input 2'!GC173*(13-'NGER input 2'!$GR173-7)/12))","v":0},{"$f":"J175*(1-EXP(-'NGER input 2'!GD173*(13-'NGER input 2'!$GR173-7)/12))","v":0},{"$f":"K175*(1-EXP(-'NGER input 2'!GE173*(13-'NGER input 2'!$GR173-7)/12))","v":0},{"$f":"L175*(1-EXP(-'NGER input 2'!GF173*(13-'NGER input 2'!$GR173-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q174/'NGER results'!$N174)*M175),0,('NGER results'!$Q174/'NGER results'!$N174)*M175)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q174/'NGER results'!$N174)*N175),0,('NGER results'!$Q174/'NGER results'!$N174)*N175)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q174/'NGER results'!$N174)*O175),0,('NGER results'!$Q174/'NGER results'!$N174)*O175)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q174/'NGER results'!$N174)*P175),0,('NGER results'!$Q174/'NGER results'!$N174)*P175)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q174/'NGER results'!$N174)*Q175),0,('NGER results'!$Q174/'NGER results'!$N174)*Q175)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q174/'NGER results'!$N174)*R175),0,('NGER results'!$Q174/'NGER results'!$N174)*R175)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q174/'NGER results'!$N174)*S175),0,('NGER results'!$Q174/'NGER results'!$N174)*S175)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q174/'NGER results'!$N174)*T175),0,('NGER results'!$Q174/'NGER results'!$N174)*T175)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q174/'NGER results'!$N174)*U175),0,('NGER results'!$Q174/'NGER results'!$N174)*U175)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q174/'NGER results'!$N174)*V175),0,('NGER results'!$Q174/'NGER results'!$N174)*V175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ175*(1-EXP(-'NGER input 2'!FW173))","v":0},{"$f":"AR175*(1-EXP(-'NGER input 2'!FX173))","v":0},{"$f":"AS175*(1-EXP(-'NGER input 2'!FY173))","v":0},{"$f":"AT175*(1-EXP(-'NGER input 2'!FZ173))","v":0},{"$f":"AU175*(1-EXP(-'NGER input 2'!GA173))","v":0},{"$f":"AV175*(1-EXP(-'NGER input 2'!GB173))","v":0},{"$f":"AW175*(1-EXP(-'NGER input 2'!GC173))","v":0},{"$f":"AX175*(1-EXP(-'NGER input 2'!GD173))","v":0},{"$f":"AY175*(1-EXP(-'NGER input 2'!GE173))","v":0},{"$f":"AZ175*(1-EXP(-'NGER input 2'!GF173))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q174/'NGER results'!$N174)*BA175),0,('NGER results'!$Q174/'NGER results'!$N174)*BA175)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q174/'NGER results'!$N174)*BB175),0,('NGER results'!$Q174/'NGER results'!$N174)*BB175)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q174/'NGER results'!$N174)*BC175),0,('NGER results'!$Q174/'NGER results'!$N174)*BC175)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q174/'NGER results'!$N174)*BD175),0,('NGER results'!$Q174/'NGER results'!$N174)*BD175)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q174/'NGER results'!$N174)*BE175),0,('NGER results'!$Q174/'NGER results'!$N174)*BE175)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q174/'NGER results'!$N174)*BF175),0,('NGER results'!$Q174/'NGER results'!$N174)*BF175)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q174/'NGER results'!$N174)*BG175),0,('NGER results'!$Q174/'NGER results'!$N174)*BG175)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q174/'NGER results'!$N174)*BH175),0,('NGER results'!$Q174/'NGER results'!$N174)*BH175)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q174/'NGER results'!$N174)*BI175),0,('NGER results'!$Q174/'NGER results'!$N174)*BI175)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q174/'NGER results'!$N174)*BJ175),0,('NGER results'!$Q174/'NGER results'!$N174)*BJ175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A175>=2016,(BA175+M175)*'NGER input 2'!$GS173*1.336*25,(BA175+M175)*'NGER input 2'!$GS173*1.336*25)","v":0},{"$f":"IF($A175>=2016,(BB175+N175)*'NGER input 2'!$GS173*1.336*25,(BB175+N175)*'NGER input 2'!$GS173*1.336*25)","v":0},{"$f":"IF($A175>=2016,(BC175+O175)*'NGER input 2'!$GS173*1.336*25,(BC175+O175)*'NGER input 2'!$GS173*1.336*25)","v":0},{"$f":"IF($A175>=2016,(BD175+P175)*'NGER input 2'!$GS173*1.336*25,(BD175+P175)*'NGER input 2'!$GS173*1.336*25)","v":0},{"$f":"IF($A175>=2016,(BE175+Q175)*'NGER input 2'!$GS173*1.336*25,(BE175+Q175)*'NGER input 2'!$GS173*1.336*25)","v":0},{"$f":"IF($A175>=2016,(BF175+R175)*'NGER input 2'!$GS173*1.336*25,(BF175+R175)*'NGER input 2'!$GS173*1.336*25)","v":0},{"$f":"IF($A175>=2016,(BG175+S175)*'NGER input 2'!$GS173*1.336*25,(BG175+S175)*'NGER input 2'!$GS173*1.336*25)","v":0},{"$f":"IF($A175>=2016,(BH175+T175)*'NGER input 2'!$GS173*1.336*25,(BH175+T175)*'NGER input 2'!$GS173*1.336*25)","v":0},{"$f":"IF($A175>=2016,(BI175+U175)*'NGER input 2'!$GS173*1.336*25,(BI175+U175)*'NGER input 2'!$GS173*1.336*25)","v":0},{"$f":"IF($A175>=2016,(BJ175+V175)*'NGER input 2'!$GS173*1.336*25,(BJ175+V175)*'NGER input 2'!$GS173*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A174","v":170},null,{"$f":"IF(OR('NGER input 2'!$A174=2013,'NGER input 2'!$A174=2014),'NGER input 2'!ES174*'NGER input 2'!FC174*'NGER input 2'!FM174*'NGER input 2'!$GQ174,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A174=2013,'NGER input 2'!$A174=2014),'NGER input 2'!ET174*'NGER input 2'!FD174*'NGER input 2'!FN174*'NGER input 2'!$GQ174,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A174=2013,'NGER input 2'!$A174=2014),'NGER input 2'!EU174*'NGER input 2'!FE174*'NGER input 2'!FO174*'NGER input 2'!$GQ174,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A174=2013,'NGER input 2'!$A174=2014),'NGER input 2'!EV174*'NGER input 2'!FF174*'NGER input 2'!FP174*'NGER input 2'!$GQ174,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A174=2013,'NGER input 2'!$A174=2014),'NGER input 2'!EW174*'NGER input 2'!FG174*'NGER input 2'!FQ174*'NGER input 2'!$GQ174,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A174=2013,'NGER input 2'!$A174=2014),'NGER input 2'!EX174*'NGER input 2'!FH174*'NGER input 2'!FR174*'NGER input 2'!$GQ174,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A174=2013,'NGER input 2'!$A174=2014),'NGER input 2'!EY174*'NGER input 2'!FI174*'NGER input 2'!FS174*'NGER input 2'!$GQ174,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A174=2013,'NGER input 2'!$A174=2014),'NGER input 2'!EZ174*'NGER input 2'!FJ174*'NGER input 2'!FT174*'NGER input 2'!$GQ174,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A174=2013,'NGER input 2'!$A174=2014),'NGER input 2'!FA174*'NGER input 2'!FK174*'NGER input 2'!FU174*'NGER input 2'!$GQ174,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A174=2013,'NGER input 2'!$A174=2014),'NGER input 2'!FB174*'NGER input 2'!FL174*'NGER input 2'!FV174*'NGER input 2'!$GQ174,0)","v":0},{"$f":"C176*(1-EXP(-'NGER input 2'!FW174*(13-'NGER input 2'!$GR174-7)/12))","v":0},{"$f":"D176*(1-EXP(-'NGER input 2'!FX174*(13-'NGER input 2'!$GR174-7)/12))","v":0},{"$f":"E176*(1-EXP(-'NGER input 2'!FY174*(13-'NGER input 2'!$GR174-7)/12))","v":0},{"$f":"F176*(1-EXP(-'NGER input 2'!FZ174*(13-'NGER input 2'!$GR174-7)/12))","v":0},{"$f":"G176*(1-EXP(-'NGER input 2'!GA174*(13-'NGER input 2'!$GR174-7)/12))","v":0},{"$f":"H176*(1-EXP(-'NGER input 2'!GB174*(13-'NGER input 2'!$GR174-7)/12))","v":0},{"$f":"I176*(1-EXP(-'NGER input 2'!GC174*(13-'NGER input 2'!$GR174-7)/12))","v":0},{"$f":"J176*(1-EXP(-'NGER input 2'!GD174*(13-'NGER input 2'!$GR174-7)/12))","v":0},{"$f":"K176*(1-EXP(-'NGER input 2'!GE174*(13-'NGER input 2'!$GR174-7)/12))","v":0},{"$f":"L176*(1-EXP(-'NGER input 2'!GF174*(13-'NGER input 2'!$GR174-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q175/'NGER results'!$N175)*M176),0,('NGER results'!$Q175/'NGER results'!$N175)*M176)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q175/'NGER results'!$N175)*N176),0,('NGER results'!$Q175/'NGER results'!$N175)*N176)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q175/'NGER results'!$N175)*O176),0,('NGER results'!$Q175/'NGER results'!$N175)*O176)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q175/'NGER results'!$N175)*P176),0,('NGER results'!$Q175/'NGER results'!$N175)*P176)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q175/'NGER results'!$N175)*Q176),0,('NGER results'!$Q175/'NGER results'!$N175)*Q176)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q175/'NGER results'!$N175)*R176),0,('NGER results'!$Q175/'NGER results'!$N175)*R176)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q175/'NGER results'!$N175)*S176),0,('NGER results'!$Q175/'NGER results'!$N175)*S176)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q175/'NGER results'!$N175)*T176),0,('NGER results'!$Q175/'NGER results'!$N175)*T176)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q175/'NGER results'!$N175)*U176),0,('NGER results'!$Q175/'NGER results'!$N175)*U176)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q175/'NGER results'!$N175)*V176),0,('NGER results'!$Q175/'NGER results'!$N175)*V176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ176*(1-EXP(-'NGER input 2'!FW174))","v":0},{"$f":"AR176*(1-EXP(-'NGER input 2'!FX174))","v":0},{"$f":"AS176*(1-EXP(-'NGER input 2'!FY174))","v":0},{"$f":"AT176*(1-EXP(-'NGER input 2'!FZ174))","v":0},{"$f":"AU176*(1-EXP(-'NGER input 2'!GA174))","v":0},{"$f":"AV176*(1-EXP(-'NGER input 2'!GB174))","v":0},{"$f":"AW176*(1-EXP(-'NGER input 2'!GC174))","v":0},{"$f":"AX176*(1-EXP(-'NGER input 2'!GD174))","v":0},{"$f":"AY176*(1-EXP(-'NGER input 2'!GE174))","v":0},{"$f":"AZ176*(1-EXP(-'NGER input 2'!GF174))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q175/'NGER results'!$N175)*BA176),0,('NGER results'!$Q175/'NGER results'!$N175)*BA176)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q175/'NGER results'!$N175)*BB176),0,('NGER results'!$Q175/'NGER results'!$N175)*BB176)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q175/'NGER results'!$N175)*BC176),0,('NGER results'!$Q175/'NGER results'!$N175)*BC176)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q175/'NGER results'!$N175)*BD176),0,('NGER results'!$Q175/'NGER results'!$N175)*BD176)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q175/'NGER results'!$N175)*BE176),0,('NGER results'!$Q175/'NGER results'!$N175)*BE176)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q175/'NGER results'!$N175)*BF176),0,('NGER results'!$Q175/'NGER results'!$N175)*BF176)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q175/'NGER results'!$N175)*BG176),0,('NGER results'!$Q175/'NGER results'!$N175)*BG176)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q175/'NGER results'!$N175)*BH176),0,('NGER results'!$Q175/'NGER results'!$N175)*BH176)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q175/'NGER results'!$N175)*BI176),0,('NGER results'!$Q175/'NGER results'!$N175)*BI176)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q175/'NGER results'!$N175)*BJ176),0,('NGER results'!$Q175/'NGER results'!$N175)*BJ176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A176>=2016,(BA176+M176)*'NGER input 2'!$GS174*1.336*25,(BA176+M176)*'NGER input 2'!$GS174*1.336*25)","v":0},{"$f":"IF($A176>=2016,(BB176+N176)*'NGER input 2'!$GS174*1.336*25,(BB176+N176)*'NGER input 2'!$GS174*1.336*25)","v":0},{"$f":"IF($A176>=2016,(BC176+O176)*'NGER input 2'!$GS174*1.336*25,(BC176+O176)*'NGER input 2'!$GS174*1.336*25)","v":0},{"$f":"IF($A176>=2016,(BD176+P176)*'NGER input 2'!$GS174*1.336*25,(BD176+P176)*'NGER input 2'!$GS174*1.336*25)","v":0},{"$f":"IF($A176>=2016,(BE176+Q176)*'NGER input 2'!$GS174*1.336*25,(BE176+Q176)*'NGER input 2'!$GS174*1.336*25)","v":0},{"$f":"IF($A176>=2016,(BF176+R176)*'NGER input 2'!$GS174*1.336*25,(BF176+R176)*'NGER input 2'!$GS174*1.336*25)","v":0},{"$f":"IF($A176>=2016,(BG176+S176)*'NGER input 2'!$GS174*1.336*25,(BG176+S176)*'NGER input 2'!$GS174*1.336*25)","v":0},{"$f":"IF($A176>=2016,(BH176+T176)*'NGER input 2'!$GS174*1.336*25,(BH176+T176)*'NGER input 2'!$GS174*1.336*25)","v":0},{"$f":"IF($A176>=2016,(BI176+U176)*'NGER input 2'!$GS174*1.336*25,(BI176+U176)*'NGER input 2'!$GS174*1.336*25)","v":0},{"$f":"IF($A176>=2016,(BJ176+V176)*'NGER input 2'!$GS174*1.336*25,(BJ176+V176)*'NGER input 2'!$GS174*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A175","v":171},null,{"$f":"IF(OR('NGER input 2'!$A175=2013,'NGER input 2'!$A175=2014),'NGER input 2'!ES175*'NGER input 2'!FC175*'NGER input 2'!FM175*'NGER input 2'!$GQ175,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A175=2013,'NGER input 2'!$A175=2014),'NGER input 2'!ET175*'NGER input 2'!FD175*'NGER input 2'!FN175*'NGER input 2'!$GQ175,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A175=2013,'NGER input 2'!$A175=2014),'NGER input 2'!EU175*'NGER input 2'!FE175*'NGER input 2'!FO175*'NGER input 2'!$GQ175,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A175=2013,'NGER input 2'!$A175=2014),'NGER input 2'!EV175*'NGER input 2'!FF175*'NGER input 2'!FP175*'NGER input 2'!$GQ175,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A175=2013,'NGER input 2'!$A175=2014),'NGER input 2'!EW175*'NGER input 2'!FG175*'NGER input 2'!FQ175*'NGER input 2'!$GQ175,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A175=2013,'NGER input 2'!$A175=2014),'NGER input 2'!EX175*'NGER input 2'!FH175*'NGER input 2'!FR175*'NGER input 2'!$GQ175,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A175=2013,'NGER input 2'!$A175=2014),'NGER input 2'!EY175*'NGER input 2'!FI175*'NGER input 2'!FS175*'NGER input 2'!$GQ175,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A175=2013,'NGER input 2'!$A175=2014),'NGER input 2'!EZ175*'NGER input 2'!FJ175*'NGER input 2'!FT175*'NGER input 2'!$GQ175,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A175=2013,'NGER input 2'!$A175=2014),'NGER input 2'!FA175*'NGER input 2'!FK175*'NGER input 2'!FU175*'NGER input 2'!$GQ175,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A175=2013,'NGER input 2'!$A175=2014),'NGER input 2'!FB175*'NGER input 2'!FL175*'NGER input 2'!FV175*'NGER input 2'!$GQ175,0)","v":0},{"$f":"C177*(1-EXP(-'NGER input 2'!FW175*(13-'NGER input 2'!$GR175-7)/12))","v":0},{"$f":"D177*(1-EXP(-'NGER input 2'!FX175*(13-'NGER input 2'!$GR175-7)/12))","v":0},{"$f":"E177*(1-EXP(-'NGER input 2'!FY175*(13-'NGER input 2'!$GR175-7)/12))","v":0},{"$f":"F177*(1-EXP(-'NGER input 2'!FZ175*(13-'NGER input 2'!$GR175-7)/12))","v":0},{"$f":"G177*(1-EXP(-'NGER input 2'!GA175*(13-'NGER input 2'!$GR175-7)/12))","v":0},{"$f":"H177*(1-EXP(-'NGER input 2'!GB175*(13-'NGER input 2'!$GR175-7)/12))","v":0},{"$f":"I177*(1-EXP(-'NGER input 2'!GC175*(13-'NGER input 2'!$GR175-7)/12))","v":0},{"$f":"J177*(1-EXP(-'NGER input 2'!GD175*(13-'NGER input 2'!$GR175-7)/12))","v":0},{"$f":"K177*(1-EXP(-'NGER input 2'!GE175*(13-'NGER input 2'!$GR175-7)/12))","v":0},{"$f":"L177*(1-EXP(-'NGER input 2'!GF175*(13-'NGER input 2'!$GR175-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q176/'NGER results'!$N176)*M177),0,('NGER results'!$Q176/'NGER results'!$N176)*M177)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q176/'NGER results'!$N176)*N177),0,('NGER results'!$Q176/'NGER results'!$N176)*N177)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q176/'NGER results'!$N176)*O177),0,('NGER results'!$Q176/'NGER results'!$N176)*O177)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q176/'NGER results'!$N176)*P177),0,('NGER results'!$Q176/'NGER results'!$N176)*P177)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q176/'NGER results'!$N176)*Q177),0,('NGER results'!$Q176/'NGER results'!$N176)*Q177)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q176/'NGER results'!$N176)*R177),0,('NGER results'!$Q176/'NGER results'!$N176)*R177)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q176/'NGER results'!$N176)*S177),0,('NGER results'!$Q176/'NGER results'!$N176)*S177)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q176/'NGER results'!$N176)*T177),0,('NGER results'!$Q176/'NGER results'!$N176)*T177)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q176/'NGER results'!$N176)*U177),0,('NGER results'!$Q176/'NGER results'!$N176)*U177)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q176/'NGER results'!$N176)*V177),0,('NGER results'!$Q176/'NGER results'!$N176)*V177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ177*(1-EXP(-'NGER input 2'!FW175))","v":0},{"$f":"AR177*(1-EXP(-'NGER input 2'!FX175))","v":0},{"$f":"AS177*(1-EXP(-'NGER input 2'!FY175))","v":0},{"$f":"AT177*(1-EXP(-'NGER input 2'!FZ175))","v":0},{"$f":"AU177*(1-EXP(-'NGER input 2'!GA175))","v":0},{"$f":"AV177*(1-EXP(-'NGER input 2'!GB175))","v":0},{"$f":"AW177*(1-EXP(-'NGER input 2'!GC175))","v":0},{"$f":"AX177*(1-EXP(-'NGER input 2'!GD175))","v":0},{"$f":"AY177*(1-EXP(-'NGER input 2'!GE175))","v":0},{"$f":"AZ177*(1-EXP(-'NGER input 2'!GF175))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q176/'NGER results'!$N176)*BA177),0,('NGER results'!$Q176/'NGER results'!$N176)*BA177)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q176/'NGER results'!$N176)*BB177),0,('NGER results'!$Q176/'NGER results'!$N176)*BB177)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q176/'NGER results'!$N176)*BC177),0,('NGER results'!$Q176/'NGER results'!$N176)*BC177)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q176/'NGER results'!$N176)*BD177),0,('NGER results'!$Q176/'NGER results'!$N176)*BD177)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q176/'NGER results'!$N176)*BE177),0,('NGER results'!$Q176/'NGER results'!$N176)*BE177)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q176/'NGER results'!$N176)*BF177),0,('NGER results'!$Q176/'NGER results'!$N176)*BF177)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q176/'NGER results'!$N176)*BG177),0,('NGER results'!$Q176/'NGER results'!$N176)*BG177)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q176/'NGER results'!$N176)*BH177),0,('NGER results'!$Q176/'NGER results'!$N176)*BH177)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q176/'NGER results'!$N176)*BI177),0,('NGER results'!$Q176/'NGER results'!$N176)*BI177)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q176/'NGER results'!$N176)*BJ177),0,('NGER results'!$Q176/'NGER results'!$N176)*BJ177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A177>=2016,(BA177+M177)*'NGER input 2'!$GS175*1.336*25,(BA177+M177)*'NGER input 2'!$GS175*1.336*25)","v":0},{"$f":"IF($A177>=2016,(BB177+N177)*'NGER input 2'!$GS175*1.336*25,(BB177+N177)*'NGER input 2'!$GS175*1.336*25)","v":0},{"$f":"IF($A177>=2016,(BC177+O177)*'NGER input 2'!$GS175*1.336*25,(BC177+O177)*'NGER input 2'!$GS175*1.336*25)","v":0},{"$f":"IF($A177>=2016,(BD177+P177)*'NGER input 2'!$GS175*1.336*25,(BD177+P177)*'NGER input 2'!$GS175*1.336*25)","v":0},{"$f":"IF($A177>=2016,(BE177+Q177)*'NGER input 2'!$GS175*1.336*25,(BE177+Q177)*'NGER input 2'!$GS175*1.336*25)","v":0},{"$f":"IF($A177>=2016,(BF177+R177)*'NGER input 2'!$GS175*1.336*25,(BF177+R177)*'NGER input 2'!$GS175*1.336*25)","v":0},{"$f":"IF($A177>=2016,(BG177+S177)*'NGER input 2'!$GS175*1.336*25,(BG177+S177)*'NGER input 2'!$GS175*1.336*25)","v":0},{"$f":"IF($A177>=2016,(BH177+T177)*'NGER input 2'!$GS175*1.336*25,(BH177+T177)*'NGER input 2'!$GS175*1.336*25)","v":0},{"$f":"IF($A177>=2016,(BI177+U177)*'NGER input 2'!$GS175*1.336*25,(BI177+U177)*'NGER input 2'!$GS175*1.336*25)","v":0},{"$f":"IF($A177>=2016,(BJ177+V177)*'NGER input 2'!$GS175*1.336*25,(BJ177+V177)*'NGER input 2'!$GS175*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A176","v":172},null,{"$f":"IF(OR('NGER input 2'!$A176=2013,'NGER input 2'!$A176=2014),'NGER input 2'!ES176*'NGER input 2'!FC176*'NGER input 2'!FM176*'NGER input 2'!$GQ176,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A176=2013,'NGER input 2'!$A176=2014),'NGER input 2'!ET176*'NGER input 2'!FD176*'NGER input 2'!FN176*'NGER input 2'!$GQ176,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A176=2013,'NGER input 2'!$A176=2014),'NGER input 2'!EU176*'NGER input 2'!FE176*'NGER input 2'!FO176*'NGER input 2'!$GQ176,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A176=2013,'NGER input 2'!$A176=2014),'NGER input 2'!EV176*'NGER input 2'!FF176*'NGER input 2'!FP176*'NGER input 2'!$GQ176,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A176=2013,'NGER input 2'!$A176=2014),'NGER input 2'!EW176*'NGER input 2'!FG176*'NGER input 2'!FQ176*'NGER input 2'!$GQ176,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A176=2013,'NGER input 2'!$A176=2014),'NGER input 2'!EX176*'NGER input 2'!FH176*'NGER input 2'!FR176*'NGER input 2'!$GQ176,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A176=2013,'NGER input 2'!$A176=2014),'NGER input 2'!EY176*'NGER input 2'!FI176*'NGER input 2'!FS176*'NGER input 2'!$GQ176,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A176=2013,'NGER input 2'!$A176=2014),'NGER input 2'!EZ176*'NGER input 2'!FJ176*'NGER input 2'!FT176*'NGER input 2'!$GQ176,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A176=2013,'NGER input 2'!$A176=2014),'NGER input 2'!FA176*'NGER input 2'!FK176*'NGER input 2'!FU176*'NGER input 2'!$GQ176,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A176=2013,'NGER input 2'!$A176=2014),'NGER input 2'!FB176*'NGER input 2'!FL176*'NGER input 2'!FV176*'NGER input 2'!$GQ176,0)","v":0},{"$f":"C178*(1-EXP(-'NGER input 2'!FW176*(13-'NGER input 2'!$GR176-7)/12))","v":0},{"$f":"D178*(1-EXP(-'NGER input 2'!FX176*(13-'NGER input 2'!$GR176-7)/12))","v":0},{"$f":"E178*(1-EXP(-'NGER input 2'!FY176*(13-'NGER input 2'!$GR176-7)/12))","v":0},{"$f":"F178*(1-EXP(-'NGER input 2'!FZ176*(13-'NGER input 2'!$GR176-7)/12))","v":0},{"$f":"G178*(1-EXP(-'NGER input 2'!GA176*(13-'NGER input 2'!$GR176-7)/12))","v":0},{"$f":"H178*(1-EXP(-'NGER input 2'!GB176*(13-'NGER input 2'!$GR176-7)/12))","v":0},{"$f":"I178*(1-EXP(-'NGER input 2'!GC176*(13-'NGER input 2'!$GR176-7)/12))","v":0},{"$f":"J178*(1-EXP(-'NGER input 2'!GD176*(13-'NGER input 2'!$GR176-7)/12))","v":0},{"$f":"K178*(1-EXP(-'NGER input 2'!GE176*(13-'NGER input 2'!$GR176-7)/12))","v":0},{"$f":"L178*(1-EXP(-'NGER input 2'!GF176*(13-'NGER input 2'!$GR176-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q177/'NGER results'!$N177)*M178),0,('NGER results'!$Q177/'NGER results'!$N177)*M178)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q177/'NGER results'!$N177)*N178),0,('NGER results'!$Q177/'NGER results'!$N177)*N178)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q177/'NGER results'!$N177)*O178),0,('NGER results'!$Q177/'NGER results'!$N177)*O178)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q177/'NGER results'!$N177)*P178),0,('NGER results'!$Q177/'NGER results'!$N177)*P178)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q177/'NGER results'!$N177)*Q178),0,('NGER results'!$Q177/'NGER results'!$N177)*Q178)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q177/'NGER results'!$N177)*R178),0,('NGER results'!$Q177/'NGER results'!$N177)*R178)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q177/'NGER results'!$N177)*S178),0,('NGER results'!$Q177/'NGER results'!$N177)*S178)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q177/'NGER results'!$N177)*T178),0,('NGER results'!$Q177/'NGER results'!$N177)*T178)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q177/'NGER results'!$N177)*U178),0,('NGER results'!$Q177/'NGER results'!$N177)*U178)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q177/'NGER results'!$N177)*V178),0,('NGER results'!$Q177/'NGER results'!$N177)*V178)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ178*(1-EXP(-'NGER input 2'!FW176))","v":0},{"$f":"AR178*(1-EXP(-'NGER input 2'!FX176))","v":0},{"$f":"AS178*(1-EXP(-'NGER input 2'!FY176))","v":0},{"$f":"AT178*(1-EXP(-'NGER input 2'!FZ176))","v":0},{"$f":"AU178*(1-EXP(-'NGER input 2'!GA176))","v":0},{"$f":"AV178*(1-EXP(-'NGER input 2'!GB176))","v":0},{"$f":"AW178*(1-EXP(-'NGER input 2'!GC176))","v":0},{"$f":"AX178*(1-EXP(-'NGER input 2'!GD176))","v":0},{"$f":"AY178*(1-EXP(-'NGER input 2'!GE176))","v":0},{"$f":"AZ178*(1-EXP(-'NGER input 2'!GF176))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q177/'NGER results'!$N177)*BA178),0,('NGER results'!$Q177/'NGER results'!$N177)*BA178)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q177/'NGER results'!$N177)*BB178),0,('NGER results'!$Q177/'NGER results'!$N177)*BB178)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q177/'NGER results'!$N177)*BC178),0,('NGER results'!$Q177/'NGER results'!$N177)*BC178)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q177/'NGER results'!$N177)*BD178),0,('NGER results'!$Q177/'NGER results'!$N177)*BD178)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q177/'NGER results'!$N177)*BE178),0,('NGER results'!$Q177/'NGER results'!$N177)*BE178)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q177/'NGER results'!$N177)*BF178),0,('NGER results'!$Q177/'NGER results'!$N177)*BF178)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q177/'NGER results'!$N177)*BG178),0,('NGER results'!$Q177/'NGER results'!$N177)*BG178)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q177/'NGER results'!$N177)*BH178),0,('NGER results'!$Q177/'NGER results'!$N177)*BH178)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q177/'NGER results'!$N177)*BI178),0,('NGER results'!$Q177/'NGER results'!$N177)*BI178)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q177/'NGER results'!$N177)*BJ178),0,('NGER results'!$Q177/'NGER results'!$N177)*BJ178)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A178>=2016,(BA178+M178)*'NGER input 2'!$GS176*1.336*25,(BA178+M178)*'NGER input 2'!$GS176*1.336*25)","v":0},{"$f":"IF($A178>=2016,(BB178+N178)*'NGER input 2'!$GS176*1.336*25,(BB178+N178)*'NGER input 2'!$GS176*1.336*25)","v":0},{"$f":"IF($A178>=2016,(BC178+O178)*'NGER input 2'!$GS176*1.336*25,(BC178+O178)*'NGER input 2'!$GS176*1.336*25)","v":0},{"$f":"IF($A178>=2016,(BD178+P178)*'NGER input 2'!$GS176*1.336*25,(BD178+P178)*'NGER input 2'!$GS176*1.336*25)","v":0},{"$f":"IF($A178>=2016,(BE178+Q178)*'NGER input 2'!$GS176*1.336*25,(BE178+Q178)*'NGER input 2'!$GS176*1.336*25)","v":0},{"$f":"IF($A178>=2016,(BF178+R178)*'NGER input 2'!$GS176*1.336*25,(BF178+R178)*'NGER input 2'!$GS176*1.336*25)","v":0},{"$f":"IF($A178>=2016,(BG178+S178)*'NGER input 2'!$GS176*1.336*25,(BG178+S178)*'NGER input 2'!$GS176*1.336*25)","v":0},{"$f":"IF($A178>=2016,(BH178+T178)*'NGER input 2'!$GS176*1.336*25,(BH178+T178)*'NGER input 2'!$GS176*1.336*25)","v":0},{"$f":"IF($A178>=2016,(BI178+U178)*'NGER input 2'!$GS176*1.336*25,(BI178+U178)*'NGER input 2'!$GS176*1.336*25)","v":0},{"$f":"IF($A178>=2016,(BJ178+V178)*'NGER input 2'!$GS176*1.336*25,(BJ178+V178)*'NGER input 2'!$GS176*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A177","v":173},null,{"$f":"IF(OR('NGER input 2'!$A177=2013,'NGER input 2'!$A177=2014),'NGER input 2'!ES177*'NGER input 2'!FC177*'NGER input 2'!FM177*'NGER input 2'!$GQ177,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A177=2013,'NGER input 2'!$A177=2014),'NGER input 2'!ET177*'NGER input 2'!FD177*'NGER input 2'!FN177*'NGER input 2'!$GQ177,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A177=2013,'NGER input 2'!$A177=2014),'NGER input 2'!EU177*'NGER input 2'!FE177*'NGER input 2'!FO177*'NGER input 2'!$GQ177,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A177=2013,'NGER input 2'!$A177=2014),'NGER input 2'!EV177*'NGER input 2'!FF177*'NGER input 2'!FP177*'NGER input 2'!$GQ177,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A177=2013,'NGER input 2'!$A177=2014),'NGER input 2'!EW177*'NGER input 2'!FG177*'NGER input 2'!FQ177*'NGER input 2'!$GQ177,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A177=2013,'NGER input 2'!$A177=2014),'NGER input 2'!EX177*'NGER input 2'!FH177*'NGER input 2'!FR177*'NGER input 2'!$GQ177,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A177=2013,'NGER input 2'!$A177=2014),'NGER input 2'!EY177*'NGER input 2'!FI177*'NGER input 2'!FS177*'NGER input 2'!$GQ177,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A177=2013,'NGER input 2'!$A177=2014),'NGER input 2'!EZ177*'NGER input 2'!FJ177*'NGER input 2'!FT177*'NGER input 2'!$GQ177,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A177=2013,'NGER input 2'!$A177=2014),'NGER input 2'!FA177*'NGER input 2'!FK177*'NGER input 2'!FU177*'NGER input 2'!$GQ177,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A177=2013,'NGER input 2'!$A177=2014),'NGER input 2'!FB177*'NGER input 2'!FL177*'NGER input 2'!FV177*'NGER input 2'!$GQ177,0)","v":0},{"$f":"C179*(1-EXP(-'NGER input 2'!FW177*(13-'NGER input 2'!$GR177-7)/12))","v":0},{"$f":"D179*(1-EXP(-'NGER input 2'!FX177*(13-'NGER input 2'!$GR177-7)/12))","v":0},{"$f":"E179*(1-EXP(-'NGER input 2'!FY177*(13-'NGER input 2'!$GR177-7)/12))","v":0},{"$f":"F179*(1-EXP(-'NGER input 2'!FZ177*(13-'NGER input 2'!$GR177-7)/12))","v":0},{"$f":"G179*(1-EXP(-'NGER input 2'!GA177*(13-'NGER input 2'!$GR177-7)/12))","v":0},{"$f":"H179*(1-EXP(-'NGER input 2'!GB177*(13-'NGER input 2'!$GR177-7)/12))","v":0},{"$f":"I179*(1-EXP(-'NGER input 2'!GC177*(13-'NGER input 2'!$GR177-7)/12))","v":0},{"$f":"J179*(1-EXP(-'NGER input 2'!GD177*(13-'NGER input 2'!$GR177-7)/12))","v":0},{"$f":"K179*(1-EXP(-'NGER input 2'!GE177*(13-'NGER input 2'!$GR177-7)/12))","v":0},{"$f":"L179*(1-EXP(-'NGER input 2'!GF177*(13-'NGER input 2'!$GR177-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q178/'NGER results'!$N178)*M179),0,('NGER results'!$Q178/'NGER results'!$N178)*M179)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q178/'NGER results'!$N178)*N179),0,('NGER results'!$Q178/'NGER results'!$N178)*N179)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q178/'NGER results'!$N178)*O179),0,('NGER results'!$Q178/'NGER results'!$N178)*O179)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q178/'NGER results'!$N178)*P179),0,('NGER results'!$Q178/'NGER results'!$N178)*P179)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q178/'NGER results'!$N178)*Q179),0,('NGER results'!$Q178/'NGER results'!$N178)*Q179)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q178/'NGER results'!$N178)*R179),0,('NGER results'!$Q178/'NGER results'!$N178)*R179)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q178/'NGER results'!$N178)*S179),0,('NGER results'!$Q178/'NGER results'!$N178)*S179)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q178/'NGER results'!$N178)*T179),0,('NGER results'!$Q178/'NGER results'!$N178)*T179)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q178/'NGER results'!$N178)*U179),0,('NGER results'!$Q178/'NGER results'!$N178)*U179)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q178/'NGER results'!$N178)*V179),0,('NGER results'!$Q178/'NGER results'!$N178)*V179)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ179*(1-EXP(-'NGER input 2'!FW177))","v":0},{"$f":"AR179*(1-EXP(-'NGER input 2'!FX177))","v":0},{"$f":"AS179*(1-EXP(-'NGER input 2'!FY177))","v":0},{"$f":"AT179*(1-EXP(-'NGER input 2'!FZ177))","v":0},{"$f":"AU179*(1-EXP(-'NGER input 2'!GA177))","v":0},{"$f":"AV179*(1-EXP(-'NGER input 2'!GB177))","v":0},{"$f":"AW179*(1-EXP(-'NGER input 2'!GC177))","v":0},{"$f":"AX179*(1-EXP(-'NGER input 2'!GD177))","v":0},{"$f":"AY179*(1-EXP(-'NGER input 2'!GE177))","v":0},{"$f":"AZ179*(1-EXP(-'NGER input 2'!GF177))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q178/'NGER results'!$N178)*BA179),0,('NGER results'!$Q178/'NGER results'!$N178)*BA179)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q178/'NGER results'!$N178)*BB179),0,('NGER results'!$Q178/'NGER results'!$N178)*BB179)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q178/'NGER results'!$N178)*BC179),0,('NGER results'!$Q178/'NGER results'!$N178)*BC179)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q178/'NGER results'!$N178)*BD179),0,('NGER results'!$Q178/'NGER results'!$N178)*BD179)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q178/'NGER results'!$N178)*BE179),0,('NGER results'!$Q178/'NGER results'!$N178)*BE179)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q178/'NGER results'!$N178)*BF179),0,('NGER results'!$Q178/'NGER results'!$N178)*BF179)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q178/'NGER results'!$N178)*BG179),0,('NGER results'!$Q178/'NGER results'!$N178)*BG179)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q178/'NGER results'!$N178)*BH179),0,('NGER results'!$Q178/'NGER results'!$N178)*BH179)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q178/'NGER results'!$N178)*BI179),0,('NGER results'!$Q178/'NGER results'!$N178)*BI179)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q178/'NGER results'!$N178)*BJ179),0,('NGER results'!$Q178/'NGER results'!$N178)*BJ179)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A179>=2016,(BA179+M179)*'NGER input 2'!$GS177*1.336*25,(BA179+M179)*'NGER input 2'!$GS177*1.336*25)","v":0},{"$f":"IF($A179>=2016,(BB179+N179)*'NGER input 2'!$GS177*1.336*25,(BB179+N179)*'NGER input 2'!$GS177*1.336*25)","v":0},{"$f":"IF($A179>=2016,(BC179+O179)*'NGER input 2'!$GS177*1.336*25,(BC179+O179)*'NGER input 2'!$GS177*1.336*25)","v":0},{"$f":"IF($A179>=2016,(BD179+P179)*'NGER input 2'!$GS177*1.336*25,(BD179+P179)*'NGER input 2'!$GS177*1.336*25)","v":0},{"$f":"IF($A179>=2016,(BE179+Q179)*'NGER input 2'!$GS177*1.336*25,(BE179+Q179)*'NGER input 2'!$GS177*1.336*25)","v":0},{"$f":"IF($A179>=2016,(BF179+R179)*'NGER input 2'!$GS177*1.336*25,(BF179+R179)*'NGER input 2'!$GS177*1.336*25)","v":0},{"$f":"IF($A179>=2016,(BG179+S179)*'NGER input 2'!$GS177*1.336*25,(BG179+S179)*'NGER input 2'!$GS177*1.336*25)","v":0},{"$f":"IF($A179>=2016,(BH179+T179)*'NGER input 2'!$GS177*1.336*25,(BH179+T179)*'NGER input 2'!$GS177*1.336*25)","v":0},{"$f":"IF($A179>=2016,(BI179+U179)*'NGER input 2'!$GS177*1.336*25,(BI179+U179)*'NGER input 2'!$GS177*1.336*25)","v":0},{"$f":"IF($A179>=2016,(BJ179+V179)*'NGER input 2'!$GS177*1.336*25,(BJ179+V179)*'NGER input 2'!$GS177*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A178","v":174},null,{"$f":"IF(OR('NGER input 2'!$A178=2013,'NGER input 2'!$A178=2014),'NGER input 2'!ES178*'NGER input 2'!FC178*'NGER input 2'!FM178*'NGER input 2'!$GQ178,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A178=2013,'NGER input 2'!$A178=2014),'NGER input 2'!ET178*'NGER input 2'!FD178*'NGER input 2'!FN178*'NGER input 2'!$GQ178,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A178=2013,'NGER input 2'!$A178=2014),'NGER input 2'!EU178*'NGER input 2'!FE178*'NGER input 2'!FO178*'NGER input 2'!$GQ178,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A178=2013,'NGER input 2'!$A178=2014),'NGER input 2'!EV178*'NGER input 2'!FF178*'NGER input 2'!FP178*'NGER input 2'!$GQ178,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A178=2013,'NGER input 2'!$A178=2014),'NGER input 2'!EW178*'NGER input 2'!FG178*'NGER input 2'!FQ178*'NGER input 2'!$GQ178,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A178=2013,'NGER input 2'!$A178=2014),'NGER input 2'!EX178*'NGER input 2'!FH178*'NGER input 2'!FR178*'NGER input 2'!$GQ178,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A178=2013,'NGER input 2'!$A178=2014),'NGER input 2'!EY178*'NGER input 2'!FI178*'NGER input 2'!FS178*'NGER input 2'!$GQ178,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A178=2013,'NGER input 2'!$A178=2014),'NGER input 2'!EZ178*'NGER input 2'!FJ178*'NGER input 2'!FT178*'NGER input 2'!$GQ178,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A178=2013,'NGER input 2'!$A178=2014),'NGER input 2'!FA178*'NGER input 2'!FK178*'NGER input 2'!FU178*'NGER input 2'!$GQ178,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A178=2013,'NGER input 2'!$A178=2014),'NGER input 2'!FB178*'NGER input 2'!FL178*'NGER input 2'!FV178*'NGER input 2'!$GQ178,0)","v":0},{"$f":"C180*(1-EXP(-'NGER input 2'!FW178*(13-'NGER input 2'!$GR178-7)/12))","v":0},{"$f":"D180*(1-EXP(-'NGER input 2'!FX178*(13-'NGER input 2'!$GR178-7)/12))","v":0},{"$f":"E180*(1-EXP(-'NGER input 2'!FY178*(13-'NGER input 2'!$GR178-7)/12))","v":0},{"$f":"F180*(1-EXP(-'NGER input 2'!FZ178*(13-'NGER input 2'!$GR178-7)/12))","v":0},{"$f":"G180*(1-EXP(-'NGER input 2'!GA178*(13-'NGER input 2'!$GR178-7)/12))","v":0},{"$f":"H180*(1-EXP(-'NGER input 2'!GB178*(13-'NGER input 2'!$GR178-7)/12))","v":0},{"$f":"I180*(1-EXP(-'NGER input 2'!GC178*(13-'NGER input 2'!$GR178-7)/12))","v":0},{"$f":"J180*(1-EXP(-'NGER input 2'!GD178*(13-'NGER input 2'!$GR178-7)/12))","v":0},{"$f":"K180*(1-EXP(-'NGER input 2'!GE178*(13-'NGER input 2'!$GR178-7)/12))","v":0},{"$f":"L180*(1-EXP(-'NGER input 2'!GF178*(13-'NGER input 2'!$GR178-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q179/'NGER results'!$N179)*M180),0,('NGER results'!$Q179/'NGER results'!$N179)*M180)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q179/'NGER results'!$N179)*N180),0,('NGER results'!$Q179/'NGER results'!$N179)*N180)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q179/'NGER results'!$N179)*O180),0,('NGER results'!$Q179/'NGER results'!$N179)*O180)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q179/'NGER results'!$N179)*P180),0,('NGER results'!$Q179/'NGER results'!$N179)*P180)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q179/'NGER results'!$N179)*Q180),0,('NGER results'!$Q179/'NGER results'!$N179)*Q180)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q179/'NGER results'!$N179)*R180),0,('NGER results'!$Q179/'NGER results'!$N179)*R180)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q179/'NGER results'!$N179)*S180),0,('NGER results'!$Q179/'NGER results'!$N179)*S180)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q179/'NGER results'!$N179)*T180),0,('NGER results'!$Q179/'NGER results'!$N179)*T180)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q179/'NGER results'!$N179)*U180),0,('NGER results'!$Q179/'NGER results'!$N179)*U180)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q179/'NGER results'!$N179)*V180),0,('NGER results'!$Q179/'NGER results'!$N179)*V180)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ180*(1-EXP(-'NGER input 2'!FW178))","v":0},{"$f":"AR180*(1-EXP(-'NGER input 2'!FX178))","v":0},{"$f":"AS180*(1-EXP(-'NGER input 2'!FY178))","v":0},{"$f":"AT180*(1-EXP(-'NGER input 2'!FZ178))","v":0},{"$f":"AU180*(1-EXP(-'NGER input 2'!GA178))","v":0},{"$f":"AV180*(1-EXP(-'NGER input 2'!GB178))","v":0},{"$f":"AW180*(1-EXP(-'NGER input 2'!GC178))","v":0},{"$f":"AX180*(1-EXP(-'NGER input 2'!GD178))","v":0},{"$f":"AY180*(1-EXP(-'NGER input 2'!GE178))","v":0},{"$f":"AZ180*(1-EXP(-'NGER input 2'!GF178))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q179/'NGER results'!$N179)*BA180),0,('NGER results'!$Q179/'NGER results'!$N179)*BA180)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q179/'NGER results'!$N179)*BB180),0,('NGER results'!$Q179/'NGER results'!$N179)*BB180)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q179/'NGER results'!$N179)*BC180),0,('NGER results'!$Q179/'NGER results'!$N179)*BC180)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q179/'NGER results'!$N179)*BD180),0,('NGER results'!$Q179/'NGER results'!$N179)*BD180)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q179/'NGER results'!$N179)*BE180),0,('NGER results'!$Q179/'NGER results'!$N179)*BE180)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q179/'NGER results'!$N179)*BF180),0,('NGER results'!$Q179/'NGER results'!$N179)*BF180)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q179/'NGER results'!$N179)*BG180),0,('NGER results'!$Q179/'NGER results'!$N179)*BG180)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q179/'NGER results'!$N179)*BH180),0,('NGER results'!$Q179/'NGER results'!$N179)*BH180)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q179/'NGER results'!$N179)*BI180),0,('NGER results'!$Q179/'NGER results'!$N179)*BI180)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q179/'NGER results'!$N179)*BJ180),0,('NGER results'!$Q179/'NGER results'!$N179)*BJ180)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A180>=2016,(BA180+M180)*'NGER input 2'!$GS178*1.336*25,(BA180+M180)*'NGER input 2'!$GS178*1.336*25)","v":0},{"$f":"IF($A180>=2016,(BB180+N180)*'NGER input 2'!$GS178*1.336*25,(BB180+N180)*'NGER input 2'!$GS178*1.336*25)","v":0},{"$f":"IF($A180>=2016,(BC180+O180)*'NGER input 2'!$GS178*1.336*25,(BC180+O180)*'NGER input 2'!$GS178*1.336*25)","v":0},{"$f":"IF($A180>=2016,(BD180+P180)*'NGER input 2'!$GS178*1.336*25,(BD180+P180)*'NGER input 2'!$GS178*1.336*25)","v":0},{"$f":"IF($A180>=2016,(BE180+Q180)*'NGER input 2'!$GS178*1.336*25,(BE180+Q180)*'NGER input 2'!$GS178*1.336*25)","v":0},{"$f":"IF($A180>=2016,(BF180+R180)*'NGER input 2'!$GS178*1.336*25,(BF180+R180)*'NGER input 2'!$GS178*1.336*25)","v":0},{"$f":"IF($A180>=2016,(BG180+S180)*'NGER input 2'!$GS178*1.336*25,(BG180+S180)*'NGER input 2'!$GS178*1.336*25)","v":0},{"$f":"IF($A180>=2016,(BH180+T180)*'NGER input 2'!$GS178*1.336*25,(BH180+T180)*'NGER input 2'!$GS178*1.336*25)","v":0},{"$f":"IF($A180>=2016,(BI180+U180)*'NGER input 2'!$GS178*1.336*25,(BI180+U180)*'NGER input 2'!$GS178*1.336*25)","v":0},{"$f":"IF($A180>=2016,(BJ180+V180)*'NGER input 2'!$GS178*1.336*25,(BJ180+V180)*'NGER input 2'!$GS178*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A179","v":175},null,{"$f":"IF(OR('NGER input 2'!$A179=2013,'NGER input 2'!$A179=2014),'NGER input 2'!ES179*'NGER input 2'!FC179*'NGER input 2'!FM179*'NGER input 2'!$GQ179,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A179=2013,'NGER input 2'!$A179=2014),'NGER input 2'!ET179*'NGER input 2'!FD179*'NGER input 2'!FN179*'NGER input 2'!$GQ179,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A179=2013,'NGER input 2'!$A179=2014),'NGER input 2'!EU179*'NGER input 2'!FE179*'NGER input 2'!FO179*'NGER input 2'!$GQ179,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A179=2013,'NGER input 2'!$A179=2014),'NGER input 2'!EV179*'NGER input 2'!FF179*'NGER input 2'!FP179*'NGER input 2'!$GQ179,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A179=2013,'NGER input 2'!$A179=2014),'NGER input 2'!EW179*'NGER input 2'!FG179*'NGER input 2'!FQ179*'NGER input 2'!$GQ179,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A179=2013,'NGER input 2'!$A179=2014),'NGER input 2'!EX179*'NGER input 2'!FH179*'NGER input 2'!FR179*'NGER input 2'!$GQ179,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A179=2013,'NGER input 2'!$A179=2014),'NGER input 2'!EY179*'NGER input 2'!FI179*'NGER input 2'!FS179*'NGER input 2'!$GQ179,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A179=2013,'NGER input 2'!$A179=2014),'NGER input 2'!EZ179*'NGER input 2'!FJ179*'NGER input 2'!FT179*'NGER input 2'!$GQ179,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A179=2013,'NGER input 2'!$A179=2014),'NGER input 2'!FA179*'NGER input 2'!FK179*'NGER input 2'!FU179*'NGER input 2'!$GQ179,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A179=2013,'NGER input 2'!$A179=2014),'NGER input 2'!FB179*'NGER input 2'!FL179*'NGER input 2'!FV179*'NGER input 2'!$GQ179,0)","v":0},{"$f":"C181*(1-EXP(-'NGER input 2'!FW179*(13-'NGER input 2'!$GR179-7)/12))","v":0},{"$f":"D181*(1-EXP(-'NGER input 2'!FX179*(13-'NGER input 2'!$GR179-7)/12))","v":0},{"$f":"E181*(1-EXP(-'NGER input 2'!FY179*(13-'NGER input 2'!$GR179-7)/12))","v":0},{"$f":"F181*(1-EXP(-'NGER input 2'!FZ179*(13-'NGER input 2'!$GR179-7)/12))","v":0},{"$f":"G181*(1-EXP(-'NGER input 2'!GA179*(13-'NGER input 2'!$GR179-7)/12))","v":0},{"$f":"H181*(1-EXP(-'NGER input 2'!GB179*(13-'NGER input 2'!$GR179-7)/12))","v":0},{"$f":"I181*(1-EXP(-'NGER input 2'!GC179*(13-'NGER input 2'!$GR179-7)/12))","v":0},{"$f":"J181*(1-EXP(-'NGER input 2'!GD179*(13-'NGER input 2'!$GR179-7)/12))","v":0},{"$f":"K181*(1-EXP(-'NGER input 2'!GE179*(13-'NGER input 2'!$GR179-7)/12))","v":0},{"$f":"L181*(1-EXP(-'NGER input 2'!GF179*(13-'NGER input 2'!$GR179-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q180/'NGER results'!$N180)*M181),0,('NGER results'!$Q180/'NGER results'!$N180)*M181)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q180/'NGER results'!$N180)*N181),0,('NGER results'!$Q180/'NGER results'!$N180)*N181)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q180/'NGER results'!$N180)*O181),0,('NGER results'!$Q180/'NGER results'!$N180)*O181)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q180/'NGER results'!$N180)*P181),0,('NGER results'!$Q180/'NGER results'!$N180)*P181)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q180/'NGER results'!$N180)*Q181),0,('NGER results'!$Q180/'NGER results'!$N180)*Q181)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q180/'NGER results'!$N180)*R181),0,('NGER results'!$Q180/'NGER results'!$N180)*R181)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q180/'NGER results'!$N180)*S181),0,('NGER results'!$Q180/'NGER results'!$N180)*S181)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q180/'NGER results'!$N180)*T181),0,('NGER results'!$Q180/'NGER results'!$N180)*T181)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q180/'NGER results'!$N180)*U181),0,('NGER results'!$Q180/'NGER results'!$N180)*U181)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q180/'NGER results'!$N180)*V181),0,('NGER results'!$Q180/'NGER results'!$N180)*V181)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ181*(1-EXP(-'NGER input 2'!FW179))","v":0},{"$f":"AR181*(1-EXP(-'NGER input 2'!FX179))","v":0},{"$f":"AS181*(1-EXP(-'NGER input 2'!FY179))","v":0},{"$f":"AT181*(1-EXP(-'NGER input 2'!FZ179))","v":0},{"$f":"AU181*(1-EXP(-'NGER input 2'!GA179))","v":0},{"$f":"AV181*(1-EXP(-'NGER input 2'!GB179))","v":0},{"$f":"AW181*(1-EXP(-'NGER input 2'!GC179))","v":0},{"$f":"AX181*(1-EXP(-'NGER input 2'!GD179))","v":0},{"$f":"AY181*(1-EXP(-'NGER input 2'!GE179))","v":0},{"$f":"AZ181*(1-EXP(-'NGER input 2'!GF179))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q180/'NGER results'!$N180)*BA181),0,('NGER results'!$Q180/'NGER results'!$N180)*BA181)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q180/'NGER results'!$N180)*BB181),0,('NGER results'!$Q180/'NGER results'!$N180)*BB181)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q180/'NGER results'!$N180)*BC181),0,('NGER results'!$Q180/'NGER results'!$N180)*BC181)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q180/'NGER results'!$N180)*BD181),0,('NGER results'!$Q180/'NGER results'!$N180)*BD181)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q180/'NGER results'!$N180)*BE181),0,('NGER results'!$Q180/'NGER results'!$N180)*BE181)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q180/'NGER results'!$N180)*BF181),0,('NGER results'!$Q180/'NGER results'!$N180)*BF181)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q180/'NGER results'!$N180)*BG181),0,('NGER results'!$Q180/'NGER results'!$N180)*BG181)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q180/'NGER results'!$N180)*BH181),0,('NGER results'!$Q180/'NGER results'!$N180)*BH181)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q180/'NGER results'!$N180)*BI181),0,('NGER results'!$Q180/'NGER results'!$N180)*BI181)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q180/'NGER results'!$N180)*BJ181),0,('NGER results'!$Q180/'NGER results'!$N180)*BJ181)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A181>=2016,(BA181+M181)*'NGER input 2'!$GS179*1.336*25,(BA181+M181)*'NGER input 2'!$GS179*1.336*25)","v":0},{"$f":"IF($A181>=2016,(BB181+N181)*'NGER input 2'!$GS179*1.336*25,(BB181+N181)*'NGER input 2'!$GS179*1.336*25)","v":0},{"$f":"IF($A181>=2016,(BC181+O181)*'NGER input 2'!$GS179*1.336*25,(BC181+O181)*'NGER input 2'!$GS179*1.336*25)","v":0},{"$f":"IF($A181>=2016,(BD181+P181)*'NGER input 2'!$GS179*1.336*25,(BD181+P181)*'NGER input 2'!$GS179*1.336*25)","v":0},{"$f":"IF($A181>=2016,(BE181+Q181)*'NGER input 2'!$GS179*1.336*25,(BE181+Q181)*'NGER input 2'!$GS179*1.336*25)","v":0},{"$f":"IF($A181>=2016,(BF181+R181)*'NGER input 2'!$GS179*1.336*25,(BF181+R181)*'NGER input 2'!$GS179*1.336*25)","v":0},{"$f":"IF($A181>=2016,(BG181+S181)*'NGER input 2'!$GS179*1.336*25,(BG181+S181)*'NGER input 2'!$GS179*1.336*25)","v":0},{"$f":"IF($A181>=2016,(BH181+T181)*'NGER input 2'!$GS179*1.336*25,(BH181+T181)*'NGER input 2'!$GS179*1.336*25)","v":0},{"$f":"IF($A181>=2016,(BI181+U181)*'NGER input 2'!$GS179*1.336*25,(BI181+U181)*'NGER input 2'!$GS179*1.336*25)","v":0},{"$f":"IF($A181>=2016,(BJ181+V181)*'NGER input 2'!$GS179*1.336*25,(BJ181+V181)*'NGER input 2'!$GS179*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A180","v":176},null,{"$f":"IF(OR('NGER input 2'!$A180=2013,'NGER input 2'!$A180=2014),'NGER input 2'!ES180*'NGER input 2'!FC180*'NGER input 2'!FM180*'NGER input 2'!$GQ180,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A180=2013,'NGER input 2'!$A180=2014),'NGER input 2'!ET180*'NGER input 2'!FD180*'NGER input 2'!FN180*'NGER input 2'!$GQ180,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A180=2013,'NGER input 2'!$A180=2014),'NGER input 2'!EU180*'NGER input 2'!FE180*'NGER input 2'!FO180*'NGER input 2'!$GQ180,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A180=2013,'NGER input 2'!$A180=2014),'NGER input 2'!EV180*'NGER input 2'!FF180*'NGER input 2'!FP180*'NGER input 2'!$GQ180,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A180=2013,'NGER input 2'!$A180=2014),'NGER input 2'!EW180*'NGER input 2'!FG180*'NGER input 2'!FQ180*'NGER input 2'!$GQ180,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A180=2013,'NGER input 2'!$A180=2014),'NGER input 2'!EX180*'NGER input 2'!FH180*'NGER input 2'!FR180*'NGER input 2'!$GQ180,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A180=2013,'NGER input 2'!$A180=2014),'NGER input 2'!EY180*'NGER input 2'!FI180*'NGER input 2'!FS180*'NGER input 2'!$GQ180,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A180=2013,'NGER input 2'!$A180=2014),'NGER input 2'!EZ180*'NGER input 2'!FJ180*'NGER input 2'!FT180*'NGER input 2'!$GQ180,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A180=2013,'NGER input 2'!$A180=2014),'NGER input 2'!FA180*'NGER input 2'!FK180*'NGER input 2'!FU180*'NGER input 2'!$GQ180,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A180=2013,'NGER input 2'!$A180=2014),'NGER input 2'!FB180*'NGER input 2'!FL180*'NGER input 2'!FV180*'NGER input 2'!$GQ180,0)","v":0},{"$f":"C182*(1-EXP(-'NGER input 2'!FW180*(13-'NGER input 2'!$GR180-7)/12))","v":0},{"$f":"D182*(1-EXP(-'NGER input 2'!FX180*(13-'NGER input 2'!$GR180-7)/12))","v":0},{"$f":"E182*(1-EXP(-'NGER input 2'!FY180*(13-'NGER input 2'!$GR180-7)/12))","v":0},{"$f":"F182*(1-EXP(-'NGER input 2'!FZ180*(13-'NGER input 2'!$GR180-7)/12))","v":0},{"$f":"G182*(1-EXP(-'NGER input 2'!GA180*(13-'NGER input 2'!$GR180-7)/12))","v":0},{"$f":"H182*(1-EXP(-'NGER input 2'!GB180*(13-'NGER input 2'!$GR180-7)/12))","v":0},{"$f":"I182*(1-EXP(-'NGER input 2'!GC180*(13-'NGER input 2'!$GR180-7)/12))","v":0},{"$f":"J182*(1-EXP(-'NGER input 2'!GD180*(13-'NGER input 2'!$GR180-7)/12))","v":0},{"$f":"K182*(1-EXP(-'NGER input 2'!GE180*(13-'NGER input 2'!$GR180-7)/12))","v":0},{"$f":"L182*(1-EXP(-'NGER input 2'!GF180*(13-'NGER input 2'!$GR180-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q181/'NGER results'!$N181)*M182),0,('NGER results'!$Q181/'NGER results'!$N181)*M182)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q181/'NGER results'!$N181)*N182),0,('NGER results'!$Q181/'NGER results'!$N181)*N182)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q181/'NGER results'!$N181)*O182),0,('NGER results'!$Q181/'NGER results'!$N181)*O182)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q181/'NGER results'!$N181)*P182),0,('NGER results'!$Q181/'NGER results'!$N181)*P182)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q181/'NGER results'!$N181)*Q182),0,('NGER results'!$Q181/'NGER results'!$N181)*Q182)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q181/'NGER results'!$N181)*R182),0,('NGER results'!$Q181/'NGER results'!$N181)*R182)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q181/'NGER results'!$N181)*S182),0,('NGER results'!$Q181/'NGER results'!$N181)*S182)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q181/'NGER results'!$N181)*T182),0,('NGER results'!$Q181/'NGER results'!$N181)*T182)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q181/'NGER results'!$N181)*U182),0,('NGER results'!$Q181/'NGER results'!$N181)*U182)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q181/'NGER results'!$N181)*V182),0,('NGER results'!$Q181/'NGER results'!$N181)*V182)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ182*(1-EXP(-'NGER input 2'!FW180))","v":0},{"$f":"AR182*(1-EXP(-'NGER input 2'!FX180))","v":0},{"$f":"AS182*(1-EXP(-'NGER input 2'!FY180))","v":0},{"$f":"AT182*(1-EXP(-'NGER input 2'!FZ180))","v":0},{"$f":"AU182*(1-EXP(-'NGER input 2'!GA180))","v":0},{"$f":"AV182*(1-EXP(-'NGER input 2'!GB180))","v":0},{"$f":"AW182*(1-EXP(-'NGER input 2'!GC180))","v":0},{"$f":"AX182*(1-EXP(-'NGER input 2'!GD180))","v":0},{"$f":"AY182*(1-EXP(-'NGER input 2'!GE180))","v":0},{"$f":"AZ182*(1-EXP(-'NGER input 2'!GF180))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q181/'NGER results'!$N181)*BA182),0,('NGER results'!$Q181/'NGER results'!$N181)*BA182)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q181/'NGER results'!$N181)*BB182),0,('NGER results'!$Q181/'NGER results'!$N181)*BB182)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q181/'NGER results'!$N181)*BC182),0,('NGER results'!$Q181/'NGER results'!$N181)*BC182)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q181/'NGER results'!$N181)*BD182),0,('NGER results'!$Q181/'NGER results'!$N181)*BD182)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q181/'NGER results'!$N181)*BE182),0,('NGER results'!$Q181/'NGER results'!$N181)*BE182)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q181/'NGER results'!$N181)*BF182),0,('NGER results'!$Q181/'NGER results'!$N181)*BF182)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q181/'NGER results'!$N181)*BG182),0,('NGER results'!$Q181/'NGER results'!$N181)*BG182)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q181/'NGER results'!$N181)*BH182),0,('NGER results'!$Q181/'NGER results'!$N181)*BH182)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q181/'NGER results'!$N181)*BI182),0,('NGER results'!$Q181/'NGER results'!$N181)*BI182)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q181/'NGER results'!$N181)*BJ182),0,('NGER results'!$Q181/'NGER results'!$N181)*BJ182)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A182>=2016,(BA182+M182)*'NGER input 2'!$GS180*1.336*25,(BA182+M182)*'NGER input 2'!$GS180*1.336*25)","v":0},{"$f":"IF($A182>=2016,(BB182+N182)*'NGER input 2'!$GS180*1.336*25,(BB182+N182)*'NGER input 2'!$GS180*1.336*25)","v":0},{"$f":"IF($A182>=2016,(BC182+O182)*'NGER input 2'!$GS180*1.336*25,(BC182+O182)*'NGER input 2'!$GS180*1.336*25)","v":0},{"$f":"IF($A182>=2016,(BD182+P182)*'NGER input 2'!$GS180*1.336*25,(BD182+P182)*'NGER input 2'!$GS180*1.336*25)","v":0},{"$f":"IF($A182>=2016,(BE182+Q182)*'NGER input 2'!$GS180*1.336*25,(BE182+Q182)*'NGER input 2'!$GS180*1.336*25)","v":0},{"$f":"IF($A182>=2016,(BF182+R182)*'NGER input 2'!$GS180*1.336*25,(BF182+R182)*'NGER input 2'!$GS180*1.336*25)","v":0},{"$f":"IF($A182>=2016,(BG182+S182)*'NGER input 2'!$GS180*1.336*25,(BG182+S182)*'NGER input 2'!$GS180*1.336*25)","v":0},{"$f":"IF($A182>=2016,(BH182+T182)*'NGER input 2'!$GS180*1.336*25,(BH182+T182)*'NGER input 2'!$GS180*1.336*25)","v":0},{"$f":"IF($A182>=2016,(BI182+U182)*'NGER input 2'!$GS180*1.336*25,(BI182+U182)*'NGER input 2'!$GS180*1.336*25)","v":0},{"$f":"IF($A182>=2016,(BJ182+V182)*'NGER input 2'!$GS180*1.336*25,(BJ182+V182)*'NGER input 2'!$GS180*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A181","v":177},null,{"$f":"IF(OR('NGER input 2'!$A181=2013,'NGER input 2'!$A181=2014),'NGER input 2'!ES181*'NGER input 2'!FC181*'NGER input 2'!FM181*'NGER input 2'!$GQ181,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A181=2013,'NGER input 2'!$A181=2014),'NGER input 2'!ET181*'NGER input 2'!FD181*'NGER input 2'!FN181*'NGER input 2'!$GQ181,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A181=2013,'NGER input 2'!$A181=2014),'NGER input 2'!EU181*'NGER input 2'!FE181*'NGER input 2'!FO181*'NGER input 2'!$GQ181,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A181=2013,'NGER input 2'!$A181=2014),'NGER input 2'!EV181*'NGER input 2'!FF181*'NGER input 2'!FP181*'NGER input 2'!$GQ181,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A181=2013,'NGER input 2'!$A181=2014),'NGER input 2'!EW181*'NGER input 2'!FG181*'NGER input 2'!FQ181*'NGER input 2'!$GQ181,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A181=2013,'NGER input 2'!$A181=2014),'NGER input 2'!EX181*'NGER input 2'!FH181*'NGER input 2'!FR181*'NGER input 2'!$GQ181,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A181=2013,'NGER input 2'!$A181=2014),'NGER input 2'!EY181*'NGER input 2'!FI181*'NGER input 2'!FS181*'NGER input 2'!$GQ181,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A181=2013,'NGER input 2'!$A181=2014),'NGER input 2'!EZ181*'NGER input 2'!FJ181*'NGER input 2'!FT181*'NGER input 2'!$GQ181,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A181=2013,'NGER input 2'!$A181=2014),'NGER input 2'!FA181*'NGER input 2'!FK181*'NGER input 2'!FU181*'NGER input 2'!$GQ181,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A181=2013,'NGER input 2'!$A181=2014),'NGER input 2'!FB181*'NGER input 2'!FL181*'NGER input 2'!FV181*'NGER input 2'!$GQ181,0)","v":0},{"$f":"C183*(1-EXP(-'NGER input 2'!FW181*(13-'NGER input 2'!$GR181-7)/12))","v":0},{"$f":"D183*(1-EXP(-'NGER input 2'!FX181*(13-'NGER input 2'!$GR181-7)/12))","v":0},{"$f":"E183*(1-EXP(-'NGER input 2'!FY181*(13-'NGER input 2'!$GR181-7)/12))","v":0},{"$f":"F183*(1-EXP(-'NGER input 2'!FZ181*(13-'NGER input 2'!$GR181-7)/12))","v":0},{"$f":"G183*(1-EXP(-'NGER input 2'!GA181*(13-'NGER input 2'!$GR181-7)/12))","v":0},{"$f":"H183*(1-EXP(-'NGER input 2'!GB181*(13-'NGER input 2'!$GR181-7)/12))","v":0},{"$f":"I183*(1-EXP(-'NGER input 2'!GC181*(13-'NGER input 2'!$GR181-7)/12))","v":0},{"$f":"J183*(1-EXP(-'NGER input 2'!GD181*(13-'NGER input 2'!$GR181-7)/12))","v":0},{"$f":"K183*(1-EXP(-'NGER input 2'!GE181*(13-'NGER input 2'!$GR181-7)/12))","v":0},{"$f":"L183*(1-EXP(-'NGER input 2'!GF181*(13-'NGER input 2'!$GR181-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q182/'NGER results'!$N182)*M183),0,('NGER results'!$Q182/'NGER results'!$N182)*M183)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q182/'NGER results'!$N182)*N183),0,('NGER results'!$Q182/'NGER results'!$N182)*N183)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q182/'NGER results'!$N182)*O183),0,('NGER results'!$Q182/'NGER results'!$N182)*O183)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q182/'NGER results'!$N182)*P183),0,('NGER results'!$Q182/'NGER results'!$N182)*P183)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q182/'NGER results'!$N182)*Q183),0,('NGER results'!$Q182/'NGER results'!$N182)*Q183)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q182/'NGER results'!$N182)*R183),0,('NGER results'!$Q182/'NGER results'!$N182)*R183)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q182/'NGER results'!$N182)*S183),0,('NGER results'!$Q182/'NGER results'!$N182)*S183)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q182/'NGER results'!$N182)*T183),0,('NGER results'!$Q182/'NGER results'!$N182)*T183)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q182/'NGER results'!$N182)*U183),0,('NGER results'!$Q182/'NGER results'!$N182)*U183)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q182/'NGER results'!$N182)*V183),0,('NGER results'!$Q182/'NGER results'!$N182)*V183)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ183*(1-EXP(-'NGER input 2'!FW181))","v":0},{"$f":"AR183*(1-EXP(-'NGER input 2'!FX181))","v":0},{"$f":"AS183*(1-EXP(-'NGER input 2'!FY181))","v":0},{"$f":"AT183*(1-EXP(-'NGER input 2'!FZ181))","v":0},{"$f":"AU183*(1-EXP(-'NGER input 2'!GA181))","v":0},{"$f":"AV183*(1-EXP(-'NGER input 2'!GB181))","v":0},{"$f":"AW183*(1-EXP(-'NGER input 2'!GC181))","v":0},{"$f":"AX183*(1-EXP(-'NGER input 2'!GD181))","v":0},{"$f":"AY183*(1-EXP(-'NGER input 2'!GE181))","v":0},{"$f":"AZ183*(1-EXP(-'NGER input 2'!GF181))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q182/'NGER results'!$N182)*BA183),0,('NGER results'!$Q182/'NGER results'!$N182)*BA183)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q182/'NGER results'!$N182)*BB183),0,('NGER results'!$Q182/'NGER results'!$N182)*BB183)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q182/'NGER results'!$N182)*BC183),0,('NGER results'!$Q182/'NGER results'!$N182)*BC183)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q182/'NGER results'!$N182)*BD183),0,('NGER results'!$Q182/'NGER results'!$N182)*BD183)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q182/'NGER results'!$N182)*BE183),0,('NGER results'!$Q182/'NGER results'!$N182)*BE183)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q182/'NGER results'!$N182)*BF183),0,('NGER results'!$Q182/'NGER results'!$N182)*BF183)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q182/'NGER results'!$N182)*BG183),0,('NGER results'!$Q182/'NGER results'!$N182)*BG183)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q182/'NGER results'!$N182)*BH183),0,('NGER results'!$Q182/'NGER results'!$N182)*BH183)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q182/'NGER results'!$N182)*BI183),0,('NGER results'!$Q182/'NGER results'!$N182)*BI183)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q182/'NGER results'!$N182)*BJ183),0,('NGER results'!$Q182/'NGER results'!$N182)*BJ183)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A183>=2016,(BA183+M183)*'NGER input 2'!$GS181*1.336*25,(BA183+M183)*'NGER input 2'!$GS181*1.336*25)","v":0},{"$f":"IF($A183>=2016,(BB183+N183)*'NGER input 2'!$GS181*1.336*25,(BB183+N183)*'NGER input 2'!$GS181*1.336*25)","v":0},{"$f":"IF($A183>=2016,(BC183+O183)*'NGER input 2'!$GS181*1.336*25,(BC183+O183)*'NGER input 2'!$GS181*1.336*25)","v":0},{"$f":"IF($A183>=2016,(BD183+P183)*'NGER input 2'!$GS181*1.336*25,(BD183+P183)*'NGER input 2'!$GS181*1.336*25)","v":0},{"$f":"IF($A183>=2016,(BE183+Q183)*'NGER input 2'!$GS181*1.336*25,(BE183+Q183)*'NGER input 2'!$GS181*1.336*25)","v":0},{"$f":"IF($A183>=2016,(BF183+R183)*'NGER input 2'!$GS181*1.336*25,(BF183+R183)*'NGER input 2'!$GS181*1.336*25)","v":0},{"$f":"IF($A183>=2016,(BG183+S183)*'NGER input 2'!$GS181*1.336*25,(BG183+S183)*'NGER input 2'!$GS181*1.336*25)","v":0},{"$f":"IF($A183>=2016,(BH183+T183)*'NGER input 2'!$GS181*1.336*25,(BH183+T183)*'NGER input 2'!$GS181*1.336*25)","v":0},{"$f":"IF($A183>=2016,(BI183+U183)*'NGER input 2'!$GS181*1.336*25,(BI183+U183)*'NGER input 2'!$GS181*1.336*25)","v":0},{"$f":"IF($A183>=2016,(BJ183+V183)*'NGER input 2'!$GS181*1.336*25,(BJ183+V183)*'NGER input 2'!$GS181*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A182","v":178},null,{"$f":"IF(OR('NGER input 2'!$A182=2013,'NGER input 2'!$A182=2014),'NGER input 2'!ES182*'NGER input 2'!FC182*'NGER input 2'!FM182*'NGER input 2'!$GQ182,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A182=2013,'NGER input 2'!$A182=2014),'NGER input 2'!ET182*'NGER input 2'!FD182*'NGER input 2'!FN182*'NGER input 2'!$GQ182,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A182=2013,'NGER input 2'!$A182=2014),'NGER input 2'!EU182*'NGER input 2'!FE182*'NGER input 2'!FO182*'NGER input 2'!$GQ182,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A182=2013,'NGER input 2'!$A182=2014),'NGER input 2'!EV182*'NGER input 2'!FF182*'NGER input 2'!FP182*'NGER input 2'!$GQ182,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A182=2013,'NGER input 2'!$A182=2014),'NGER input 2'!EW182*'NGER input 2'!FG182*'NGER input 2'!FQ182*'NGER input 2'!$GQ182,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A182=2013,'NGER input 2'!$A182=2014),'NGER input 2'!EX182*'NGER input 2'!FH182*'NGER input 2'!FR182*'NGER input 2'!$GQ182,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A182=2013,'NGER input 2'!$A182=2014),'NGER input 2'!EY182*'NGER input 2'!FI182*'NGER input 2'!FS182*'NGER input 2'!$GQ182,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A182=2013,'NGER input 2'!$A182=2014),'NGER input 2'!EZ182*'NGER input 2'!FJ182*'NGER input 2'!FT182*'NGER input 2'!$GQ182,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A182=2013,'NGER input 2'!$A182=2014),'NGER input 2'!FA182*'NGER input 2'!FK182*'NGER input 2'!FU182*'NGER input 2'!$GQ182,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A182=2013,'NGER input 2'!$A182=2014),'NGER input 2'!FB182*'NGER input 2'!FL182*'NGER input 2'!FV182*'NGER input 2'!$GQ182,0)","v":0},{"$f":"C184*(1-EXP(-'NGER input 2'!FW182*(13-'NGER input 2'!$GR182-7)/12))","v":0},{"$f":"D184*(1-EXP(-'NGER input 2'!FX182*(13-'NGER input 2'!$GR182-7)/12))","v":0},{"$f":"E184*(1-EXP(-'NGER input 2'!FY182*(13-'NGER input 2'!$GR182-7)/12))","v":0},{"$f":"F184*(1-EXP(-'NGER input 2'!FZ182*(13-'NGER input 2'!$GR182-7)/12))","v":0},{"$f":"G184*(1-EXP(-'NGER input 2'!GA182*(13-'NGER input 2'!$GR182-7)/12))","v":0},{"$f":"H184*(1-EXP(-'NGER input 2'!GB182*(13-'NGER input 2'!$GR182-7)/12))","v":0},{"$f":"I184*(1-EXP(-'NGER input 2'!GC182*(13-'NGER input 2'!$GR182-7)/12))","v":0},{"$f":"J184*(1-EXP(-'NGER input 2'!GD182*(13-'NGER input 2'!$GR182-7)/12))","v":0},{"$f":"K184*(1-EXP(-'NGER input 2'!GE182*(13-'NGER input 2'!$GR182-7)/12))","v":0},{"$f":"L184*(1-EXP(-'NGER input 2'!GF182*(13-'NGER input 2'!$GR182-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q183/'NGER results'!$N183)*M184),0,('NGER results'!$Q183/'NGER results'!$N183)*M184)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q183/'NGER results'!$N183)*N184),0,('NGER results'!$Q183/'NGER results'!$N183)*N184)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q183/'NGER results'!$N183)*O184),0,('NGER results'!$Q183/'NGER results'!$N183)*O184)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q183/'NGER results'!$N183)*P184),0,('NGER results'!$Q183/'NGER results'!$N183)*P184)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q183/'NGER results'!$N183)*Q184),0,('NGER results'!$Q183/'NGER results'!$N183)*Q184)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q183/'NGER results'!$N183)*R184),0,('NGER results'!$Q183/'NGER results'!$N183)*R184)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q183/'NGER results'!$N183)*S184),0,('NGER results'!$Q183/'NGER results'!$N183)*S184)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q183/'NGER results'!$N183)*T184),0,('NGER results'!$Q183/'NGER results'!$N183)*T184)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q183/'NGER results'!$N183)*U184),0,('NGER results'!$Q183/'NGER results'!$N183)*U184)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q183/'NGER results'!$N183)*V184),0,('NGER results'!$Q183/'NGER results'!$N183)*V184)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ184*(1-EXP(-'NGER input 2'!FW182))","v":0},{"$f":"AR184*(1-EXP(-'NGER input 2'!FX182))","v":0},{"$f":"AS184*(1-EXP(-'NGER input 2'!FY182))","v":0},{"$f":"AT184*(1-EXP(-'NGER input 2'!FZ182))","v":0},{"$f":"AU184*(1-EXP(-'NGER input 2'!GA182))","v":0},{"$f":"AV184*(1-EXP(-'NGER input 2'!GB182))","v":0},{"$f":"AW184*(1-EXP(-'NGER input 2'!GC182))","v":0},{"$f":"AX184*(1-EXP(-'NGER input 2'!GD182))","v":0},{"$f":"AY184*(1-EXP(-'NGER input 2'!GE182))","v":0},{"$f":"AZ184*(1-EXP(-'NGER input 2'!GF182))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q183/'NGER results'!$N183)*BA184),0,('NGER results'!$Q183/'NGER results'!$N183)*BA184)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q183/'NGER results'!$N183)*BB184),0,('NGER results'!$Q183/'NGER results'!$N183)*BB184)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q183/'NGER results'!$N183)*BC184),0,('NGER results'!$Q183/'NGER results'!$N183)*BC184)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q183/'NGER results'!$N183)*BD184),0,('NGER results'!$Q183/'NGER results'!$N183)*BD184)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q183/'NGER results'!$N183)*BE184),0,('NGER results'!$Q183/'NGER results'!$N183)*BE184)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q183/'NGER results'!$N183)*BF184),0,('NGER results'!$Q183/'NGER results'!$N183)*BF184)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q183/'NGER results'!$N183)*BG184),0,('NGER results'!$Q183/'NGER results'!$N183)*BG184)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q183/'NGER results'!$N183)*BH184),0,('NGER results'!$Q183/'NGER results'!$N183)*BH184)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q183/'NGER results'!$N183)*BI184),0,('NGER results'!$Q183/'NGER results'!$N183)*BI184)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q183/'NGER results'!$N183)*BJ184),0,('NGER results'!$Q183/'NGER results'!$N183)*BJ184)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A184>=2016,(BA184+M184)*'NGER input 2'!$GS182*1.336*25,(BA184+M184)*'NGER input 2'!$GS182*1.336*25)","v":0},{"$f":"IF($A184>=2016,(BB184+N184)*'NGER input 2'!$GS182*1.336*25,(BB184+N184)*'NGER input 2'!$GS182*1.336*25)","v":0},{"$f":"IF($A184>=2016,(BC184+O184)*'NGER input 2'!$GS182*1.336*25,(BC184+O184)*'NGER input 2'!$GS182*1.336*25)","v":0},{"$f":"IF($A184>=2016,(BD184+P184)*'NGER input 2'!$GS182*1.336*25,(BD184+P184)*'NGER input 2'!$GS182*1.336*25)","v":0},{"$f":"IF($A184>=2016,(BE184+Q184)*'NGER input 2'!$GS182*1.336*25,(BE184+Q184)*'NGER input 2'!$GS182*1.336*25)","v":0},{"$f":"IF($A184>=2016,(BF184+R184)*'NGER input 2'!$GS182*1.336*25,(BF184+R184)*'NGER input 2'!$GS182*1.336*25)","v":0},{"$f":"IF($A184>=2016,(BG184+S184)*'NGER input 2'!$GS182*1.336*25,(BG184+S184)*'NGER input 2'!$GS182*1.336*25)","v":0},{"$f":"IF($A184>=2016,(BH184+T184)*'NGER input 2'!$GS182*1.336*25,(BH184+T184)*'NGER input 2'!$GS182*1.336*25)","v":0},{"$f":"IF($A184>=2016,(BI184+U184)*'NGER input 2'!$GS182*1.336*25,(BI184+U184)*'NGER input 2'!$GS182*1.336*25)","v":0},{"$f":"IF($A184>=2016,(BJ184+V184)*'NGER input 2'!$GS182*1.336*25,(BJ184+V184)*'NGER input 2'!$GS182*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A183","v":179},null,{"$f":"IF(OR('NGER input 2'!$A183=2013,'NGER input 2'!$A183=2014),'NGER input 2'!ES183*'NGER input 2'!FC183*'NGER input 2'!FM183*'NGER input 2'!$GQ183,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A183=2013,'NGER input 2'!$A183=2014),'NGER input 2'!ET183*'NGER input 2'!FD183*'NGER input 2'!FN183*'NGER input 2'!$GQ183,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A183=2013,'NGER input 2'!$A183=2014),'NGER input 2'!EU183*'NGER input 2'!FE183*'NGER input 2'!FO183*'NGER input 2'!$GQ183,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A183=2013,'NGER input 2'!$A183=2014),'NGER input 2'!EV183*'NGER input 2'!FF183*'NGER input 2'!FP183*'NGER input 2'!$GQ183,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A183=2013,'NGER input 2'!$A183=2014),'NGER input 2'!EW183*'NGER input 2'!FG183*'NGER input 2'!FQ183*'NGER input 2'!$GQ183,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A183=2013,'NGER input 2'!$A183=2014),'NGER input 2'!EX183*'NGER input 2'!FH183*'NGER input 2'!FR183*'NGER input 2'!$GQ183,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A183=2013,'NGER input 2'!$A183=2014),'NGER input 2'!EY183*'NGER input 2'!FI183*'NGER input 2'!FS183*'NGER input 2'!$GQ183,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A183=2013,'NGER input 2'!$A183=2014),'NGER input 2'!EZ183*'NGER input 2'!FJ183*'NGER input 2'!FT183*'NGER input 2'!$GQ183,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A183=2013,'NGER input 2'!$A183=2014),'NGER input 2'!FA183*'NGER input 2'!FK183*'NGER input 2'!FU183*'NGER input 2'!$GQ183,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A183=2013,'NGER input 2'!$A183=2014),'NGER input 2'!FB183*'NGER input 2'!FL183*'NGER input 2'!FV183*'NGER input 2'!$GQ183,0)","v":0},{"$f":"C185*(1-EXP(-'NGER input 2'!FW183*(13-'NGER input 2'!$GR183-7)/12))","v":0},{"$f":"D185*(1-EXP(-'NGER input 2'!FX183*(13-'NGER input 2'!$GR183-7)/12))","v":0},{"$f":"E185*(1-EXP(-'NGER input 2'!FY183*(13-'NGER input 2'!$GR183-7)/12))","v":0},{"$f":"F185*(1-EXP(-'NGER input 2'!FZ183*(13-'NGER input 2'!$GR183-7)/12))","v":0},{"$f":"G185*(1-EXP(-'NGER input 2'!GA183*(13-'NGER input 2'!$GR183-7)/12))","v":0},{"$f":"H185*(1-EXP(-'NGER input 2'!GB183*(13-'NGER input 2'!$GR183-7)/12))","v":0},{"$f":"I185*(1-EXP(-'NGER input 2'!GC183*(13-'NGER input 2'!$GR183-7)/12))","v":0},{"$f":"J185*(1-EXP(-'NGER input 2'!GD183*(13-'NGER input 2'!$GR183-7)/12))","v":0},{"$f":"K185*(1-EXP(-'NGER input 2'!GE183*(13-'NGER input 2'!$GR183-7)/12))","v":0},{"$f":"L185*(1-EXP(-'NGER input 2'!GF183*(13-'NGER input 2'!$GR183-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q184/'NGER results'!$N184)*M185),0,('NGER results'!$Q184/'NGER results'!$N184)*M185)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q184/'NGER results'!$N184)*N185),0,('NGER results'!$Q184/'NGER results'!$N184)*N185)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q184/'NGER results'!$N184)*O185),0,('NGER results'!$Q184/'NGER results'!$N184)*O185)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q184/'NGER results'!$N184)*P185),0,('NGER results'!$Q184/'NGER results'!$N184)*P185)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q184/'NGER results'!$N184)*Q185),0,('NGER results'!$Q184/'NGER results'!$N184)*Q185)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q184/'NGER results'!$N184)*R185),0,('NGER results'!$Q184/'NGER results'!$N184)*R185)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q184/'NGER results'!$N184)*S185),0,('NGER results'!$Q184/'NGER results'!$N184)*S185)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q184/'NGER results'!$N184)*T185),0,('NGER results'!$Q184/'NGER results'!$N184)*T185)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q184/'NGER results'!$N184)*U185),0,('NGER results'!$Q184/'NGER results'!$N184)*U185)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q184/'NGER results'!$N184)*V185),0,('NGER results'!$Q184/'NGER results'!$N184)*V185)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ185*(1-EXP(-'NGER input 2'!FW183))","v":0},{"$f":"AR185*(1-EXP(-'NGER input 2'!FX183))","v":0},{"$f":"AS185*(1-EXP(-'NGER input 2'!FY183))","v":0},{"$f":"AT185*(1-EXP(-'NGER input 2'!FZ183))","v":0},{"$f":"AU185*(1-EXP(-'NGER input 2'!GA183))","v":0},{"$f":"AV185*(1-EXP(-'NGER input 2'!GB183))","v":0},{"$f":"AW185*(1-EXP(-'NGER input 2'!GC183))","v":0},{"$f":"AX185*(1-EXP(-'NGER input 2'!GD183))","v":0},{"$f":"AY185*(1-EXP(-'NGER input 2'!GE183))","v":0},{"$f":"AZ185*(1-EXP(-'NGER input 2'!GF183))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q184/'NGER results'!$N184)*BA185),0,('NGER results'!$Q184/'NGER results'!$N184)*BA185)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q184/'NGER results'!$N184)*BB185),0,('NGER results'!$Q184/'NGER results'!$N184)*BB185)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q184/'NGER results'!$N184)*BC185),0,('NGER results'!$Q184/'NGER results'!$N184)*BC185)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q184/'NGER results'!$N184)*BD185),0,('NGER results'!$Q184/'NGER results'!$N184)*BD185)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q184/'NGER results'!$N184)*BE185),0,('NGER results'!$Q184/'NGER results'!$N184)*BE185)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q184/'NGER results'!$N184)*BF185),0,('NGER results'!$Q184/'NGER results'!$N184)*BF185)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q184/'NGER results'!$N184)*BG185),0,('NGER results'!$Q184/'NGER results'!$N184)*BG185)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q184/'NGER results'!$N184)*BH185),0,('NGER results'!$Q184/'NGER results'!$N184)*BH185)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q184/'NGER results'!$N184)*BI185),0,('NGER results'!$Q184/'NGER results'!$N184)*BI185)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q184/'NGER results'!$N184)*BJ185),0,('NGER results'!$Q184/'NGER results'!$N184)*BJ185)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A185>=2016,(BA185+M185)*'NGER input 2'!$GS183*1.336*25,(BA185+M185)*'NGER input 2'!$GS183*1.336*25)","v":0},{"$f":"IF($A185>=2016,(BB185+N185)*'NGER input 2'!$GS183*1.336*25,(BB185+N185)*'NGER input 2'!$GS183*1.336*25)","v":0},{"$f":"IF($A185>=2016,(BC185+O185)*'NGER input 2'!$GS183*1.336*25,(BC185+O185)*'NGER input 2'!$GS183*1.336*25)","v":0},{"$f":"IF($A185>=2016,(BD185+P185)*'NGER input 2'!$GS183*1.336*25,(BD185+P185)*'NGER input 2'!$GS183*1.336*25)","v":0},{"$f":"IF($A185>=2016,(BE185+Q185)*'NGER input 2'!$GS183*1.336*25,(BE185+Q185)*'NGER input 2'!$GS183*1.336*25)","v":0},{"$f":"IF($A185>=2016,(BF185+R185)*'NGER input 2'!$GS183*1.336*25,(BF185+R185)*'NGER input 2'!$GS183*1.336*25)","v":0},{"$f":"IF($A185>=2016,(BG185+S185)*'NGER input 2'!$GS183*1.336*25,(BG185+S185)*'NGER input 2'!$GS183*1.336*25)","v":0},{"$f":"IF($A185>=2016,(BH185+T185)*'NGER input 2'!$GS183*1.336*25,(BH185+T185)*'NGER input 2'!$GS183*1.336*25)","v":0},{"$f":"IF($A185>=2016,(BI185+U185)*'NGER input 2'!$GS183*1.336*25,(BI185+U185)*'NGER input 2'!$GS183*1.336*25)","v":0},{"$f":"IF($A185>=2016,(BJ185+V185)*'NGER input 2'!$GS183*1.336*25,(BJ185+V185)*'NGER input 2'!$GS183*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A184","v":180},null,{"$f":"IF(OR('NGER input 2'!$A184=2013,'NGER input 2'!$A184=2014),'NGER input 2'!ES184*'NGER input 2'!FC184*'NGER input 2'!FM184*'NGER input 2'!$GQ184,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A184=2013,'NGER input 2'!$A184=2014),'NGER input 2'!ET184*'NGER input 2'!FD184*'NGER input 2'!FN184*'NGER input 2'!$GQ184,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A184=2013,'NGER input 2'!$A184=2014),'NGER input 2'!EU184*'NGER input 2'!FE184*'NGER input 2'!FO184*'NGER input 2'!$GQ184,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A184=2013,'NGER input 2'!$A184=2014),'NGER input 2'!EV184*'NGER input 2'!FF184*'NGER input 2'!FP184*'NGER input 2'!$GQ184,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A184=2013,'NGER input 2'!$A184=2014),'NGER input 2'!EW184*'NGER input 2'!FG184*'NGER input 2'!FQ184*'NGER input 2'!$GQ184,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A184=2013,'NGER input 2'!$A184=2014),'NGER input 2'!EX184*'NGER input 2'!FH184*'NGER input 2'!FR184*'NGER input 2'!$GQ184,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A184=2013,'NGER input 2'!$A184=2014),'NGER input 2'!EY184*'NGER input 2'!FI184*'NGER input 2'!FS184*'NGER input 2'!$GQ184,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A184=2013,'NGER input 2'!$A184=2014),'NGER input 2'!EZ184*'NGER input 2'!FJ184*'NGER input 2'!FT184*'NGER input 2'!$GQ184,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A184=2013,'NGER input 2'!$A184=2014),'NGER input 2'!FA184*'NGER input 2'!FK184*'NGER input 2'!FU184*'NGER input 2'!$GQ184,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A184=2013,'NGER input 2'!$A184=2014),'NGER input 2'!FB184*'NGER input 2'!FL184*'NGER input 2'!FV184*'NGER input 2'!$GQ184,0)","v":0},{"$f":"C186*(1-EXP(-'NGER input 2'!FW184*(13-'NGER input 2'!$GR184-7)/12))","v":0},{"$f":"D186*(1-EXP(-'NGER input 2'!FX184*(13-'NGER input 2'!$GR184-7)/12))","v":0},{"$f":"E186*(1-EXP(-'NGER input 2'!FY184*(13-'NGER input 2'!$GR184-7)/12))","v":0},{"$f":"F186*(1-EXP(-'NGER input 2'!FZ184*(13-'NGER input 2'!$GR184-7)/12))","v":0},{"$f":"G186*(1-EXP(-'NGER input 2'!GA184*(13-'NGER input 2'!$GR184-7)/12))","v":0},{"$f":"H186*(1-EXP(-'NGER input 2'!GB184*(13-'NGER input 2'!$GR184-7)/12))","v":0},{"$f":"I186*(1-EXP(-'NGER input 2'!GC184*(13-'NGER input 2'!$GR184-7)/12))","v":0},{"$f":"J186*(1-EXP(-'NGER input 2'!GD184*(13-'NGER input 2'!$GR184-7)/12))","v":0},{"$f":"K186*(1-EXP(-'NGER input 2'!GE184*(13-'NGER input 2'!$GR184-7)/12))","v":0},{"$f":"L186*(1-EXP(-'NGER input 2'!GF184*(13-'NGER input 2'!$GR184-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q185/'NGER results'!$N185)*M186),0,('NGER results'!$Q185/'NGER results'!$N185)*M186)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q185/'NGER results'!$N185)*N186),0,('NGER results'!$Q185/'NGER results'!$N185)*N186)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q185/'NGER results'!$N185)*O186),0,('NGER results'!$Q185/'NGER results'!$N185)*O186)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q185/'NGER results'!$N185)*P186),0,('NGER results'!$Q185/'NGER results'!$N185)*P186)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q185/'NGER results'!$N185)*Q186),0,('NGER results'!$Q185/'NGER results'!$N185)*Q186)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q185/'NGER results'!$N185)*R186),0,('NGER results'!$Q185/'NGER results'!$N185)*R186)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q185/'NGER results'!$N185)*S186),0,('NGER results'!$Q185/'NGER results'!$N185)*S186)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q185/'NGER results'!$N185)*T186),0,('NGER results'!$Q185/'NGER results'!$N185)*T186)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q185/'NGER results'!$N185)*U186),0,('NGER results'!$Q185/'NGER results'!$N185)*U186)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q185/'NGER results'!$N185)*V186),0,('NGER results'!$Q185/'NGER results'!$N185)*V186)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ186*(1-EXP(-'NGER input 2'!FW184))","v":0},{"$f":"AR186*(1-EXP(-'NGER input 2'!FX184))","v":0},{"$f":"AS186*(1-EXP(-'NGER input 2'!FY184))","v":0},{"$f":"AT186*(1-EXP(-'NGER input 2'!FZ184))","v":0},{"$f":"AU186*(1-EXP(-'NGER input 2'!GA184))","v":0},{"$f":"AV186*(1-EXP(-'NGER input 2'!GB184))","v":0},{"$f":"AW186*(1-EXP(-'NGER input 2'!GC184))","v":0},{"$f":"AX186*(1-EXP(-'NGER input 2'!GD184))","v":0},{"$f":"AY186*(1-EXP(-'NGER input 2'!GE184))","v":0},{"$f":"AZ186*(1-EXP(-'NGER input 2'!GF184))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q185/'NGER results'!$N185)*BA186),0,('NGER results'!$Q185/'NGER results'!$N185)*BA186)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q185/'NGER results'!$N185)*BB186),0,('NGER results'!$Q185/'NGER results'!$N185)*BB186)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q185/'NGER results'!$N185)*BC186),0,('NGER results'!$Q185/'NGER results'!$N185)*BC186)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q185/'NGER results'!$N185)*BD186),0,('NGER results'!$Q185/'NGER results'!$N185)*BD186)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q185/'NGER results'!$N185)*BE186),0,('NGER results'!$Q185/'NGER results'!$N185)*BE186)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q185/'NGER results'!$N185)*BF186),0,('NGER results'!$Q185/'NGER results'!$N185)*BF186)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q185/'NGER results'!$N185)*BG186),0,('NGER results'!$Q185/'NGER results'!$N185)*BG186)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q185/'NGER results'!$N185)*BH186),0,('NGER results'!$Q185/'NGER results'!$N185)*BH186)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q185/'NGER results'!$N185)*BI186),0,('NGER results'!$Q185/'NGER results'!$N185)*BI186)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q185/'NGER results'!$N185)*BJ186),0,('NGER results'!$Q185/'NGER results'!$N185)*BJ186)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A186>=2016,(BA186+M186)*'NGER input 2'!$GS184*1.336*25,(BA186+M186)*'NGER input 2'!$GS184*1.336*25)","v":0},{"$f":"IF($A186>=2016,(BB186+N186)*'NGER input 2'!$GS184*1.336*25,(BB186+N186)*'NGER input 2'!$GS184*1.336*25)","v":0},{"$f":"IF($A186>=2016,(BC186+O186)*'NGER input 2'!$GS184*1.336*25,(BC186+O186)*'NGER input 2'!$GS184*1.336*25)","v":0},{"$f":"IF($A186>=2016,(BD186+P186)*'NGER input 2'!$GS184*1.336*25,(BD186+P186)*'NGER input 2'!$GS184*1.336*25)","v":0},{"$f":"IF($A186>=2016,(BE186+Q186)*'NGER input 2'!$GS184*1.336*25,(BE186+Q186)*'NGER input 2'!$GS184*1.336*25)","v":0},{"$f":"IF($A186>=2016,(BF186+R186)*'NGER input 2'!$GS184*1.336*25,(BF186+R186)*'NGER input 2'!$GS184*1.336*25)","v":0},{"$f":"IF($A186>=2016,(BG186+S186)*'NGER input 2'!$GS184*1.336*25,(BG186+S186)*'NGER input 2'!$GS184*1.336*25)","v":0},{"$f":"IF($A186>=2016,(BH186+T186)*'NGER input 2'!$GS184*1.336*25,(BH186+T186)*'NGER input 2'!$GS184*1.336*25)","v":0},{"$f":"IF($A186>=2016,(BI186+U186)*'NGER input 2'!$GS184*1.336*25,(BI186+U186)*'NGER input 2'!$GS184*1.336*25)","v":0},{"$f":"IF($A186>=2016,(BJ186+V186)*'NGER input 2'!$GS184*1.336*25,(BJ186+V186)*'NGER input 2'!$GS184*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A185","v":181},null,{"$f":"IF(OR('NGER input 2'!$A185=2013,'NGER input 2'!$A185=2014),'NGER input 2'!ES185*'NGER input 2'!FC185*'NGER input 2'!FM185*'NGER input 2'!$GQ185,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A185=2013,'NGER input 2'!$A185=2014),'NGER input 2'!ET185*'NGER input 2'!FD185*'NGER input 2'!FN185*'NGER input 2'!$GQ185,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A185=2013,'NGER input 2'!$A185=2014),'NGER input 2'!EU185*'NGER input 2'!FE185*'NGER input 2'!FO185*'NGER input 2'!$GQ185,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A185=2013,'NGER input 2'!$A185=2014),'NGER input 2'!EV185*'NGER input 2'!FF185*'NGER input 2'!FP185*'NGER input 2'!$GQ185,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A185=2013,'NGER input 2'!$A185=2014),'NGER input 2'!EW185*'NGER input 2'!FG185*'NGER input 2'!FQ185*'NGER input 2'!$GQ185,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A185=2013,'NGER input 2'!$A185=2014),'NGER input 2'!EX185*'NGER input 2'!FH185*'NGER input 2'!FR185*'NGER input 2'!$GQ185,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A185=2013,'NGER input 2'!$A185=2014),'NGER input 2'!EY185*'NGER input 2'!FI185*'NGER input 2'!FS185*'NGER input 2'!$GQ185,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A185=2013,'NGER input 2'!$A185=2014),'NGER input 2'!EZ185*'NGER input 2'!FJ185*'NGER input 2'!FT185*'NGER input 2'!$GQ185,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A185=2013,'NGER input 2'!$A185=2014),'NGER input 2'!FA185*'NGER input 2'!FK185*'NGER input 2'!FU185*'NGER input 2'!$GQ185,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A185=2013,'NGER input 2'!$A185=2014),'NGER input 2'!FB185*'NGER input 2'!FL185*'NGER input 2'!FV185*'NGER input 2'!$GQ185,0)","v":0},{"$f":"C187*(1-EXP(-'NGER input 2'!FW185*(13-'NGER input 2'!$GR185-7)/12))","v":0},{"$f":"D187*(1-EXP(-'NGER input 2'!FX185*(13-'NGER input 2'!$GR185-7)/12))","v":0},{"$f":"E187*(1-EXP(-'NGER input 2'!FY185*(13-'NGER input 2'!$GR185-7)/12))","v":0},{"$f":"F187*(1-EXP(-'NGER input 2'!FZ185*(13-'NGER input 2'!$GR185-7)/12))","v":0},{"$f":"G187*(1-EXP(-'NGER input 2'!GA185*(13-'NGER input 2'!$GR185-7)/12))","v":0},{"$f":"H187*(1-EXP(-'NGER input 2'!GB185*(13-'NGER input 2'!$GR185-7)/12))","v":0},{"$f":"I187*(1-EXP(-'NGER input 2'!GC185*(13-'NGER input 2'!$GR185-7)/12))","v":0},{"$f":"J187*(1-EXP(-'NGER input 2'!GD185*(13-'NGER input 2'!$GR185-7)/12))","v":0},{"$f":"K187*(1-EXP(-'NGER input 2'!GE185*(13-'NGER input 2'!$GR185-7)/12))","v":0},{"$f":"L187*(1-EXP(-'NGER input 2'!GF185*(13-'NGER input 2'!$GR185-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q186/'NGER results'!$N186)*M187),0,('NGER results'!$Q186/'NGER results'!$N186)*M187)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q186/'NGER results'!$N186)*N187),0,('NGER results'!$Q186/'NGER results'!$N186)*N187)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q186/'NGER results'!$N186)*O187),0,('NGER results'!$Q186/'NGER results'!$N186)*O187)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q186/'NGER results'!$N186)*P187),0,('NGER results'!$Q186/'NGER results'!$N186)*P187)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q186/'NGER results'!$N186)*Q187),0,('NGER results'!$Q186/'NGER results'!$N186)*Q187)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q186/'NGER results'!$N186)*R187),0,('NGER results'!$Q186/'NGER results'!$N186)*R187)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q186/'NGER results'!$N186)*S187),0,('NGER results'!$Q186/'NGER results'!$N186)*S187)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q186/'NGER results'!$N186)*T187),0,('NGER results'!$Q186/'NGER results'!$N186)*T187)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q186/'NGER results'!$N186)*U187),0,('NGER results'!$Q186/'NGER results'!$N186)*U187)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q186/'NGER results'!$N186)*V187),0,('NGER results'!$Q186/'NGER results'!$N186)*V187)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ187*(1-EXP(-'NGER input 2'!FW185))","v":0},{"$f":"AR187*(1-EXP(-'NGER input 2'!FX185))","v":0},{"$f":"AS187*(1-EXP(-'NGER input 2'!FY185))","v":0},{"$f":"AT187*(1-EXP(-'NGER input 2'!FZ185))","v":0},{"$f":"AU187*(1-EXP(-'NGER input 2'!GA185))","v":0},{"$f":"AV187*(1-EXP(-'NGER input 2'!GB185))","v":0},{"$f":"AW187*(1-EXP(-'NGER input 2'!GC185))","v":0},{"$f":"AX187*(1-EXP(-'NGER input 2'!GD185))","v":0},{"$f":"AY187*(1-EXP(-'NGER input 2'!GE185))","v":0},{"$f":"AZ187*(1-EXP(-'NGER input 2'!GF185))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q186/'NGER results'!$N186)*BA187),0,('NGER results'!$Q186/'NGER results'!$N186)*BA187)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q186/'NGER results'!$N186)*BB187),0,('NGER results'!$Q186/'NGER results'!$N186)*BB187)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q186/'NGER results'!$N186)*BC187),0,('NGER results'!$Q186/'NGER results'!$N186)*BC187)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q186/'NGER results'!$N186)*BD187),0,('NGER results'!$Q186/'NGER results'!$N186)*BD187)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q186/'NGER results'!$N186)*BE187),0,('NGER results'!$Q186/'NGER results'!$N186)*BE187)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q186/'NGER results'!$N186)*BF187),0,('NGER results'!$Q186/'NGER results'!$N186)*BF187)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q186/'NGER results'!$N186)*BG187),0,('NGER results'!$Q186/'NGER results'!$N186)*BG187)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q186/'NGER results'!$N186)*BH187),0,('NGER results'!$Q186/'NGER results'!$N186)*BH187)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q186/'NGER results'!$N186)*BI187),0,('NGER results'!$Q186/'NGER results'!$N186)*BI187)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q186/'NGER results'!$N186)*BJ187),0,('NGER results'!$Q186/'NGER results'!$N186)*BJ187)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A187>=2016,(BA187+M187)*'NGER input 2'!$GS185*1.336*25,(BA187+M187)*'NGER input 2'!$GS185*1.336*25)","v":0},{"$f":"IF($A187>=2016,(BB187+N187)*'NGER input 2'!$GS185*1.336*25,(BB187+N187)*'NGER input 2'!$GS185*1.336*25)","v":0},{"$f":"IF($A187>=2016,(BC187+O187)*'NGER input 2'!$GS185*1.336*25,(BC187+O187)*'NGER input 2'!$GS185*1.336*25)","v":0},{"$f":"IF($A187>=2016,(BD187+P187)*'NGER input 2'!$GS185*1.336*25,(BD187+P187)*'NGER input 2'!$GS185*1.336*25)","v":0},{"$f":"IF($A187>=2016,(BE187+Q187)*'NGER input 2'!$GS185*1.336*25,(BE187+Q187)*'NGER input 2'!$GS185*1.336*25)","v":0},{"$f":"IF($A187>=2016,(BF187+R187)*'NGER input 2'!$GS185*1.336*25,(BF187+R187)*'NGER input 2'!$GS185*1.336*25)","v":0},{"$f":"IF($A187>=2016,(BG187+S187)*'NGER input 2'!$GS185*1.336*25,(BG187+S187)*'NGER input 2'!$GS185*1.336*25)","v":0},{"$f":"IF($A187>=2016,(BH187+T187)*'NGER input 2'!$GS185*1.336*25,(BH187+T187)*'NGER input 2'!$GS185*1.336*25)","v":0},{"$f":"IF($A187>=2016,(BI187+U187)*'NGER input 2'!$GS185*1.336*25,(BI187+U187)*'NGER input 2'!$GS185*1.336*25)","v":0},{"$f":"IF($A187>=2016,(BJ187+V187)*'NGER input 2'!$GS185*1.336*25,(BJ187+V187)*'NGER input 2'!$GS185*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A186","v":182},null,{"$f":"IF(OR('NGER input 2'!$A186=2013,'NGER input 2'!$A186=2014),'NGER input 2'!ES186*'NGER input 2'!FC186*'NGER input 2'!FM186*'NGER input 2'!$GQ186,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A186=2013,'NGER input 2'!$A186=2014),'NGER input 2'!ET186*'NGER input 2'!FD186*'NGER input 2'!FN186*'NGER input 2'!$GQ186,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A186=2013,'NGER input 2'!$A186=2014),'NGER input 2'!EU186*'NGER input 2'!FE186*'NGER input 2'!FO186*'NGER input 2'!$GQ186,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A186=2013,'NGER input 2'!$A186=2014),'NGER input 2'!EV186*'NGER input 2'!FF186*'NGER input 2'!FP186*'NGER input 2'!$GQ186,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A186=2013,'NGER input 2'!$A186=2014),'NGER input 2'!EW186*'NGER input 2'!FG186*'NGER input 2'!FQ186*'NGER input 2'!$GQ186,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A186=2013,'NGER input 2'!$A186=2014),'NGER input 2'!EX186*'NGER input 2'!FH186*'NGER input 2'!FR186*'NGER input 2'!$GQ186,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A186=2013,'NGER input 2'!$A186=2014),'NGER input 2'!EY186*'NGER input 2'!FI186*'NGER input 2'!FS186*'NGER input 2'!$GQ186,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A186=2013,'NGER input 2'!$A186=2014),'NGER input 2'!EZ186*'NGER input 2'!FJ186*'NGER input 2'!FT186*'NGER input 2'!$GQ186,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A186=2013,'NGER input 2'!$A186=2014),'NGER input 2'!FA186*'NGER input 2'!FK186*'NGER input 2'!FU186*'NGER input 2'!$GQ186,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A186=2013,'NGER input 2'!$A186=2014),'NGER input 2'!FB186*'NGER input 2'!FL186*'NGER input 2'!FV186*'NGER input 2'!$GQ186,0)","v":0},{"$f":"C188*(1-EXP(-'NGER input 2'!FW186*(13-'NGER input 2'!$GR186-7)/12))","v":0},{"$f":"D188*(1-EXP(-'NGER input 2'!FX186*(13-'NGER input 2'!$GR186-7)/12))","v":0},{"$f":"E188*(1-EXP(-'NGER input 2'!FY186*(13-'NGER input 2'!$GR186-7)/12))","v":0},{"$f":"F188*(1-EXP(-'NGER input 2'!FZ186*(13-'NGER input 2'!$GR186-7)/12))","v":0},{"$f":"G188*(1-EXP(-'NGER input 2'!GA186*(13-'NGER input 2'!$GR186-7)/12))","v":0},{"$f":"H188*(1-EXP(-'NGER input 2'!GB186*(13-'NGER input 2'!$GR186-7)/12))","v":0},{"$f":"I188*(1-EXP(-'NGER input 2'!GC186*(13-'NGER input 2'!$GR186-7)/12))","v":0},{"$f":"J188*(1-EXP(-'NGER input 2'!GD186*(13-'NGER input 2'!$GR186-7)/12))","v":0},{"$f":"K188*(1-EXP(-'NGER input 2'!GE186*(13-'NGER input 2'!$GR186-7)/12))","v":0},{"$f":"L188*(1-EXP(-'NGER input 2'!GF186*(13-'NGER input 2'!$GR186-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q187/'NGER results'!$N187)*M188),0,('NGER results'!$Q187/'NGER results'!$N187)*M188)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q187/'NGER results'!$N187)*N188),0,('NGER results'!$Q187/'NGER results'!$N187)*N188)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q187/'NGER results'!$N187)*O188),0,('NGER results'!$Q187/'NGER results'!$N187)*O188)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q187/'NGER results'!$N187)*P188),0,('NGER results'!$Q187/'NGER results'!$N187)*P188)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q187/'NGER results'!$N187)*Q188),0,('NGER results'!$Q187/'NGER results'!$N187)*Q188)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q187/'NGER results'!$N187)*R188),0,('NGER results'!$Q187/'NGER results'!$N187)*R188)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q187/'NGER results'!$N187)*S188),0,('NGER results'!$Q187/'NGER results'!$N187)*S188)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q187/'NGER results'!$N187)*T188),0,('NGER results'!$Q187/'NGER results'!$N187)*T188)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q187/'NGER results'!$N187)*U188),0,('NGER results'!$Q187/'NGER results'!$N187)*U188)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q187/'NGER results'!$N187)*V188),0,('NGER results'!$Q187/'NGER results'!$N187)*V188)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ188*(1-EXP(-'NGER input 2'!FW186))","v":0},{"$f":"AR188*(1-EXP(-'NGER input 2'!FX186))","v":0},{"$f":"AS188*(1-EXP(-'NGER input 2'!FY186))","v":0},{"$f":"AT188*(1-EXP(-'NGER input 2'!FZ186))","v":0},{"$f":"AU188*(1-EXP(-'NGER input 2'!GA186))","v":0},{"$f":"AV188*(1-EXP(-'NGER input 2'!GB186))","v":0},{"$f":"AW188*(1-EXP(-'NGER input 2'!GC186))","v":0},{"$f":"AX188*(1-EXP(-'NGER input 2'!GD186))","v":0},{"$f":"AY188*(1-EXP(-'NGER input 2'!GE186))","v":0},{"$f":"AZ188*(1-EXP(-'NGER input 2'!GF186))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q187/'NGER results'!$N187)*BA188),0,('NGER results'!$Q187/'NGER results'!$N187)*BA188)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q187/'NGER results'!$N187)*BB188),0,('NGER results'!$Q187/'NGER results'!$N187)*BB188)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q187/'NGER results'!$N187)*BC188),0,('NGER results'!$Q187/'NGER results'!$N187)*BC188)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q187/'NGER results'!$N187)*BD188),0,('NGER results'!$Q187/'NGER results'!$N187)*BD188)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q187/'NGER results'!$N187)*BE188),0,('NGER results'!$Q187/'NGER results'!$N187)*BE188)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q187/'NGER results'!$N187)*BF188),0,('NGER results'!$Q187/'NGER results'!$N187)*BF188)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q187/'NGER results'!$N187)*BG188),0,('NGER results'!$Q187/'NGER results'!$N187)*BG188)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q187/'NGER results'!$N187)*BH188),0,('NGER results'!$Q187/'NGER results'!$N187)*BH188)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q187/'NGER results'!$N187)*BI188),0,('NGER results'!$Q187/'NGER results'!$N187)*BI188)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q187/'NGER results'!$N187)*BJ188),0,('NGER results'!$Q187/'NGER results'!$N187)*BJ188)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A188>=2016,(BA188+M188)*'NGER input 2'!$GS186*1.336*25,(BA188+M188)*'NGER input 2'!$GS186*1.336*25)","v":0},{"$f":"IF($A188>=2016,(BB188+N188)*'NGER input 2'!$GS186*1.336*25,(BB188+N188)*'NGER input 2'!$GS186*1.336*25)","v":0},{"$f":"IF($A188>=2016,(BC188+O188)*'NGER input 2'!$GS186*1.336*25,(BC188+O188)*'NGER input 2'!$GS186*1.336*25)","v":0},{"$f":"IF($A188>=2016,(BD188+P188)*'NGER input 2'!$GS186*1.336*25,(BD188+P188)*'NGER input 2'!$GS186*1.336*25)","v":0},{"$f":"IF($A188>=2016,(BE188+Q188)*'NGER input 2'!$GS186*1.336*25,(BE188+Q188)*'NGER input 2'!$GS186*1.336*25)","v":0},{"$f":"IF($A188>=2016,(BF188+R188)*'NGER input 2'!$GS186*1.336*25,(BF188+R188)*'NGER input 2'!$GS186*1.336*25)","v":0},{"$f":"IF($A188>=2016,(BG188+S188)*'NGER input 2'!$GS186*1.336*25,(BG188+S188)*'NGER input 2'!$GS186*1.336*25)","v":0},{"$f":"IF($A188>=2016,(BH188+T188)*'NGER input 2'!$GS186*1.336*25,(BH188+T188)*'NGER input 2'!$GS186*1.336*25)","v":0},{"$f":"IF($A188>=2016,(BI188+U188)*'NGER input 2'!$GS186*1.336*25,(BI188+U188)*'NGER input 2'!$GS186*1.336*25)","v":0},{"$f":"IF($A188>=2016,(BJ188+V188)*'NGER input 2'!$GS186*1.336*25,(BJ188+V188)*'NGER input 2'!$GS186*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A187","v":183},null,{"$f":"IF(OR('NGER input 2'!$A187=2013,'NGER input 2'!$A187=2014),'NGER input 2'!ES187*'NGER input 2'!FC187*'NGER input 2'!FM187*'NGER input 2'!$GQ187,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A187=2013,'NGER input 2'!$A187=2014),'NGER input 2'!ET187*'NGER input 2'!FD187*'NGER input 2'!FN187*'NGER input 2'!$GQ187,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A187=2013,'NGER input 2'!$A187=2014),'NGER input 2'!EU187*'NGER input 2'!FE187*'NGER input 2'!FO187*'NGER input 2'!$GQ187,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A187=2013,'NGER input 2'!$A187=2014),'NGER input 2'!EV187*'NGER input 2'!FF187*'NGER input 2'!FP187*'NGER input 2'!$GQ187,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A187=2013,'NGER input 2'!$A187=2014),'NGER input 2'!EW187*'NGER input 2'!FG187*'NGER input 2'!FQ187*'NGER input 2'!$GQ187,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A187=2013,'NGER input 2'!$A187=2014),'NGER input 2'!EX187*'NGER input 2'!FH187*'NGER input 2'!FR187*'NGER input 2'!$GQ187,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A187=2013,'NGER input 2'!$A187=2014),'NGER input 2'!EY187*'NGER input 2'!FI187*'NGER input 2'!FS187*'NGER input 2'!$GQ187,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A187=2013,'NGER input 2'!$A187=2014),'NGER input 2'!EZ187*'NGER input 2'!FJ187*'NGER input 2'!FT187*'NGER input 2'!$GQ187,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A187=2013,'NGER input 2'!$A187=2014),'NGER input 2'!FA187*'NGER input 2'!FK187*'NGER input 2'!FU187*'NGER input 2'!$GQ187,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A187=2013,'NGER input 2'!$A187=2014),'NGER input 2'!FB187*'NGER input 2'!FL187*'NGER input 2'!FV187*'NGER input 2'!$GQ187,0)","v":0},{"$f":"C189*(1-EXP(-'NGER input 2'!FW187*(13-'NGER input 2'!$GR187-7)/12))","v":0},{"$f":"D189*(1-EXP(-'NGER input 2'!FX187*(13-'NGER input 2'!$GR187-7)/12))","v":0},{"$f":"E189*(1-EXP(-'NGER input 2'!FY187*(13-'NGER input 2'!$GR187-7)/12))","v":0},{"$f":"F189*(1-EXP(-'NGER input 2'!FZ187*(13-'NGER input 2'!$GR187-7)/12))","v":0},{"$f":"G189*(1-EXP(-'NGER input 2'!GA187*(13-'NGER input 2'!$GR187-7)/12))","v":0},{"$f":"H189*(1-EXP(-'NGER input 2'!GB187*(13-'NGER input 2'!$GR187-7)/12))","v":0},{"$f":"I189*(1-EXP(-'NGER input 2'!GC187*(13-'NGER input 2'!$GR187-7)/12))","v":0},{"$f":"J189*(1-EXP(-'NGER input 2'!GD187*(13-'NGER input 2'!$GR187-7)/12))","v":0},{"$f":"K189*(1-EXP(-'NGER input 2'!GE187*(13-'NGER input 2'!$GR187-7)/12))","v":0},{"$f":"L189*(1-EXP(-'NGER input 2'!GF187*(13-'NGER input 2'!$GR187-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q188/'NGER results'!$N188)*M189),0,('NGER results'!$Q188/'NGER results'!$N188)*M189)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q188/'NGER results'!$N188)*N189),0,('NGER results'!$Q188/'NGER results'!$N188)*N189)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q188/'NGER results'!$N188)*O189),0,('NGER results'!$Q188/'NGER results'!$N188)*O189)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q188/'NGER results'!$N188)*P189),0,('NGER results'!$Q188/'NGER results'!$N188)*P189)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q188/'NGER results'!$N188)*Q189),0,('NGER results'!$Q188/'NGER results'!$N188)*Q189)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q188/'NGER results'!$N188)*R189),0,('NGER results'!$Q188/'NGER results'!$N188)*R189)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q188/'NGER results'!$N188)*S189),0,('NGER results'!$Q188/'NGER results'!$N188)*S189)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q188/'NGER results'!$N188)*T189),0,('NGER results'!$Q188/'NGER results'!$N188)*T189)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q188/'NGER results'!$N188)*U189),0,('NGER results'!$Q188/'NGER results'!$N188)*U189)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q188/'NGER results'!$N188)*V189),0,('NGER results'!$Q188/'NGER results'!$N188)*V189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ189*(1-EXP(-'NGER input 2'!FW187))","v":0},{"$f":"AR189*(1-EXP(-'NGER input 2'!FX187))","v":0},{"$f":"AS189*(1-EXP(-'NGER input 2'!FY187))","v":0},{"$f":"AT189*(1-EXP(-'NGER input 2'!FZ187))","v":0},{"$f":"AU189*(1-EXP(-'NGER input 2'!GA187))","v":0},{"$f":"AV189*(1-EXP(-'NGER input 2'!GB187))","v":0},{"$f":"AW189*(1-EXP(-'NGER input 2'!GC187))","v":0},{"$f":"AX189*(1-EXP(-'NGER input 2'!GD187))","v":0},{"$f":"AY189*(1-EXP(-'NGER input 2'!GE187))","v":0},{"$f":"AZ189*(1-EXP(-'NGER input 2'!GF187))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q188/'NGER results'!$N188)*BA189),0,('NGER results'!$Q188/'NGER results'!$N188)*BA189)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q188/'NGER results'!$N188)*BB189),0,('NGER results'!$Q188/'NGER results'!$N188)*BB189)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q188/'NGER results'!$N188)*BC189),0,('NGER results'!$Q188/'NGER results'!$N188)*BC189)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q188/'NGER results'!$N188)*BD189),0,('NGER results'!$Q188/'NGER results'!$N188)*BD189)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q188/'NGER results'!$N188)*BE189),0,('NGER results'!$Q188/'NGER results'!$N188)*BE189)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q188/'NGER results'!$N188)*BF189),0,('NGER results'!$Q188/'NGER results'!$N188)*BF189)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q188/'NGER results'!$N188)*BG189),0,('NGER results'!$Q188/'NGER results'!$N188)*BG189)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q188/'NGER results'!$N188)*BH189),0,('NGER results'!$Q188/'NGER results'!$N188)*BH189)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q188/'NGER results'!$N188)*BI189),0,('NGER results'!$Q188/'NGER results'!$N188)*BI189)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q188/'NGER results'!$N188)*BJ189),0,('NGER results'!$Q188/'NGER results'!$N188)*BJ189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A189>=2016,(BA189+M189)*'NGER input 2'!$GS187*1.336*25,(BA189+M189)*'NGER input 2'!$GS187*1.336*25)","v":0},{"$f":"IF($A189>=2016,(BB189+N189)*'NGER input 2'!$GS187*1.336*25,(BB189+N189)*'NGER input 2'!$GS187*1.336*25)","v":0},{"$f":"IF($A189>=2016,(BC189+O189)*'NGER input 2'!$GS187*1.336*25,(BC189+O189)*'NGER input 2'!$GS187*1.336*25)","v":0},{"$f":"IF($A189>=2016,(BD189+P189)*'NGER input 2'!$GS187*1.336*25,(BD189+P189)*'NGER input 2'!$GS187*1.336*25)","v":0},{"$f":"IF($A189>=2016,(BE189+Q189)*'NGER input 2'!$GS187*1.336*25,(BE189+Q189)*'NGER input 2'!$GS187*1.336*25)","v":0},{"$f":"IF($A189>=2016,(BF189+R189)*'NGER input 2'!$GS187*1.336*25,(BF189+R189)*'NGER input 2'!$GS187*1.336*25)","v":0},{"$f":"IF($A189>=2016,(BG189+S189)*'NGER input 2'!$GS187*1.336*25,(BG189+S189)*'NGER input 2'!$GS187*1.336*25)","v":0},{"$f":"IF($A189>=2016,(BH189+T189)*'NGER input 2'!$GS187*1.336*25,(BH189+T189)*'NGER input 2'!$GS187*1.336*25)","v":0},{"$f":"IF($A189>=2016,(BI189+U189)*'NGER input 2'!$GS187*1.336*25,(BI189+U189)*'NGER input 2'!$GS187*1.336*25)","v":0},{"$f":"IF($A189>=2016,(BJ189+V189)*'NGER input 2'!$GS187*1.336*25,(BJ189+V189)*'NGER input 2'!$GS187*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A188","v":184},null,{"$f":"IF(OR('NGER input 2'!$A188=2013,'NGER input 2'!$A188=2014),'NGER input 2'!ES188*'NGER input 2'!FC188*'NGER input 2'!FM188*'NGER input 2'!$GQ188,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A188=2013,'NGER input 2'!$A188=2014),'NGER input 2'!ET188*'NGER input 2'!FD188*'NGER input 2'!FN188*'NGER input 2'!$GQ188,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A188=2013,'NGER input 2'!$A188=2014),'NGER input 2'!EU188*'NGER input 2'!FE188*'NGER input 2'!FO188*'NGER input 2'!$GQ188,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A188=2013,'NGER input 2'!$A188=2014),'NGER input 2'!EV188*'NGER input 2'!FF188*'NGER input 2'!FP188*'NGER input 2'!$GQ188,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A188=2013,'NGER input 2'!$A188=2014),'NGER input 2'!EW188*'NGER input 2'!FG188*'NGER input 2'!FQ188*'NGER input 2'!$GQ188,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A188=2013,'NGER input 2'!$A188=2014),'NGER input 2'!EX188*'NGER input 2'!FH188*'NGER input 2'!FR188*'NGER input 2'!$GQ188,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A188=2013,'NGER input 2'!$A188=2014),'NGER input 2'!EY188*'NGER input 2'!FI188*'NGER input 2'!FS188*'NGER input 2'!$GQ188,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A188=2013,'NGER input 2'!$A188=2014),'NGER input 2'!EZ188*'NGER input 2'!FJ188*'NGER input 2'!FT188*'NGER input 2'!$GQ188,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A188=2013,'NGER input 2'!$A188=2014),'NGER input 2'!FA188*'NGER input 2'!FK188*'NGER input 2'!FU188*'NGER input 2'!$GQ188,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A188=2013,'NGER input 2'!$A188=2014),'NGER input 2'!FB188*'NGER input 2'!FL188*'NGER input 2'!FV188*'NGER input 2'!$GQ188,0)","v":0},{"$f":"C190*(1-EXP(-'NGER input 2'!FW188*(13-'NGER input 2'!$GR188-7)/12))","v":0},{"$f":"D190*(1-EXP(-'NGER input 2'!FX188*(13-'NGER input 2'!$GR188-7)/12))","v":0},{"$f":"E190*(1-EXP(-'NGER input 2'!FY188*(13-'NGER input 2'!$GR188-7)/12))","v":0},{"$f":"F190*(1-EXP(-'NGER input 2'!FZ188*(13-'NGER input 2'!$GR188-7)/12))","v":0},{"$f":"G190*(1-EXP(-'NGER input 2'!GA188*(13-'NGER input 2'!$GR188-7)/12))","v":0},{"$f":"H190*(1-EXP(-'NGER input 2'!GB188*(13-'NGER input 2'!$GR188-7)/12))","v":0},{"$f":"I190*(1-EXP(-'NGER input 2'!GC188*(13-'NGER input 2'!$GR188-7)/12))","v":0},{"$f":"J190*(1-EXP(-'NGER input 2'!GD188*(13-'NGER input 2'!$GR188-7)/12))","v":0},{"$f":"K190*(1-EXP(-'NGER input 2'!GE188*(13-'NGER input 2'!$GR188-7)/12))","v":0},{"$f":"L190*(1-EXP(-'NGER input 2'!GF188*(13-'NGER input 2'!$GR188-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q189/'NGER results'!$N189)*M190),0,('NGER results'!$Q189/'NGER results'!$N189)*M190)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q189/'NGER results'!$N189)*N190),0,('NGER results'!$Q189/'NGER results'!$N189)*N190)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q189/'NGER results'!$N189)*O190),0,('NGER results'!$Q189/'NGER results'!$N189)*O190)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q189/'NGER results'!$N189)*P190),0,('NGER results'!$Q189/'NGER results'!$N189)*P190)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q189/'NGER results'!$N189)*Q190),0,('NGER results'!$Q189/'NGER results'!$N189)*Q190)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q189/'NGER results'!$N189)*R190),0,('NGER results'!$Q189/'NGER results'!$N189)*R190)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q189/'NGER results'!$N189)*S190),0,('NGER results'!$Q189/'NGER results'!$N189)*S190)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q189/'NGER results'!$N189)*T190),0,('NGER results'!$Q189/'NGER results'!$N189)*T190)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q189/'NGER results'!$N189)*U190),0,('NGER results'!$Q189/'NGER results'!$N189)*U190)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q189/'NGER results'!$N189)*V190),0,('NGER results'!$Q189/'NGER results'!$N189)*V190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ190*(1-EXP(-'NGER input 2'!FW188))","v":0},{"$f":"AR190*(1-EXP(-'NGER input 2'!FX188))","v":0},{"$f":"AS190*(1-EXP(-'NGER input 2'!FY188))","v":0},{"$f":"AT190*(1-EXP(-'NGER input 2'!FZ188))","v":0},{"$f":"AU190*(1-EXP(-'NGER input 2'!GA188))","v":0},{"$f":"AV190*(1-EXP(-'NGER input 2'!GB188))","v":0},{"$f":"AW190*(1-EXP(-'NGER input 2'!GC188))","v":0},{"$f":"AX190*(1-EXP(-'NGER input 2'!GD188))","v":0},{"$f":"AY190*(1-EXP(-'NGER input 2'!GE188))","v":0},{"$f":"AZ190*(1-EXP(-'NGER input 2'!GF188))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q189/'NGER results'!$N189)*BA190),0,('NGER results'!$Q189/'NGER results'!$N189)*BA190)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q189/'NGER results'!$N189)*BB190),0,('NGER results'!$Q189/'NGER results'!$N189)*BB190)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q189/'NGER results'!$N189)*BC190),0,('NGER results'!$Q189/'NGER results'!$N189)*BC190)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q189/'NGER results'!$N189)*BD190),0,('NGER results'!$Q189/'NGER results'!$N189)*BD190)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q189/'NGER results'!$N189)*BE190),0,('NGER results'!$Q189/'NGER results'!$N189)*BE190)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q189/'NGER results'!$N189)*BF190),0,('NGER results'!$Q189/'NGER results'!$N189)*BF190)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q189/'NGER results'!$N189)*BG190),0,('NGER results'!$Q189/'NGER results'!$N189)*BG190)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q189/'NGER results'!$N189)*BH190),0,('NGER results'!$Q189/'NGER results'!$N189)*BH190)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q189/'NGER results'!$N189)*BI190),0,('NGER results'!$Q189/'NGER results'!$N189)*BI190)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q189/'NGER results'!$N189)*BJ190),0,('NGER results'!$Q189/'NGER results'!$N189)*BJ190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A190>=2016,(BA190+M190)*'NGER input 2'!$GS188*1.336*25,(BA190+M190)*'NGER input 2'!$GS188*1.336*25)","v":0},{"$f":"IF($A190>=2016,(BB190+N190)*'NGER input 2'!$GS188*1.336*25,(BB190+N190)*'NGER input 2'!$GS188*1.336*25)","v":0},{"$f":"IF($A190>=2016,(BC190+O190)*'NGER input 2'!$GS188*1.336*25,(BC190+O190)*'NGER input 2'!$GS188*1.336*25)","v":0},{"$f":"IF($A190>=2016,(BD190+P190)*'NGER input 2'!$GS188*1.336*25,(BD190+P190)*'NGER input 2'!$GS188*1.336*25)","v":0},{"$f":"IF($A190>=2016,(BE190+Q190)*'NGER input 2'!$GS188*1.336*25,(BE190+Q190)*'NGER input 2'!$GS188*1.336*25)","v":0},{"$f":"IF($A190>=2016,(BF190+R190)*'NGER input 2'!$GS188*1.336*25,(BF190+R190)*'NGER input 2'!$GS188*1.336*25)","v":0},{"$f":"IF($A190>=2016,(BG190+S190)*'NGER input 2'!$GS188*1.336*25,(BG190+S190)*'NGER input 2'!$GS188*1.336*25)","v":0},{"$f":"IF($A190>=2016,(BH190+T190)*'NGER input 2'!$GS188*1.336*25,(BH190+T190)*'NGER input 2'!$GS188*1.336*25)","v":0},{"$f":"IF($A190>=2016,(BI190+U190)*'NGER input 2'!$GS188*1.336*25,(BI190+U190)*'NGER input 2'!$GS188*1.336*25)","v":0},{"$f":"IF($A190>=2016,(BJ190+V190)*'NGER input 2'!$GS188*1.336*25,(BJ190+V190)*'NGER input 2'!$GS188*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A189","v":185},null,{"$f":"IF(OR('NGER input 2'!$A189=2013,'NGER input 2'!$A189=2014),'NGER input 2'!ES189*'NGER input 2'!FC189*'NGER input 2'!FM189*'NGER input 2'!$GQ189,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A189=2013,'NGER input 2'!$A189=2014),'NGER input 2'!ET189*'NGER input 2'!FD189*'NGER input 2'!FN189*'NGER input 2'!$GQ189,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A189=2013,'NGER input 2'!$A189=2014),'NGER input 2'!EU189*'NGER input 2'!FE189*'NGER input 2'!FO189*'NGER input 2'!$GQ189,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A189=2013,'NGER input 2'!$A189=2014),'NGER input 2'!EV189*'NGER input 2'!FF189*'NGER input 2'!FP189*'NGER input 2'!$GQ189,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A189=2013,'NGER input 2'!$A189=2014),'NGER input 2'!EW189*'NGER input 2'!FG189*'NGER input 2'!FQ189*'NGER input 2'!$GQ189,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A189=2013,'NGER input 2'!$A189=2014),'NGER input 2'!EX189*'NGER input 2'!FH189*'NGER input 2'!FR189*'NGER input 2'!$GQ189,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A189=2013,'NGER input 2'!$A189=2014),'NGER input 2'!EY189*'NGER input 2'!FI189*'NGER input 2'!FS189*'NGER input 2'!$GQ189,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A189=2013,'NGER input 2'!$A189=2014),'NGER input 2'!EZ189*'NGER input 2'!FJ189*'NGER input 2'!FT189*'NGER input 2'!$GQ189,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A189=2013,'NGER input 2'!$A189=2014),'NGER input 2'!FA189*'NGER input 2'!FK189*'NGER input 2'!FU189*'NGER input 2'!$GQ189,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A189=2013,'NGER input 2'!$A189=2014),'NGER input 2'!FB189*'NGER input 2'!FL189*'NGER input 2'!FV189*'NGER input 2'!$GQ189,0)","v":0},{"$f":"C191*(1-EXP(-'NGER input 2'!FW189*(13-'NGER input 2'!$GR189-7)/12))","v":0},{"$f":"D191*(1-EXP(-'NGER input 2'!FX189*(13-'NGER input 2'!$GR189-7)/12))","v":0},{"$f":"E191*(1-EXP(-'NGER input 2'!FY189*(13-'NGER input 2'!$GR189-7)/12))","v":0},{"$f":"F191*(1-EXP(-'NGER input 2'!FZ189*(13-'NGER input 2'!$GR189-7)/12))","v":0},{"$f":"G191*(1-EXP(-'NGER input 2'!GA189*(13-'NGER input 2'!$GR189-7)/12))","v":0},{"$f":"H191*(1-EXP(-'NGER input 2'!GB189*(13-'NGER input 2'!$GR189-7)/12))","v":0},{"$f":"I191*(1-EXP(-'NGER input 2'!GC189*(13-'NGER input 2'!$GR189-7)/12))","v":0},{"$f":"J191*(1-EXP(-'NGER input 2'!GD189*(13-'NGER input 2'!$GR189-7)/12))","v":0},{"$f":"K191*(1-EXP(-'NGER input 2'!GE189*(13-'NGER input 2'!$GR189-7)/12))","v":0},{"$f":"L191*(1-EXP(-'NGER input 2'!GF189*(13-'NGER input 2'!$GR189-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q190/'NGER results'!$N190)*M191),0,('NGER results'!$Q190/'NGER results'!$N190)*M191)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q190/'NGER results'!$N190)*N191),0,('NGER results'!$Q190/'NGER results'!$N190)*N191)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q190/'NGER results'!$N190)*O191),0,('NGER results'!$Q190/'NGER results'!$N190)*O191)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q190/'NGER results'!$N190)*P191),0,('NGER results'!$Q190/'NGER results'!$N190)*P191)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q190/'NGER results'!$N190)*Q191),0,('NGER results'!$Q190/'NGER results'!$N190)*Q191)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q190/'NGER results'!$N190)*R191),0,('NGER results'!$Q190/'NGER results'!$N190)*R191)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q190/'NGER results'!$N190)*S191),0,('NGER results'!$Q190/'NGER results'!$N190)*S191)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q190/'NGER results'!$N190)*T191),0,('NGER results'!$Q190/'NGER results'!$N190)*T191)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q190/'NGER results'!$N190)*U191),0,('NGER results'!$Q190/'NGER results'!$N190)*U191)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q190/'NGER results'!$N190)*V191),0,('NGER results'!$Q190/'NGER results'!$N190)*V191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ191*(1-EXP(-'NGER input 2'!FW189))","v":0},{"$f":"AR191*(1-EXP(-'NGER input 2'!FX189))","v":0},{"$f":"AS191*(1-EXP(-'NGER input 2'!FY189))","v":0},{"$f":"AT191*(1-EXP(-'NGER input 2'!FZ189))","v":0},{"$f":"AU191*(1-EXP(-'NGER input 2'!GA189))","v":0},{"$f":"AV191*(1-EXP(-'NGER input 2'!GB189))","v":0},{"$f":"AW191*(1-EXP(-'NGER input 2'!GC189))","v":0},{"$f":"AX191*(1-EXP(-'NGER input 2'!GD189))","v":0},{"$f":"AY191*(1-EXP(-'NGER input 2'!GE189))","v":0},{"$f":"AZ191*(1-EXP(-'NGER input 2'!GF189))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q190/'NGER results'!$N190)*BA191),0,('NGER results'!$Q190/'NGER results'!$N190)*BA191)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q190/'NGER results'!$N190)*BB191),0,('NGER results'!$Q190/'NGER results'!$N190)*BB191)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q190/'NGER results'!$N190)*BC191),0,('NGER results'!$Q190/'NGER results'!$N190)*BC191)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q190/'NGER results'!$N190)*BD191),0,('NGER results'!$Q190/'NGER results'!$N190)*BD191)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q190/'NGER results'!$N190)*BE191),0,('NGER results'!$Q190/'NGER results'!$N190)*BE191)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q190/'NGER results'!$N190)*BF191),0,('NGER results'!$Q190/'NGER results'!$N190)*BF191)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q190/'NGER results'!$N190)*BG191),0,('NGER results'!$Q190/'NGER results'!$N190)*BG191)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q190/'NGER results'!$N190)*BH191),0,('NGER results'!$Q190/'NGER results'!$N190)*BH191)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q190/'NGER results'!$N190)*BI191),0,('NGER results'!$Q190/'NGER results'!$N190)*BI191)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q190/'NGER results'!$N190)*BJ191),0,('NGER results'!$Q190/'NGER results'!$N190)*BJ191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A191>=2016,(BA191+M191)*'NGER input 2'!$GS189*1.336*25,(BA191+M191)*'NGER input 2'!$GS189*1.336*25)","v":0},{"$f":"IF($A191>=2016,(BB191+N191)*'NGER input 2'!$GS189*1.336*25,(BB191+N191)*'NGER input 2'!$GS189*1.336*25)","v":0},{"$f":"IF($A191>=2016,(BC191+O191)*'NGER input 2'!$GS189*1.336*25,(BC191+O191)*'NGER input 2'!$GS189*1.336*25)","v":0},{"$f":"IF($A191>=2016,(BD191+P191)*'NGER input 2'!$GS189*1.336*25,(BD191+P191)*'NGER input 2'!$GS189*1.336*25)","v":0},{"$f":"IF($A191>=2016,(BE191+Q191)*'NGER input 2'!$GS189*1.336*25,(BE191+Q191)*'NGER input 2'!$GS189*1.336*25)","v":0},{"$f":"IF($A191>=2016,(BF191+R191)*'NGER input 2'!$GS189*1.336*25,(BF191+R191)*'NGER input 2'!$GS189*1.336*25)","v":0},{"$f":"IF($A191>=2016,(BG191+S191)*'NGER input 2'!$GS189*1.336*25,(BG191+S191)*'NGER input 2'!$GS189*1.336*25)","v":0},{"$f":"IF($A191>=2016,(BH191+T191)*'NGER input 2'!$GS189*1.336*25,(BH191+T191)*'NGER input 2'!$GS189*1.336*25)","v":0},{"$f":"IF($A191>=2016,(BI191+U191)*'NGER input 2'!$GS189*1.336*25,(BI191+U191)*'NGER input 2'!$GS189*1.336*25)","v":0},{"$f":"IF($A191>=2016,(BJ191+V191)*'NGER input 2'!$GS189*1.336*25,(BJ191+V191)*'NGER input 2'!$GS189*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A190","v":186},null,{"$f":"IF(OR('NGER input 2'!$A190=2013,'NGER input 2'!$A190=2014),'NGER input 2'!ES190*'NGER input 2'!FC190*'NGER input 2'!FM190*'NGER input 2'!$GQ190,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A190=2013,'NGER input 2'!$A190=2014),'NGER input 2'!ET190*'NGER input 2'!FD190*'NGER input 2'!FN190*'NGER input 2'!$GQ190,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A190=2013,'NGER input 2'!$A190=2014),'NGER input 2'!EU190*'NGER input 2'!FE190*'NGER input 2'!FO190*'NGER input 2'!$GQ190,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A190=2013,'NGER input 2'!$A190=2014),'NGER input 2'!EV190*'NGER input 2'!FF190*'NGER input 2'!FP190*'NGER input 2'!$GQ190,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A190=2013,'NGER input 2'!$A190=2014),'NGER input 2'!EW190*'NGER input 2'!FG190*'NGER input 2'!FQ190*'NGER input 2'!$GQ190,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A190=2013,'NGER input 2'!$A190=2014),'NGER input 2'!EX190*'NGER input 2'!FH190*'NGER input 2'!FR190*'NGER input 2'!$GQ190,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A190=2013,'NGER input 2'!$A190=2014),'NGER input 2'!EY190*'NGER input 2'!FI190*'NGER input 2'!FS190*'NGER input 2'!$GQ190,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A190=2013,'NGER input 2'!$A190=2014),'NGER input 2'!EZ190*'NGER input 2'!FJ190*'NGER input 2'!FT190*'NGER input 2'!$GQ190,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A190=2013,'NGER input 2'!$A190=2014),'NGER input 2'!FA190*'NGER input 2'!FK190*'NGER input 2'!FU190*'NGER input 2'!$GQ190,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A190=2013,'NGER input 2'!$A190=2014),'NGER input 2'!FB190*'NGER input 2'!FL190*'NGER input 2'!FV190*'NGER input 2'!$GQ190,0)","v":0},{"$f":"C192*(1-EXP(-'NGER input 2'!FW190*(13-'NGER input 2'!$GR190-7)/12))","v":0},{"$f":"D192*(1-EXP(-'NGER input 2'!FX190*(13-'NGER input 2'!$GR190-7)/12))","v":0},{"$f":"E192*(1-EXP(-'NGER input 2'!FY190*(13-'NGER input 2'!$GR190-7)/12))","v":0},{"$f":"F192*(1-EXP(-'NGER input 2'!FZ190*(13-'NGER input 2'!$GR190-7)/12))","v":0},{"$f":"G192*(1-EXP(-'NGER input 2'!GA190*(13-'NGER input 2'!$GR190-7)/12))","v":0},{"$f":"H192*(1-EXP(-'NGER input 2'!GB190*(13-'NGER input 2'!$GR190-7)/12))","v":0},{"$f":"I192*(1-EXP(-'NGER input 2'!GC190*(13-'NGER input 2'!$GR190-7)/12))","v":0},{"$f":"J192*(1-EXP(-'NGER input 2'!GD190*(13-'NGER input 2'!$GR190-7)/12))","v":0},{"$f":"K192*(1-EXP(-'NGER input 2'!GE190*(13-'NGER input 2'!$GR190-7)/12))","v":0},{"$f":"L192*(1-EXP(-'NGER input 2'!GF190*(13-'NGER input 2'!$GR190-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q191/'NGER results'!$N191)*M192),0,('NGER results'!$Q191/'NGER results'!$N191)*M192)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q191/'NGER results'!$N191)*N192),0,('NGER results'!$Q191/'NGER results'!$N191)*N192)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q191/'NGER results'!$N191)*O192),0,('NGER results'!$Q191/'NGER results'!$N191)*O192)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q191/'NGER results'!$N191)*P192),0,('NGER results'!$Q191/'NGER results'!$N191)*P192)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q191/'NGER results'!$N191)*Q192),0,('NGER results'!$Q191/'NGER results'!$N191)*Q192)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q191/'NGER results'!$N191)*R192),0,('NGER results'!$Q191/'NGER results'!$N191)*R192)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q191/'NGER results'!$N191)*S192),0,('NGER results'!$Q191/'NGER results'!$N191)*S192)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q191/'NGER results'!$N191)*T192),0,('NGER results'!$Q191/'NGER results'!$N191)*T192)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q191/'NGER results'!$N191)*U192),0,('NGER results'!$Q191/'NGER results'!$N191)*U192)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q191/'NGER results'!$N191)*V192),0,('NGER results'!$Q191/'NGER results'!$N191)*V192)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ192*(1-EXP(-'NGER input 2'!FW190))","v":0},{"$f":"AR192*(1-EXP(-'NGER input 2'!FX190))","v":0},{"$f":"AS192*(1-EXP(-'NGER input 2'!FY190))","v":0},{"$f":"AT192*(1-EXP(-'NGER input 2'!FZ190))","v":0},{"$f":"AU192*(1-EXP(-'NGER input 2'!GA190))","v":0},{"$f":"AV192*(1-EXP(-'NGER input 2'!GB190))","v":0},{"$f":"AW192*(1-EXP(-'NGER input 2'!GC190))","v":0},{"$f":"AX192*(1-EXP(-'NGER input 2'!GD190))","v":0},{"$f":"AY192*(1-EXP(-'NGER input 2'!GE190))","v":0},{"$f":"AZ192*(1-EXP(-'NGER input 2'!GF190))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q191/'NGER results'!$N191)*BA192),0,('NGER results'!$Q191/'NGER results'!$N191)*BA192)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q191/'NGER results'!$N191)*BB192),0,('NGER results'!$Q191/'NGER results'!$N191)*BB192)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q191/'NGER results'!$N191)*BC192),0,('NGER results'!$Q191/'NGER results'!$N191)*BC192)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q191/'NGER results'!$N191)*BD192),0,('NGER results'!$Q191/'NGER results'!$N191)*BD192)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q191/'NGER results'!$N191)*BE192),0,('NGER results'!$Q191/'NGER results'!$N191)*BE192)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q191/'NGER results'!$N191)*BF192),0,('NGER results'!$Q191/'NGER results'!$N191)*BF192)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q191/'NGER results'!$N191)*BG192),0,('NGER results'!$Q191/'NGER results'!$N191)*BG192)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q191/'NGER results'!$N191)*BH192),0,('NGER results'!$Q191/'NGER results'!$N191)*BH192)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q191/'NGER results'!$N191)*BI192),0,('NGER results'!$Q191/'NGER results'!$N191)*BI192)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q191/'NGER results'!$N191)*BJ192),0,('NGER results'!$Q191/'NGER results'!$N191)*BJ192)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A192>=2016,(BA192+M192)*'NGER input 2'!$GS190*1.336*25,(BA192+M192)*'NGER input 2'!$GS190*1.336*25)","v":0},{"$f":"IF($A192>=2016,(BB192+N192)*'NGER input 2'!$GS190*1.336*25,(BB192+N192)*'NGER input 2'!$GS190*1.336*25)","v":0},{"$f":"IF($A192>=2016,(BC192+O192)*'NGER input 2'!$GS190*1.336*25,(BC192+O192)*'NGER input 2'!$GS190*1.336*25)","v":0},{"$f":"IF($A192>=2016,(BD192+P192)*'NGER input 2'!$GS190*1.336*25,(BD192+P192)*'NGER input 2'!$GS190*1.336*25)","v":0},{"$f":"IF($A192>=2016,(BE192+Q192)*'NGER input 2'!$GS190*1.336*25,(BE192+Q192)*'NGER input 2'!$GS190*1.336*25)","v":0},{"$f":"IF($A192>=2016,(BF192+R192)*'NGER input 2'!$GS190*1.336*25,(BF192+R192)*'NGER input 2'!$GS190*1.336*25)","v":0},{"$f":"IF($A192>=2016,(BG192+S192)*'NGER input 2'!$GS190*1.336*25,(BG192+S192)*'NGER input 2'!$GS190*1.336*25)","v":0},{"$f":"IF($A192>=2016,(BH192+T192)*'NGER input 2'!$GS190*1.336*25,(BH192+T192)*'NGER input 2'!$GS190*1.336*25)","v":0},{"$f":"IF($A192>=2016,(BI192+U192)*'NGER input 2'!$GS190*1.336*25,(BI192+U192)*'NGER input 2'!$GS190*1.336*25)","v":0},{"$f":"IF($A192>=2016,(BJ192+V192)*'NGER input 2'!$GS190*1.336*25,(BJ192+V192)*'NGER input 2'!$GS190*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A191","v":187},null,{"$f":"IF(OR('NGER input 2'!$A191=2013,'NGER input 2'!$A191=2014),'NGER input 2'!ES191*'NGER input 2'!FC191*'NGER input 2'!FM191*'NGER input 2'!$GQ191,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A191=2013,'NGER input 2'!$A191=2014),'NGER input 2'!ET191*'NGER input 2'!FD191*'NGER input 2'!FN191*'NGER input 2'!$GQ191,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A191=2013,'NGER input 2'!$A191=2014),'NGER input 2'!EU191*'NGER input 2'!FE191*'NGER input 2'!FO191*'NGER input 2'!$GQ191,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A191=2013,'NGER input 2'!$A191=2014),'NGER input 2'!EV191*'NGER input 2'!FF191*'NGER input 2'!FP191*'NGER input 2'!$GQ191,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A191=2013,'NGER input 2'!$A191=2014),'NGER input 2'!EW191*'NGER input 2'!FG191*'NGER input 2'!FQ191*'NGER input 2'!$GQ191,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A191=2013,'NGER input 2'!$A191=2014),'NGER input 2'!EX191*'NGER input 2'!FH191*'NGER input 2'!FR191*'NGER input 2'!$GQ191,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A191=2013,'NGER input 2'!$A191=2014),'NGER input 2'!EY191*'NGER input 2'!FI191*'NGER input 2'!FS191*'NGER input 2'!$GQ191,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A191=2013,'NGER input 2'!$A191=2014),'NGER input 2'!EZ191*'NGER input 2'!FJ191*'NGER input 2'!FT191*'NGER input 2'!$GQ191,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A191=2013,'NGER input 2'!$A191=2014),'NGER input 2'!FA191*'NGER input 2'!FK191*'NGER input 2'!FU191*'NGER input 2'!$GQ191,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A191=2013,'NGER input 2'!$A191=2014),'NGER input 2'!FB191*'NGER input 2'!FL191*'NGER input 2'!FV191*'NGER input 2'!$GQ191,0)","v":0},{"$f":"C193*(1-EXP(-'NGER input 2'!FW191*(13-'NGER input 2'!$GR191-7)/12))","v":0},{"$f":"D193*(1-EXP(-'NGER input 2'!FX191*(13-'NGER input 2'!$GR191-7)/12))","v":0},{"$f":"E193*(1-EXP(-'NGER input 2'!FY191*(13-'NGER input 2'!$GR191-7)/12))","v":0},{"$f":"F193*(1-EXP(-'NGER input 2'!FZ191*(13-'NGER input 2'!$GR191-7)/12))","v":0},{"$f":"G193*(1-EXP(-'NGER input 2'!GA191*(13-'NGER input 2'!$GR191-7)/12))","v":0},{"$f":"H193*(1-EXP(-'NGER input 2'!GB191*(13-'NGER input 2'!$GR191-7)/12))","v":0},{"$f":"I193*(1-EXP(-'NGER input 2'!GC191*(13-'NGER input 2'!$GR191-7)/12))","v":0},{"$f":"J193*(1-EXP(-'NGER input 2'!GD191*(13-'NGER input 2'!$GR191-7)/12))","v":0},{"$f":"K193*(1-EXP(-'NGER input 2'!GE191*(13-'NGER input 2'!$GR191-7)/12))","v":0},{"$f":"L193*(1-EXP(-'NGER input 2'!GF191*(13-'NGER input 2'!$GR191-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q192/'NGER results'!$N192)*M193),0,('NGER results'!$Q192/'NGER results'!$N192)*M193)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q192/'NGER results'!$N192)*N193),0,('NGER results'!$Q192/'NGER results'!$N192)*N193)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q192/'NGER results'!$N192)*O193),0,('NGER results'!$Q192/'NGER results'!$N192)*O193)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q192/'NGER results'!$N192)*P193),0,('NGER results'!$Q192/'NGER results'!$N192)*P193)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q192/'NGER results'!$N192)*Q193),0,('NGER results'!$Q192/'NGER results'!$N192)*Q193)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q192/'NGER results'!$N192)*R193),0,('NGER results'!$Q192/'NGER results'!$N192)*R193)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q192/'NGER results'!$N192)*S193),0,('NGER results'!$Q192/'NGER results'!$N192)*S193)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q192/'NGER results'!$N192)*T193),0,('NGER results'!$Q192/'NGER results'!$N192)*T193)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q192/'NGER results'!$N192)*U193),0,('NGER results'!$Q192/'NGER results'!$N192)*U193)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q192/'NGER results'!$N192)*V193),0,('NGER results'!$Q192/'NGER results'!$N192)*V193)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ193*(1-EXP(-'NGER input 2'!FW191))","v":0},{"$f":"AR193*(1-EXP(-'NGER input 2'!FX191))","v":0},{"$f":"AS193*(1-EXP(-'NGER input 2'!FY191))","v":0},{"$f":"AT193*(1-EXP(-'NGER input 2'!FZ191))","v":0},{"$f":"AU193*(1-EXP(-'NGER input 2'!GA191))","v":0},{"$f":"AV193*(1-EXP(-'NGER input 2'!GB191))","v":0},{"$f":"AW193*(1-EXP(-'NGER input 2'!GC191))","v":0},{"$f":"AX193*(1-EXP(-'NGER input 2'!GD191))","v":0},{"$f":"AY193*(1-EXP(-'NGER input 2'!GE191))","v":0},{"$f":"AZ193*(1-EXP(-'NGER input 2'!GF191))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q192/'NGER results'!$N192)*BA193),0,('NGER results'!$Q192/'NGER results'!$N192)*BA193)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q192/'NGER results'!$N192)*BB193),0,('NGER results'!$Q192/'NGER results'!$N192)*BB193)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q192/'NGER results'!$N192)*BC193),0,('NGER results'!$Q192/'NGER results'!$N192)*BC193)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q192/'NGER results'!$N192)*BD193),0,('NGER results'!$Q192/'NGER results'!$N192)*BD193)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q192/'NGER results'!$N192)*BE193),0,('NGER results'!$Q192/'NGER results'!$N192)*BE193)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q192/'NGER results'!$N192)*BF193),0,('NGER results'!$Q192/'NGER results'!$N192)*BF193)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q192/'NGER results'!$N192)*BG193),0,('NGER results'!$Q192/'NGER results'!$N192)*BG193)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q192/'NGER results'!$N192)*BH193),0,('NGER results'!$Q192/'NGER results'!$N192)*BH193)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q192/'NGER results'!$N192)*BI193),0,('NGER results'!$Q192/'NGER results'!$N192)*BI193)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q192/'NGER results'!$N192)*BJ193),0,('NGER results'!$Q192/'NGER results'!$N192)*BJ193)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A193>=2016,(BA193+M193)*'NGER input 2'!$GS191*1.336*25,(BA193+M193)*'NGER input 2'!$GS191*1.336*25)","v":0},{"$f":"IF($A193>=2016,(BB193+N193)*'NGER input 2'!$GS191*1.336*25,(BB193+N193)*'NGER input 2'!$GS191*1.336*25)","v":0},{"$f":"IF($A193>=2016,(BC193+O193)*'NGER input 2'!$GS191*1.336*25,(BC193+O193)*'NGER input 2'!$GS191*1.336*25)","v":0},{"$f":"IF($A193>=2016,(BD193+P193)*'NGER input 2'!$GS191*1.336*25,(BD193+P193)*'NGER input 2'!$GS191*1.336*25)","v":0},{"$f":"IF($A193>=2016,(BE193+Q193)*'NGER input 2'!$GS191*1.336*25,(BE193+Q193)*'NGER input 2'!$GS191*1.336*25)","v":0},{"$f":"IF($A193>=2016,(BF193+R193)*'NGER input 2'!$GS191*1.336*25,(BF193+R193)*'NGER input 2'!$GS191*1.336*25)","v":0},{"$f":"IF($A193>=2016,(BG193+S193)*'NGER input 2'!$GS191*1.336*25,(BG193+S193)*'NGER input 2'!$GS191*1.336*25)","v":0},{"$f":"IF($A193>=2016,(BH193+T193)*'NGER input 2'!$GS191*1.336*25,(BH193+T193)*'NGER input 2'!$GS191*1.336*25)","v":0},{"$f":"IF($A193>=2016,(BI193+U193)*'NGER input 2'!$GS191*1.336*25,(BI193+U193)*'NGER input 2'!$GS191*1.336*25)","v":0},{"$f":"IF($A193>=2016,(BJ193+V193)*'NGER input 2'!$GS191*1.336*25,(BJ193+V193)*'NGER input 2'!$GS191*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A192","v":188},null,{"$f":"IF(OR('NGER input 2'!$A192=2013,'NGER input 2'!$A192=2014),'NGER input 2'!ES192*'NGER input 2'!FC192*'NGER input 2'!FM192*'NGER input 2'!$GQ192,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A192=2013,'NGER input 2'!$A192=2014),'NGER input 2'!ET192*'NGER input 2'!FD192*'NGER input 2'!FN192*'NGER input 2'!$GQ192,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A192=2013,'NGER input 2'!$A192=2014),'NGER input 2'!EU192*'NGER input 2'!FE192*'NGER input 2'!FO192*'NGER input 2'!$GQ192,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A192=2013,'NGER input 2'!$A192=2014),'NGER input 2'!EV192*'NGER input 2'!FF192*'NGER input 2'!FP192*'NGER input 2'!$GQ192,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A192=2013,'NGER input 2'!$A192=2014),'NGER input 2'!EW192*'NGER input 2'!FG192*'NGER input 2'!FQ192*'NGER input 2'!$GQ192,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A192=2013,'NGER input 2'!$A192=2014),'NGER input 2'!EX192*'NGER input 2'!FH192*'NGER input 2'!FR192*'NGER input 2'!$GQ192,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A192=2013,'NGER input 2'!$A192=2014),'NGER input 2'!EY192*'NGER input 2'!FI192*'NGER input 2'!FS192*'NGER input 2'!$GQ192,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A192=2013,'NGER input 2'!$A192=2014),'NGER input 2'!EZ192*'NGER input 2'!FJ192*'NGER input 2'!FT192*'NGER input 2'!$GQ192,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A192=2013,'NGER input 2'!$A192=2014),'NGER input 2'!FA192*'NGER input 2'!FK192*'NGER input 2'!FU192*'NGER input 2'!$GQ192,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A192=2013,'NGER input 2'!$A192=2014),'NGER input 2'!FB192*'NGER input 2'!FL192*'NGER input 2'!FV192*'NGER input 2'!$GQ192,0)","v":0},{"$f":"C194*(1-EXP(-'NGER input 2'!FW192*(13-'NGER input 2'!$GR192-7)/12))","v":0},{"$f":"D194*(1-EXP(-'NGER input 2'!FX192*(13-'NGER input 2'!$GR192-7)/12))","v":0},{"$f":"E194*(1-EXP(-'NGER input 2'!FY192*(13-'NGER input 2'!$GR192-7)/12))","v":0},{"$f":"F194*(1-EXP(-'NGER input 2'!FZ192*(13-'NGER input 2'!$GR192-7)/12))","v":0},{"$f":"G194*(1-EXP(-'NGER input 2'!GA192*(13-'NGER input 2'!$GR192-7)/12))","v":0},{"$f":"H194*(1-EXP(-'NGER input 2'!GB192*(13-'NGER input 2'!$GR192-7)/12))","v":0},{"$f":"I194*(1-EXP(-'NGER input 2'!GC192*(13-'NGER input 2'!$GR192-7)/12))","v":0},{"$f":"J194*(1-EXP(-'NGER input 2'!GD192*(13-'NGER input 2'!$GR192-7)/12))","v":0},{"$f":"K194*(1-EXP(-'NGER input 2'!GE192*(13-'NGER input 2'!$GR192-7)/12))","v":0},{"$f":"L194*(1-EXP(-'NGER input 2'!GF192*(13-'NGER input 2'!$GR192-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q193/'NGER results'!$N193)*M194),0,('NGER results'!$Q193/'NGER results'!$N193)*M194)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q193/'NGER results'!$N193)*N194),0,('NGER results'!$Q193/'NGER results'!$N193)*N194)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q193/'NGER results'!$N193)*O194),0,('NGER results'!$Q193/'NGER results'!$N193)*O194)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q193/'NGER results'!$N193)*P194),0,('NGER results'!$Q193/'NGER results'!$N193)*P194)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q193/'NGER results'!$N193)*Q194),0,('NGER results'!$Q193/'NGER results'!$N193)*Q194)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q193/'NGER results'!$N193)*R194),0,('NGER results'!$Q193/'NGER results'!$N193)*R194)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q193/'NGER results'!$N193)*S194),0,('NGER results'!$Q193/'NGER results'!$N193)*S194)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q193/'NGER results'!$N193)*T194),0,('NGER results'!$Q193/'NGER results'!$N193)*T194)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q193/'NGER results'!$N193)*U194),0,('NGER results'!$Q193/'NGER results'!$N193)*U194)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q193/'NGER results'!$N193)*V194),0,('NGER results'!$Q193/'NGER results'!$N193)*V194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ194*(1-EXP(-'NGER input 2'!FW192))","v":0},{"$f":"AR194*(1-EXP(-'NGER input 2'!FX192))","v":0},{"$f":"AS194*(1-EXP(-'NGER input 2'!FY192))","v":0},{"$f":"AT194*(1-EXP(-'NGER input 2'!FZ192))","v":0},{"$f":"AU194*(1-EXP(-'NGER input 2'!GA192))","v":0},{"$f":"AV194*(1-EXP(-'NGER input 2'!GB192))","v":0},{"$f":"AW194*(1-EXP(-'NGER input 2'!GC192))","v":0},{"$f":"AX194*(1-EXP(-'NGER input 2'!GD192))","v":0},{"$f":"AY194*(1-EXP(-'NGER input 2'!GE192))","v":0},{"$f":"AZ194*(1-EXP(-'NGER input 2'!GF192))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q193/'NGER results'!$N193)*BA194),0,('NGER results'!$Q193/'NGER results'!$N193)*BA194)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q193/'NGER results'!$N193)*BB194),0,('NGER results'!$Q193/'NGER results'!$N193)*BB194)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q193/'NGER results'!$N193)*BC194),0,('NGER results'!$Q193/'NGER results'!$N193)*BC194)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q193/'NGER results'!$N193)*BD194),0,('NGER results'!$Q193/'NGER results'!$N193)*BD194)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q193/'NGER results'!$N193)*BE194),0,('NGER results'!$Q193/'NGER results'!$N193)*BE194)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q193/'NGER results'!$N193)*BF194),0,('NGER results'!$Q193/'NGER results'!$N193)*BF194)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q193/'NGER results'!$N193)*BG194),0,('NGER results'!$Q193/'NGER results'!$N193)*BG194)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q193/'NGER results'!$N193)*BH194),0,('NGER results'!$Q193/'NGER results'!$N193)*BH194)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q193/'NGER results'!$N193)*BI194),0,('NGER results'!$Q193/'NGER results'!$N193)*BI194)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q193/'NGER results'!$N193)*BJ194),0,('NGER results'!$Q193/'NGER results'!$N193)*BJ194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A194>=2016,(BA194+M194)*'NGER input 2'!$GS192*1.336*25,(BA194+M194)*'NGER input 2'!$GS192*1.336*25)","v":0},{"$f":"IF($A194>=2016,(BB194+N194)*'NGER input 2'!$GS192*1.336*25,(BB194+N194)*'NGER input 2'!$GS192*1.336*25)","v":0},{"$f":"IF($A194>=2016,(BC194+O194)*'NGER input 2'!$GS192*1.336*25,(BC194+O194)*'NGER input 2'!$GS192*1.336*25)","v":0},{"$f":"IF($A194>=2016,(BD194+P194)*'NGER input 2'!$GS192*1.336*25,(BD194+P194)*'NGER input 2'!$GS192*1.336*25)","v":0},{"$f":"IF($A194>=2016,(BE194+Q194)*'NGER input 2'!$GS192*1.336*25,(BE194+Q194)*'NGER input 2'!$GS192*1.336*25)","v":0},{"$f":"IF($A194>=2016,(BF194+R194)*'NGER input 2'!$GS192*1.336*25,(BF194+R194)*'NGER input 2'!$GS192*1.336*25)","v":0},{"$f":"IF($A194>=2016,(BG194+S194)*'NGER input 2'!$GS192*1.336*25,(BG194+S194)*'NGER input 2'!$GS192*1.336*25)","v":0},{"$f":"IF($A194>=2016,(BH194+T194)*'NGER input 2'!$GS192*1.336*25,(BH194+T194)*'NGER input 2'!$GS192*1.336*25)","v":0},{"$f":"IF($A194>=2016,(BI194+U194)*'NGER input 2'!$GS192*1.336*25,(BI194+U194)*'NGER input 2'!$GS192*1.336*25)","v":0},{"$f":"IF($A194>=2016,(BJ194+V194)*'NGER input 2'!$GS192*1.336*25,(BJ194+V194)*'NGER input 2'!$GS192*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A193","v":189},null,{"$f":"IF(OR('NGER input 2'!$A193=2013,'NGER input 2'!$A193=2014),'NGER input 2'!ES193*'NGER input 2'!FC193*'NGER input 2'!FM193*'NGER input 2'!$GQ193,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A193=2013,'NGER input 2'!$A193=2014),'NGER input 2'!ET193*'NGER input 2'!FD193*'NGER input 2'!FN193*'NGER input 2'!$GQ193,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A193=2013,'NGER input 2'!$A193=2014),'NGER input 2'!EU193*'NGER input 2'!FE193*'NGER input 2'!FO193*'NGER input 2'!$GQ193,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A193=2013,'NGER input 2'!$A193=2014),'NGER input 2'!EV193*'NGER input 2'!FF193*'NGER input 2'!FP193*'NGER input 2'!$GQ193,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A193=2013,'NGER input 2'!$A193=2014),'NGER input 2'!EW193*'NGER input 2'!FG193*'NGER input 2'!FQ193*'NGER input 2'!$GQ193,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A193=2013,'NGER input 2'!$A193=2014),'NGER input 2'!EX193*'NGER input 2'!FH193*'NGER input 2'!FR193*'NGER input 2'!$GQ193,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A193=2013,'NGER input 2'!$A193=2014),'NGER input 2'!EY193*'NGER input 2'!FI193*'NGER input 2'!FS193*'NGER input 2'!$GQ193,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A193=2013,'NGER input 2'!$A193=2014),'NGER input 2'!EZ193*'NGER input 2'!FJ193*'NGER input 2'!FT193*'NGER input 2'!$GQ193,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A193=2013,'NGER input 2'!$A193=2014),'NGER input 2'!FA193*'NGER input 2'!FK193*'NGER input 2'!FU193*'NGER input 2'!$GQ193,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A193=2013,'NGER input 2'!$A193=2014),'NGER input 2'!FB193*'NGER input 2'!FL193*'NGER input 2'!FV193*'NGER input 2'!$GQ193,0)","v":0},{"$f":"C195*(1-EXP(-'NGER input 2'!FW193*(13-'NGER input 2'!$GR193-7)/12))","v":0},{"$f":"D195*(1-EXP(-'NGER input 2'!FX193*(13-'NGER input 2'!$GR193-7)/12))","v":0},{"$f":"E195*(1-EXP(-'NGER input 2'!FY193*(13-'NGER input 2'!$GR193-7)/12))","v":0},{"$f":"F195*(1-EXP(-'NGER input 2'!FZ193*(13-'NGER input 2'!$GR193-7)/12))","v":0},{"$f":"G195*(1-EXP(-'NGER input 2'!GA193*(13-'NGER input 2'!$GR193-7)/12))","v":0},{"$f":"H195*(1-EXP(-'NGER input 2'!GB193*(13-'NGER input 2'!$GR193-7)/12))","v":0},{"$f":"I195*(1-EXP(-'NGER input 2'!GC193*(13-'NGER input 2'!$GR193-7)/12))","v":0},{"$f":"J195*(1-EXP(-'NGER input 2'!GD193*(13-'NGER input 2'!$GR193-7)/12))","v":0},{"$f":"K195*(1-EXP(-'NGER input 2'!GE193*(13-'NGER input 2'!$GR193-7)/12))","v":0},{"$f":"L195*(1-EXP(-'NGER input 2'!GF193*(13-'NGER input 2'!$GR193-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q194/'NGER results'!$N194)*M195),0,('NGER results'!$Q194/'NGER results'!$N194)*M195)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q194/'NGER results'!$N194)*N195),0,('NGER results'!$Q194/'NGER results'!$N194)*N195)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q194/'NGER results'!$N194)*O195),0,('NGER results'!$Q194/'NGER results'!$N194)*O195)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q194/'NGER results'!$N194)*P195),0,('NGER results'!$Q194/'NGER results'!$N194)*P195)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q194/'NGER results'!$N194)*Q195),0,('NGER results'!$Q194/'NGER results'!$N194)*Q195)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q194/'NGER results'!$N194)*R195),0,('NGER results'!$Q194/'NGER results'!$N194)*R195)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q194/'NGER results'!$N194)*S195),0,('NGER results'!$Q194/'NGER results'!$N194)*S195)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q194/'NGER results'!$N194)*T195),0,('NGER results'!$Q194/'NGER results'!$N194)*T195)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q194/'NGER results'!$N194)*U195),0,('NGER results'!$Q194/'NGER results'!$N194)*U195)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q194/'NGER results'!$N194)*V195),0,('NGER results'!$Q194/'NGER results'!$N194)*V195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ195*(1-EXP(-'NGER input 2'!FW193))","v":0},{"$f":"AR195*(1-EXP(-'NGER input 2'!FX193))","v":0},{"$f":"AS195*(1-EXP(-'NGER input 2'!FY193))","v":0},{"$f":"AT195*(1-EXP(-'NGER input 2'!FZ193))","v":0},{"$f":"AU195*(1-EXP(-'NGER input 2'!GA193))","v":0},{"$f":"AV195*(1-EXP(-'NGER input 2'!GB193))","v":0},{"$f":"AW195*(1-EXP(-'NGER input 2'!GC193))","v":0},{"$f":"AX195*(1-EXP(-'NGER input 2'!GD193))","v":0},{"$f":"AY195*(1-EXP(-'NGER input 2'!GE193))","v":0},{"$f":"AZ195*(1-EXP(-'NGER input 2'!GF193))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q194/'NGER results'!$N194)*BA195),0,('NGER results'!$Q194/'NGER results'!$N194)*BA195)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q194/'NGER results'!$N194)*BB195),0,('NGER results'!$Q194/'NGER results'!$N194)*BB195)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q194/'NGER results'!$N194)*BC195),0,('NGER results'!$Q194/'NGER results'!$N194)*BC195)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q194/'NGER results'!$N194)*BD195),0,('NGER results'!$Q194/'NGER results'!$N194)*BD195)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q194/'NGER results'!$N194)*BE195),0,('NGER results'!$Q194/'NGER results'!$N194)*BE195)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q194/'NGER results'!$N194)*BF195),0,('NGER results'!$Q194/'NGER results'!$N194)*BF195)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q194/'NGER results'!$N194)*BG195),0,('NGER results'!$Q194/'NGER results'!$N194)*BG195)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q194/'NGER results'!$N194)*BH195),0,('NGER results'!$Q194/'NGER results'!$N194)*BH195)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q194/'NGER results'!$N194)*BI195),0,('NGER results'!$Q194/'NGER results'!$N194)*BI195)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q194/'NGER results'!$N194)*BJ195),0,('NGER results'!$Q194/'NGER results'!$N194)*BJ195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A195>=2016,(BA195+M195)*'NGER input 2'!$GS193*1.336*25,(BA195+M195)*'NGER input 2'!$GS193*1.336*25)","v":0},{"$f":"IF($A195>=2016,(BB195+N195)*'NGER input 2'!$GS193*1.336*25,(BB195+N195)*'NGER input 2'!$GS193*1.336*25)","v":0},{"$f":"IF($A195>=2016,(BC195+O195)*'NGER input 2'!$GS193*1.336*25,(BC195+O195)*'NGER input 2'!$GS193*1.336*25)","v":0},{"$f":"IF($A195>=2016,(BD195+P195)*'NGER input 2'!$GS193*1.336*25,(BD195+P195)*'NGER input 2'!$GS193*1.336*25)","v":0},{"$f":"IF($A195>=2016,(BE195+Q195)*'NGER input 2'!$GS193*1.336*25,(BE195+Q195)*'NGER input 2'!$GS193*1.336*25)","v":0},{"$f":"IF($A195>=2016,(BF195+R195)*'NGER input 2'!$GS193*1.336*25,(BF195+R195)*'NGER input 2'!$GS193*1.336*25)","v":0},{"$f":"IF($A195>=2016,(BG195+S195)*'NGER input 2'!$GS193*1.336*25,(BG195+S195)*'NGER input 2'!$GS193*1.336*25)","v":0},{"$f":"IF($A195>=2016,(BH195+T195)*'NGER input 2'!$GS193*1.336*25,(BH195+T195)*'NGER input 2'!$GS193*1.336*25)","v":0},{"$f":"IF($A195>=2016,(BI195+U195)*'NGER input 2'!$GS193*1.336*25,(BI195+U195)*'NGER input 2'!$GS193*1.336*25)","v":0},{"$f":"IF($A195>=2016,(BJ195+V195)*'NGER input 2'!$GS193*1.336*25,(BJ195+V195)*'NGER input 2'!$GS193*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A194","v":190},null,{"$f":"IF(OR('NGER input 2'!$A194=2013,'NGER input 2'!$A194=2014),'NGER input 2'!ES194*'NGER input 2'!FC194*'NGER input 2'!FM194*'NGER input 2'!$GQ194,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A194=2013,'NGER input 2'!$A194=2014),'NGER input 2'!ET194*'NGER input 2'!FD194*'NGER input 2'!FN194*'NGER input 2'!$GQ194,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A194=2013,'NGER input 2'!$A194=2014),'NGER input 2'!EU194*'NGER input 2'!FE194*'NGER input 2'!FO194*'NGER input 2'!$GQ194,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A194=2013,'NGER input 2'!$A194=2014),'NGER input 2'!EV194*'NGER input 2'!FF194*'NGER input 2'!FP194*'NGER input 2'!$GQ194,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A194=2013,'NGER input 2'!$A194=2014),'NGER input 2'!EW194*'NGER input 2'!FG194*'NGER input 2'!FQ194*'NGER input 2'!$GQ194,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A194=2013,'NGER input 2'!$A194=2014),'NGER input 2'!EX194*'NGER input 2'!FH194*'NGER input 2'!FR194*'NGER input 2'!$GQ194,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A194=2013,'NGER input 2'!$A194=2014),'NGER input 2'!EY194*'NGER input 2'!FI194*'NGER input 2'!FS194*'NGER input 2'!$GQ194,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A194=2013,'NGER input 2'!$A194=2014),'NGER input 2'!EZ194*'NGER input 2'!FJ194*'NGER input 2'!FT194*'NGER input 2'!$GQ194,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A194=2013,'NGER input 2'!$A194=2014),'NGER input 2'!FA194*'NGER input 2'!FK194*'NGER input 2'!FU194*'NGER input 2'!$GQ194,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A194=2013,'NGER input 2'!$A194=2014),'NGER input 2'!FB194*'NGER input 2'!FL194*'NGER input 2'!FV194*'NGER input 2'!$GQ194,0)","v":0},{"$f":"C196*(1-EXP(-'NGER input 2'!FW194*(13-'NGER input 2'!$GR194-7)/12))","v":0},{"$f":"D196*(1-EXP(-'NGER input 2'!FX194*(13-'NGER input 2'!$GR194-7)/12))","v":0},{"$f":"E196*(1-EXP(-'NGER input 2'!FY194*(13-'NGER input 2'!$GR194-7)/12))","v":0},{"$f":"F196*(1-EXP(-'NGER input 2'!FZ194*(13-'NGER input 2'!$GR194-7)/12))","v":0},{"$f":"G196*(1-EXP(-'NGER input 2'!GA194*(13-'NGER input 2'!$GR194-7)/12))","v":0},{"$f":"H196*(1-EXP(-'NGER input 2'!GB194*(13-'NGER input 2'!$GR194-7)/12))","v":0},{"$f":"I196*(1-EXP(-'NGER input 2'!GC194*(13-'NGER input 2'!$GR194-7)/12))","v":0},{"$f":"J196*(1-EXP(-'NGER input 2'!GD194*(13-'NGER input 2'!$GR194-7)/12))","v":0},{"$f":"K196*(1-EXP(-'NGER input 2'!GE194*(13-'NGER input 2'!$GR194-7)/12))","v":0},{"$f":"L196*(1-EXP(-'NGER input 2'!GF194*(13-'NGER input 2'!$GR194-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q195/'NGER results'!$N195)*M196),0,('NGER results'!$Q195/'NGER results'!$N195)*M196)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q195/'NGER results'!$N195)*N196),0,('NGER results'!$Q195/'NGER results'!$N195)*N196)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q195/'NGER results'!$N195)*O196),0,('NGER results'!$Q195/'NGER results'!$N195)*O196)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q195/'NGER results'!$N195)*P196),0,('NGER results'!$Q195/'NGER results'!$N195)*P196)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q195/'NGER results'!$N195)*Q196),0,('NGER results'!$Q195/'NGER results'!$N195)*Q196)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q195/'NGER results'!$N195)*R196),0,('NGER results'!$Q195/'NGER results'!$N195)*R196)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q195/'NGER results'!$N195)*S196),0,('NGER results'!$Q195/'NGER results'!$N195)*S196)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q195/'NGER results'!$N195)*T196),0,('NGER results'!$Q195/'NGER results'!$N195)*T196)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q195/'NGER results'!$N195)*U196),0,('NGER results'!$Q195/'NGER results'!$N195)*U196)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q195/'NGER results'!$N195)*V196),0,('NGER results'!$Q195/'NGER results'!$N195)*V196)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ196*(1-EXP(-'NGER input 2'!FW194))","v":0},{"$f":"AR196*(1-EXP(-'NGER input 2'!FX194))","v":0},{"$f":"AS196*(1-EXP(-'NGER input 2'!FY194))","v":0},{"$f":"AT196*(1-EXP(-'NGER input 2'!FZ194))","v":0},{"$f":"AU196*(1-EXP(-'NGER input 2'!GA194))","v":0},{"$f":"AV196*(1-EXP(-'NGER input 2'!GB194))","v":0},{"$f":"AW196*(1-EXP(-'NGER input 2'!GC194))","v":0},{"$f":"AX196*(1-EXP(-'NGER input 2'!GD194))","v":0},{"$f":"AY196*(1-EXP(-'NGER input 2'!GE194))","v":0},{"$f":"AZ196*(1-EXP(-'NGER input 2'!GF194))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q195/'NGER results'!$N195)*BA196),0,('NGER results'!$Q195/'NGER results'!$N195)*BA196)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q195/'NGER results'!$N195)*BB196),0,('NGER results'!$Q195/'NGER results'!$N195)*BB196)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q195/'NGER results'!$N195)*BC196),0,('NGER results'!$Q195/'NGER results'!$N195)*BC196)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q195/'NGER results'!$N195)*BD196),0,('NGER results'!$Q195/'NGER results'!$N195)*BD196)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q195/'NGER results'!$N195)*BE196),0,('NGER results'!$Q195/'NGER results'!$N195)*BE196)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q195/'NGER results'!$N195)*BF196),0,('NGER results'!$Q195/'NGER results'!$N195)*BF196)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q195/'NGER results'!$N195)*BG196),0,('NGER results'!$Q195/'NGER results'!$N195)*BG196)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q195/'NGER results'!$N195)*BH196),0,('NGER results'!$Q195/'NGER results'!$N195)*BH196)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q195/'NGER results'!$N195)*BI196),0,('NGER results'!$Q195/'NGER results'!$N195)*BI196)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q195/'NGER results'!$N195)*BJ196),0,('NGER results'!$Q195/'NGER results'!$N195)*BJ196)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A196>=2016,(BA196+M196)*'NGER input 2'!$GS194*1.336*25,(BA196+M196)*'NGER input 2'!$GS194*1.336*25)","v":0},{"$f":"IF($A196>=2016,(BB196+N196)*'NGER input 2'!$GS194*1.336*25,(BB196+N196)*'NGER input 2'!$GS194*1.336*25)","v":0},{"$f":"IF($A196>=2016,(BC196+O196)*'NGER input 2'!$GS194*1.336*25,(BC196+O196)*'NGER input 2'!$GS194*1.336*25)","v":0},{"$f":"IF($A196>=2016,(BD196+P196)*'NGER input 2'!$GS194*1.336*25,(BD196+P196)*'NGER input 2'!$GS194*1.336*25)","v":0},{"$f":"IF($A196>=2016,(BE196+Q196)*'NGER input 2'!$GS194*1.336*25,(BE196+Q196)*'NGER input 2'!$GS194*1.336*25)","v":0},{"$f":"IF($A196>=2016,(BF196+R196)*'NGER input 2'!$GS194*1.336*25,(BF196+R196)*'NGER input 2'!$GS194*1.336*25)","v":0},{"$f":"IF($A196>=2016,(BG196+S196)*'NGER input 2'!$GS194*1.336*25,(BG196+S196)*'NGER input 2'!$GS194*1.336*25)","v":0},{"$f":"IF($A196>=2016,(BH196+T196)*'NGER input 2'!$GS194*1.336*25,(BH196+T196)*'NGER input 2'!$GS194*1.336*25)","v":0},{"$f":"IF($A196>=2016,(BI196+U196)*'NGER input 2'!$GS194*1.336*25,(BI196+U196)*'NGER input 2'!$GS194*1.336*25)","v":0},{"$f":"IF($A196>=2016,(BJ196+V196)*'NGER input 2'!$GS194*1.336*25,(BJ196+V196)*'NGER input 2'!$GS194*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A195","v":191},null,{"$f":"IF(OR('NGER input 2'!$A195=2013,'NGER input 2'!$A195=2014),'NGER input 2'!ES195*'NGER input 2'!FC195*'NGER input 2'!FM195*'NGER input 2'!$GQ195,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A195=2013,'NGER input 2'!$A195=2014),'NGER input 2'!ET195*'NGER input 2'!FD195*'NGER input 2'!FN195*'NGER input 2'!$GQ195,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A195=2013,'NGER input 2'!$A195=2014),'NGER input 2'!EU195*'NGER input 2'!FE195*'NGER input 2'!FO195*'NGER input 2'!$GQ195,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A195=2013,'NGER input 2'!$A195=2014),'NGER input 2'!EV195*'NGER input 2'!FF195*'NGER input 2'!FP195*'NGER input 2'!$GQ195,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A195=2013,'NGER input 2'!$A195=2014),'NGER input 2'!EW195*'NGER input 2'!FG195*'NGER input 2'!FQ195*'NGER input 2'!$GQ195,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A195=2013,'NGER input 2'!$A195=2014),'NGER input 2'!EX195*'NGER input 2'!FH195*'NGER input 2'!FR195*'NGER input 2'!$GQ195,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A195=2013,'NGER input 2'!$A195=2014),'NGER input 2'!EY195*'NGER input 2'!FI195*'NGER input 2'!FS195*'NGER input 2'!$GQ195,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A195=2013,'NGER input 2'!$A195=2014),'NGER input 2'!EZ195*'NGER input 2'!FJ195*'NGER input 2'!FT195*'NGER input 2'!$GQ195,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A195=2013,'NGER input 2'!$A195=2014),'NGER input 2'!FA195*'NGER input 2'!FK195*'NGER input 2'!FU195*'NGER input 2'!$GQ195,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A195=2013,'NGER input 2'!$A195=2014),'NGER input 2'!FB195*'NGER input 2'!FL195*'NGER input 2'!FV195*'NGER input 2'!$GQ195,0)","v":0},{"$f":"C197*(1-EXP(-'NGER input 2'!FW195*(13-'NGER input 2'!$GR195-7)/12))","v":0},{"$f":"D197*(1-EXP(-'NGER input 2'!FX195*(13-'NGER input 2'!$GR195-7)/12))","v":0},{"$f":"E197*(1-EXP(-'NGER input 2'!FY195*(13-'NGER input 2'!$GR195-7)/12))","v":0},{"$f":"F197*(1-EXP(-'NGER input 2'!FZ195*(13-'NGER input 2'!$GR195-7)/12))","v":0},{"$f":"G197*(1-EXP(-'NGER input 2'!GA195*(13-'NGER input 2'!$GR195-7)/12))","v":0},{"$f":"H197*(1-EXP(-'NGER input 2'!GB195*(13-'NGER input 2'!$GR195-7)/12))","v":0},{"$f":"I197*(1-EXP(-'NGER input 2'!GC195*(13-'NGER input 2'!$GR195-7)/12))","v":0},{"$f":"J197*(1-EXP(-'NGER input 2'!GD195*(13-'NGER input 2'!$GR195-7)/12))","v":0},{"$f":"K197*(1-EXP(-'NGER input 2'!GE195*(13-'NGER input 2'!$GR195-7)/12))","v":0},{"$f":"L197*(1-EXP(-'NGER input 2'!GF195*(13-'NGER input 2'!$GR195-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q196/'NGER results'!$N196)*M197),0,('NGER results'!$Q196/'NGER results'!$N196)*M197)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q196/'NGER results'!$N196)*N197),0,('NGER results'!$Q196/'NGER results'!$N196)*N197)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q196/'NGER results'!$N196)*O197),0,('NGER results'!$Q196/'NGER results'!$N196)*O197)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q196/'NGER results'!$N196)*P197),0,('NGER results'!$Q196/'NGER results'!$N196)*P197)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q196/'NGER results'!$N196)*Q197),0,('NGER results'!$Q196/'NGER results'!$N196)*Q197)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q196/'NGER results'!$N196)*R197),0,('NGER results'!$Q196/'NGER results'!$N196)*R197)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q196/'NGER results'!$N196)*S197),0,('NGER results'!$Q196/'NGER results'!$N196)*S197)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q196/'NGER results'!$N196)*T197),0,('NGER results'!$Q196/'NGER results'!$N196)*T197)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q196/'NGER results'!$N196)*U197),0,('NGER results'!$Q196/'NGER results'!$N196)*U197)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q196/'NGER results'!$N196)*V197),0,('NGER results'!$Q196/'NGER results'!$N196)*V197)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ197*(1-EXP(-'NGER input 2'!FW195))","v":0},{"$f":"AR197*(1-EXP(-'NGER input 2'!FX195))","v":0},{"$f":"AS197*(1-EXP(-'NGER input 2'!FY195))","v":0},{"$f":"AT197*(1-EXP(-'NGER input 2'!FZ195))","v":0},{"$f":"AU197*(1-EXP(-'NGER input 2'!GA195))","v":0},{"$f":"AV197*(1-EXP(-'NGER input 2'!GB195))","v":0},{"$f":"AW197*(1-EXP(-'NGER input 2'!GC195))","v":0},{"$f":"AX197*(1-EXP(-'NGER input 2'!GD195))","v":0},{"$f":"AY197*(1-EXP(-'NGER input 2'!GE195))","v":0},{"$f":"AZ197*(1-EXP(-'NGER input 2'!GF195))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q196/'NGER results'!$N196)*BA197),0,('NGER results'!$Q196/'NGER results'!$N196)*BA197)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q196/'NGER results'!$N196)*BB197),0,('NGER results'!$Q196/'NGER results'!$N196)*BB197)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q196/'NGER results'!$N196)*BC197),0,('NGER results'!$Q196/'NGER results'!$N196)*BC197)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q196/'NGER results'!$N196)*BD197),0,('NGER results'!$Q196/'NGER results'!$N196)*BD197)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q196/'NGER results'!$N196)*BE197),0,('NGER results'!$Q196/'NGER results'!$N196)*BE197)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q196/'NGER results'!$N196)*BF197),0,('NGER results'!$Q196/'NGER results'!$N196)*BF197)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q196/'NGER results'!$N196)*BG197),0,('NGER results'!$Q196/'NGER results'!$N196)*BG197)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q196/'NGER results'!$N196)*BH197),0,('NGER results'!$Q196/'NGER results'!$N196)*BH197)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q196/'NGER results'!$N196)*BI197),0,('NGER results'!$Q196/'NGER results'!$N196)*BI197)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q196/'NGER results'!$N196)*BJ197),0,('NGER results'!$Q196/'NGER results'!$N196)*BJ197)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A197>=2016,(BA197+M197)*'NGER input 2'!$GS195*1.336*25,(BA197+M197)*'NGER input 2'!$GS195*1.336*25)","v":0},{"$f":"IF($A197>=2016,(BB197+N197)*'NGER input 2'!$GS195*1.336*25,(BB197+N197)*'NGER input 2'!$GS195*1.336*25)","v":0},{"$f":"IF($A197>=2016,(BC197+O197)*'NGER input 2'!$GS195*1.336*25,(BC197+O197)*'NGER input 2'!$GS195*1.336*25)","v":0},{"$f":"IF($A197>=2016,(BD197+P197)*'NGER input 2'!$GS195*1.336*25,(BD197+P197)*'NGER input 2'!$GS195*1.336*25)","v":0},{"$f":"IF($A197>=2016,(BE197+Q197)*'NGER input 2'!$GS195*1.336*25,(BE197+Q197)*'NGER input 2'!$GS195*1.336*25)","v":0},{"$f":"IF($A197>=2016,(BF197+R197)*'NGER input 2'!$GS195*1.336*25,(BF197+R197)*'NGER input 2'!$GS195*1.336*25)","v":0},{"$f":"IF($A197>=2016,(BG197+S197)*'NGER input 2'!$GS195*1.336*25,(BG197+S197)*'NGER input 2'!$GS195*1.336*25)","v":0},{"$f":"IF($A197>=2016,(BH197+T197)*'NGER input 2'!$GS195*1.336*25,(BH197+T197)*'NGER input 2'!$GS195*1.336*25)","v":0},{"$f":"IF($A197>=2016,(BI197+U197)*'NGER input 2'!$GS195*1.336*25,(BI197+U197)*'NGER input 2'!$GS195*1.336*25)","v":0},{"$f":"IF($A197>=2016,(BJ197+V197)*'NGER input 2'!$GS195*1.336*25,(BJ197+V197)*'NGER input 2'!$GS195*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A196","v":192},null,{"$f":"IF(OR('NGER input 2'!$A196=2013,'NGER input 2'!$A196=2014),'NGER input 2'!ES196*'NGER input 2'!FC196*'NGER input 2'!FM196*'NGER input 2'!$GQ196,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A196=2013,'NGER input 2'!$A196=2014),'NGER input 2'!ET196*'NGER input 2'!FD196*'NGER input 2'!FN196*'NGER input 2'!$GQ196,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A196=2013,'NGER input 2'!$A196=2014),'NGER input 2'!EU196*'NGER input 2'!FE196*'NGER input 2'!FO196*'NGER input 2'!$GQ196,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A196=2013,'NGER input 2'!$A196=2014),'NGER input 2'!EV196*'NGER input 2'!FF196*'NGER input 2'!FP196*'NGER input 2'!$GQ196,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A196=2013,'NGER input 2'!$A196=2014),'NGER input 2'!EW196*'NGER input 2'!FG196*'NGER input 2'!FQ196*'NGER input 2'!$GQ196,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A196=2013,'NGER input 2'!$A196=2014),'NGER input 2'!EX196*'NGER input 2'!FH196*'NGER input 2'!FR196*'NGER input 2'!$GQ196,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A196=2013,'NGER input 2'!$A196=2014),'NGER input 2'!EY196*'NGER input 2'!FI196*'NGER input 2'!FS196*'NGER input 2'!$GQ196,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A196=2013,'NGER input 2'!$A196=2014),'NGER input 2'!EZ196*'NGER input 2'!FJ196*'NGER input 2'!FT196*'NGER input 2'!$GQ196,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A196=2013,'NGER input 2'!$A196=2014),'NGER input 2'!FA196*'NGER input 2'!FK196*'NGER input 2'!FU196*'NGER input 2'!$GQ196,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A196=2013,'NGER input 2'!$A196=2014),'NGER input 2'!FB196*'NGER input 2'!FL196*'NGER input 2'!FV196*'NGER input 2'!$GQ196,0)","v":0},{"$f":"C198*(1-EXP(-'NGER input 2'!FW196*(13-'NGER input 2'!$GR196-7)/12))","v":0},{"$f":"D198*(1-EXP(-'NGER input 2'!FX196*(13-'NGER input 2'!$GR196-7)/12))","v":0},{"$f":"E198*(1-EXP(-'NGER input 2'!FY196*(13-'NGER input 2'!$GR196-7)/12))","v":0},{"$f":"F198*(1-EXP(-'NGER input 2'!FZ196*(13-'NGER input 2'!$GR196-7)/12))","v":0},{"$f":"G198*(1-EXP(-'NGER input 2'!GA196*(13-'NGER input 2'!$GR196-7)/12))","v":0},{"$f":"H198*(1-EXP(-'NGER input 2'!GB196*(13-'NGER input 2'!$GR196-7)/12))","v":0},{"$f":"I198*(1-EXP(-'NGER input 2'!GC196*(13-'NGER input 2'!$GR196-7)/12))","v":0},{"$f":"J198*(1-EXP(-'NGER input 2'!GD196*(13-'NGER input 2'!$GR196-7)/12))","v":0},{"$f":"K198*(1-EXP(-'NGER input 2'!GE196*(13-'NGER input 2'!$GR196-7)/12))","v":0},{"$f":"L198*(1-EXP(-'NGER input 2'!GF196*(13-'NGER input 2'!$GR196-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q197/'NGER results'!$N197)*M198),0,('NGER results'!$Q197/'NGER results'!$N197)*M198)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q197/'NGER results'!$N197)*N198),0,('NGER results'!$Q197/'NGER results'!$N197)*N198)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q197/'NGER results'!$N197)*O198),0,('NGER results'!$Q197/'NGER results'!$N197)*O198)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q197/'NGER results'!$N197)*P198),0,('NGER results'!$Q197/'NGER results'!$N197)*P198)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q197/'NGER results'!$N197)*Q198),0,('NGER results'!$Q197/'NGER results'!$N197)*Q198)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q197/'NGER results'!$N197)*R198),0,('NGER results'!$Q197/'NGER results'!$N197)*R198)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q197/'NGER results'!$N197)*S198),0,('NGER results'!$Q197/'NGER results'!$N197)*S198)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q197/'NGER results'!$N197)*T198),0,('NGER results'!$Q197/'NGER results'!$N197)*T198)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q197/'NGER results'!$N197)*U198),0,('NGER results'!$Q197/'NGER results'!$N197)*U198)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q197/'NGER results'!$N197)*V198),0,('NGER results'!$Q197/'NGER results'!$N197)*V198)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ198*(1-EXP(-'NGER input 2'!FW196))","v":0},{"$f":"AR198*(1-EXP(-'NGER input 2'!FX196))","v":0},{"$f":"AS198*(1-EXP(-'NGER input 2'!FY196))","v":0},{"$f":"AT198*(1-EXP(-'NGER input 2'!FZ196))","v":0},{"$f":"AU198*(1-EXP(-'NGER input 2'!GA196))","v":0},{"$f":"AV198*(1-EXP(-'NGER input 2'!GB196))","v":0},{"$f":"AW198*(1-EXP(-'NGER input 2'!GC196))","v":0},{"$f":"AX198*(1-EXP(-'NGER input 2'!GD196))","v":0},{"$f":"AY198*(1-EXP(-'NGER input 2'!GE196))","v":0},{"$f":"AZ198*(1-EXP(-'NGER input 2'!GF196))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q197/'NGER results'!$N197)*BA198),0,('NGER results'!$Q197/'NGER results'!$N197)*BA198)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q197/'NGER results'!$N197)*BB198),0,('NGER results'!$Q197/'NGER results'!$N197)*BB198)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q197/'NGER results'!$N197)*BC198),0,('NGER results'!$Q197/'NGER results'!$N197)*BC198)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q197/'NGER results'!$N197)*BD198),0,('NGER results'!$Q197/'NGER results'!$N197)*BD198)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q197/'NGER results'!$N197)*BE198),0,('NGER results'!$Q197/'NGER results'!$N197)*BE198)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q197/'NGER results'!$N197)*BF198),0,('NGER results'!$Q197/'NGER results'!$N197)*BF198)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q197/'NGER results'!$N197)*BG198),0,('NGER results'!$Q197/'NGER results'!$N197)*BG198)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q197/'NGER results'!$N197)*BH198),0,('NGER results'!$Q197/'NGER results'!$N197)*BH198)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q197/'NGER results'!$N197)*BI198),0,('NGER results'!$Q197/'NGER results'!$N197)*BI198)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q197/'NGER results'!$N197)*BJ198),0,('NGER results'!$Q197/'NGER results'!$N197)*BJ198)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A198>=2016,(BA198+M198)*'NGER input 2'!$GS196*1.336*25,(BA198+M198)*'NGER input 2'!$GS196*1.336*25)","v":0},{"$f":"IF($A198>=2016,(BB198+N198)*'NGER input 2'!$GS196*1.336*25,(BB198+N198)*'NGER input 2'!$GS196*1.336*25)","v":0},{"$f":"IF($A198>=2016,(BC198+O198)*'NGER input 2'!$GS196*1.336*25,(BC198+O198)*'NGER input 2'!$GS196*1.336*25)","v":0},{"$f":"IF($A198>=2016,(BD198+P198)*'NGER input 2'!$GS196*1.336*25,(BD198+P198)*'NGER input 2'!$GS196*1.336*25)","v":0},{"$f":"IF($A198>=2016,(BE198+Q198)*'NGER input 2'!$GS196*1.336*25,(BE198+Q198)*'NGER input 2'!$GS196*1.336*25)","v":0},{"$f":"IF($A198>=2016,(BF198+R198)*'NGER input 2'!$GS196*1.336*25,(BF198+R198)*'NGER input 2'!$GS196*1.336*25)","v":0},{"$f":"IF($A198>=2016,(BG198+S198)*'NGER input 2'!$GS196*1.336*25,(BG198+S198)*'NGER input 2'!$GS196*1.336*25)","v":0},{"$f":"IF($A198>=2016,(BH198+T198)*'NGER input 2'!$GS196*1.336*25,(BH198+T198)*'NGER input 2'!$GS196*1.336*25)","v":0},{"$f":"IF($A198>=2016,(BI198+U198)*'NGER input 2'!$GS196*1.336*25,(BI198+U198)*'NGER input 2'!$GS196*1.336*25)","v":0},{"$f":"IF($A198>=2016,(BJ198+V198)*'NGER input 2'!$GS196*1.336*25,(BJ198+V198)*'NGER input 2'!$GS196*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A197","v":193},null,{"$f":"IF(OR('NGER input 2'!$A197=2013,'NGER input 2'!$A197=2014),'NGER input 2'!ES197*'NGER input 2'!FC197*'NGER input 2'!FM197*'NGER input 2'!$GQ197,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A197=2013,'NGER input 2'!$A197=2014),'NGER input 2'!ET197*'NGER input 2'!FD197*'NGER input 2'!FN197*'NGER input 2'!$GQ197,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A197=2013,'NGER input 2'!$A197=2014),'NGER input 2'!EU197*'NGER input 2'!FE197*'NGER input 2'!FO197*'NGER input 2'!$GQ197,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A197=2013,'NGER input 2'!$A197=2014),'NGER input 2'!EV197*'NGER input 2'!FF197*'NGER input 2'!FP197*'NGER input 2'!$GQ197,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A197=2013,'NGER input 2'!$A197=2014),'NGER input 2'!EW197*'NGER input 2'!FG197*'NGER input 2'!FQ197*'NGER input 2'!$GQ197,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A197=2013,'NGER input 2'!$A197=2014),'NGER input 2'!EX197*'NGER input 2'!FH197*'NGER input 2'!FR197*'NGER input 2'!$GQ197,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A197=2013,'NGER input 2'!$A197=2014),'NGER input 2'!EY197*'NGER input 2'!FI197*'NGER input 2'!FS197*'NGER input 2'!$GQ197,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A197=2013,'NGER input 2'!$A197=2014),'NGER input 2'!EZ197*'NGER input 2'!FJ197*'NGER input 2'!FT197*'NGER input 2'!$GQ197,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A197=2013,'NGER input 2'!$A197=2014),'NGER input 2'!FA197*'NGER input 2'!FK197*'NGER input 2'!FU197*'NGER input 2'!$GQ197,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A197=2013,'NGER input 2'!$A197=2014),'NGER input 2'!FB197*'NGER input 2'!FL197*'NGER input 2'!FV197*'NGER input 2'!$GQ197,0)","v":0},{"$f":"C199*(1-EXP(-'NGER input 2'!FW197*(13-'NGER input 2'!$GR197-7)/12))","v":0},{"$f":"D199*(1-EXP(-'NGER input 2'!FX197*(13-'NGER input 2'!$GR197-7)/12))","v":0},{"$f":"E199*(1-EXP(-'NGER input 2'!FY197*(13-'NGER input 2'!$GR197-7)/12))","v":0},{"$f":"F199*(1-EXP(-'NGER input 2'!FZ197*(13-'NGER input 2'!$GR197-7)/12))","v":0},{"$f":"G199*(1-EXP(-'NGER input 2'!GA197*(13-'NGER input 2'!$GR197-7)/12))","v":0},{"$f":"H199*(1-EXP(-'NGER input 2'!GB197*(13-'NGER input 2'!$GR197-7)/12))","v":0},{"$f":"I199*(1-EXP(-'NGER input 2'!GC197*(13-'NGER input 2'!$GR197-7)/12))","v":0},{"$f":"J199*(1-EXP(-'NGER input 2'!GD197*(13-'NGER input 2'!$GR197-7)/12))","v":0},{"$f":"K199*(1-EXP(-'NGER input 2'!GE197*(13-'NGER input 2'!$GR197-7)/12))","v":0},{"$f":"L199*(1-EXP(-'NGER input 2'!GF197*(13-'NGER input 2'!$GR197-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q198/'NGER results'!$N198)*M199),0,('NGER results'!$Q198/'NGER results'!$N198)*M199)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q198/'NGER results'!$N198)*N199),0,('NGER results'!$Q198/'NGER results'!$N198)*N199)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q198/'NGER results'!$N198)*O199),0,('NGER results'!$Q198/'NGER results'!$N198)*O199)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q198/'NGER results'!$N198)*P199),0,('NGER results'!$Q198/'NGER results'!$N198)*P199)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q198/'NGER results'!$N198)*Q199),0,('NGER results'!$Q198/'NGER results'!$N198)*Q199)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q198/'NGER results'!$N198)*R199),0,('NGER results'!$Q198/'NGER results'!$N198)*R199)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q198/'NGER results'!$N198)*S199),0,('NGER results'!$Q198/'NGER results'!$N198)*S199)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q198/'NGER results'!$N198)*T199),0,('NGER results'!$Q198/'NGER results'!$N198)*T199)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q198/'NGER results'!$N198)*U199),0,('NGER results'!$Q198/'NGER results'!$N198)*U199)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q198/'NGER results'!$N198)*V199),0,('NGER results'!$Q198/'NGER results'!$N198)*V199)","v":0},{"$f":"C199-M199","v":0},{"$f":"D199-N199","v":0},{"$f":"E199-O199","v":0},{"$f":"F199-P199","v":0},{"$f":"G199-Q199","v":0},{"$f":"H199-R199","v":0},{"$f":"I199-S199","v":0},{"$f":"J199-T199","v":0},{"$f":"K199-U199","v":0},{"$f":"L199-V199","v":0},{"$f":"IF(ISNUMBER(CO198),CO198,0)","v":0},{"$f":"IF(ISNUMBER(CP198),CP198,0)","v":0},{"$f":"IF(ISNUMBER(CQ198),CQ198,0)","v":0},{"$f":"IF(ISNUMBER(CR198),CR198,0)","v":0},{"$f":"IF(ISNUMBER(CS198),CS198,0)","v":0},{"$f":"IF(ISNUMBER(CT198),CT198,0)","v":0},{"$f":"IF(ISNUMBER(CU198),CU198,0)","v":0},{"$f":"IF(ISNUMBER(CV198),CV198,0)","v":0},{"$f":"IF(ISNUMBER(CW198),CW198,0)","v":0},{"$f":"IF(ISNUMBER(CX198),CX198,0)","v":0},{"$f":"AQ199*(1-EXP(-'NGER input 2'!FW197))","v":0},{"$f":"AR199*(1-EXP(-'NGER input 2'!FX197))","v":0},{"$f":"AS199*(1-EXP(-'NGER input 2'!FY197))","v":0},{"$f":"AT199*(1-EXP(-'NGER input 2'!FZ197))","v":0},{"$f":"AU199*(1-EXP(-'NGER input 2'!GA197))","v":0},{"$f":"AV199*(1-EXP(-'NGER input 2'!GB197))","v":0},{"$f":"AW199*(1-EXP(-'NGER input 2'!GC197))","v":0},{"$f":"AX199*(1-EXP(-'NGER input 2'!GD197))","v":0},{"$f":"AY199*(1-EXP(-'NGER input 2'!GE197))","v":0},{"$f":"AZ199*(1-EXP(-'NGER input 2'!GF197))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q198/'NGER results'!$N198)*BA199),0,('NGER results'!$Q198/'NGER results'!$N198)*BA199)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q198/'NGER results'!$N198)*BB199),0,('NGER results'!$Q198/'NGER results'!$N198)*BB199)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q198/'NGER results'!$N198)*BC199),0,('NGER results'!$Q198/'NGER results'!$N198)*BC199)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q198/'NGER results'!$N198)*BD199),0,('NGER results'!$Q198/'NGER results'!$N198)*BD199)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q198/'NGER results'!$N198)*BE199),0,('NGER results'!$Q198/'NGER results'!$N198)*BE199)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q198/'NGER results'!$N198)*BF199),0,('NGER results'!$Q198/'NGER results'!$N198)*BF199)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q198/'NGER results'!$N198)*BG199),0,('NGER results'!$Q198/'NGER results'!$N198)*BG199)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q198/'NGER results'!$N198)*BH199),0,('NGER results'!$Q198/'NGER results'!$N198)*BH199)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q198/'NGER results'!$N198)*BI199),0,('NGER results'!$Q198/'NGER results'!$N198)*BI199)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q198/'NGER results'!$N198)*BJ199),0,('NGER results'!$Q198/'NGER results'!$N198)*BJ199)","v":0},{"$f":"AQ199-BA199","v":0},{"$f":"AR199-BB199","v":0},{"$f":"AS199-BC199","v":0},{"$f":"AT199-BD199","v":0},{"$f":"AU199-BE199","v":0},{"$f":"AV199-BF199","v":0},{"$f":"AW199-BG199","v":0},{"$f":"AX199-BH199","v":0},{"$f":"AY199-BI199","v":0},{"$f":"AZ199-BJ199","v":0},{"$f":"M199+BA199","v":0},{"$f":"N199+BB199","v":0},{"$f":"O199+BC199","v":0},{"$f":"P199+BD199","v":0},{"$f":"Q199+BE199","v":0},{"$f":"R199+BF199","v":0},{"$f":"S199+BG199","v":0},{"$f":"T199+BH199","v":0},{"$f":"U199+BI199","v":0},{"$f":"V199+BJ199","v":0},{"$f":"C199-W199+AQ199-BK199","v":0},{"$f":"D199-X199+AR199-BL199","v":0},{"$f":"E199-Y199+AS199-BM199","v":0},{"$f":"F199-Z199+AT199-BN199","v":0},{"$f":"G199-AA199+AU199-BO199","v":0},{"$f":"H199-AB199+AV199-BP199","v":0},{"$f":"I199-AC199+AW199-BQ199","v":0},{"$f":"J199-AD199+AX199-BR199","v":0},{"$f":"K199-AE199+AY199-BS199","v":0},{"$f":"L199-AF199+AZ199-BT199","v":0},{"$f":"IF($A199>=2016,(BA199+M199)*'NGER input 2'!$GS197*1.336*25,(BA199+M199)*'NGER input 2'!$GS197*1.336*25)","v":0},{"$f":"IF($A199>=2016,(BB199+N199)*'NGER input 2'!$GS197*1.336*25,(BB199+N199)*'NGER input 2'!$GS197*1.336*25)","v":0},{"$f":"IF($A199>=2016,(BC199+O199)*'NGER input 2'!$GS197*1.336*25,(BC199+O199)*'NGER input 2'!$GS197*1.336*25)","v":0},{"$f":"IF($A199>=2016,(BD199+P199)*'NGER input 2'!$GS197*1.336*25,(BD199+P199)*'NGER input 2'!$GS197*1.336*25)","v":0},{"$f":"IF($A199>=2016,(BE199+Q199)*'NGER input 2'!$GS197*1.336*25,(BE199+Q199)*'NGER input 2'!$GS197*1.336*25)","v":0},{"$f":"IF($A199>=2016,(BF199+R199)*'NGER input 2'!$GS197*1.336*25,(BF199+R199)*'NGER input 2'!$GS197*1.336*25)","v":0},{"$f":"IF($A199>=2016,(BG199+S199)*'NGER input 2'!$GS197*1.336*25,(BG199+S199)*'NGER input 2'!$GS197*1.336*25)","v":0},{"$f":"IF($A199>=2016,(BH199+T199)*'NGER input 2'!$GS197*1.336*25,(BH199+T199)*'NGER input 2'!$GS197*1.336*25)","v":0},{"$f":"IF($A199>=2016,(BI199+U199)*'NGER input 2'!$GS197*1.336*25,(BI199+U199)*'NGER input 2'!$GS197*1.336*25)","v":0},{"$f":"IF($A199>=2016,(BJ199+V199)*'NGER input 2'!$GS197*1.336*25,(BJ199+V199)*'NGER input 2'!$GS197*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A198","v":194},null,{"$f":"IF(OR('NGER input 2'!$A198=2013,'NGER input 2'!$A198=2014),'NGER input 2'!ES198*'NGER input 2'!FC198*'NGER input 2'!FM198*'NGER input 2'!$GQ198,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A198=2013,'NGER input 2'!$A198=2014),'NGER input 2'!ET198*'NGER input 2'!FD198*'NGER input 2'!FN198*'NGER input 2'!$GQ198,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A198=2013,'NGER input 2'!$A198=2014),'NGER input 2'!EU198*'NGER input 2'!FE198*'NGER input 2'!FO198*'NGER input 2'!$GQ198,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A198=2013,'NGER input 2'!$A198=2014),'NGER input 2'!EV198*'NGER input 2'!FF198*'NGER input 2'!FP198*'NGER input 2'!$GQ198,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A198=2013,'NGER input 2'!$A198=2014),'NGER input 2'!EW198*'NGER input 2'!FG198*'NGER input 2'!FQ198*'NGER input 2'!$GQ198,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A198=2013,'NGER input 2'!$A198=2014),'NGER input 2'!EX198*'NGER input 2'!FH198*'NGER input 2'!FR198*'NGER input 2'!$GQ198,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A198=2013,'NGER input 2'!$A198=2014),'NGER input 2'!EY198*'NGER input 2'!FI198*'NGER input 2'!FS198*'NGER input 2'!$GQ198,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A198=2013,'NGER input 2'!$A198=2014),'NGER input 2'!EZ198*'NGER input 2'!FJ198*'NGER input 2'!FT198*'NGER input 2'!$GQ198,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A198=2013,'NGER input 2'!$A198=2014),'NGER input 2'!FA198*'NGER input 2'!FK198*'NGER input 2'!FU198*'NGER input 2'!$GQ198,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A198=2013,'NGER input 2'!$A198=2014),'NGER input 2'!FB198*'NGER input 2'!FL198*'NGER input 2'!FV198*'NGER input 2'!$GQ198,0)","v":0},{"$f":"C200*(1-EXP(-'NGER input 2'!FW198*(13-'NGER input 2'!$GR198-7)/12))","v":0},{"$f":"D200*(1-EXP(-'NGER input 2'!FX198*(13-'NGER input 2'!$GR198-7)/12))","v":0},{"$f":"E200*(1-EXP(-'NGER input 2'!FY198*(13-'NGER input 2'!$GR198-7)/12))","v":0},{"$f":"F200*(1-EXP(-'NGER input 2'!FZ198*(13-'NGER input 2'!$GR198-7)/12))","v":0},{"$f":"G200*(1-EXP(-'NGER input 2'!GA198*(13-'NGER input 2'!$GR198-7)/12))","v":0},{"$f":"H200*(1-EXP(-'NGER input 2'!GB198*(13-'NGER input 2'!$GR198-7)/12))","v":0},{"$f":"I200*(1-EXP(-'NGER input 2'!GC198*(13-'NGER input 2'!$GR198-7)/12))","v":0},{"$f":"J200*(1-EXP(-'NGER input 2'!GD198*(13-'NGER input 2'!$GR198-7)/12))","v":0},{"$f":"K200*(1-EXP(-'NGER input 2'!GE198*(13-'NGER input 2'!$GR198-7)/12))","v":0},{"$f":"L200*(1-EXP(-'NGER input 2'!GF198*(13-'NGER input 2'!$GR198-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q199/'NGER results'!$N199)*M200),0,('NGER results'!$Q199/'NGER results'!$N199)*M200)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q199/'NGER results'!$N199)*N200),0,('NGER results'!$Q199/'NGER results'!$N199)*N200)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q199/'NGER results'!$N199)*O200),0,('NGER results'!$Q199/'NGER results'!$N199)*O200)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q199/'NGER results'!$N199)*P200),0,('NGER results'!$Q199/'NGER results'!$N199)*P200)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q199/'NGER results'!$N199)*Q200),0,('NGER results'!$Q199/'NGER results'!$N199)*Q200)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q199/'NGER results'!$N199)*R200),0,('NGER results'!$Q199/'NGER results'!$N199)*R200)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q199/'NGER results'!$N199)*S200),0,('NGER results'!$Q199/'NGER results'!$N199)*S200)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q199/'NGER results'!$N199)*T200),0,('NGER results'!$Q199/'NGER results'!$N199)*T200)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q199/'NGER results'!$N199)*U200),0,('NGER results'!$Q199/'NGER results'!$N199)*U200)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q199/'NGER results'!$N199)*V200),0,('NGER results'!$Q199/'NGER results'!$N199)*V200)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ200*(1-EXP(-'NGER input 2'!FW198))","v":0},{"$f":"AR200*(1-EXP(-'NGER input 2'!FX198))","v":0},{"$f":"AS200*(1-EXP(-'NGER input 2'!FY198))","v":0},{"$f":"AT200*(1-EXP(-'NGER input 2'!FZ198))","v":0},{"$f":"AU200*(1-EXP(-'NGER input 2'!GA198))","v":0},{"$f":"AV200*(1-EXP(-'NGER input 2'!GB198))","v":0},{"$f":"AW200*(1-EXP(-'NGER input 2'!GC198))","v":0},{"$f":"AX200*(1-EXP(-'NGER input 2'!GD198))","v":0},{"$f":"AY200*(1-EXP(-'NGER input 2'!GE198))","v":0},{"$f":"AZ200*(1-EXP(-'NGER input 2'!GF198))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q199/'NGER results'!$N199)*BA200),0,('NGER results'!$Q199/'NGER results'!$N199)*BA200)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q199/'NGER results'!$N199)*BB200),0,('NGER results'!$Q199/'NGER results'!$N199)*BB200)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q199/'NGER results'!$N199)*BC200),0,('NGER results'!$Q199/'NGER results'!$N199)*BC200)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q199/'NGER results'!$N199)*BD200),0,('NGER results'!$Q199/'NGER results'!$N199)*BD200)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q199/'NGER results'!$N199)*BE200),0,('NGER results'!$Q199/'NGER results'!$N199)*BE200)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q199/'NGER results'!$N199)*BF200),0,('NGER results'!$Q199/'NGER results'!$N199)*BF200)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q199/'NGER results'!$N199)*BG200),0,('NGER results'!$Q199/'NGER results'!$N199)*BG200)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q199/'NGER results'!$N199)*BH200),0,('NGER results'!$Q199/'NGER results'!$N199)*BH200)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q199/'NGER results'!$N199)*BI200),0,('NGER results'!$Q199/'NGER results'!$N199)*BI200)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q199/'NGER results'!$N199)*BJ200),0,('NGER results'!$Q199/'NGER results'!$N199)*BJ200)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A200>=2016,(BA200+M200)*'NGER input 2'!$GS198*1.336*25,(BA200+M200)*'NGER input 2'!$GS198*1.336*25)","v":0},{"$f":"IF($A200>=2016,(BB200+N200)*'NGER input 2'!$GS198*1.336*25,(BB200+N200)*'NGER input 2'!$GS198*1.336*25)","v":0},{"$f":"IF($A200>=2016,(BC200+O200)*'NGER input 2'!$GS198*1.336*25,(BC200+O200)*'NGER input 2'!$GS198*1.336*25)","v":0},{"$f":"IF($A200>=2016,(BD200+P200)*'NGER input 2'!$GS198*1.336*25,(BD200+P200)*'NGER input 2'!$GS198*1.336*25)","v":0},{"$f":"IF($A200>=2016,(BE200+Q200)*'NGER input 2'!$GS198*1.336*25,(BE200+Q200)*'NGER input 2'!$GS198*1.336*25)","v":0},{"$f":"IF($A200>=2016,(BF200+R200)*'NGER input 2'!$GS198*1.336*25,(BF200+R200)*'NGER input 2'!$GS198*1.336*25)","v":0},{"$f":"IF($A200>=2016,(BG200+S200)*'NGER input 2'!$GS198*1.336*25,(BG200+S200)*'NGER input 2'!$GS198*1.336*25)","v":0},{"$f":"IF($A200>=2016,(BH200+T200)*'NGER input 2'!$GS198*1.336*25,(BH200+T200)*'NGER input 2'!$GS198*1.336*25)","v":0},{"$f":"IF($A200>=2016,(BI200+U200)*'NGER input 2'!$GS198*1.336*25,(BI200+U200)*'NGER input 2'!$GS198*1.336*25)","v":0},{"$f":"IF($A200>=2016,(BJ200+V200)*'NGER input 2'!$GS198*1.336*25,(BJ200+V200)*'NGER input 2'!$GS198*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A199","v":195},null,{"$f":"IF(OR('NGER input 2'!$A199=2013,'NGER input 2'!$A199=2014),'NGER input 2'!ES199*'NGER input 2'!FC199*'NGER input 2'!FM199*'NGER input 2'!$GQ199,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A199=2013,'NGER input 2'!$A199=2014),'NGER input 2'!ET199*'NGER input 2'!FD199*'NGER input 2'!FN199*'NGER input 2'!$GQ199,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A199=2013,'NGER input 2'!$A199=2014),'NGER input 2'!EU199*'NGER input 2'!FE199*'NGER input 2'!FO199*'NGER input 2'!$GQ199,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A199=2013,'NGER input 2'!$A199=2014),'NGER input 2'!EV199*'NGER input 2'!FF199*'NGER input 2'!FP199*'NGER input 2'!$GQ199,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A199=2013,'NGER input 2'!$A199=2014),'NGER input 2'!EW199*'NGER input 2'!FG199*'NGER input 2'!FQ199*'NGER input 2'!$GQ199,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A199=2013,'NGER input 2'!$A199=2014),'NGER input 2'!EX199*'NGER input 2'!FH199*'NGER input 2'!FR199*'NGER input 2'!$GQ199,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A199=2013,'NGER input 2'!$A199=2014),'NGER input 2'!EY199*'NGER input 2'!FI199*'NGER input 2'!FS199*'NGER input 2'!$GQ199,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A199=2013,'NGER input 2'!$A199=2014),'NGER input 2'!EZ199*'NGER input 2'!FJ199*'NGER input 2'!FT199*'NGER input 2'!$GQ199,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A199=2013,'NGER input 2'!$A199=2014),'NGER input 2'!FA199*'NGER input 2'!FK199*'NGER input 2'!FU199*'NGER input 2'!$GQ199,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A199=2013,'NGER input 2'!$A199=2014),'NGER input 2'!FB199*'NGER input 2'!FL199*'NGER input 2'!FV199*'NGER input 2'!$GQ199,0)","v":0},{"$f":"C201*(1-EXP(-'NGER input 2'!FW199*(13-'NGER input 2'!$GR199-7)/12))","v":0},{"$f":"D201*(1-EXP(-'NGER input 2'!FX199*(13-'NGER input 2'!$GR199-7)/12))","v":0},{"$f":"E201*(1-EXP(-'NGER input 2'!FY199*(13-'NGER input 2'!$GR199-7)/12))","v":0},{"$f":"F201*(1-EXP(-'NGER input 2'!FZ199*(13-'NGER input 2'!$GR199-7)/12))","v":0},{"$f":"G201*(1-EXP(-'NGER input 2'!GA199*(13-'NGER input 2'!$GR199-7)/12))","v":0},{"$f":"H201*(1-EXP(-'NGER input 2'!GB199*(13-'NGER input 2'!$GR199-7)/12))","v":0},{"$f":"I201*(1-EXP(-'NGER input 2'!GC199*(13-'NGER input 2'!$GR199-7)/12))","v":0},{"$f":"J201*(1-EXP(-'NGER input 2'!GD199*(13-'NGER input 2'!$GR199-7)/12))","v":0},{"$f":"K201*(1-EXP(-'NGER input 2'!GE199*(13-'NGER input 2'!$GR199-7)/12))","v":0},{"$f":"L201*(1-EXP(-'NGER input 2'!GF199*(13-'NGER input 2'!$GR199-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q200/'NGER results'!$N200)*M201),0,('NGER results'!$Q200/'NGER results'!$N200)*M201)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q200/'NGER results'!$N200)*N201),0,('NGER results'!$Q200/'NGER results'!$N200)*N201)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q200/'NGER results'!$N200)*O201),0,('NGER results'!$Q200/'NGER results'!$N200)*O201)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q200/'NGER results'!$N200)*P201),0,('NGER results'!$Q200/'NGER results'!$N200)*P201)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q200/'NGER results'!$N200)*Q201),0,('NGER results'!$Q200/'NGER results'!$N200)*Q201)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q200/'NGER results'!$N200)*R201),0,('NGER results'!$Q200/'NGER results'!$N200)*R201)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q200/'NGER results'!$N200)*S201),0,('NGER results'!$Q200/'NGER results'!$N200)*S201)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q200/'NGER results'!$N200)*T201),0,('NGER results'!$Q200/'NGER results'!$N200)*T201)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q200/'NGER results'!$N200)*U201),0,('NGER results'!$Q200/'NGER results'!$N200)*U201)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q200/'NGER results'!$N200)*V201),0,('NGER results'!$Q200/'NGER results'!$N200)*V201)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ201*(1-EXP(-'NGER input 2'!FW199))","v":0},{"$f":"AR201*(1-EXP(-'NGER input 2'!FX199))","v":0},{"$f":"AS201*(1-EXP(-'NGER input 2'!FY199))","v":0},{"$f":"AT201*(1-EXP(-'NGER input 2'!FZ199))","v":0},{"$f":"AU201*(1-EXP(-'NGER input 2'!GA199))","v":0},{"$f":"AV201*(1-EXP(-'NGER input 2'!GB199))","v":0},{"$f":"AW201*(1-EXP(-'NGER input 2'!GC199))","v":0},{"$f":"AX201*(1-EXP(-'NGER input 2'!GD199))","v":0},{"$f":"AY201*(1-EXP(-'NGER input 2'!GE199))","v":0},{"$f":"AZ201*(1-EXP(-'NGER input 2'!GF199))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q200/'NGER results'!$N200)*BA201),0,('NGER results'!$Q200/'NGER results'!$N200)*BA201)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q200/'NGER results'!$N200)*BB201),0,('NGER results'!$Q200/'NGER results'!$N200)*BB201)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q200/'NGER results'!$N200)*BC201),0,('NGER results'!$Q200/'NGER results'!$N200)*BC201)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q200/'NGER results'!$N200)*BD201),0,('NGER results'!$Q200/'NGER results'!$N200)*BD201)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q200/'NGER results'!$N200)*BE201),0,('NGER results'!$Q200/'NGER results'!$N200)*BE201)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q200/'NGER results'!$N200)*BF201),0,('NGER results'!$Q200/'NGER results'!$N200)*BF201)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q200/'NGER results'!$N200)*BG201),0,('NGER results'!$Q200/'NGER results'!$N200)*BG201)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q200/'NGER results'!$N200)*BH201),0,('NGER results'!$Q200/'NGER results'!$N200)*BH201)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q200/'NGER results'!$N200)*BI201),0,('NGER results'!$Q200/'NGER results'!$N200)*BI201)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q200/'NGER results'!$N200)*BJ201),0,('NGER results'!$Q200/'NGER results'!$N200)*BJ201)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A201>=2016,(BA201+M201)*'NGER input 2'!$GS199*1.336*25,(BA201+M201)*'NGER input 2'!$GS199*1.336*25)","v":0},{"$f":"IF($A201>=2016,(BB201+N201)*'NGER input 2'!$GS199*1.336*25,(BB201+N201)*'NGER input 2'!$GS199*1.336*25)","v":0},{"$f":"IF($A201>=2016,(BC201+O201)*'NGER input 2'!$GS199*1.336*25,(BC201+O201)*'NGER input 2'!$GS199*1.336*25)","v":0},{"$f":"IF($A201>=2016,(BD201+P201)*'NGER input 2'!$GS199*1.336*25,(BD201+P201)*'NGER input 2'!$GS199*1.336*25)","v":0},{"$f":"IF($A201>=2016,(BE201+Q201)*'NGER input 2'!$GS199*1.336*25,(BE201+Q201)*'NGER input 2'!$GS199*1.336*25)","v":0},{"$f":"IF($A201>=2016,(BF201+R201)*'NGER input 2'!$GS199*1.336*25,(BF201+R201)*'NGER input 2'!$GS199*1.336*25)","v":0},{"$f":"IF($A201>=2016,(BG201+S201)*'NGER input 2'!$GS199*1.336*25,(BG201+S201)*'NGER input 2'!$GS199*1.336*25)","v":0},{"$f":"IF($A201>=2016,(BH201+T201)*'NGER input 2'!$GS199*1.336*25,(BH201+T201)*'NGER input 2'!$GS199*1.336*25)","v":0},{"$f":"IF($A201>=2016,(BI201+U201)*'NGER input 2'!$GS199*1.336*25,(BI201+U201)*'NGER input 2'!$GS199*1.336*25)","v":0},{"$f":"IF($A201>=2016,(BJ201+V201)*'NGER input 2'!$GS199*1.336*25,(BJ201+V201)*'NGER input 2'!$GS199*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A200","v":196},null,{"$f":"IF(OR('NGER input 2'!$A200=2013,'NGER input 2'!$A200=2014),'NGER input 2'!ES200*'NGER input 2'!FC200*'NGER input 2'!FM200*'NGER input 2'!$GQ200,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A200=2013,'NGER input 2'!$A200=2014),'NGER input 2'!ET200*'NGER input 2'!FD200*'NGER input 2'!FN200*'NGER input 2'!$GQ200,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A200=2013,'NGER input 2'!$A200=2014),'NGER input 2'!EU200*'NGER input 2'!FE200*'NGER input 2'!FO200*'NGER input 2'!$GQ200,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A200=2013,'NGER input 2'!$A200=2014),'NGER input 2'!EV200*'NGER input 2'!FF200*'NGER input 2'!FP200*'NGER input 2'!$GQ200,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A200=2013,'NGER input 2'!$A200=2014),'NGER input 2'!EW200*'NGER input 2'!FG200*'NGER input 2'!FQ200*'NGER input 2'!$GQ200,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A200=2013,'NGER input 2'!$A200=2014),'NGER input 2'!EX200*'NGER input 2'!FH200*'NGER input 2'!FR200*'NGER input 2'!$GQ200,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A200=2013,'NGER input 2'!$A200=2014),'NGER input 2'!EY200*'NGER input 2'!FI200*'NGER input 2'!FS200*'NGER input 2'!$GQ200,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A200=2013,'NGER input 2'!$A200=2014),'NGER input 2'!EZ200*'NGER input 2'!FJ200*'NGER input 2'!FT200*'NGER input 2'!$GQ200,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A200=2013,'NGER input 2'!$A200=2014),'NGER input 2'!FA200*'NGER input 2'!FK200*'NGER input 2'!FU200*'NGER input 2'!$GQ200,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A200=2013,'NGER input 2'!$A200=2014),'NGER input 2'!FB200*'NGER input 2'!FL200*'NGER input 2'!FV200*'NGER input 2'!$GQ200,0)","v":0},{"$f":"C202*(1-EXP(-'NGER input 2'!FW200*(13-'NGER input 2'!$GR200-7)/12))","v":0},{"$f":"D202*(1-EXP(-'NGER input 2'!FX200*(13-'NGER input 2'!$GR200-7)/12))","v":0},{"$f":"E202*(1-EXP(-'NGER input 2'!FY200*(13-'NGER input 2'!$GR200-7)/12))","v":0},{"$f":"F202*(1-EXP(-'NGER input 2'!FZ200*(13-'NGER input 2'!$GR200-7)/12))","v":0},{"$f":"G202*(1-EXP(-'NGER input 2'!GA200*(13-'NGER input 2'!$GR200-7)/12))","v":0},{"$f":"H202*(1-EXP(-'NGER input 2'!GB200*(13-'NGER input 2'!$GR200-7)/12))","v":0},{"$f":"I202*(1-EXP(-'NGER input 2'!GC200*(13-'NGER input 2'!$GR200-7)/12))","v":0},{"$f":"J202*(1-EXP(-'NGER input 2'!GD200*(13-'NGER input 2'!$GR200-7)/12))","v":0},{"$f":"K202*(1-EXP(-'NGER input 2'!GE200*(13-'NGER input 2'!$GR200-7)/12))","v":0},{"$f":"L202*(1-EXP(-'NGER input 2'!GF200*(13-'NGER input 2'!$GR200-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q201/'NGER results'!$N201)*M202),0,('NGER results'!$Q201/'NGER results'!$N201)*M202)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q201/'NGER results'!$N201)*N202),0,('NGER results'!$Q201/'NGER results'!$N201)*N202)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q201/'NGER results'!$N201)*O202),0,('NGER results'!$Q201/'NGER results'!$N201)*O202)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q201/'NGER results'!$N201)*P202),0,('NGER results'!$Q201/'NGER results'!$N201)*P202)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q201/'NGER results'!$N201)*Q202),0,('NGER results'!$Q201/'NGER results'!$N201)*Q202)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q201/'NGER results'!$N201)*R202),0,('NGER results'!$Q201/'NGER results'!$N201)*R202)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q201/'NGER results'!$N201)*S202),0,('NGER results'!$Q201/'NGER results'!$N201)*S202)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q201/'NGER results'!$N201)*T202),0,('NGER results'!$Q201/'NGER results'!$N201)*T202)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q201/'NGER results'!$N201)*U202),0,('NGER results'!$Q201/'NGER results'!$N201)*U202)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q201/'NGER results'!$N201)*V202),0,('NGER results'!$Q201/'NGER results'!$N201)*V202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ202*(1-EXP(-'NGER input 2'!FW200))","v":0},{"$f":"AR202*(1-EXP(-'NGER input 2'!FX200))","v":0},{"$f":"AS202*(1-EXP(-'NGER input 2'!FY200))","v":0},{"$f":"AT202*(1-EXP(-'NGER input 2'!FZ200))","v":0},{"$f":"AU202*(1-EXP(-'NGER input 2'!GA200))","v":0},{"$f":"AV202*(1-EXP(-'NGER input 2'!GB200))","v":0},{"$f":"AW202*(1-EXP(-'NGER input 2'!GC200))","v":0},{"$f":"AX202*(1-EXP(-'NGER input 2'!GD200))","v":0},{"$f":"AY202*(1-EXP(-'NGER input 2'!GE200))","v":0},{"$f":"AZ202*(1-EXP(-'NGER input 2'!GF200))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q201/'NGER results'!$N201)*BA202),0,('NGER results'!$Q201/'NGER results'!$N201)*BA202)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q201/'NGER results'!$N201)*BB202),0,('NGER results'!$Q201/'NGER results'!$N201)*BB202)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q201/'NGER results'!$N201)*BC202),0,('NGER results'!$Q201/'NGER results'!$N201)*BC202)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q201/'NGER results'!$N201)*BD202),0,('NGER results'!$Q201/'NGER results'!$N201)*BD202)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q201/'NGER results'!$N201)*BE202),0,('NGER results'!$Q201/'NGER results'!$N201)*BE202)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q201/'NGER results'!$N201)*BF202),0,('NGER results'!$Q201/'NGER results'!$N201)*BF202)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q201/'NGER results'!$N201)*BG202),0,('NGER results'!$Q201/'NGER results'!$N201)*BG202)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q201/'NGER results'!$N201)*BH202),0,('NGER results'!$Q201/'NGER results'!$N201)*BH202)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q201/'NGER results'!$N201)*BI202),0,('NGER results'!$Q201/'NGER results'!$N201)*BI202)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q201/'NGER results'!$N201)*BJ202),0,('NGER results'!$Q201/'NGER results'!$N201)*BJ202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A202>=2016,(BA202+M202)*'NGER input 2'!$GS200*1.336*25,(BA202+M202)*'NGER input 2'!$GS200*1.336*25)","v":0},{"$f":"IF($A202>=2016,(BB202+N202)*'NGER input 2'!$GS200*1.336*25,(BB202+N202)*'NGER input 2'!$GS200*1.336*25)","v":0},{"$f":"IF($A202>=2016,(BC202+O202)*'NGER input 2'!$GS200*1.336*25,(BC202+O202)*'NGER input 2'!$GS200*1.336*25)","v":0},{"$f":"IF($A202>=2016,(BD202+P202)*'NGER input 2'!$GS200*1.336*25,(BD202+P202)*'NGER input 2'!$GS200*1.336*25)","v":0},{"$f":"IF($A202>=2016,(BE202+Q202)*'NGER input 2'!$GS200*1.336*25,(BE202+Q202)*'NGER input 2'!$GS200*1.336*25)","v":0},{"$f":"IF($A202>=2016,(BF202+R202)*'NGER input 2'!$GS200*1.336*25,(BF202+R202)*'NGER input 2'!$GS200*1.336*25)","v":0},{"$f":"IF($A202>=2016,(BG202+S202)*'NGER input 2'!$GS200*1.336*25,(BG202+S202)*'NGER input 2'!$GS200*1.336*25)","v":0},{"$f":"IF($A202>=2016,(BH202+T202)*'NGER input 2'!$GS200*1.336*25,(BH202+T202)*'NGER input 2'!$GS200*1.336*25)","v":0},{"$f":"IF($A202>=2016,(BI202+U202)*'NGER input 2'!$GS200*1.336*25,(BI202+U202)*'NGER input 2'!$GS200*1.336*25)","v":0},{"$f":"IF($A202>=2016,(BJ202+V202)*'NGER input 2'!$GS200*1.336*25,(BJ202+V202)*'NGER input 2'!$GS200*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A201","v":197},null,{"$f":"IF(OR('NGER input 2'!$A201=2013,'NGER input 2'!$A201=2014),'NGER input 2'!ES201*'NGER input 2'!FC201*'NGER input 2'!FM201*'NGER input 2'!$GQ201,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A201=2013,'NGER input 2'!$A201=2014),'NGER input 2'!ET201*'NGER input 2'!FD201*'NGER input 2'!FN201*'NGER input 2'!$GQ201,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A201=2013,'NGER input 2'!$A201=2014),'NGER input 2'!EU201*'NGER input 2'!FE201*'NGER input 2'!FO201*'NGER input 2'!$GQ201,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A201=2013,'NGER input 2'!$A201=2014),'NGER input 2'!EV201*'NGER input 2'!FF201*'NGER input 2'!FP201*'NGER input 2'!$GQ201,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A201=2013,'NGER input 2'!$A201=2014),'NGER input 2'!EW201*'NGER input 2'!FG201*'NGER input 2'!FQ201*'NGER input 2'!$GQ201,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A201=2013,'NGER input 2'!$A201=2014),'NGER input 2'!EX201*'NGER input 2'!FH201*'NGER input 2'!FR201*'NGER input 2'!$GQ201,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A201=2013,'NGER input 2'!$A201=2014),'NGER input 2'!EY201*'NGER input 2'!FI201*'NGER input 2'!FS201*'NGER input 2'!$GQ201,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A201=2013,'NGER input 2'!$A201=2014),'NGER input 2'!EZ201*'NGER input 2'!FJ201*'NGER input 2'!FT201*'NGER input 2'!$GQ201,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A201=2013,'NGER input 2'!$A201=2014),'NGER input 2'!FA201*'NGER input 2'!FK201*'NGER input 2'!FU201*'NGER input 2'!$GQ201,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A201=2013,'NGER input 2'!$A201=2014),'NGER input 2'!FB201*'NGER input 2'!FL201*'NGER input 2'!FV201*'NGER input 2'!$GQ201,0)","v":0},{"$f":"C203*(1-EXP(-'NGER input 2'!FW201*(13-'NGER input 2'!$GR201-7)/12))","v":0},{"$f":"D203*(1-EXP(-'NGER input 2'!FX201*(13-'NGER input 2'!$GR201-7)/12))","v":0},{"$f":"E203*(1-EXP(-'NGER input 2'!FY201*(13-'NGER input 2'!$GR201-7)/12))","v":0},{"$f":"F203*(1-EXP(-'NGER input 2'!FZ201*(13-'NGER input 2'!$GR201-7)/12))","v":0},{"$f":"G203*(1-EXP(-'NGER input 2'!GA201*(13-'NGER input 2'!$GR201-7)/12))","v":0},{"$f":"H203*(1-EXP(-'NGER input 2'!GB201*(13-'NGER input 2'!$GR201-7)/12))","v":0},{"$f":"I203*(1-EXP(-'NGER input 2'!GC201*(13-'NGER input 2'!$GR201-7)/12))","v":0},{"$f":"J203*(1-EXP(-'NGER input 2'!GD201*(13-'NGER input 2'!$GR201-7)/12))","v":0},{"$f":"K203*(1-EXP(-'NGER input 2'!GE201*(13-'NGER input 2'!$GR201-7)/12))","v":0},{"$f":"L203*(1-EXP(-'NGER input 2'!GF201*(13-'NGER input 2'!$GR201-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q202/'NGER results'!$N202)*M203),0,('NGER results'!$Q202/'NGER results'!$N202)*M203)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q202/'NGER results'!$N202)*N203),0,('NGER results'!$Q202/'NGER results'!$N202)*N203)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q202/'NGER results'!$N202)*O203),0,('NGER results'!$Q202/'NGER results'!$N202)*O203)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q202/'NGER results'!$N202)*P203),0,('NGER results'!$Q202/'NGER results'!$N202)*P203)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q202/'NGER results'!$N202)*Q203),0,('NGER results'!$Q202/'NGER results'!$N202)*Q203)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q202/'NGER results'!$N202)*R203),0,('NGER results'!$Q202/'NGER results'!$N202)*R203)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q202/'NGER results'!$N202)*S203),0,('NGER results'!$Q202/'NGER results'!$N202)*S203)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q202/'NGER results'!$N202)*T203),0,('NGER results'!$Q202/'NGER results'!$N202)*T203)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q202/'NGER results'!$N202)*U203),0,('NGER results'!$Q202/'NGER results'!$N202)*U203)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q202/'NGER results'!$N202)*V203),0,('NGER results'!$Q202/'NGER results'!$N202)*V203)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ203*(1-EXP(-'NGER input 2'!FW201))","v":0},{"$f":"AR203*(1-EXP(-'NGER input 2'!FX201))","v":0},{"$f":"AS203*(1-EXP(-'NGER input 2'!FY201))","v":0},{"$f":"AT203*(1-EXP(-'NGER input 2'!FZ201))","v":0},{"$f":"AU203*(1-EXP(-'NGER input 2'!GA201))","v":0},{"$f":"AV203*(1-EXP(-'NGER input 2'!GB201))","v":0},{"$f":"AW203*(1-EXP(-'NGER input 2'!GC201))","v":0},{"$f":"AX203*(1-EXP(-'NGER input 2'!GD201))","v":0},{"$f":"AY203*(1-EXP(-'NGER input 2'!GE201))","v":0},{"$f":"AZ203*(1-EXP(-'NGER input 2'!GF201))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q202/'NGER results'!$N202)*BA203),0,('NGER results'!$Q202/'NGER results'!$N202)*BA203)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q202/'NGER results'!$N202)*BB203),0,('NGER results'!$Q202/'NGER results'!$N202)*BB203)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q202/'NGER results'!$N202)*BC203),0,('NGER results'!$Q202/'NGER results'!$N202)*BC203)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q202/'NGER results'!$N202)*BD203),0,('NGER results'!$Q202/'NGER results'!$N202)*BD203)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q202/'NGER results'!$N202)*BE203),0,('NGER results'!$Q202/'NGER results'!$N202)*BE203)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q202/'NGER results'!$N202)*BF203),0,('NGER results'!$Q202/'NGER results'!$N202)*BF203)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q202/'NGER results'!$N202)*BG203),0,('NGER results'!$Q202/'NGER results'!$N202)*BG203)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q202/'NGER results'!$N202)*BH203),0,('NGER results'!$Q202/'NGER results'!$N202)*BH203)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q202/'NGER results'!$N202)*BI203),0,('NGER results'!$Q202/'NGER results'!$N202)*BI203)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q202/'NGER results'!$N202)*BJ203),0,('NGER results'!$Q202/'NGER results'!$N202)*BJ203)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A203>=2016,(BA203+M203)*'NGER input 2'!$GS201*1.336*25,(BA203+M203)*'NGER input 2'!$GS201*1.336*25)","v":0},{"$f":"IF($A203>=2016,(BB203+N203)*'NGER input 2'!$GS201*1.336*25,(BB203+N203)*'NGER input 2'!$GS201*1.336*25)","v":0},{"$f":"IF($A203>=2016,(BC203+O203)*'NGER input 2'!$GS201*1.336*25,(BC203+O203)*'NGER input 2'!$GS201*1.336*25)","v":0},{"$f":"IF($A203>=2016,(BD203+P203)*'NGER input 2'!$GS201*1.336*25,(BD203+P203)*'NGER input 2'!$GS201*1.336*25)","v":0},{"$f":"IF($A203>=2016,(BE203+Q203)*'NGER input 2'!$GS201*1.336*25,(BE203+Q203)*'NGER input 2'!$GS201*1.336*25)","v":0},{"$f":"IF($A203>=2016,(BF203+R203)*'NGER input 2'!$GS201*1.336*25,(BF203+R203)*'NGER input 2'!$GS201*1.336*25)","v":0},{"$f":"IF($A203>=2016,(BG203+S203)*'NGER input 2'!$GS201*1.336*25,(BG203+S203)*'NGER input 2'!$GS201*1.336*25)","v":0},{"$f":"IF($A203>=2016,(BH203+T203)*'NGER input 2'!$GS201*1.336*25,(BH203+T203)*'NGER input 2'!$GS201*1.336*25)","v":0},{"$f":"IF($A203>=2016,(BI203+U203)*'NGER input 2'!$GS201*1.336*25,(BI203+U203)*'NGER input 2'!$GS201*1.336*25)","v":0},{"$f":"IF($A203>=2016,(BJ203+V203)*'NGER input 2'!$GS201*1.336*25,(BJ203+V203)*'NGER input 2'!$GS201*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A202","v":198},null,{"$f":"IF(OR('NGER input 2'!$A202=2013,'NGER input 2'!$A202=2014),'NGER input 2'!ES202*'NGER input 2'!FC202*'NGER input 2'!FM202*'NGER input 2'!$GQ202,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A202=2013,'NGER input 2'!$A202=2014),'NGER input 2'!ET202*'NGER input 2'!FD202*'NGER input 2'!FN202*'NGER input 2'!$GQ202,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A202=2013,'NGER input 2'!$A202=2014),'NGER input 2'!EU202*'NGER input 2'!FE202*'NGER input 2'!FO202*'NGER input 2'!$GQ202,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A202=2013,'NGER input 2'!$A202=2014),'NGER input 2'!EV202*'NGER input 2'!FF202*'NGER input 2'!FP202*'NGER input 2'!$GQ202,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A202=2013,'NGER input 2'!$A202=2014),'NGER input 2'!EW202*'NGER input 2'!FG202*'NGER input 2'!FQ202*'NGER input 2'!$GQ202,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A202=2013,'NGER input 2'!$A202=2014),'NGER input 2'!EX202*'NGER input 2'!FH202*'NGER input 2'!FR202*'NGER input 2'!$GQ202,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A202=2013,'NGER input 2'!$A202=2014),'NGER input 2'!EY202*'NGER input 2'!FI202*'NGER input 2'!FS202*'NGER input 2'!$GQ202,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A202=2013,'NGER input 2'!$A202=2014),'NGER input 2'!EZ202*'NGER input 2'!FJ202*'NGER input 2'!FT202*'NGER input 2'!$GQ202,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A202=2013,'NGER input 2'!$A202=2014),'NGER input 2'!FA202*'NGER input 2'!FK202*'NGER input 2'!FU202*'NGER input 2'!$GQ202,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A202=2013,'NGER input 2'!$A202=2014),'NGER input 2'!FB202*'NGER input 2'!FL202*'NGER input 2'!FV202*'NGER input 2'!$GQ202,0)","v":0},{"$f":"C204*(1-EXP(-'NGER input 2'!FW202*(13-'NGER input 2'!$GR202-7)/12))","v":0},{"$f":"D204*(1-EXP(-'NGER input 2'!FX202*(13-'NGER input 2'!$GR202-7)/12))","v":0},{"$f":"E204*(1-EXP(-'NGER input 2'!FY202*(13-'NGER input 2'!$GR202-7)/12))","v":0},{"$f":"F204*(1-EXP(-'NGER input 2'!FZ202*(13-'NGER input 2'!$GR202-7)/12))","v":0},{"$f":"G204*(1-EXP(-'NGER input 2'!GA202*(13-'NGER input 2'!$GR202-7)/12))","v":0},{"$f":"H204*(1-EXP(-'NGER input 2'!GB202*(13-'NGER input 2'!$GR202-7)/12))","v":0},{"$f":"I204*(1-EXP(-'NGER input 2'!GC202*(13-'NGER input 2'!$GR202-7)/12))","v":0},{"$f":"J204*(1-EXP(-'NGER input 2'!GD202*(13-'NGER input 2'!$GR202-7)/12))","v":0},{"$f":"K204*(1-EXP(-'NGER input 2'!GE202*(13-'NGER input 2'!$GR202-7)/12))","v":0},{"$f":"L204*(1-EXP(-'NGER input 2'!GF202*(13-'NGER input 2'!$GR202-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q203/'NGER results'!$N203)*M204),0,('NGER results'!$Q203/'NGER results'!$N203)*M204)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q203/'NGER results'!$N203)*N204),0,('NGER results'!$Q203/'NGER results'!$N203)*N204)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q203/'NGER results'!$N203)*O204),0,('NGER results'!$Q203/'NGER results'!$N203)*O204)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q203/'NGER results'!$N203)*P204),0,('NGER results'!$Q203/'NGER results'!$N203)*P204)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q203/'NGER results'!$N203)*Q204),0,('NGER results'!$Q203/'NGER results'!$N203)*Q204)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q203/'NGER results'!$N203)*R204),0,('NGER results'!$Q203/'NGER results'!$N203)*R204)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q203/'NGER results'!$N203)*S204),0,('NGER results'!$Q203/'NGER results'!$N203)*S204)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q203/'NGER results'!$N203)*T204),0,('NGER results'!$Q203/'NGER results'!$N203)*T204)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q203/'NGER results'!$N203)*U204),0,('NGER results'!$Q203/'NGER results'!$N203)*U204)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q203/'NGER results'!$N203)*V204),0,('NGER results'!$Q203/'NGER results'!$N203)*V204)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ204*(1-EXP(-'NGER input 2'!FW202))","v":0},{"$f":"AR204*(1-EXP(-'NGER input 2'!FX202))","v":0},{"$f":"AS204*(1-EXP(-'NGER input 2'!FY202))","v":0},{"$f":"AT204*(1-EXP(-'NGER input 2'!FZ202))","v":0},{"$f":"AU204*(1-EXP(-'NGER input 2'!GA202))","v":0},{"$f":"AV204*(1-EXP(-'NGER input 2'!GB202))","v":0},{"$f":"AW204*(1-EXP(-'NGER input 2'!GC202))","v":0},{"$f":"AX204*(1-EXP(-'NGER input 2'!GD202))","v":0},{"$f":"AY204*(1-EXP(-'NGER input 2'!GE202))","v":0},{"$f":"AZ204*(1-EXP(-'NGER input 2'!GF202))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q203/'NGER results'!$N203)*BA204),0,('NGER results'!$Q203/'NGER results'!$N203)*BA204)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q203/'NGER results'!$N203)*BB204),0,('NGER results'!$Q203/'NGER results'!$N203)*BB204)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q203/'NGER results'!$N203)*BC204),0,('NGER results'!$Q203/'NGER results'!$N203)*BC204)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q203/'NGER results'!$N203)*BD204),0,('NGER results'!$Q203/'NGER results'!$N203)*BD204)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q203/'NGER results'!$N203)*BE204),0,('NGER results'!$Q203/'NGER results'!$N203)*BE204)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q203/'NGER results'!$N203)*BF204),0,('NGER results'!$Q203/'NGER results'!$N203)*BF204)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q203/'NGER results'!$N203)*BG204),0,('NGER results'!$Q203/'NGER results'!$N203)*BG204)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q203/'NGER results'!$N203)*BH204),0,('NGER results'!$Q203/'NGER results'!$N203)*BH204)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q203/'NGER results'!$N203)*BI204),0,('NGER results'!$Q203/'NGER results'!$N203)*BI204)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q203/'NGER results'!$N203)*BJ204),0,('NGER results'!$Q203/'NGER results'!$N203)*BJ204)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A204>=2016,(BA204+M204)*'NGER input 2'!$GS202*1.336*25,(BA204+M204)*'NGER input 2'!$GS202*1.336*25)","v":0},{"$f":"IF($A204>=2016,(BB204+N204)*'NGER input 2'!$GS202*1.336*25,(BB204+N204)*'NGER input 2'!$GS202*1.336*25)","v":0},{"$f":"IF($A204>=2016,(BC204+O204)*'NGER input 2'!$GS202*1.336*25,(BC204+O204)*'NGER input 2'!$GS202*1.336*25)","v":0},{"$f":"IF($A204>=2016,(BD204+P204)*'NGER input 2'!$GS202*1.336*25,(BD204+P204)*'NGER input 2'!$GS202*1.336*25)","v":0},{"$f":"IF($A204>=2016,(BE204+Q204)*'NGER input 2'!$GS202*1.336*25,(BE204+Q204)*'NGER input 2'!$GS202*1.336*25)","v":0},{"$f":"IF($A204>=2016,(BF204+R204)*'NGER input 2'!$GS202*1.336*25,(BF204+R204)*'NGER input 2'!$GS202*1.336*25)","v":0},{"$f":"IF($A204>=2016,(BG204+S204)*'NGER input 2'!$GS202*1.336*25,(BG204+S204)*'NGER input 2'!$GS202*1.336*25)","v":0},{"$f":"IF($A204>=2016,(BH204+T204)*'NGER input 2'!$GS202*1.336*25,(BH204+T204)*'NGER input 2'!$GS202*1.336*25)","v":0},{"$f":"IF($A204>=2016,(BI204+U204)*'NGER input 2'!$GS202*1.336*25,(BI204+U204)*'NGER input 2'!$GS202*1.336*25)","v":0},{"$f":"IF($A204>=2016,(BJ204+V204)*'NGER input 2'!$GS202*1.336*25,(BJ204+V204)*'NGER input 2'!$GS202*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A203","v":199},null,{"$f":"IF(OR('NGER input 2'!$A203=2013,'NGER input 2'!$A203=2014),'NGER input 2'!ES203*'NGER input 2'!FC203*'NGER input 2'!FM203*'NGER input 2'!$GQ203,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A203=2013,'NGER input 2'!$A203=2014),'NGER input 2'!ET203*'NGER input 2'!FD203*'NGER input 2'!FN203*'NGER input 2'!$GQ203,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A203=2013,'NGER input 2'!$A203=2014),'NGER input 2'!EU203*'NGER input 2'!FE203*'NGER input 2'!FO203*'NGER input 2'!$GQ203,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A203=2013,'NGER input 2'!$A203=2014),'NGER input 2'!EV203*'NGER input 2'!FF203*'NGER input 2'!FP203*'NGER input 2'!$GQ203,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A203=2013,'NGER input 2'!$A203=2014),'NGER input 2'!EW203*'NGER input 2'!FG203*'NGER input 2'!FQ203*'NGER input 2'!$GQ203,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A203=2013,'NGER input 2'!$A203=2014),'NGER input 2'!EX203*'NGER input 2'!FH203*'NGER input 2'!FR203*'NGER input 2'!$GQ203,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A203=2013,'NGER input 2'!$A203=2014),'NGER input 2'!EY203*'NGER input 2'!FI203*'NGER input 2'!FS203*'NGER input 2'!$GQ203,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A203=2013,'NGER input 2'!$A203=2014),'NGER input 2'!EZ203*'NGER input 2'!FJ203*'NGER input 2'!FT203*'NGER input 2'!$GQ203,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A203=2013,'NGER input 2'!$A203=2014),'NGER input 2'!FA203*'NGER input 2'!FK203*'NGER input 2'!FU203*'NGER input 2'!$GQ203,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A203=2013,'NGER input 2'!$A203=2014),'NGER input 2'!FB203*'NGER input 2'!FL203*'NGER input 2'!FV203*'NGER input 2'!$GQ203,0)","v":0},{"$f":"C205*(1-EXP(-'NGER input 2'!FW203*(13-'NGER input 2'!$GR203-7)/12))","v":0},{"$f":"D205*(1-EXP(-'NGER input 2'!FX203*(13-'NGER input 2'!$GR203-7)/12))","v":0},{"$f":"E205*(1-EXP(-'NGER input 2'!FY203*(13-'NGER input 2'!$GR203-7)/12))","v":0},{"$f":"F205*(1-EXP(-'NGER input 2'!FZ203*(13-'NGER input 2'!$GR203-7)/12))","v":0},{"$f":"G205*(1-EXP(-'NGER input 2'!GA203*(13-'NGER input 2'!$GR203-7)/12))","v":0},{"$f":"H205*(1-EXP(-'NGER input 2'!GB203*(13-'NGER input 2'!$GR203-7)/12))","v":0},{"$f":"I205*(1-EXP(-'NGER input 2'!GC203*(13-'NGER input 2'!$GR203-7)/12))","v":0},{"$f":"J205*(1-EXP(-'NGER input 2'!GD203*(13-'NGER input 2'!$GR203-7)/12))","v":0},{"$f":"K205*(1-EXP(-'NGER input 2'!GE203*(13-'NGER input 2'!$GR203-7)/12))","v":0},{"$f":"L205*(1-EXP(-'NGER input 2'!GF203*(13-'NGER input 2'!$GR203-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q204/'NGER results'!$N204)*M205),0,('NGER results'!$Q204/'NGER results'!$N204)*M205)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q204/'NGER results'!$N204)*N205),0,('NGER results'!$Q204/'NGER results'!$N204)*N205)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q204/'NGER results'!$N204)*O205),0,('NGER results'!$Q204/'NGER results'!$N204)*O205)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q204/'NGER results'!$N204)*P205),0,('NGER results'!$Q204/'NGER results'!$N204)*P205)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q204/'NGER results'!$N204)*Q205),0,('NGER results'!$Q204/'NGER results'!$N204)*Q205)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q204/'NGER results'!$N204)*R205),0,('NGER results'!$Q204/'NGER results'!$N204)*R205)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q204/'NGER results'!$N204)*S205),0,('NGER results'!$Q204/'NGER results'!$N204)*S205)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q204/'NGER results'!$N204)*T205),0,('NGER results'!$Q204/'NGER results'!$N204)*T205)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q204/'NGER results'!$N204)*U205),0,('NGER results'!$Q204/'NGER results'!$N204)*U205)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q204/'NGER results'!$N204)*V205),0,('NGER results'!$Q204/'NGER results'!$N204)*V205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ205*(1-EXP(-'NGER input 2'!FW203))","v":0},{"$f":"AR205*(1-EXP(-'NGER input 2'!FX203))","v":0},{"$f":"AS205*(1-EXP(-'NGER input 2'!FY203))","v":0},{"$f":"AT205*(1-EXP(-'NGER input 2'!FZ203))","v":0},{"$f":"AU205*(1-EXP(-'NGER input 2'!GA203))","v":0},{"$f":"AV205*(1-EXP(-'NGER input 2'!GB203))","v":0},{"$f":"AW205*(1-EXP(-'NGER input 2'!GC203))","v":0},{"$f":"AX205*(1-EXP(-'NGER input 2'!GD203))","v":0},{"$f":"AY205*(1-EXP(-'NGER input 2'!GE203))","v":0},{"$f":"AZ205*(1-EXP(-'NGER input 2'!GF203))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q204/'NGER results'!$N204)*BA205),0,('NGER results'!$Q204/'NGER results'!$N204)*BA205)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q204/'NGER results'!$N204)*BB205),0,('NGER results'!$Q204/'NGER results'!$N204)*BB205)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q204/'NGER results'!$N204)*BC205),0,('NGER results'!$Q204/'NGER results'!$N204)*BC205)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q204/'NGER results'!$N204)*BD205),0,('NGER results'!$Q204/'NGER results'!$N204)*BD205)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q204/'NGER results'!$N204)*BE205),0,('NGER results'!$Q204/'NGER results'!$N204)*BE205)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q204/'NGER results'!$N204)*BF205),0,('NGER results'!$Q204/'NGER results'!$N204)*BF205)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q204/'NGER results'!$N204)*BG205),0,('NGER results'!$Q204/'NGER results'!$N204)*BG205)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q204/'NGER results'!$N204)*BH205),0,('NGER results'!$Q204/'NGER results'!$N204)*BH205)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q204/'NGER results'!$N204)*BI205),0,('NGER results'!$Q204/'NGER results'!$N204)*BI205)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q204/'NGER results'!$N204)*BJ205),0,('NGER results'!$Q204/'NGER results'!$N204)*BJ205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A205>=2016,(BA205+M205)*'NGER input 2'!$GS203*1.336*25,(BA205+M205)*'NGER input 2'!$GS203*1.336*25)","v":0},{"$f":"IF($A205>=2016,(BB205+N205)*'NGER input 2'!$GS203*1.336*25,(BB205+N205)*'NGER input 2'!$GS203*1.336*25)","v":0},{"$f":"IF($A205>=2016,(BC205+O205)*'NGER input 2'!$GS203*1.336*25,(BC205+O205)*'NGER input 2'!$GS203*1.336*25)","v":0},{"$f":"IF($A205>=2016,(BD205+P205)*'NGER input 2'!$GS203*1.336*25,(BD205+P205)*'NGER input 2'!$GS203*1.336*25)","v":0},{"$f":"IF($A205>=2016,(BE205+Q205)*'NGER input 2'!$GS203*1.336*25,(BE205+Q205)*'NGER input 2'!$GS203*1.336*25)","v":0},{"$f":"IF($A205>=2016,(BF205+R205)*'NGER input 2'!$GS203*1.336*25,(BF205+R205)*'NGER input 2'!$GS203*1.336*25)","v":0},{"$f":"IF($A205>=2016,(BG205+S205)*'NGER input 2'!$GS203*1.336*25,(BG205+S205)*'NGER input 2'!$GS203*1.336*25)","v":0},{"$f":"IF($A205>=2016,(BH205+T205)*'NGER input 2'!$GS203*1.336*25,(BH205+T205)*'NGER input 2'!$GS203*1.336*25)","v":0},{"$f":"IF($A205>=2016,(BI205+U205)*'NGER input 2'!$GS203*1.336*25,(BI205+U205)*'NGER input 2'!$GS203*1.336*25)","v":0},{"$f":"IF($A205>=2016,(BJ205+V205)*'NGER input 2'!$GS203*1.336*25,(BJ205+V205)*'NGER input 2'!$GS203*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A204","v":200},null,{"$f":"IF(OR('NGER input 2'!$A204=2013,'NGER input 2'!$A204=2014),'NGER input 2'!ES204*'NGER input 2'!FC204*'NGER input 2'!FM204*'NGER input 2'!$GQ204,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A204=2013,'NGER input 2'!$A204=2014),'NGER input 2'!ET204*'NGER input 2'!FD204*'NGER input 2'!FN204*'NGER input 2'!$GQ204,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A204=2013,'NGER input 2'!$A204=2014),'NGER input 2'!EU204*'NGER input 2'!FE204*'NGER input 2'!FO204*'NGER input 2'!$GQ204,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A204=2013,'NGER input 2'!$A204=2014),'NGER input 2'!EV204*'NGER input 2'!FF204*'NGER input 2'!FP204*'NGER input 2'!$GQ204,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A204=2013,'NGER input 2'!$A204=2014),'NGER input 2'!EW204*'NGER input 2'!FG204*'NGER input 2'!FQ204*'NGER input 2'!$GQ204,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A204=2013,'NGER input 2'!$A204=2014),'NGER input 2'!EX204*'NGER input 2'!FH204*'NGER input 2'!FR204*'NGER input 2'!$GQ204,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A204=2013,'NGER input 2'!$A204=2014),'NGER input 2'!EY204*'NGER input 2'!FI204*'NGER input 2'!FS204*'NGER input 2'!$GQ204,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A204=2013,'NGER input 2'!$A204=2014),'NGER input 2'!EZ204*'NGER input 2'!FJ204*'NGER input 2'!FT204*'NGER input 2'!$GQ204,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A204=2013,'NGER input 2'!$A204=2014),'NGER input 2'!FA204*'NGER input 2'!FK204*'NGER input 2'!FU204*'NGER input 2'!$GQ204,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A204=2013,'NGER input 2'!$A204=2014),'NGER input 2'!FB204*'NGER input 2'!FL204*'NGER input 2'!FV204*'NGER input 2'!$GQ204,0)","v":0},{"$f":"C206*(1-EXP(-'NGER input 2'!FW204*(13-'NGER input 2'!$GR204-7)/12))","v":0},{"$f":"D206*(1-EXP(-'NGER input 2'!FX204*(13-'NGER input 2'!$GR204-7)/12))","v":0},{"$f":"E206*(1-EXP(-'NGER input 2'!FY204*(13-'NGER input 2'!$GR204-7)/12))","v":0},{"$f":"F206*(1-EXP(-'NGER input 2'!FZ204*(13-'NGER input 2'!$GR204-7)/12))","v":0},{"$f":"G206*(1-EXP(-'NGER input 2'!GA204*(13-'NGER input 2'!$GR204-7)/12))","v":0},{"$f":"H206*(1-EXP(-'NGER input 2'!GB204*(13-'NGER input 2'!$GR204-7)/12))","v":0},{"$f":"I206*(1-EXP(-'NGER input 2'!GC204*(13-'NGER input 2'!$GR204-7)/12))","v":0},{"$f":"J206*(1-EXP(-'NGER input 2'!GD204*(13-'NGER input 2'!$GR204-7)/12))","v":0},{"$f":"K206*(1-EXP(-'NGER input 2'!GE204*(13-'NGER input 2'!$GR204-7)/12))","v":0},{"$f":"L206*(1-EXP(-'NGER input 2'!GF204*(13-'NGER input 2'!$GR204-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q205/'NGER results'!$N205)*M206),0,('NGER results'!$Q205/'NGER results'!$N205)*M206)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q205/'NGER results'!$N205)*N206),0,('NGER results'!$Q205/'NGER results'!$N205)*N206)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q205/'NGER results'!$N205)*O206),0,('NGER results'!$Q205/'NGER results'!$N205)*O206)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q205/'NGER results'!$N205)*P206),0,('NGER results'!$Q205/'NGER results'!$N205)*P206)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q205/'NGER results'!$N205)*Q206),0,('NGER results'!$Q205/'NGER results'!$N205)*Q206)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q205/'NGER results'!$N205)*R206),0,('NGER results'!$Q205/'NGER results'!$N205)*R206)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q205/'NGER results'!$N205)*S206),0,('NGER results'!$Q205/'NGER results'!$N205)*S206)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q205/'NGER results'!$N205)*T206),0,('NGER results'!$Q205/'NGER results'!$N205)*T206)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q205/'NGER results'!$N205)*U206),0,('NGER results'!$Q205/'NGER results'!$N205)*U206)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q205/'NGER results'!$N205)*V206),0,('NGER results'!$Q205/'NGER results'!$N205)*V206)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ206*(1-EXP(-'NGER input 2'!FW204))","v":0},{"$f":"AR206*(1-EXP(-'NGER input 2'!FX204))","v":0},{"$f":"AS206*(1-EXP(-'NGER input 2'!FY204))","v":0},{"$f":"AT206*(1-EXP(-'NGER input 2'!FZ204))","v":0},{"$f":"AU206*(1-EXP(-'NGER input 2'!GA204))","v":0},{"$f":"AV206*(1-EXP(-'NGER input 2'!GB204))","v":0},{"$f":"AW206*(1-EXP(-'NGER input 2'!GC204))","v":0},{"$f":"AX206*(1-EXP(-'NGER input 2'!GD204))","v":0},{"$f":"AY206*(1-EXP(-'NGER input 2'!GE204))","v":0},{"$f":"AZ206*(1-EXP(-'NGER input 2'!GF204))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q205/'NGER results'!$N205)*BA206),0,('NGER results'!$Q205/'NGER results'!$N205)*BA206)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q205/'NGER results'!$N205)*BB206),0,('NGER results'!$Q205/'NGER results'!$N205)*BB206)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q205/'NGER results'!$N205)*BC206),0,('NGER results'!$Q205/'NGER results'!$N205)*BC206)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q205/'NGER results'!$N205)*BD206),0,('NGER results'!$Q205/'NGER results'!$N205)*BD206)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q205/'NGER results'!$N205)*BE206),0,('NGER results'!$Q205/'NGER results'!$N205)*BE206)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q205/'NGER results'!$N205)*BF206),0,('NGER results'!$Q205/'NGER results'!$N205)*BF206)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q205/'NGER results'!$N205)*BG206),0,('NGER results'!$Q205/'NGER results'!$N205)*BG206)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q205/'NGER results'!$N205)*BH206),0,('NGER results'!$Q205/'NGER results'!$N205)*BH206)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q205/'NGER results'!$N205)*BI206),0,('NGER results'!$Q205/'NGER results'!$N205)*BI206)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q205/'NGER results'!$N205)*BJ206),0,('NGER results'!$Q205/'NGER results'!$N205)*BJ206)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A206>=2016,(BA206+M206)*'NGER input 2'!$GS204*1.336*25,(BA206+M206)*'NGER input 2'!$GS204*1.336*25)","v":0},{"$f":"IF($A206>=2016,(BB206+N206)*'NGER input 2'!$GS204*1.336*25,(BB206+N206)*'NGER input 2'!$GS204*1.336*25)","v":0},{"$f":"IF($A206>=2016,(BC206+O206)*'NGER input 2'!$GS204*1.336*25,(BC206+O206)*'NGER input 2'!$GS204*1.336*25)","v":0},{"$f":"IF($A206>=2016,(BD206+P206)*'NGER input 2'!$GS204*1.336*25,(BD206+P206)*'NGER input 2'!$GS204*1.336*25)","v":0},{"$f":"IF($A206>=2016,(BE206+Q206)*'NGER input 2'!$GS204*1.336*25,(BE206+Q206)*'NGER input 2'!$GS204*1.336*25)","v":0},{"$f":"IF($A206>=2016,(BF206+R206)*'NGER input 2'!$GS204*1.336*25,(BF206+R206)*'NGER input 2'!$GS204*1.336*25)","v":0},{"$f":"IF($A206>=2016,(BG206+S206)*'NGER input 2'!$GS204*1.336*25,(BG206+S206)*'NGER input 2'!$GS204*1.336*25)","v":0},{"$f":"IF($A206>=2016,(BH206+T206)*'NGER input 2'!$GS204*1.336*25,(BH206+T206)*'NGER input 2'!$GS204*1.336*25)","v":0},{"$f":"IF($A206>=2016,(BI206+U206)*'NGER input 2'!$GS204*1.336*25,(BI206+U206)*'NGER input 2'!$GS204*1.336*25)","v":0},{"$f":"IF($A206>=2016,(BJ206+V206)*'NGER input 2'!$GS204*1.336*25,(BJ206+V206)*'NGER input 2'!$GS204*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A205","v":201},null,{"$f":"IF(OR('NGER input 2'!$A205=2013,'NGER input 2'!$A205=2014),'NGER input 2'!ES205*'NGER input 2'!FC205*'NGER input 2'!FM205*'NGER input 2'!$GQ205,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A205=2013,'NGER input 2'!$A205=2014),'NGER input 2'!ET205*'NGER input 2'!FD205*'NGER input 2'!FN205*'NGER input 2'!$GQ205,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A205=2013,'NGER input 2'!$A205=2014),'NGER input 2'!EU205*'NGER input 2'!FE205*'NGER input 2'!FO205*'NGER input 2'!$GQ205,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A205=2013,'NGER input 2'!$A205=2014),'NGER input 2'!EV205*'NGER input 2'!FF205*'NGER input 2'!FP205*'NGER input 2'!$GQ205,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A205=2013,'NGER input 2'!$A205=2014),'NGER input 2'!EW205*'NGER input 2'!FG205*'NGER input 2'!FQ205*'NGER input 2'!$GQ205,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A205=2013,'NGER input 2'!$A205=2014),'NGER input 2'!EX205*'NGER input 2'!FH205*'NGER input 2'!FR205*'NGER input 2'!$GQ205,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A205=2013,'NGER input 2'!$A205=2014),'NGER input 2'!EY205*'NGER input 2'!FI205*'NGER input 2'!FS205*'NGER input 2'!$GQ205,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A205=2013,'NGER input 2'!$A205=2014),'NGER input 2'!EZ205*'NGER input 2'!FJ205*'NGER input 2'!FT205*'NGER input 2'!$GQ205,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A205=2013,'NGER input 2'!$A205=2014),'NGER input 2'!FA205*'NGER input 2'!FK205*'NGER input 2'!FU205*'NGER input 2'!$GQ205,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A205=2013,'NGER input 2'!$A205=2014),'NGER input 2'!FB205*'NGER input 2'!FL205*'NGER input 2'!FV205*'NGER input 2'!$GQ205,0)","v":0},{"$f":"C207*(1-EXP(-'NGER input 2'!FW205*(13-'NGER input 2'!$GR205-7)/12))","v":0},{"$f":"D207*(1-EXP(-'NGER input 2'!FX205*(13-'NGER input 2'!$GR205-7)/12))","v":0},{"$f":"E207*(1-EXP(-'NGER input 2'!FY205*(13-'NGER input 2'!$GR205-7)/12))","v":0},{"$f":"F207*(1-EXP(-'NGER input 2'!FZ205*(13-'NGER input 2'!$GR205-7)/12))","v":0},{"$f":"G207*(1-EXP(-'NGER input 2'!GA205*(13-'NGER input 2'!$GR205-7)/12))","v":0},{"$f":"H207*(1-EXP(-'NGER input 2'!GB205*(13-'NGER input 2'!$GR205-7)/12))","v":0},{"$f":"I207*(1-EXP(-'NGER input 2'!GC205*(13-'NGER input 2'!$GR205-7)/12))","v":0},{"$f":"J207*(1-EXP(-'NGER input 2'!GD205*(13-'NGER input 2'!$GR205-7)/12))","v":0},{"$f":"K207*(1-EXP(-'NGER input 2'!GE205*(13-'NGER input 2'!$GR205-7)/12))","v":0},{"$f":"L207*(1-EXP(-'NGER input 2'!GF205*(13-'NGER input 2'!$GR205-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q206/'NGER results'!$N206)*M207),0,('NGER results'!$Q206/'NGER results'!$N206)*M207)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q206/'NGER results'!$N206)*N207),0,('NGER results'!$Q206/'NGER results'!$N206)*N207)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q206/'NGER results'!$N206)*O207),0,('NGER results'!$Q206/'NGER results'!$N206)*O207)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q206/'NGER results'!$N206)*P207),0,('NGER results'!$Q206/'NGER results'!$N206)*P207)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q206/'NGER results'!$N206)*Q207),0,('NGER results'!$Q206/'NGER results'!$N206)*Q207)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q206/'NGER results'!$N206)*R207),0,('NGER results'!$Q206/'NGER results'!$N206)*R207)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q206/'NGER results'!$N206)*S207),0,('NGER results'!$Q206/'NGER results'!$N206)*S207)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q206/'NGER results'!$N206)*T207),0,('NGER results'!$Q206/'NGER results'!$N206)*T207)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q206/'NGER results'!$N206)*U207),0,('NGER results'!$Q206/'NGER results'!$N206)*U207)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q206/'NGER results'!$N206)*V207),0,('NGER results'!$Q206/'NGER results'!$N206)*V207)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ207*(1-EXP(-'NGER input 2'!FW205))","v":0},{"$f":"AR207*(1-EXP(-'NGER input 2'!FX205))","v":0},{"$f":"AS207*(1-EXP(-'NGER input 2'!FY205))","v":0},{"$f":"AT207*(1-EXP(-'NGER input 2'!FZ205))","v":0},{"$f":"AU207*(1-EXP(-'NGER input 2'!GA205))","v":0},{"$f":"AV207*(1-EXP(-'NGER input 2'!GB205))","v":0},{"$f":"AW207*(1-EXP(-'NGER input 2'!GC205))","v":0},{"$f":"AX207*(1-EXP(-'NGER input 2'!GD205))","v":0},{"$f":"AY207*(1-EXP(-'NGER input 2'!GE205))","v":0},{"$f":"AZ207*(1-EXP(-'NGER input 2'!GF205))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q206/'NGER results'!$N206)*BA207),0,('NGER results'!$Q206/'NGER results'!$N206)*BA207)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q206/'NGER results'!$N206)*BB207),0,('NGER results'!$Q206/'NGER results'!$N206)*BB207)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q206/'NGER results'!$N206)*BC207),0,('NGER results'!$Q206/'NGER results'!$N206)*BC207)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q206/'NGER results'!$N206)*BD207),0,('NGER results'!$Q206/'NGER results'!$N206)*BD207)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q206/'NGER results'!$N206)*BE207),0,('NGER results'!$Q206/'NGER results'!$N206)*BE207)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q206/'NGER results'!$N206)*BF207),0,('NGER results'!$Q206/'NGER results'!$N206)*BF207)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q206/'NGER results'!$N206)*BG207),0,('NGER results'!$Q206/'NGER results'!$N206)*BG207)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q206/'NGER results'!$N206)*BH207),0,('NGER results'!$Q206/'NGER results'!$N206)*BH207)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q206/'NGER results'!$N206)*BI207),0,('NGER results'!$Q206/'NGER results'!$N206)*BI207)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q206/'NGER results'!$N206)*BJ207),0,('NGER results'!$Q206/'NGER results'!$N206)*BJ207)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A207>=2016,(BA207+M207)*'NGER input 2'!$GS205*1.336*25,(BA207+M207)*'NGER input 2'!$GS205*1.336*25)","v":0},{"$f":"IF($A207>=2016,(BB207+N207)*'NGER input 2'!$GS205*1.336*25,(BB207+N207)*'NGER input 2'!$GS205*1.336*25)","v":0},{"$f":"IF($A207>=2016,(BC207+O207)*'NGER input 2'!$GS205*1.336*25,(BC207+O207)*'NGER input 2'!$GS205*1.336*25)","v":0},{"$f":"IF($A207>=2016,(BD207+P207)*'NGER input 2'!$GS205*1.336*25,(BD207+P207)*'NGER input 2'!$GS205*1.336*25)","v":0},{"$f":"IF($A207>=2016,(BE207+Q207)*'NGER input 2'!$GS205*1.336*25,(BE207+Q207)*'NGER input 2'!$GS205*1.336*25)","v":0},{"$f":"IF($A207>=2016,(BF207+R207)*'NGER input 2'!$GS205*1.336*25,(BF207+R207)*'NGER input 2'!$GS205*1.336*25)","v":0},{"$f":"IF($A207>=2016,(BG207+S207)*'NGER input 2'!$GS205*1.336*25,(BG207+S207)*'NGER input 2'!$GS205*1.336*25)","v":0},{"$f":"IF($A207>=2016,(BH207+T207)*'NGER input 2'!$GS205*1.336*25,(BH207+T207)*'NGER input 2'!$GS205*1.336*25)","v":0},{"$f":"IF($A207>=2016,(BI207+U207)*'NGER input 2'!$GS205*1.336*25,(BI207+U207)*'NGER input 2'!$GS205*1.336*25)","v":0},{"$f":"IF($A207>=2016,(BJ207+V207)*'NGER input 2'!$GS205*1.336*25,(BJ207+V207)*'NGER input 2'!$GS205*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A206","v":202},null,{"$f":"IF(OR('NGER input 2'!$A206=2013,'NGER input 2'!$A206=2014),'NGER input 2'!ES206*'NGER input 2'!FC206*'NGER input 2'!FM206*'NGER input 2'!$GQ206,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A206=2013,'NGER input 2'!$A206=2014),'NGER input 2'!ET206*'NGER input 2'!FD206*'NGER input 2'!FN206*'NGER input 2'!$GQ206,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A206=2013,'NGER input 2'!$A206=2014),'NGER input 2'!EU206*'NGER input 2'!FE206*'NGER input 2'!FO206*'NGER input 2'!$GQ206,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A206=2013,'NGER input 2'!$A206=2014),'NGER input 2'!EV206*'NGER input 2'!FF206*'NGER input 2'!FP206*'NGER input 2'!$GQ206,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A206=2013,'NGER input 2'!$A206=2014),'NGER input 2'!EW206*'NGER input 2'!FG206*'NGER input 2'!FQ206*'NGER input 2'!$GQ206,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A206=2013,'NGER input 2'!$A206=2014),'NGER input 2'!EX206*'NGER input 2'!FH206*'NGER input 2'!FR206*'NGER input 2'!$GQ206,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A206=2013,'NGER input 2'!$A206=2014),'NGER input 2'!EY206*'NGER input 2'!FI206*'NGER input 2'!FS206*'NGER input 2'!$GQ206,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A206=2013,'NGER input 2'!$A206=2014),'NGER input 2'!EZ206*'NGER input 2'!FJ206*'NGER input 2'!FT206*'NGER input 2'!$GQ206,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A206=2013,'NGER input 2'!$A206=2014),'NGER input 2'!FA206*'NGER input 2'!FK206*'NGER input 2'!FU206*'NGER input 2'!$GQ206,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A206=2013,'NGER input 2'!$A206=2014),'NGER input 2'!FB206*'NGER input 2'!FL206*'NGER input 2'!FV206*'NGER input 2'!$GQ206,0)","v":0},{"$f":"C208*(1-EXP(-'NGER input 2'!FW206*(13-'NGER input 2'!$GR206-7)/12))","v":0},{"$f":"D208*(1-EXP(-'NGER input 2'!FX206*(13-'NGER input 2'!$GR206-7)/12))","v":0},{"$f":"E208*(1-EXP(-'NGER input 2'!FY206*(13-'NGER input 2'!$GR206-7)/12))","v":0},{"$f":"F208*(1-EXP(-'NGER input 2'!FZ206*(13-'NGER input 2'!$GR206-7)/12))","v":0},{"$f":"G208*(1-EXP(-'NGER input 2'!GA206*(13-'NGER input 2'!$GR206-7)/12))","v":0},{"$f":"H208*(1-EXP(-'NGER input 2'!GB206*(13-'NGER input 2'!$GR206-7)/12))","v":0},{"$f":"I208*(1-EXP(-'NGER input 2'!GC206*(13-'NGER input 2'!$GR206-7)/12))","v":0},{"$f":"J208*(1-EXP(-'NGER input 2'!GD206*(13-'NGER input 2'!$GR206-7)/12))","v":0},{"$f":"K208*(1-EXP(-'NGER input 2'!GE206*(13-'NGER input 2'!$GR206-7)/12))","v":0},{"$f":"L208*(1-EXP(-'NGER input 2'!GF206*(13-'NGER input 2'!$GR206-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q207/'NGER results'!$N207)*M208),0,('NGER results'!$Q207/'NGER results'!$N207)*M208)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q207/'NGER results'!$N207)*N208),0,('NGER results'!$Q207/'NGER results'!$N207)*N208)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q207/'NGER results'!$N207)*O208),0,('NGER results'!$Q207/'NGER results'!$N207)*O208)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q207/'NGER results'!$N207)*P208),0,('NGER results'!$Q207/'NGER results'!$N207)*P208)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q207/'NGER results'!$N207)*Q208),0,('NGER results'!$Q207/'NGER results'!$N207)*Q208)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q207/'NGER results'!$N207)*R208),0,('NGER results'!$Q207/'NGER results'!$N207)*R208)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q207/'NGER results'!$N207)*S208),0,('NGER results'!$Q207/'NGER results'!$N207)*S208)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q207/'NGER results'!$N207)*T208),0,('NGER results'!$Q207/'NGER results'!$N207)*T208)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q207/'NGER results'!$N207)*U208),0,('NGER results'!$Q207/'NGER results'!$N207)*U208)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q207/'NGER results'!$N207)*V208),0,('NGER results'!$Q207/'NGER results'!$N207)*V208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ208*(1-EXP(-'NGER input 2'!FW206))","v":0},{"$f":"AR208*(1-EXP(-'NGER input 2'!FX206))","v":0},{"$f":"AS208*(1-EXP(-'NGER input 2'!FY206))","v":0},{"$f":"AT208*(1-EXP(-'NGER input 2'!FZ206))","v":0},{"$f":"AU208*(1-EXP(-'NGER input 2'!GA206))","v":0},{"$f":"AV208*(1-EXP(-'NGER input 2'!GB206))","v":0},{"$f":"AW208*(1-EXP(-'NGER input 2'!GC206))","v":0},{"$f":"AX208*(1-EXP(-'NGER input 2'!GD206))","v":0},{"$f":"AY208*(1-EXP(-'NGER input 2'!GE206))","v":0},{"$f":"AZ208*(1-EXP(-'NGER input 2'!GF206))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q207/'NGER results'!$N207)*BA208),0,('NGER results'!$Q207/'NGER results'!$N207)*BA208)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q207/'NGER results'!$N207)*BB208),0,('NGER results'!$Q207/'NGER results'!$N207)*BB208)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q207/'NGER results'!$N207)*BC208),0,('NGER results'!$Q207/'NGER results'!$N207)*BC208)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q207/'NGER results'!$N207)*BD208),0,('NGER results'!$Q207/'NGER results'!$N207)*BD208)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q207/'NGER results'!$N207)*BE208),0,('NGER results'!$Q207/'NGER results'!$N207)*BE208)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q207/'NGER results'!$N207)*BF208),0,('NGER results'!$Q207/'NGER results'!$N207)*BF208)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q207/'NGER results'!$N207)*BG208),0,('NGER results'!$Q207/'NGER results'!$N207)*BG208)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q207/'NGER results'!$N207)*BH208),0,('NGER results'!$Q207/'NGER results'!$N207)*BH208)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q207/'NGER results'!$N207)*BI208),0,('NGER results'!$Q207/'NGER results'!$N207)*BI208)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q207/'NGER results'!$N207)*BJ208),0,('NGER results'!$Q207/'NGER results'!$N207)*BJ208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A208>=2016,(BA208+M208)*'NGER input 2'!$GS206*1.336*25,(BA208+M208)*'NGER input 2'!$GS206*1.336*25)","v":0},{"$f":"IF($A208>=2016,(BB208+N208)*'NGER input 2'!$GS206*1.336*25,(BB208+N208)*'NGER input 2'!$GS206*1.336*25)","v":0},{"$f":"IF($A208>=2016,(BC208+O208)*'NGER input 2'!$GS206*1.336*25,(BC208+O208)*'NGER input 2'!$GS206*1.336*25)","v":0},{"$f":"IF($A208>=2016,(BD208+P208)*'NGER input 2'!$GS206*1.336*25,(BD208+P208)*'NGER input 2'!$GS206*1.336*25)","v":0},{"$f":"IF($A208>=2016,(BE208+Q208)*'NGER input 2'!$GS206*1.336*25,(BE208+Q208)*'NGER input 2'!$GS206*1.336*25)","v":0},{"$f":"IF($A208>=2016,(BF208+R208)*'NGER input 2'!$GS206*1.336*25,(BF208+R208)*'NGER input 2'!$GS206*1.336*25)","v":0},{"$f":"IF($A208>=2016,(BG208+S208)*'NGER input 2'!$GS206*1.336*25,(BG208+S208)*'NGER input 2'!$GS206*1.336*25)","v":0},{"$f":"IF($A208>=2016,(BH208+T208)*'NGER input 2'!$GS206*1.336*25,(BH208+T208)*'NGER input 2'!$GS206*1.336*25)","v":0},{"$f":"IF($A208>=2016,(BI208+U208)*'NGER input 2'!$GS206*1.336*25,(BI208+U208)*'NGER input 2'!$GS206*1.336*25)","v":0},{"$f":"IF($A208>=2016,(BJ208+V208)*'NGER input 2'!$GS206*1.336*25,(BJ208+V208)*'NGER input 2'!$GS206*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A207","v":203},null,{"$f":"IF(OR('NGER input 2'!$A207=2013,'NGER input 2'!$A207=2014),'NGER input 2'!ES207*'NGER input 2'!FC207*'NGER input 2'!FM207*'NGER input 2'!$GQ207,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A207=2013,'NGER input 2'!$A207=2014),'NGER input 2'!ET207*'NGER input 2'!FD207*'NGER input 2'!FN207*'NGER input 2'!$GQ207,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A207=2013,'NGER input 2'!$A207=2014),'NGER input 2'!EU207*'NGER input 2'!FE207*'NGER input 2'!FO207*'NGER input 2'!$GQ207,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A207=2013,'NGER input 2'!$A207=2014),'NGER input 2'!EV207*'NGER input 2'!FF207*'NGER input 2'!FP207*'NGER input 2'!$GQ207,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A207=2013,'NGER input 2'!$A207=2014),'NGER input 2'!EW207*'NGER input 2'!FG207*'NGER input 2'!FQ207*'NGER input 2'!$GQ207,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A207=2013,'NGER input 2'!$A207=2014),'NGER input 2'!EX207*'NGER input 2'!FH207*'NGER input 2'!FR207*'NGER input 2'!$GQ207,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A207=2013,'NGER input 2'!$A207=2014),'NGER input 2'!EY207*'NGER input 2'!FI207*'NGER input 2'!FS207*'NGER input 2'!$GQ207,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A207=2013,'NGER input 2'!$A207=2014),'NGER input 2'!EZ207*'NGER input 2'!FJ207*'NGER input 2'!FT207*'NGER input 2'!$GQ207,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A207=2013,'NGER input 2'!$A207=2014),'NGER input 2'!FA207*'NGER input 2'!FK207*'NGER input 2'!FU207*'NGER input 2'!$GQ207,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A207=2013,'NGER input 2'!$A207=2014),'NGER input 2'!FB207*'NGER input 2'!FL207*'NGER input 2'!FV207*'NGER input 2'!$GQ207,0)","v":0},{"$f":"C209*(1-EXP(-'NGER input 2'!FW207*(13-'NGER input 2'!$GR207-7)/12))","v":0},{"$f":"D209*(1-EXP(-'NGER input 2'!FX207*(13-'NGER input 2'!$GR207-7)/12))","v":0},{"$f":"E209*(1-EXP(-'NGER input 2'!FY207*(13-'NGER input 2'!$GR207-7)/12))","v":0},{"$f":"F209*(1-EXP(-'NGER input 2'!FZ207*(13-'NGER input 2'!$GR207-7)/12))","v":0},{"$f":"G209*(1-EXP(-'NGER input 2'!GA207*(13-'NGER input 2'!$GR207-7)/12))","v":0},{"$f":"H209*(1-EXP(-'NGER input 2'!GB207*(13-'NGER input 2'!$GR207-7)/12))","v":0},{"$f":"I209*(1-EXP(-'NGER input 2'!GC207*(13-'NGER input 2'!$GR207-7)/12))","v":0},{"$f":"J209*(1-EXP(-'NGER input 2'!GD207*(13-'NGER input 2'!$GR207-7)/12))","v":0},{"$f":"K209*(1-EXP(-'NGER input 2'!GE207*(13-'NGER input 2'!$GR207-7)/12))","v":0},{"$f":"L209*(1-EXP(-'NGER input 2'!GF207*(13-'NGER input 2'!$GR207-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q208/'NGER results'!$N208)*M209),0,('NGER results'!$Q208/'NGER results'!$N208)*M209)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q208/'NGER results'!$N208)*N209),0,('NGER results'!$Q208/'NGER results'!$N208)*N209)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q208/'NGER results'!$N208)*O209),0,('NGER results'!$Q208/'NGER results'!$N208)*O209)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q208/'NGER results'!$N208)*P209),0,('NGER results'!$Q208/'NGER results'!$N208)*P209)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q208/'NGER results'!$N208)*Q209),0,('NGER results'!$Q208/'NGER results'!$N208)*Q209)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q208/'NGER results'!$N208)*R209),0,('NGER results'!$Q208/'NGER results'!$N208)*R209)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q208/'NGER results'!$N208)*S209),0,('NGER results'!$Q208/'NGER results'!$N208)*S209)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q208/'NGER results'!$N208)*T209),0,('NGER results'!$Q208/'NGER results'!$N208)*T209)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q208/'NGER results'!$N208)*U209),0,('NGER results'!$Q208/'NGER results'!$N208)*U209)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q208/'NGER results'!$N208)*V209),0,('NGER results'!$Q208/'NGER results'!$N208)*V209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ209*(1-EXP(-'NGER input 2'!FW207))","v":0},{"$f":"AR209*(1-EXP(-'NGER input 2'!FX207))","v":0},{"$f":"AS209*(1-EXP(-'NGER input 2'!FY207))","v":0},{"$f":"AT209*(1-EXP(-'NGER input 2'!FZ207))","v":0},{"$f":"AU209*(1-EXP(-'NGER input 2'!GA207))","v":0},{"$f":"AV209*(1-EXP(-'NGER input 2'!GB207))","v":0},{"$f":"AW209*(1-EXP(-'NGER input 2'!GC207))","v":0},{"$f":"AX209*(1-EXP(-'NGER input 2'!GD207))","v":0},{"$f":"AY209*(1-EXP(-'NGER input 2'!GE207))","v":0},{"$f":"AZ209*(1-EXP(-'NGER input 2'!GF207))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q208/'NGER results'!$N208)*BA209),0,('NGER results'!$Q208/'NGER results'!$N208)*BA209)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q208/'NGER results'!$N208)*BB209),0,('NGER results'!$Q208/'NGER results'!$N208)*BB209)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q208/'NGER results'!$N208)*BC209),0,('NGER results'!$Q208/'NGER results'!$N208)*BC209)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q208/'NGER results'!$N208)*BD209),0,('NGER results'!$Q208/'NGER results'!$N208)*BD209)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q208/'NGER results'!$N208)*BE209),0,('NGER results'!$Q208/'NGER results'!$N208)*BE209)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q208/'NGER results'!$N208)*BF209),0,('NGER results'!$Q208/'NGER results'!$N208)*BF209)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q208/'NGER results'!$N208)*BG209),0,('NGER results'!$Q208/'NGER results'!$N208)*BG209)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q208/'NGER results'!$N208)*BH209),0,('NGER results'!$Q208/'NGER results'!$N208)*BH209)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q208/'NGER results'!$N208)*BI209),0,('NGER results'!$Q208/'NGER results'!$N208)*BI209)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q208/'NGER results'!$N208)*BJ209),0,('NGER results'!$Q208/'NGER results'!$N208)*BJ209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A209>=2016,(BA209+M209)*'NGER input 2'!$GS207*1.336*25,(BA209+M209)*'NGER input 2'!$GS207*1.336*25)","v":0},{"$f":"IF($A209>=2016,(BB209+N209)*'NGER input 2'!$GS207*1.336*25,(BB209+N209)*'NGER input 2'!$GS207*1.336*25)","v":0},{"$f":"IF($A209>=2016,(BC209+O209)*'NGER input 2'!$GS207*1.336*25,(BC209+O209)*'NGER input 2'!$GS207*1.336*25)","v":0},{"$f":"IF($A209>=2016,(BD209+P209)*'NGER input 2'!$GS207*1.336*25,(BD209+P209)*'NGER input 2'!$GS207*1.336*25)","v":0},{"$f":"IF($A209>=2016,(BE209+Q209)*'NGER input 2'!$GS207*1.336*25,(BE209+Q209)*'NGER input 2'!$GS207*1.336*25)","v":0},{"$f":"IF($A209>=2016,(BF209+R209)*'NGER input 2'!$GS207*1.336*25,(BF209+R209)*'NGER input 2'!$GS207*1.336*25)","v":0},{"$f":"IF($A209>=2016,(BG209+S209)*'NGER input 2'!$GS207*1.336*25,(BG209+S209)*'NGER input 2'!$GS207*1.336*25)","v":0},{"$f":"IF($A209>=2016,(BH209+T209)*'NGER input 2'!$GS207*1.336*25,(BH209+T209)*'NGER input 2'!$GS207*1.336*25)","v":0},{"$f":"IF($A209>=2016,(BI209+U209)*'NGER input 2'!$GS207*1.336*25,(BI209+U209)*'NGER input 2'!$GS207*1.336*25)","v":0},{"$f":"IF($A209>=2016,(BJ209+V209)*'NGER input 2'!$GS207*1.336*25,(BJ209+V209)*'NGER input 2'!$GS207*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A208","v":204},null,{"$f":"IF(OR('NGER input 2'!$A208=2013,'NGER input 2'!$A208=2014),'NGER input 2'!ES208*'NGER input 2'!FC208*'NGER input 2'!FM208*'NGER input 2'!$GQ208,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A208=2013,'NGER input 2'!$A208=2014),'NGER input 2'!ET208*'NGER input 2'!FD208*'NGER input 2'!FN208*'NGER input 2'!$GQ208,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A208=2013,'NGER input 2'!$A208=2014),'NGER input 2'!EU208*'NGER input 2'!FE208*'NGER input 2'!FO208*'NGER input 2'!$GQ208,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A208=2013,'NGER input 2'!$A208=2014),'NGER input 2'!EV208*'NGER input 2'!FF208*'NGER input 2'!FP208*'NGER input 2'!$GQ208,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A208=2013,'NGER input 2'!$A208=2014),'NGER input 2'!EW208*'NGER input 2'!FG208*'NGER input 2'!FQ208*'NGER input 2'!$GQ208,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A208=2013,'NGER input 2'!$A208=2014),'NGER input 2'!EX208*'NGER input 2'!FH208*'NGER input 2'!FR208*'NGER input 2'!$GQ208,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A208=2013,'NGER input 2'!$A208=2014),'NGER input 2'!EY208*'NGER input 2'!FI208*'NGER input 2'!FS208*'NGER input 2'!$GQ208,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A208=2013,'NGER input 2'!$A208=2014),'NGER input 2'!EZ208*'NGER input 2'!FJ208*'NGER input 2'!FT208*'NGER input 2'!$GQ208,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A208=2013,'NGER input 2'!$A208=2014),'NGER input 2'!FA208*'NGER input 2'!FK208*'NGER input 2'!FU208*'NGER input 2'!$GQ208,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A208=2013,'NGER input 2'!$A208=2014),'NGER input 2'!FB208*'NGER input 2'!FL208*'NGER input 2'!FV208*'NGER input 2'!$GQ208,0)","v":0},{"$f":"C210*(1-EXP(-'NGER input 2'!FW208*(13-'NGER input 2'!$GR208-7)/12))","v":0},{"$f":"D210*(1-EXP(-'NGER input 2'!FX208*(13-'NGER input 2'!$GR208-7)/12))","v":0},{"$f":"E210*(1-EXP(-'NGER input 2'!FY208*(13-'NGER input 2'!$GR208-7)/12))","v":0},{"$f":"F210*(1-EXP(-'NGER input 2'!FZ208*(13-'NGER input 2'!$GR208-7)/12))","v":0},{"$f":"G210*(1-EXP(-'NGER input 2'!GA208*(13-'NGER input 2'!$GR208-7)/12))","v":0},{"$f":"H210*(1-EXP(-'NGER input 2'!GB208*(13-'NGER input 2'!$GR208-7)/12))","v":0},{"$f":"I210*(1-EXP(-'NGER input 2'!GC208*(13-'NGER input 2'!$GR208-7)/12))","v":0},{"$f":"J210*(1-EXP(-'NGER input 2'!GD208*(13-'NGER input 2'!$GR208-7)/12))","v":0},{"$f":"K210*(1-EXP(-'NGER input 2'!GE208*(13-'NGER input 2'!$GR208-7)/12))","v":0},{"$f":"L210*(1-EXP(-'NGER input 2'!GF208*(13-'NGER input 2'!$GR208-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q209/'NGER results'!$N209)*M210),0,('NGER results'!$Q209/'NGER results'!$N209)*M210)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q209/'NGER results'!$N209)*N210),0,('NGER results'!$Q209/'NGER results'!$N209)*N210)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q209/'NGER results'!$N209)*O210),0,('NGER results'!$Q209/'NGER results'!$N209)*O210)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q209/'NGER results'!$N209)*P210),0,('NGER results'!$Q209/'NGER results'!$N209)*P210)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q209/'NGER results'!$N209)*Q210),0,('NGER results'!$Q209/'NGER results'!$N209)*Q210)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q209/'NGER results'!$N209)*R210),0,('NGER results'!$Q209/'NGER results'!$N209)*R210)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q209/'NGER results'!$N209)*S210),0,('NGER results'!$Q209/'NGER results'!$N209)*S210)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q209/'NGER results'!$N209)*T210),0,('NGER results'!$Q209/'NGER results'!$N209)*T210)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q209/'NGER results'!$N209)*U210),0,('NGER results'!$Q209/'NGER results'!$N209)*U210)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q209/'NGER results'!$N209)*V210),0,('NGER results'!$Q209/'NGER results'!$N209)*V210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ210*(1-EXP(-'NGER input 2'!FW208))","v":0},{"$f":"AR210*(1-EXP(-'NGER input 2'!FX208))","v":0},{"$f":"AS210*(1-EXP(-'NGER input 2'!FY208))","v":0},{"$f":"AT210*(1-EXP(-'NGER input 2'!FZ208))","v":0},{"$f":"AU210*(1-EXP(-'NGER input 2'!GA208))","v":0},{"$f":"AV210*(1-EXP(-'NGER input 2'!GB208))","v":0},{"$f":"AW210*(1-EXP(-'NGER input 2'!GC208))","v":0},{"$f":"AX210*(1-EXP(-'NGER input 2'!GD208))","v":0},{"$f":"AY210*(1-EXP(-'NGER input 2'!GE208))","v":0},{"$f":"AZ210*(1-EXP(-'NGER input 2'!GF208))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q209/'NGER results'!$N209)*BA210),0,('NGER results'!$Q209/'NGER results'!$N209)*BA210)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q209/'NGER results'!$N209)*BB210),0,('NGER results'!$Q209/'NGER results'!$N209)*BB210)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q209/'NGER results'!$N209)*BC210),0,('NGER results'!$Q209/'NGER results'!$N209)*BC210)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q209/'NGER results'!$N209)*BD210),0,('NGER results'!$Q209/'NGER results'!$N209)*BD210)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q209/'NGER results'!$N209)*BE210),0,('NGER results'!$Q209/'NGER results'!$N209)*BE210)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q209/'NGER results'!$N209)*BF210),0,('NGER results'!$Q209/'NGER results'!$N209)*BF210)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q209/'NGER results'!$N209)*BG210),0,('NGER results'!$Q209/'NGER results'!$N209)*BG210)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q209/'NGER results'!$N209)*BH210),0,('NGER results'!$Q209/'NGER results'!$N209)*BH210)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q209/'NGER results'!$N209)*BI210),0,('NGER results'!$Q209/'NGER results'!$N209)*BI210)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q209/'NGER results'!$N209)*BJ210),0,('NGER results'!$Q209/'NGER results'!$N209)*BJ210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A210>=2016,(BA210+M210)*'NGER input 2'!$GS208*1.336*25,(BA210+M210)*'NGER input 2'!$GS208*1.336*25)","v":0},{"$f":"IF($A210>=2016,(BB210+N210)*'NGER input 2'!$GS208*1.336*25,(BB210+N210)*'NGER input 2'!$GS208*1.336*25)","v":0},{"$f":"IF($A210>=2016,(BC210+O210)*'NGER input 2'!$GS208*1.336*25,(BC210+O210)*'NGER input 2'!$GS208*1.336*25)","v":0},{"$f":"IF($A210>=2016,(BD210+P210)*'NGER input 2'!$GS208*1.336*25,(BD210+P210)*'NGER input 2'!$GS208*1.336*25)","v":0},{"$f":"IF($A210>=2016,(BE210+Q210)*'NGER input 2'!$GS208*1.336*25,(BE210+Q210)*'NGER input 2'!$GS208*1.336*25)","v":0},{"$f":"IF($A210>=2016,(BF210+R210)*'NGER input 2'!$GS208*1.336*25,(BF210+R210)*'NGER input 2'!$GS208*1.336*25)","v":0},{"$f":"IF($A210>=2016,(BG210+S210)*'NGER input 2'!$GS208*1.336*25,(BG210+S210)*'NGER input 2'!$GS208*1.336*25)","v":0},{"$f":"IF($A210>=2016,(BH210+T210)*'NGER input 2'!$GS208*1.336*25,(BH210+T210)*'NGER input 2'!$GS208*1.336*25)","v":0},{"$f":"IF($A210>=2016,(BI210+U210)*'NGER input 2'!$GS208*1.336*25,(BI210+U210)*'NGER input 2'!$GS208*1.336*25)","v":0},{"$f":"IF($A210>=2016,(BJ210+V210)*'NGER input 2'!$GS208*1.336*25,(BJ210+V210)*'NGER input 2'!$GS208*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A209","v":205},null,{"$f":"IF(OR('NGER input 2'!$A209=2013,'NGER input 2'!$A209=2014),'NGER input 2'!ES209*'NGER input 2'!FC209*'NGER input 2'!FM209*'NGER input 2'!$GQ209,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A209=2013,'NGER input 2'!$A209=2014),'NGER input 2'!ET209*'NGER input 2'!FD209*'NGER input 2'!FN209*'NGER input 2'!$GQ209,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A209=2013,'NGER input 2'!$A209=2014),'NGER input 2'!EU209*'NGER input 2'!FE209*'NGER input 2'!FO209*'NGER input 2'!$GQ209,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A209=2013,'NGER input 2'!$A209=2014),'NGER input 2'!EV209*'NGER input 2'!FF209*'NGER input 2'!FP209*'NGER input 2'!$GQ209,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A209=2013,'NGER input 2'!$A209=2014),'NGER input 2'!EW209*'NGER input 2'!FG209*'NGER input 2'!FQ209*'NGER input 2'!$GQ209,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A209=2013,'NGER input 2'!$A209=2014),'NGER input 2'!EX209*'NGER input 2'!FH209*'NGER input 2'!FR209*'NGER input 2'!$GQ209,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A209=2013,'NGER input 2'!$A209=2014),'NGER input 2'!EY209*'NGER input 2'!FI209*'NGER input 2'!FS209*'NGER input 2'!$GQ209,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A209=2013,'NGER input 2'!$A209=2014),'NGER input 2'!EZ209*'NGER input 2'!FJ209*'NGER input 2'!FT209*'NGER input 2'!$GQ209,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A209=2013,'NGER input 2'!$A209=2014),'NGER input 2'!FA209*'NGER input 2'!FK209*'NGER input 2'!FU209*'NGER input 2'!$GQ209,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A209=2013,'NGER input 2'!$A209=2014),'NGER input 2'!FB209*'NGER input 2'!FL209*'NGER input 2'!FV209*'NGER input 2'!$GQ209,0)","v":0},{"$f":"C211*(1-EXP(-'NGER input 2'!FW209*(13-'NGER input 2'!$GR209-7)/12))","v":0},{"$f":"D211*(1-EXP(-'NGER input 2'!FX209*(13-'NGER input 2'!$GR209-7)/12))","v":0},{"$f":"E211*(1-EXP(-'NGER input 2'!FY209*(13-'NGER input 2'!$GR209-7)/12))","v":0},{"$f":"F211*(1-EXP(-'NGER input 2'!FZ209*(13-'NGER input 2'!$GR209-7)/12))","v":0},{"$f":"G211*(1-EXP(-'NGER input 2'!GA209*(13-'NGER input 2'!$GR209-7)/12))","v":0},{"$f":"H211*(1-EXP(-'NGER input 2'!GB209*(13-'NGER input 2'!$GR209-7)/12))","v":0},{"$f":"I211*(1-EXP(-'NGER input 2'!GC209*(13-'NGER input 2'!$GR209-7)/12))","v":0},{"$f":"J211*(1-EXP(-'NGER input 2'!GD209*(13-'NGER input 2'!$GR209-7)/12))","v":0},{"$f":"K211*(1-EXP(-'NGER input 2'!GE209*(13-'NGER input 2'!$GR209-7)/12))","v":0},{"$f":"L211*(1-EXP(-'NGER input 2'!GF209*(13-'NGER input 2'!$GR209-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q210/'NGER results'!$N210)*M211),0,('NGER results'!$Q210/'NGER results'!$N210)*M211)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q210/'NGER results'!$N210)*N211),0,('NGER results'!$Q210/'NGER results'!$N210)*N211)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q210/'NGER results'!$N210)*O211),0,('NGER results'!$Q210/'NGER results'!$N210)*O211)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q210/'NGER results'!$N210)*P211),0,('NGER results'!$Q210/'NGER results'!$N210)*P211)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q210/'NGER results'!$N210)*Q211),0,('NGER results'!$Q210/'NGER results'!$N210)*Q211)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q210/'NGER results'!$N210)*R211),0,('NGER results'!$Q210/'NGER results'!$N210)*R211)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q210/'NGER results'!$N210)*S211),0,('NGER results'!$Q210/'NGER results'!$N210)*S211)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q210/'NGER results'!$N210)*T211),0,('NGER results'!$Q210/'NGER results'!$N210)*T211)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q210/'NGER results'!$N210)*U211),0,('NGER results'!$Q210/'NGER results'!$N210)*U211)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q210/'NGER results'!$N210)*V211),0,('NGER results'!$Q210/'NGER results'!$N210)*V211)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ211*(1-EXP(-'NGER input 2'!FW209))","v":0},{"$f":"AR211*(1-EXP(-'NGER input 2'!FX209))","v":0},{"$f":"AS211*(1-EXP(-'NGER input 2'!FY209))","v":0},{"$f":"AT211*(1-EXP(-'NGER input 2'!FZ209))","v":0},{"$f":"AU211*(1-EXP(-'NGER input 2'!GA209))","v":0},{"$f":"AV211*(1-EXP(-'NGER input 2'!GB209))","v":0},{"$f":"AW211*(1-EXP(-'NGER input 2'!GC209))","v":0},{"$f":"AX211*(1-EXP(-'NGER input 2'!GD209))","v":0},{"$f":"AY211*(1-EXP(-'NGER input 2'!GE209))","v":0},{"$f":"AZ211*(1-EXP(-'NGER input 2'!GF209))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q210/'NGER results'!$N210)*BA211),0,('NGER results'!$Q210/'NGER results'!$N210)*BA211)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q210/'NGER results'!$N210)*BB211),0,('NGER results'!$Q210/'NGER results'!$N210)*BB211)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q210/'NGER results'!$N210)*BC211),0,('NGER results'!$Q210/'NGER results'!$N210)*BC211)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q210/'NGER results'!$N210)*BD211),0,('NGER results'!$Q210/'NGER results'!$N210)*BD211)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q210/'NGER results'!$N210)*BE211),0,('NGER results'!$Q210/'NGER results'!$N210)*BE211)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q210/'NGER results'!$N210)*BF211),0,('NGER results'!$Q210/'NGER results'!$N210)*BF211)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q210/'NGER results'!$N210)*BG211),0,('NGER results'!$Q210/'NGER results'!$N210)*BG211)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q210/'NGER results'!$N210)*BH211),0,('NGER results'!$Q210/'NGER results'!$N210)*BH211)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q210/'NGER results'!$N210)*BI211),0,('NGER results'!$Q210/'NGER results'!$N210)*BI211)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q210/'NGER results'!$N210)*BJ211),0,('NGER results'!$Q210/'NGER results'!$N210)*BJ211)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A211>=2016,(BA211+M211)*'NGER input 2'!$GS209*1.336*25,(BA211+M211)*'NGER input 2'!$GS209*1.336*25)","v":0},{"$f":"IF($A211>=2016,(BB211+N211)*'NGER input 2'!$GS209*1.336*25,(BB211+N211)*'NGER input 2'!$GS209*1.336*25)","v":0},{"$f":"IF($A211>=2016,(BC211+O211)*'NGER input 2'!$GS209*1.336*25,(BC211+O211)*'NGER input 2'!$GS209*1.336*25)","v":0},{"$f":"IF($A211>=2016,(BD211+P211)*'NGER input 2'!$GS209*1.336*25,(BD211+P211)*'NGER input 2'!$GS209*1.336*25)","v":0},{"$f":"IF($A211>=2016,(BE211+Q211)*'NGER input 2'!$GS209*1.336*25,(BE211+Q211)*'NGER input 2'!$GS209*1.336*25)","v":0},{"$f":"IF($A211>=2016,(BF211+R211)*'NGER input 2'!$GS209*1.336*25,(BF211+R211)*'NGER input 2'!$GS209*1.336*25)","v":0},{"$f":"IF($A211>=2016,(BG211+S211)*'NGER input 2'!$GS209*1.336*25,(BG211+S211)*'NGER input 2'!$GS209*1.336*25)","v":0},{"$f":"IF($A211>=2016,(BH211+T211)*'NGER input 2'!$GS209*1.336*25,(BH211+T211)*'NGER input 2'!$GS209*1.336*25)","v":0},{"$f":"IF($A211>=2016,(BI211+U211)*'NGER input 2'!$GS209*1.336*25,(BI211+U211)*'NGER input 2'!$GS209*1.336*25)","v":0},{"$f":"IF($A211>=2016,(BJ211+V211)*'NGER input 2'!$GS209*1.336*25,(BJ211+V211)*'NGER input 2'!$GS209*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A210","v":206},null,{"$f":"IF(OR('NGER input 2'!$A210=2013,'NGER input 2'!$A210=2014),'NGER input 2'!ES210*'NGER input 2'!FC210*'NGER input 2'!FM210*'NGER input 2'!$GQ210,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A210=2013,'NGER input 2'!$A210=2014),'NGER input 2'!ET210*'NGER input 2'!FD210*'NGER input 2'!FN210*'NGER input 2'!$GQ210,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A210=2013,'NGER input 2'!$A210=2014),'NGER input 2'!EU210*'NGER input 2'!FE210*'NGER input 2'!FO210*'NGER input 2'!$GQ210,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A210=2013,'NGER input 2'!$A210=2014),'NGER input 2'!EV210*'NGER input 2'!FF210*'NGER input 2'!FP210*'NGER input 2'!$GQ210,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A210=2013,'NGER input 2'!$A210=2014),'NGER input 2'!EW210*'NGER input 2'!FG210*'NGER input 2'!FQ210*'NGER input 2'!$GQ210,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A210=2013,'NGER input 2'!$A210=2014),'NGER input 2'!EX210*'NGER input 2'!FH210*'NGER input 2'!FR210*'NGER input 2'!$GQ210,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A210=2013,'NGER input 2'!$A210=2014),'NGER input 2'!EY210*'NGER input 2'!FI210*'NGER input 2'!FS210*'NGER input 2'!$GQ210,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A210=2013,'NGER input 2'!$A210=2014),'NGER input 2'!EZ210*'NGER input 2'!FJ210*'NGER input 2'!FT210*'NGER input 2'!$GQ210,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A210=2013,'NGER input 2'!$A210=2014),'NGER input 2'!FA210*'NGER input 2'!FK210*'NGER input 2'!FU210*'NGER input 2'!$GQ210,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A210=2013,'NGER input 2'!$A210=2014),'NGER input 2'!FB210*'NGER input 2'!FL210*'NGER input 2'!FV210*'NGER input 2'!$GQ210,0)","v":0},{"$f":"C212*(1-EXP(-'NGER input 2'!FW210*(13-'NGER input 2'!$GR210-7)/12))","v":0},{"$f":"D212*(1-EXP(-'NGER input 2'!FX210*(13-'NGER input 2'!$GR210-7)/12))","v":0},{"$f":"E212*(1-EXP(-'NGER input 2'!FY210*(13-'NGER input 2'!$GR210-7)/12))","v":0},{"$f":"F212*(1-EXP(-'NGER input 2'!FZ210*(13-'NGER input 2'!$GR210-7)/12))","v":0},{"$f":"G212*(1-EXP(-'NGER input 2'!GA210*(13-'NGER input 2'!$GR210-7)/12))","v":0},{"$f":"H212*(1-EXP(-'NGER input 2'!GB210*(13-'NGER input 2'!$GR210-7)/12))","v":0},{"$f":"I212*(1-EXP(-'NGER input 2'!GC210*(13-'NGER input 2'!$GR210-7)/12))","v":0},{"$f":"J212*(1-EXP(-'NGER input 2'!GD210*(13-'NGER input 2'!$GR210-7)/12))","v":0},{"$f":"K212*(1-EXP(-'NGER input 2'!GE210*(13-'NGER input 2'!$GR210-7)/12))","v":0},{"$f":"L212*(1-EXP(-'NGER input 2'!GF210*(13-'NGER input 2'!$GR210-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q211/'NGER results'!$N211)*M212),0,('NGER results'!$Q211/'NGER results'!$N211)*M212)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q211/'NGER results'!$N211)*N212),0,('NGER results'!$Q211/'NGER results'!$N211)*N212)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q211/'NGER results'!$N211)*O212),0,('NGER results'!$Q211/'NGER results'!$N211)*O212)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q211/'NGER results'!$N211)*P212),0,('NGER results'!$Q211/'NGER results'!$N211)*P212)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q211/'NGER results'!$N211)*Q212),0,('NGER results'!$Q211/'NGER results'!$N211)*Q212)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q211/'NGER results'!$N211)*R212),0,('NGER results'!$Q211/'NGER results'!$N211)*R212)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q211/'NGER results'!$N211)*S212),0,('NGER results'!$Q211/'NGER results'!$N211)*S212)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q211/'NGER results'!$N211)*T212),0,('NGER results'!$Q211/'NGER results'!$N211)*T212)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q211/'NGER results'!$N211)*U212),0,('NGER results'!$Q211/'NGER results'!$N211)*U212)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q211/'NGER results'!$N211)*V212),0,('NGER results'!$Q211/'NGER results'!$N211)*V212)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ212*(1-EXP(-'NGER input 2'!FW210))","v":0},{"$f":"AR212*(1-EXP(-'NGER input 2'!FX210))","v":0},{"$f":"AS212*(1-EXP(-'NGER input 2'!FY210))","v":0},{"$f":"AT212*(1-EXP(-'NGER input 2'!FZ210))","v":0},{"$f":"AU212*(1-EXP(-'NGER input 2'!GA210))","v":0},{"$f":"AV212*(1-EXP(-'NGER input 2'!GB210))","v":0},{"$f":"AW212*(1-EXP(-'NGER input 2'!GC210))","v":0},{"$f":"AX212*(1-EXP(-'NGER input 2'!GD210))","v":0},{"$f":"AY212*(1-EXP(-'NGER input 2'!GE210))","v":0},{"$f":"AZ212*(1-EXP(-'NGER input 2'!GF210))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q211/'NGER results'!$N211)*BA212),0,('NGER results'!$Q211/'NGER results'!$N211)*BA212)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q211/'NGER results'!$N211)*BB212),0,('NGER results'!$Q211/'NGER results'!$N211)*BB212)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q211/'NGER results'!$N211)*BC212),0,('NGER results'!$Q211/'NGER results'!$N211)*BC212)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q211/'NGER results'!$N211)*BD212),0,('NGER results'!$Q211/'NGER results'!$N211)*BD212)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q211/'NGER results'!$N211)*BE212),0,('NGER results'!$Q211/'NGER results'!$N211)*BE212)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q211/'NGER results'!$N211)*BF212),0,('NGER results'!$Q211/'NGER results'!$N211)*BF212)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q211/'NGER results'!$N211)*BG212),0,('NGER results'!$Q211/'NGER results'!$N211)*BG212)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q211/'NGER results'!$N211)*BH212),0,('NGER results'!$Q211/'NGER results'!$N211)*BH212)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q211/'NGER results'!$N211)*BI212),0,('NGER results'!$Q211/'NGER results'!$N211)*BI212)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q211/'NGER results'!$N211)*BJ212),0,('NGER results'!$Q211/'NGER results'!$N211)*BJ212)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A212>=2016,(BA212+M212)*'NGER input 2'!$GS210*1.336*25,(BA212+M212)*'NGER input 2'!$GS210*1.336*25)","v":0},{"$f":"IF($A212>=2016,(BB212+N212)*'NGER input 2'!$GS210*1.336*25,(BB212+N212)*'NGER input 2'!$GS210*1.336*25)","v":0},{"$f":"IF($A212>=2016,(BC212+O212)*'NGER input 2'!$GS210*1.336*25,(BC212+O212)*'NGER input 2'!$GS210*1.336*25)","v":0},{"$f":"IF($A212>=2016,(BD212+P212)*'NGER input 2'!$GS210*1.336*25,(BD212+P212)*'NGER input 2'!$GS210*1.336*25)","v":0},{"$f":"IF($A212>=2016,(BE212+Q212)*'NGER input 2'!$GS210*1.336*25,(BE212+Q212)*'NGER input 2'!$GS210*1.336*25)","v":0},{"$f":"IF($A212>=2016,(BF212+R212)*'NGER input 2'!$GS210*1.336*25,(BF212+R212)*'NGER input 2'!$GS210*1.336*25)","v":0},{"$f":"IF($A212>=2016,(BG212+S212)*'NGER input 2'!$GS210*1.336*25,(BG212+S212)*'NGER input 2'!$GS210*1.336*25)","v":0},{"$f":"IF($A212>=2016,(BH212+T212)*'NGER input 2'!$GS210*1.336*25,(BH212+T212)*'NGER input 2'!$GS210*1.336*25)","v":0},{"$f":"IF($A212>=2016,(BI212+U212)*'NGER input 2'!$GS210*1.336*25,(BI212+U212)*'NGER input 2'!$GS210*1.336*25)","v":0},{"$f":"IF($A212>=2016,(BJ212+V212)*'NGER input 2'!$GS210*1.336*25,(BJ212+V212)*'NGER input 2'!$GS210*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A211","v":207},null,{"$f":"IF(OR('NGER input 2'!$A211=2013,'NGER input 2'!$A211=2014),'NGER input 2'!ES211*'NGER input 2'!FC211*'NGER input 2'!FM211*'NGER input 2'!$GQ211,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A211=2013,'NGER input 2'!$A211=2014),'NGER input 2'!ET211*'NGER input 2'!FD211*'NGER input 2'!FN211*'NGER input 2'!$GQ211,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A211=2013,'NGER input 2'!$A211=2014),'NGER input 2'!EU211*'NGER input 2'!FE211*'NGER input 2'!FO211*'NGER input 2'!$GQ211,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A211=2013,'NGER input 2'!$A211=2014),'NGER input 2'!EV211*'NGER input 2'!FF211*'NGER input 2'!FP211*'NGER input 2'!$GQ211,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A211=2013,'NGER input 2'!$A211=2014),'NGER input 2'!EW211*'NGER input 2'!FG211*'NGER input 2'!FQ211*'NGER input 2'!$GQ211,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A211=2013,'NGER input 2'!$A211=2014),'NGER input 2'!EX211*'NGER input 2'!FH211*'NGER input 2'!FR211*'NGER input 2'!$GQ211,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A211=2013,'NGER input 2'!$A211=2014),'NGER input 2'!EY211*'NGER input 2'!FI211*'NGER input 2'!FS211*'NGER input 2'!$GQ211,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A211=2013,'NGER input 2'!$A211=2014),'NGER input 2'!EZ211*'NGER input 2'!FJ211*'NGER input 2'!FT211*'NGER input 2'!$GQ211,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A211=2013,'NGER input 2'!$A211=2014),'NGER input 2'!FA211*'NGER input 2'!FK211*'NGER input 2'!FU211*'NGER input 2'!$GQ211,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A211=2013,'NGER input 2'!$A211=2014),'NGER input 2'!FB211*'NGER input 2'!FL211*'NGER input 2'!FV211*'NGER input 2'!$GQ211,0)","v":0},{"$f":"C213*(1-EXP(-'NGER input 2'!FW211*(13-'NGER input 2'!$GR211-7)/12))","v":0},{"$f":"D213*(1-EXP(-'NGER input 2'!FX211*(13-'NGER input 2'!$GR211-7)/12))","v":0},{"$f":"E213*(1-EXP(-'NGER input 2'!FY211*(13-'NGER input 2'!$GR211-7)/12))","v":0},{"$f":"F213*(1-EXP(-'NGER input 2'!FZ211*(13-'NGER input 2'!$GR211-7)/12))","v":0},{"$f":"G213*(1-EXP(-'NGER input 2'!GA211*(13-'NGER input 2'!$GR211-7)/12))","v":0},{"$f":"H213*(1-EXP(-'NGER input 2'!GB211*(13-'NGER input 2'!$GR211-7)/12))","v":0},{"$f":"I213*(1-EXP(-'NGER input 2'!GC211*(13-'NGER input 2'!$GR211-7)/12))","v":0},{"$f":"J213*(1-EXP(-'NGER input 2'!GD211*(13-'NGER input 2'!$GR211-7)/12))","v":0},{"$f":"K213*(1-EXP(-'NGER input 2'!GE211*(13-'NGER input 2'!$GR211-7)/12))","v":0},{"$f":"L213*(1-EXP(-'NGER input 2'!GF211*(13-'NGER input 2'!$GR211-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q212/'NGER results'!$N212)*M213),0,('NGER results'!$Q212/'NGER results'!$N212)*M213)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q212/'NGER results'!$N212)*N213),0,('NGER results'!$Q212/'NGER results'!$N212)*N213)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q212/'NGER results'!$N212)*O213),0,('NGER results'!$Q212/'NGER results'!$N212)*O213)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q212/'NGER results'!$N212)*P213),0,('NGER results'!$Q212/'NGER results'!$N212)*P213)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q212/'NGER results'!$N212)*Q213),0,('NGER results'!$Q212/'NGER results'!$N212)*Q213)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q212/'NGER results'!$N212)*R213),0,('NGER results'!$Q212/'NGER results'!$N212)*R213)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q212/'NGER results'!$N212)*S213),0,('NGER results'!$Q212/'NGER results'!$N212)*S213)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q212/'NGER results'!$N212)*T213),0,('NGER results'!$Q212/'NGER results'!$N212)*T213)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q212/'NGER results'!$N212)*U213),0,('NGER results'!$Q212/'NGER results'!$N212)*U213)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q212/'NGER results'!$N212)*V213),0,('NGER results'!$Q212/'NGER results'!$N212)*V213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ213*(1-EXP(-'NGER input 2'!FW211))","v":0},{"$f":"AR213*(1-EXP(-'NGER input 2'!FX211))","v":0},{"$f":"AS213*(1-EXP(-'NGER input 2'!FY211))","v":0},{"$f":"AT213*(1-EXP(-'NGER input 2'!FZ211))","v":0},{"$f":"AU213*(1-EXP(-'NGER input 2'!GA211))","v":0},{"$f":"AV213*(1-EXP(-'NGER input 2'!GB211))","v":0},{"$f":"AW213*(1-EXP(-'NGER input 2'!GC211))","v":0},{"$f":"AX213*(1-EXP(-'NGER input 2'!GD211))","v":0},{"$f":"AY213*(1-EXP(-'NGER input 2'!GE211))","v":0},{"$f":"AZ213*(1-EXP(-'NGER input 2'!GF211))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q212/'NGER results'!$N212)*BA213),0,('NGER results'!$Q212/'NGER results'!$N212)*BA213)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q212/'NGER results'!$N212)*BB213),0,('NGER results'!$Q212/'NGER results'!$N212)*BB213)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q212/'NGER results'!$N212)*BC213),0,('NGER results'!$Q212/'NGER results'!$N212)*BC213)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q212/'NGER results'!$N212)*BD213),0,('NGER results'!$Q212/'NGER results'!$N212)*BD213)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q212/'NGER results'!$N212)*BE213),0,('NGER results'!$Q212/'NGER results'!$N212)*BE213)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q212/'NGER results'!$N212)*BF213),0,('NGER results'!$Q212/'NGER results'!$N212)*BF213)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q212/'NGER results'!$N212)*BG213),0,('NGER results'!$Q212/'NGER results'!$N212)*BG213)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q212/'NGER results'!$N212)*BH213),0,('NGER results'!$Q212/'NGER results'!$N212)*BH213)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q212/'NGER results'!$N212)*BI213),0,('NGER results'!$Q212/'NGER results'!$N212)*BI213)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q212/'NGER results'!$N212)*BJ213),0,('NGER results'!$Q212/'NGER results'!$N212)*BJ213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A213>=2016,(BA213+M213)*'NGER input 2'!$GS211*1.336*25,(BA213+M213)*'NGER input 2'!$GS211*1.336*25)","v":0},{"$f":"IF($A213>=2016,(BB213+N213)*'NGER input 2'!$GS211*1.336*25,(BB213+N213)*'NGER input 2'!$GS211*1.336*25)","v":0},{"$f":"IF($A213>=2016,(BC213+O213)*'NGER input 2'!$GS211*1.336*25,(BC213+O213)*'NGER input 2'!$GS211*1.336*25)","v":0},{"$f":"IF($A213>=2016,(BD213+P213)*'NGER input 2'!$GS211*1.336*25,(BD213+P213)*'NGER input 2'!$GS211*1.336*25)","v":0},{"$f":"IF($A213>=2016,(BE213+Q213)*'NGER input 2'!$GS211*1.336*25,(BE213+Q213)*'NGER input 2'!$GS211*1.336*25)","v":0},{"$f":"IF($A213>=2016,(BF213+R213)*'NGER input 2'!$GS211*1.336*25,(BF213+R213)*'NGER input 2'!$GS211*1.336*25)","v":0},{"$f":"IF($A213>=2016,(BG213+S213)*'NGER input 2'!$GS211*1.336*25,(BG213+S213)*'NGER input 2'!$GS211*1.336*25)","v":0},{"$f":"IF($A213>=2016,(BH213+T213)*'NGER input 2'!$GS211*1.336*25,(BH213+T213)*'NGER input 2'!$GS211*1.336*25)","v":0},{"$f":"IF($A213>=2016,(BI213+U213)*'NGER input 2'!$GS211*1.336*25,(BI213+U213)*'NGER input 2'!$GS211*1.336*25)","v":0},{"$f":"IF($A213>=2016,(BJ213+V213)*'NGER input 2'!$GS211*1.336*25,(BJ213+V213)*'NGER input 2'!$GS211*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A212","v":208},null,{"$f":"IF(OR('NGER input 2'!$A212=2013,'NGER input 2'!$A212=2014),'NGER input 2'!ES212*'NGER input 2'!FC212*'NGER input 2'!FM212*'NGER input 2'!$GQ212,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A212=2013,'NGER input 2'!$A212=2014),'NGER input 2'!ET212*'NGER input 2'!FD212*'NGER input 2'!FN212*'NGER input 2'!$GQ212,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A212=2013,'NGER input 2'!$A212=2014),'NGER input 2'!EU212*'NGER input 2'!FE212*'NGER input 2'!FO212*'NGER input 2'!$GQ212,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A212=2013,'NGER input 2'!$A212=2014),'NGER input 2'!EV212*'NGER input 2'!FF212*'NGER input 2'!FP212*'NGER input 2'!$GQ212,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A212=2013,'NGER input 2'!$A212=2014),'NGER input 2'!EW212*'NGER input 2'!FG212*'NGER input 2'!FQ212*'NGER input 2'!$GQ212,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A212=2013,'NGER input 2'!$A212=2014),'NGER input 2'!EX212*'NGER input 2'!FH212*'NGER input 2'!FR212*'NGER input 2'!$GQ212,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A212=2013,'NGER input 2'!$A212=2014),'NGER input 2'!EY212*'NGER input 2'!FI212*'NGER input 2'!FS212*'NGER input 2'!$GQ212,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A212=2013,'NGER input 2'!$A212=2014),'NGER input 2'!EZ212*'NGER input 2'!FJ212*'NGER input 2'!FT212*'NGER input 2'!$GQ212,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A212=2013,'NGER input 2'!$A212=2014),'NGER input 2'!FA212*'NGER input 2'!FK212*'NGER input 2'!FU212*'NGER input 2'!$GQ212,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A212=2013,'NGER input 2'!$A212=2014),'NGER input 2'!FB212*'NGER input 2'!FL212*'NGER input 2'!FV212*'NGER input 2'!$GQ212,0)","v":0},{"$f":"C214*(1-EXP(-'NGER input 2'!FW212*(13-'NGER input 2'!$GR212-7)/12))","v":0},{"$f":"D214*(1-EXP(-'NGER input 2'!FX212*(13-'NGER input 2'!$GR212-7)/12))","v":0},{"$f":"E214*(1-EXP(-'NGER input 2'!FY212*(13-'NGER input 2'!$GR212-7)/12))","v":0},{"$f":"F214*(1-EXP(-'NGER input 2'!FZ212*(13-'NGER input 2'!$GR212-7)/12))","v":0},{"$f":"G214*(1-EXP(-'NGER input 2'!GA212*(13-'NGER input 2'!$GR212-7)/12))","v":0},{"$f":"H214*(1-EXP(-'NGER input 2'!GB212*(13-'NGER input 2'!$GR212-7)/12))","v":0},{"$f":"I214*(1-EXP(-'NGER input 2'!GC212*(13-'NGER input 2'!$GR212-7)/12))","v":0},{"$f":"J214*(1-EXP(-'NGER input 2'!GD212*(13-'NGER input 2'!$GR212-7)/12))","v":0},{"$f":"K214*(1-EXP(-'NGER input 2'!GE212*(13-'NGER input 2'!$GR212-7)/12))","v":0},{"$f":"L214*(1-EXP(-'NGER input 2'!GF212*(13-'NGER input 2'!$GR212-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q213/'NGER results'!$N213)*M214),0,('NGER results'!$Q213/'NGER results'!$N213)*M214)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q213/'NGER results'!$N213)*N214),0,('NGER results'!$Q213/'NGER results'!$N213)*N214)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q213/'NGER results'!$N213)*O214),0,('NGER results'!$Q213/'NGER results'!$N213)*O214)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q213/'NGER results'!$N213)*P214),0,('NGER results'!$Q213/'NGER results'!$N213)*P214)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q213/'NGER results'!$N213)*Q214),0,('NGER results'!$Q213/'NGER results'!$N213)*Q214)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q213/'NGER results'!$N213)*R214),0,('NGER results'!$Q213/'NGER results'!$N213)*R214)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q213/'NGER results'!$N213)*S214),0,('NGER results'!$Q213/'NGER results'!$N213)*S214)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q213/'NGER results'!$N213)*T214),0,('NGER results'!$Q213/'NGER results'!$N213)*T214)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q213/'NGER results'!$N213)*U214),0,('NGER results'!$Q213/'NGER results'!$N213)*U214)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q213/'NGER results'!$N213)*V214),0,('NGER results'!$Q213/'NGER results'!$N213)*V214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ214*(1-EXP(-'NGER input 2'!FW212))","v":0},{"$f":"AR214*(1-EXP(-'NGER input 2'!FX212))","v":0},{"$f":"AS214*(1-EXP(-'NGER input 2'!FY212))","v":0},{"$f":"AT214*(1-EXP(-'NGER input 2'!FZ212))","v":0},{"$f":"AU214*(1-EXP(-'NGER input 2'!GA212))","v":0},{"$f":"AV214*(1-EXP(-'NGER input 2'!GB212))","v":0},{"$f":"AW214*(1-EXP(-'NGER input 2'!GC212))","v":0},{"$f":"AX214*(1-EXP(-'NGER input 2'!GD212))","v":0},{"$f":"AY214*(1-EXP(-'NGER input 2'!GE212))","v":0},{"$f":"AZ214*(1-EXP(-'NGER input 2'!GF212))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q213/'NGER results'!$N213)*BA214),0,('NGER results'!$Q213/'NGER results'!$N213)*BA214)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q213/'NGER results'!$N213)*BB214),0,('NGER results'!$Q213/'NGER results'!$N213)*BB214)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q213/'NGER results'!$N213)*BC214),0,('NGER results'!$Q213/'NGER results'!$N213)*BC214)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q213/'NGER results'!$N213)*BD214),0,('NGER results'!$Q213/'NGER results'!$N213)*BD214)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q213/'NGER results'!$N213)*BE214),0,('NGER results'!$Q213/'NGER results'!$N213)*BE214)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q213/'NGER results'!$N213)*BF214),0,('NGER results'!$Q213/'NGER results'!$N213)*BF214)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q213/'NGER results'!$N213)*BG214),0,('NGER results'!$Q213/'NGER results'!$N213)*BG214)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q213/'NGER results'!$N213)*BH214),0,('NGER results'!$Q213/'NGER results'!$N213)*BH214)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q213/'NGER results'!$N213)*BI214),0,('NGER results'!$Q213/'NGER results'!$N213)*BI214)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q213/'NGER results'!$N213)*BJ214),0,('NGER results'!$Q213/'NGER results'!$N213)*BJ214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A214>=2016,(BA214+M214)*'NGER input 2'!$GS212*1.336*25,(BA214+M214)*'NGER input 2'!$GS212*1.336*25)","v":0},{"$f":"IF($A214>=2016,(BB214+N214)*'NGER input 2'!$GS212*1.336*25,(BB214+N214)*'NGER input 2'!$GS212*1.336*25)","v":0},{"$f":"IF($A214>=2016,(BC214+O214)*'NGER input 2'!$GS212*1.336*25,(BC214+O214)*'NGER input 2'!$GS212*1.336*25)","v":0},{"$f":"IF($A214>=2016,(BD214+P214)*'NGER input 2'!$GS212*1.336*25,(BD214+P214)*'NGER input 2'!$GS212*1.336*25)","v":0},{"$f":"IF($A214>=2016,(BE214+Q214)*'NGER input 2'!$GS212*1.336*25,(BE214+Q214)*'NGER input 2'!$GS212*1.336*25)","v":0},{"$f":"IF($A214>=2016,(BF214+R214)*'NGER input 2'!$GS212*1.336*25,(BF214+R214)*'NGER input 2'!$GS212*1.336*25)","v":0},{"$f":"IF($A214>=2016,(BG214+S214)*'NGER input 2'!$GS212*1.336*25,(BG214+S214)*'NGER input 2'!$GS212*1.336*25)","v":0},{"$f":"IF($A214>=2016,(BH214+T214)*'NGER input 2'!$GS212*1.336*25,(BH214+T214)*'NGER input 2'!$GS212*1.336*25)","v":0},{"$f":"IF($A214>=2016,(BI214+U214)*'NGER input 2'!$GS212*1.336*25,(BI214+U214)*'NGER input 2'!$GS212*1.336*25)","v":0},{"$f":"IF($A214>=2016,(BJ214+V214)*'NGER input 2'!$GS212*1.336*25,(BJ214+V214)*'NGER input 2'!$GS212*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A213","v":209},null,{"$f":"IF(OR('NGER input 2'!$A213=2013,'NGER input 2'!$A213=2014),'NGER input 2'!ES213*'NGER input 2'!FC213*'NGER input 2'!FM213*'NGER input 2'!$GQ213,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A213=2013,'NGER input 2'!$A213=2014),'NGER input 2'!ET213*'NGER input 2'!FD213*'NGER input 2'!FN213*'NGER input 2'!$GQ213,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A213=2013,'NGER input 2'!$A213=2014),'NGER input 2'!EU213*'NGER input 2'!FE213*'NGER input 2'!FO213*'NGER input 2'!$GQ213,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A213=2013,'NGER input 2'!$A213=2014),'NGER input 2'!EV213*'NGER input 2'!FF213*'NGER input 2'!FP213*'NGER input 2'!$GQ213,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A213=2013,'NGER input 2'!$A213=2014),'NGER input 2'!EW213*'NGER input 2'!FG213*'NGER input 2'!FQ213*'NGER input 2'!$GQ213,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A213=2013,'NGER input 2'!$A213=2014),'NGER input 2'!EX213*'NGER input 2'!FH213*'NGER input 2'!FR213*'NGER input 2'!$GQ213,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A213=2013,'NGER input 2'!$A213=2014),'NGER input 2'!EY213*'NGER input 2'!FI213*'NGER input 2'!FS213*'NGER input 2'!$GQ213,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A213=2013,'NGER input 2'!$A213=2014),'NGER input 2'!EZ213*'NGER input 2'!FJ213*'NGER input 2'!FT213*'NGER input 2'!$GQ213,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A213=2013,'NGER input 2'!$A213=2014),'NGER input 2'!FA213*'NGER input 2'!FK213*'NGER input 2'!FU213*'NGER input 2'!$GQ213,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A213=2013,'NGER input 2'!$A213=2014),'NGER input 2'!FB213*'NGER input 2'!FL213*'NGER input 2'!FV213*'NGER input 2'!$GQ213,0)","v":0},{"$f":"C215*(1-EXP(-'NGER input 2'!FW213*(13-'NGER input 2'!$GR213-7)/12))","v":0},{"$f":"D215*(1-EXP(-'NGER input 2'!FX213*(13-'NGER input 2'!$GR213-7)/12))","v":0},{"$f":"E215*(1-EXP(-'NGER input 2'!FY213*(13-'NGER input 2'!$GR213-7)/12))","v":0},{"$f":"F215*(1-EXP(-'NGER input 2'!FZ213*(13-'NGER input 2'!$GR213-7)/12))","v":0},{"$f":"G215*(1-EXP(-'NGER input 2'!GA213*(13-'NGER input 2'!$GR213-7)/12))","v":0},{"$f":"H215*(1-EXP(-'NGER input 2'!GB213*(13-'NGER input 2'!$GR213-7)/12))","v":0},{"$f":"I215*(1-EXP(-'NGER input 2'!GC213*(13-'NGER input 2'!$GR213-7)/12))","v":0},{"$f":"J215*(1-EXP(-'NGER input 2'!GD213*(13-'NGER input 2'!$GR213-7)/12))","v":0},{"$f":"K215*(1-EXP(-'NGER input 2'!GE213*(13-'NGER input 2'!$GR213-7)/12))","v":0},{"$f":"L215*(1-EXP(-'NGER input 2'!GF213*(13-'NGER input 2'!$GR213-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q214/'NGER results'!$N214)*M215),0,('NGER results'!$Q214/'NGER results'!$N214)*M215)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q214/'NGER results'!$N214)*N215),0,('NGER results'!$Q214/'NGER results'!$N214)*N215)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q214/'NGER results'!$N214)*O215),0,('NGER results'!$Q214/'NGER results'!$N214)*O215)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q214/'NGER results'!$N214)*P215),0,('NGER results'!$Q214/'NGER results'!$N214)*P215)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q214/'NGER results'!$N214)*Q215),0,('NGER results'!$Q214/'NGER results'!$N214)*Q215)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q214/'NGER results'!$N214)*R215),0,('NGER results'!$Q214/'NGER results'!$N214)*R215)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q214/'NGER results'!$N214)*S215),0,('NGER results'!$Q214/'NGER results'!$N214)*S215)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q214/'NGER results'!$N214)*T215),0,('NGER results'!$Q214/'NGER results'!$N214)*T215)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q214/'NGER results'!$N214)*U215),0,('NGER results'!$Q214/'NGER results'!$N214)*U215)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q214/'NGER results'!$N214)*V215),0,('NGER results'!$Q214/'NGER results'!$N214)*V215)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ215*(1-EXP(-'NGER input 2'!FW213))","v":0},{"$f":"AR215*(1-EXP(-'NGER input 2'!FX213))","v":0},{"$f":"AS215*(1-EXP(-'NGER input 2'!FY213))","v":0},{"$f":"AT215*(1-EXP(-'NGER input 2'!FZ213))","v":0},{"$f":"AU215*(1-EXP(-'NGER input 2'!GA213))","v":0},{"$f":"AV215*(1-EXP(-'NGER input 2'!GB213))","v":0},{"$f":"AW215*(1-EXP(-'NGER input 2'!GC213))","v":0},{"$f":"AX215*(1-EXP(-'NGER input 2'!GD213))","v":0},{"$f":"AY215*(1-EXP(-'NGER input 2'!GE213))","v":0},{"$f":"AZ215*(1-EXP(-'NGER input 2'!GF213))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q214/'NGER results'!$N214)*BA215),0,('NGER results'!$Q214/'NGER results'!$N214)*BA215)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q214/'NGER results'!$N214)*BB215),0,('NGER results'!$Q214/'NGER results'!$N214)*BB215)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q214/'NGER results'!$N214)*BC215),0,('NGER results'!$Q214/'NGER results'!$N214)*BC215)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q214/'NGER results'!$N214)*BD215),0,('NGER results'!$Q214/'NGER results'!$N214)*BD215)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q214/'NGER results'!$N214)*BE215),0,('NGER results'!$Q214/'NGER results'!$N214)*BE215)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q214/'NGER results'!$N214)*BF215),0,('NGER results'!$Q214/'NGER results'!$N214)*BF215)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q214/'NGER results'!$N214)*BG215),0,('NGER results'!$Q214/'NGER results'!$N214)*BG215)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q214/'NGER results'!$N214)*BH215),0,('NGER results'!$Q214/'NGER results'!$N214)*BH215)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q214/'NGER results'!$N214)*BI215),0,('NGER results'!$Q214/'NGER results'!$N214)*BI215)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q214/'NGER results'!$N214)*BJ215),0,('NGER results'!$Q214/'NGER results'!$N214)*BJ215)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A215>=2016,(BA215+M215)*'NGER input 2'!$GS213*1.336*25,(BA215+M215)*'NGER input 2'!$GS213*1.336*25)","v":0},{"$f":"IF($A215>=2016,(BB215+N215)*'NGER input 2'!$GS213*1.336*25,(BB215+N215)*'NGER input 2'!$GS213*1.336*25)","v":0},{"$f":"IF($A215>=2016,(BC215+O215)*'NGER input 2'!$GS213*1.336*25,(BC215+O215)*'NGER input 2'!$GS213*1.336*25)","v":0},{"$f":"IF($A215>=2016,(BD215+P215)*'NGER input 2'!$GS213*1.336*25,(BD215+P215)*'NGER input 2'!$GS213*1.336*25)","v":0},{"$f":"IF($A215>=2016,(BE215+Q215)*'NGER input 2'!$GS213*1.336*25,(BE215+Q215)*'NGER input 2'!$GS213*1.336*25)","v":0},{"$f":"IF($A215>=2016,(BF215+R215)*'NGER input 2'!$GS213*1.336*25,(BF215+R215)*'NGER input 2'!$GS213*1.336*25)","v":0},{"$f":"IF($A215>=2016,(BG215+S215)*'NGER input 2'!$GS213*1.336*25,(BG215+S215)*'NGER input 2'!$GS213*1.336*25)","v":0},{"$f":"IF($A215>=2016,(BH215+T215)*'NGER input 2'!$GS213*1.336*25,(BH215+T215)*'NGER input 2'!$GS213*1.336*25)","v":0},{"$f":"IF($A215>=2016,(BI215+U215)*'NGER input 2'!$GS213*1.336*25,(BI215+U215)*'NGER input 2'!$GS213*1.336*25)","v":0},{"$f":"IF($A215>=2016,(BJ215+V215)*'NGER input 2'!$GS213*1.336*25,(BJ215+V215)*'NGER input 2'!$GS213*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A214","v":210},null,{"$f":"IF(OR('NGER input 2'!$A214=2013,'NGER input 2'!$A214=2014),'NGER input 2'!ES214*'NGER input 2'!FC214*'NGER input 2'!FM214*'NGER input 2'!$GQ214,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A214=2013,'NGER input 2'!$A214=2014),'NGER input 2'!ET214*'NGER input 2'!FD214*'NGER input 2'!FN214*'NGER input 2'!$GQ214,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A214=2013,'NGER input 2'!$A214=2014),'NGER input 2'!EU214*'NGER input 2'!FE214*'NGER input 2'!FO214*'NGER input 2'!$GQ214,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A214=2013,'NGER input 2'!$A214=2014),'NGER input 2'!EV214*'NGER input 2'!FF214*'NGER input 2'!FP214*'NGER input 2'!$GQ214,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A214=2013,'NGER input 2'!$A214=2014),'NGER input 2'!EW214*'NGER input 2'!FG214*'NGER input 2'!FQ214*'NGER input 2'!$GQ214,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A214=2013,'NGER input 2'!$A214=2014),'NGER input 2'!EX214*'NGER input 2'!FH214*'NGER input 2'!FR214*'NGER input 2'!$GQ214,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A214=2013,'NGER input 2'!$A214=2014),'NGER input 2'!EY214*'NGER input 2'!FI214*'NGER input 2'!FS214*'NGER input 2'!$GQ214,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A214=2013,'NGER input 2'!$A214=2014),'NGER input 2'!EZ214*'NGER input 2'!FJ214*'NGER input 2'!FT214*'NGER input 2'!$GQ214,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A214=2013,'NGER input 2'!$A214=2014),'NGER input 2'!FA214*'NGER input 2'!FK214*'NGER input 2'!FU214*'NGER input 2'!$GQ214,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A214=2013,'NGER input 2'!$A214=2014),'NGER input 2'!FB214*'NGER input 2'!FL214*'NGER input 2'!FV214*'NGER input 2'!$GQ214,0)","v":0},{"$f":"C216*(1-EXP(-'NGER input 2'!FW214*(13-'NGER input 2'!$GR214-7)/12))","v":0},{"$f":"D216*(1-EXP(-'NGER input 2'!FX214*(13-'NGER input 2'!$GR214-7)/12))","v":0},{"$f":"E216*(1-EXP(-'NGER input 2'!FY214*(13-'NGER input 2'!$GR214-7)/12))","v":0},{"$f":"F216*(1-EXP(-'NGER input 2'!FZ214*(13-'NGER input 2'!$GR214-7)/12))","v":0},{"$f":"G216*(1-EXP(-'NGER input 2'!GA214*(13-'NGER input 2'!$GR214-7)/12))","v":0},{"$f":"H216*(1-EXP(-'NGER input 2'!GB214*(13-'NGER input 2'!$GR214-7)/12))","v":0},{"$f":"I216*(1-EXP(-'NGER input 2'!GC214*(13-'NGER input 2'!$GR214-7)/12))","v":0},{"$f":"J216*(1-EXP(-'NGER input 2'!GD214*(13-'NGER input 2'!$GR214-7)/12))","v":0},{"$f":"K216*(1-EXP(-'NGER input 2'!GE214*(13-'NGER input 2'!$GR214-7)/12))","v":0},{"$f":"L216*(1-EXP(-'NGER input 2'!GF214*(13-'NGER input 2'!$GR214-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q215/'NGER results'!$N215)*M216),0,('NGER results'!$Q215/'NGER results'!$N215)*M216)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q215/'NGER results'!$N215)*N216),0,('NGER results'!$Q215/'NGER results'!$N215)*N216)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q215/'NGER results'!$N215)*O216),0,('NGER results'!$Q215/'NGER results'!$N215)*O216)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q215/'NGER results'!$N215)*P216),0,('NGER results'!$Q215/'NGER results'!$N215)*P216)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q215/'NGER results'!$N215)*Q216),0,('NGER results'!$Q215/'NGER results'!$N215)*Q216)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q215/'NGER results'!$N215)*R216),0,('NGER results'!$Q215/'NGER results'!$N215)*R216)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q215/'NGER results'!$N215)*S216),0,('NGER results'!$Q215/'NGER results'!$N215)*S216)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q215/'NGER results'!$N215)*T216),0,('NGER results'!$Q215/'NGER results'!$N215)*T216)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q215/'NGER results'!$N215)*U216),0,('NGER results'!$Q215/'NGER results'!$N215)*U216)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q215/'NGER results'!$N215)*V216),0,('NGER results'!$Q215/'NGER results'!$N215)*V216)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ216*(1-EXP(-'NGER input 2'!FW214))","v":0},{"$f":"AR216*(1-EXP(-'NGER input 2'!FX214))","v":0},{"$f":"AS216*(1-EXP(-'NGER input 2'!FY214))","v":0},{"$f":"AT216*(1-EXP(-'NGER input 2'!FZ214))","v":0},{"$f":"AU216*(1-EXP(-'NGER input 2'!GA214))","v":0},{"$f":"AV216*(1-EXP(-'NGER input 2'!GB214))","v":0},{"$f":"AW216*(1-EXP(-'NGER input 2'!GC214))","v":0},{"$f":"AX216*(1-EXP(-'NGER input 2'!GD214))","v":0},{"$f":"AY216*(1-EXP(-'NGER input 2'!GE214))","v":0},{"$f":"AZ216*(1-EXP(-'NGER input 2'!GF214))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q215/'NGER results'!$N215)*BA216),0,('NGER results'!$Q215/'NGER results'!$N215)*BA216)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q215/'NGER results'!$N215)*BB216),0,('NGER results'!$Q215/'NGER results'!$N215)*BB216)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q215/'NGER results'!$N215)*BC216),0,('NGER results'!$Q215/'NGER results'!$N215)*BC216)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q215/'NGER results'!$N215)*BD216),0,('NGER results'!$Q215/'NGER results'!$N215)*BD216)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q215/'NGER results'!$N215)*BE216),0,('NGER results'!$Q215/'NGER results'!$N215)*BE216)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q215/'NGER results'!$N215)*BF216),0,('NGER results'!$Q215/'NGER results'!$N215)*BF216)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q215/'NGER results'!$N215)*BG216),0,('NGER results'!$Q215/'NGER results'!$N215)*BG216)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q215/'NGER results'!$N215)*BH216),0,('NGER results'!$Q215/'NGER results'!$N215)*BH216)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q215/'NGER results'!$N215)*BI216),0,('NGER results'!$Q215/'NGER results'!$N215)*BI216)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q215/'NGER results'!$N215)*BJ216),0,('NGER results'!$Q215/'NGER results'!$N215)*BJ216)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A216>=2016,(BA216+M216)*'NGER input 2'!$GS214*1.336*25,(BA216+M216)*'NGER input 2'!$GS214*1.336*25)","v":0},{"$f":"IF($A216>=2016,(BB216+N216)*'NGER input 2'!$GS214*1.336*25,(BB216+N216)*'NGER input 2'!$GS214*1.336*25)","v":0},{"$f":"IF($A216>=2016,(BC216+O216)*'NGER input 2'!$GS214*1.336*25,(BC216+O216)*'NGER input 2'!$GS214*1.336*25)","v":0},{"$f":"IF($A216>=2016,(BD216+P216)*'NGER input 2'!$GS214*1.336*25,(BD216+P216)*'NGER input 2'!$GS214*1.336*25)","v":0},{"$f":"IF($A216>=2016,(BE216+Q216)*'NGER input 2'!$GS214*1.336*25,(BE216+Q216)*'NGER input 2'!$GS214*1.336*25)","v":0},{"$f":"IF($A216>=2016,(BF216+R216)*'NGER input 2'!$GS214*1.336*25,(BF216+R216)*'NGER input 2'!$GS214*1.336*25)","v":0},{"$f":"IF($A216>=2016,(BG216+S216)*'NGER input 2'!$GS214*1.336*25,(BG216+S216)*'NGER input 2'!$GS214*1.336*25)","v":0},{"$f":"IF($A216>=2016,(BH216+T216)*'NGER input 2'!$GS214*1.336*25,(BH216+T216)*'NGER input 2'!$GS214*1.336*25)","v":0},{"$f":"IF($A216>=2016,(BI216+U216)*'NGER input 2'!$GS214*1.336*25,(BI216+U216)*'NGER input 2'!$GS214*1.336*25)","v":0},{"$f":"IF($A216>=2016,(BJ216+V216)*'NGER input 2'!$GS214*1.336*25,(BJ216+V216)*'NGER input 2'!$GS214*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A215","v":211},null,{"$f":"IF(OR('NGER input 2'!$A215=2013,'NGER input 2'!$A215=2014),'NGER input 2'!ES215*'NGER input 2'!FC215*'NGER input 2'!FM215*'NGER input 2'!$GQ215,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A215=2013,'NGER input 2'!$A215=2014),'NGER input 2'!ET215*'NGER input 2'!FD215*'NGER input 2'!FN215*'NGER input 2'!$GQ215,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A215=2013,'NGER input 2'!$A215=2014),'NGER input 2'!EU215*'NGER input 2'!FE215*'NGER input 2'!FO215*'NGER input 2'!$GQ215,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A215=2013,'NGER input 2'!$A215=2014),'NGER input 2'!EV215*'NGER input 2'!FF215*'NGER input 2'!FP215*'NGER input 2'!$GQ215,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A215=2013,'NGER input 2'!$A215=2014),'NGER input 2'!EW215*'NGER input 2'!FG215*'NGER input 2'!FQ215*'NGER input 2'!$GQ215,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A215=2013,'NGER input 2'!$A215=2014),'NGER input 2'!EX215*'NGER input 2'!FH215*'NGER input 2'!FR215*'NGER input 2'!$GQ215,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A215=2013,'NGER input 2'!$A215=2014),'NGER input 2'!EY215*'NGER input 2'!FI215*'NGER input 2'!FS215*'NGER input 2'!$GQ215,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A215=2013,'NGER input 2'!$A215=2014),'NGER input 2'!EZ215*'NGER input 2'!FJ215*'NGER input 2'!FT215*'NGER input 2'!$GQ215,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A215=2013,'NGER input 2'!$A215=2014),'NGER input 2'!FA215*'NGER input 2'!FK215*'NGER input 2'!FU215*'NGER input 2'!$GQ215,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A215=2013,'NGER input 2'!$A215=2014),'NGER input 2'!FB215*'NGER input 2'!FL215*'NGER input 2'!FV215*'NGER input 2'!$GQ215,0)","v":0},{"$f":"C217*(1-EXP(-'NGER input 2'!FW215*(13-'NGER input 2'!$GR215-7)/12))","v":0},{"$f":"D217*(1-EXP(-'NGER input 2'!FX215*(13-'NGER input 2'!$GR215-7)/12))","v":0},{"$f":"E217*(1-EXP(-'NGER input 2'!FY215*(13-'NGER input 2'!$GR215-7)/12))","v":0},{"$f":"F217*(1-EXP(-'NGER input 2'!FZ215*(13-'NGER input 2'!$GR215-7)/12))","v":0},{"$f":"G217*(1-EXP(-'NGER input 2'!GA215*(13-'NGER input 2'!$GR215-7)/12))","v":0},{"$f":"H217*(1-EXP(-'NGER input 2'!GB215*(13-'NGER input 2'!$GR215-7)/12))","v":0},{"$f":"I217*(1-EXP(-'NGER input 2'!GC215*(13-'NGER input 2'!$GR215-7)/12))","v":0},{"$f":"J217*(1-EXP(-'NGER input 2'!GD215*(13-'NGER input 2'!$GR215-7)/12))","v":0},{"$f":"K217*(1-EXP(-'NGER input 2'!GE215*(13-'NGER input 2'!$GR215-7)/12))","v":0},{"$f":"L217*(1-EXP(-'NGER input 2'!GF215*(13-'NGER input 2'!$GR215-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q216/'NGER results'!$N216)*M217),0,('NGER results'!$Q216/'NGER results'!$N216)*M217)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q216/'NGER results'!$N216)*N217),0,('NGER results'!$Q216/'NGER results'!$N216)*N217)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q216/'NGER results'!$N216)*O217),0,('NGER results'!$Q216/'NGER results'!$N216)*O217)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q216/'NGER results'!$N216)*P217),0,('NGER results'!$Q216/'NGER results'!$N216)*P217)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q216/'NGER results'!$N216)*Q217),0,('NGER results'!$Q216/'NGER results'!$N216)*Q217)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q216/'NGER results'!$N216)*R217),0,('NGER results'!$Q216/'NGER results'!$N216)*R217)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q216/'NGER results'!$N216)*S217),0,('NGER results'!$Q216/'NGER results'!$N216)*S217)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q216/'NGER results'!$N216)*T217),0,('NGER results'!$Q216/'NGER results'!$N216)*T217)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q216/'NGER results'!$N216)*U217),0,('NGER results'!$Q216/'NGER results'!$N216)*U217)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q216/'NGER results'!$N216)*V217),0,('NGER results'!$Q216/'NGER results'!$N216)*V217)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ217*(1-EXP(-'NGER input 2'!FW215))","v":0},{"$f":"AR217*(1-EXP(-'NGER input 2'!FX215))","v":0},{"$f":"AS217*(1-EXP(-'NGER input 2'!FY215))","v":0},{"$f":"AT217*(1-EXP(-'NGER input 2'!FZ215))","v":0},{"$f":"AU217*(1-EXP(-'NGER input 2'!GA215))","v":0},{"$f":"AV217*(1-EXP(-'NGER input 2'!GB215))","v":0},{"$f":"AW217*(1-EXP(-'NGER input 2'!GC215))","v":0},{"$f":"AX217*(1-EXP(-'NGER input 2'!GD215))","v":0},{"$f":"AY217*(1-EXP(-'NGER input 2'!GE215))","v":0},{"$f":"AZ217*(1-EXP(-'NGER input 2'!GF215))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q216/'NGER results'!$N216)*BA217),0,('NGER results'!$Q216/'NGER results'!$N216)*BA217)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q216/'NGER results'!$N216)*BB217),0,('NGER results'!$Q216/'NGER results'!$N216)*BB217)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q216/'NGER results'!$N216)*BC217),0,('NGER results'!$Q216/'NGER results'!$N216)*BC217)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q216/'NGER results'!$N216)*BD217),0,('NGER results'!$Q216/'NGER results'!$N216)*BD217)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q216/'NGER results'!$N216)*BE217),0,('NGER results'!$Q216/'NGER results'!$N216)*BE217)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q216/'NGER results'!$N216)*BF217),0,('NGER results'!$Q216/'NGER results'!$N216)*BF217)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q216/'NGER results'!$N216)*BG217),0,('NGER results'!$Q216/'NGER results'!$N216)*BG217)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q216/'NGER results'!$N216)*BH217),0,('NGER results'!$Q216/'NGER results'!$N216)*BH217)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q216/'NGER results'!$N216)*BI217),0,('NGER results'!$Q216/'NGER results'!$N216)*BI217)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q216/'NGER results'!$N216)*BJ217),0,('NGER results'!$Q216/'NGER results'!$N216)*BJ217)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A217>=2016,(BA217+M217)*'NGER input 2'!$GS215*1.336*25,(BA217+M217)*'NGER input 2'!$GS215*1.336*25)","v":0},{"$f":"IF($A217>=2016,(BB217+N217)*'NGER input 2'!$GS215*1.336*25,(BB217+N217)*'NGER input 2'!$GS215*1.336*25)","v":0},{"$f":"IF($A217>=2016,(BC217+O217)*'NGER input 2'!$GS215*1.336*25,(BC217+O217)*'NGER input 2'!$GS215*1.336*25)","v":0},{"$f":"IF($A217>=2016,(BD217+P217)*'NGER input 2'!$GS215*1.336*25,(BD217+P217)*'NGER input 2'!$GS215*1.336*25)","v":0},{"$f":"IF($A217>=2016,(BE217+Q217)*'NGER input 2'!$GS215*1.336*25,(BE217+Q217)*'NGER input 2'!$GS215*1.336*25)","v":0},{"$f":"IF($A217>=2016,(BF217+R217)*'NGER input 2'!$GS215*1.336*25,(BF217+R217)*'NGER input 2'!$GS215*1.336*25)","v":0},{"$f":"IF($A217>=2016,(BG217+S217)*'NGER input 2'!$GS215*1.336*25,(BG217+S217)*'NGER input 2'!$GS215*1.336*25)","v":0},{"$f":"IF($A217>=2016,(BH217+T217)*'NGER input 2'!$GS215*1.336*25,(BH217+T217)*'NGER input 2'!$GS215*1.336*25)","v":0},{"$f":"IF($A217>=2016,(BI217+U217)*'NGER input 2'!$GS215*1.336*25,(BI217+U217)*'NGER input 2'!$GS215*1.336*25)","v":0},{"$f":"IF($A217>=2016,(BJ217+V217)*'NGER input 2'!$GS215*1.336*25,(BJ217+V217)*'NGER input 2'!$GS215*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A216","v":212},null,{"$f":"IF(OR('NGER input 2'!$A216=2013,'NGER input 2'!$A216=2014),'NGER input 2'!ES216*'NGER input 2'!FC216*'NGER input 2'!FM216*'NGER input 2'!$GQ216,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A216=2013,'NGER input 2'!$A216=2014),'NGER input 2'!ET216*'NGER input 2'!FD216*'NGER input 2'!FN216*'NGER input 2'!$GQ216,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A216=2013,'NGER input 2'!$A216=2014),'NGER input 2'!EU216*'NGER input 2'!FE216*'NGER input 2'!FO216*'NGER input 2'!$GQ216,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A216=2013,'NGER input 2'!$A216=2014),'NGER input 2'!EV216*'NGER input 2'!FF216*'NGER input 2'!FP216*'NGER input 2'!$GQ216,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A216=2013,'NGER input 2'!$A216=2014),'NGER input 2'!EW216*'NGER input 2'!FG216*'NGER input 2'!FQ216*'NGER input 2'!$GQ216,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A216=2013,'NGER input 2'!$A216=2014),'NGER input 2'!EX216*'NGER input 2'!FH216*'NGER input 2'!FR216*'NGER input 2'!$GQ216,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A216=2013,'NGER input 2'!$A216=2014),'NGER input 2'!EY216*'NGER input 2'!FI216*'NGER input 2'!FS216*'NGER input 2'!$GQ216,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A216=2013,'NGER input 2'!$A216=2014),'NGER input 2'!EZ216*'NGER input 2'!FJ216*'NGER input 2'!FT216*'NGER input 2'!$GQ216,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A216=2013,'NGER input 2'!$A216=2014),'NGER input 2'!FA216*'NGER input 2'!FK216*'NGER input 2'!FU216*'NGER input 2'!$GQ216,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A216=2013,'NGER input 2'!$A216=2014),'NGER input 2'!FB216*'NGER input 2'!FL216*'NGER input 2'!FV216*'NGER input 2'!$GQ216,0)","v":0},{"$f":"C218*(1-EXP(-'NGER input 2'!FW216*(13-'NGER input 2'!$GR216-7)/12))","v":0},{"$f":"D218*(1-EXP(-'NGER input 2'!FX216*(13-'NGER input 2'!$GR216-7)/12))","v":0},{"$f":"E218*(1-EXP(-'NGER input 2'!FY216*(13-'NGER input 2'!$GR216-7)/12))","v":0},{"$f":"F218*(1-EXP(-'NGER input 2'!FZ216*(13-'NGER input 2'!$GR216-7)/12))","v":0},{"$f":"G218*(1-EXP(-'NGER input 2'!GA216*(13-'NGER input 2'!$GR216-7)/12))","v":0},{"$f":"H218*(1-EXP(-'NGER input 2'!GB216*(13-'NGER input 2'!$GR216-7)/12))","v":0},{"$f":"I218*(1-EXP(-'NGER input 2'!GC216*(13-'NGER input 2'!$GR216-7)/12))","v":0},{"$f":"J218*(1-EXP(-'NGER input 2'!GD216*(13-'NGER input 2'!$GR216-7)/12))","v":0},{"$f":"K218*(1-EXP(-'NGER input 2'!GE216*(13-'NGER input 2'!$GR216-7)/12))","v":0},{"$f":"L218*(1-EXP(-'NGER input 2'!GF216*(13-'NGER input 2'!$GR216-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q217/'NGER results'!$N217)*M218),0,('NGER results'!$Q217/'NGER results'!$N217)*M218)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q217/'NGER results'!$N217)*N218),0,('NGER results'!$Q217/'NGER results'!$N217)*N218)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q217/'NGER results'!$N217)*O218),0,('NGER results'!$Q217/'NGER results'!$N217)*O218)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q217/'NGER results'!$N217)*P218),0,('NGER results'!$Q217/'NGER results'!$N217)*P218)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q217/'NGER results'!$N217)*Q218),0,('NGER results'!$Q217/'NGER results'!$N217)*Q218)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q217/'NGER results'!$N217)*R218),0,('NGER results'!$Q217/'NGER results'!$N217)*R218)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q217/'NGER results'!$N217)*S218),0,('NGER results'!$Q217/'NGER results'!$N217)*S218)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q217/'NGER results'!$N217)*T218),0,('NGER results'!$Q217/'NGER results'!$N217)*T218)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q217/'NGER results'!$N217)*U218),0,('NGER results'!$Q217/'NGER results'!$N217)*U218)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q217/'NGER results'!$N217)*V218),0,('NGER results'!$Q217/'NGER results'!$N217)*V218)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ218*(1-EXP(-'NGER input 2'!FW216))","v":0},{"$f":"AR218*(1-EXP(-'NGER input 2'!FX216))","v":0},{"$f":"AS218*(1-EXP(-'NGER input 2'!FY216))","v":0},{"$f":"AT218*(1-EXP(-'NGER input 2'!FZ216))","v":0},{"$f":"AU218*(1-EXP(-'NGER input 2'!GA216))","v":0},{"$f":"AV218*(1-EXP(-'NGER input 2'!GB216))","v":0},{"$f":"AW218*(1-EXP(-'NGER input 2'!GC216))","v":0},{"$f":"AX218*(1-EXP(-'NGER input 2'!GD216))","v":0},{"$f":"AY218*(1-EXP(-'NGER input 2'!GE216))","v":0},{"$f":"AZ218*(1-EXP(-'NGER input 2'!GF216))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q217/'NGER results'!$N217)*BA218),0,('NGER results'!$Q217/'NGER results'!$N217)*BA218)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q217/'NGER results'!$N217)*BB218),0,('NGER results'!$Q217/'NGER results'!$N217)*BB218)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q217/'NGER results'!$N217)*BC218),0,('NGER results'!$Q217/'NGER results'!$N217)*BC218)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q217/'NGER results'!$N217)*BD218),0,('NGER results'!$Q217/'NGER results'!$N217)*BD218)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q217/'NGER results'!$N217)*BE218),0,('NGER results'!$Q217/'NGER results'!$N217)*BE218)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q217/'NGER results'!$N217)*BF218),0,('NGER results'!$Q217/'NGER results'!$N217)*BF218)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q217/'NGER results'!$N217)*BG218),0,('NGER results'!$Q217/'NGER results'!$N217)*BG218)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q217/'NGER results'!$N217)*BH218),0,('NGER results'!$Q217/'NGER results'!$N217)*BH218)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q217/'NGER results'!$N217)*BI218),0,('NGER results'!$Q217/'NGER results'!$N217)*BI218)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q217/'NGER results'!$N217)*BJ218),0,('NGER results'!$Q217/'NGER results'!$N217)*BJ218)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A218>=2016,(BA218+M218)*'NGER input 2'!$GS216*1.336*25,(BA218+M218)*'NGER input 2'!$GS216*1.336*25)","v":0},{"$f":"IF($A218>=2016,(BB218+N218)*'NGER input 2'!$GS216*1.336*25,(BB218+N218)*'NGER input 2'!$GS216*1.336*25)","v":0},{"$f":"IF($A218>=2016,(BC218+O218)*'NGER input 2'!$GS216*1.336*25,(BC218+O218)*'NGER input 2'!$GS216*1.336*25)","v":0},{"$f":"IF($A218>=2016,(BD218+P218)*'NGER input 2'!$GS216*1.336*25,(BD218+P218)*'NGER input 2'!$GS216*1.336*25)","v":0},{"$f":"IF($A218>=2016,(BE218+Q218)*'NGER input 2'!$GS216*1.336*25,(BE218+Q218)*'NGER input 2'!$GS216*1.336*25)","v":0},{"$f":"IF($A218>=2016,(BF218+R218)*'NGER input 2'!$GS216*1.336*25,(BF218+R218)*'NGER input 2'!$GS216*1.336*25)","v":0},{"$f":"IF($A218>=2016,(BG218+S218)*'NGER input 2'!$GS216*1.336*25,(BG218+S218)*'NGER input 2'!$GS216*1.336*25)","v":0},{"$f":"IF($A218>=2016,(BH218+T218)*'NGER input 2'!$GS216*1.336*25,(BH218+T218)*'NGER input 2'!$GS216*1.336*25)","v":0},{"$f":"IF($A218>=2016,(BI218+U218)*'NGER input 2'!$GS216*1.336*25,(BI218+U218)*'NGER input 2'!$GS216*1.336*25)","v":0},{"$f":"IF($A218>=2016,(BJ218+V218)*'NGER input 2'!$GS216*1.336*25,(BJ218+V218)*'NGER input 2'!$GS216*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A217","v":213},null,{"$f":"IF(OR('NGER input 2'!$A217=2013,'NGER input 2'!$A217=2014),'NGER input 2'!ES217*'NGER input 2'!FC217*'NGER input 2'!FM217*'NGER input 2'!$GQ217,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A217=2013,'NGER input 2'!$A217=2014),'NGER input 2'!ET217*'NGER input 2'!FD217*'NGER input 2'!FN217*'NGER input 2'!$GQ217,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A217=2013,'NGER input 2'!$A217=2014),'NGER input 2'!EU217*'NGER input 2'!FE217*'NGER input 2'!FO217*'NGER input 2'!$GQ217,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A217=2013,'NGER input 2'!$A217=2014),'NGER input 2'!EV217*'NGER input 2'!FF217*'NGER input 2'!FP217*'NGER input 2'!$GQ217,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A217=2013,'NGER input 2'!$A217=2014),'NGER input 2'!EW217*'NGER input 2'!FG217*'NGER input 2'!FQ217*'NGER input 2'!$GQ217,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A217=2013,'NGER input 2'!$A217=2014),'NGER input 2'!EX217*'NGER input 2'!FH217*'NGER input 2'!FR217*'NGER input 2'!$GQ217,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A217=2013,'NGER input 2'!$A217=2014),'NGER input 2'!EY217*'NGER input 2'!FI217*'NGER input 2'!FS217*'NGER input 2'!$GQ217,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A217=2013,'NGER input 2'!$A217=2014),'NGER input 2'!EZ217*'NGER input 2'!FJ217*'NGER input 2'!FT217*'NGER input 2'!$GQ217,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A217=2013,'NGER input 2'!$A217=2014),'NGER input 2'!FA217*'NGER input 2'!FK217*'NGER input 2'!FU217*'NGER input 2'!$GQ217,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A217=2013,'NGER input 2'!$A217=2014),'NGER input 2'!FB217*'NGER input 2'!FL217*'NGER input 2'!FV217*'NGER input 2'!$GQ217,0)","v":0},{"$f":"C219*(1-EXP(-'NGER input 2'!FW217*(13-'NGER input 2'!$GR217-7)/12))","v":0},{"$f":"D219*(1-EXP(-'NGER input 2'!FX217*(13-'NGER input 2'!$GR217-7)/12))","v":0},{"$f":"E219*(1-EXP(-'NGER input 2'!FY217*(13-'NGER input 2'!$GR217-7)/12))","v":0},{"$f":"F219*(1-EXP(-'NGER input 2'!FZ217*(13-'NGER input 2'!$GR217-7)/12))","v":0},{"$f":"G219*(1-EXP(-'NGER input 2'!GA217*(13-'NGER input 2'!$GR217-7)/12))","v":0},{"$f":"H219*(1-EXP(-'NGER input 2'!GB217*(13-'NGER input 2'!$GR217-7)/12))","v":0},{"$f":"I219*(1-EXP(-'NGER input 2'!GC217*(13-'NGER input 2'!$GR217-7)/12))","v":0},{"$f":"J219*(1-EXP(-'NGER input 2'!GD217*(13-'NGER input 2'!$GR217-7)/12))","v":0},{"$f":"K219*(1-EXP(-'NGER input 2'!GE217*(13-'NGER input 2'!$GR217-7)/12))","v":0},{"$f":"L219*(1-EXP(-'NGER input 2'!GF217*(13-'NGER input 2'!$GR217-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q218/'NGER results'!$N218)*M219),0,('NGER results'!$Q218/'NGER results'!$N218)*M219)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q218/'NGER results'!$N218)*N219),0,('NGER results'!$Q218/'NGER results'!$N218)*N219)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q218/'NGER results'!$N218)*O219),0,('NGER results'!$Q218/'NGER results'!$N218)*O219)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q218/'NGER results'!$N218)*P219),0,('NGER results'!$Q218/'NGER results'!$N218)*P219)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q218/'NGER results'!$N218)*Q219),0,('NGER results'!$Q218/'NGER results'!$N218)*Q219)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q218/'NGER results'!$N218)*R219),0,('NGER results'!$Q218/'NGER results'!$N218)*R219)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q218/'NGER results'!$N218)*S219),0,('NGER results'!$Q218/'NGER results'!$N218)*S219)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q218/'NGER results'!$N218)*T219),0,('NGER results'!$Q218/'NGER results'!$N218)*T219)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q218/'NGER results'!$N218)*U219),0,('NGER results'!$Q218/'NGER results'!$N218)*U219)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q218/'NGER results'!$N218)*V219),0,('NGER results'!$Q218/'NGER results'!$N218)*V219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ219*(1-EXP(-'NGER input 2'!FW217))","v":0},{"$f":"AR219*(1-EXP(-'NGER input 2'!FX217))","v":0},{"$f":"AS219*(1-EXP(-'NGER input 2'!FY217))","v":0},{"$f":"AT219*(1-EXP(-'NGER input 2'!FZ217))","v":0},{"$f":"AU219*(1-EXP(-'NGER input 2'!GA217))","v":0},{"$f":"AV219*(1-EXP(-'NGER input 2'!GB217))","v":0},{"$f":"AW219*(1-EXP(-'NGER input 2'!GC217))","v":0},{"$f":"AX219*(1-EXP(-'NGER input 2'!GD217))","v":0},{"$f":"AY219*(1-EXP(-'NGER input 2'!GE217))","v":0},{"$f":"AZ219*(1-EXP(-'NGER input 2'!GF217))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q218/'NGER results'!$N218)*BA219),0,('NGER results'!$Q218/'NGER results'!$N218)*BA219)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q218/'NGER results'!$N218)*BB219),0,('NGER results'!$Q218/'NGER results'!$N218)*BB219)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q218/'NGER results'!$N218)*BC219),0,('NGER results'!$Q218/'NGER results'!$N218)*BC219)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q218/'NGER results'!$N218)*BD219),0,('NGER results'!$Q218/'NGER results'!$N218)*BD219)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q218/'NGER results'!$N218)*BE219),0,('NGER results'!$Q218/'NGER results'!$N218)*BE219)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q218/'NGER results'!$N218)*BF219),0,('NGER results'!$Q218/'NGER results'!$N218)*BF219)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q218/'NGER results'!$N218)*BG219),0,('NGER results'!$Q218/'NGER results'!$N218)*BG219)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q218/'NGER results'!$N218)*BH219),0,('NGER results'!$Q218/'NGER results'!$N218)*BH219)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q218/'NGER results'!$N218)*BI219),0,('NGER results'!$Q218/'NGER results'!$N218)*BI219)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q218/'NGER results'!$N218)*BJ219),0,('NGER results'!$Q218/'NGER results'!$N218)*BJ219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A219>=2016,(BA219+M219)*'NGER input 2'!$GS217*1.336*25,(BA219+M219)*'NGER input 2'!$GS217*1.336*25)","v":0},{"$f":"IF($A219>=2016,(BB219+N219)*'NGER input 2'!$GS217*1.336*25,(BB219+N219)*'NGER input 2'!$GS217*1.336*25)","v":0},{"$f":"IF($A219>=2016,(BC219+O219)*'NGER input 2'!$GS217*1.336*25,(BC219+O219)*'NGER input 2'!$GS217*1.336*25)","v":0},{"$f":"IF($A219>=2016,(BD219+P219)*'NGER input 2'!$GS217*1.336*25,(BD219+P219)*'NGER input 2'!$GS217*1.336*25)","v":0},{"$f":"IF($A219>=2016,(BE219+Q219)*'NGER input 2'!$GS217*1.336*25,(BE219+Q219)*'NGER input 2'!$GS217*1.336*25)","v":0},{"$f":"IF($A219>=2016,(BF219+R219)*'NGER input 2'!$GS217*1.336*25,(BF219+R219)*'NGER input 2'!$GS217*1.336*25)","v":0},{"$f":"IF($A219>=2016,(BG219+S219)*'NGER input 2'!$GS217*1.336*25,(BG219+S219)*'NGER input 2'!$GS217*1.336*25)","v":0},{"$f":"IF($A219>=2016,(BH219+T219)*'NGER input 2'!$GS217*1.336*25,(BH219+T219)*'NGER input 2'!$GS217*1.336*25)","v":0},{"$f":"IF($A219>=2016,(BI219+U219)*'NGER input 2'!$GS217*1.336*25,(BI219+U219)*'NGER input 2'!$GS217*1.336*25)","v":0},{"$f":"IF($A219>=2016,(BJ219+V219)*'NGER input 2'!$GS217*1.336*25,(BJ219+V219)*'NGER input 2'!$GS217*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A218","v":214},null,{"$f":"IF(OR('NGER input 2'!$A218=2013,'NGER input 2'!$A218=2014),'NGER input 2'!ES218*'NGER input 2'!FC218*'NGER input 2'!FM218*'NGER input 2'!$GQ218,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A218=2013,'NGER input 2'!$A218=2014),'NGER input 2'!ET218*'NGER input 2'!FD218*'NGER input 2'!FN218*'NGER input 2'!$GQ218,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A218=2013,'NGER input 2'!$A218=2014),'NGER input 2'!EU218*'NGER input 2'!FE218*'NGER input 2'!FO218*'NGER input 2'!$GQ218,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A218=2013,'NGER input 2'!$A218=2014),'NGER input 2'!EV218*'NGER input 2'!FF218*'NGER input 2'!FP218*'NGER input 2'!$GQ218,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A218=2013,'NGER input 2'!$A218=2014),'NGER input 2'!EW218*'NGER input 2'!FG218*'NGER input 2'!FQ218*'NGER input 2'!$GQ218,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A218=2013,'NGER input 2'!$A218=2014),'NGER input 2'!EX218*'NGER input 2'!FH218*'NGER input 2'!FR218*'NGER input 2'!$GQ218,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A218=2013,'NGER input 2'!$A218=2014),'NGER input 2'!EY218*'NGER input 2'!FI218*'NGER input 2'!FS218*'NGER input 2'!$GQ218,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A218=2013,'NGER input 2'!$A218=2014),'NGER input 2'!EZ218*'NGER input 2'!FJ218*'NGER input 2'!FT218*'NGER input 2'!$GQ218,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A218=2013,'NGER input 2'!$A218=2014),'NGER input 2'!FA218*'NGER input 2'!FK218*'NGER input 2'!FU218*'NGER input 2'!$GQ218,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A218=2013,'NGER input 2'!$A218=2014),'NGER input 2'!FB218*'NGER input 2'!FL218*'NGER input 2'!FV218*'NGER input 2'!$GQ218,0)","v":0},{"$f":"C220*(1-EXP(-'NGER input 2'!FW218*(13-'NGER input 2'!$GR218-7)/12))","v":0},{"$f":"D220*(1-EXP(-'NGER input 2'!FX218*(13-'NGER input 2'!$GR218-7)/12))","v":0},{"$f":"E220*(1-EXP(-'NGER input 2'!FY218*(13-'NGER input 2'!$GR218-7)/12))","v":0},{"$f":"F220*(1-EXP(-'NGER input 2'!FZ218*(13-'NGER input 2'!$GR218-7)/12))","v":0},{"$f":"G220*(1-EXP(-'NGER input 2'!GA218*(13-'NGER input 2'!$GR218-7)/12))","v":0},{"$f":"H220*(1-EXP(-'NGER input 2'!GB218*(13-'NGER input 2'!$GR218-7)/12))","v":0},{"$f":"I220*(1-EXP(-'NGER input 2'!GC218*(13-'NGER input 2'!$GR218-7)/12))","v":0},{"$f":"J220*(1-EXP(-'NGER input 2'!GD218*(13-'NGER input 2'!$GR218-7)/12))","v":0},{"$f":"K220*(1-EXP(-'NGER input 2'!GE218*(13-'NGER input 2'!$GR218-7)/12))","v":0},{"$f":"L220*(1-EXP(-'NGER input 2'!GF218*(13-'NGER input 2'!$GR218-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q219/'NGER results'!$N219)*M220),0,('NGER results'!$Q219/'NGER results'!$N219)*M220)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q219/'NGER results'!$N219)*N220),0,('NGER results'!$Q219/'NGER results'!$N219)*N220)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q219/'NGER results'!$N219)*O220),0,('NGER results'!$Q219/'NGER results'!$N219)*O220)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q219/'NGER results'!$N219)*P220),0,('NGER results'!$Q219/'NGER results'!$N219)*P220)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q219/'NGER results'!$N219)*Q220),0,('NGER results'!$Q219/'NGER results'!$N219)*Q220)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q219/'NGER results'!$N219)*R220),0,('NGER results'!$Q219/'NGER results'!$N219)*R220)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q219/'NGER results'!$N219)*S220),0,('NGER results'!$Q219/'NGER results'!$N219)*S220)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q219/'NGER results'!$N219)*T220),0,('NGER results'!$Q219/'NGER results'!$N219)*T220)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q219/'NGER results'!$N219)*U220),0,('NGER results'!$Q219/'NGER results'!$N219)*U220)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q219/'NGER results'!$N219)*V220),0,('NGER results'!$Q219/'NGER results'!$N219)*V220)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ220*(1-EXP(-'NGER input 2'!FW218))","v":0},{"$f":"AR220*(1-EXP(-'NGER input 2'!FX218))","v":0},{"$f":"AS220*(1-EXP(-'NGER input 2'!FY218))","v":0},{"$f":"AT220*(1-EXP(-'NGER input 2'!FZ218))","v":0},{"$f":"AU220*(1-EXP(-'NGER input 2'!GA218))","v":0},{"$f":"AV220*(1-EXP(-'NGER input 2'!GB218))","v":0},{"$f":"AW220*(1-EXP(-'NGER input 2'!GC218))","v":0},{"$f":"AX220*(1-EXP(-'NGER input 2'!GD218))","v":0},{"$f":"AY220*(1-EXP(-'NGER input 2'!GE218))","v":0},{"$f":"AZ220*(1-EXP(-'NGER input 2'!GF218))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q219/'NGER results'!$N219)*BA220),0,('NGER results'!$Q219/'NGER results'!$N219)*BA220)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q219/'NGER results'!$N219)*BB220),0,('NGER results'!$Q219/'NGER results'!$N219)*BB220)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q219/'NGER results'!$N219)*BC220),0,('NGER results'!$Q219/'NGER results'!$N219)*BC220)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q219/'NGER results'!$N219)*BD220),0,('NGER results'!$Q219/'NGER results'!$N219)*BD220)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q219/'NGER results'!$N219)*BE220),0,('NGER results'!$Q219/'NGER results'!$N219)*BE220)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q219/'NGER results'!$N219)*BF220),0,('NGER results'!$Q219/'NGER results'!$N219)*BF220)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q219/'NGER results'!$N219)*BG220),0,('NGER results'!$Q219/'NGER results'!$N219)*BG220)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q219/'NGER results'!$N219)*BH220),0,('NGER results'!$Q219/'NGER results'!$N219)*BH220)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q219/'NGER results'!$N219)*BI220),0,('NGER results'!$Q219/'NGER results'!$N219)*BI220)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q219/'NGER results'!$N219)*BJ220),0,('NGER results'!$Q219/'NGER results'!$N219)*BJ220)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A220>=2016,(BA220+M220)*'NGER input 2'!$GS218*1.336*25,(BA220+M220)*'NGER input 2'!$GS218*1.336*25)","v":0},{"$f":"IF($A220>=2016,(BB220+N220)*'NGER input 2'!$GS218*1.336*25,(BB220+N220)*'NGER input 2'!$GS218*1.336*25)","v":0},{"$f":"IF($A220>=2016,(BC220+O220)*'NGER input 2'!$GS218*1.336*25,(BC220+O220)*'NGER input 2'!$GS218*1.336*25)","v":0},{"$f":"IF($A220>=2016,(BD220+P220)*'NGER input 2'!$GS218*1.336*25,(BD220+P220)*'NGER input 2'!$GS218*1.336*25)","v":0},{"$f":"IF($A220>=2016,(BE220+Q220)*'NGER input 2'!$GS218*1.336*25,(BE220+Q220)*'NGER input 2'!$GS218*1.336*25)","v":0},{"$f":"IF($A220>=2016,(BF220+R220)*'NGER input 2'!$GS218*1.336*25,(BF220+R220)*'NGER input 2'!$GS218*1.336*25)","v":0},{"$f":"IF($A220>=2016,(BG220+S220)*'NGER input 2'!$GS218*1.336*25,(BG220+S220)*'NGER input 2'!$GS218*1.336*25)","v":0},{"$f":"IF($A220>=2016,(BH220+T220)*'NGER input 2'!$GS218*1.336*25,(BH220+T220)*'NGER input 2'!$GS218*1.336*25)","v":0},{"$f":"IF($A220>=2016,(BI220+U220)*'NGER input 2'!$GS218*1.336*25,(BI220+U220)*'NGER input 2'!$GS218*1.336*25)","v":0},{"$f":"IF($A220>=2016,(BJ220+V220)*'NGER input 2'!$GS218*1.336*25,(BJ220+V220)*'NGER input 2'!$GS218*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A219","v":215},null,{"$f":"IF(OR('NGER input 2'!$A219=2013,'NGER input 2'!$A219=2014),'NGER input 2'!ES219*'NGER input 2'!FC219*'NGER input 2'!FM219*'NGER input 2'!$GQ219,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A219=2013,'NGER input 2'!$A219=2014),'NGER input 2'!ET219*'NGER input 2'!FD219*'NGER input 2'!FN219*'NGER input 2'!$GQ219,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A219=2013,'NGER input 2'!$A219=2014),'NGER input 2'!EU219*'NGER input 2'!FE219*'NGER input 2'!FO219*'NGER input 2'!$GQ219,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A219=2013,'NGER input 2'!$A219=2014),'NGER input 2'!EV219*'NGER input 2'!FF219*'NGER input 2'!FP219*'NGER input 2'!$GQ219,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A219=2013,'NGER input 2'!$A219=2014),'NGER input 2'!EW219*'NGER input 2'!FG219*'NGER input 2'!FQ219*'NGER input 2'!$GQ219,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A219=2013,'NGER input 2'!$A219=2014),'NGER input 2'!EX219*'NGER input 2'!FH219*'NGER input 2'!FR219*'NGER input 2'!$GQ219,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A219=2013,'NGER input 2'!$A219=2014),'NGER input 2'!EY219*'NGER input 2'!FI219*'NGER input 2'!FS219*'NGER input 2'!$GQ219,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A219=2013,'NGER input 2'!$A219=2014),'NGER input 2'!EZ219*'NGER input 2'!FJ219*'NGER input 2'!FT219*'NGER input 2'!$GQ219,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A219=2013,'NGER input 2'!$A219=2014),'NGER input 2'!FA219*'NGER input 2'!FK219*'NGER input 2'!FU219*'NGER input 2'!$GQ219,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A219=2013,'NGER input 2'!$A219=2014),'NGER input 2'!FB219*'NGER input 2'!FL219*'NGER input 2'!FV219*'NGER input 2'!$GQ219,0)","v":0},{"$f":"C221*(1-EXP(-'NGER input 2'!FW219*(13-'NGER input 2'!$GR219-7)/12))","v":0},{"$f":"D221*(1-EXP(-'NGER input 2'!FX219*(13-'NGER input 2'!$GR219-7)/12))","v":0},{"$f":"E221*(1-EXP(-'NGER input 2'!FY219*(13-'NGER input 2'!$GR219-7)/12))","v":0},{"$f":"F221*(1-EXP(-'NGER input 2'!FZ219*(13-'NGER input 2'!$GR219-7)/12))","v":0},{"$f":"G221*(1-EXP(-'NGER input 2'!GA219*(13-'NGER input 2'!$GR219-7)/12))","v":0},{"$f":"H221*(1-EXP(-'NGER input 2'!GB219*(13-'NGER input 2'!$GR219-7)/12))","v":0},{"$f":"I221*(1-EXP(-'NGER input 2'!GC219*(13-'NGER input 2'!$GR219-7)/12))","v":0},{"$f":"J221*(1-EXP(-'NGER input 2'!GD219*(13-'NGER input 2'!$GR219-7)/12))","v":0},{"$f":"K221*(1-EXP(-'NGER input 2'!GE219*(13-'NGER input 2'!$GR219-7)/12))","v":0},{"$f":"L221*(1-EXP(-'NGER input 2'!GF219*(13-'NGER input 2'!$GR219-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q220/'NGER results'!$N220)*M221),0,('NGER results'!$Q220/'NGER results'!$N220)*M221)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q220/'NGER results'!$N220)*N221),0,('NGER results'!$Q220/'NGER results'!$N220)*N221)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q220/'NGER results'!$N220)*O221),0,('NGER results'!$Q220/'NGER results'!$N220)*O221)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q220/'NGER results'!$N220)*P221),0,('NGER results'!$Q220/'NGER results'!$N220)*P221)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q220/'NGER results'!$N220)*Q221),0,('NGER results'!$Q220/'NGER results'!$N220)*Q221)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q220/'NGER results'!$N220)*R221),0,('NGER results'!$Q220/'NGER results'!$N220)*R221)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q220/'NGER results'!$N220)*S221),0,('NGER results'!$Q220/'NGER results'!$N220)*S221)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q220/'NGER results'!$N220)*T221),0,('NGER results'!$Q220/'NGER results'!$N220)*T221)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q220/'NGER results'!$N220)*U221),0,('NGER results'!$Q220/'NGER results'!$N220)*U221)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q220/'NGER results'!$N220)*V221),0,('NGER results'!$Q220/'NGER results'!$N220)*V221)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ221*(1-EXP(-'NGER input 2'!FW219))","v":0},{"$f":"AR221*(1-EXP(-'NGER input 2'!FX219))","v":0},{"$f":"AS221*(1-EXP(-'NGER input 2'!FY219))","v":0},{"$f":"AT221*(1-EXP(-'NGER input 2'!FZ219))","v":0},{"$f":"AU221*(1-EXP(-'NGER input 2'!GA219))","v":0},{"$f":"AV221*(1-EXP(-'NGER input 2'!GB219))","v":0},{"$f":"AW221*(1-EXP(-'NGER input 2'!GC219))","v":0},{"$f":"AX221*(1-EXP(-'NGER input 2'!GD219))","v":0},{"$f":"AY221*(1-EXP(-'NGER input 2'!GE219))","v":0},{"$f":"AZ221*(1-EXP(-'NGER input 2'!GF219))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q220/'NGER results'!$N220)*BA221),0,('NGER results'!$Q220/'NGER results'!$N220)*BA221)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q220/'NGER results'!$N220)*BB221),0,('NGER results'!$Q220/'NGER results'!$N220)*BB221)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q220/'NGER results'!$N220)*BC221),0,('NGER results'!$Q220/'NGER results'!$N220)*BC221)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q220/'NGER results'!$N220)*BD221),0,('NGER results'!$Q220/'NGER results'!$N220)*BD221)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q220/'NGER results'!$N220)*BE221),0,('NGER results'!$Q220/'NGER results'!$N220)*BE221)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q220/'NGER results'!$N220)*BF221),0,('NGER results'!$Q220/'NGER results'!$N220)*BF221)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q220/'NGER results'!$N220)*BG221),0,('NGER results'!$Q220/'NGER results'!$N220)*BG221)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q220/'NGER results'!$N220)*BH221),0,('NGER results'!$Q220/'NGER results'!$N220)*BH221)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q220/'NGER results'!$N220)*BI221),0,('NGER results'!$Q220/'NGER results'!$N220)*BI221)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q220/'NGER results'!$N220)*BJ221),0,('NGER results'!$Q220/'NGER results'!$N220)*BJ221)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A221>=2016,(BA221+M221)*'NGER input 2'!$GS219*1.336*25,(BA221+M221)*'NGER input 2'!$GS219*1.336*25)","v":0},{"$f":"IF($A221>=2016,(BB221+N221)*'NGER input 2'!$GS219*1.336*25,(BB221+N221)*'NGER input 2'!$GS219*1.336*25)","v":0},{"$f":"IF($A221>=2016,(BC221+O221)*'NGER input 2'!$GS219*1.336*25,(BC221+O221)*'NGER input 2'!$GS219*1.336*25)","v":0},{"$f":"IF($A221>=2016,(BD221+P221)*'NGER input 2'!$GS219*1.336*25,(BD221+P221)*'NGER input 2'!$GS219*1.336*25)","v":0},{"$f":"IF($A221>=2016,(BE221+Q221)*'NGER input 2'!$GS219*1.336*25,(BE221+Q221)*'NGER input 2'!$GS219*1.336*25)","v":0},{"$f":"IF($A221>=2016,(BF221+R221)*'NGER input 2'!$GS219*1.336*25,(BF221+R221)*'NGER input 2'!$GS219*1.336*25)","v":0},{"$f":"IF($A221>=2016,(BG221+S221)*'NGER input 2'!$GS219*1.336*25,(BG221+S221)*'NGER input 2'!$GS219*1.336*25)","v":0},{"$f":"IF($A221>=2016,(BH221+T221)*'NGER input 2'!$GS219*1.336*25,(BH221+T221)*'NGER input 2'!$GS219*1.336*25)","v":0},{"$f":"IF($A221>=2016,(BI221+U221)*'NGER input 2'!$GS219*1.336*25,(BI221+U221)*'NGER input 2'!$GS219*1.336*25)","v":0},{"$f":"IF($A221>=2016,(BJ221+V221)*'NGER input 2'!$GS219*1.336*25,(BJ221+V221)*'NGER input 2'!$GS219*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A220","v":216},null,{"$f":"IF(OR('NGER input 2'!$A220=2013,'NGER input 2'!$A220=2014),'NGER input 2'!ES220*'NGER input 2'!FC220*'NGER input 2'!FM220*'NGER input 2'!$GQ220,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A220=2013,'NGER input 2'!$A220=2014),'NGER input 2'!ET220*'NGER input 2'!FD220*'NGER input 2'!FN220*'NGER input 2'!$GQ220,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A220=2013,'NGER input 2'!$A220=2014),'NGER input 2'!EU220*'NGER input 2'!FE220*'NGER input 2'!FO220*'NGER input 2'!$GQ220,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A220=2013,'NGER input 2'!$A220=2014),'NGER input 2'!EV220*'NGER input 2'!FF220*'NGER input 2'!FP220*'NGER input 2'!$GQ220,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A220=2013,'NGER input 2'!$A220=2014),'NGER input 2'!EW220*'NGER input 2'!FG220*'NGER input 2'!FQ220*'NGER input 2'!$GQ220,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A220=2013,'NGER input 2'!$A220=2014),'NGER input 2'!EX220*'NGER input 2'!FH220*'NGER input 2'!FR220*'NGER input 2'!$GQ220,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A220=2013,'NGER input 2'!$A220=2014),'NGER input 2'!EY220*'NGER input 2'!FI220*'NGER input 2'!FS220*'NGER input 2'!$GQ220,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A220=2013,'NGER input 2'!$A220=2014),'NGER input 2'!EZ220*'NGER input 2'!FJ220*'NGER input 2'!FT220*'NGER input 2'!$GQ220,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A220=2013,'NGER input 2'!$A220=2014),'NGER input 2'!FA220*'NGER input 2'!FK220*'NGER input 2'!FU220*'NGER input 2'!$GQ220,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A220=2013,'NGER input 2'!$A220=2014),'NGER input 2'!FB220*'NGER input 2'!FL220*'NGER input 2'!FV220*'NGER input 2'!$GQ220,0)","v":0},{"$f":"C222*(1-EXP(-'NGER input 2'!FW220*(13-'NGER input 2'!$GR220-7)/12))","v":0},{"$f":"D222*(1-EXP(-'NGER input 2'!FX220*(13-'NGER input 2'!$GR220-7)/12))","v":0},{"$f":"E222*(1-EXP(-'NGER input 2'!FY220*(13-'NGER input 2'!$GR220-7)/12))","v":0},{"$f":"F222*(1-EXP(-'NGER input 2'!FZ220*(13-'NGER input 2'!$GR220-7)/12))","v":0},{"$f":"G222*(1-EXP(-'NGER input 2'!GA220*(13-'NGER input 2'!$GR220-7)/12))","v":0},{"$f":"H222*(1-EXP(-'NGER input 2'!GB220*(13-'NGER input 2'!$GR220-7)/12))","v":0},{"$f":"I222*(1-EXP(-'NGER input 2'!GC220*(13-'NGER input 2'!$GR220-7)/12))","v":0},{"$f":"J222*(1-EXP(-'NGER input 2'!GD220*(13-'NGER input 2'!$GR220-7)/12))","v":0},{"$f":"K222*(1-EXP(-'NGER input 2'!GE220*(13-'NGER input 2'!$GR220-7)/12))","v":0},{"$f":"L222*(1-EXP(-'NGER input 2'!GF220*(13-'NGER input 2'!$GR220-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q221/'NGER results'!$N221)*M222),0,('NGER results'!$Q221/'NGER results'!$N221)*M222)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q221/'NGER results'!$N221)*N222),0,('NGER results'!$Q221/'NGER results'!$N221)*N222)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q221/'NGER results'!$N221)*O222),0,('NGER results'!$Q221/'NGER results'!$N221)*O222)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q221/'NGER results'!$N221)*P222),0,('NGER results'!$Q221/'NGER results'!$N221)*P222)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q221/'NGER results'!$N221)*Q222),0,('NGER results'!$Q221/'NGER results'!$N221)*Q222)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q221/'NGER results'!$N221)*R222),0,('NGER results'!$Q221/'NGER results'!$N221)*R222)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q221/'NGER results'!$N221)*S222),0,('NGER results'!$Q221/'NGER results'!$N221)*S222)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q221/'NGER results'!$N221)*T222),0,('NGER results'!$Q221/'NGER results'!$N221)*T222)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q221/'NGER results'!$N221)*U222),0,('NGER results'!$Q221/'NGER results'!$N221)*U222)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q221/'NGER results'!$N221)*V222),0,('NGER results'!$Q221/'NGER results'!$N221)*V222)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ222*(1-EXP(-'NGER input 2'!FW220))","v":0},{"$f":"AR222*(1-EXP(-'NGER input 2'!FX220))","v":0},{"$f":"AS222*(1-EXP(-'NGER input 2'!FY220))","v":0},{"$f":"AT222*(1-EXP(-'NGER input 2'!FZ220))","v":0},{"$f":"AU222*(1-EXP(-'NGER input 2'!GA220))","v":0},{"$f":"AV222*(1-EXP(-'NGER input 2'!GB220))","v":0},{"$f":"AW222*(1-EXP(-'NGER input 2'!GC220))","v":0},{"$f":"AX222*(1-EXP(-'NGER input 2'!GD220))","v":0},{"$f":"AY222*(1-EXP(-'NGER input 2'!GE220))","v":0},{"$f":"AZ222*(1-EXP(-'NGER input 2'!GF220))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q221/'NGER results'!$N221)*BA222),0,('NGER results'!$Q221/'NGER results'!$N221)*BA222)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q221/'NGER results'!$N221)*BB222),0,('NGER results'!$Q221/'NGER results'!$N221)*BB222)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q221/'NGER results'!$N221)*BC222),0,('NGER results'!$Q221/'NGER results'!$N221)*BC222)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q221/'NGER results'!$N221)*BD222),0,('NGER results'!$Q221/'NGER results'!$N221)*BD222)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q221/'NGER results'!$N221)*BE222),0,('NGER results'!$Q221/'NGER results'!$N221)*BE222)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q221/'NGER results'!$N221)*BF222),0,('NGER results'!$Q221/'NGER results'!$N221)*BF222)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q221/'NGER results'!$N221)*BG222),0,('NGER results'!$Q221/'NGER results'!$N221)*BG222)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q221/'NGER results'!$N221)*BH222),0,('NGER results'!$Q221/'NGER results'!$N221)*BH222)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q221/'NGER results'!$N221)*BI222),0,('NGER results'!$Q221/'NGER results'!$N221)*BI222)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q221/'NGER results'!$N221)*BJ222),0,('NGER results'!$Q221/'NGER results'!$N221)*BJ222)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A222>=2016,(BA222+M222)*'NGER input 2'!$GS220*1.336*25,(BA222+M222)*'NGER input 2'!$GS220*1.336*25)","v":0},{"$f":"IF($A222>=2016,(BB222+N222)*'NGER input 2'!$GS220*1.336*25,(BB222+N222)*'NGER input 2'!$GS220*1.336*25)","v":0},{"$f":"IF($A222>=2016,(BC222+O222)*'NGER input 2'!$GS220*1.336*25,(BC222+O222)*'NGER input 2'!$GS220*1.336*25)","v":0},{"$f":"IF($A222>=2016,(BD222+P222)*'NGER input 2'!$GS220*1.336*25,(BD222+P222)*'NGER input 2'!$GS220*1.336*25)","v":0},{"$f":"IF($A222>=2016,(BE222+Q222)*'NGER input 2'!$GS220*1.336*25,(BE222+Q222)*'NGER input 2'!$GS220*1.336*25)","v":0},{"$f":"IF($A222>=2016,(BF222+R222)*'NGER input 2'!$GS220*1.336*25,(BF222+R222)*'NGER input 2'!$GS220*1.336*25)","v":0},{"$f":"IF($A222>=2016,(BG222+S222)*'NGER input 2'!$GS220*1.336*25,(BG222+S222)*'NGER input 2'!$GS220*1.336*25)","v":0},{"$f":"IF($A222>=2016,(BH222+T222)*'NGER input 2'!$GS220*1.336*25,(BH222+T222)*'NGER input 2'!$GS220*1.336*25)","v":0},{"$f":"IF($A222>=2016,(BI222+U222)*'NGER input 2'!$GS220*1.336*25,(BI222+U222)*'NGER input 2'!$GS220*1.336*25)","v":0},{"$f":"IF($A222>=2016,(BJ222+V222)*'NGER input 2'!$GS220*1.336*25,(BJ222+V222)*'NGER input 2'!$GS220*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A221","v":217},null,{"$f":"IF(OR('NGER input 2'!$A221=2013,'NGER input 2'!$A221=2014),'NGER input 2'!ES221*'NGER input 2'!FC221*'NGER input 2'!FM221*'NGER input 2'!$GQ221,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A221=2013,'NGER input 2'!$A221=2014),'NGER input 2'!ET221*'NGER input 2'!FD221*'NGER input 2'!FN221*'NGER input 2'!$GQ221,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A221=2013,'NGER input 2'!$A221=2014),'NGER input 2'!EU221*'NGER input 2'!FE221*'NGER input 2'!FO221*'NGER input 2'!$GQ221,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A221=2013,'NGER input 2'!$A221=2014),'NGER input 2'!EV221*'NGER input 2'!FF221*'NGER input 2'!FP221*'NGER input 2'!$GQ221,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A221=2013,'NGER input 2'!$A221=2014),'NGER input 2'!EW221*'NGER input 2'!FG221*'NGER input 2'!FQ221*'NGER input 2'!$GQ221,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A221=2013,'NGER input 2'!$A221=2014),'NGER input 2'!EX221*'NGER input 2'!FH221*'NGER input 2'!FR221*'NGER input 2'!$GQ221,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A221=2013,'NGER input 2'!$A221=2014),'NGER input 2'!EY221*'NGER input 2'!FI221*'NGER input 2'!FS221*'NGER input 2'!$GQ221,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A221=2013,'NGER input 2'!$A221=2014),'NGER input 2'!EZ221*'NGER input 2'!FJ221*'NGER input 2'!FT221*'NGER input 2'!$GQ221,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A221=2013,'NGER input 2'!$A221=2014),'NGER input 2'!FA221*'NGER input 2'!FK221*'NGER input 2'!FU221*'NGER input 2'!$GQ221,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A221=2013,'NGER input 2'!$A221=2014),'NGER input 2'!FB221*'NGER input 2'!FL221*'NGER input 2'!FV221*'NGER input 2'!$GQ221,0)","v":0},{"$f":"C223*(1-EXP(-'NGER input 2'!FW221*(13-'NGER input 2'!$GR221-7)/12))","v":0},{"$f":"D223*(1-EXP(-'NGER input 2'!FX221*(13-'NGER input 2'!$GR221-7)/12))","v":0},{"$f":"E223*(1-EXP(-'NGER input 2'!FY221*(13-'NGER input 2'!$GR221-7)/12))","v":0},{"$f":"F223*(1-EXP(-'NGER input 2'!FZ221*(13-'NGER input 2'!$GR221-7)/12))","v":0},{"$f":"G223*(1-EXP(-'NGER input 2'!GA221*(13-'NGER input 2'!$GR221-7)/12))","v":0},{"$f":"H223*(1-EXP(-'NGER input 2'!GB221*(13-'NGER input 2'!$GR221-7)/12))","v":0},{"$f":"I223*(1-EXP(-'NGER input 2'!GC221*(13-'NGER input 2'!$GR221-7)/12))","v":0},{"$f":"J223*(1-EXP(-'NGER input 2'!GD221*(13-'NGER input 2'!$GR221-7)/12))","v":0},{"$f":"K223*(1-EXP(-'NGER input 2'!GE221*(13-'NGER input 2'!$GR221-7)/12))","v":0},{"$f":"L223*(1-EXP(-'NGER input 2'!GF221*(13-'NGER input 2'!$GR221-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q222/'NGER results'!$N222)*M223),0,('NGER results'!$Q222/'NGER results'!$N222)*M223)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q222/'NGER results'!$N222)*N223),0,('NGER results'!$Q222/'NGER results'!$N222)*N223)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q222/'NGER results'!$N222)*O223),0,('NGER results'!$Q222/'NGER results'!$N222)*O223)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q222/'NGER results'!$N222)*P223),0,('NGER results'!$Q222/'NGER results'!$N222)*P223)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q222/'NGER results'!$N222)*Q223),0,('NGER results'!$Q222/'NGER results'!$N222)*Q223)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q222/'NGER results'!$N222)*R223),0,('NGER results'!$Q222/'NGER results'!$N222)*R223)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q222/'NGER results'!$N222)*S223),0,('NGER results'!$Q222/'NGER results'!$N222)*S223)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q222/'NGER results'!$N222)*T223),0,('NGER results'!$Q222/'NGER results'!$N222)*T223)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q222/'NGER results'!$N222)*U223),0,('NGER results'!$Q222/'NGER results'!$N222)*U223)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q222/'NGER results'!$N222)*V223),0,('NGER results'!$Q222/'NGER results'!$N222)*V223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ223*(1-EXP(-'NGER input 2'!FW221))","v":0},{"$f":"AR223*(1-EXP(-'NGER input 2'!FX221))","v":0},{"$f":"AS223*(1-EXP(-'NGER input 2'!FY221))","v":0},{"$f":"AT223*(1-EXP(-'NGER input 2'!FZ221))","v":0},{"$f":"AU223*(1-EXP(-'NGER input 2'!GA221))","v":0},{"$f":"AV223*(1-EXP(-'NGER input 2'!GB221))","v":0},{"$f":"AW223*(1-EXP(-'NGER input 2'!GC221))","v":0},{"$f":"AX223*(1-EXP(-'NGER input 2'!GD221))","v":0},{"$f":"AY223*(1-EXP(-'NGER input 2'!GE221))","v":0},{"$f":"AZ223*(1-EXP(-'NGER input 2'!GF221))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q222/'NGER results'!$N222)*BA223),0,('NGER results'!$Q222/'NGER results'!$N222)*BA223)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q222/'NGER results'!$N222)*BB223),0,('NGER results'!$Q222/'NGER results'!$N222)*BB223)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q222/'NGER results'!$N222)*BC223),0,('NGER results'!$Q222/'NGER results'!$N222)*BC223)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q222/'NGER results'!$N222)*BD223),0,('NGER results'!$Q222/'NGER results'!$N222)*BD223)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q222/'NGER results'!$N222)*BE223),0,('NGER results'!$Q222/'NGER results'!$N222)*BE223)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q222/'NGER results'!$N222)*BF223),0,('NGER results'!$Q222/'NGER results'!$N222)*BF223)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q222/'NGER results'!$N222)*BG223),0,('NGER results'!$Q222/'NGER results'!$N222)*BG223)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q222/'NGER results'!$N222)*BH223),0,('NGER results'!$Q222/'NGER results'!$N222)*BH223)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q222/'NGER results'!$N222)*BI223),0,('NGER results'!$Q222/'NGER results'!$N222)*BI223)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q222/'NGER results'!$N222)*BJ223),0,('NGER results'!$Q222/'NGER results'!$N222)*BJ223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A223>=2016,(BA223+M223)*'NGER input 2'!$GS221*1.336*25,(BA223+M223)*'NGER input 2'!$GS221*1.336*25)","v":0},{"$f":"IF($A223>=2016,(BB223+N223)*'NGER input 2'!$GS221*1.336*25,(BB223+N223)*'NGER input 2'!$GS221*1.336*25)","v":0},{"$f":"IF($A223>=2016,(BC223+O223)*'NGER input 2'!$GS221*1.336*25,(BC223+O223)*'NGER input 2'!$GS221*1.336*25)","v":0},{"$f":"IF($A223>=2016,(BD223+P223)*'NGER input 2'!$GS221*1.336*25,(BD223+P223)*'NGER input 2'!$GS221*1.336*25)","v":0},{"$f":"IF($A223>=2016,(BE223+Q223)*'NGER input 2'!$GS221*1.336*25,(BE223+Q223)*'NGER input 2'!$GS221*1.336*25)","v":0},{"$f":"IF($A223>=2016,(BF223+R223)*'NGER input 2'!$GS221*1.336*25,(BF223+R223)*'NGER input 2'!$GS221*1.336*25)","v":0},{"$f":"IF($A223>=2016,(BG223+S223)*'NGER input 2'!$GS221*1.336*25,(BG223+S223)*'NGER input 2'!$GS221*1.336*25)","v":0},{"$f":"IF($A223>=2016,(BH223+T223)*'NGER input 2'!$GS221*1.336*25,(BH223+T223)*'NGER input 2'!$GS221*1.336*25)","v":0},{"$f":"IF($A223>=2016,(BI223+U223)*'NGER input 2'!$GS221*1.336*25,(BI223+U223)*'NGER input 2'!$GS221*1.336*25)","v":0},{"$f":"IF($A223>=2016,(BJ223+V223)*'NGER input 2'!$GS221*1.336*25,(BJ223+V223)*'NGER input 2'!$GS221*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A222","v":218},null,{"$f":"IF(OR('NGER input 2'!$A222=2013,'NGER input 2'!$A222=2014),'NGER input 2'!ES222*'NGER input 2'!FC222*'NGER input 2'!FM222*'NGER input 2'!$GQ222,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A222=2013,'NGER input 2'!$A222=2014),'NGER input 2'!ET222*'NGER input 2'!FD222*'NGER input 2'!FN222*'NGER input 2'!$GQ222,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A222=2013,'NGER input 2'!$A222=2014),'NGER input 2'!EU222*'NGER input 2'!FE222*'NGER input 2'!FO222*'NGER input 2'!$GQ222,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A222=2013,'NGER input 2'!$A222=2014),'NGER input 2'!EV222*'NGER input 2'!FF222*'NGER input 2'!FP222*'NGER input 2'!$GQ222,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A222=2013,'NGER input 2'!$A222=2014),'NGER input 2'!EW222*'NGER input 2'!FG222*'NGER input 2'!FQ222*'NGER input 2'!$GQ222,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A222=2013,'NGER input 2'!$A222=2014),'NGER input 2'!EX222*'NGER input 2'!FH222*'NGER input 2'!FR222*'NGER input 2'!$GQ222,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A222=2013,'NGER input 2'!$A222=2014),'NGER input 2'!EY222*'NGER input 2'!FI222*'NGER input 2'!FS222*'NGER input 2'!$GQ222,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A222=2013,'NGER input 2'!$A222=2014),'NGER input 2'!EZ222*'NGER input 2'!FJ222*'NGER input 2'!FT222*'NGER input 2'!$GQ222,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A222=2013,'NGER input 2'!$A222=2014),'NGER input 2'!FA222*'NGER input 2'!FK222*'NGER input 2'!FU222*'NGER input 2'!$GQ222,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A222=2013,'NGER input 2'!$A222=2014),'NGER input 2'!FB222*'NGER input 2'!FL222*'NGER input 2'!FV222*'NGER input 2'!$GQ222,0)","v":0},{"$f":"C224*(1-EXP(-'NGER input 2'!FW222*(13-'NGER input 2'!$GR222-7)/12))","v":0},{"$f":"D224*(1-EXP(-'NGER input 2'!FX222*(13-'NGER input 2'!$GR222-7)/12))","v":0},{"$f":"E224*(1-EXP(-'NGER input 2'!FY222*(13-'NGER input 2'!$GR222-7)/12))","v":0},{"$f":"F224*(1-EXP(-'NGER input 2'!FZ222*(13-'NGER input 2'!$GR222-7)/12))","v":0},{"$f":"G224*(1-EXP(-'NGER input 2'!GA222*(13-'NGER input 2'!$GR222-7)/12))","v":0},{"$f":"H224*(1-EXP(-'NGER input 2'!GB222*(13-'NGER input 2'!$GR222-7)/12))","v":0},{"$f":"I224*(1-EXP(-'NGER input 2'!GC222*(13-'NGER input 2'!$GR222-7)/12))","v":0},{"$f":"J224*(1-EXP(-'NGER input 2'!GD222*(13-'NGER input 2'!$GR222-7)/12))","v":0},{"$f":"K224*(1-EXP(-'NGER input 2'!GE222*(13-'NGER input 2'!$GR222-7)/12))","v":0},{"$f":"L224*(1-EXP(-'NGER input 2'!GF222*(13-'NGER input 2'!$GR222-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q223/'NGER results'!$N223)*M224),0,('NGER results'!$Q223/'NGER results'!$N223)*M224)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q223/'NGER results'!$N223)*N224),0,('NGER results'!$Q223/'NGER results'!$N223)*N224)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q223/'NGER results'!$N223)*O224),0,('NGER results'!$Q223/'NGER results'!$N223)*O224)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q223/'NGER results'!$N223)*P224),0,('NGER results'!$Q223/'NGER results'!$N223)*P224)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q223/'NGER results'!$N223)*Q224),0,('NGER results'!$Q223/'NGER results'!$N223)*Q224)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q223/'NGER results'!$N223)*R224),0,('NGER results'!$Q223/'NGER results'!$N223)*R224)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q223/'NGER results'!$N223)*S224),0,('NGER results'!$Q223/'NGER results'!$N223)*S224)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q223/'NGER results'!$N223)*T224),0,('NGER results'!$Q223/'NGER results'!$N223)*T224)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q223/'NGER results'!$N223)*U224),0,('NGER results'!$Q223/'NGER results'!$N223)*U224)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q223/'NGER results'!$N223)*V224),0,('NGER results'!$Q223/'NGER results'!$N223)*V224)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ224*(1-EXP(-'NGER input 2'!FW222))","v":0},{"$f":"AR224*(1-EXP(-'NGER input 2'!FX222))","v":0},{"$f":"AS224*(1-EXP(-'NGER input 2'!FY222))","v":0},{"$f":"AT224*(1-EXP(-'NGER input 2'!FZ222))","v":0},{"$f":"AU224*(1-EXP(-'NGER input 2'!GA222))","v":0},{"$f":"AV224*(1-EXP(-'NGER input 2'!GB222))","v":0},{"$f":"AW224*(1-EXP(-'NGER input 2'!GC222))","v":0},{"$f":"AX224*(1-EXP(-'NGER input 2'!GD222))","v":0},{"$f":"AY224*(1-EXP(-'NGER input 2'!GE222))","v":0},{"$f":"AZ224*(1-EXP(-'NGER input 2'!GF222))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q223/'NGER results'!$N223)*BA224),0,('NGER results'!$Q223/'NGER results'!$N223)*BA224)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q223/'NGER results'!$N223)*BB224),0,('NGER results'!$Q223/'NGER results'!$N223)*BB224)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q223/'NGER results'!$N223)*BC224),0,('NGER results'!$Q223/'NGER results'!$N223)*BC224)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q223/'NGER results'!$N223)*BD224),0,('NGER results'!$Q223/'NGER results'!$N223)*BD224)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q223/'NGER results'!$N223)*BE224),0,('NGER results'!$Q223/'NGER results'!$N223)*BE224)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q223/'NGER results'!$N223)*BF224),0,('NGER results'!$Q223/'NGER results'!$N223)*BF224)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q223/'NGER results'!$N223)*BG224),0,('NGER results'!$Q223/'NGER results'!$N223)*BG224)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q223/'NGER results'!$N223)*BH224),0,('NGER results'!$Q223/'NGER results'!$N223)*BH224)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q223/'NGER results'!$N223)*BI224),0,('NGER results'!$Q223/'NGER results'!$N223)*BI224)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q223/'NGER results'!$N223)*BJ224),0,('NGER results'!$Q223/'NGER results'!$N223)*BJ224)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A224>=2016,(BA224+M224)*'NGER input 2'!$GS222*1.336*25,(BA224+M224)*'NGER input 2'!$GS222*1.336*25)","v":0},{"$f":"IF($A224>=2016,(BB224+N224)*'NGER input 2'!$GS222*1.336*25,(BB224+N224)*'NGER input 2'!$GS222*1.336*25)","v":0},{"$f":"IF($A224>=2016,(BC224+O224)*'NGER input 2'!$GS222*1.336*25,(BC224+O224)*'NGER input 2'!$GS222*1.336*25)","v":0},{"$f":"IF($A224>=2016,(BD224+P224)*'NGER input 2'!$GS222*1.336*25,(BD224+P224)*'NGER input 2'!$GS222*1.336*25)","v":0},{"$f":"IF($A224>=2016,(BE224+Q224)*'NGER input 2'!$GS222*1.336*25,(BE224+Q224)*'NGER input 2'!$GS222*1.336*25)","v":0},{"$f":"IF($A224>=2016,(BF224+R224)*'NGER input 2'!$GS222*1.336*25,(BF224+R224)*'NGER input 2'!$GS222*1.336*25)","v":0},{"$f":"IF($A224>=2016,(BG224+S224)*'NGER input 2'!$GS222*1.336*25,(BG224+S224)*'NGER input 2'!$GS222*1.336*25)","v":0},{"$f":"IF($A224>=2016,(BH224+T224)*'NGER input 2'!$GS222*1.336*25,(BH224+T224)*'NGER input 2'!$GS222*1.336*25)","v":0},{"$f":"IF($A224>=2016,(BI224+U224)*'NGER input 2'!$GS222*1.336*25,(BI224+U224)*'NGER input 2'!$GS222*1.336*25)","v":0},{"$f":"IF($A224>=2016,(BJ224+V224)*'NGER input 2'!$GS222*1.336*25,(BJ224+V224)*'NGER input 2'!$GS222*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A223","v":219},null,{"$f":"IF(OR('NGER input 2'!$A223=2013,'NGER input 2'!$A223=2014),'NGER input 2'!ES223*'NGER input 2'!FC223*'NGER input 2'!FM223*'NGER input 2'!$GQ223,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A223=2013,'NGER input 2'!$A223=2014),'NGER input 2'!ET223*'NGER input 2'!FD223*'NGER input 2'!FN223*'NGER input 2'!$GQ223,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A223=2013,'NGER input 2'!$A223=2014),'NGER input 2'!EU223*'NGER input 2'!FE223*'NGER input 2'!FO223*'NGER input 2'!$GQ223,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A223=2013,'NGER input 2'!$A223=2014),'NGER input 2'!EV223*'NGER input 2'!FF223*'NGER input 2'!FP223*'NGER input 2'!$GQ223,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A223=2013,'NGER input 2'!$A223=2014),'NGER input 2'!EW223*'NGER input 2'!FG223*'NGER input 2'!FQ223*'NGER input 2'!$GQ223,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A223=2013,'NGER input 2'!$A223=2014),'NGER input 2'!EX223*'NGER input 2'!FH223*'NGER input 2'!FR223*'NGER input 2'!$GQ223,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A223=2013,'NGER input 2'!$A223=2014),'NGER input 2'!EY223*'NGER input 2'!FI223*'NGER input 2'!FS223*'NGER input 2'!$GQ223,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A223=2013,'NGER input 2'!$A223=2014),'NGER input 2'!EZ223*'NGER input 2'!FJ223*'NGER input 2'!FT223*'NGER input 2'!$GQ223,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A223=2013,'NGER input 2'!$A223=2014),'NGER input 2'!FA223*'NGER input 2'!FK223*'NGER input 2'!FU223*'NGER input 2'!$GQ223,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A223=2013,'NGER input 2'!$A223=2014),'NGER input 2'!FB223*'NGER input 2'!FL223*'NGER input 2'!FV223*'NGER input 2'!$GQ223,0)","v":0},{"$f":"C225*(1-EXP(-'NGER input 2'!FW223*(13-'NGER input 2'!$GR223-7)/12))","v":0},{"$f":"D225*(1-EXP(-'NGER input 2'!FX223*(13-'NGER input 2'!$GR223-7)/12))","v":0},{"$f":"E225*(1-EXP(-'NGER input 2'!FY223*(13-'NGER input 2'!$GR223-7)/12))","v":0},{"$f":"F225*(1-EXP(-'NGER input 2'!FZ223*(13-'NGER input 2'!$GR223-7)/12))","v":0},{"$f":"G225*(1-EXP(-'NGER input 2'!GA223*(13-'NGER input 2'!$GR223-7)/12))","v":0},{"$f":"H225*(1-EXP(-'NGER input 2'!GB223*(13-'NGER input 2'!$GR223-7)/12))","v":0},{"$f":"I225*(1-EXP(-'NGER input 2'!GC223*(13-'NGER input 2'!$GR223-7)/12))","v":0},{"$f":"J225*(1-EXP(-'NGER input 2'!GD223*(13-'NGER input 2'!$GR223-7)/12))","v":0},{"$f":"K225*(1-EXP(-'NGER input 2'!GE223*(13-'NGER input 2'!$GR223-7)/12))","v":0},{"$f":"L225*(1-EXP(-'NGER input 2'!GF223*(13-'NGER input 2'!$GR223-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q224/'NGER results'!$N224)*M225),0,('NGER results'!$Q224/'NGER results'!$N224)*M225)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q224/'NGER results'!$N224)*N225),0,('NGER results'!$Q224/'NGER results'!$N224)*N225)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q224/'NGER results'!$N224)*O225),0,('NGER results'!$Q224/'NGER results'!$N224)*O225)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q224/'NGER results'!$N224)*P225),0,('NGER results'!$Q224/'NGER results'!$N224)*P225)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q224/'NGER results'!$N224)*Q225),0,('NGER results'!$Q224/'NGER results'!$N224)*Q225)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q224/'NGER results'!$N224)*R225),0,('NGER results'!$Q224/'NGER results'!$N224)*R225)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q224/'NGER results'!$N224)*S225),0,('NGER results'!$Q224/'NGER results'!$N224)*S225)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q224/'NGER results'!$N224)*T225),0,('NGER results'!$Q224/'NGER results'!$N224)*T225)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q224/'NGER results'!$N224)*U225),0,('NGER results'!$Q224/'NGER results'!$N224)*U225)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q224/'NGER results'!$N224)*V225),0,('NGER results'!$Q224/'NGER results'!$N224)*V225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ225*(1-EXP(-'NGER input 2'!FW223))","v":0},{"$f":"AR225*(1-EXP(-'NGER input 2'!FX223))","v":0},{"$f":"AS225*(1-EXP(-'NGER input 2'!FY223))","v":0},{"$f":"AT225*(1-EXP(-'NGER input 2'!FZ223))","v":0},{"$f":"AU225*(1-EXP(-'NGER input 2'!GA223))","v":0},{"$f":"AV225*(1-EXP(-'NGER input 2'!GB223))","v":0},{"$f":"AW225*(1-EXP(-'NGER input 2'!GC223))","v":0},{"$f":"AX225*(1-EXP(-'NGER input 2'!GD223))","v":0},{"$f":"AY225*(1-EXP(-'NGER input 2'!GE223))","v":0},{"$f":"AZ225*(1-EXP(-'NGER input 2'!GF223))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q224/'NGER results'!$N224)*BA225),0,('NGER results'!$Q224/'NGER results'!$N224)*BA225)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q224/'NGER results'!$N224)*BB225),0,('NGER results'!$Q224/'NGER results'!$N224)*BB225)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q224/'NGER results'!$N224)*BC225),0,('NGER results'!$Q224/'NGER results'!$N224)*BC225)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q224/'NGER results'!$N224)*BD225),0,('NGER results'!$Q224/'NGER results'!$N224)*BD225)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q224/'NGER results'!$N224)*BE225),0,('NGER results'!$Q224/'NGER results'!$N224)*BE225)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q224/'NGER results'!$N224)*BF225),0,('NGER results'!$Q224/'NGER results'!$N224)*BF225)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q224/'NGER results'!$N224)*BG225),0,('NGER results'!$Q224/'NGER results'!$N224)*BG225)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q224/'NGER results'!$N224)*BH225),0,('NGER results'!$Q224/'NGER results'!$N224)*BH225)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q224/'NGER results'!$N224)*BI225),0,('NGER results'!$Q224/'NGER results'!$N224)*BI225)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q224/'NGER results'!$N224)*BJ225),0,('NGER results'!$Q224/'NGER results'!$N224)*BJ225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A225>=2016,(BA225+M225)*'NGER input 2'!$GS223*1.336*25,(BA225+M225)*'NGER input 2'!$GS223*1.336*25)","v":0},{"$f":"IF($A225>=2016,(BB225+N225)*'NGER input 2'!$GS223*1.336*25,(BB225+N225)*'NGER input 2'!$GS223*1.336*25)","v":0},{"$f":"IF($A225>=2016,(BC225+O225)*'NGER input 2'!$GS223*1.336*25,(BC225+O225)*'NGER input 2'!$GS223*1.336*25)","v":0},{"$f":"IF($A225>=2016,(BD225+P225)*'NGER input 2'!$GS223*1.336*25,(BD225+P225)*'NGER input 2'!$GS223*1.336*25)","v":0},{"$f":"IF($A225>=2016,(BE225+Q225)*'NGER input 2'!$GS223*1.336*25,(BE225+Q225)*'NGER input 2'!$GS223*1.336*25)","v":0},{"$f":"IF($A225>=2016,(BF225+R225)*'NGER input 2'!$GS223*1.336*25,(BF225+R225)*'NGER input 2'!$GS223*1.336*25)","v":0},{"$f":"IF($A225>=2016,(BG225+S225)*'NGER input 2'!$GS223*1.336*25,(BG225+S225)*'NGER input 2'!$GS223*1.336*25)","v":0},{"$f":"IF($A225>=2016,(BH225+T225)*'NGER input 2'!$GS223*1.336*25,(BH225+T225)*'NGER input 2'!$GS223*1.336*25)","v":0},{"$f":"IF($A225>=2016,(BI225+U225)*'NGER input 2'!$GS223*1.336*25,(BI225+U225)*'NGER input 2'!$GS223*1.336*25)","v":0},{"$f":"IF($A225>=2016,(BJ225+V225)*'NGER input 2'!$GS223*1.336*25,(BJ225+V225)*'NGER input 2'!$GS223*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A224","v":220},null,{"$f":"IF(OR('NGER input 2'!$A224=2013,'NGER input 2'!$A224=2014),'NGER input 2'!ES224*'NGER input 2'!FC224*'NGER input 2'!FM224*'NGER input 2'!$GQ224,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A224=2013,'NGER input 2'!$A224=2014),'NGER input 2'!ET224*'NGER input 2'!FD224*'NGER input 2'!FN224*'NGER input 2'!$GQ224,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A224=2013,'NGER input 2'!$A224=2014),'NGER input 2'!EU224*'NGER input 2'!FE224*'NGER input 2'!FO224*'NGER input 2'!$GQ224,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A224=2013,'NGER input 2'!$A224=2014),'NGER input 2'!EV224*'NGER input 2'!FF224*'NGER input 2'!FP224*'NGER input 2'!$GQ224,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A224=2013,'NGER input 2'!$A224=2014),'NGER input 2'!EW224*'NGER input 2'!FG224*'NGER input 2'!FQ224*'NGER input 2'!$GQ224,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A224=2013,'NGER input 2'!$A224=2014),'NGER input 2'!EX224*'NGER input 2'!FH224*'NGER input 2'!FR224*'NGER input 2'!$GQ224,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A224=2013,'NGER input 2'!$A224=2014),'NGER input 2'!EY224*'NGER input 2'!FI224*'NGER input 2'!FS224*'NGER input 2'!$GQ224,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A224=2013,'NGER input 2'!$A224=2014),'NGER input 2'!EZ224*'NGER input 2'!FJ224*'NGER input 2'!FT224*'NGER input 2'!$GQ224,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A224=2013,'NGER input 2'!$A224=2014),'NGER input 2'!FA224*'NGER input 2'!FK224*'NGER input 2'!FU224*'NGER input 2'!$GQ224,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A224=2013,'NGER input 2'!$A224=2014),'NGER input 2'!FB224*'NGER input 2'!FL224*'NGER input 2'!FV224*'NGER input 2'!$GQ224,0)","v":0},{"$f":"C226*(1-EXP(-'NGER input 2'!FW224*(13-'NGER input 2'!$GR224-7)/12))","v":0},{"$f":"D226*(1-EXP(-'NGER input 2'!FX224*(13-'NGER input 2'!$GR224-7)/12))","v":0},{"$f":"E226*(1-EXP(-'NGER input 2'!FY224*(13-'NGER input 2'!$GR224-7)/12))","v":0},{"$f":"F226*(1-EXP(-'NGER input 2'!FZ224*(13-'NGER input 2'!$GR224-7)/12))","v":0},{"$f":"G226*(1-EXP(-'NGER input 2'!GA224*(13-'NGER input 2'!$GR224-7)/12))","v":0},{"$f":"H226*(1-EXP(-'NGER input 2'!GB224*(13-'NGER input 2'!$GR224-7)/12))","v":0},{"$f":"I226*(1-EXP(-'NGER input 2'!GC224*(13-'NGER input 2'!$GR224-7)/12))","v":0},{"$f":"J226*(1-EXP(-'NGER input 2'!GD224*(13-'NGER input 2'!$GR224-7)/12))","v":0},{"$f":"K226*(1-EXP(-'NGER input 2'!GE224*(13-'NGER input 2'!$GR224-7)/12))","v":0},{"$f":"L226*(1-EXP(-'NGER input 2'!GF224*(13-'NGER input 2'!$GR224-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q225/'NGER results'!$N225)*M226),0,('NGER results'!$Q225/'NGER results'!$N225)*M226)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q225/'NGER results'!$N225)*N226),0,('NGER results'!$Q225/'NGER results'!$N225)*N226)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q225/'NGER results'!$N225)*O226),0,('NGER results'!$Q225/'NGER results'!$N225)*O226)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q225/'NGER results'!$N225)*P226),0,('NGER results'!$Q225/'NGER results'!$N225)*P226)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q225/'NGER results'!$N225)*Q226),0,('NGER results'!$Q225/'NGER results'!$N225)*Q226)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q225/'NGER results'!$N225)*R226),0,('NGER results'!$Q225/'NGER results'!$N225)*R226)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q225/'NGER results'!$N225)*S226),0,('NGER results'!$Q225/'NGER results'!$N225)*S226)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q225/'NGER results'!$N225)*T226),0,('NGER results'!$Q225/'NGER results'!$N225)*T226)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q225/'NGER results'!$N225)*U226),0,('NGER results'!$Q225/'NGER results'!$N225)*U226)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q225/'NGER results'!$N225)*V226),0,('NGER results'!$Q225/'NGER results'!$N225)*V226)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ226*(1-EXP(-'NGER input 2'!FW224))","v":0},{"$f":"AR226*(1-EXP(-'NGER input 2'!FX224))","v":0},{"$f":"AS226*(1-EXP(-'NGER input 2'!FY224))","v":0},{"$f":"AT226*(1-EXP(-'NGER input 2'!FZ224))","v":0},{"$f":"AU226*(1-EXP(-'NGER input 2'!GA224))","v":0},{"$f":"AV226*(1-EXP(-'NGER input 2'!GB224))","v":0},{"$f":"AW226*(1-EXP(-'NGER input 2'!GC224))","v":0},{"$f":"AX226*(1-EXP(-'NGER input 2'!GD224))","v":0},{"$f":"AY226*(1-EXP(-'NGER input 2'!GE224))","v":0},{"$f":"AZ226*(1-EXP(-'NGER input 2'!GF224))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q225/'NGER results'!$N225)*BA226),0,('NGER results'!$Q225/'NGER results'!$N225)*BA226)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q225/'NGER results'!$N225)*BB226),0,('NGER results'!$Q225/'NGER results'!$N225)*BB226)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q225/'NGER results'!$N225)*BC226),0,('NGER results'!$Q225/'NGER results'!$N225)*BC226)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q225/'NGER results'!$N225)*BD226),0,('NGER results'!$Q225/'NGER results'!$N225)*BD226)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q225/'NGER results'!$N225)*BE226),0,('NGER results'!$Q225/'NGER results'!$N225)*BE226)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q225/'NGER results'!$N225)*BF226),0,('NGER results'!$Q225/'NGER results'!$N225)*BF226)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q225/'NGER results'!$N225)*BG226),0,('NGER results'!$Q225/'NGER results'!$N225)*BG226)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q225/'NGER results'!$N225)*BH226),0,('NGER results'!$Q225/'NGER results'!$N225)*BH226)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q225/'NGER results'!$N225)*BI226),0,('NGER results'!$Q225/'NGER results'!$N225)*BI226)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q225/'NGER results'!$N225)*BJ226),0,('NGER results'!$Q225/'NGER results'!$N225)*BJ226)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A226>=2016,(BA226+M226)*'NGER input 2'!$GS224*1.336*25,(BA226+M226)*'NGER input 2'!$GS224*1.336*25)","v":0},{"$f":"IF($A226>=2016,(BB226+N226)*'NGER input 2'!$GS224*1.336*25,(BB226+N226)*'NGER input 2'!$GS224*1.336*25)","v":0},{"$f":"IF($A226>=2016,(BC226+O226)*'NGER input 2'!$GS224*1.336*25,(BC226+O226)*'NGER input 2'!$GS224*1.336*25)","v":0},{"$f":"IF($A226>=2016,(BD226+P226)*'NGER input 2'!$GS224*1.336*25,(BD226+P226)*'NGER input 2'!$GS224*1.336*25)","v":0},{"$f":"IF($A226>=2016,(BE226+Q226)*'NGER input 2'!$GS224*1.336*25,(BE226+Q226)*'NGER input 2'!$GS224*1.336*25)","v":0},{"$f":"IF($A226>=2016,(BF226+R226)*'NGER input 2'!$GS224*1.336*25,(BF226+R226)*'NGER input 2'!$GS224*1.336*25)","v":0},{"$f":"IF($A226>=2016,(BG226+S226)*'NGER input 2'!$GS224*1.336*25,(BG226+S226)*'NGER input 2'!$GS224*1.336*25)","v":0},{"$f":"IF($A226>=2016,(BH226+T226)*'NGER input 2'!$GS224*1.336*25,(BH226+T226)*'NGER input 2'!$GS224*1.336*25)","v":0},{"$f":"IF($A226>=2016,(BI226+U226)*'NGER input 2'!$GS224*1.336*25,(BI226+U226)*'NGER input 2'!$GS224*1.336*25)","v":0},{"$f":"IF($A226>=2016,(BJ226+V226)*'NGER input 2'!$GS224*1.336*25,(BJ226+V226)*'NGER input 2'!$GS224*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A225","v":221},null,{"$f":"IF(OR('NGER input 2'!$A225=2013,'NGER input 2'!$A225=2014),'NGER input 2'!ES225*'NGER input 2'!FC225*'NGER input 2'!FM225*'NGER input 2'!$GQ225,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A225=2013,'NGER input 2'!$A225=2014),'NGER input 2'!ET225*'NGER input 2'!FD225*'NGER input 2'!FN225*'NGER input 2'!$GQ225,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A225=2013,'NGER input 2'!$A225=2014),'NGER input 2'!EU225*'NGER input 2'!FE225*'NGER input 2'!FO225*'NGER input 2'!$GQ225,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A225=2013,'NGER input 2'!$A225=2014),'NGER input 2'!EV225*'NGER input 2'!FF225*'NGER input 2'!FP225*'NGER input 2'!$GQ225,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A225=2013,'NGER input 2'!$A225=2014),'NGER input 2'!EW225*'NGER input 2'!FG225*'NGER input 2'!FQ225*'NGER input 2'!$GQ225,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A225=2013,'NGER input 2'!$A225=2014),'NGER input 2'!EX225*'NGER input 2'!FH225*'NGER input 2'!FR225*'NGER input 2'!$GQ225,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A225=2013,'NGER input 2'!$A225=2014),'NGER input 2'!EY225*'NGER input 2'!FI225*'NGER input 2'!FS225*'NGER input 2'!$GQ225,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A225=2013,'NGER input 2'!$A225=2014),'NGER input 2'!EZ225*'NGER input 2'!FJ225*'NGER input 2'!FT225*'NGER input 2'!$GQ225,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A225=2013,'NGER input 2'!$A225=2014),'NGER input 2'!FA225*'NGER input 2'!FK225*'NGER input 2'!FU225*'NGER input 2'!$GQ225,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A225=2013,'NGER input 2'!$A225=2014),'NGER input 2'!FB225*'NGER input 2'!FL225*'NGER input 2'!FV225*'NGER input 2'!$GQ225,0)","v":0},{"$f":"C227*(1-EXP(-'NGER input 2'!FW225*(13-'NGER input 2'!$GR225-7)/12))","v":0},{"$f":"D227*(1-EXP(-'NGER input 2'!FX225*(13-'NGER input 2'!$GR225-7)/12))","v":0},{"$f":"E227*(1-EXP(-'NGER input 2'!FY225*(13-'NGER input 2'!$GR225-7)/12))","v":0},{"$f":"F227*(1-EXP(-'NGER input 2'!FZ225*(13-'NGER input 2'!$GR225-7)/12))","v":0},{"$f":"G227*(1-EXP(-'NGER input 2'!GA225*(13-'NGER input 2'!$GR225-7)/12))","v":0},{"$f":"H227*(1-EXP(-'NGER input 2'!GB225*(13-'NGER input 2'!$GR225-7)/12))","v":0},{"$f":"I227*(1-EXP(-'NGER input 2'!GC225*(13-'NGER input 2'!$GR225-7)/12))","v":0},{"$f":"J227*(1-EXP(-'NGER input 2'!GD225*(13-'NGER input 2'!$GR225-7)/12))","v":0},{"$f":"K227*(1-EXP(-'NGER input 2'!GE225*(13-'NGER input 2'!$GR225-7)/12))","v":0},{"$f":"L227*(1-EXP(-'NGER input 2'!GF225*(13-'NGER input 2'!$GR225-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q226/'NGER results'!$N226)*M227),0,('NGER results'!$Q226/'NGER results'!$N226)*M227)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q226/'NGER results'!$N226)*N227),0,('NGER results'!$Q226/'NGER results'!$N226)*N227)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q226/'NGER results'!$N226)*O227),0,('NGER results'!$Q226/'NGER results'!$N226)*O227)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q226/'NGER results'!$N226)*P227),0,('NGER results'!$Q226/'NGER results'!$N226)*P227)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q226/'NGER results'!$N226)*Q227),0,('NGER results'!$Q226/'NGER results'!$N226)*Q227)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q226/'NGER results'!$N226)*R227),0,('NGER results'!$Q226/'NGER results'!$N226)*R227)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q226/'NGER results'!$N226)*S227),0,('NGER results'!$Q226/'NGER results'!$N226)*S227)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q226/'NGER results'!$N226)*T227),0,('NGER results'!$Q226/'NGER results'!$N226)*T227)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q226/'NGER results'!$N226)*U227),0,('NGER results'!$Q226/'NGER results'!$N226)*U227)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q226/'NGER results'!$N226)*V227),0,('NGER results'!$Q226/'NGER results'!$N226)*V227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ227*(1-EXP(-'NGER input 2'!FW225))","v":0},{"$f":"AR227*(1-EXP(-'NGER input 2'!FX225))","v":0},{"$f":"AS227*(1-EXP(-'NGER input 2'!FY225))","v":0},{"$f":"AT227*(1-EXP(-'NGER input 2'!FZ225))","v":0},{"$f":"AU227*(1-EXP(-'NGER input 2'!GA225))","v":0},{"$f":"AV227*(1-EXP(-'NGER input 2'!GB225))","v":0},{"$f":"AW227*(1-EXP(-'NGER input 2'!GC225))","v":0},{"$f":"AX227*(1-EXP(-'NGER input 2'!GD225))","v":0},{"$f":"AY227*(1-EXP(-'NGER input 2'!GE225))","v":0},{"$f":"AZ227*(1-EXP(-'NGER input 2'!GF225))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q226/'NGER results'!$N226)*BA227),0,('NGER results'!$Q226/'NGER results'!$N226)*BA227)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q226/'NGER results'!$N226)*BB227),0,('NGER results'!$Q226/'NGER results'!$N226)*BB227)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q226/'NGER results'!$N226)*BC227),0,('NGER results'!$Q226/'NGER results'!$N226)*BC227)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q226/'NGER results'!$N226)*BD227),0,('NGER results'!$Q226/'NGER results'!$N226)*BD227)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q226/'NGER results'!$N226)*BE227),0,('NGER results'!$Q226/'NGER results'!$N226)*BE227)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q226/'NGER results'!$N226)*BF227),0,('NGER results'!$Q226/'NGER results'!$N226)*BF227)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q226/'NGER results'!$N226)*BG227),0,('NGER results'!$Q226/'NGER results'!$N226)*BG227)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q226/'NGER results'!$N226)*BH227),0,('NGER results'!$Q226/'NGER results'!$N226)*BH227)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q226/'NGER results'!$N226)*BI227),0,('NGER results'!$Q226/'NGER results'!$N226)*BI227)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q226/'NGER results'!$N226)*BJ227),0,('NGER results'!$Q226/'NGER results'!$N226)*BJ227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A227>=2016,(BA227+M227)*'NGER input 2'!$GS225*1.336*25,(BA227+M227)*'NGER input 2'!$GS225*1.336*25)","v":0},{"$f":"IF($A227>=2016,(BB227+N227)*'NGER input 2'!$GS225*1.336*25,(BB227+N227)*'NGER input 2'!$GS225*1.336*25)","v":0},{"$f":"IF($A227>=2016,(BC227+O227)*'NGER input 2'!$GS225*1.336*25,(BC227+O227)*'NGER input 2'!$GS225*1.336*25)","v":0},{"$f":"IF($A227>=2016,(BD227+P227)*'NGER input 2'!$GS225*1.336*25,(BD227+P227)*'NGER input 2'!$GS225*1.336*25)","v":0},{"$f":"IF($A227>=2016,(BE227+Q227)*'NGER input 2'!$GS225*1.336*25,(BE227+Q227)*'NGER input 2'!$GS225*1.336*25)","v":0},{"$f":"IF($A227>=2016,(BF227+R227)*'NGER input 2'!$GS225*1.336*25,(BF227+R227)*'NGER input 2'!$GS225*1.336*25)","v":0},{"$f":"IF($A227>=2016,(BG227+S227)*'NGER input 2'!$GS225*1.336*25,(BG227+S227)*'NGER input 2'!$GS225*1.336*25)","v":0},{"$f":"IF($A227>=2016,(BH227+T227)*'NGER input 2'!$GS225*1.336*25,(BH227+T227)*'NGER input 2'!$GS225*1.336*25)","v":0},{"$f":"IF($A227>=2016,(BI227+U227)*'NGER input 2'!$GS225*1.336*25,(BI227+U227)*'NGER input 2'!$GS225*1.336*25)","v":0},{"$f":"IF($A227>=2016,(BJ227+V227)*'NGER input 2'!$GS225*1.336*25,(BJ227+V227)*'NGER input 2'!$GS225*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A226","v":222},null,{"$f":"IF(OR('NGER input 2'!$A226=2013,'NGER input 2'!$A226=2014),'NGER input 2'!ES226*'NGER input 2'!FC226*'NGER input 2'!FM226*'NGER input 2'!$GQ226,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A226=2013,'NGER input 2'!$A226=2014),'NGER input 2'!ET226*'NGER input 2'!FD226*'NGER input 2'!FN226*'NGER input 2'!$GQ226,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A226=2013,'NGER input 2'!$A226=2014),'NGER input 2'!EU226*'NGER input 2'!FE226*'NGER input 2'!FO226*'NGER input 2'!$GQ226,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A226=2013,'NGER input 2'!$A226=2014),'NGER input 2'!EV226*'NGER input 2'!FF226*'NGER input 2'!FP226*'NGER input 2'!$GQ226,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A226=2013,'NGER input 2'!$A226=2014),'NGER input 2'!EW226*'NGER input 2'!FG226*'NGER input 2'!FQ226*'NGER input 2'!$GQ226,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A226=2013,'NGER input 2'!$A226=2014),'NGER input 2'!EX226*'NGER input 2'!FH226*'NGER input 2'!FR226*'NGER input 2'!$GQ226,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A226=2013,'NGER input 2'!$A226=2014),'NGER input 2'!EY226*'NGER input 2'!FI226*'NGER input 2'!FS226*'NGER input 2'!$GQ226,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A226=2013,'NGER input 2'!$A226=2014),'NGER input 2'!EZ226*'NGER input 2'!FJ226*'NGER input 2'!FT226*'NGER input 2'!$GQ226,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A226=2013,'NGER input 2'!$A226=2014),'NGER input 2'!FA226*'NGER input 2'!FK226*'NGER input 2'!FU226*'NGER input 2'!$GQ226,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A226=2013,'NGER input 2'!$A226=2014),'NGER input 2'!FB226*'NGER input 2'!FL226*'NGER input 2'!FV226*'NGER input 2'!$GQ226,0)","v":0},{"$f":"C228*(1-EXP(-'NGER input 2'!FW226*(13-'NGER input 2'!$GR226-7)/12))","v":0},{"$f":"D228*(1-EXP(-'NGER input 2'!FX226*(13-'NGER input 2'!$GR226-7)/12))","v":0},{"$f":"E228*(1-EXP(-'NGER input 2'!FY226*(13-'NGER input 2'!$GR226-7)/12))","v":0},{"$f":"F228*(1-EXP(-'NGER input 2'!FZ226*(13-'NGER input 2'!$GR226-7)/12))","v":0},{"$f":"G228*(1-EXP(-'NGER input 2'!GA226*(13-'NGER input 2'!$GR226-7)/12))","v":0},{"$f":"H228*(1-EXP(-'NGER input 2'!GB226*(13-'NGER input 2'!$GR226-7)/12))","v":0},{"$f":"I228*(1-EXP(-'NGER input 2'!GC226*(13-'NGER input 2'!$GR226-7)/12))","v":0},{"$f":"J228*(1-EXP(-'NGER input 2'!GD226*(13-'NGER input 2'!$GR226-7)/12))","v":0},{"$f":"K228*(1-EXP(-'NGER input 2'!GE226*(13-'NGER input 2'!$GR226-7)/12))","v":0},{"$f":"L228*(1-EXP(-'NGER input 2'!GF226*(13-'NGER input 2'!$GR226-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q227/'NGER results'!$N227)*M228),0,('NGER results'!$Q227/'NGER results'!$N227)*M228)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q227/'NGER results'!$N227)*N228),0,('NGER results'!$Q227/'NGER results'!$N227)*N228)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q227/'NGER results'!$N227)*O228),0,('NGER results'!$Q227/'NGER results'!$N227)*O228)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q227/'NGER results'!$N227)*P228),0,('NGER results'!$Q227/'NGER results'!$N227)*P228)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q227/'NGER results'!$N227)*Q228),0,('NGER results'!$Q227/'NGER results'!$N227)*Q228)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q227/'NGER results'!$N227)*R228),0,('NGER results'!$Q227/'NGER results'!$N227)*R228)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q227/'NGER results'!$N227)*S228),0,('NGER results'!$Q227/'NGER results'!$N227)*S228)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q227/'NGER results'!$N227)*T228),0,('NGER results'!$Q227/'NGER results'!$N227)*T228)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q227/'NGER results'!$N227)*U228),0,('NGER results'!$Q227/'NGER results'!$N227)*U228)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q227/'NGER results'!$N227)*V228),0,('NGER results'!$Q227/'NGER results'!$N227)*V228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ228*(1-EXP(-'NGER input 2'!FW226))","v":0},{"$f":"AR228*(1-EXP(-'NGER input 2'!FX226))","v":0},{"$f":"AS228*(1-EXP(-'NGER input 2'!FY226))","v":0},{"$f":"AT228*(1-EXP(-'NGER input 2'!FZ226))","v":0},{"$f":"AU228*(1-EXP(-'NGER input 2'!GA226))","v":0},{"$f":"AV228*(1-EXP(-'NGER input 2'!GB226))","v":0},{"$f":"AW228*(1-EXP(-'NGER input 2'!GC226))","v":0},{"$f":"AX228*(1-EXP(-'NGER input 2'!GD226))","v":0},{"$f":"AY228*(1-EXP(-'NGER input 2'!GE226))","v":0},{"$f":"AZ228*(1-EXP(-'NGER input 2'!GF226))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q227/'NGER results'!$N227)*BA228),0,('NGER results'!$Q227/'NGER results'!$N227)*BA228)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q227/'NGER results'!$N227)*BB228),0,('NGER results'!$Q227/'NGER results'!$N227)*BB228)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q227/'NGER results'!$N227)*BC228),0,('NGER results'!$Q227/'NGER results'!$N227)*BC228)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q227/'NGER results'!$N227)*BD228),0,('NGER results'!$Q227/'NGER results'!$N227)*BD228)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q227/'NGER results'!$N227)*BE228),0,('NGER results'!$Q227/'NGER results'!$N227)*BE228)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q227/'NGER results'!$N227)*BF228),0,('NGER results'!$Q227/'NGER results'!$N227)*BF228)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q227/'NGER results'!$N227)*BG228),0,('NGER results'!$Q227/'NGER results'!$N227)*BG228)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q227/'NGER results'!$N227)*BH228),0,('NGER results'!$Q227/'NGER results'!$N227)*BH228)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q227/'NGER results'!$N227)*BI228),0,('NGER results'!$Q227/'NGER results'!$N227)*BI228)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q227/'NGER results'!$N227)*BJ228),0,('NGER results'!$Q227/'NGER results'!$N227)*BJ228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A228>=2016,(BA228+M228)*'NGER input 2'!$GS226*1.336*25,(BA228+M228)*'NGER input 2'!$GS226*1.336*25)","v":0},{"$f":"IF($A228>=2016,(BB228+N228)*'NGER input 2'!$GS226*1.336*25,(BB228+N228)*'NGER input 2'!$GS226*1.336*25)","v":0},{"$f":"IF($A228>=2016,(BC228+O228)*'NGER input 2'!$GS226*1.336*25,(BC228+O228)*'NGER input 2'!$GS226*1.336*25)","v":0},{"$f":"IF($A228>=2016,(BD228+P228)*'NGER input 2'!$GS226*1.336*25,(BD228+P228)*'NGER input 2'!$GS226*1.336*25)","v":0},{"$f":"IF($A228>=2016,(BE228+Q228)*'NGER input 2'!$GS226*1.336*25,(BE228+Q228)*'NGER input 2'!$GS226*1.336*25)","v":0},{"$f":"IF($A228>=2016,(BF228+R228)*'NGER input 2'!$GS226*1.336*25,(BF228+R228)*'NGER input 2'!$GS226*1.336*25)","v":0},{"$f":"IF($A228>=2016,(BG228+S228)*'NGER input 2'!$GS226*1.336*25,(BG228+S228)*'NGER input 2'!$GS226*1.336*25)","v":0},{"$f":"IF($A228>=2016,(BH228+T228)*'NGER input 2'!$GS226*1.336*25,(BH228+T228)*'NGER input 2'!$GS226*1.336*25)","v":0},{"$f":"IF($A228>=2016,(BI228+U228)*'NGER input 2'!$GS226*1.336*25,(BI228+U228)*'NGER input 2'!$GS226*1.336*25)","v":0},{"$f":"IF($A228>=2016,(BJ228+V228)*'NGER input 2'!$GS226*1.336*25,(BJ228+V228)*'NGER input 2'!$GS226*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A227","v":223},null,{"$f":"IF(OR('NGER input 2'!$A227=2013,'NGER input 2'!$A227=2014),'NGER input 2'!ES227*'NGER input 2'!FC227*'NGER input 2'!FM227*'NGER input 2'!$GQ227,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A227=2013,'NGER input 2'!$A227=2014),'NGER input 2'!ET227*'NGER input 2'!FD227*'NGER input 2'!FN227*'NGER input 2'!$GQ227,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A227=2013,'NGER input 2'!$A227=2014),'NGER input 2'!EU227*'NGER input 2'!FE227*'NGER input 2'!FO227*'NGER input 2'!$GQ227,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A227=2013,'NGER input 2'!$A227=2014),'NGER input 2'!EV227*'NGER input 2'!FF227*'NGER input 2'!FP227*'NGER input 2'!$GQ227,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A227=2013,'NGER input 2'!$A227=2014),'NGER input 2'!EW227*'NGER input 2'!FG227*'NGER input 2'!FQ227*'NGER input 2'!$GQ227,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A227=2013,'NGER input 2'!$A227=2014),'NGER input 2'!EX227*'NGER input 2'!FH227*'NGER input 2'!FR227*'NGER input 2'!$GQ227,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A227=2013,'NGER input 2'!$A227=2014),'NGER input 2'!EY227*'NGER input 2'!FI227*'NGER input 2'!FS227*'NGER input 2'!$GQ227,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A227=2013,'NGER input 2'!$A227=2014),'NGER input 2'!EZ227*'NGER input 2'!FJ227*'NGER input 2'!FT227*'NGER input 2'!$GQ227,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A227=2013,'NGER input 2'!$A227=2014),'NGER input 2'!FA227*'NGER input 2'!FK227*'NGER input 2'!FU227*'NGER input 2'!$GQ227,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A227=2013,'NGER input 2'!$A227=2014),'NGER input 2'!FB227*'NGER input 2'!FL227*'NGER input 2'!FV227*'NGER input 2'!$GQ227,0)","v":0},{"$f":"C229*(1-EXP(-'NGER input 2'!FW227*(13-'NGER input 2'!$GR227-7)/12))","v":0},{"$f":"D229*(1-EXP(-'NGER input 2'!FX227*(13-'NGER input 2'!$GR227-7)/12))","v":0},{"$f":"E229*(1-EXP(-'NGER input 2'!FY227*(13-'NGER input 2'!$GR227-7)/12))","v":0},{"$f":"F229*(1-EXP(-'NGER input 2'!FZ227*(13-'NGER input 2'!$GR227-7)/12))","v":0},{"$f":"G229*(1-EXP(-'NGER input 2'!GA227*(13-'NGER input 2'!$GR227-7)/12))","v":0},{"$f":"H229*(1-EXP(-'NGER input 2'!GB227*(13-'NGER input 2'!$GR227-7)/12))","v":0},{"$f":"I229*(1-EXP(-'NGER input 2'!GC227*(13-'NGER input 2'!$GR227-7)/12))","v":0},{"$f":"J229*(1-EXP(-'NGER input 2'!GD227*(13-'NGER input 2'!$GR227-7)/12))","v":0},{"$f":"K229*(1-EXP(-'NGER input 2'!GE227*(13-'NGER input 2'!$GR227-7)/12))","v":0},{"$f":"L229*(1-EXP(-'NGER input 2'!GF227*(13-'NGER input 2'!$GR227-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q228/'NGER results'!$N228)*M229),0,('NGER results'!$Q228/'NGER results'!$N228)*M229)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q228/'NGER results'!$N228)*N229),0,('NGER results'!$Q228/'NGER results'!$N228)*N229)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q228/'NGER results'!$N228)*O229),0,('NGER results'!$Q228/'NGER results'!$N228)*O229)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q228/'NGER results'!$N228)*P229),0,('NGER results'!$Q228/'NGER results'!$N228)*P229)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q228/'NGER results'!$N228)*Q229),0,('NGER results'!$Q228/'NGER results'!$N228)*Q229)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q228/'NGER results'!$N228)*R229),0,('NGER results'!$Q228/'NGER results'!$N228)*R229)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q228/'NGER results'!$N228)*S229),0,('NGER results'!$Q228/'NGER results'!$N228)*S229)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q228/'NGER results'!$N228)*T229),0,('NGER results'!$Q228/'NGER results'!$N228)*T229)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q228/'NGER results'!$N228)*U229),0,('NGER results'!$Q228/'NGER results'!$N228)*U229)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q228/'NGER results'!$N228)*V229),0,('NGER results'!$Q228/'NGER results'!$N228)*V229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ229*(1-EXP(-'NGER input 2'!FW227))","v":0},{"$f":"AR229*(1-EXP(-'NGER input 2'!FX227))","v":0},{"$f":"AS229*(1-EXP(-'NGER input 2'!FY227))","v":0},{"$f":"AT229*(1-EXP(-'NGER input 2'!FZ227))","v":0},{"$f":"AU229*(1-EXP(-'NGER input 2'!GA227))","v":0},{"$f":"AV229*(1-EXP(-'NGER input 2'!GB227))","v":0},{"$f":"AW229*(1-EXP(-'NGER input 2'!GC227))","v":0},{"$f":"AX229*(1-EXP(-'NGER input 2'!GD227))","v":0},{"$f":"AY229*(1-EXP(-'NGER input 2'!GE227))","v":0},{"$f":"AZ229*(1-EXP(-'NGER input 2'!GF227))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q228/'NGER results'!$N228)*BA229),0,('NGER results'!$Q228/'NGER results'!$N228)*BA229)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q228/'NGER results'!$N228)*BB229),0,('NGER results'!$Q228/'NGER results'!$N228)*BB229)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q228/'NGER results'!$N228)*BC229),0,('NGER results'!$Q228/'NGER results'!$N228)*BC229)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q228/'NGER results'!$N228)*BD229),0,('NGER results'!$Q228/'NGER results'!$N228)*BD229)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q228/'NGER results'!$N228)*BE229),0,('NGER results'!$Q228/'NGER results'!$N228)*BE229)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q228/'NGER results'!$N228)*BF229),0,('NGER results'!$Q228/'NGER results'!$N228)*BF229)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q228/'NGER results'!$N228)*BG229),0,('NGER results'!$Q228/'NGER results'!$N228)*BG229)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q228/'NGER results'!$N228)*BH229),0,('NGER results'!$Q228/'NGER results'!$N228)*BH229)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q228/'NGER results'!$N228)*BI229),0,('NGER results'!$Q228/'NGER results'!$N228)*BI229)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q228/'NGER results'!$N228)*BJ229),0,('NGER results'!$Q228/'NGER results'!$N228)*BJ229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A229>=2016,(BA229+M229)*'NGER input 2'!$GS227*1.336*25,(BA229+M229)*'NGER input 2'!$GS227*1.336*25)","v":0},{"$f":"IF($A229>=2016,(BB229+N229)*'NGER input 2'!$GS227*1.336*25,(BB229+N229)*'NGER input 2'!$GS227*1.336*25)","v":0},{"$f":"IF($A229>=2016,(BC229+O229)*'NGER input 2'!$GS227*1.336*25,(BC229+O229)*'NGER input 2'!$GS227*1.336*25)","v":0},{"$f":"IF($A229>=2016,(BD229+P229)*'NGER input 2'!$GS227*1.336*25,(BD229+P229)*'NGER input 2'!$GS227*1.336*25)","v":0},{"$f":"IF($A229>=2016,(BE229+Q229)*'NGER input 2'!$GS227*1.336*25,(BE229+Q229)*'NGER input 2'!$GS227*1.336*25)","v":0},{"$f":"IF($A229>=2016,(BF229+R229)*'NGER input 2'!$GS227*1.336*25,(BF229+R229)*'NGER input 2'!$GS227*1.336*25)","v":0},{"$f":"IF($A229>=2016,(BG229+S229)*'NGER input 2'!$GS227*1.336*25,(BG229+S229)*'NGER input 2'!$GS227*1.336*25)","v":0},{"$f":"IF($A229>=2016,(BH229+T229)*'NGER input 2'!$GS227*1.336*25,(BH229+T229)*'NGER input 2'!$GS227*1.336*25)","v":0},{"$f":"IF($A229>=2016,(BI229+U229)*'NGER input 2'!$GS227*1.336*25,(BI229+U229)*'NGER input 2'!$GS227*1.336*25)","v":0},{"$f":"IF($A229>=2016,(BJ229+V229)*'NGER input 2'!$GS227*1.336*25,(BJ229+V229)*'NGER input 2'!$GS227*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A228","v":224},null,{"$f":"IF(OR('NGER input 2'!$A228=2013,'NGER input 2'!$A228=2014),'NGER input 2'!ES228*'NGER input 2'!FC228*'NGER input 2'!FM228*'NGER input 2'!$GQ228,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A228=2013,'NGER input 2'!$A228=2014),'NGER input 2'!ET228*'NGER input 2'!FD228*'NGER input 2'!FN228*'NGER input 2'!$GQ228,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A228=2013,'NGER input 2'!$A228=2014),'NGER input 2'!EU228*'NGER input 2'!FE228*'NGER input 2'!FO228*'NGER input 2'!$GQ228,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A228=2013,'NGER input 2'!$A228=2014),'NGER input 2'!EV228*'NGER input 2'!FF228*'NGER input 2'!FP228*'NGER input 2'!$GQ228,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A228=2013,'NGER input 2'!$A228=2014),'NGER input 2'!EW228*'NGER input 2'!FG228*'NGER input 2'!FQ228*'NGER input 2'!$GQ228,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A228=2013,'NGER input 2'!$A228=2014),'NGER input 2'!EX228*'NGER input 2'!FH228*'NGER input 2'!FR228*'NGER input 2'!$GQ228,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A228=2013,'NGER input 2'!$A228=2014),'NGER input 2'!EY228*'NGER input 2'!FI228*'NGER input 2'!FS228*'NGER input 2'!$GQ228,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A228=2013,'NGER input 2'!$A228=2014),'NGER input 2'!EZ228*'NGER input 2'!FJ228*'NGER input 2'!FT228*'NGER input 2'!$GQ228,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A228=2013,'NGER input 2'!$A228=2014),'NGER input 2'!FA228*'NGER input 2'!FK228*'NGER input 2'!FU228*'NGER input 2'!$GQ228,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A228=2013,'NGER input 2'!$A228=2014),'NGER input 2'!FB228*'NGER input 2'!FL228*'NGER input 2'!FV228*'NGER input 2'!$GQ228,0)","v":0},{"$f":"C230*(1-EXP(-'NGER input 2'!FW228*(13-'NGER input 2'!$GR228-7)/12))","v":0},{"$f":"D230*(1-EXP(-'NGER input 2'!FX228*(13-'NGER input 2'!$GR228-7)/12))","v":0},{"$f":"E230*(1-EXP(-'NGER input 2'!FY228*(13-'NGER input 2'!$GR228-7)/12))","v":0},{"$f":"F230*(1-EXP(-'NGER input 2'!FZ228*(13-'NGER input 2'!$GR228-7)/12))","v":0},{"$f":"G230*(1-EXP(-'NGER input 2'!GA228*(13-'NGER input 2'!$GR228-7)/12))","v":0},{"$f":"H230*(1-EXP(-'NGER input 2'!GB228*(13-'NGER input 2'!$GR228-7)/12))","v":0},{"$f":"I230*(1-EXP(-'NGER input 2'!GC228*(13-'NGER input 2'!$GR228-7)/12))","v":0},{"$f":"J230*(1-EXP(-'NGER input 2'!GD228*(13-'NGER input 2'!$GR228-7)/12))","v":0},{"$f":"K230*(1-EXP(-'NGER input 2'!GE228*(13-'NGER input 2'!$GR228-7)/12))","v":0},{"$f":"L230*(1-EXP(-'NGER input 2'!GF228*(13-'NGER input 2'!$GR228-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q229/'NGER results'!$N229)*M230),0,('NGER results'!$Q229/'NGER results'!$N229)*M230)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q229/'NGER results'!$N229)*N230),0,('NGER results'!$Q229/'NGER results'!$N229)*N230)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q229/'NGER results'!$N229)*O230),0,('NGER results'!$Q229/'NGER results'!$N229)*O230)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q229/'NGER results'!$N229)*P230),0,('NGER results'!$Q229/'NGER results'!$N229)*P230)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q229/'NGER results'!$N229)*Q230),0,('NGER results'!$Q229/'NGER results'!$N229)*Q230)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q229/'NGER results'!$N229)*R230),0,('NGER results'!$Q229/'NGER results'!$N229)*R230)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q229/'NGER results'!$N229)*S230),0,('NGER results'!$Q229/'NGER results'!$N229)*S230)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q229/'NGER results'!$N229)*T230),0,('NGER results'!$Q229/'NGER results'!$N229)*T230)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q229/'NGER results'!$N229)*U230),0,('NGER results'!$Q229/'NGER results'!$N229)*U230)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q229/'NGER results'!$N229)*V230),0,('NGER results'!$Q229/'NGER results'!$N229)*V230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ230*(1-EXP(-'NGER input 2'!FW228))","v":0},{"$f":"AR230*(1-EXP(-'NGER input 2'!FX228))","v":0},{"$f":"AS230*(1-EXP(-'NGER input 2'!FY228))","v":0},{"$f":"AT230*(1-EXP(-'NGER input 2'!FZ228))","v":0},{"$f":"AU230*(1-EXP(-'NGER input 2'!GA228))","v":0},{"$f":"AV230*(1-EXP(-'NGER input 2'!GB228))","v":0},{"$f":"AW230*(1-EXP(-'NGER input 2'!GC228))","v":0},{"$f":"AX230*(1-EXP(-'NGER input 2'!GD228))","v":0},{"$f":"AY230*(1-EXP(-'NGER input 2'!GE228))","v":0},{"$f":"AZ230*(1-EXP(-'NGER input 2'!GF228))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q229/'NGER results'!$N229)*BA230),0,('NGER results'!$Q229/'NGER results'!$N229)*BA230)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q229/'NGER results'!$N229)*BB230),0,('NGER results'!$Q229/'NGER results'!$N229)*BB230)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q229/'NGER results'!$N229)*BC230),0,('NGER results'!$Q229/'NGER results'!$N229)*BC230)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q229/'NGER results'!$N229)*BD230),0,('NGER results'!$Q229/'NGER results'!$N229)*BD230)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q229/'NGER results'!$N229)*BE230),0,('NGER results'!$Q229/'NGER results'!$N229)*BE230)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q229/'NGER results'!$N229)*BF230),0,('NGER results'!$Q229/'NGER results'!$N229)*BF230)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q229/'NGER results'!$N229)*BG230),0,('NGER results'!$Q229/'NGER results'!$N229)*BG230)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q229/'NGER results'!$N229)*BH230),0,('NGER results'!$Q229/'NGER results'!$N229)*BH230)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q229/'NGER results'!$N229)*BI230),0,('NGER results'!$Q229/'NGER results'!$N229)*BI230)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q229/'NGER results'!$N229)*BJ230),0,('NGER results'!$Q229/'NGER results'!$N229)*BJ230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A230>=2016,(BA230+M230)*'NGER input 2'!$GS228*1.336*25,(BA230+M230)*'NGER input 2'!$GS228*1.336*25)","v":0},{"$f":"IF($A230>=2016,(BB230+N230)*'NGER input 2'!$GS228*1.336*25,(BB230+N230)*'NGER input 2'!$GS228*1.336*25)","v":0},{"$f":"IF($A230>=2016,(BC230+O230)*'NGER input 2'!$GS228*1.336*25,(BC230+O230)*'NGER input 2'!$GS228*1.336*25)","v":0},{"$f":"IF($A230>=2016,(BD230+P230)*'NGER input 2'!$GS228*1.336*25,(BD230+P230)*'NGER input 2'!$GS228*1.336*25)","v":0},{"$f":"IF($A230>=2016,(BE230+Q230)*'NGER input 2'!$GS228*1.336*25,(BE230+Q230)*'NGER input 2'!$GS228*1.336*25)","v":0},{"$f":"IF($A230>=2016,(BF230+R230)*'NGER input 2'!$GS228*1.336*25,(BF230+R230)*'NGER input 2'!$GS228*1.336*25)","v":0},{"$f":"IF($A230>=2016,(BG230+S230)*'NGER input 2'!$GS228*1.336*25,(BG230+S230)*'NGER input 2'!$GS228*1.336*25)","v":0},{"$f":"IF($A230>=2016,(BH230+T230)*'NGER input 2'!$GS228*1.336*25,(BH230+T230)*'NGER input 2'!$GS228*1.336*25)","v":0},{"$f":"IF($A230>=2016,(BI230+U230)*'NGER input 2'!$GS228*1.336*25,(BI230+U230)*'NGER input 2'!$GS228*1.336*25)","v":0},{"$f":"IF($A230>=2016,(BJ230+V230)*'NGER input 2'!$GS228*1.336*25,(BJ230+V230)*'NGER input 2'!$GS228*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A229","v":225},null,{"$f":"IF(OR('NGER input 2'!$A229=2013,'NGER input 2'!$A229=2014),'NGER input 2'!ES229*'NGER input 2'!FC229*'NGER input 2'!FM229*'NGER input 2'!$GQ229,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A229=2013,'NGER input 2'!$A229=2014),'NGER input 2'!ET229*'NGER input 2'!FD229*'NGER input 2'!FN229*'NGER input 2'!$GQ229,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A229=2013,'NGER input 2'!$A229=2014),'NGER input 2'!EU229*'NGER input 2'!FE229*'NGER input 2'!FO229*'NGER input 2'!$GQ229,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A229=2013,'NGER input 2'!$A229=2014),'NGER input 2'!EV229*'NGER input 2'!FF229*'NGER input 2'!FP229*'NGER input 2'!$GQ229,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A229=2013,'NGER input 2'!$A229=2014),'NGER input 2'!EW229*'NGER input 2'!FG229*'NGER input 2'!FQ229*'NGER input 2'!$GQ229,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A229=2013,'NGER input 2'!$A229=2014),'NGER input 2'!EX229*'NGER input 2'!FH229*'NGER input 2'!FR229*'NGER input 2'!$GQ229,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A229=2013,'NGER input 2'!$A229=2014),'NGER input 2'!EY229*'NGER input 2'!FI229*'NGER input 2'!FS229*'NGER input 2'!$GQ229,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A229=2013,'NGER input 2'!$A229=2014),'NGER input 2'!EZ229*'NGER input 2'!FJ229*'NGER input 2'!FT229*'NGER input 2'!$GQ229,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A229=2013,'NGER input 2'!$A229=2014),'NGER input 2'!FA229*'NGER input 2'!FK229*'NGER input 2'!FU229*'NGER input 2'!$GQ229,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A229=2013,'NGER input 2'!$A229=2014),'NGER input 2'!FB229*'NGER input 2'!FL229*'NGER input 2'!FV229*'NGER input 2'!$GQ229,0)","v":0},{"$f":"C231*(1-EXP(-'NGER input 2'!FW229*(13-'NGER input 2'!$GR229-7)/12))","v":0},{"$f":"D231*(1-EXP(-'NGER input 2'!FX229*(13-'NGER input 2'!$GR229-7)/12))","v":0},{"$f":"E231*(1-EXP(-'NGER input 2'!FY229*(13-'NGER input 2'!$GR229-7)/12))","v":0},{"$f":"F231*(1-EXP(-'NGER input 2'!FZ229*(13-'NGER input 2'!$GR229-7)/12))","v":0},{"$f":"G231*(1-EXP(-'NGER input 2'!GA229*(13-'NGER input 2'!$GR229-7)/12))","v":0},{"$f":"H231*(1-EXP(-'NGER input 2'!GB229*(13-'NGER input 2'!$GR229-7)/12))","v":0},{"$f":"I231*(1-EXP(-'NGER input 2'!GC229*(13-'NGER input 2'!$GR229-7)/12))","v":0},{"$f":"J231*(1-EXP(-'NGER input 2'!GD229*(13-'NGER input 2'!$GR229-7)/12))","v":0},{"$f":"K231*(1-EXP(-'NGER input 2'!GE229*(13-'NGER input 2'!$GR229-7)/12))","v":0},{"$f":"L231*(1-EXP(-'NGER input 2'!GF229*(13-'NGER input 2'!$GR229-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q230/'NGER results'!$N230)*M231),0,('NGER results'!$Q230/'NGER results'!$N230)*M231)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q230/'NGER results'!$N230)*N231),0,('NGER results'!$Q230/'NGER results'!$N230)*N231)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q230/'NGER results'!$N230)*O231),0,('NGER results'!$Q230/'NGER results'!$N230)*O231)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q230/'NGER results'!$N230)*P231),0,('NGER results'!$Q230/'NGER results'!$N230)*P231)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q230/'NGER results'!$N230)*Q231),0,('NGER results'!$Q230/'NGER results'!$N230)*Q231)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q230/'NGER results'!$N230)*R231),0,('NGER results'!$Q230/'NGER results'!$N230)*R231)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q230/'NGER results'!$N230)*S231),0,('NGER results'!$Q230/'NGER results'!$N230)*S231)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q230/'NGER results'!$N230)*T231),0,('NGER results'!$Q230/'NGER results'!$N230)*T231)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q230/'NGER results'!$N230)*U231),0,('NGER results'!$Q230/'NGER results'!$N230)*U231)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q230/'NGER results'!$N230)*V231),0,('NGER results'!$Q230/'NGER results'!$N230)*V231)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ231*(1-EXP(-'NGER input 2'!FW229))","v":0},{"$f":"AR231*(1-EXP(-'NGER input 2'!FX229))","v":0},{"$f":"AS231*(1-EXP(-'NGER input 2'!FY229))","v":0},{"$f":"AT231*(1-EXP(-'NGER input 2'!FZ229))","v":0},{"$f":"AU231*(1-EXP(-'NGER input 2'!GA229))","v":0},{"$f":"AV231*(1-EXP(-'NGER input 2'!GB229))","v":0},{"$f":"AW231*(1-EXP(-'NGER input 2'!GC229))","v":0},{"$f":"AX231*(1-EXP(-'NGER input 2'!GD229))","v":0},{"$f":"AY231*(1-EXP(-'NGER input 2'!GE229))","v":0},{"$f":"AZ231*(1-EXP(-'NGER input 2'!GF229))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q230/'NGER results'!$N230)*BA231),0,('NGER results'!$Q230/'NGER results'!$N230)*BA231)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q230/'NGER results'!$N230)*BB231),0,('NGER results'!$Q230/'NGER results'!$N230)*BB231)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q230/'NGER results'!$N230)*BC231),0,('NGER results'!$Q230/'NGER results'!$N230)*BC231)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q230/'NGER results'!$N230)*BD231),0,('NGER results'!$Q230/'NGER results'!$N230)*BD231)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q230/'NGER results'!$N230)*BE231),0,('NGER results'!$Q230/'NGER results'!$N230)*BE231)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q230/'NGER results'!$N230)*BF231),0,('NGER results'!$Q230/'NGER results'!$N230)*BF231)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q230/'NGER results'!$N230)*BG231),0,('NGER results'!$Q230/'NGER results'!$N230)*BG231)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q230/'NGER results'!$N230)*BH231),0,('NGER results'!$Q230/'NGER results'!$N230)*BH231)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q230/'NGER results'!$N230)*BI231),0,('NGER results'!$Q230/'NGER results'!$N230)*BI231)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q230/'NGER results'!$N230)*BJ231),0,('NGER results'!$Q230/'NGER results'!$N230)*BJ231)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A231>=2016,(BA231+M231)*'NGER input 2'!$GS229*1.336*25,(BA231+M231)*'NGER input 2'!$GS229*1.336*25)","v":0},{"$f":"IF($A231>=2016,(BB231+N231)*'NGER input 2'!$GS229*1.336*25,(BB231+N231)*'NGER input 2'!$GS229*1.336*25)","v":0},{"$f":"IF($A231>=2016,(BC231+O231)*'NGER input 2'!$GS229*1.336*25,(BC231+O231)*'NGER input 2'!$GS229*1.336*25)","v":0},{"$f":"IF($A231>=2016,(BD231+P231)*'NGER input 2'!$GS229*1.336*25,(BD231+P231)*'NGER input 2'!$GS229*1.336*25)","v":0},{"$f":"IF($A231>=2016,(BE231+Q231)*'NGER input 2'!$GS229*1.336*25,(BE231+Q231)*'NGER input 2'!$GS229*1.336*25)","v":0},{"$f":"IF($A231>=2016,(BF231+R231)*'NGER input 2'!$GS229*1.336*25,(BF231+R231)*'NGER input 2'!$GS229*1.336*25)","v":0},{"$f":"IF($A231>=2016,(BG231+S231)*'NGER input 2'!$GS229*1.336*25,(BG231+S231)*'NGER input 2'!$GS229*1.336*25)","v":0},{"$f":"IF($A231>=2016,(BH231+T231)*'NGER input 2'!$GS229*1.336*25,(BH231+T231)*'NGER input 2'!$GS229*1.336*25)","v":0},{"$f":"IF($A231>=2016,(BI231+U231)*'NGER input 2'!$GS229*1.336*25,(BI231+U231)*'NGER input 2'!$GS229*1.336*25)","v":0},{"$f":"IF($A231>=2016,(BJ231+V231)*'NGER input 2'!$GS229*1.336*25,(BJ231+V231)*'NGER input 2'!$GS229*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A230","v":226},null,{"$f":"IF(OR('NGER input 2'!$A230=2013,'NGER input 2'!$A230=2014),'NGER input 2'!ES230*'NGER input 2'!FC230*'NGER input 2'!FM230*'NGER input 2'!$GQ230,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A230=2013,'NGER input 2'!$A230=2014),'NGER input 2'!ET230*'NGER input 2'!FD230*'NGER input 2'!FN230*'NGER input 2'!$GQ230,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A230=2013,'NGER input 2'!$A230=2014),'NGER input 2'!EU230*'NGER input 2'!FE230*'NGER input 2'!FO230*'NGER input 2'!$GQ230,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A230=2013,'NGER input 2'!$A230=2014),'NGER input 2'!EV230*'NGER input 2'!FF230*'NGER input 2'!FP230*'NGER input 2'!$GQ230,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A230=2013,'NGER input 2'!$A230=2014),'NGER input 2'!EW230*'NGER input 2'!FG230*'NGER input 2'!FQ230*'NGER input 2'!$GQ230,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A230=2013,'NGER input 2'!$A230=2014),'NGER input 2'!EX230*'NGER input 2'!FH230*'NGER input 2'!FR230*'NGER input 2'!$GQ230,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A230=2013,'NGER input 2'!$A230=2014),'NGER input 2'!EY230*'NGER input 2'!FI230*'NGER input 2'!FS230*'NGER input 2'!$GQ230,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A230=2013,'NGER input 2'!$A230=2014),'NGER input 2'!EZ230*'NGER input 2'!FJ230*'NGER input 2'!FT230*'NGER input 2'!$GQ230,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A230=2013,'NGER input 2'!$A230=2014),'NGER input 2'!FA230*'NGER input 2'!FK230*'NGER input 2'!FU230*'NGER input 2'!$GQ230,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A230=2013,'NGER input 2'!$A230=2014),'NGER input 2'!FB230*'NGER input 2'!FL230*'NGER input 2'!FV230*'NGER input 2'!$GQ230,0)","v":0},{"$f":"C232*(1-EXP(-'NGER input 2'!FW230*(13-'NGER input 2'!$GR230-7)/12))","v":0},{"$f":"D232*(1-EXP(-'NGER input 2'!FX230*(13-'NGER input 2'!$GR230-7)/12))","v":0},{"$f":"E232*(1-EXP(-'NGER input 2'!FY230*(13-'NGER input 2'!$GR230-7)/12))","v":0},{"$f":"F232*(1-EXP(-'NGER input 2'!FZ230*(13-'NGER input 2'!$GR230-7)/12))","v":0},{"$f":"G232*(1-EXP(-'NGER input 2'!GA230*(13-'NGER input 2'!$GR230-7)/12))","v":0},{"$f":"H232*(1-EXP(-'NGER input 2'!GB230*(13-'NGER input 2'!$GR230-7)/12))","v":0},{"$f":"I232*(1-EXP(-'NGER input 2'!GC230*(13-'NGER input 2'!$GR230-7)/12))","v":0},{"$f":"J232*(1-EXP(-'NGER input 2'!GD230*(13-'NGER input 2'!$GR230-7)/12))","v":0},{"$f":"K232*(1-EXP(-'NGER input 2'!GE230*(13-'NGER input 2'!$GR230-7)/12))","v":0},{"$f":"L232*(1-EXP(-'NGER input 2'!GF230*(13-'NGER input 2'!$GR230-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q231/'NGER results'!$N231)*M232),0,('NGER results'!$Q231/'NGER results'!$N231)*M232)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q231/'NGER results'!$N231)*N232),0,('NGER results'!$Q231/'NGER results'!$N231)*N232)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q231/'NGER results'!$N231)*O232),0,('NGER results'!$Q231/'NGER results'!$N231)*O232)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q231/'NGER results'!$N231)*P232),0,('NGER results'!$Q231/'NGER results'!$N231)*P232)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q231/'NGER results'!$N231)*Q232),0,('NGER results'!$Q231/'NGER results'!$N231)*Q232)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q231/'NGER results'!$N231)*R232),0,('NGER results'!$Q231/'NGER results'!$N231)*R232)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q231/'NGER results'!$N231)*S232),0,('NGER results'!$Q231/'NGER results'!$N231)*S232)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q231/'NGER results'!$N231)*T232),0,('NGER results'!$Q231/'NGER results'!$N231)*T232)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q231/'NGER results'!$N231)*U232),0,('NGER results'!$Q231/'NGER results'!$N231)*U232)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q231/'NGER results'!$N231)*V232),0,('NGER results'!$Q231/'NGER results'!$N231)*V232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ232*(1-EXP(-'NGER input 2'!FW230))","v":0},{"$f":"AR232*(1-EXP(-'NGER input 2'!FX230))","v":0},{"$f":"AS232*(1-EXP(-'NGER input 2'!FY230))","v":0},{"$f":"AT232*(1-EXP(-'NGER input 2'!FZ230))","v":0},{"$f":"AU232*(1-EXP(-'NGER input 2'!GA230))","v":0},{"$f":"AV232*(1-EXP(-'NGER input 2'!GB230))","v":0},{"$f":"AW232*(1-EXP(-'NGER input 2'!GC230))","v":0},{"$f":"AX232*(1-EXP(-'NGER input 2'!GD230))","v":0},{"$f":"AY232*(1-EXP(-'NGER input 2'!GE230))","v":0},{"$f":"AZ232*(1-EXP(-'NGER input 2'!GF230))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q231/'NGER results'!$N231)*BA232),0,('NGER results'!$Q231/'NGER results'!$N231)*BA232)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q231/'NGER results'!$N231)*BB232),0,('NGER results'!$Q231/'NGER results'!$N231)*BB232)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q231/'NGER results'!$N231)*BC232),0,('NGER results'!$Q231/'NGER results'!$N231)*BC232)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q231/'NGER results'!$N231)*BD232),0,('NGER results'!$Q231/'NGER results'!$N231)*BD232)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q231/'NGER results'!$N231)*BE232),0,('NGER results'!$Q231/'NGER results'!$N231)*BE232)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q231/'NGER results'!$N231)*BF232),0,('NGER results'!$Q231/'NGER results'!$N231)*BF232)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q231/'NGER results'!$N231)*BG232),0,('NGER results'!$Q231/'NGER results'!$N231)*BG232)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q231/'NGER results'!$N231)*BH232),0,('NGER results'!$Q231/'NGER results'!$N231)*BH232)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q231/'NGER results'!$N231)*BI232),0,('NGER results'!$Q231/'NGER results'!$N231)*BI232)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q231/'NGER results'!$N231)*BJ232),0,('NGER results'!$Q231/'NGER results'!$N231)*BJ232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A232>=2016,(BA232+M232)*'NGER input 2'!$GS230*1.336*25,(BA232+M232)*'NGER input 2'!$GS230*1.336*25)","v":0},{"$f":"IF($A232>=2016,(BB232+N232)*'NGER input 2'!$GS230*1.336*25,(BB232+N232)*'NGER input 2'!$GS230*1.336*25)","v":0},{"$f":"IF($A232>=2016,(BC232+O232)*'NGER input 2'!$GS230*1.336*25,(BC232+O232)*'NGER input 2'!$GS230*1.336*25)","v":0},{"$f":"IF($A232>=2016,(BD232+P232)*'NGER input 2'!$GS230*1.336*25,(BD232+P232)*'NGER input 2'!$GS230*1.336*25)","v":0},{"$f":"IF($A232>=2016,(BE232+Q232)*'NGER input 2'!$GS230*1.336*25,(BE232+Q232)*'NGER input 2'!$GS230*1.336*25)","v":0},{"$f":"IF($A232>=2016,(BF232+R232)*'NGER input 2'!$GS230*1.336*25,(BF232+R232)*'NGER input 2'!$GS230*1.336*25)","v":0},{"$f":"IF($A232>=2016,(BG232+S232)*'NGER input 2'!$GS230*1.336*25,(BG232+S232)*'NGER input 2'!$GS230*1.336*25)","v":0},{"$f":"IF($A232>=2016,(BH232+T232)*'NGER input 2'!$GS230*1.336*25,(BH232+T232)*'NGER input 2'!$GS230*1.336*25)","v":0},{"$f":"IF($A232>=2016,(BI232+U232)*'NGER input 2'!$GS230*1.336*25,(BI232+U232)*'NGER input 2'!$GS230*1.336*25)","v":0},{"$f":"IF($A232>=2016,(BJ232+V232)*'NGER input 2'!$GS230*1.336*25,(BJ232+V232)*'NGER input 2'!$GS230*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A231","v":227},null,{"$f":"IF(OR('NGER input 2'!$A231=2013,'NGER input 2'!$A231=2014),'NGER input 2'!ES231*'NGER input 2'!FC231*'NGER input 2'!FM231*'NGER input 2'!$GQ231,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A231=2013,'NGER input 2'!$A231=2014),'NGER input 2'!ET231*'NGER input 2'!FD231*'NGER input 2'!FN231*'NGER input 2'!$GQ231,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A231=2013,'NGER input 2'!$A231=2014),'NGER input 2'!EU231*'NGER input 2'!FE231*'NGER input 2'!FO231*'NGER input 2'!$GQ231,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A231=2013,'NGER input 2'!$A231=2014),'NGER input 2'!EV231*'NGER input 2'!FF231*'NGER input 2'!FP231*'NGER input 2'!$GQ231,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A231=2013,'NGER input 2'!$A231=2014),'NGER input 2'!EW231*'NGER input 2'!FG231*'NGER input 2'!FQ231*'NGER input 2'!$GQ231,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A231=2013,'NGER input 2'!$A231=2014),'NGER input 2'!EX231*'NGER input 2'!FH231*'NGER input 2'!FR231*'NGER input 2'!$GQ231,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A231=2013,'NGER input 2'!$A231=2014),'NGER input 2'!EY231*'NGER input 2'!FI231*'NGER input 2'!FS231*'NGER input 2'!$GQ231,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A231=2013,'NGER input 2'!$A231=2014),'NGER input 2'!EZ231*'NGER input 2'!FJ231*'NGER input 2'!FT231*'NGER input 2'!$GQ231,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A231=2013,'NGER input 2'!$A231=2014),'NGER input 2'!FA231*'NGER input 2'!FK231*'NGER input 2'!FU231*'NGER input 2'!$GQ231,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A231=2013,'NGER input 2'!$A231=2014),'NGER input 2'!FB231*'NGER input 2'!FL231*'NGER input 2'!FV231*'NGER input 2'!$GQ231,0)","v":0},{"$f":"C233*(1-EXP(-'NGER input 2'!FW231*(13-'NGER input 2'!$GR231-7)/12))","v":0},{"$f":"D233*(1-EXP(-'NGER input 2'!FX231*(13-'NGER input 2'!$GR231-7)/12))","v":0},{"$f":"E233*(1-EXP(-'NGER input 2'!FY231*(13-'NGER input 2'!$GR231-7)/12))","v":0},{"$f":"F233*(1-EXP(-'NGER input 2'!FZ231*(13-'NGER input 2'!$GR231-7)/12))","v":0},{"$f":"G233*(1-EXP(-'NGER input 2'!GA231*(13-'NGER input 2'!$GR231-7)/12))","v":0},{"$f":"H233*(1-EXP(-'NGER input 2'!GB231*(13-'NGER input 2'!$GR231-7)/12))","v":0},{"$f":"I233*(1-EXP(-'NGER input 2'!GC231*(13-'NGER input 2'!$GR231-7)/12))","v":0},{"$f":"J233*(1-EXP(-'NGER input 2'!GD231*(13-'NGER input 2'!$GR231-7)/12))","v":0},{"$f":"K233*(1-EXP(-'NGER input 2'!GE231*(13-'NGER input 2'!$GR231-7)/12))","v":0},{"$f":"L233*(1-EXP(-'NGER input 2'!GF231*(13-'NGER input 2'!$GR231-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q232/'NGER results'!$N232)*M233),0,('NGER results'!$Q232/'NGER results'!$N232)*M233)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q232/'NGER results'!$N232)*N233),0,('NGER results'!$Q232/'NGER results'!$N232)*N233)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q232/'NGER results'!$N232)*O233),0,('NGER results'!$Q232/'NGER results'!$N232)*O233)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q232/'NGER results'!$N232)*P233),0,('NGER results'!$Q232/'NGER results'!$N232)*P233)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q232/'NGER results'!$N232)*Q233),0,('NGER results'!$Q232/'NGER results'!$N232)*Q233)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q232/'NGER results'!$N232)*R233),0,('NGER results'!$Q232/'NGER results'!$N232)*R233)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q232/'NGER results'!$N232)*S233),0,('NGER results'!$Q232/'NGER results'!$N232)*S233)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q232/'NGER results'!$N232)*T233),0,('NGER results'!$Q232/'NGER results'!$N232)*T233)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q232/'NGER results'!$N232)*U233),0,('NGER results'!$Q232/'NGER results'!$N232)*U233)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q232/'NGER results'!$N232)*V233),0,('NGER results'!$Q232/'NGER results'!$N232)*V233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ233*(1-EXP(-'NGER input 2'!FW231))","v":0},{"$f":"AR233*(1-EXP(-'NGER input 2'!FX231))","v":0},{"$f":"AS233*(1-EXP(-'NGER input 2'!FY231))","v":0},{"$f":"AT233*(1-EXP(-'NGER input 2'!FZ231))","v":0},{"$f":"AU233*(1-EXP(-'NGER input 2'!GA231))","v":0},{"$f":"AV233*(1-EXP(-'NGER input 2'!GB231))","v":0},{"$f":"AW233*(1-EXP(-'NGER input 2'!GC231))","v":0},{"$f":"AX233*(1-EXP(-'NGER input 2'!GD231))","v":0},{"$f":"AY233*(1-EXP(-'NGER input 2'!GE231))","v":0},{"$f":"AZ233*(1-EXP(-'NGER input 2'!GF231))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q232/'NGER results'!$N232)*BA233),0,('NGER results'!$Q232/'NGER results'!$N232)*BA233)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q232/'NGER results'!$N232)*BB233),0,('NGER results'!$Q232/'NGER results'!$N232)*BB233)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q232/'NGER results'!$N232)*BC233),0,('NGER results'!$Q232/'NGER results'!$N232)*BC233)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q232/'NGER results'!$N232)*BD233),0,('NGER results'!$Q232/'NGER results'!$N232)*BD233)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q232/'NGER results'!$N232)*BE233),0,('NGER results'!$Q232/'NGER results'!$N232)*BE233)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q232/'NGER results'!$N232)*BF233),0,('NGER results'!$Q232/'NGER results'!$N232)*BF233)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q232/'NGER results'!$N232)*BG233),0,('NGER results'!$Q232/'NGER results'!$N232)*BG233)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q232/'NGER results'!$N232)*BH233),0,('NGER results'!$Q232/'NGER results'!$N232)*BH233)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q232/'NGER results'!$N232)*BI233),0,('NGER results'!$Q232/'NGER results'!$N232)*BI233)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q232/'NGER results'!$N232)*BJ233),0,('NGER results'!$Q232/'NGER results'!$N232)*BJ233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A233>=2016,(BA233+M233)*'NGER input 2'!$GS231*1.336*25,(BA233+M233)*'NGER input 2'!$GS231*1.336*25)","v":0},{"$f":"IF($A233>=2016,(BB233+N233)*'NGER input 2'!$GS231*1.336*25,(BB233+N233)*'NGER input 2'!$GS231*1.336*25)","v":0},{"$f":"IF($A233>=2016,(BC233+O233)*'NGER input 2'!$GS231*1.336*25,(BC233+O233)*'NGER input 2'!$GS231*1.336*25)","v":0},{"$f":"IF($A233>=2016,(BD233+P233)*'NGER input 2'!$GS231*1.336*25,(BD233+P233)*'NGER input 2'!$GS231*1.336*25)","v":0},{"$f":"IF($A233>=2016,(BE233+Q233)*'NGER input 2'!$GS231*1.336*25,(BE233+Q233)*'NGER input 2'!$GS231*1.336*25)","v":0},{"$f":"IF($A233>=2016,(BF233+R233)*'NGER input 2'!$GS231*1.336*25,(BF233+R233)*'NGER input 2'!$GS231*1.336*25)","v":0},{"$f":"IF($A233>=2016,(BG233+S233)*'NGER input 2'!$GS231*1.336*25,(BG233+S233)*'NGER input 2'!$GS231*1.336*25)","v":0},{"$f":"IF($A233>=2016,(BH233+T233)*'NGER input 2'!$GS231*1.336*25,(BH233+T233)*'NGER input 2'!$GS231*1.336*25)","v":0},{"$f":"IF($A233>=2016,(BI233+U233)*'NGER input 2'!$GS231*1.336*25,(BI233+U233)*'NGER input 2'!$GS231*1.336*25)","v":0},{"$f":"IF($A233>=2016,(BJ233+V233)*'NGER input 2'!$GS231*1.336*25,(BJ233+V233)*'NGER input 2'!$GS231*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A232","v":228},null,{"$f":"IF(OR('NGER input 2'!$A232=2013,'NGER input 2'!$A232=2014),'NGER input 2'!ES232*'NGER input 2'!FC232*'NGER input 2'!FM232*'NGER input 2'!$GQ232,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A232=2013,'NGER input 2'!$A232=2014),'NGER input 2'!ET232*'NGER input 2'!FD232*'NGER input 2'!FN232*'NGER input 2'!$GQ232,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A232=2013,'NGER input 2'!$A232=2014),'NGER input 2'!EU232*'NGER input 2'!FE232*'NGER input 2'!FO232*'NGER input 2'!$GQ232,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A232=2013,'NGER input 2'!$A232=2014),'NGER input 2'!EV232*'NGER input 2'!FF232*'NGER input 2'!FP232*'NGER input 2'!$GQ232,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A232=2013,'NGER input 2'!$A232=2014),'NGER input 2'!EW232*'NGER input 2'!FG232*'NGER input 2'!FQ232*'NGER input 2'!$GQ232,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A232=2013,'NGER input 2'!$A232=2014),'NGER input 2'!EX232*'NGER input 2'!FH232*'NGER input 2'!FR232*'NGER input 2'!$GQ232,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A232=2013,'NGER input 2'!$A232=2014),'NGER input 2'!EY232*'NGER input 2'!FI232*'NGER input 2'!FS232*'NGER input 2'!$GQ232,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A232=2013,'NGER input 2'!$A232=2014),'NGER input 2'!EZ232*'NGER input 2'!FJ232*'NGER input 2'!FT232*'NGER input 2'!$GQ232,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A232=2013,'NGER input 2'!$A232=2014),'NGER input 2'!FA232*'NGER input 2'!FK232*'NGER input 2'!FU232*'NGER input 2'!$GQ232,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A232=2013,'NGER input 2'!$A232=2014),'NGER input 2'!FB232*'NGER input 2'!FL232*'NGER input 2'!FV232*'NGER input 2'!$GQ232,0)","v":0},{"$f":"C234*(1-EXP(-'NGER input 2'!FW232*(13-'NGER input 2'!$GR232-7)/12))","v":0},{"$f":"D234*(1-EXP(-'NGER input 2'!FX232*(13-'NGER input 2'!$GR232-7)/12))","v":0},{"$f":"E234*(1-EXP(-'NGER input 2'!FY232*(13-'NGER input 2'!$GR232-7)/12))","v":0},{"$f":"F234*(1-EXP(-'NGER input 2'!FZ232*(13-'NGER input 2'!$GR232-7)/12))","v":0},{"$f":"G234*(1-EXP(-'NGER input 2'!GA232*(13-'NGER input 2'!$GR232-7)/12))","v":0},{"$f":"H234*(1-EXP(-'NGER input 2'!GB232*(13-'NGER input 2'!$GR232-7)/12))","v":0},{"$f":"I234*(1-EXP(-'NGER input 2'!GC232*(13-'NGER input 2'!$GR232-7)/12))","v":0},{"$f":"J234*(1-EXP(-'NGER input 2'!GD232*(13-'NGER input 2'!$GR232-7)/12))","v":0},{"$f":"K234*(1-EXP(-'NGER input 2'!GE232*(13-'NGER input 2'!$GR232-7)/12))","v":0},{"$f":"L234*(1-EXP(-'NGER input 2'!GF232*(13-'NGER input 2'!$GR232-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q233/'NGER results'!$N233)*M234),0,('NGER results'!$Q233/'NGER results'!$N233)*M234)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q233/'NGER results'!$N233)*N234),0,('NGER results'!$Q233/'NGER results'!$N233)*N234)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q233/'NGER results'!$N233)*O234),0,('NGER results'!$Q233/'NGER results'!$N233)*O234)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q233/'NGER results'!$N233)*P234),0,('NGER results'!$Q233/'NGER results'!$N233)*P234)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q233/'NGER results'!$N233)*Q234),0,('NGER results'!$Q233/'NGER results'!$N233)*Q234)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q233/'NGER results'!$N233)*R234),0,('NGER results'!$Q233/'NGER results'!$N233)*R234)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q233/'NGER results'!$N233)*S234),0,('NGER results'!$Q233/'NGER results'!$N233)*S234)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q233/'NGER results'!$N233)*T234),0,('NGER results'!$Q233/'NGER results'!$N233)*T234)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q233/'NGER results'!$N233)*U234),0,('NGER results'!$Q233/'NGER results'!$N233)*U234)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q233/'NGER results'!$N233)*V234),0,('NGER results'!$Q233/'NGER results'!$N233)*V234)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ234*(1-EXP(-'NGER input 2'!FW232))","v":0},{"$f":"AR234*(1-EXP(-'NGER input 2'!FX232))","v":0},{"$f":"AS234*(1-EXP(-'NGER input 2'!FY232))","v":0},{"$f":"AT234*(1-EXP(-'NGER input 2'!FZ232))","v":0},{"$f":"AU234*(1-EXP(-'NGER input 2'!GA232))","v":0},{"$f":"AV234*(1-EXP(-'NGER input 2'!GB232))","v":0},{"$f":"AW234*(1-EXP(-'NGER input 2'!GC232))","v":0},{"$f":"AX234*(1-EXP(-'NGER input 2'!GD232))","v":0},{"$f":"AY234*(1-EXP(-'NGER input 2'!GE232))","v":0},{"$f":"AZ234*(1-EXP(-'NGER input 2'!GF232))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q233/'NGER results'!$N233)*BA234),0,('NGER results'!$Q233/'NGER results'!$N233)*BA234)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q233/'NGER results'!$N233)*BB234),0,('NGER results'!$Q233/'NGER results'!$N233)*BB234)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q233/'NGER results'!$N233)*BC234),0,('NGER results'!$Q233/'NGER results'!$N233)*BC234)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q233/'NGER results'!$N233)*BD234),0,('NGER results'!$Q233/'NGER results'!$N233)*BD234)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q233/'NGER results'!$N233)*BE234),0,('NGER results'!$Q233/'NGER results'!$N233)*BE234)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q233/'NGER results'!$N233)*BF234),0,('NGER results'!$Q233/'NGER results'!$N233)*BF234)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q233/'NGER results'!$N233)*BG234),0,('NGER results'!$Q233/'NGER results'!$N233)*BG234)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q233/'NGER results'!$N233)*BH234),0,('NGER results'!$Q233/'NGER results'!$N233)*BH234)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q233/'NGER results'!$N233)*BI234),0,('NGER results'!$Q233/'NGER results'!$N233)*BI234)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q233/'NGER results'!$N233)*BJ234),0,('NGER results'!$Q233/'NGER results'!$N233)*BJ234)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A234>=2016,(BA234+M234)*'NGER input 2'!$GS232*1.336*25,(BA234+M234)*'NGER input 2'!$GS232*1.336*25)","v":0},{"$f":"IF($A234>=2016,(BB234+N234)*'NGER input 2'!$GS232*1.336*25,(BB234+N234)*'NGER input 2'!$GS232*1.336*25)","v":0},{"$f":"IF($A234>=2016,(BC234+O234)*'NGER input 2'!$GS232*1.336*25,(BC234+O234)*'NGER input 2'!$GS232*1.336*25)","v":0},{"$f":"IF($A234>=2016,(BD234+P234)*'NGER input 2'!$GS232*1.336*25,(BD234+P234)*'NGER input 2'!$GS232*1.336*25)","v":0},{"$f":"IF($A234>=2016,(BE234+Q234)*'NGER input 2'!$GS232*1.336*25,(BE234+Q234)*'NGER input 2'!$GS232*1.336*25)","v":0},{"$f":"IF($A234>=2016,(BF234+R234)*'NGER input 2'!$GS232*1.336*25,(BF234+R234)*'NGER input 2'!$GS232*1.336*25)","v":0},{"$f":"IF($A234>=2016,(BG234+S234)*'NGER input 2'!$GS232*1.336*25,(BG234+S234)*'NGER input 2'!$GS232*1.336*25)","v":0},{"$f":"IF($A234>=2016,(BH234+T234)*'NGER input 2'!$GS232*1.336*25,(BH234+T234)*'NGER input 2'!$GS232*1.336*25)","v":0},{"$f":"IF($A234>=2016,(BI234+U234)*'NGER input 2'!$GS232*1.336*25,(BI234+U234)*'NGER input 2'!$GS232*1.336*25)","v":0},{"$f":"IF($A234>=2016,(BJ234+V234)*'NGER input 2'!$GS232*1.336*25,(BJ234+V234)*'NGER input 2'!$GS232*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A233","v":229},null,{"$f":"IF(OR('NGER input 2'!$A233=2013,'NGER input 2'!$A233=2014),'NGER input 2'!ES233*'NGER input 2'!FC233*'NGER input 2'!FM233*'NGER input 2'!$GQ233,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A233=2013,'NGER input 2'!$A233=2014),'NGER input 2'!ET233*'NGER input 2'!FD233*'NGER input 2'!FN233*'NGER input 2'!$GQ233,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A233=2013,'NGER input 2'!$A233=2014),'NGER input 2'!EU233*'NGER input 2'!FE233*'NGER input 2'!FO233*'NGER input 2'!$GQ233,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A233=2013,'NGER input 2'!$A233=2014),'NGER input 2'!EV233*'NGER input 2'!FF233*'NGER input 2'!FP233*'NGER input 2'!$GQ233,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A233=2013,'NGER input 2'!$A233=2014),'NGER input 2'!EW233*'NGER input 2'!FG233*'NGER input 2'!FQ233*'NGER input 2'!$GQ233,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A233=2013,'NGER input 2'!$A233=2014),'NGER input 2'!EX233*'NGER input 2'!FH233*'NGER input 2'!FR233*'NGER input 2'!$GQ233,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A233=2013,'NGER input 2'!$A233=2014),'NGER input 2'!EY233*'NGER input 2'!FI233*'NGER input 2'!FS233*'NGER input 2'!$GQ233,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A233=2013,'NGER input 2'!$A233=2014),'NGER input 2'!EZ233*'NGER input 2'!FJ233*'NGER input 2'!FT233*'NGER input 2'!$GQ233,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A233=2013,'NGER input 2'!$A233=2014),'NGER input 2'!FA233*'NGER input 2'!FK233*'NGER input 2'!FU233*'NGER input 2'!$GQ233,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A233=2013,'NGER input 2'!$A233=2014),'NGER input 2'!FB233*'NGER input 2'!FL233*'NGER input 2'!FV233*'NGER input 2'!$GQ233,0)","v":0},{"$f":"C235*(1-EXP(-'NGER input 2'!FW233*(13-'NGER input 2'!$GR233-7)/12))","v":0},{"$f":"D235*(1-EXP(-'NGER input 2'!FX233*(13-'NGER input 2'!$GR233-7)/12))","v":0},{"$f":"E235*(1-EXP(-'NGER input 2'!FY233*(13-'NGER input 2'!$GR233-7)/12))","v":0},{"$f":"F235*(1-EXP(-'NGER input 2'!FZ233*(13-'NGER input 2'!$GR233-7)/12))","v":0},{"$f":"G235*(1-EXP(-'NGER input 2'!GA233*(13-'NGER input 2'!$GR233-7)/12))","v":0},{"$f":"H235*(1-EXP(-'NGER input 2'!GB233*(13-'NGER input 2'!$GR233-7)/12))","v":0},{"$f":"I235*(1-EXP(-'NGER input 2'!GC233*(13-'NGER input 2'!$GR233-7)/12))","v":0},{"$f":"J235*(1-EXP(-'NGER input 2'!GD233*(13-'NGER input 2'!$GR233-7)/12))","v":0},{"$f":"K235*(1-EXP(-'NGER input 2'!GE233*(13-'NGER input 2'!$GR233-7)/12))","v":0},{"$f":"L235*(1-EXP(-'NGER input 2'!GF233*(13-'NGER input 2'!$GR233-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q234/'NGER results'!$N234)*M235),0,('NGER results'!$Q234/'NGER results'!$N234)*M235)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q234/'NGER results'!$N234)*N235),0,('NGER results'!$Q234/'NGER results'!$N234)*N235)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q234/'NGER results'!$N234)*O235),0,('NGER results'!$Q234/'NGER results'!$N234)*O235)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q234/'NGER results'!$N234)*P235),0,('NGER results'!$Q234/'NGER results'!$N234)*P235)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q234/'NGER results'!$N234)*Q235),0,('NGER results'!$Q234/'NGER results'!$N234)*Q235)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q234/'NGER results'!$N234)*R235),0,('NGER results'!$Q234/'NGER results'!$N234)*R235)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q234/'NGER results'!$N234)*S235),0,('NGER results'!$Q234/'NGER results'!$N234)*S235)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q234/'NGER results'!$N234)*T235),0,('NGER results'!$Q234/'NGER results'!$N234)*T235)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q234/'NGER results'!$N234)*U235),0,('NGER results'!$Q234/'NGER results'!$N234)*U235)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q234/'NGER results'!$N234)*V235),0,('NGER results'!$Q234/'NGER results'!$N234)*V235)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ235*(1-EXP(-'NGER input 2'!FW233))","v":0},{"$f":"AR235*(1-EXP(-'NGER input 2'!FX233))","v":0},{"$f":"AS235*(1-EXP(-'NGER input 2'!FY233))","v":0},{"$f":"AT235*(1-EXP(-'NGER input 2'!FZ233))","v":0},{"$f":"AU235*(1-EXP(-'NGER input 2'!GA233))","v":0},{"$f":"AV235*(1-EXP(-'NGER input 2'!GB233))","v":0},{"$f":"AW235*(1-EXP(-'NGER input 2'!GC233))","v":0},{"$f":"AX235*(1-EXP(-'NGER input 2'!GD233))","v":0},{"$f":"AY235*(1-EXP(-'NGER input 2'!GE233))","v":0},{"$f":"AZ235*(1-EXP(-'NGER input 2'!GF233))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q234/'NGER results'!$N234)*BA235),0,('NGER results'!$Q234/'NGER results'!$N234)*BA235)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q234/'NGER results'!$N234)*BB235),0,('NGER results'!$Q234/'NGER results'!$N234)*BB235)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q234/'NGER results'!$N234)*BC235),0,('NGER results'!$Q234/'NGER results'!$N234)*BC235)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q234/'NGER results'!$N234)*BD235),0,('NGER results'!$Q234/'NGER results'!$N234)*BD235)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q234/'NGER results'!$N234)*BE235),0,('NGER results'!$Q234/'NGER results'!$N234)*BE235)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q234/'NGER results'!$N234)*BF235),0,('NGER results'!$Q234/'NGER results'!$N234)*BF235)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q234/'NGER results'!$N234)*BG235),0,('NGER results'!$Q234/'NGER results'!$N234)*BG235)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q234/'NGER results'!$N234)*BH235),0,('NGER results'!$Q234/'NGER results'!$N234)*BH235)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q234/'NGER results'!$N234)*BI235),0,('NGER results'!$Q234/'NGER results'!$N234)*BI235)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q234/'NGER results'!$N234)*BJ235),0,('NGER results'!$Q234/'NGER results'!$N234)*BJ235)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A235>=2016,(BA235+M235)*'NGER input 2'!$GS233*1.336*25,(BA235+M235)*'NGER input 2'!$GS233*1.336*25)","v":0},{"$f":"IF($A235>=2016,(BB235+N235)*'NGER input 2'!$GS233*1.336*25,(BB235+N235)*'NGER input 2'!$GS233*1.336*25)","v":0},{"$f":"IF($A235>=2016,(BC235+O235)*'NGER input 2'!$GS233*1.336*25,(BC235+O235)*'NGER input 2'!$GS233*1.336*25)","v":0},{"$f":"IF($A235>=2016,(BD235+P235)*'NGER input 2'!$GS233*1.336*25,(BD235+P235)*'NGER input 2'!$GS233*1.336*25)","v":0},{"$f":"IF($A235>=2016,(BE235+Q235)*'NGER input 2'!$GS233*1.336*25,(BE235+Q235)*'NGER input 2'!$GS233*1.336*25)","v":0},{"$f":"IF($A235>=2016,(BF235+R235)*'NGER input 2'!$GS233*1.336*25,(BF235+R235)*'NGER input 2'!$GS233*1.336*25)","v":0},{"$f":"IF($A235>=2016,(BG235+S235)*'NGER input 2'!$GS233*1.336*25,(BG235+S235)*'NGER input 2'!$GS233*1.336*25)","v":0},{"$f":"IF($A235>=2016,(BH235+T235)*'NGER input 2'!$GS233*1.336*25,(BH235+T235)*'NGER input 2'!$GS233*1.336*25)","v":0},{"$f":"IF($A235>=2016,(BI235+U235)*'NGER input 2'!$GS233*1.336*25,(BI235+U235)*'NGER input 2'!$GS233*1.336*25)","v":0},{"$f":"IF($A235>=2016,(BJ235+V235)*'NGER input 2'!$GS233*1.336*25,(BJ235+V235)*'NGER input 2'!$GS233*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A234","v":230},null,{"$f":"IF(OR('NGER input 2'!$A234=2013,'NGER input 2'!$A234=2014),'NGER input 2'!ES234*'NGER input 2'!FC234*'NGER input 2'!FM234*'NGER input 2'!$GQ234,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A234=2013,'NGER input 2'!$A234=2014),'NGER input 2'!ET234*'NGER input 2'!FD234*'NGER input 2'!FN234*'NGER input 2'!$GQ234,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A234=2013,'NGER input 2'!$A234=2014),'NGER input 2'!EU234*'NGER input 2'!FE234*'NGER input 2'!FO234*'NGER input 2'!$GQ234,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A234=2013,'NGER input 2'!$A234=2014),'NGER input 2'!EV234*'NGER input 2'!FF234*'NGER input 2'!FP234*'NGER input 2'!$GQ234,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A234=2013,'NGER input 2'!$A234=2014),'NGER input 2'!EW234*'NGER input 2'!FG234*'NGER input 2'!FQ234*'NGER input 2'!$GQ234,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A234=2013,'NGER input 2'!$A234=2014),'NGER input 2'!EX234*'NGER input 2'!FH234*'NGER input 2'!FR234*'NGER input 2'!$GQ234,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A234=2013,'NGER input 2'!$A234=2014),'NGER input 2'!EY234*'NGER input 2'!FI234*'NGER input 2'!FS234*'NGER input 2'!$GQ234,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A234=2013,'NGER input 2'!$A234=2014),'NGER input 2'!EZ234*'NGER input 2'!FJ234*'NGER input 2'!FT234*'NGER input 2'!$GQ234,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A234=2013,'NGER input 2'!$A234=2014),'NGER input 2'!FA234*'NGER input 2'!FK234*'NGER input 2'!FU234*'NGER input 2'!$GQ234,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A234=2013,'NGER input 2'!$A234=2014),'NGER input 2'!FB234*'NGER input 2'!FL234*'NGER input 2'!FV234*'NGER input 2'!$GQ234,0)","v":0},{"$f":"C236*(1-EXP(-'NGER input 2'!FW234*(13-'NGER input 2'!$GR234-7)/12))","v":0},{"$f":"D236*(1-EXP(-'NGER input 2'!FX234*(13-'NGER input 2'!$GR234-7)/12))","v":0},{"$f":"E236*(1-EXP(-'NGER input 2'!FY234*(13-'NGER input 2'!$GR234-7)/12))","v":0},{"$f":"F236*(1-EXP(-'NGER input 2'!FZ234*(13-'NGER input 2'!$GR234-7)/12))","v":0},{"$f":"G236*(1-EXP(-'NGER input 2'!GA234*(13-'NGER input 2'!$GR234-7)/12))","v":0},{"$f":"H236*(1-EXP(-'NGER input 2'!GB234*(13-'NGER input 2'!$GR234-7)/12))","v":0},{"$f":"I236*(1-EXP(-'NGER input 2'!GC234*(13-'NGER input 2'!$GR234-7)/12))","v":0},{"$f":"J236*(1-EXP(-'NGER input 2'!GD234*(13-'NGER input 2'!$GR234-7)/12))","v":0},{"$f":"K236*(1-EXP(-'NGER input 2'!GE234*(13-'NGER input 2'!$GR234-7)/12))","v":0},{"$f":"L236*(1-EXP(-'NGER input 2'!GF234*(13-'NGER input 2'!$GR234-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q235/'NGER results'!$N235)*M236),0,('NGER results'!$Q235/'NGER results'!$N235)*M236)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q235/'NGER results'!$N235)*N236),0,('NGER results'!$Q235/'NGER results'!$N235)*N236)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q235/'NGER results'!$N235)*O236),0,('NGER results'!$Q235/'NGER results'!$N235)*O236)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q235/'NGER results'!$N235)*P236),0,('NGER results'!$Q235/'NGER results'!$N235)*P236)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q235/'NGER results'!$N235)*Q236),0,('NGER results'!$Q235/'NGER results'!$N235)*Q236)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q235/'NGER results'!$N235)*R236),0,('NGER results'!$Q235/'NGER results'!$N235)*R236)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q235/'NGER results'!$N235)*S236),0,('NGER results'!$Q235/'NGER results'!$N235)*S236)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q235/'NGER results'!$N235)*T236),0,('NGER results'!$Q235/'NGER results'!$N235)*T236)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q235/'NGER results'!$N235)*U236),0,('NGER results'!$Q235/'NGER results'!$N235)*U236)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q235/'NGER results'!$N235)*V236),0,('NGER results'!$Q235/'NGER results'!$N235)*V236)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ236*(1-EXP(-'NGER input 2'!FW234))","v":0},{"$f":"AR236*(1-EXP(-'NGER input 2'!FX234))","v":0},{"$f":"AS236*(1-EXP(-'NGER input 2'!FY234))","v":0},{"$f":"AT236*(1-EXP(-'NGER input 2'!FZ234))","v":0},{"$f":"AU236*(1-EXP(-'NGER input 2'!GA234))","v":0},{"$f":"AV236*(1-EXP(-'NGER input 2'!GB234))","v":0},{"$f":"AW236*(1-EXP(-'NGER input 2'!GC234))","v":0},{"$f":"AX236*(1-EXP(-'NGER input 2'!GD234))","v":0},{"$f":"AY236*(1-EXP(-'NGER input 2'!GE234))","v":0},{"$f":"AZ236*(1-EXP(-'NGER input 2'!GF234))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q235/'NGER results'!$N235)*BA236),0,('NGER results'!$Q235/'NGER results'!$N235)*BA236)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q235/'NGER results'!$N235)*BB236),0,('NGER results'!$Q235/'NGER results'!$N235)*BB236)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q235/'NGER results'!$N235)*BC236),0,('NGER results'!$Q235/'NGER results'!$N235)*BC236)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q235/'NGER results'!$N235)*BD236),0,('NGER results'!$Q235/'NGER results'!$N235)*BD236)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q235/'NGER results'!$N235)*BE236),0,('NGER results'!$Q235/'NGER results'!$N235)*BE236)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q235/'NGER results'!$N235)*BF236),0,('NGER results'!$Q235/'NGER results'!$N235)*BF236)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q235/'NGER results'!$N235)*BG236),0,('NGER results'!$Q235/'NGER results'!$N235)*BG236)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q235/'NGER results'!$N235)*BH236),0,('NGER results'!$Q235/'NGER results'!$N235)*BH236)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q235/'NGER results'!$N235)*BI236),0,('NGER results'!$Q235/'NGER results'!$N235)*BI236)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q235/'NGER results'!$N235)*BJ236),0,('NGER results'!$Q235/'NGER results'!$N235)*BJ236)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A236>=2016,(BA236+M236)*'NGER input 2'!$GS234*1.336*25,(BA236+M236)*'NGER input 2'!$GS234*1.336*25)","v":0},{"$f":"IF($A236>=2016,(BB236+N236)*'NGER input 2'!$GS234*1.336*25,(BB236+N236)*'NGER input 2'!$GS234*1.336*25)","v":0},{"$f":"IF($A236>=2016,(BC236+O236)*'NGER input 2'!$GS234*1.336*25,(BC236+O236)*'NGER input 2'!$GS234*1.336*25)","v":0},{"$f":"IF($A236>=2016,(BD236+P236)*'NGER input 2'!$GS234*1.336*25,(BD236+P236)*'NGER input 2'!$GS234*1.336*25)","v":0},{"$f":"IF($A236>=2016,(BE236+Q236)*'NGER input 2'!$GS234*1.336*25,(BE236+Q236)*'NGER input 2'!$GS234*1.336*25)","v":0},{"$f":"IF($A236>=2016,(BF236+R236)*'NGER input 2'!$GS234*1.336*25,(BF236+R236)*'NGER input 2'!$GS234*1.336*25)","v":0},{"$f":"IF($A236>=2016,(BG236+S236)*'NGER input 2'!$GS234*1.336*25,(BG236+S236)*'NGER input 2'!$GS234*1.336*25)","v":0},{"$f":"IF($A236>=2016,(BH236+T236)*'NGER input 2'!$GS234*1.336*25,(BH236+T236)*'NGER input 2'!$GS234*1.336*25)","v":0},{"$f":"IF($A236>=2016,(BI236+U236)*'NGER input 2'!$GS234*1.336*25,(BI236+U236)*'NGER input 2'!$GS234*1.336*25)","v":0},{"$f":"IF($A236>=2016,(BJ236+V236)*'NGER input 2'!$GS234*1.336*25,(BJ236+V236)*'NGER input 2'!$GS234*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A235","v":231},null,{"$f":"IF(OR('NGER input 2'!$A235=2013,'NGER input 2'!$A235=2014),'NGER input 2'!ES235*'NGER input 2'!FC235*'NGER input 2'!FM235*'NGER input 2'!$GQ235,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A235=2013,'NGER input 2'!$A235=2014),'NGER input 2'!ET235*'NGER input 2'!FD235*'NGER input 2'!FN235*'NGER input 2'!$GQ235,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A235=2013,'NGER input 2'!$A235=2014),'NGER input 2'!EU235*'NGER input 2'!FE235*'NGER input 2'!FO235*'NGER input 2'!$GQ235,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A235=2013,'NGER input 2'!$A235=2014),'NGER input 2'!EV235*'NGER input 2'!FF235*'NGER input 2'!FP235*'NGER input 2'!$GQ235,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A235=2013,'NGER input 2'!$A235=2014),'NGER input 2'!EW235*'NGER input 2'!FG235*'NGER input 2'!FQ235*'NGER input 2'!$GQ235,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A235=2013,'NGER input 2'!$A235=2014),'NGER input 2'!EX235*'NGER input 2'!FH235*'NGER input 2'!FR235*'NGER input 2'!$GQ235,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A235=2013,'NGER input 2'!$A235=2014),'NGER input 2'!EY235*'NGER input 2'!FI235*'NGER input 2'!FS235*'NGER input 2'!$GQ235,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A235=2013,'NGER input 2'!$A235=2014),'NGER input 2'!EZ235*'NGER input 2'!FJ235*'NGER input 2'!FT235*'NGER input 2'!$GQ235,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A235=2013,'NGER input 2'!$A235=2014),'NGER input 2'!FA235*'NGER input 2'!FK235*'NGER input 2'!FU235*'NGER input 2'!$GQ235,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A235=2013,'NGER input 2'!$A235=2014),'NGER input 2'!FB235*'NGER input 2'!FL235*'NGER input 2'!FV235*'NGER input 2'!$GQ235,0)","v":0},{"$f":"C237*(1-EXP(-'NGER input 2'!FW235*(13-'NGER input 2'!$GR235-7)/12))","v":0},{"$f":"D237*(1-EXP(-'NGER input 2'!FX235*(13-'NGER input 2'!$GR235-7)/12))","v":0},{"$f":"E237*(1-EXP(-'NGER input 2'!FY235*(13-'NGER input 2'!$GR235-7)/12))","v":0},{"$f":"F237*(1-EXP(-'NGER input 2'!FZ235*(13-'NGER input 2'!$GR235-7)/12))","v":0},{"$f":"G237*(1-EXP(-'NGER input 2'!GA235*(13-'NGER input 2'!$GR235-7)/12))","v":0},{"$f":"H237*(1-EXP(-'NGER input 2'!GB235*(13-'NGER input 2'!$GR235-7)/12))","v":0},{"$f":"I237*(1-EXP(-'NGER input 2'!GC235*(13-'NGER input 2'!$GR235-7)/12))","v":0},{"$f":"J237*(1-EXP(-'NGER input 2'!GD235*(13-'NGER input 2'!$GR235-7)/12))","v":0},{"$f":"K237*(1-EXP(-'NGER input 2'!GE235*(13-'NGER input 2'!$GR235-7)/12))","v":0},{"$f":"L237*(1-EXP(-'NGER input 2'!GF235*(13-'NGER input 2'!$GR235-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q236/'NGER results'!$N236)*M237),0,('NGER results'!$Q236/'NGER results'!$N236)*M237)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q236/'NGER results'!$N236)*N237),0,('NGER results'!$Q236/'NGER results'!$N236)*N237)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q236/'NGER results'!$N236)*O237),0,('NGER results'!$Q236/'NGER results'!$N236)*O237)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q236/'NGER results'!$N236)*P237),0,('NGER results'!$Q236/'NGER results'!$N236)*P237)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q236/'NGER results'!$N236)*Q237),0,('NGER results'!$Q236/'NGER results'!$N236)*Q237)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q236/'NGER results'!$N236)*R237),0,('NGER results'!$Q236/'NGER results'!$N236)*R237)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q236/'NGER results'!$N236)*S237),0,('NGER results'!$Q236/'NGER results'!$N236)*S237)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q236/'NGER results'!$N236)*T237),0,('NGER results'!$Q236/'NGER results'!$N236)*T237)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q236/'NGER results'!$N236)*U237),0,('NGER results'!$Q236/'NGER results'!$N236)*U237)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q236/'NGER results'!$N236)*V237),0,('NGER results'!$Q236/'NGER results'!$N236)*V237)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ237*(1-EXP(-'NGER input 2'!FW235))","v":0},{"$f":"AR237*(1-EXP(-'NGER input 2'!FX235))","v":0},{"$f":"AS237*(1-EXP(-'NGER input 2'!FY235))","v":0},{"$f":"AT237*(1-EXP(-'NGER input 2'!FZ235))","v":0},{"$f":"AU237*(1-EXP(-'NGER input 2'!GA235))","v":0},{"$f":"AV237*(1-EXP(-'NGER input 2'!GB235))","v":0},{"$f":"AW237*(1-EXP(-'NGER input 2'!GC235))","v":0},{"$f":"AX237*(1-EXP(-'NGER input 2'!GD235))","v":0},{"$f":"AY237*(1-EXP(-'NGER input 2'!GE235))","v":0},{"$f":"AZ237*(1-EXP(-'NGER input 2'!GF235))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q236/'NGER results'!$N236)*BA237),0,('NGER results'!$Q236/'NGER results'!$N236)*BA237)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q236/'NGER results'!$N236)*BB237),0,('NGER results'!$Q236/'NGER results'!$N236)*BB237)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q236/'NGER results'!$N236)*BC237),0,('NGER results'!$Q236/'NGER results'!$N236)*BC237)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q236/'NGER results'!$N236)*BD237),0,('NGER results'!$Q236/'NGER results'!$N236)*BD237)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q236/'NGER results'!$N236)*BE237),0,('NGER results'!$Q236/'NGER results'!$N236)*BE237)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q236/'NGER results'!$N236)*BF237),0,('NGER results'!$Q236/'NGER results'!$N236)*BF237)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q236/'NGER results'!$N236)*BG237),0,('NGER results'!$Q236/'NGER results'!$N236)*BG237)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q236/'NGER results'!$N236)*BH237),0,('NGER results'!$Q236/'NGER results'!$N236)*BH237)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q236/'NGER results'!$N236)*BI237),0,('NGER results'!$Q236/'NGER results'!$N236)*BI237)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q236/'NGER results'!$N236)*BJ237),0,('NGER results'!$Q236/'NGER results'!$N236)*BJ237)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A237>=2016,(BA237+M237)*'NGER input 2'!$GS235*1.336*25,(BA237+M237)*'NGER input 2'!$GS235*1.336*25)","v":0},{"$f":"IF($A237>=2016,(BB237+N237)*'NGER input 2'!$GS235*1.336*25,(BB237+N237)*'NGER input 2'!$GS235*1.336*25)","v":0},{"$f":"IF($A237>=2016,(BC237+O237)*'NGER input 2'!$GS235*1.336*25,(BC237+O237)*'NGER input 2'!$GS235*1.336*25)","v":0},{"$f":"IF($A237>=2016,(BD237+P237)*'NGER input 2'!$GS235*1.336*25,(BD237+P237)*'NGER input 2'!$GS235*1.336*25)","v":0},{"$f":"IF($A237>=2016,(BE237+Q237)*'NGER input 2'!$GS235*1.336*25,(BE237+Q237)*'NGER input 2'!$GS235*1.336*25)","v":0},{"$f":"IF($A237>=2016,(BF237+R237)*'NGER input 2'!$GS235*1.336*25,(BF237+R237)*'NGER input 2'!$GS235*1.336*25)","v":0},{"$f":"IF($A237>=2016,(BG237+S237)*'NGER input 2'!$GS235*1.336*25,(BG237+S237)*'NGER input 2'!$GS235*1.336*25)","v":0},{"$f":"IF($A237>=2016,(BH237+T237)*'NGER input 2'!$GS235*1.336*25,(BH237+T237)*'NGER input 2'!$GS235*1.336*25)","v":0},{"$f":"IF($A237>=2016,(BI237+U237)*'NGER input 2'!$GS235*1.336*25,(BI237+U237)*'NGER input 2'!$GS235*1.336*25)","v":0},{"$f":"IF($A237>=2016,(BJ237+V237)*'NGER input 2'!$GS235*1.336*25,(BJ237+V237)*'NGER input 2'!$GS235*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A236","v":232},null,{"$f":"IF(OR('NGER input 2'!$A236=2013,'NGER input 2'!$A236=2014),'NGER input 2'!ES236*'NGER input 2'!FC236*'NGER input 2'!FM236*'NGER input 2'!$GQ236,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A236=2013,'NGER input 2'!$A236=2014),'NGER input 2'!ET236*'NGER input 2'!FD236*'NGER input 2'!FN236*'NGER input 2'!$GQ236,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A236=2013,'NGER input 2'!$A236=2014),'NGER input 2'!EU236*'NGER input 2'!FE236*'NGER input 2'!FO236*'NGER input 2'!$GQ236,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A236=2013,'NGER input 2'!$A236=2014),'NGER input 2'!EV236*'NGER input 2'!FF236*'NGER input 2'!FP236*'NGER input 2'!$GQ236,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A236=2013,'NGER input 2'!$A236=2014),'NGER input 2'!EW236*'NGER input 2'!FG236*'NGER input 2'!FQ236*'NGER input 2'!$GQ236,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A236=2013,'NGER input 2'!$A236=2014),'NGER input 2'!EX236*'NGER input 2'!FH236*'NGER input 2'!FR236*'NGER input 2'!$GQ236,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A236=2013,'NGER input 2'!$A236=2014),'NGER input 2'!EY236*'NGER input 2'!FI236*'NGER input 2'!FS236*'NGER input 2'!$GQ236,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A236=2013,'NGER input 2'!$A236=2014),'NGER input 2'!EZ236*'NGER input 2'!FJ236*'NGER input 2'!FT236*'NGER input 2'!$GQ236,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A236=2013,'NGER input 2'!$A236=2014),'NGER input 2'!FA236*'NGER input 2'!FK236*'NGER input 2'!FU236*'NGER input 2'!$GQ236,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A236=2013,'NGER input 2'!$A236=2014),'NGER input 2'!FB236*'NGER input 2'!FL236*'NGER input 2'!FV236*'NGER input 2'!$GQ236,0)","v":0},{"$f":"C238*(1-EXP(-'NGER input 2'!FW236*(13-'NGER input 2'!$GR236-7)/12))","v":0},{"$f":"D238*(1-EXP(-'NGER input 2'!FX236*(13-'NGER input 2'!$GR236-7)/12))","v":0},{"$f":"E238*(1-EXP(-'NGER input 2'!FY236*(13-'NGER input 2'!$GR236-7)/12))","v":0},{"$f":"F238*(1-EXP(-'NGER input 2'!FZ236*(13-'NGER input 2'!$GR236-7)/12))","v":0},{"$f":"G238*(1-EXP(-'NGER input 2'!GA236*(13-'NGER input 2'!$GR236-7)/12))","v":0},{"$f":"H238*(1-EXP(-'NGER input 2'!GB236*(13-'NGER input 2'!$GR236-7)/12))","v":0},{"$f":"I238*(1-EXP(-'NGER input 2'!GC236*(13-'NGER input 2'!$GR236-7)/12))","v":0},{"$f":"J238*(1-EXP(-'NGER input 2'!GD236*(13-'NGER input 2'!$GR236-7)/12))","v":0},{"$f":"K238*(1-EXP(-'NGER input 2'!GE236*(13-'NGER input 2'!$GR236-7)/12))","v":0},{"$f":"L238*(1-EXP(-'NGER input 2'!GF236*(13-'NGER input 2'!$GR236-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q237/'NGER results'!$N237)*M238),0,('NGER results'!$Q237/'NGER results'!$N237)*M238)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q237/'NGER results'!$N237)*N238),0,('NGER results'!$Q237/'NGER results'!$N237)*N238)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q237/'NGER results'!$N237)*O238),0,('NGER results'!$Q237/'NGER results'!$N237)*O238)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q237/'NGER results'!$N237)*P238),0,('NGER results'!$Q237/'NGER results'!$N237)*P238)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q237/'NGER results'!$N237)*Q238),0,('NGER results'!$Q237/'NGER results'!$N237)*Q238)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q237/'NGER results'!$N237)*R238),0,('NGER results'!$Q237/'NGER results'!$N237)*R238)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q237/'NGER results'!$N237)*S238),0,('NGER results'!$Q237/'NGER results'!$N237)*S238)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q237/'NGER results'!$N237)*T238),0,('NGER results'!$Q237/'NGER results'!$N237)*T238)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q237/'NGER results'!$N237)*U238),0,('NGER results'!$Q237/'NGER results'!$N237)*U238)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q237/'NGER results'!$N237)*V238),0,('NGER results'!$Q237/'NGER results'!$N237)*V238)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ238*(1-EXP(-'NGER input 2'!FW236))","v":0},{"$f":"AR238*(1-EXP(-'NGER input 2'!FX236))","v":0},{"$f":"AS238*(1-EXP(-'NGER input 2'!FY236))","v":0},{"$f":"AT238*(1-EXP(-'NGER input 2'!FZ236))","v":0},{"$f":"AU238*(1-EXP(-'NGER input 2'!GA236))","v":0},{"$f":"AV238*(1-EXP(-'NGER input 2'!GB236))","v":0},{"$f":"AW238*(1-EXP(-'NGER input 2'!GC236))","v":0},{"$f":"AX238*(1-EXP(-'NGER input 2'!GD236))","v":0},{"$f":"AY238*(1-EXP(-'NGER input 2'!GE236))","v":0},{"$f":"AZ238*(1-EXP(-'NGER input 2'!GF236))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q237/'NGER results'!$N237)*BA238),0,('NGER results'!$Q237/'NGER results'!$N237)*BA238)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q237/'NGER results'!$N237)*BB238),0,('NGER results'!$Q237/'NGER results'!$N237)*BB238)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q237/'NGER results'!$N237)*BC238),0,('NGER results'!$Q237/'NGER results'!$N237)*BC238)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q237/'NGER results'!$N237)*BD238),0,('NGER results'!$Q237/'NGER results'!$N237)*BD238)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q237/'NGER results'!$N237)*BE238),0,('NGER results'!$Q237/'NGER results'!$N237)*BE238)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q237/'NGER results'!$N237)*BF238),0,('NGER results'!$Q237/'NGER results'!$N237)*BF238)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q237/'NGER results'!$N237)*BG238),0,('NGER results'!$Q237/'NGER results'!$N237)*BG238)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q237/'NGER results'!$N237)*BH238),0,('NGER results'!$Q237/'NGER results'!$N237)*BH238)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q237/'NGER results'!$N237)*BI238),0,('NGER results'!$Q237/'NGER results'!$N237)*BI238)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q237/'NGER results'!$N237)*BJ238),0,('NGER results'!$Q237/'NGER results'!$N237)*BJ238)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A238>=2016,(BA238+M238)*'NGER input 2'!$GS236*1.336*25,(BA238+M238)*'NGER input 2'!$GS236*1.336*25)","v":0},{"$f":"IF($A238>=2016,(BB238+N238)*'NGER input 2'!$GS236*1.336*25,(BB238+N238)*'NGER input 2'!$GS236*1.336*25)","v":0},{"$f":"IF($A238>=2016,(BC238+O238)*'NGER input 2'!$GS236*1.336*25,(BC238+O238)*'NGER input 2'!$GS236*1.336*25)","v":0},{"$f":"IF($A238>=2016,(BD238+P238)*'NGER input 2'!$GS236*1.336*25,(BD238+P238)*'NGER input 2'!$GS236*1.336*25)","v":0},{"$f":"IF($A238>=2016,(BE238+Q238)*'NGER input 2'!$GS236*1.336*25,(BE238+Q238)*'NGER input 2'!$GS236*1.336*25)","v":0},{"$f":"IF($A238>=2016,(BF238+R238)*'NGER input 2'!$GS236*1.336*25,(BF238+R238)*'NGER input 2'!$GS236*1.336*25)","v":0},{"$f":"IF($A238>=2016,(BG238+S238)*'NGER input 2'!$GS236*1.336*25,(BG238+S238)*'NGER input 2'!$GS236*1.336*25)","v":0},{"$f":"IF($A238>=2016,(BH238+T238)*'NGER input 2'!$GS236*1.336*25,(BH238+T238)*'NGER input 2'!$GS236*1.336*25)","v":0},{"$f":"IF($A238>=2016,(BI238+U238)*'NGER input 2'!$GS236*1.336*25,(BI238+U238)*'NGER input 2'!$GS236*1.336*25)","v":0},{"$f":"IF($A238>=2016,(BJ238+V238)*'NGER input 2'!$GS236*1.336*25,(BJ238+V238)*'NGER input 2'!$GS236*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A237","v":233},null,{"$f":"IF(OR('NGER input 2'!$A237=2013,'NGER input 2'!$A237=2014),'NGER input 2'!ES237*'NGER input 2'!FC237*'NGER input 2'!FM237*'NGER input 2'!$GQ237,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A237=2013,'NGER input 2'!$A237=2014),'NGER input 2'!ET237*'NGER input 2'!FD237*'NGER input 2'!FN237*'NGER input 2'!$GQ237,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A237=2013,'NGER input 2'!$A237=2014),'NGER input 2'!EU237*'NGER input 2'!FE237*'NGER input 2'!FO237*'NGER input 2'!$GQ237,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A237=2013,'NGER input 2'!$A237=2014),'NGER input 2'!EV237*'NGER input 2'!FF237*'NGER input 2'!FP237*'NGER input 2'!$GQ237,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A237=2013,'NGER input 2'!$A237=2014),'NGER input 2'!EW237*'NGER input 2'!FG237*'NGER input 2'!FQ237*'NGER input 2'!$GQ237,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A237=2013,'NGER input 2'!$A237=2014),'NGER input 2'!EX237*'NGER input 2'!FH237*'NGER input 2'!FR237*'NGER input 2'!$GQ237,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A237=2013,'NGER input 2'!$A237=2014),'NGER input 2'!EY237*'NGER input 2'!FI237*'NGER input 2'!FS237*'NGER input 2'!$GQ237,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A237=2013,'NGER input 2'!$A237=2014),'NGER input 2'!EZ237*'NGER input 2'!FJ237*'NGER input 2'!FT237*'NGER input 2'!$GQ237,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A237=2013,'NGER input 2'!$A237=2014),'NGER input 2'!FA237*'NGER input 2'!FK237*'NGER input 2'!FU237*'NGER input 2'!$GQ237,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A237=2013,'NGER input 2'!$A237=2014),'NGER input 2'!FB237*'NGER input 2'!FL237*'NGER input 2'!FV237*'NGER input 2'!$GQ237,0)","v":0},{"$f":"C239*(1-EXP(-'NGER input 2'!FW237*(13-'NGER input 2'!$GR237-7)/12))","v":0},{"$f":"D239*(1-EXP(-'NGER input 2'!FX237*(13-'NGER input 2'!$GR237-7)/12))","v":0},{"$f":"E239*(1-EXP(-'NGER input 2'!FY237*(13-'NGER input 2'!$GR237-7)/12))","v":0},{"$f":"F239*(1-EXP(-'NGER input 2'!FZ237*(13-'NGER input 2'!$GR237-7)/12))","v":0},{"$f":"G239*(1-EXP(-'NGER input 2'!GA237*(13-'NGER input 2'!$GR237-7)/12))","v":0},{"$f":"H239*(1-EXP(-'NGER input 2'!GB237*(13-'NGER input 2'!$GR237-7)/12))","v":0},{"$f":"I239*(1-EXP(-'NGER input 2'!GC237*(13-'NGER input 2'!$GR237-7)/12))","v":0},{"$f":"J239*(1-EXP(-'NGER input 2'!GD237*(13-'NGER input 2'!$GR237-7)/12))","v":0},{"$f":"K239*(1-EXP(-'NGER input 2'!GE237*(13-'NGER input 2'!$GR237-7)/12))","v":0},{"$f":"L239*(1-EXP(-'NGER input 2'!GF237*(13-'NGER input 2'!$GR237-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q238/'NGER results'!$N238)*M239),0,('NGER results'!$Q238/'NGER results'!$N238)*M239)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q238/'NGER results'!$N238)*N239),0,('NGER results'!$Q238/'NGER results'!$N238)*N239)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q238/'NGER results'!$N238)*O239),0,('NGER results'!$Q238/'NGER results'!$N238)*O239)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q238/'NGER results'!$N238)*P239),0,('NGER results'!$Q238/'NGER results'!$N238)*P239)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q238/'NGER results'!$N238)*Q239),0,('NGER results'!$Q238/'NGER results'!$N238)*Q239)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q238/'NGER results'!$N238)*R239),0,('NGER results'!$Q238/'NGER results'!$N238)*R239)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q238/'NGER results'!$N238)*S239),0,('NGER results'!$Q238/'NGER results'!$N238)*S239)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q238/'NGER results'!$N238)*T239),0,('NGER results'!$Q238/'NGER results'!$N238)*T239)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q238/'NGER results'!$N238)*U239),0,('NGER results'!$Q238/'NGER results'!$N238)*U239)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q238/'NGER results'!$N238)*V239),0,('NGER results'!$Q238/'NGER results'!$N238)*V239)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ239*(1-EXP(-'NGER input 2'!FW237))","v":0},{"$f":"AR239*(1-EXP(-'NGER input 2'!FX237))","v":0},{"$f":"AS239*(1-EXP(-'NGER input 2'!FY237))","v":0},{"$f":"AT239*(1-EXP(-'NGER input 2'!FZ237))","v":0},{"$f":"AU239*(1-EXP(-'NGER input 2'!GA237))","v":0},{"$f":"AV239*(1-EXP(-'NGER input 2'!GB237))","v":0},{"$f":"AW239*(1-EXP(-'NGER input 2'!GC237))","v":0},{"$f":"AX239*(1-EXP(-'NGER input 2'!GD237))","v":0},{"$f":"AY239*(1-EXP(-'NGER input 2'!GE237))","v":0},{"$f":"AZ239*(1-EXP(-'NGER input 2'!GF237))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q238/'NGER results'!$N238)*BA239),0,('NGER results'!$Q238/'NGER results'!$N238)*BA239)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q238/'NGER results'!$N238)*BB239),0,('NGER results'!$Q238/'NGER results'!$N238)*BB239)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q238/'NGER results'!$N238)*BC239),0,('NGER results'!$Q238/'NGER results'!$N238)*BC239)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q238/'NGER results'!$N238)*BD239),0,('NGER results'!$Q238/'NGER results'!$N238)*BD239)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q238/'NGER results'!$N238)*BE239),0,('NGER results'!$Q238/'NGER results'!$N238)*BE239)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q238/'NGER results'!$N238)*BF239),0,('NGER results'!$Q238/'NGER results'!$N238)*BF239)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q238/'NGER results'!$N238)*BG239),0,('NGER results'!$Q238/'NGER results'!$N238)*BG239)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q238/'NGER results'!$N238)*BH239),0,('NGER results'!$Q238/'NGER results'!$N238)*BH239)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q238/'NGER results'!$N238)*BI239),0,('NGER results'!$Q238/'NGER results'!$N238)*BI239)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q238/'NGER results'!$N238)*BJ239),0,('NGER results'!$Q238/'NGER results'!$N238)*BJ239)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A239>=2016,(BA239+M239)*'NGER input 2'!$GS237*1.336*25,(BA239+M239)*'NGER input 2'!$GS237*1.336*25)","v":0},{"$f":"IF($A239>=2016,(BB239+N239)*'NGER input 2'!$GS237*1.336*25,(BB239+N239)*'NGER input 2'!$GS237*1.336*25)","v":0},{"$f":"IF($A239>=2016,(BC239+O239)*'NGER input 2'!$GS237*1.336*25,(BC239+O239)*'NGER input 2'!$GS237*1.336*25)","v":0},{"$f":"IF($A239>=2016,(BD239+P239)*'NGER input 2'!$GS237*1.336*25,(BD239+P239)*'NGER input 2'!$GS237*1.336*25)","v":0},{"$f":"IF($A239>=2016,(BE239+Q239)*'NGER input 2'!$GS237*1.336*25,(BE239+Q239)*'NGER input 2'!$GS237*1.336*25)","v":0},{"$f":"IF($A239>=2016,(BF239+R239)*'NGER input 2'!$GS237*1.336*25,(BF239+R239)*'NGER input 2'!$GS237*1.336*25)","v":0},{"$f":"IF($A239>=2016,(BG239+S239)*'NGER input 2'!$GS237*1.336*25,(BG239+S239)*'NGER input 2'!$GS237*1.336*25)","v":0},{"$f":"IF($A239>=2016,(BH239+T239)*'NGER input 2'!$GS237*1.336*25,(BH239+T239)*'NGER input 2'!$GS237*1.336*25)","v":0},{"$f":"IF($A239>=2016,(BI239+U239)*'NGER input 2'!$GS237*1.336*25,(BI239+U239)*'NGER input 2'!$GS237*1.336*25)","v":0},{"$f":"IF($A239>=2016,(BJ239+V239)*'NGER input 2'!$GS237*1.336*25,(BJ239+V239)*'NGER input 2'!$GS237*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A238","v":234},null,{"$f":"IF(OR('NGER input 2'!$A238=2013,'NGER input 2'!$A238=2014),'NGER input 2'!ES238*'NGER input 2'!FC238*'NGER input 2'!FM238*'NGER input 2'!$GQ238,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A238=2013,'NGER input 2'!$A238=2014),'NGER input 2'!ET238*'NGER input 2'!FD238*'NGER input 2'!FN238*'NGER input 2'!$GQ238,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A238=2013,'NGER input 2'!$A238=2014),'NGER input 2'!EU238*'NGER input 2'!FE238*'NGER input 2'!FO238*'NGER input 2'!$GQ238,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A238=2013,'NGER input 2'!$A238=2014),'NGER input 2'!EV238*'NGER input 2'!FF238*'NGER input 2'!FP238*'NGER input 2'!$GQ238,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A238=2013,'NGER input 2'!$A238=2014),'NGER input 2'!EW238*'NGER input 2'!FG238*'NGER input 2'!FQ238*'NGER input 2'!$GQ238,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A238=2013,'NGER input 2'!$A238=2014),'NGER input 2'!EX238*'NGER input 2'!FH238*'NGER input 2'!FR238*'NGER input 2'!$GQ238,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A238=2013,'NGER input 2'!$A238=2014),'NGER input 2'!EY238*'NGER input 2'!FI238*'NGER input 2'!FS238*'NGER input 2'!$GQ238,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A238=2013,'NGER input 2'!$A238=2014),'NGER input 2'!EZ238*'NGER input 2'!FJ238*'NGER input 2'!FT238*'NGER input 2'!$GQ238,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A238=2013,'NGER input 2'!$A238=2014),'NGER input 2'!FA238*'NGER input 2'!FK238*'NGER input 2'!FU238*'NGER input 2'!$GQ238,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A238=2013,'NGER input 2'!$A238=2014),'NGER input 2'!FB238*'NGER input 2'!FL238*'NGER input 2'!FV238*'NGER input 2'!$GQ238,0)","v":0},{"$f":"C240*(1-EXP(-'NGER input 2'!FW238*(13-'NGER input 2'!$GR238-7)/12))","v":0},{"$f":"D240*(1-EXP(-'NGER input 2'!FX238*(13-'NGER input 2'!$GR238-7)/12))","v":0},{"$f":"E240*(1-EXP(-'NGER input 2'!FY238*(13-'NGER input 2'!$GR238-7)/12))","v":0},{"$f":"F240*(1-EXP(-'NGER input 2'!FZ238*(13-'NGER input 2'!$GR238-7)/12))","v":0},{"$f":"G240*(1-EXP(-'NGER input 2'!GA238*(13-'NGER input 2'!$GR238-7)/12))","v":0},{"$f":"H240*(1-EXP(-'NGER input 2'!GB238*(13-'NGER input 2'!$GR238-7)/12))","v":0},{"$f":"I240*(1-EXP(-'NGER input 2'!GC238*(13-'NGER input 2'!$GR238-7)/12))","v":0},{"$f":"J240*(1-EXP(-'NGER input 2'!GD238*(13-'NGER input 2'!$GR238-7)/12))","v":0},{"$f":"K240*(1-EXP(-'NGER input 2'!GE238*(13-'NGER input 2'!$GR238-7)/12))","v":0},{"$f":"L240*(1-EXP(-'NGER input 2'!GF238*(13-'NGER input 2'!$GR238-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q239/'NGER results'!$N239)*M240),0,('NGER results'!$Q239/'NGER results'!$N239)*M240)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q239/'NGER results'!$N239)*N240),0,('NGER results'!$Q239/'NGER results'!$N239)*N240)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q239/'NGER results'!$N239)*O240),0,('NGER results'!$Q239/'NGER results'!$N239)*O240)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q239/'NGER results'!$N239)*P240),0,('NGER results'!$Q239/'NGER results'!$N239)*P240)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q239/'NGER results'!$N239)*Q240),0,('NGER results'!$Q239/'NGER results'!$N239)*Q240)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q239/'NGER results'!$N239)*R240),0,('NGER results'!$Q239/'NGER results'!$N239)*R240)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q239/'NGER results'!$N239)*S240),0,('NGER results'!$Q239/'NGER results'!$N239)*S240)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q239/'NGER results'!$N239)*T240),0,('NGER results'!$Q239/'NGER results'!$N239)*T240)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q239/'NGER results'!$N239)*U240),0,('NGER results'!$Q239/'NGER results'!$N239)*U240)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q239/'NGER results'!$N239)*V240),0,('NGER results'!$Q239/'NGER results'!$N239)*V240)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ240*(1-EXP(-'NGER input 2'!FW238))","v":0},{"$f":"AR240*(1-EXP(-'NGER input 2'!FX238))","v":0},{"$f":"AS240*(1-EXP(-'NGER input 2'!FY238))","v":0},{"$f":"AT240*(1-EXP(-'NGER input 2'!FZ238))","v":0},{"$f":"AU240*(1-EXP(-'NGER input 2'!GA238))","v":0},{"$f":"AV240*(1-EXP(-'NGER input 2'!GB238))","v":0},{"$f":"AW240*(1-EXP(-'NGER input 2'!GC238))","v":0},{"$f":"AX240*(1-EXP(-'NGER input 2'!GD238))","v":0},{"$f":"AY240*(1-EXP(-'NGER input 2'!GE238))","v":0},{"$f":"AZ240*(1-EXP(-'NGER input 2'!GF238))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q239/'NGER results'!$N239)*BA240),0,('NGER results'!$Q239/'NGER results'!$N239)*BA240)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q239/'NGER results'!$N239)*BB240),0,('NGER results'!$Q239/'NGER results'!$N239)*BB240)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q239/'NGER results'!$N239)*BC240),0,('NGER results'!$Q239/'NGER results'!$N239)*BC240)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q239/'NGER results'!$N239)*BD240),0,('NGER results'!$Q239/'NGER results'!$N239)*BD240)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q239/'NGER results'!$N239)*BE240),0,('NGER results'!$Q239/'NGER results'!$N239)*BE240)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q239/'NGER results'!$N239)*BF240),0,('NGER results'!$Q239/'NGER results'!$N239)*BF240)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q239/'NGER results'!$N239)*BG240),0,('NGER results'!$Q239/'NGER results'!$N239)*BG240)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q239/'NGER results'!$N239)*BH240),0,('NGER results'!$Q239/'NGER results'!$N239)*BH240)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q239/'NGER results'!$N239)*BI240),0,('NGER results'!$Q239/'NGER results'!$N239)*BI240)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q239/'NGER results'!$N239)*BJ240),0,('NGER results'!$Q239/'NGER results'!$N239)*BJ240)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A240>=2016,(BA240+M240)*'NGER input 2'!$GS238*1.336*25,(BA240+M240)*'NGER input 2'!$GS238*1.336*25)","v":0},{"$f":"IF($A240>=2016,(BB240+N240)*'NGER input 2'!$GS238*1.336*25,(BB240+N240)*'NGER input 2'!$GS238*1.336*25)","v":0},{"$f":"IF($A240>=2016,(BC240+O240)*'NGER input 2'!$GS238*1.336*25,(BC240+O240)*'NGER input 2'!$GS238*1.336*25)","v":0},{"$f":"IF($A240>=2016,(BD240+P240)*'NGER input 2'!$GS238*1.336*25,(BD240+P240)*'NGER input 2'!$GS238*1.336*25)","v":0},{"$f":"IF($A240>=2016,(BE240+Q240)*'NGER input 2'!$GS238*1.336*25,(BE240+Q240)*'NGER input 2'!$GS238*1.336*25)","v":0},{"$f":"IF($A240>=2016,(BF240+R240)*'NGER input 2'!$GS238*1.336*25,(BF240+R240)*'NGER input 2'!$GS238*1.336*25)","v":0},{"$f":"IF($A240>=2016,(BG240+S240)*'NGER input 2'!$GS238*1.336*25,(BG240+S240)*'NGER input 2'!$GS238*1.336*25)","v":0},{"$f":"IF($A240>=2016,(BH240+T240)*'NGER input 2'!$GS238*1.336*25,(BH240+T240)*'NGER input 2'!$GS238*1.336*25)","v":0},{"$f":"IF($A240>=2016,(BI240+U240)*'NGER input 2'!$GS238*1.336*25,(BI240+U240)*'NGER input 2'!$GS238*1.336*25)","v":0},{"$f":"IF($A240>=2016,(BJ240+V240)*'NGER input 2'!$GS238*1.336*25,(BJ240+V240)*'NGER input 2'!$GS238*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A239","v":235},null,{"$f":"IF(OR('NGER input 2'!$A239=2013,'NGER input 2'!$A239=2014),'NGER input 2'!ES239*'NGER input 2'!FC239*'NGER input 2'!FM239*'NGER input 2'!$GQ239,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A239=2013,'NGER input 2'!$A239=2014),'NGER input 2'!ET239*'NGER input 2'!FD239*'NGER input 2'!FN239*'NGER input 2'!$GQ239,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A239=2013,'NGER input 2'!$A239=2014),'NGER input 2'!EU239*'NGER input 2'!FE239*'NGER input 2'!FO239*'NGER input 2'!$GQ239,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A239=2013,'NGER input 2'!$A239=2014),'NGER input 2'!EV239*'NGER input 2'!FF239*'NGER input 2'!FP239*'NGER input 2'!$GQ239,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A239=2013,'NGER input 2'!$A239=2014),'NGER input 2'!EW239*'NGER input 2'!FG239*'NGER input 2'!FQ239*'NGER input 2'!$GQ239,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A239=2013,'NGER input 2'!$A239=2014),'NGER input 2'!EX239*'NGER input 2'!FH239*'NGER input 2'!FR239*'NGER input 2'!$GQ239,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A239=2013,'NGER input 2'!$A239=2014),'NGER input 2'!EY239*'NGER input 2'!FI239*'NGER input 2'!FS239*'NGER input 2'!$GQ239,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A239=2013,'NGER input 2'!$A239=2014),'NGER input 2'!EZ239*'NGER input 2'!FJ239*'NGER input 2'!FT239*'NGER input 2'!$GQ239,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A239=2013,'NGER input 2'!$A239=2014),'NGER input 2'!FA239*'NGER input 2'!FK239*'NGER input 2'!FU239*'NGER input 2'!$GQ239,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A239=2013,'NGER input 2'!$A239=2014),'NGER input 2'!FB239*'NGER input 2'!FL239*'NGER input 2'!FV239*'NGER input 2'!$GQ239,0)","v":0},{"$f":"C241*(1-EXP(-'NGER input 2'!FW239*(13-'NGER input 2'!$GR239-7)/12))","v":0},{"$f":"D241*(1-EXP(-'NGER input 2'!FX239*(13-'NGER input 2'!$GR239-7)/12))","v":0},{"$f":"E241*(1-EXP(-'NGER input 2'!FY239*(13-'NGER input 2'!$GR239-7)/12))","v":0},{"$f":"F241*(1-EXP(-'NGER input 2'!FZ239*(13-'NGER input 2'!$GR239-7)/12))","v":0},{"$f":"G241*(1-EXP(-'NGER input 2'!GA239*(13-'NGER input 2'!$GR239-7)/12))","v":0},{"$f":"H241*(1-EXP(-'NGER input 2'!GB239*(13-'NGER input 2'!$GR239-7)/12))","v":0},{"$f":"I241*(1-EXP(-'NGER input 2'!GC239*(13-'NGER input 2'!$GR239-7)/12))","v":0},{"$f":"J241*(1-EXP(-'NGER input 2'!GD239*(13-'NGER input 2'!$GR239-7)/12))","v":0},{"$f":"K241*(1-EXP(-'NGER input 2'!GE239*(13-'NGER input 2'!$GR239-7)/12))","v":0},{"$f":"L241*(1-EXP(-'NGER input 2'!GF239*(13-'NGER input 2'!$GR239-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q240/'NGER results'!$N240)*M241),0,('NGER results'!$Q240/'NGER results'!$N240)*M241)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q240/'NGER results'!$N240)*N241),0,('NGER results'!$Q240/'NGER results'!$N240)*N241)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q240/'NGER results'!$N240)*O241),0,('NGER results'!$Q240/'NGER results'!$N240)*O241)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q240/'NGER results'!$N240)*P241),0,('NGER results'!$Q240/'NGER results'!$N240)*P241)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q240/'NGER results'!$N240)*Q241),0,('NGER results'!$Q240/'NGER results'!$N240)*Q241)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q240/'NGER results'!$N240)*R241),0,('NGER results'!$Q240/'NGER results'!$N240)*R241)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q240/'NGER results'!$N240)*S241),0,('NGER results'!$Q240/'NGER results'!$N240)*S241)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q240/'NGER results'!$N240)*T241),0,('NGER results'!$Q240/'NGER results'!$N240)*T241)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q240/'NGER results'!$N240)*U241),0,('NGER results'!$Q240/'NGER results'!$N240)*U241)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q240/'NGER results'!$N240)*V241),0,('NGER results'!$Q240/'NGER results'!$N240)*V241)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ241*(1-EXP(-'NGER input 2'!FW239))","v":0},{"$f":"AR241*(1-EXP(-'NGER input 2'!FX239))","v":0},{"$f":"AS241*(1-EXP(-'NGER input 2'!FY239))","v":0},{"$f":"AT241*(1-EXP(-'NGER input 2'!FZ239))","v":0},{"$f":"AU241*(1-EXP(-'NGER input 2'!GA239))","v":0},{"$f":"AV241*(1-EXP(-'NGER input 2'!GB239))","v":0},{"$f":"AW241*(1-EXP(-'NGER input 2'!GC239))","v":0},{"$f":"AX241*(1-EXP(-'NGER input 2'!GD239))","v":0},{"$f":"AY241*(1-EXP(-'NGER input 2'!GE239))","v":0},{"$f":"AZ241*(1-EXP(-'NGER input 2'!GF239))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q240/'NGER results'!$N240)*BA241),0,('NGER results'!$Q240/'NGER results'!$N240)*BA241)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q240/'NGER results'!$N240)*BB241),0,('NGER results'!$Q240/'NGER results'!$N240)*BB241)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q240/'NGER results'!$N240)*BC241),0,('NGER results'!$Q240/'NGER results'!$N240)*BC241)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q240/'NGER results'!$N240)*BD241),0,('NGER results'!$Q240/'NGER results'!$N240)*BD241)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q240/'NGER results'!$N240)*BE241),0,('NGER results'!$Q240/'NGER results'!$N240)*BE241)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q240/'NGER results'!$N240)*BF241),0,('NGER results'!$Q240/'NGER results'!$N240)*BF241)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q240/'NGER results'!$N240)*BG241),0,('NGER results'!$Q240/'NGER results'!$N240)*BG241)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q240/'NGER results'!$N240)*BH241),0,('NGER results'!$Q240/'NGER results'!$N240)*BH241)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q240/'NGER results'!$N240)*BI241),0,('NGER results'!$Q240/'NGER results'!$N240)*BI241)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q240/'NGER results'!$N240)*BJ241),0,('NGER results'!$Q240/'NGER results'!$N240)*BJ241)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A241>=2016,(BA241+M241)*'NGER input 2'!$GS239*1.336*25,(BA241+M241)*'NGER input 2'!$GS239*1.336*25)","v":0},{"$f":"IF($A241>=2016,(BB241+N241)*'NGER input 2'!$GS239*1.336*25,(BB241+N241)*'NGER input 2'!$GS239*1.336*25)","v":0},{"$f":"IF($A241>=2016,(BC241+O241)*'NGER input 2'!$GS239*1.336*25,(BC241+O241)*'NGER input 2'!$GS239*1.336*25)","v":0},{"$f":"IF($A241>=2016,(BD241+P241)*'NGER input 2'!$GS239*1.336*25,(BD241+P241)*'NGER input 2'!$GS239*1.336*25)","v":0},{"$f":"IF($A241>=2016,(BE241+Q241)*'NGER input 2'!$GS239*1.336*25,(BE241+Q241)*'NGER input 2'!$GS239*1.336*25)","v":0},{"$f":"IF($A241>=2016,(BF241+R241)*'NGER input 2'!$GS239*1.336*25,(BF241+R241)*'NGER input 2'!$GS239*1.336*25)","v":0},{"$f":"IF($A241>=2016,(BG241+S241)*'NGER input 2'!$GS239*1.336*25,(BG241+S241)*'NGER input 2'!$GS239*1.336*25)","v":0},{"$f":"IF($A241>=2016,(BH241+T241)*'NGER input 2'!$GS239*1.336*25,(BH241+T241)*'NGER input 2'!$GS239*1.336*25)","v":0},{"$f":"IF($A241>=2016,(BI241+U241)*'NGER input 2'!$GS239*1.336*25,(BI241+U241)*'NGER input 2'!$GS239*1.336*25)","v":0},{"$f":"IF($A241>=2016,(BJ241+V241)*'NGER input 2'!$GS239*1.336*25,(BJ241+V241)*'NGER input 2'!$GS239*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A240","v":236},null,{"$f":"IF(OR('NGER input 2'!$A240=2013,'NGER input 2'!$A240=2014),'NGER input 2'!ES240*'NGER input 2'!FC240*'NGER input 2'!FM240*'NGER input 2'!$GQ240,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A240=2013,'NGER input 2'!$A240=2014),'NGER input 2'!ET240*'NGER input 2'!FD240*'NGER input 2'!FN240*'NGER input 2'!$GQ240,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A240=2013,'NGER input 2'!$A240=2014),'NGER input 2'!EU240*'NGER input 2'!FE240*'NGER input 2'!FO240*'NGER input 2'!$GQ240,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A240=2013,'NGER input 2'!$A240=2014),'NGER input 2'!EV240*'NGER input 2'!FF240*'NGER input 2'!FP240*'NGER input 2'!$GQ240,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A240=2013,'NGER input 2'!$A240=2014),'NGER input 2'!EW240*'NGER input 2'!FG240*'NGER input 2'!FQ240*'NGER input 2'!$GQ240,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A240=2013,'NGER input 2'!$A240=2014),'NGER input 2'!EX240*'NGER input 2'!FH240*'NGER input 2'!FR240*'NGER input 2'!$GQ240,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A240=2013,'NGER input 2'!$A240=2014),'NGER input 2'!EY240*'NGER input 2'!FI240*'NGER input 2'!FS240*'NGER input 2'!$GQ240,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A240=2013,'NGER input 2'!$A240=2014),'NGER input 2'!EZ240*'NGER input 2'!FJ240*'NGER input 2'!FT240*'NGER input 2'!$GQ240,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A240=2013,'NGER input 2'!$A240=2014),'NGER input 2'!FA240*'NGER input 2'!FK240*'NGER input 2'!FU240*'NGER input 2'!$GQ240,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A240=2013,'NGER input 2'!$A240=2014),'NGER input 2'!FB240*'NGER input 2'!FL240*'NGER input 2'!FV240*'NGER input 2'!$GQ240,0)","v":0},{"$f":"C242*(1-EXP(-'NGER input 2'!FW240*(13-'NGER input 2'!$GR240-7)/12))","v":0},{"$f":"D242*(1-EXP(-'NGER input 2'!FX240*(13-'NGER input 2'!$GR240-7)/12))","v":0},{"$f":"E242*(1-EXP(-'NGER input 2'!FY240*(13-'NGER input 2'!$GR240-7)/12))","v":0},{"$f":"F242*(1-EXP(-'NGER input 2'!FZ240*(13-'NGER input 2'!$GR240-7)/12))","v":0},{"$f":"G242*(1-EXP(-'NGER input 2'!GA240*(13-'NGER input 2'!$GR240-7)/12))","v":0},{"$f":"H242*(1-EXP(-'NGER input 2'!GB240*(13-'NGER input 2'!$GR240-7)/12))","v":0},{"$f":"I242*(1-EXP(-'NGER input 2'!GC240*(13-'NGER input 2'!$GR240-7)/12))","v":0},{"$f":"J242*(1-EXP(-'NGER input 2'!GD240*(13-'NGER input 2'!$GR240-7)/12))","v":0},{"$f":"K242*(1-EXP(-'NGER input 2'!GE240*(13-'NGER input 2'!$GR240-7)/12))","v":0},{"$f":"L242*(1-EXP(-'NGER input 2'!GF240*(13-'NGER input 2'!$GR240-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q241/'NGER results'!$N241)*M242),0,('NGER results'!$Q241/'NGER results'!$N241)*M242)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q241/'NGER results'!$N241)*N242),0,('NGER results'!$Q241/'NGER results'!$N241)*N242)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q241/'NGER results'!$N241)*O242),0,('NGER results'!$Q241/'NGER results'!$N241)*O242)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q241/'NGER results'!$N241)*P242),0,('NGER results'!$Q241/'NGER results'!$N241)*P242)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q241/'NGER results'!$N241)*Q242),0,('NGER results'!$Q241/'NGER results'!$N241)*Q242)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q241/'NGER results'!$N241)*R242),0,('NGER results'!$Q241/'NGER results'!$N241)*R242)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q241/'NGER results'!$N241)*S242),0,('NGER results'!$Q241/'NGER results'!$N241)*S242)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q241/'NGER results'!$N241)*T242),0,('NGER results'!$Q241/'NGER results'!$N241)*T242)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q241/'NGER results'!$N241)*U242),0,('NGER results'!$Q241/'NGER results'!$N241)*U242)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q241/'NGER results'!$N241)*V242),0,('NGER results'!$Q241/'NGER results'!$N241)*V242)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ242*(1-EXP(-'NGER input 2'!FW240))","v":0},{"$f":"AR242*(1-EXP(-'NGER input 2'!FX240))","v":0},{"$f":"AS242*(1-EXP(-'NGER input 2'!FY240))","v":0},{"$f":"AT242*(1-EXP(-'NGER input 2'!FZ240))","v":0},{"$f":"AU242*(1-EXP(-'NGER input 2'!GA240))","v":0},{"$f":"AV242*(1-EXP(-'NGER input 2'!GB240))","v":0},{"$f":"AW242*(1-EXP(-'NGER input 2'!GC240))","v":0},{"$f":"AX242*(1-EXP(-'NGER input 2'!GD240))","v":0},{"$f":"AY242*(1-EXP(-'NGER input 2'!GE240))","v":0},{"$f":"AZ242*(1-EXP(-'NGER input 2'!GF240))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q241/'NGER results'!$N241)*BA242),0,('NGER results'!$Q241/'NGER results'!$N241)*BA242)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q241/'NGER results'!$N241)*BB242),0,('NGER results'!$Q241/'NGER results'!$N241)*BB242)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q241/'NGER results'!$N241)*BC242),0,('NGER results'!$Q241/'NGER results'!$N241)*BC242)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q241/'NGER results'!$N241)*BD242),0,('NGER results'!$Q241/'NGER results'!$N241)*BD242)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q241/'NGER results'!$N241)*BE242),0,('NGER results'!$Q241/'NGER results'!$N241)*BE242)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q241/'NGER results'!$N241)*BF242),0,('NGER results'!$Q241/'NGER results'!$N241)*BF242)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q241/'NGER results'!$N241)*BG242),0,('NGER results'!$Q241/'NGER results'!$N241)*BG242)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q241/'NGER results'!$N241)*BH242),0,('NGER results'!$Q241/'NGER results'!$N241)*BH242)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q241/'NGER results'!$N241)*BI242),0,('NGER results'!$Q241/'NGER results'!$N241)*BI242)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q241/'NGER results'!$N241)*BJ242),0,('NGER results'!$Q241/'NGER results'!$N241)*BJ242)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A242>=2016,(BA242+M242)*'NGER input 2'!$GS240*1.336*25,(BA242+M242)*'NGER input 2'!$GS240*1.336*25)","v":0},{"$f":"IF($A242>=2016,(BB242+N242)*'NGER input 2'!$GS240*1.336*25,(BB242+N242)*'NGER input 2'!$GS240*1.336*25)","v":0},{"$f":"IF($A242>=2016,(BC242+O242)*'NGER input 2'!$GS240*1.336*25,(BC242+O242)*'NGER input 2'!$GS240*1.336*25)","v":0},{"$f":"IF($A242>=2016,(BD242+P242)*'NGER input 2'!$GS240*1.336*25,(BD242+P242)*'NGER input 2'!$GS240*1.336*25)","v":0},{"$f":"IF($A242>=2016,(BE242+Q242)*'NGER input 2'!$GS240*1.336*25,(BE242+Q242)*'NGER input 2'!$GS240*1.336*25)","v":0},{"$f":"IF($A242>=2016,(BF242+R242)*'NGER input 2'!$GS240*1.336*25,(BF242+R242)*'NGER input 2'!$GS240*1.336*25)","v":0},{"$f":"IF($A242>=2016,(BG242+S242)*'NGER input 2'!$GS240*1.336*25,(BG242+S242)*'NGER input 2'!$GS240*1.336*25)","v":0},{"$f":"IF($A242>=2016,(BH242+T242)*'NGER input 2'!$GS240*1.336*25,(BH242+T242)*'NGER input 2'!$GS240*1.336*25)","v":0},{"$f":"IF($A242>=2016,(BI242+U242)*'NGER input 2'!$GS240*1.336*25,(BI242+U242)*'NGER input 2'!$GS240*1.336*25)","v":0},{"$f":"IF($A242>=2016,(BJ242+V242)*'NGER input 2'!$GS240*1.336*25,(BJ242+V242)*'NGER input 2'!$GS240*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A241","v":237},null,{"$f":"IF(OR('NGER input 2'!$A241=2013,'NGER input 2'!$A241=2014),'NGER input 2'!ES241*'NGER input 2'!FC241*'NGER input 2'!FM241*'NGER input 2'!$GQ241,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A241=2013,'NGER input 2'!$A241=2014),'NGER input 2'!ET241*'NGER input 2'!FD241*'NGER input 2'!FN241*'NGER input 2'!$GQ241,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A241=2013,'NGER input 2'!$A241=2014),'NGER input 2'!EU241*'NGER input 2'!FE241*'NGER input 2'!FO241*'NGER input 2'!$GQ241,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A241=2013,'NGER input 2'!$A241=2014),'NGER input 2'!EV241*'NGER input 2'!FF241*'NGER input 2'!FP241*'NGER input 2'!$GQ241,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A241=2013,'NGER input 2'!$A241=2014),'NGER input 2'!EW241*'NGER input 2'!FG241*'NGER input 2'!FQ241*'NGER input 2'!$GQ241,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A241=2013,'NGER input 2'!$A241=2014),'NGER input 2'!EX241*'NGER input 2'!FH241*'NGER input 2'!FR241*'NGER input 2'!$GQ241,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A241=2013,'NGER input 2'!$A241=2014),'NGER input 2'!EY241*'NGER input 2'!FI241*'NGER input 2'!FS241*'NGER input 2'!$GQ241,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A241=2013,'NGER input 2'!$A241=2014),'NGER input 2'!EZ241*'NGER input 2'!FJ241*'NGER input 2'!FT241*'NGER input 2'!$GQ241,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A241=2013,'NGER input 2'!$A241=2014),'NGER input 2'!FA241*'NGER input 2'!FK241*'NGER input 2'!FU241*'NGER input 2'!$GQ241,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A241=2013,'NGER input 2'!$A241=2014),'NGER input 2'!FB241*'NGER input 2'!FL241*'NGER input 2'!FV241*'NGER input 2'!$GQ241,0)","v":0},{"$f":"C243*(1-EXP(-'NGER input 2'!FW241*(13-'NGER input 2'!$GR241-7)/12))","v":0},{"$f":"D243*(1-EXP(-'NGER input 2'!FX241*(13-'NGER input 2'!$GR241-7)/12))","v":0},{"$f":"E243*(1-EXP(-'NGER input 2'!FY241*(13-'NGER input 2'!$GR241-7)/12))","v":0},{"$f":"F243*(1-EXP(-'NGER input 2'!FZ241*(13-'NGER input 2'!$GR241-7)/12))","v":0},{"$f":"G243*(1-EXP(-'NGER input 2'!GA241*(13-'NGER input 2'!$GR241-7)/12))","v":0},{"$f":"H243*(1-EXP(-'NGER input 2'!GB241*(13-'NGER input 2'!$GR241-7)/12))","v":0},{"$f":"I243*(1-EXP(-'NGER input 2'!GC241*(13-'NGER input 2'!$GR241-7)/12))","v":0},{"$f":"J243*(1-EXP(-'NGER input 2'!GD241*(13-'NGER input 2'!$GR241-7)/12))","v":0},{"$f":"K243*(1-EXP(-'NGER input 2'!GE241*(13-'NGER input 2'!$GR241-7)/12))","v":0},{"$f":"L243*(1-EXP(-'NGER input 2'!GF241*(13-'NGER input 2'!$GR241-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q242/'NGER results'!$N242)*M243),0,('NGER results'!$Q242/'NGER results'!$N242)*M243)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q242/'NGER results'!$N242)*N243),0,('NGER results'!$Q242/'NGER results'!$N242)*N243)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q242/'NGER results'!$N242)*O243),0,('NGER results'!$Q242/'NGER results'!$N242)*O243)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q242/'NGER results'!$N242)*P243),0,('NGER results'!$Q242/'NGER results'!$N242)*P243)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q242/'NGER results'!$N242)*Q243),0,('NGER results'!$Q242/'NGER results'!$N242)*Q243)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q242/'NGER results'!$N242)*R243),0,('NGER results'!$Q242/'NGER results'!$N242)*R243)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q242/'NGER results'!$N242)*S243),0,('NGER results'!$Q242/'NGER results'!$N242)*S243)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q242/'NGER results'!$N242)*T243),0,('NGER results'!$Q242/'NGER results'!$N242)*T243)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q242/'NGER results'!$N242)*U243),0,('NGER results'!$Q242/'NGER results'!$N242)*U243)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q242/'NGER results'!$N242)*V243),0,('NGER results'!$Q242/'NGER results'!$N242)*V243)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ243*(1-EXP(-'NGER input 2'!FW241))","v":0},{"$f":"AR243*(1-EXP(-'NGER input 2'!FX241))","v":0},{"$f":"AS243*(1-EXP(-'NGER input 2'!FY241))","v":0},{"$f":"AT243*(1-EXP(-'NGER input 2'!FZ241))","v":0},{"$f":"AU243*(1-EXP(-'NGER input 2'!GA241))","v":0},{"$f":"AV243*(1-EXP(-'NGER input 2'!GB241))","v":0},{"$f":"AW243*(1-EXP(-'NGER input 2'!GC241))","v":0},{"$f":"AX243*(1-EXP(-'NGER input 2'!GD241))","v":0},{"$f":"AY243*(1-EXP(-'NGER input 2'!GE241))","v":0},{"$f":"AZ243*(1-EXP(-'NGER input 2'!GF241))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q242/'NGER results'!$N242)*BA243),0,('NGER results'!$Q242/'NGER results'!$N242)*BA243)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q242/'NGER results'!$N242)*BB243),0,('NGER results'!$Q242/'NGER results'!$N242)*BB243)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q242/'NGER results'!$N242)*BC243),0,('NGER results'!$Q242/'NGER results'!$N242)*BC243)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q242/'NGER results'!$N242)*BD243),0,('NGER results'!$Q242/'NGER results'!$N242)*BD243)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q242/'NGER results'!$N242)*BE243),0,('NGER results'!$Q242/'NGER results'!$N242)*BE243)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q242/'NGER results'!$N242)*BF243),0,('NGER results'!$Q242/'NGER results'!$N242)*BF243)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q242/'NGER results'!$N242)*BG243),0,('NGER results'!$Q242/'NGER results'!$N242)*BG243)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q242/'NGER results'!$N242)*BH243),0,('NGER results'!$Q242/'NGER results'!$N242)*BH243)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q242/'NGER results'!$N242)*BI243),0,('NGER results'!$Q242/'NGER results'!$N242)*BI243)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q242/'NGER results'!$N242)*BJ243),0,('NGER results'!$Q242/'NGER results'!$N242)*BJ243)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A243>=2016,(BA243+M243)*'NGER input 2'!$GS241*1.336*25,(BA243+M243)*'NGER input 2'!$GS241*1.336*25)","v":0},{"$f":"IF($A243>=2016,(BB243+N243)*'NGER input 2'!$GS241*1.336*25,(BB243+N243)*'NGER input 2'!$GS241*1.336*25)","v":0},{"$f":"IF($A243>=2016,(BC243+O243)*'NGER input 2'!$GS241*1.336*25,(BC243+O243)*'NGER input 2'!$GS241*1.336*25)","v":0},{"$f":"IF($A243>=2016,(BD243+P243)*'NGER input 2'!$GS241*1.336*25,(BD243+P243)*'NGER input 2'!$GS241*1.336*25)","v":0},{"$f":"IF($A243>=2016,(BE243+Q243)*'NGER input 2'!$GS241*1.336*25,(BE243+Q243)*'NGER input 2'!$GS241*1.336*25)","v":0},{"$f":"IF($A243>=2016,(BF243+R243)*'NGER input 2'!$GS241*1.336*25,(BF243+R243)*'NGER input 2'!$GS241*1.336*25)","v":0},{"$f":"IF($A243>=2016,(BG243+S243)*'NGER input 2'!$GS241*1.336*25,(BG243+S243)*'NGER input 2'!$GS241*1.336*25)","v":0},{"$f":"IF($A243>=2016,(BH243+T243)*'NGER input 2'!$GS241*1.336*25,(BH243+T243)*'NGER input 2'!$GS241*1.336*25)","v":0},{"$f":"IF($A243>=2016,(BI243+U243)*'NGER input 2'!$GS241*1.336*25,(BI243+U243)*'NGER input 2'!$GS241*1.336*25)","v":0},{"$f":"IF($A243>=2016,(BJ243+V243)*'NGER input 2'!$GS241*1.336*25,(BJ243+V243)*'NGER input 2'!$GS241*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A242","v":238},null,{"$f":"IF(OR('NGER input 2'!$A242=2013,'NGER input 2'!$A242=2014),'NGER input 2'!ES242*'NGER input 2'!FC242*'NGER input 2'!FM242*'NGER input 2'!$GQ242,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A242=2013,'NGER input 2'!$A242=2014),'NGER input 2'!ET242*'NGER input 2'!FD242*'NGER input 2'!FN242*'NGER input 2'!$GQ242,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A242=2013,'NGER input 2'!$A242=2014),'NGER input 2'!EU242*'NGER input 2'!FE242*'NGER input 2'!FO242*'NGER input 2'!$GQ242,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A242=2013,'NGER input 2'!$A242=2014),'NGER input 2'!EV242*'NGER input 2'!FF242*'NGER input 2'!FP242*'NGER input 2'!$GQ242,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A242=2013,'NGER input 2'!$A242=2014),'NGER input 2'!EW242*'NGER input 2'!FG242*'NGER input 2'!FQ242*'NGER input 2'!$GQ242,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A242=2013,'NGER input 2'!$A242=2014),'NGER input 2'!EX242*'NGER input 2'!FH242*'NGER input 2'!FR242*'NGER input 2'!$GQ242,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A242=2013,'NGER input 2'!$A242=2014),'NGER input 2'!EY242*'NGER input 2'!FI242*'NGER input 2'!FS242*'NGER input 2'!$GQ242,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A242=2013,'NGER input 2'!$A242=2014),'NGER input 2'!EZ242*'NGER input 2'!FJ242*'NGER input 2'!FT242*'NGER input 2'!$GQ242,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A242=2013,'NGER input 2'!$A242=2014),'NGER input 2'!FA242*'NGER input 2'!FK242*'NGER input 2'!FU242*'NGER input 2'!$GQ242,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A242=2013,'NGER input 2'!$A242=2014),'NGER input 2'!FB242*'NGER input 2'!FL242*'NGER input 2'!FV242*'NGER input 2'!$GQ242,0)","v":0},{"$f":"C244*(1-EXP(-'NGER input 2'!FW242*(13-'NGER input 2'!$GR242-7)/12))","v":0},{"$f":"D244*(1-EXP(-'NGER input 2'!FX242*(13-'NGER input 2'!$GR242-7)/12))","v":0},{"$f":"E244*(1-EXP(-'NGER input 2'!FY242*(13-'NGER input 2'!$GR242-7)/12))","v":0},{"$f":"F244*(1-EXP(-'NGER input 2'!FZ242*(13-'NGER input 2'!$GR242-7)/12))","v":0},{"$f":"G244*(1-EXP(-'NGER input 2'!GA242*(13-'NGER input 2'!$GR242-7)/12))","v":0},{"$f":"H244*(1-EXP(-'NGER input 2'!GB242*(13-'NGER input 2'!$GR242-7)/12))","v":0},{"$f":"I244*(1-EXP(-'NGER input 2'!GC242*(13-'NGER input 2'!$GR242-7)/12))","v":0},{"$f":"J244*(1-EXP(-'NGER input 2'!GD242*(13-'NGER input 2'!$GR242-7)/12))","v":0},{"$f":"K244*(1-EXP(-'NGER input 2'!GE242*(13-'NGER input 2'!$GR242-7)/12))","v":0},{"$f":"L244*(1-EXP(-'NGER input 2'!GF242*(13-'NGER input 2'!$GR242-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q243/'NGER results'!$N243)*M244),0,('NGER results'!$Q243/'NGER results'!$N243)*M244)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q243/'NGER results'!$N243)*N244),0,('NGER results'!$Q243/'NGER results'!$N243)*N244)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q243/'NGER results'!$N243)*O244),0,('NGER results'!$Q243/'NGER results'!$N243)*O244)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q243/'NGER results'!$N243)*P244),0,('NGER results'!$Q243/'NGER results'!$N243)*P244)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q243/'NGER results'!$N243)*Q244),0,('NGER results'!$Q243/'NGER results'!$N243)*Q244)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q243/'NGER results'!$N243)*R244),0,('NGER results'!$Q243/'NGER results'!$N243)*R244)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q243/'NGER results'!$N243)*S244),0,('NGER results'!$Q243/'NGER results'!$N243)*S244)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q243/'NGER results'!$N243)*T244),0,('NGER results'!$Q243/'NGER results'!$N243)*T244)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q243/'NGER results'!$N243)*U244),0,('NGER results'!$Q243/'NGER results'!$N243)*U244)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q243/'NGER results'!$N243)*V244),0,('NGER results'!$Q243/'NGER results'!$N243)*V244)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ244*(1-EXP(-'NGER input 2'!FW242))","v":0},{"$f":"AR244*(1-EXP(-'NGER input 2'!FX242))","v":0},{"$f":"AS244*(1-EXP(-'NGER input 2'!FY242))","v":0},{"$f":"AT244*(1-EXP(-'NGER input 2'!FZ242))","v":0},{"$f":"AU244*(1-EXP(-'NGER input 2'!GA242))","v":0},{"$f":"AV244*(1-EXP(-'NGER input 2'!GB242))","v":0},{"$f":"AW244*(1-EXP(-'NGER input 2'!GC242))","v":0},{"$f":"AX244*(1-EXP(-'NGER input 2'!GD242))","v":0},{"$f":"AY244*(1-EXP(-'NGER input 2'!GE242))","v":0},{"$f":"AZ244*(1-EXP(-'NGER input 2'!GF242))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q243/'NGER results'!$N243)*BA244),0,('NGER results'!$Q243/'NGER results'!$N243)*BA244)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q243/'NGER results'!$N243)*BB244),0,('NGER results'!$Q243/'NGER results'!$N243)*BB244)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q243/'NGER results'!$N243)*BC244),0,('NGER results'!$Q243/'NGER results'!$N243)*BC244)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q243/'NGER results'!$N243)*BD244),0,('NGER results'!$Q243/'NGER results'!$N243)*BD244)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q243/'NGER results'!$N243)*BE244),0,('NGER results'!$Q243/'NGER results'!$N243)*BE244)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q243/'NGER results'!$N243)*BF244),0,('NGER results'!$Q243/'NGER results'!$N243)*BF244)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q243/'NGER results'!$N243)*BG244),0,('NGER results'!$Q243/'NGER results'!$N243)*BG244)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q243/'NGER results'!$N243)*BH244),0,('NGER results'!$Q243/'NGER results'!$N243)*BH244)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q243/'NGER results'!$N243)*BI244),0,('NGER results'!$Q243/'NGER results'!$N243)*BI244)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q243/'NGER results'!$N243)*BJ244),0,('NGER results'!$Q243/'NGER results'!$N243)*BJ244)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A244>=2016,(BA244+M244)*'NGER input 2'!$GS242*1.336*25,(BA244+M244)*'NGER input 2'!$GS242*1.336*25)","v":0},{"$f":"IF($A244>=2016,(BB244+N244)*'NGER input 2'!$GS242*1.336*25,(BB244+N244)*'NGER input 2'!$GS242*1.336*25)","v":0},{"$f":"IF($A244>=2016,(BC244+O244)*'NGER input 2'!$GS242*1.336*25,(BC244+O244)*'NGER input 2'!$GS242*1.336*25)","v":0},{"$f":"IF($A244>=2016,(BD244+P244)*'NGER input 2'!$GS242*1.336*25,(BD244+P244)*'NGER input 2'!$GS242*1.336*25)","v":0},{"$f":"IF($A244>=2016,(BE244+Q244)*'NGER input 2'!$GS242*1.336*25,(BE244+Q244)*'NGER input 2'!$GS242*1.336*25)","v":0},{"$f":"IF($A244>=2016,(BF244+R244)*'NGER input 2'!$GS242*1.336*25,(BF244+R244)*'NGER input 2'!$GS242*1.336*25)","v":0},{"$f":"IF($A244>=2016,(BG244+S244)*'NGER input 2'!$GS242*1.336*25,(BG244+S244)*'NGER input 2'!$GS242*1.336*25)","v":0},{"$f":"IF($A244>=2016,(BH244+T244)*'NGER input 2'!$GS242*1.336*25,(BH244+T244)*'NGER input 2'!$GS242*1.336*25)","v":0},{"$f":"IF($A244>=2016,(BI244+U244)*'NGER input 2'!$GS242*1.336*25,(BI244+U244)*'NGER input 2'!$GS242*1.336*25)","v":0},{"$f":"IF($A244>=2016,(BJ244+V244)*'NGER input 2'!$GS242*1.336*25,(BJ244+V244)*'NGER input 2'!$GS242*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A243","v":239},null,{"$f":"IF(OR('NGER input 2'!$A243=2013,'NGER input 2'!$A243=2014),'NGER input 2'!ES243*'NGER input 2'!FC243*'NGER input 2'!FM243*'NGER input 2'!$GQ243,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A243=2013,'NGER input 2'!$A243=2014),'NGER input 2'!ET243*'NGER input 2'!FD243*'NGER input 2'!FN243*'NGER input 2'!$GQ243,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A243=2013,'NGER input 2'!$A243=2014),'NGER input 2'!EU243*'NGER input 2'!FE243*'NGER input 2'!FO243*'NGER input 2'!$GQ243,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A243=2013,'NGER input 2'!$A243=2014),'NGER input 2'!EV243*'NGER input 2'!FF243*'NGER input 2'!FP243*'NGER input 2'!$GQ243,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A243=2013,'NGER input 2'!$A243=2014),'NGER input 2'!EW243*'NGER input 2'!FG243*'NGER input 2'!FQ243*'NGER input 2'!$GQ243,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A243=2013,'NGER input 2'!$A243=2014),'NGER input 2'!EX243*'NGER input 2'!FH243*'NGER input 2'!FR243*'NGER input 2'!$GQ243,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A243=2013,'NGER input 2'!$A243=2014),'NGER input 2'!EY243*'NGER input 2'!FI243*'NGER input 2'!FS243*'NGER input 2'!$GQ243,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A243=2013,'NGER input 2'!$A243=2014),'NGER input 2'!EZ243*'NGER input 2'!FJ243*'NGER input 2'!FT243*'NGER input 2'!$GQ243,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A243=2013,'NGER input 2'!$A243=2014),'NGER input 2'!FA243*'NGER input 2'!FK243*'NGER input 2'!FU243*'NGER input 2'!$GQ243,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A243=2013,'NGER input 2'!$A243=2014),'NGER input 2'!FB243*'NGER input 2'!FL243*'NGER input 2'!FV243*'NGER input 2'!$GQ243,0)","v":0},{"$f":"C245*(1-EXP(-'NGER input 2'!FW243*(13-'NGER input 2'!$GR243-7)/12))","v":0},{"$f":"D245*(1-EXP(-'NGER input 2'!FX243*(13-'NGER input 2'!$GR243-7)/12))","v":0},{"$f":"E245*(1-EXP(-'NGER input 2'!FY243*(13-'NGER input 2'!$GR243-7)/12))","v":0},{"$f":"F245*(1-EXP(-'NGER input 2'!FZ243*(13-'NGER input 2'!$GR243-7)/12))","v":0},{"$f":"G245*(1-EXP(-'NGER input 2'!GA243*(13-'NGER input 2'!$GR243-7)/12))","v":0},{"$f":"H245*(1-EXP(-'NGER input 2'!GB243*(13-'NGER input 2'!$GR243-7)/12))","v":0},{"$f":"I245*(1-EXP(-'NGER input 2'!GC243*(13-'NGER input 2'!$GR243-7)/12))","v":0},{"$f":"J245*(1-EXP(-'NGER input 2'!GD243*(13-'NGER input 2'!$GR243-7)/12))","v":0},{"$f":"K245*(1-EXP(-'NGER input 2'!GE243*(13-'NGER input 2'!$GR243-7)/12))","v":0},{"$f":"L245*(1-EXP(-'NGER input 2'!GF243*(13-'NGER input 2'!$GR243-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q244/'NGER results'!$N244)*M245),0,('NGER results'!$Q244/'NGER results'!$N244)*M245)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q244/'NGER results'!$N244)*N245),0,('NGER results'!$Q244/'NGER results'!$N244)*N245)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q244/'NGER results'!$N244)*O245),0,('NGER results'!$Q244/'NGER results'!$N244)*O245)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q244/'NGER results'!$N244)*P245),0,('NGER results'!$Q244/'NGER results'!$N244)*P245)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q244/'NGER results'!$N244)*Q245),0,('NGER results'!$Q244/'NGER results'!$N244)*Q245)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q244/'NGER results'!$N244)*R245),0,('NGER results'!$Q244/'NGER results'!$N244)*R245)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q244/'NGER results'!$N244)*S245),0,('NGER results'!$Q244/'NGER results'!$N244)*S245)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q244/'NGER results'!$N244)*T245),0,('NGER results'!$Q244/'NGER results'!$N244)*T245)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q244/'NGER results'!$N244)*U245),0,('NGER results'!$Q244/'NGER results'!$N244)*U245)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q244/'NGER results'!$N244)*V245),0,('NGER results'!$Q244/'NGER results'!$N244)*V245)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ245*(1-EXP(-'NGER input 2'!FW243))","v":0},{"$f":"AR245*(1-EXP(-'NGER input 2'!FX243))","v":0},{"$f":"AS245*(1-EXP(-'NGER input 2'!FY243))","v":0},{"$f":"AT245*(1-EXP(-'NGER input 2'!FZ243))","v":0},{"$f":"AU245*(1-EXP(-'NGER input 2'!GA243))","v":0},{"$f":"AV245*(1-EXP(-'NGER input 2'!GB243))","v":0},{"$f":"AW245*(1-EXP(-'NGER input 2'!GC243))","v":0},{"$f":"AX245*(1-EXP(-'NGER input 2'!GD243))","v":0},{"$f":"AY245*(1-EXP(-'NGER input 2'!GE243))","v":0},{"$f":"AZ245*(1-EXP(-'NGER input 2'!GF243))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q244/'NGER results'!$N244)*BA245),0,('NGER results'!$Q244/'NGER results'!$N244)*BA245)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q244/'NGER results'!$N244)*BB245),0,('NGER results'!$Q244/'NGER results'!$N244)*BB245)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q244/'NGER results'!$N244)*BC245),0,('NGER results'!$Q244/'NGER results'!$N244)*BC245)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q244/'NGER results'!$N244)*BD245),0,('NGER results'!$Q244/'NGER results'!$N244)*BD245)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q244/'NGER results'!$N244)*BE245),0,('NGER results'!$Q244/'NGER results'!$N244)*BE245)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q244/'NGER results'!$N244)*BF245),0,('NGER results'!$Q244/'NGER results'!$N244)*BF245)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q244/'NGER results'!$N244)*BG245),0,('NGER results'!$Q244/'NGER results'!$N244)*BG245)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q244/'NGER results'!$N244)*BH245),0,('NGER results'!$Q244/'NGER results'!$N244)*BH245)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q244/'NGER results'!$N244)*BI245),0,('NGER results'!$Q244/'NGER results'!$N244)*BI245)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q244/'NGER results'!$N244)*BJ245),0,('NGER results'!$Q244/'NGER results'!$N244)*BJ245)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A245>=2016,(BA245+M245)*'NGER input 2'!$GS243*1.336*25,(BA245+M245)*'NGER input 2'!$GS243*1.336*25)","v":0},{"$f":"IF($A245>=2016,(BB245+N245)*'NGER input 2'!$GS243*1.336*25,(BB245+N245)*'NGER input 2'!$GS243*1.336*25)","v":0},{"$f":"IF($A245>=2016,(BC245+O245)*'NGER input 2'!$GS243*1.336*25,(BC245+O245)*'NGER input 2'!$GS243*1.336*25)","v":0},{"$f":"IF($A245>=2016,(BD245+P245)*'NGER input 2'!$GS243*1.336*25,(BD245+P245)*'NGER input 2'!$GS243*1.336*25)","v":0},{"$f":"IF($A245>=2016,(BE245+Q245)*'NGER input 2'!$GS243*1.336*25,(BE245+Q245)*'NGER input 2'!$GS243*1.336*25)","v":0},{"$f":"IF($A245>=2016,(BF245+R245)*'NGER input 2'!$GS243*1.336*25,(BF245+R245)*'NGER input 2'!$GS243*1.336*25)","v":0},{"$f":"IF($A245>=2016,(BG245+S245)*'NGER input 2'!$GS243*1.336*25,(BG245+S245)*'NGER input 2'!$GS243*1.336*25)","v":0},{"$f":"IF($A245>=2016,(BH245+T245)*'NGER input 2'!$GS243*1.336*25,(BH245+T245)*'NGER input 2'!$GS243*1.336*25)","v":0},{"$f":"IF($A245>=2016,(BI245+U245)*'NGER input 2'!$GS243*1.336*25,(BI245+U245)*'NGER input 2'!$GS243*1.336*25)","v":0},{"$f":"IF($A245>=2016,(BJ245+V245)*'NGER input 2'!$GS243*1.336*25,(BJ245+V245)*'NGER input 2'!$GS243*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A244","v":240},null,{"$f":"IF(OR('NGER input 2'!$A244=2013,'NGER input 2'!$A244=2014),'NGER input 2'!ES244*'NGER input 2'!FC244*'NGER input 2'!FM244*'NGER input 2'!$GQ244,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A244=2013,'NGER input 2'!$A244=2014),'NGER input 2'!ET244*'NGER input 2'!FD244*'NGER input 2'!FN244*'NGER input 2'!$GQ244,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A244=2013,'NGER input 2'!$A244=2014),'NGER input 2'!EU244*'NGER input 2'!FE244*'NGER input 2'!FO244*'NGER input 2'!$GQ244,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A244=2013,'NGER input 2'!$A244=2014),'NGER input 2'!EV244*'NGER input 2'!FF244*'NGER input 2'!FP244*'NGER input 2'!$GQ244,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A244=2013,'NGER input 2'!$A244=2014),'NGER input 2'!EW244*'NGER input 2'!FG244*'NGER input 2'!FQ244*'NGER input 2'!$GQ244,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A244=2013,'NGER input 2'!$A244=2014),'NGER input 2'!EX244*'NGER input 2'!FH244*'NGER input 2'!FR244*'NGER input 2'!$GQ244,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A244=2013,'NGER input 2'!$A244=2014),'NGER input 2'!EY244*'NGER input 2'!FI244*'NGER input 2'!FS244*'NGER input 2'!$GQ244,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A244=2013,'NGER input 2'!$A244=2014),'NGER input 2'!EZ244*'NGER input 2'!FJ244*'NGER input 2'!FT244*'NGER input 2'!$GQ244,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A244=2013,'NGER input 2'!$A244=2014),'NGER input 2'!FA244*'NGER input 2'!FK244*'NGER input 2'!FU244*'NGER input 2'!$GQ244,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A244=2013,'NGER input 2'!$A244=2014),'NGER input 2'!FB244*'NGER input 2'!FL244*'NGER input 2'!FV244*'NGER input 2'!$GQ244,0)","v":0},{"$f":"C246*(1-EXP(-'NGER input 2'!FW244*(13-'NGER input 2'!$GR244-7)/12))","v":0},{"$f":"D246*(1-EXP(-'NGER input 2'!FX244*(13-'NGER input 2'!$GR244-7)/12))","v":0},{"$f":"E246*(1-EXP(-'NGER input 2'!FY244*(13-'NGER input 2'!$GR244-7)/12))","v":0},{"$f":"F246*(1-EXP(-'NGER input 2'!FZ244*(13-'NGER input 2'!$GR244-7)/12))","v":0},{"$f":"G246*(1-EXP(-'NGER input 2'!GA244*(13-'NGER input 2'!$GR244-7)/12))","v":0},{"$f":"H246*(1-EXP(-'NGER input 2'!GB244*(13-'NGER input 2'!$GR244-7)/12))","v":0},{"$f":"I246*(1-EXP(-'NGER input 2'!GC244*(13-'NGER input 2'!$GR244-7)/12))","v":0},{"$f":"J246*(1-EXP(-'NGER input 2'!GD244*(13-'NGER input 2'!$GR244-7)/12))","v":0},{"$f":"K246*(1-EXP(-'NGER input 2'!GE244*(13-'NGER input 2'!$GR244-7)/12))","v":0},{"$f":"L246*(1-EXP(-'NGER input 2'!GF244*(13-'NGER input 2'!$GR244-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q245/'NGER results'!$N245)*M246),0,('NGER results'!$Q245/'NGER results'!$N245)*M246)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q245/'NGER results'!$N245)*N246),0,('NGER results'!$Q245/'NGER results'!$N245)*N246)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q245/'NGER results'!$N245)*O246),0,('NGER results'!$Q245/'NGER results'!$N245)*O246)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q245/'NGER results'!$N245)*P246),0,('NGER results'!$Q245/'NGER results'!$N245)*P246)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q245/'NGER results'!$N245)*Q246),0,('NGER results'!$Q245/'NGER results'!$N245)*Q246)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q245/'NGER results'!$N245)*R246),0,('NGER results'!$Q245/'NGER results'!$N245)*R246)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q245/'NGER results'!$N245)*S246),0,('NGER results'!$Q245/'NGER results'!$N245)*S246)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q245/'NGER results'!$N245)*T246),0,('NGER results'!$Q245/'NGER results'!$N245)*T246)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q245/'NGER results'!$N245)*U246),0,('NGER results'!$Q245/'NGER results'!$N245)*U246)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q245/'NGER results'!$N245)*V246),0,('NGER results'!$Q245/'NGER results'!$N245)*V246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ246*(1-EXP(-'NGER input 2'!FW244))","v":0},{"$f":"AR246*(1-EXP(-'NGER input 2'!FX244))","v":0},{"$f":"AS246*(1-EXP(-'NGER input 2'!FY244))","v":0},{"$f":"AT246*(1-EXP(-'NGER input 2'!FZ244))","v":0},{"$f":"AU246*(1-EXP(-'NGER input 2'!GA244))","v":0},{"$f":"AV246*(1-EXP(-'NGER input 2'!GB244))","v":0},{"$f":"AW246*(1-EXP(-'NGER input 2'!GC244))","v":0},{"$f":"AX246*(1-EXP(-'NGER input 2'!GD244))","v":0},{"$f":"AY246*(1-EXP(-'NGER input 2'!GE244))","v":0},{"$f":"AZ246*(1-EXP(-'NGER input 2'!GF244))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q245/'NGER results'!$N245)*BA246),0,('NGER results'!$Q245/'NGER results'!$N245)*BA246)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q245/'NGER results'!$N245)*BB246),0,('NGER results'!$Q245/'NGER results'!$N245)*BB246)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q245/'NGER results'!$N245)*BC246),0,('NGER results'!$Q245/'NGER results'!$N245)*BC246)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q245/'NGER results'!$N245)*BD246),0,('NGER results'!$Q245/'NGER results'!$N245)*BD246)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q245/'NGER results'!$N245)*BE246),0,('NGER results'!$Q245/'NGER results'!$N245)*BE246)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q245/'NGER results'!$N245)*BF246),0,('NGER results'!$Q245/'NGER results'!$N245)*BF246)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q245/'NGER results'!$N245)*BG246),0,('NGER results'!$Q245/'NGER results'!$N245)*BG246)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q245/'NGER results'!$N245)*BH246),0,('NGER results'!$Q245/'NGER results'!$N245)*BH246)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q245/'NGER results'!$N245)*BI246),0,('NGER results'!$Q245/'NGER results'!$N245)*BI246)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q245/'NGER results'!$N245)*BJ246),0,('NGER results'!$Q245/'NGER results'!$N245)*BJ246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A246>=2016,(BA246+M246)*'NGER input 2'!$GS244*1.336*25,(BA246+M246)*'NGER input 2'!$GS244*1.336*25)","v":0},{"$f":"IF($A246>=2016,(BB246+N246)*'NGER input 2'!$GS244*1.336*25,(BB246+N246)*'NGER input 2'!$GS244*1.336*25)","v":0},{"$f":"IF($A246>=2016,(BC246+O246)*'NGER input 2'!$GS244*1.336*25,(BC246+O246)*'NGER input 2'!$GS244*1.336*25)","v":0},{"$f":"IF($A246>=2016,(BD246+P246)*'NGER input 2'!$GS244*1.336*25,(BD246+P246)*'NGER input 2'!$GS244*1.336*25)","v":0},{"$f":"IF($A246>=2016,(BE246+Q246)*'NGER input 2'!$GS244*1.336*25,(BE246+Q246)*'NGER input 2'!$GS244*1.336*25)","v":0},{"$f":"IF($A246>=2016,(BF246+R246)*'NGER input 2'!$GS244*1.336*25,(BF246+R246)*'NGER input 2'!$GS244*1.336*25)","v":0},{"$f":"IF($A246>=2016,(BG246+S246)*'NGER input 2'!$GS244*1.336*25,(BG246+S246)*'NGER input 2'!$GS244*1.336*25)","v":0},{"$f":"IF($A246>=2016,(BH246+T246)*'NGER input 2'!$GS244*1.336*25,(BH246+T246)*'NGER input 2'!$GS244*1.336*25)","v":0},{"$f":"IF($A246>=2016,(BI246+U246)*'NGER input 2'!$GS244*1.336*25,(BI246+U246)*'NGER input 2'!$GS244*1.336*25)","v":0},{"$f":"IF($A246>=2016,(BJ246+V246)*'NGER input 2'!$GS244*1.336*25,(BJ246+V246)*'NGER input 2'!$GS244*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A245","v":241},null,{"$f":"IF(OR('NGER input 2'!$A245=2013,'NGER input 2'!$A245=2014),'NGER input 2'!ES245*'NGER input 2'!FC245*'NGER input 2'!FM245*'NGER input 2'!$GQ245,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A245=2013,'NGER input 2'!$A245=2014),'NGER input 2'!ET245*'NGER input 2'!FD245*'NGER input 2'!FN245*'NGER input 2'!$GQ245,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A245=2013,'NGER input 2'!$A245=2014),'NGER input 2'!EU245*'NGER input 2'!FE245*'NGER input 2'!FO245*'NGER input 2'!$GQ245,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A245=2013,'NGER input 2'!$A245=2014),'NGER input 2'!EV245*'NGER input 2'!FF245*'NGER input 2'!FP245*'NGER input 2'!$GQ245,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A245=2013,'NGER input 2'!$A245=2014),'NGER input 2'!EW245*'NGER input 2'!FG245*'NGER input 2'!FQ245*'NGER input 2'!$GQ245,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A245=2013,'NGER input 2'!$A245=2014),'NGER input 2'!EX245*'NGER input 2'!FH245*'NGER input 2'!FR245*'NGER input 2'!$GQ245,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A245=2013,'NGER input 2'!$A245=2014),'NGER input 2'!EY245*'NGER input 2'!FI245*'NGER input 2'!FS245*'NGER input 2'!$GQ245,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A245=2013,'NGER input 2'!$A245=2014),'NGER input 2'!EZ245*'NGER input 2'!FJ245*'NGER input 2'!FT245*'NGER input 2'!$GQ245,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A245=2013,'NGER input 2'!$A245=2014),'NGER input 2'!FA245*'NGER input 2'!FK245*'NGER input 2'!FU245*'NGER input 2'!$GQ245,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A245=2013,'NGER input 2'!$A245=2014),'NGER input 2'!FB245*'NGER input 2'!FL245*'NGER input 2'!FV245*'NGER input 2'!$GQ245,0)","v":0},{"$f":"C247*(1-EXP(-'NGER input 2'!FW245*(13-'NGER input 2'!$GR245-7)/12))","v":0},{"$f":"D247*(1-EXP(-'NGER input 2'!FX245*(13-'NGER input 2'!$GR245-7)/12))","v":0},{"$f":"E247*(1-EXP(-'NGER input 2'!FY245*(13-'NGER input 2'!$GR245-7)/12))","v":0},{"$f":"F247*(1-EXP(-'NGER input 2'!FZ245*(13-'NGER input 2'!$GR245-7)/12))","v":0},{"$f":"G247*(1-EXP(-'NGER input 2'!GA245*(13-'NGER input 2'!$GR245-7)/12))","v":0},{"$f":"H247*(1-EXP(-'NGER input 2'!GB245*(13-'NGER input 2'!$GR245-7)/12))","v":0},{"$f":"I247*(1-EXP(-'NGER input 2'!GC245*(13-'NGER input 2'!$GR245-7)/12))","v":0},{"$f":"J247*(1-EXP(-'NGER input 2'!GD245*(13-'NGER input 2'!$GR245-7)/12))","v":0},{"$f":"K247*(1-EXP(-'NGER input 2'!GE245*(13-'NGER input 2'!$GR245-7)/12))","v":0},{"$f":"L247*(1-EXP(-'NGER input 2'!GF245*(13-'NGER input 2'!$GR245-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q246/'NGER results'!$N246)*M247),0,('NGER results'!$Q246/'NGER results'!$N246)*M247)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q246/'NGER results'!$N246)*N247),0,('NGER results'!$Q246/'NGER results'!$N246)*N247)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q246/'NGER results'!$N246)*O247),0,('NGER results'!$Q246/'NGER results'!$N246)*O247)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q246/'NGER results'!$N246)*P247),0,('NGER results'!$Q246/'NGER results'!$N246)*P247)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q246/'NGER results'!$N246)*Q247),0,('NGER results'!$Q246/'NGER results'!$N246)*Q247)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q246/'NGER results'!$N246)*R247),0,('NGER results'!$Q246/'NGER results'!$N246)*R247)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q246/'NGER results'!$N246)*S247),0,('NGER results'!$Q246/'NGER results'!$N246)*S247)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q246/'NGER results'!$N246)*T247),0,('NGER results'!$Q246/'NGER results'!$N246)*T247)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q246/'NGER results'!$N246)*U247),0,('NGER results'!$Q246/'NGER results'!$N246)*U247)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q246/'NGER results'!$N246)*V247),0,('NGER results'!$Q246/'NGER results'!$N246)*V247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ247*(1-EXP(-'NGER input 2'!FW245))","v":0},{"$f":"AR247*(1-EXP(-'NGER input 2'!FX245))","v":0},{"$f":"AS247*(1-EXP(-'NGER input 2'!FY245))","v":0},{"$f":"AT247*(1-EXP(-'NGER input 2'!FZ245))","v":0},{"$f":"AU247*(1-EXP(-'NGER input 2'!GA245))","v":0},{"$f":"AV247*(1-EXP(-'NGER input 2'!GB245))","v":0},{"$f":"AW247*(1-EXP(-'NGER input 2'!GC245))","v":0},{"$f":"AX247*(1-EXP(-'NGER input 2'!GD245))","v":0},{"$f":"AY247*(1-EXP(-'NGER input 2'!GE245))","v":0},{"$f":"AZ247*(1-EXP(-'NGER input 2'!GF245))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q246/'NGER results'!$N246)*BA247),0,('NGER results'!$Q246/'NGER results'!$N246)*BA247)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q246/'NGER results'!$N246)*BB247),0,('NGER results'!$Q246/'NGER results'!$N246)*BB247)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q246/'NGER results'!$N246)*BC247),0,('NGER results'!$Q246/'NGER results'!$N246)*BC247)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q246/'NGER results'!$N246)*BD247),0,('NGER results'!$Q246/'NGER results'!$N246)*BD247)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q246/'NGER results'!$N246)*BE247),0,('NGER results'!$Q246/'NGER results'!$N246)*BE247)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q246/'NGER results'!$N246)*BF247),0,('NGER results'!$Q246/'NGER results'!$N246)*BF247)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q246/'NGER results'!$N246)*BG247),0,('NGER results'!$Q246/'NGER results'!$N246)*BG247)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q246/'NGER results'!$N246)*BH247),0,('NGER results'!$Q246/'NGER results'!$N246)*BH247)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q246/'NGER results'!$N246)*BI247),0,('NGER results'!$Q246/'NGER results'!$N246)*BI247)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q246/'NGER results'!$N246)*BJ247),0,('NGER results'!$Q246/'NGER results'!$N246)*BJ247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A247>=2016,(BA247+M247)*'NGER input 2'!$GS245*1.336*25,(BA247+M247)*'NGER input 2'!$GS245*1.336*25)","v":0},{"$f":"IF($A247>=2016,(BB247+N247)*'NGER input 2'!$GS245*1.336*25,(BB247+N247)*'NGER input 2'!$GS245*1.336*25)","v":0},{"$f":"IF($A247>=2016,(BC247+O247)*'NGER input 2'!$GS245*1.336*25,(BC247+O247)*'NGER input 2'!$GS245*1.336*25)","v":0},{"$f":"IF($A247>=2016,(BD247+P247)*'NGER input 2'!$GS245*1.336*25,(BD247+P247)*'NGER input 2'!$GS245*1.336*25)","v":0},{"$f":"IF($A247>=2016,(BE247+Q247)*'NGER input 2'!$GS245*1.336*25,(BE247+Q247)*'NGER input 2'!$GS245*1.336*25)","v":0},{"$f":"IF($A247>=2016,(BF247+R247)*'NGER input 2'!$GS245*1.336*25,(BF247+R247)*'NGER input 2'!$GS245*1.336*25)","v":0},{"$f":"IF($A247>=2016,(BG247+S247)*'NGER input 2'!$GS245*1.336*25,(BG247+S247)*'NGER input 2'!$GS245*1.336*25)","v":0},{"$f":"IF($A247>=2016,(BH247+T247)*'NGER input 2'!$GS245*1.336*25,(BH247+T247)*'NGER input 2'!$GS245*1.336*25)","v":0},{"$f":"IF($A247>=2016,(BI247+U247)*'NGER input 2'!$GS245*1.336*25,(BI247+U247)*'NGER input 2'!$GS245*1.336*25)","v":0},{"$f":"IF($A247>=2016,(BJ247+V247)*'NGER input 2'!$GS245*1.336*25,(BJ247+V247)*'NGER input 2'!$GS245*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A246","v":242},null,{"$f":"IF(OR('NGER input 2'!$A246=2013,'NGER input 2'!$A246=2014),'NGER input 2'!ES246*'NGER input 2'!FC246*'NGER input 2'!FM246*'NGER input 2'!$GQ246,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A246=2013,'NGER input 2'!$A246=2014),'NGER input 2'!ET246*'NGER input 2'!FD246*'NGER input 2'!FN246*'NGER input 2'!$GQ246,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A246=2013,'NGER input 2'!$A246=2014),'NGER input 2'!EU246*'NGER input 2'!FE246*'NGER input 2'!FO246*'NGER input 2'!$GQ246,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A246=2013,'NGER input 2'!$A246=2014),'NGER input 2'!EV246*'NGER input 2'!FF246*'NGER input 2'!FP246*'NGER input 2'!$GQ246,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A246=2013,'NGER input 2'!$A246=2014),'NGER input 2'!EW246*'NGER input 2'!FG246*'NGER input 2'!FQ246*'NGER input 2'!$GQ246,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A246=2013,'NGER input 2'!$A246=2014),'NGER input 2'!EX246*'NGER input 2'!FH246*'NGER input 2'!FR246*'NGER input 2'!$GQ246,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A246=2013,'NGER input 2'!$A246=2014),'NGER input 2'!EY246*'NGER input 2'!FI246*'NGER input 2'!FS246*'NGER input 2'!$GQ246,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A246=2013,'NGER input 2'!$A246=2014),'NGER input 2'!EZ246*'NGER input 2'!FJ246*'NGER input 2'!FT246*'NGER input 2'!$GQ246,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A246=2013,'NGER input 2'!$A246=2014),'NGER input 2'!FA246*'NGER input 2'!FK246*'NGER input 2'!FU246*'NGER input 2'!$GQ246,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A246=2013,'NGER input 2'!$A246=2014),'NGER input 2'!FB246*'NGER input 2'!FL246*'NGER input 2'!FV246*'NGER input 2'!$GQ246,0)","v":0},{"$f":"C248*(1-EXP(-'NGER input 2'!FW246*(13-'NGER input 2'!$GR246-7)/12))","v":0},{"$f":"D248*(1-EXP(-'NGER input 2'!FX246*(13-'NGER input 2'!$GR246-7)/12))","v":0},{"$f":"E248*(1-EXP(-'NGER input 2'!FY246*(13-'NGER input 2'!$GR246-7)/12))","v":0},{"$f":"F248*(1-EXP(-'NGER input 2'!FZ246*(13-'NGER input 2'!$GR246-7)/12))","v":0},{"$f":"G248*(1-EXP(-'NGER input 2'!GA246*(13-'NGER input 2'!$GR246-7)/12))","v":0},{"$f":"H248*(1-EXP(-'NGER input 2'!GB246*(13-'NGER input 2'!$GR246-7)/12))","v":0},{"$f":"I248*(1-EXP(-'NGER input 2'!GC246*(13-'NGER input 2'!$GR246-7)/12))","v":0},{"$f":"J248*(1-EXP(-'NGER input 2'!GD246*(13-'NGER input 2'!$GR246-7)/12))","v":0},{"$f":"K248*(1-EXP(-'NGER input 2'!GE246*(13-'NGER input 2'!$GR246-7)/12))","v":0},{"$f":"L248*(1-EXP(-'NGER input 2'!GF246*(13-'NGER input 2'!$GR246-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q247/'NGER results'!$N247)*M248),0,('NGER results'!$Q247/'NGER results'!$N247)*M248)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q247/'NGER results'!$N247)*N248),0,('NGER results'!$Q247/'NGER results'!$N247)*N248)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q247/'NGER results'!$N247)*O248),0,('NGER results'!$Q247/'NGER results'!$N247)*O248)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q247/'NGER results'!$N247)*P248),0,('NGER results'!$Q247/'NGER results'!$N247)*P248)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q247/'NGER results'!$N247)*Q248),0,('NGER results'!$Q247/'NGER results'!$N247)*Q248)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q247/'NGER results'!$N247)*R248),0,('NGER results'!$Q247/'NGER results'!$N247)*R248)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q247/'NGER results'!$N247)*S248),0,('NGER results'!$Q247/'NGER results'!$N247)*S248)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q247/'NGER results'!$N247)*T248),0,('NGER results'!$Q247/'NGER results'!$N247)*T248)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q247/'NGER results'!$N247)*U248),0,('NGER results'!$Q247/'NGER results'!$N247)*U248)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q247/'NGER results'!$N247)*V248),0,('NGER results'!$Q247/'NGER results'!$N247)*V248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ248*(1-EXP(-'NGER input 2'!FW246))","v":0},{"$f":"AR248*(1-EXP(-'NGER input 2'!FX246))","v":0},{"$f":"AS248*(1-EXP(-'NGER input 2'!FY246))","v":0},{"$f":"AT248*(1-EXP(-'NGER input 2'!FZ246))","v":0},{"$f":"AU248*(1-EXP(-'NGER input 2'!GA246))","v":0},{"$f":"AV248*(1-EXP(-'NGER input 2'!GB246))","v":0},{"$f":"AW248*(1-EXP(-'NGER input 2'!GC246))","v":0},{"$f":"AX248*(1-EXP(-'NGER input 2'!GD246))","v":0},{"$f":"AY248*(1-EXP(-'NGER input 2'!GE246))","v":0},{"$f":"AZ248*(1-EXP(-'NGER input 2'!GF246))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q247/'NGER results'!$N247)*BA248),0,('NGER results'!$Q247/'NGER results'!$N247)*BA248)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q247/'NGER results'!$N247)*BB248),0,('NGER results'!$Q247/'NGER results'!$N247)*BB248)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q247/'NGER results'!$N247)*BC248),0,('NGER results'!$Q247/'NGER results'!$N247)*BC248)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q247/'NGER results'!$N247)*BD248),0,('NGER results'!$Q247/'NGER results'!$N247)*BD248)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q247/'NGER results'!$N247)*BE248),0,('NGER results'!$Q247/'NGER results'!$N247)*BE248)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q247/'NGER results'!$N247)*BF248),0,('NGER results'!$Q247/'NGER results'!$N247)*BF248)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q247/'NGER results'!$N247)*BG248),0,('NGER results'!$Q247/'NGER results'!$N247)*BG248)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q247/'NGER results'!$N247)*BH248),0,('NGER results'!$Q247/'NGER results'!$N247)*BH248)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q247/'NGER results'!$N247)*BI248),0,('NGER results'!$Q247/'NGER results'!$N247)*BI248)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q247/'NGER results'!$N247)*BJ248),0,('NGER results'!$Q247/'NGER results'!$N247)*BJ248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A248>=2016,(BA248+M248)*'NGER input 2'!$GS246*1.336*25,(BA248+M248)*'NGER input 2'!$GS246*1.336*25)","v":0},{"$f":"IF($A248>=2016,(BB248+N248)*'NGER input 2'!$GS246*1.336*25,(BB248+N248)*'NGER input 2'!$GS246*1.336*25)","v":0},{"$f":"IF($A248>=2016,(BC248+O248)*'NGER input 2'!$GS246*1.336*25,(BC248+O248)*'NGER input 2'!$GS246*1.336*25)","v":0},{"$f":"IF($A248>=2016,(BD248+P248)*'NGER input 2'!$GS246*1.336*25,(BD248+P248)*'NGER input 2'!$GS246*1.336*25)","v":0},{"$f":"IF($A248>=2016,(BE248+Q248)*'NGER input 2'!$GS246*1.336*25,(BE248+Q248)*'NGER input 2'!$GS246*1.336*25)","v":0},{"$f":"IF($A248>=2016,(BF248+R248)*'NGER input 2'!$GS246*1.336*25,(BF248+R248)*'NGER input 2'!$GS246*1.336*25)","v":0},{"$f":"IF($A248>=2016,(BG248+S248)*'NGER input 2'!$GS246*1.336*25,(BG248+S248)*'NGER input 2'!$GS246*1.336*25)","v":0},{"$f":"IF($A248>=2016,(BH248+T248)*'NGER input 2'!$GS246*1.336*25,(BH248+T248)*'NGER input 2'!$GS246*1.336*25)","v":0},{"$f":"IF($A248>=2016,(BI248+U248)*'NGER input 2'!$GS246*1.336*25,(BI248+U248)*'NGER input 2'!$GS246*1.336*25)","v":0},{"$f":"IF($A248>=2016,(BJ248+V248)*'NGER input 2'!$GS246*1.336*25,(BJ248+V248)*'NGER input 2'!$GS246*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A247","v":243},null,{"$f":"IF(OR('NGER input 2'!$A247=2013,'NGER input 2'!$A247=2014),'NGER input 2'!ES247*'NGER input 2'!FC247*'NGER input 2'!FM247*'NGER input 2'!$GQ247,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A247=2013,'NGER input 2'!$A247=2014),'NGER input 2'!ET247*'NGER input 2'!FD247*'NGER input 2'!FN247*'NGER input 2'!$GQ247,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A247=2013,'NGER input 2'!$A247=2014),'NGER input 2'!EU247*'NGER input 2'!FE247*'NGER input 2'!FO247*'NGER input 2'!$GQ247,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A247=2013,'NGER input 2'!$A247=2014),'NGER input 2'!EV247*'NGER input 2'!FF247*'NGER input 2'!FP247*'NGER input 2'!$GQ247,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A247=2013,'NGER input 2'!$A247=2014),'NGER input 2'!EW247*'NGER input 2'!FG247*'NGER input 2'!FQ247*'NGER input 2'!$GQ247,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A247=2013,'NGER input 2'!$A247=2014),'NGER input 2'!EX247*'NGER input 2'!FH247*'NGER input 2'!FR247*'NGER input 2'!$GQ247,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A247=2013,'NGER input 2'!$A247=2014),'NGER input 2'!EY247*'NGER input 2'!FI247*'NGER input 2'!FS247*'NGER input 2'!$GQ247,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A247=2013,'NGER input 2'!$A247=2014),'NGER input 2'!EZ247*'NGER input 2'!FJ247*'NGER input 2'!FT247*'NGER input 2'!$GQ247,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A247=2013,'NGER input 2'!$A247=2014),'NGER input 2'!FA247*'NGER input 2'!FK247*'NGER input 2'!FU247*'NGER input 2'!$GQ247,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A247=2013,'NGER input 2'!$A247=2014),'NGER input 2'!FB247*'NGER input 2'!FL247*'NGER input 2'!FV247*'NGER input 2'!$GQ247,0)","v":0},{"$f":"C249*(1-EXP(-'NGER input 2'!FW247*(13-'NGER input 2'!$GR247-7)/12))","v":0},{"$f":"D249*(1-EXP(-'NGER input 2'!FX247*(13-'NGER input 2'!$GR247-7)/12))","v":0},{"$f":"E249*(1-EXP(-'NGER input 2'!FY247*(13-'NGER input 2'!$GR247-7)/12))","v":0},{"$f":"F249*(1-EXP(-'NGER input 2'!FZ247*(13-'NGER input 2'!$GR247-7)/12))","v":0},{"$f":"G249*(1-EXP(-'NGER input 2'!GA247*(13-'NGER input 2'!$GR247-7)/12))","v":0},{"$f":"H249*(1-EXP(-'NGER input 2'!GB247*(13-'NGER input 2'!$GR247-7)/12))","v":0},{"$f":"I249*(1-EXP(-'NGER input 2'!GC247*(13-'NGER input 2'!$GR247-7)/12))","v":0},{"$f":"J249*(1-EXP(-'NGER input 2'!GD247*(13-'NGER input 2'!$GR247-7)/12))","v":0},{"$f":"K249*(1-EXP(-'NGER input 2'!GE247*(13-'NGER input 2'!$GR247-7)/12))","v":0},{"$f":"L249*(1-EXP(-'NGER input 2'!GF247*(13-'NGER input 2'!$GR247-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q248/'NGER results'!$N248)*M249),0,('NGER results'!$Q248/'NGER results'!$N248)*M249)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q248/'NGER results'!$N248)*N249),0,('NGER results'!$Q248/'NGER results'!$N248)*N249)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q248/'NGER results'!$N248)*O249),0,('NGER results'!$Q248/'NGER results'!$N248)*O249)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q248/'NGER results'!$N248)*P249),0,('NGER results'!$Q248/'NGER results'!$N248)*P249)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q248/'NGER results'!$N248)*Q249),0,('NGER results'!$Q248/'NGER results'!$N248)*Q249)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q248/'NGER results'!$N248)*R249),0,('NGER results'!$Q248/'NGER results'!$N248)*R249)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q248/'NGER results'!$N248)*S249),0,('NGER results'!$Q248/'NGER results'!$N248)*S249)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q248/'NGER results'!$N248)*T249),0,('NGER results'!$Q248/'NGER results'!$N248)*T249)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q248/'NGER results'!$N248)*U249),0,('NGER results'!$Q248/'NGER results'!$N248)*U249)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q248/'NGER results'!$N248)*V249),0,('NGER results'!$Q248/'NGER results'!$N248)*V249)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ249*(1-EXP(-'NGER input 2'!FW247))","v":0},{"$f":"AR249*(1-EXP(-'NGER input 2'!FX247))","v":0},{"$f":"AS249*(1-EXP(-'NGER input 2'!FY247))","v":0},{"$f":"AT249*(1-EXP(-'NGER input 2'!FZ247))","v":0},{"$f":"AU249*(1-EXP(-'NGER input 2'!GA247))","v":0},{"$f":"AV249*(1-EXP(-'NGER input 2'!GB247))","v":0},{"$f":"AW249*(1-EXP(-'NGER input 2'!GC247))","v":0},{"$f":"AX249*(1-EXP(-'NGER input 2'!GD247))","v":0},{"$f":"AY249*(1-EXP(-'NGER input 2'!GE247))","v":0},{"$f":"AZ249*(1-EXP(-'NGER input 2'!GF247))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q248/'NGER results'!$N248)*BA249),0,('NGER results'!$Q248/'NGER results'!$N248)*BA249)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q248/'NGER results'!$N248)*BB249),0,('NGER results'!$Q248/'NGER results'!$N248)*BB249)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q248/'NGER results'!$N248)*BC249),0,('NGER results'!$Q248/'NGER results'!$N248)*BC249)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q248/'NGER results'!$N248)*BD249),0,('NGER results'!$Q248/'NGER results'!$N248)*BD249)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q248/'NGER results'!$N248)*BE249),0,('NGER results'!$Q248/'NGER results'!$N248)*BE249)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q248/'NGER results'!$N248)*BF249),0,('NGER results'!$Q248/'NGER results'!$N248)*BF249)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q248/'NGER results'!$N248)*BG249),0,('NGER results'!$Q248/'NGER results'!$N248)*BG249)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q248/'NGER results'!$N248)*BH249),0,('NGER results'!$Q248/'NGER results'!$N248)*BH249)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q248/'NGER results'!$N248)*BI249),0,('NGER results'!$Q248/'NGER results'!$N248)*BI249)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q248/'NGER results'!$N248)*BJ249),0,('NGER results'!$Q248/'NGER results'!$N248)*BJ249)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A249>=2016,(BA249+M249)*'NGER input 2'!$GS247*1.336*25,(BA249+M249)*'NGER input 2'!$GS247*1.336*25)","v":0},{"$f":"IF($A249>=2016,(BB249+N249)*'NGER input 2'!$GS247*1.336*25,(BB249+N249)*'NGER input 2'!$GS247*1.336*25)","v":0},{"$f":"IF($A249>=2016,(BC249+O249)*'NGER input 2'!$GS247*1.336*25,(BC249+O249)*'NGER input 2'!$GS247*1.336*25)","v":0},{"$f":"IF($A249>=2016,(BD249+P249)*'NGER input 2'!$GS247*1.336*25,(BD249+P249)*'NGER input 2'!$GS247*1.336*25)","v":0},{"$f":"IF($A249>=2016,(BE249+Q249)*'NGER input 2'!$GS247*1.336*25,(BE249+Q249)*'NGER input 2'!$GS247*1.336*25)","v":0},{"$f":"IF($A249>=2016,(BF249+R249)*'NGER input 2'!$GS247*1.336*25,(BF249+R249)*'NGER input 2'!$GS247*1.336*25)","v":0},{"$f":"IF($A249>=2016,(BG249+S249)*'NGER input 2'!$GS247*1.336*25,(BG249+S249)*'NGER input 2'!$GS247*1.336*25)","v":0},{"$f":"IF($A249>=2016,(BH249+T249)*'NGER input 2'!$GS247*1.336*25,(BH249+T249)*'NGER input 2'!$GS247*1.336*25)","v":0},{"$f":"IF($A249>=2016,(BI249+U249)*'NGER input 2'!$GS247*1.336*25,(BI249+U249)*'NGER input 2'!$GS247*1.336*25)","v":0},{"$f":"IF($A249>=2016,(BJ249+V249)*'NGER input 2'!$GS247*1.336*25,(BJ249+V249)*'NGER input 2'!$GS247*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A248","v":244},null,{"$f":"IF(OR('NGER input 2'!$A248=2013,'NGER input 2'!$A248=2014),'NGER input 2'!ES248*'NGER input 2'!FC248*'NGER input 2'!FM248*'NGER input 2'!$GQ248,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A248=2013,'NGER input 2'!$A248=2014),'NGER input 2'!ET248*'NGER input 2'!FD248*'NGER input 2'!FN248*'NGER input 2'!$GQ248,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A248=2013,'NGER input 2'!$A248=2014),'NGER input 2'!EU248*'NGER input 2'!FE248*'NGER input 2'!FO248*'NGER input 2'!$GQ248,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A248=2013,'NGER input 2'!$A248=2014),'NGER input 2'!EV248*'NGER input 2'!FF248*'NGER input 2'!FP248*'NGER input 2'!$GQ248,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A248=2013,'NGER input 2'!$A248=2014),'NGER input 2'!EW248*'NGER input 2'!FG248*'NGER input 2'!FQ248*'NGER input 2'!$GQ248,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A248=2013,'NGER input 2'!$A248=2014),'NGER input 2'!EX248*'NGER input 2'!FH248*'NGER input 2'!FR248*'NGER input 2'!$GQ248,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A248=2013,'NGER input 2'!$A248=2014),'NGER input 2'!EY248*'NGER input 2'!FI248*'NGER input 2'!FS248*'NGER input 2'!$GQ248,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A248=2013,'NGER input 2'!$A248=2014),'NGER input 2'!EZ248*'NGER input 2'!FJ248*'NGER input 2'!FT248*'NGER input 2'!$GQ248,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A248=2013,'NGER input 2'!$A248=2014),'NGER input 2'!FA248*'NGER input 2'!FK248*'NGER input 2'!FU248*'NGER input 2'!$GQ248,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A248=2013,'NGER input 2'!$A248=2014),'NGER input 2'!FB248*'NGER input 2'!FL248*'NGER input 2'!FV248*'NGER input 2'!$GQ248,0)","v":0},{"$f":"C250*(1-EXP(-'NGER input 2'!FW248*(13-'NGER input 2'!$GR248-7)/12))","v":0},{"$f":"D250*(1-EXP(-'NGER input 2'!FX248*(13-'NGER input 2'!$GR248-7)/12))","v":0},{"$f":"E250*(1-EXP(-'NGER input 2'!FY248*(13-'NGER input 2'!$GR248-7)/12))","v":0},{"$f":"F250*(1-EXP(-'NGER input 2'!FZ248*(13-'NGER input 2'!$GR248-7)/12))","v":0},{"$f":"G250*(1-EXP(-'NGER input 2'!GA248*(13-'NGER input 2'!$GR248-7)/12))","v":0},{"$f":"H250*(1-EXP(-'NGER input 2'!GB248*(13-'NGER input 2'!$GR248-7)/12))","v":0},{"$f":"I250*(1-EXP(-'NGER input 2'!GC248*(13-'NGER input 2'!$GR248-7)/12))","v":0},{"$f":"J250*(1-EXP(-'NGER input 2'!GD248*(13-'NGER input 2'!$GR248-7)/12))","v":0},{"$f":"K250*(1-EXP(-'NGER input 2'!GE248*(13-'NGER input 2'!$GR248-7)/12))","v":0},{"$f":"L250*(1-EXP(-'NGER input 2'!GF248*(13-'NGER input 2'!$GR248-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q249/'NGER results'!$N249)*M250),0,('NGER results'!$Q249/'NGER results'!$N249)*M250)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q249/'NGER results'!$N249)*N250),0,('NGER results'!$Q249/'NGER results'!$N249)*N250)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q249/'NGER results'!$N249)*O250),0,('NGER results'!$Q249/'NGER results'!$N249)*O250)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q249/'NGER results'!$N249)*P250),0,('NGER results'!$Q249/'NGER results'!$N249)*P250)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q249/'NGER results'!$N249)*Q250),0,('NGER results'!$Q249/'NGER results'!$N249)*Q250)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q249/'NGER results'!$N249)*R250),0,('NGER results'!$Q249/'NGER results'!$N249)*R250)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q249/'NGER results'!$N249)*S250),0,('NGER results'!$Q249/'NGER results'!$N249)*S250)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q249/'NGER results'!$N249)*T250),0,('NGER results'!$Q249/'NGER results'!$N249)*T250)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q249/'NGER results'!$N249)*U250),0,('NGER results'!$Q249/'NGER results'!$N249)*U250)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q249/'NGER results'!$N249)*V250),0,('NGER results'!$Q249/'NGER results'!$N249)*V250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ250*(1-EXP(-'NGER input 2'!FW248))","v":0},{"$f":"AR250*(1-EXP(-'NGER input 2'!FX248))","v":0},{"$f":"AS250*(1-EXP(-'NGER input 2'!FY248))","v":0},{"$f":"AT250*(1-EXP(-'NGER input 2'!FZ248))","v":0},{"$f":"AU250*(1-EXP(-'NGER input 2'!GA248))","v":0},{"$f":"AV250*(1-EXP(-'NGER input 2'!GB248))","v":0},{"$f":"AW250*(1-EXP(-'NGER input 2'!GC248))","v":0},{"$f":"AX250*(1-EXP(-'NGER input 2'!GD248))","v":0},{"$f":"AY250*(1-EXP(-'NGER input 2'!GE248))","v":0},{"$f":"AZ250*(1-EXP(-'NGER input 2'!GF248))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q249/'NGER results'!$N249)*BA250),0,('NGER results'!$Q249/'NGER results'!$N249)*BA250)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q249/'NGER results'!$N249)*BB250),0,('NGER results'!$Q249/'NGER results'!$N249)*BB250)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q249/'NGER results'!$N249)*BC250),0,('NGER results'!$Q249/'NGER results'!$N249)*BC250)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q249/'NGER results'!$N249)*BD250),0,('NGER results'!$Q249/'NGER results'!$N249)*BD250)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q249/'NGER results'!$N249)*BE250),0,('NGER results'!$Q249/'NGER results'!$N249)*BE250)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q249/'NGER results'!$N249)*BF250),0,('NGER results'!$Q249/'NGER results'!$N249)*BF250)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q249/'NGER results'!$N249)*BG250),0,('NGER results'!$Q249/'NGER results'!$N249)*BG250)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q249/'NGER results'!$N249)*BH250),0,('NGER results'!$Q249/'NGER results'!$N249)*BH250)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q249/'NGER results'!$N249)*BI250),0,('NGER results'!$Q249/'NGER results'!$N249)*BI250)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q249/'NGER results'!$N249)*BJ250),0,('NGER results'!$Q249/'NGER results'!$N249)*BJ250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A250>=2016,(BA250+M250)*'NGER input 2'!$GS248*1.336*25,(BA250+M250)*'NGER input 2'!$GS248*1.336*25)","v":0},{"$f":"IF($A250>=2016,(BB250+N250)*'NGER input 2'!$GS248*1.336*25,(BB250+N250)*'NGER input 2'!$GS248*1.336*25)","v":0},{"$f":"IF($A250>=2016,(BC250+O250)*'NGER input 2'!$GS248*1.336*25,(BC250+O250)*'NGER input 2'!$GS248*1.336*25)","v":0},{"$f":"IF($A250>=2016,(BD250+P250)*'NGER input 2'!$GS248*1.336*25,(BD250+P250)*'NGER input 2'!$GS248*1.336*25)","v":0},{"$f":"IF($A250>=2016,(BE250+Q250)*'NGER input 2'!$GS248*1.336*25,(BE250+Q250)*'NGER input 2'!$GS248*1.336*25)","v":0},{"$f":"IF($A250>=2016,(BF250+R250)*'NGER input 2'!$GS248*1.336*25,(BF250+R250)*'NGER input 2'!$GS248*1.336*25)","v":0},{"$f":"IF($A250>=2016,(BG250+S250)*'NGER input 2'!$GS248*1.336*25,(BG250+S250)*'NGER input 2'!$GS248*1.336*25)","v":0},{"$f":"IF($A250>=2016,(BH250+T250)*'NGER input 2'!$GS248*1.336*25,(BH250+T250)*'NGER input 2'!$GS248*1.336*25)","v":0},{"$f":"IF($A250>=2016,(BI250+U250)*'NGER input 2'!$GS248*1.336*25,(BI250+U250)*'NGER input 2'!$GS248*1.336*25)","v":0},{"$f":"IF($A250>=2016,(BJ250+V250)*'NGER input 2'!$GS248*1.336*25,(BJ250+V250)*'NGER input 2'!$GS248*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A249","v":245},null,{"$f":"IF(OR('NGER input 2'!$A249=2013,'NGER input 2'!$A249=2014),'NGER input 2'!ES249*'NGER input 2'!FC249*'NGER input 2'!FM249*'NGER input 2'!$GQ249,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A249=2013,'NGER input 2'!$A249=2014),'NGER input 2'!ET249*'NGER input 2'!FD249*'NGER input 2'!FN249*'NGER input 2'!$GQ249,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A249=2013,'NGER input 2'!$A249=2014),'NGER input 2'!EU249*'NGER input 2'!FE249*'NGER input 2'!FO249*'NGER input 2'!$GQ249,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A249=2013,'NGER input 2'!$A249=2014),'NGER input 2'!EV249*'NGER input 2'!FF249*'NGER input 2'!FP249*'NGER input 2'!$GQ249,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A249=2013,'NGER input 2'!$A249=2014),'NGER input 2'!EW249*'NGER input 2'!FG249*'NGER input 2'!FQ249*'NGER input 2'!$GQ249,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A249=2013,'NGER input 2'!$A249=2014),'NGER input 2'!EX249*'NGER input 2'!FH249*'NGER input 2'!FR249*'NGER input 2'!$GQ249,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A249=2013,'NGER input 2'!$A249=2014),'NGER input 2'!EY249*'NGER input 2'!FI249*'NGER input 2'!FS249*'NGER input 2'!$GQ249,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A249=2013,'NGER input 2'!$A249=2014),'NGER input 2'!EZ249*'NGER input 2'!FJ249*'NGER input 2'!FT249*'NGER input 2'!$GQ249,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A249=2013,'NGER input 2'!$A249=2014),'NGER input 2'!FA249*'NGER input 2'!FK249*'NGER input 2'!FU249*'NGER input 2'!$GQ249,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A249=2013,'NGER input 2'!$A249=2014),'NGER input 2'!FB249*'NGER input 2'!FL249*'NGER input 2'!FV249*'NGER input 2'!$GQ249,0)","v":0},{"$f":"C251*(1-EXP(-'NGER input 2'!FW249*(13-'NGER input 2'!$GR249-7)/12))","v":0},{"$f":"D251*(1-EXP(-'NGER input 2'!FX249*(13-'NGER input 2'!$GR249-7)/12))","v":0},{"$f":"E251*(1-EXP(-'NGER input 2'!FY249*(13-'NGER input 2'!$GR249-7)/12))","v":0},{"$f":"F251*(1-EXP(-'NGER input 2'!FZ249*(13-'NGER input 2'!$GR249-7)/12))","v":0},{"$f":"G251*(1-EXP(-'NGER input 2'!GA249*(13-'NGER input 2'!$GR249-7)/12))","v":0},{"$f":"H251*(1-EXP(-'NGER input 2'!GB249*(13-'NGER input 2'!$GR249-7)/12))","v":0},{"$f":"I251*(1-EXP(-'NGER input 2'!GC249*(13-'NGER input 2'!$GR249-7)/12))","v":0},{"$f":"J251*(1-EXP(-'NGER input 2'!GD249*(13-'NGER input 2'!$GR249-7)/12))","v":0},{"$f":"K251*(1-EXP(-'NGER input 2'!GE249*(13-'NGER input 2'!$GR249-7)/12))","v":0},{"$f":"L251*(1-EXP(-'NGER input 2'!GF249*(13-'NGER input 2'!$GR249-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q250/'NGER results'!$N250)*M251),0,('NGER results'!$Q250/'NGER results'!$N250)*M251)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q250/'NGER results'!$N250)*N251),0,('NGER results'!$Q250/'NGER results'!$N250)*N251)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q250/'NGER results'!$N250)*O251),0,('NGER results'!$Q250/'NGER results'!$N250)*O251)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q250/'NGER results'!$N250)*P251),0,('NGER results'!$Q250/'NGER results'!$N250)*P251)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q250/'NGER results'!$N250)*Q251),0,('NGER results'!$Q250/'NGER results'!$N250)*Q251)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q250/'NGER results'!$N250)*R251),0,('NGER results'!$Q250/'NGER results'!$N250)*R251)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q250/'NGER results'!$N250)*S251),0,('NGER results'!$Q250/'NGER results'!$N250)*S251)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q250/'NGER results'!$N250)*T251),0,('NGER results'!$Q250/'NGER results'!$N250)*T251)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q250/'NGER results'!$N250)*U251),0,('NGER results'!$Q250/'NGER results'!$N250)*U251)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q250/'NGER results'!$N250)*V251),0,('NGER results'!$Q250/'NGER results'!$N250)*V251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ251*(1-EXP(-'NGER input 2'!FW249))","v":0},{"$f":"AR251*(1-EXP(-'NGER input 2'!FX249))","v":0},{"$f":"AS251*(1-EXP(-'NGER input 2'!FY249))","v":0},{"$f":"AT251*(1-EXP(-'NGER input 2'!FZ249))","v":0},{"$f":"AU251*(1-EXP(-'NGER input 2'!GA249))","v":0},{"$f":"AV251*(1-EXP(-'NGER input 2'!GB249))","v":0},{"$f":"AW251*(1-EXP(-'NGER input 2'!GC249))","v":0},{"$f":"AX251*(1-EXP(-'NGER input 2'!GD249))","v":0},{"$f":"AY251*(1-EXP(-'NGER input 2'!GE249))","v":0},{"$f":"AZ251*(1-EXP(-'NGER input 2'!GF249))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q250/'NGER results'!$N250)*BA251),0,('NGER results'!$Q250/'NGER results'!$N250)*BA251)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q250/'NGER results'!$N250)*BB251),0,('NGER results'!$Q250/'NGER results'!$N250)*BB251)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q250/'NGER results'!$N250)*BC251),0,('NGER results'!$Q250/'NGER results'!$N250)*BC251)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q250/'NGER results'!$N250)*BD251),0,('NGER results'!$Q250/'NGER results'!$N250)*BD251)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q250/'NGER results'!$N250)*BE251),0,('NGER results'!$Q250/'NGER results'!$N250)*BE251)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q250/'NGER results'!$N250)*BF251),0,('NGER results'!$Q250/'NGER results'!$N250)*BF251)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q250/'NGER results'!$N250)*BG251),0,('NGER results'!$Q250/'NGER results'!$N250)*BG251)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q250/'NGER results'!$N250)*BH251),0,('NGER results'!$Q250/'NGER results'!$N250)*BH251)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q250/'NGER results'!$N250)*BI251),0,('NGER results'!$Q250/'NGER results'!$N250)*BI251)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q250/'NGER results'!$N250)*BJ251),0,('NGER results'!$Q250/'NGER results'!$N250)*BJ251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A251>=2016,(BA251+M251)*'NGER input 2'!$GS249*1.336*25,(BA251+M251)*'NGER input 2'!$GS249*1.336*25)","v":0},{"$f":"IF($A251>=2016,(BB251+N251)*'NGER input 2'!$GS249*1.336*25,(BB251+N251)*'NGER input 2'!$GS249*1.336*25)","v":0},{"$f":"IF($A251>=2016,(BC251+O251)*'NGER input 2'!$GS249*1.336*25,(BC251+O251)*'NGER input 2'!$GS249*1.336*25)","v":0},{"$f":"IF($A251>=2016,(BD251+P251)*'NGER input 2'!$GS249*1.336*25,(BD251+P251)*'NGER input 2'!$GS249*1.336*25)","v":0},{"$f":"IF($A251>=2016,(BE251+Q251)*'NGER input 2'!$GS249*1.336*25,(BE251+Q251)*'NGER input 2'!$GS249*1.336*25)","v":0},{"$f":"IF($A251>=2016,(BF251+R251)*'NGER input 2'!$GS249*1.336*25,(BF251+R251)*'NGER input 2'!$GS249*1.336*25)","v":0},{"$f":"IF($A251>=2016,(BG251+S251)*'NGER input 2'!$GS249*1.336*25,(BG251+S251)*'NGER input 2'!$GS249*1.336*25)","v":0},{"$f":"IF($A251>=2016,(BH251+T251)*'NGER input 2'!$GS249*1.336*25,(BH251+T251)*'NGER input 2'!$GS249*1.336*25)","v":0},{"$f":"IF($A251>=2016,(BI251+U251)*'NGER input 2'!$GS249*1.336*25,(BI251+U251)*'NGER input 2'!$GS249*1.336*25)","v":0},{"$f":"IF($A251>=2016,(BJ251+V251)*'NGER input 2'!$GS249*1.336*25,(BJ251+V251)*'NGER input 2'!$GS249*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A250","v":246},null,{"$f":"IF(OR('NGER input 2'!$A250=2013,'NGER input 2'!$A250=2014),'NGER input 2'!ES250*'NGER input 2'!FC250*'NGER input 2'!FM250*'NGER input 2'!$GQ250,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A250=2013,'NGER input 2'!$A250=2014),'NGER input 2'!ET250*'NGER input 2'!FD250*'NGER input 2'!FN250*'NGER input 2'!$GQ250,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A250=2013,'NGER input 2'!$A250=2014),'NGER input 2'!EU250*'NGER input 2'!FE250*'NGER input 2'!FO250*'NGER input 2'!$GQ250,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A250=2013,'NGER input 2'!$A250=2014),'NGER input 2'!EV250*'NGER input 2'!FF250*'NGER input 2'!FP250*'NGER input 2'!$GQ250,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A250=2013,'NGER input 2'!$A250=2014),'NGER input 2'!EW250*'NGER input 2'!FG250*'NGER input 2'!FQ250*'NGER input 2'!$GQ250,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A250=2013,'NGER input 2'!$A250=2014),'NGER input 2'!EX250*'NGER input 2'!FH250*'NGER input 2'!FR250*'NGER input 2'!$GQ250,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A250=2013,'NGER input 2'!$A250=2014),'NGER input 2'!EY250*'NGER input 2'!FI250*'NGER input 2'!FS250*'NGER input 2'!$GQ250,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A250=2013,'NGER input 2'!$A250=2014),'NGER input 2'!EZ250*'NGER input 2'!FJ250*'NGER input 2'!FT250*'NGER input 2'!$GQ250,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A250=2013,'NGER input 2'!$A250=2014),'NGER input 2'!FA250*'NGER input 2'!FK250*'NGER input 2'!FU250*'NGER input 2'!$GQ250,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A250=2013,'NGER input 2'!$A250=2014),'NGER input 2'!FB250*'NGER input 2'!FL250*'NGER input 2'!FV250*'NGER input 2'!$GQ250,0)","v":0},{"$f":"C252*(1-EXP(-'NGER input 2'!FW250*(13-'NGER input 2'!$GR250-7)/12))","v":0},{"$f":"D252*(1-EXP(-'NGER input 2'!FX250*(13-'NGER input 2'!$GR250-7)/12))","v":0},{"$f":"E252*(1-EXP(-'NGER input 2'!FY250*(13-'NGER input 2'!$GR250-7)/12))","v":0},{"$f":"F252*(1-EXP(-'NGER input 2'!FZ250*(13-'NGER input 2'!$GR250-7)/12))","v":0},{"$f":"G252*(1-EXP(-'NGER input 2'!GA250*(13-'NGER input 2'!$GR250-7)/12))","v":0},{"$f":"H252*(1-EXP(-'NGER input 2'!GB250*(13-'NGER input 2'!$GR250-7)/12))","v":0},{"$f":"I252*(1-EXP(-'NGER input 2'!GC250*(13-'NGER input 2'!$GR250-7)/12))","v":0},{"$f":"J252*(1-EXP(-'NGER input 2'!GD250*(13-'NGER input 2'!$GR250-7)/12))","v":0},{"$f":"K252*(1-EXP(-'NGER input 2'!GE250*(13-'NGER input 2'!$GR250-7)/12))","v":0},{"$f":"L252*(1-EXP(-'NGER input 2'!GF250*(13-'NGER input 2'!$GR250-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q251/'NGER results'!$N251)*M252),0,('NGER results'!$Q251/'NGER results'!$N251)*M252)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q251/'NGER results'!$N251)*N252),0,('NGER results'!$Q251/'NGER results'!$N251)*N252)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q251/'NGER results'!$N251)*O252),0,('NGER results'!$Q251/'NGER results'!$N251)*O252)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q251/'NGER results'!$N251)*P252),0,('NGER results'!$Q251/'NGER results'!$N251)*P252)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q251/'NGER results'!$N251)*Q252),0,('NGER results'!$Q251/'NGER results'!$N251)*Q252)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q251/'NGER results'!$N251)*R252),0,('NGER results'!$Q251/'NGER results'!$N251)*R252)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q251/'NGER results'!$N251)*S252),0,('NGER results'!$Q251/'NGER results'!$N251)*S252)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q251/'NGER results'!$N251)*T252),0,('NGER results'!$Q251/'NGER results'!$N251)*T252)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q251/'NGER results'!$N251)*U252),0,('NGER results'!$Q251/'NGER results'!$N251)*U252)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q251/'NGER results'!$N251)*V252),0,('NGER results'!$Q251/'NGER results'!$N251)*V252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ252*(1-EXP(-'NGER input 2'!FW250))","v":0},{"$f":"AR252*(1-EXP(-'NGER input 2'!FX250))","v":0},{"$f":"AS252*(1-EXP(-'NGER input 2'!FY250))","v":0},{"$f":"AT252*(1-EXP(-'NGER input 2'!FZ250))","v":0},{"$f":"AU252*(1-EXP(-'NGER input 2'!GA250))","v":0},{"$f":"AV252*(1-EXP(-'NGER input 2'!GB250))","v":0},{"$f":"AW252*(1-EXP(-'NGER input 2'!GC250))","v":0},{"$f":"AX252*(1-EXP(-'NGER input 2'!GD250))","v":0},{"$f":"AY252*(1-EXP(-'NGER input 2'!GE250))","v":0},{"$f":"AZ252*(1-EXP(-'NGER input 2'!GF250))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q251/'NGER results'!$N251)*BA252),0,('NGER results'!$Q251/'NGER results'!$N251)*BA252)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q251/'NGER results'!$N251)*BB252),0,('NGER results'!$Q251/'NGER results'!$N251)*BB252)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q251/'NGER results'!$N251)*BC252),0,('NGER results'!$Q251/'NGER results'!$N251)*BC252)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q251/'NGER results'!$N251)*BD252),0,('NGER results'!$Q251/'NGER results'!$N251)*BD252)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q251/'NGER results'!$N251)*BE252),0,('NGER results'!$Q251/'NGER results'!$N251)*BE252)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q251/'NGER results'!$N251)*BF252),0,('NGER results'!$Q251/'NGER results'!$N251)*BF252)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q251/'NGER results'!$N251)*BG252),0,('NGER results'!$Q251/'NGER results'!$N251)*BG252)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q251/'NGER results'!$N251)*BH252),0,('NGER results'!$Q251/'NGER results'!$N251)*BH252)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q251/'NGER results'!$N251)*BI252),0,('NGER results'!$Q251/'NGER results'!$N251)*BI252)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q251/'NGER results'!$N251)*BJ252),0,('NGER results'!$Q251/'NGER results'!$N251)*BJ252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A252>=2016,(BA252+M252)*'NGER input 2'!$GS250*1.336*25,(BA252+M252)*'NGER input 2'!$GS250*1.336*25)","v":0},{"$f":"IF($A252>=2016,(BB252+N252)*'NGER input 2'!$GS250*1.336*25,(BB252+N252)*'NGER input 2'!$GS250*1.336*25)","v":0},{"$f":"IF($A252>=2016,(BC252+O252)*'NGER input 2'!$GS250*1.336*25,(BC252+O252)*'NGER input 2'!$GS250*1.336*25)","v":0},{"$f":"IF($A252>=2016,(BD252+P252)*'NGER input 2'!$GS250*1.336*25,(BD252+P252)*'NGER input 2'!$GS250*1.336*25)","v":0},{"$f":"IF($A252>=2016,(BE252+Q252)*'NGER input 2'!$GS250*1.336*25,(BE252+Q252)*'NGER input 2'!$GS250*1.336*25)","v":0},{"$f":"IF($A252>=2016,(BF252+R252)*'NGER input 2'!$GS250*1.336*25,(BF252+R252)*'NGER input 2'!$GS250*1.336*25)","v":0},{"$f":"IF($A252>=2016,(BG252+S252)*'NGER input 2'!$GS250*1.336*25,(BG252+S252)*'NGER input 2'!$GS250*1.336*25)","v":0},{"$f":"IF($A252>=2016,(BH252+T252)*'NGER input 2'!$GS250*1.336*25,(BH252+T252)*'NGER input 2'!$GS250*1.336*25)","v":0},{"$f":"IF($A252>=2016,(BI252+U252)*'NGER input 2'!$GS250*1.336*25,(BI252+U252)*'NGER input 2'!$GS250*1.336*25)","v":0},{"$f":"IF($A252>=2016,(BJ252+V252)*'NGER input 2'!$GS250*1.336*25,(BJ252+V252)*'NGER input 2'!$GS250*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A251","v":247},null,{"$f":"IF(OR('NGER input 2'!$A251=2013,'NGER input 2'!$A251=2014),'NGER input 2'!ES251*'NGER input 2'!FC251*'NGER input 2'!FM251*'NGER input 2'!$GQ251,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A251=2013,'NGER input 2'!$A251=2014),'NGER input 2'!ET251*'NGER input 2'!FD251*'NGER input 2'!FN251*'NGER input 2'!$GQ251,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A251=2013,'NGER input 2'!$A251=2014),'NGER input 2'!EU251*'NGER input 2'!FE251*'NGER input 2'!FO251*'NGER input 2'!$GQ251,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A251=2013,'NGER input 2'!$A251=2014),'NGER input 2'!EV251*'NGER input 2'!FF251*'NGER input 2'!FP251*'NGER input 2'!$GQ251,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A251=2013,'NGER input 2'!$A251=2014),'NGER input 2'!EW251*'NGER input 2'!FG251*'NGER input 2'!FQ251*'NGER input 2'!$GQ251,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A251=2013,'NGER input 2'!$A251=2014),'NGER input 2'!EX251*'NGER input 2'!FH251*'NGER input 2'!FR251*'NGER input 2'!$GQ251,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A251=2013,'NGER input 2'!$A251=2014),'NGER input 2'!EY251*'NGER input 2'!FI251*'NGER input 2'!FS251*'NGER input 2'!$GQ251,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A251=2013,'NGER input 2'!$A251=2014),'NGER input 2'!EZ251*'NGER input 2'!FJ251*'NGER input 2'!FT251*'NGER input 2'!$GQ251,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A251=2013,'NGER input 2'!$A251=2014),'NGER input 2'!FA251*'NGER input 2'!FK251*'NGER input 2'!FU251*'NGER input 2'!$GQ251,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A251=2013,'NGER input 2'!$A251=2014),'NGER input 2'!FB251*'NGER input 2'!FL251*'NGER input 2'!FV251*'NGER input 2'!$GQ251,0)","v":0},{"$f":"C253*(1-EXP(-'NGER input 2'!FW251*(13-'NGER input 2'!$GR251-7)/12))","v":0},{"$f":"D253*(1-EXP(-'NGER input 2'!FX251*(13-'NGER input 2'!$GR251-7)/12))","v":0},{"$f":"E253*(1-EXP(-'NGER input 2'!FY251*(13-'NGER input 2'!$GR251-7)/12))","v":0},{"$f":"F253*(1-EXP(-'NGER input 2'!FZ251*(13-'NGER input 2'!$GR251-7)/12))","v":0},{"$f":"G253*(1-EXP(-'NGER input 2'!GA251*(13-'NGER input 2'!$GR251-7)/12))","v":0},{"$f":"H253*(1-EXP(-'NGER input 2'!GB251*(13-'NGER input 2'!$GR251-7)/12))","v":0},{"$f":"I253*(1-EXP(-'NGER input 2'!GC251*(13-'NGER input 2'!$GR251-7)/12))","v":0},{"$f":"J253*(1-EXP(-'NGER input 2'!GD251*(13-'NGER input 2'!$GR251-7)/12))","v":0},{"$f":"K253*(1-EXP(-'NGER input 2'!GE251*(13-'NGER input 2'!$GR251-7)/12))","v":0},{"$f":"L253*(1-EXP(-'NGER input 2'!GF251*(13-'NGER input 2'!$GR251-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q252/'NGER results'!$N252)*M253),0,('NGER results'!$Q252/'NGER results'!$N252)*M253)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q252/'NGER results'!$N252)*N253),0,('NGER results'!$Q252/'NGER results'!$N252)*N253)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q252/'NGER results'!$N252)*O253),0,('NGER results'!$Q252/'NGER results'!$N252)*O253)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q252/'NGER results'!$N252)*P253),0,('NGER results'!$Q252/'NGER results'!$N252)*P253)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q252/'NGER results'!$N252)*Q253),0,('NGER results'!$Q252/'NGER results'!$N252)*Q253)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q252/'NGER results'!$N252)*R253),0,('NGER results'!$Q252/'NGER results'!$N252)*R253)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q252/'NGER results'!$N252)*S253),0,('NGER results'!$Q252/'NGER results'!$N252)*S253)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q252/'NGER results'!$N252)*T253),0,('NGER results'!$Q252/'NGER results'!$N252)*T253)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q252/'NGER results'!$N252)*U253),0,('NGER results'!$Q252/'NGER results'!$N252)*U253)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q252/'NGER results'!$N252)*V253),0,('NGER results'!$Q252/'NGER results'!$N252)*V253)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ253*(1-EXP(-'NGER input 2'!FW251))","v":0},{"$f":"AR253*(1-EXP(-'NGER input 2'!FX251))","v":0},{"$f":"AS253*(1-EXP(-'NGER input 2'!FY251))","v":0},{"$f":"AT253*(1-EXP(-'NGER input 2'!FZ251))","v":0},{"$f":"AU253*(1-EXP(-'NGER input 2'!GA251))","v":0},{"$f":"AV253*(1-EXP(-'NGER input 2'!GB251))","v":0},{"$f":"AW253*(1-EXP(-'NGER input 2'!GC251))","v":0},{"$f":"AX253*(1-EXP(-'NGER input 2'!GD251))","v":0},{"$f":"AY253*(1-EXP(-'NGER input 2'!GE251))","v":0},{"$f":"AZ253*(1-EXP(-'NGER input 2'!GF251))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q252/'NGER results'!$N252)*BA253),0,('NGER results'!$Q252/'NGER results'!$N252)*BA253)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q252/'NGER results'!$N252)*BB253),0,('NGER results'!$Q252/'NGER results'!$N252)*BB253)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q252/'NGER results'!$N252)*BC253),0,('NGER results'!$Q252/'NGER results'!$N252)*BC253)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q252/'NGER results'!$N252)*BD253),0,('NGER results'!$Q252/'NGER results'!$N252)*BD253)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q252/'NGER results'!$N252)*BE253),0,('NGER results'!$Q252/'NGER results'!$N252)*BE253)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q252/'NGER results'!$N252)*BF253),0,('NGER results'!$Q252/'NGER results'!$N252)*BF253)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q252/'NGER results'!$N252)*BG253),0,('NGER results'!$Q252/'NGER results'!$N252)*BG253)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q252/'NGER results'!$N252)*BH253),0,('NGER results'!$Q252/'NGER results'!$N252)*BH253)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q252/'NGER results'!$N252)*BI253),0,('NGER results'!$Q252/'NGER results'!$N252)*BI253)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q252/'NGER results'!$N252)*BJ253),0,('NGER results'!$Q252/'NGER results'!$N252)*BJ253)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A253>=2016,(BA253+M253)*'NGER input 2'!$GS251*1.336*25,(BA253+M253)*'NGER input 2'!$GS251*1.336*25)","v":0},{"$f":"IF($A253>=2016,(BB253+N253)*'NGER input 2'!$GS251*1.336*25,(BB253+N253)*'NGER input 2'!$GS251*1.336*25)","v":0},{"$f":"IF($A253>=2016,(BC253+O253)*'NGER input 2'!$GS251*1.336*25,(BC253+O253)*'NGER input 2'!$GS251*1.336*25)","v":0},{"$f":"IF($A253>=2016,(BD253+P253)*'NGER input 2'!$GS251*1.336*25,(BD253+P253)*'NGER input 2'!$GS251*1.336*25)","v":0},{"$f":"IF($A253>=2016,(BE253+Q253)*'NGER input 2'!$GS251*1.336*25,(BE253+Q253)*'NGER input 2'!$GS251*1.336*25)","v":0},{"$f":"IF($A253>=2016,(BF253+R253)*'NGER input 2'!$GS251*1.336*25,(BF253+R253)*'NGER input 2'!$GS251*1.336*25)","v":0},{"$f":"IF($A253>=2016,(BG253+S253)*'NGER input 2'!$GS251*1.336*25,(BG253+S253)*'NGER input 2'!$GS251*1.336*25)","v":0},{"$f":"IF($A253>=2016,(BH253+T253)*'NGER input 2'!$GS251*1.336*25,(BH253+T253)*'NGER input 2'!$GS251*1.336*25)","v":0},{"$f":"IF($A253>=2016,(BI253+U253)*'NGER input 2'!$GS251*1.336*25,(BI253+U253)*'NGER input 2'!$GS251*1.336*25)","v":0},{"$f":"IF($A253>=2016,(BJ253+V253)*'NGER input 2'!$GS251*1.336*25,(BJ253+V253)*'NGER input 2'!$GS251*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A252","v":248},null,{"$f":"IF(OR('NGER input 2'!$A252=2013,'NGER input 2'!$A252=2014),'NGER input 2'!ES252*'NGER input 2'!FC252*'NGER input 2'!FM252*'NGER input 2'!$GQ252,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A252=2013,'NGER input 2'!$A252=2014),'NGER input 2'!ET252*'NGER input 2'!FD252*'NGER input 2'!FN252*'NGER input 2'!$GQ252,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A252=2013,'NGER input 2'!$A252=2014),'NGER input 2'!EU252*'NGER input 2'!FE252*'NGER input 2'!FO252*'NGER input 2'!$GQ252,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A252=2013,'NGER input 2'!$A252=2014),'NGER input 2'!EV252*'NGER input 2'!FF252*'NGER input 2'!FP252*'NGER input 2'!$GQ252,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A252=2013,'NGER input 2'!$A252=2014),'NGER input 2'!EW252*'NGER input 2'!FG252*'NGER input 2'!FQ252*'NGER input 2'!$GQ252,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A252=2013,'NGER input 2'!$A252=2014),'NGER input 2'!EX252*'NGER input 2'!FH252*'NGER input 2'!FR252*'NGER input 2'!$GQ252,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A252=2013,'NGER input 2'!$A252=2014),'NGER input 2'!EY252*'NGER input 2'!FI252*'NGER input 2'!FS252*'NGER input 2'!$GQ252,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A252=2013,'NGER input 2'!$A252=2014),'NGER input 2'!EZ252*'NGER input 2'!FJ252*'NGER input 2'!FT252*'NGER input 2'!$GQ252,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A252=2013,'NGER input 2'!$A252=2014),'NGER input 2'!FA252*'NGER input 2'!FK252*'NGER input 2'!FU252*'NGER input 2'!$GQ252,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A252=2013,'NGER input 2'!$A252=2014),'NGER input 2'!FB252*'NGER input 2'!FL252*'NGER input 2'!FV252*'NGER input 2'!$GQ252,0)","v":0},{"$f":"C254*(1-EXP(-'NGER input 2'!FW252*(13-'NGER input 2'!$GR252-7)/12))","v":0},{"$f":"D254*(1-EXP(-'NGER input 2'!FX252*(13-'NGER input 2'!$GR252-7)/12))","v":0},{"$f":"E254*(1-EXP(-'NGER input 2'!FY252*(13-'NGER input 2'!$GR252-7)/12))","v":0},{"$f":"F254*(1-EXP(-'NGER input 2'!FZ252*(13-'NGER input 2'!$GR252-7)/12))","v":0},{"$f":"G254*(1-EXP(-'NGER input 2'!GA252*(13-'NGER input 2'!$GR252-7)/12))","v":0},{"$f":"H254*(1-EXP(-'NGER input 2'!GB252*(13-'NGER input 2'!$GR252-7)/12))","v":0},{"$f":"I254*(1-EXP(-'NGER input 2'!GC252*(13-'NGER input 2'!$GR252-7)/12))","v":0},{"$f":"J254*(1-EXP(-'NGER input 2'!GD252*(13-'NGER input 2'!$GR252-7)/12))","v":0},{"$f":"K254*(1-EXP(-'NGER input 2'!GE252*(13-'NGER input 2'!$GR252-7)/12))","v":0},{"$f":"L254*(1-EXP(-'NGER input 2'!GF252*(13-'NGER input 2'!$GR252-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q253/'NGER results'!$N253)*M254),0,('NGER results'!$Q253/'NGER results'!$N253)*M254)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q253/'NGER results'!$N253)*N254),0,('NGER results'!$Q253/'NGER results'!$N253)*N254)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q253/'NGER results'!$N253)*O254),0,('NGER results'!$Q253/'NGER results'!$N253)*O254)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q253/'NGER results'!$N253)*P254),0,('NGER results'!$Q253/'NGER results'!$N253)*P254)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q253/'NGER results'!$N253)*Q254),0,('NGER results'!$Q253/'NGER results'!$N253)*Q254)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q253/'NGER results'!$N253)*R254),0,('NGER results'!$Q253/'NGER results'!$N253)*R254)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q253/'NGER results'!$N253)*S254),0,('NGER results'!$Q253/'NGER results'!$N253)*S254)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q253/'NGER results'!$N253)*T254),0,('NGER results'!$Q253/'NGER results'!$N253)*T254)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q253/'NGER results'!$N253)*U254),0,('NGER results'!$Q253/'NGER results'!$N253)*U254)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q253/'NGER results'!$N253)*V254),0,('NGER results'!$Q253/'NGER results'!$N253)*V254)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ254*(1-EXP(-'NGER input 2'!FW252))","v":0},{"$f":"AR254*(1-EXP(-'NGER input 2'!FX252))","v":0},{"$f":"AS254*(1-EXP(-'NGER input 2'!FY252))","v":0},{"$f":"AT254*(1-EXP(-'NGER input 2'!FZ252))","v":0},{"$f":"AU254*(1-EXP(-'NGER input 2'!GA252))","v":0},{"$f":"AV254*(1-EXP(-'NGER input 2'!GB252))","v":0},{"$f":"AW254*(1-EXP(-'NGER input 2'!GC252))","v":0},{"$f":"AX254*(1-EXP(-'NGER input 2'!GD252))","v":0},{"$f":"AY254*(1-EXP(-'NGER input 2'!GE252))","v":0},{"$f":"AZ254*(1-EXP(-'NGER input 2'!GF252))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q253/'NGER results'!$N253)*BA254),0,('NGER results'!$Q253/'NGER results'!$N253)*BA254)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q253/'NGER results'!$N253)*BB254),0,('NGER results'!$Q253/'NGER results'!$N253)*BB254)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q253/'NGER results'!$N253)*BC254),0,('NGER results'!$Q253/'NGER results'!$N253)*BC254)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q253/'NGER results'!$N253)*BD254),0,('NGER results'!$Q253/'NGER results'!$N253)*BD254)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q253/'NGER results'!$N253)*BE254),0,('NGER results'!$Q253/'NGER results'!$N253)*BE254)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q253/'NGER results'!$N253)*BF254),0,('NGER results'!$Q253/'NGER results'!$N253)*BF254)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q253/'NGER results'!$N253)*BG254),0,('NGER results'!$Q253/'NGER results'!$N253)*BG254)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q253/'NGER results'!$N253)*BH254),0,('NGER results'!$Q253/'NGER results'!$N253)*BH254)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q253/'NGER results'!$N253)*BI254),0,('NGER results'!$Q253/'NGER results'!$N253)*BI254)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q253/'NGER results'!$N253)*BJ254),0,('NGER results'!$Q253/'NGER results'!$N253)*BJ254)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A254>=2016,(BA254+M254)*'NGER input 2'!$GS252*1.336*25,(BA254+M254)*'NGER input 2'!$GS252*1.336*25)","v":0},{"$f":"IF($A254>=2016,(BB254+N254)*'NGER input 2'!$GS252*1.336*25,(BB254+N254)*'NGER input 2'!$GS252*1.336*25)","v":0},{"$f":"IF($A254>=2016,(BC254+O254)*'NGER input 2'!$GS252*1.336*25,(BC254+O254)*'NGER input 2'!$GS252*1.336*25)","v":0},{"$f":"IF($A254>=2016,(BD254+P254)*'NGER input 2'!$GS252*1.336*25,(BD254+P254)*'NGER input 2'!$GS252*1.336*25)","v":0},{"$f":"IF($A254>=2016,(BE254+Q254)*'NGER input 2'!$GS252*1.336*25,(BE254+Q254)*'NGER input 2'!$GS252*1.336*25)","v":0},{"$f":"IF($A254>=2016,(BF254+R254)*'NGER input 2'!$GS252*1.336*25,(BF254+R254)*'NGER input 2'!$GS252*1.336*25)","v":0},{"$f":"IF($A254>=2016,(BG254+S254)*'NGER input 2'!$GS252*1.336*25,(BG254+S254)*'NGER input 2'!$GS252*1.336*25)","v":0},{"$f":"IF($A254>=2016,(BH254+T254)*'NGER input 2'!$GS252*1.336*25,(BH254+T254)*'NGER input 2'!$GS252*1.336*25)","v":0},{"$f":"IF($A254>=2016,(BI254+U254)*'NGER input 2'!$GS252*1.336*25,(BI254+U254)*'NGER input 2'!$GS252*1.336*25)","v":0},{"$f":"IF($A254>=2016,(BJ254+V254)*'NGER input 2'!$GS252*1.336*25,(BJ254+V254)*'NGER input 2'!$GS252*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A253","v":249},null,{"$f":"IF(OR('NGER input 2'!$A253=2013,'NGER input 2'!$A253=2014),'NGER input 2'!ES253*'NGER input 2'!FC253*'NGER input 2'!FM253*'NGER input 2'!$GQ253,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A253=2013,'NGER input 2'!$A253=2014),'NGER input 2'!ET253*'NGER input 2'!FD253*'NGER input 2'!FN253*'NGER input 2'!$GQ253,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A253=2013,'NGER input 2'!$A253=2014),'NGER input 2'!EU253*'NGER input 2'!FE253*'NGER input 2'!FO253*'NGER input 2'!$GQ253,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A253=2013,'NGER input 2'!$A253=2014),'NGER input 2'!EV253*'NGER input 2'!FF253*'NGER input 2'!FP253*'NGER input 2'!$GQ253,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A253=2013,'NGER input 2'!$A253=2014),'NGER input 2'!EW253*'NGER input 2'!FG253*'NGER input 2'!FQ253*'NGER input 2'!$GQ253,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A253=2013,'NGER input 2'!$A253=2014),'NGER input 2'!EX253*'NGER input 2'!FH253*'NGER input 2'!FR253*'NGER input 2'!$GQ253,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A253=2013,'NGER input 2'!$A253=2014),'NGER input 2'!EY253*'NGER input 2'!FI253*'NGER input 2'!FS253*'NGER input 2'!$GQ253,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A253=2013,'NGER input 2'!$A253=2014),'NGER input 2'!EZ253*'NGER input 2'!FJ253*'NGER input 2'!FT253*'NGER input 2'!$GQ253,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A253=2013,'NGER input 2'!$A253=2014),'NGER input 2'!FA253*'NGER input 2'!FK253*'NGER input 2'!FU253*'NGER input 2'!$GQ253,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A253=2013,'NGER input 2'!$A253=2014),'NGER input 2'!FB253*'NGER input 2'!FL253*'NGER input 2'!FV253*'NGER input 2'!$GQ253,0)","v":0},{"$f":"C255*(1-EXP(-'NGER input 2'!FW253*(13-'NGER input 2'!$GR253-7)/12))","v":0},{"$f":"D255*(1-EXP(-'NGER input 2'!FX253*(13-'NGER input 2'!$GR253-7)/12))","v":0},{"$f":"E255*(1-EXP(-'NGER input 2'!FY253*(13-'NGER input 2'!$GR253-7)/12))","v":0},{"$f":"F255*(1-EXP(-'NGER input 2'!FZ253*(13-'NGER input 2'!$GR253-7)/12))","v":0},{"$f":"G255*(1-EXP(-'NGER input 2'!GA253*(13-'NGER input 2'!$GR253-7)/12))","v":0},{"$f":"H255*(1-EXP(-'NGER input 2'!GB253*(13-'NGER input 2'!$GR253-7)/12))","v":0},{"$f":"I255*(1-EXP(-'NGER input 2'!GC253*(13-'NGER input 2'!$GR253-7)/12))","v":0},{"$f":"J255*(1-EXP(-'NGER input 2'!GD253*(13-'NGER input 2'!$GR253-7)/12))","v":0},{"$f":"K255*(1-EXP(-'NGER input 2'!GE253*(13-'NGER input 2'!$GR253-7)/12))","v":0},{"$f":"L255*(1-EXP(-'NGER input 2'!GF253*(13-'NGER input 2'!$GR253-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q254/'NGER results'!$N254)*M255),0,('NGER results'!$Q254/'NGER results'!$N254)*M255)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q254/'NGER results'!$N254)*N255),0,('NGER results'!$Q254/'NGER results'!$N254)*N255)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q254/'NGER results'!$N254)*O255),0,('NGER results'!$Q254/'NGER results'!$N254)*O255)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q254/'NGER results'!$N254)*P255),0,('NGER results'!$Q254/'NGER results'!$N254)*P255)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q254/'NGER results'!$N254)*Q255),0,('NGER results'!$Q254/'NGER results'!$N254)*Q255)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q254/'NGER results'!$N254)*R255),0,('NGER results'!$Q254/'NGER results'!$N254)*R255)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q254/'NGER results'!$N254)*S255),0,('NGER results'!$Q254/'NGER results'!$N254)*S255)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q254/'NGER results'!$N254)*T255),0,('NGER results'!$Q254/'NGER results'!$N254)*T255)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q254/'NGER results'!$N254)*U255),0,('NGER results'!$Q254/'NGER results'!$N254)*U255)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q254/'NGER results'!$N254)*V255),0,('NGER results'!$Q254/'NGER results'!$N254)*V255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ255*(1-EXP(-'NGER input 2'!FW253))","v":0},{"$f":"AR255*(1-EXP(-'NGER input 2'!FX253))","v":0},{"$f":"AS255*(1-EXP(-'NGER input 2'!FY253))","v":0},{"$f":"AT255*(1-EXP(-'NGER input 2'!FZ253))","v":0},{"$f":"AU255*(1-EXP(-'NGER input 2'!GA253))","v":0},{"$f":"AV255*(1-EXP(-'NGER input 2'!GB253))","v":0},{"$f":"AW255*(1-EXP(-'NGER input 2'!GC253))","v":0},{"$f":"AX255*(1-EXP(-'NGER input 2'!GD253))","v":0},{"$f":"AY255*(1-EXP(-'NGER input 2'!GE253))","v":0},{"$f":"AZ255*(1-EXP(-'NGER input 2'!GF253))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q254/'NGER results'!$N254)*BA255),0,('NGER results'!$Q254/'NGER results'!$N254)*BA255)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q254/'NGER results'!$N254)*BB255),0,('NGER results'!$Q254/'NGER results'!$N254)*BB255)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q254/'NGER results'!$N254)*BC255),0,('NGER results'!$Q254/'NGER results'!$N254)*BC255)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q254/'NGER results'!$N254)*BD255),0,('NGER results'!$Q254/'NGER results'!$N254)*BD255)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q254/'NGER results'!$N254)*BE255),0,('NGER results'!$Q254/'NGER results'!$N254)*BE255)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q254/'NGER results'!$N254)*BF255),0,('NGER results'!$Q254/'NGER results'!$N254)*BF255)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q254/'NGER results'!$N254)*BG255),0,('NGER results'!$Q254/'NGER results'!$N254)*BG255)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q254/'NGER results'!$N254)*BH255),0,('NGER results'!$Q254/'NGER results'!$N254)*BH255)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q254/'NGER results'!$N254)*BI255),0,('NGER results'!$Q254/'NGER results'!$N254)*BI255)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q254/'NGER results'!$N254)*BJ255),0,('NGER results'!$Q254/'NGER results'!$N254)*BJ255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A255>=2016,(BA255+M255)*'NGER input 2'!$GS253*1.336*25,(BA255+M255)*'NGER input 2'!$GS253*1.336*25)","v":0},{"$f":"IF($A255>=2016,(BB255+N255)*'NGER input 2'!$GS253*1.336*25,(BB255+N255)*'NGER input 2'!$GS253*1.336*25)","v":0},{"$f":"IF($A255>=2016,(BC255+O255)*'NGER input 2'!$GS253*1.336*25,(BC255+O255)*'NGER input 2'!$GS253*1.336*25)","v":0},{"$f":"IF($A255>=2016,(BD255+P255)*'NGER input 2'!$GS253*1.336*25,(BD255+P255)*'NGER input 2'!$GS253*1.336*25)","v":0},{"$f":"IF($A255>=2016,(BE255+Q255)*'NGER input 2'!$GS253*1.336*25,(BE255+Q255)*'NGER input 2'!$GS253*1.336*25)","v":0},{"$f":"IF($A255>=2016,(BF255+R255)*'NGER input 2'!$GS253*1.336*25,(BF255+R255)*'NGER input 2'!$GS253*1.336*25)","v":0},{"$f":"IF($A255>=2016,(BG255+S255)*'NGER input 2'!$GS253*1.336*25,(BG255+S255)*'NGER input 2'!$GS253*1.336*25)","v":0},{"$f":"IF($A255>=2016,(BH255+T255)*'NGER input 2'!$GS253*1.336*25,(BH255+T255)*'NGER input 2'!$GS253*1.336*25)","v":0},{"$f":"IF($A255>=2016,(BI255+U255)*'NGER input 2'!$GS253*1.336*25,(BI255+U255)*'NGER input 2'!$GS253*1.336*25)","v":0},{"$f":"IF($A255>=2016,(BJ255+V255)*'NGER input 2'!$GS253*1.336*25,(BJ255+V255)*'NGER input 2'!$GS253*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A254","v":250},null,{"$f":"IF(OR('NGER input 2'!$A254=2013,'NGER input 2'!$A254=2014),'NGER input 2'!ES254*'NGER input 2'!FC254*'NGER input 2'!FM254*'NGER input 2'!$GQ254,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A254=2013,'NGER input 2'!$A254=2014),'NGER input 2'!ET254*'NGER input 2'!FD254*'NGER input 2'!FN254*'NGER input 2'!$GQ254,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A254=2013,'NGER input 2'!$A254=2014),'NGER input 2'!EU254*'NGER input 2'!FE254*'NGER input 2'!FO254*'NGER input 2'!$GQ254,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A254=2013,'NGER input 2'!$A254=2014),'NGER input 2'!EV254*'NGER input 2'!FF254*'NGER input 2'!FP254*'NGER input 2'!$GQ254,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A254=2013,'NGER input 2'!$A254=2014),'NGER input 2'!EW254*'NGER input 2'!FG254*'NGER input 2'!FQ254*'NGER input 2'!$GQ254,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A254=2013,'NGER input 2'!$A254=2014),'NGER input 2'!EX254*'NGER input 2'!FH254*'NGER input 2'!FR254*'NGER input 2'!$GQ254,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A254=2013,'NGER input 2'!$A254=2014),'NGER input 2'!EY254*'NGER input 2'!FI254*'NGER input 2'!FS254*'NGER input 2'!$GQ254,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A254=2013,'NGER input 2'!$A254=2014),'NGER input 2'!EZ254*'NGER input 2'!FJ254*'NGER input 2'!FT254*'NGER input 2'!$GQ254,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A254=2013,'NGER input 2'!$A254=2014),'NGER input 2'!FA254*'NGER input 2'!FK254*'NGER input 2'!FU254*'NGER input 2'!$GQ254,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A254=2013,'NGER input 2'!$A254=2014),'NGER input 2'!FB254*'NGER input 2'!FL254*'NGER input 2'!FV254*'NGER input 2'!$GQ254,0)","v":0},{"$f":"C256*(1-EXP(-'NGER input 2'!FW254*(13-'NGER input 2'!$GR254-7)/12))","v":0},{"$f":"D256*(1-EXP(-'NGER input 2'!FX254*(13-'NGER input 2'!$GR254-7)/12))","v":0},{"$f":"E256*(1-EXP(-'NGER input 2'!FY254*(13-'NGER input 2'!$GR254-7)/12))","v":0},{"$f":"F256*(1-EXP(-'NGER input 2'!FZ254*(13-'NGER input 2'!$GR254-7)/12))","v":0},{"$f":"G256*(1-EXP(-'NGER input 2'!GA254*(13-'NGER input 2'!$GR254-7)/12))","v":0},{"$f":"H256*(1-EXP(-'NGER input 2'!GB254*(13-'NGER input 2'!$GR254-7)/12))","v":0},{"$f":"I256*(1-EXP(-'NGER input 2'!GC254*(13-'NGER input 2'!$GR254-7)/12))","v":0},{"$f":"J256*(1-EXP(-'NGER input 2'!GD254*(13-'NGER input 2'!$GR254-7)/12))","v":0},{"$f":"K256*(1-EXP(-'NGER input 2'!GE254*(13-'NGER input 2'!$GR254-7)/12))","v":0},{"$f":"L256*(1-EXP(-'NGER input 2'!GF254*(13-'NGER input 2'!$GR254-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q255/'NGER results'!$N255)*M256),0,('NGER results'!$Q255/'NGER results'!$N255)*M256)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q255/'NGER results'!$N255)*N256),0,('NGER results'!$Q255/'NGER results'!$N255)*N256)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q255/'NGER results'!$N255)*O256),0,('NGER results'!$Q255/'NGER results'!$N255)*O256)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q255/'NGER results'!$N255)*P256),0,('NGER results'!$Q255/'NGER results'!$N255)*P256)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q255/'NGER results'!$N255)*Q256),0,('NGER results'!$Q255/'NGER results'!$N255)*Q256)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q255/'NGER results'!$N255)*R256),0,('NGER results'!$Q255/'NGER results'!$N255)*R256)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q255/'NGER results'!$N255)*S256),0,('NGER results'!$Q255/'NGER results'!$N255)*S256)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q255/'NGER results'!$N255)*T256),0,('NGER results'!$Q255/'NGER results'!$N255)*T256)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q255/'NGER results'!$N255)*U256),0,('NGER results'!$Q255/'NGER results'!$N255)*U256)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q255/'NGER results'!$N255)*V256),0,('NGER results'!$Q255/'NGER results'!$N255)*V256)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ256*(1-EXP(-'NGER input 2'!FW254))","v":0},{"$f":"AR256*(1-EXP(-'NGER input 2'!FX254))","v":0},{"$f":"AS256*(1-EXP(-'NGER input 2'!FY254))","v":0},{"$f":"AT256*(1-EXP(-'NGER input 2'!FZ254))","v":0},{"$f":"AU256*(1-EXP(-'NGER input 2'!GA254))","v":0},{"$f":"AV256*(1-EXP(-'NGER input 2'!GB254))","v":0},{"$f":"AW256*(1-EXP(-'NGER input 2'!GC254))","v":0},{"$f":"AX256*(1-EXP(-'NGER input 2'!GD254))","v":0},{"$f":"AY256*(1-EXP(-'NGER input 2'!GE254))","v":0},{"$f":"AZ256*(1-EXP(-'NGER input 2'!GF254))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q255/'NGER results'!$N255)*BA256),0,('NGER results'!$Q255/'NGER results'!$N255)*BA256)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q255/'NGER results'!$N255)*BB256),0,('NGER results'!$Q255/'NGER results'!$N255)*BB256)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q255/'NGER results'!$N255)*BC256),0,('NGER results'!$Q255/'NGER results'!$N255)*BC256)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q255/'NGER results'!$N255)*BD256),0,('NGER results'!$Q255/'NGER results'!$N255)*BD256)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q255/'NGER results'!$N255)*BE256),0,('NGER results'!$Q255/'NGER results'!$N255)*BE256)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q255/'NGER results'!$N255)*BF256),0,('NGER results'!$Q255/'NGER results'!$N255)*BF256)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q255/'NGER results'!$N255)*BG256),0,('NGER results'!$Q255/'NGER results'!$N255)*BG256)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q255/'NGER results'!$N255)*BH256),0,('NGER results'!$Q255/'NGER results'!$N255)*BH256)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q255/'NGER results'!$N255)*BI256),0,('NGER results'!$Q255/'NGER results'!$N255)*BI256)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q255/'NGER results'!$N255)*BJ256),0,('NGER results'!$Q255/'NGER results'!$N255)*BJ256)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A256>=2016,(BA256+M256)*'NGER input 2'!$GS254*1.336*25,(BA256+M256)*'NGER input 2'!$GS254*1.336*25)","v":0},{"$f":"IF($A256>=2016,(BB256+N256)*'NGER input 2'!$GS254*1.336*25,(BB256+N256)*'NGER input 2'!$GS254*1.336*25)","v":0},{"$f":"IF($A256>=2016,(BC256+O256)*'NGER input 2'!$GS254*1.336*25,(BC256+O256)*'NGER input 2'!$GS254*1.336*25)","v":0},{"$f":"IF($A256>=2016,(BD256+P256)*'NGER input 2'!$GS254*1.336*25,(BD256+P256)*'NGER input 2'!$GS254*1.336*25)","v":0},{"$f":"IF($A256>=2016,(BE256+Q256)*'NGER input 2'!$GS254*1.336*25,(BE256+Q256)*'NGER input 2'!$GS254*1.336*25)","v":0},{"$f":"IF($A256>=2016,(BF256+R256)*'NGER input 2'!$GS254*1.336*25,(BF256+R256)*'NGER input 2'!$GS254*1.336*25)","v":0},{"$f":"IF($A256>=2016,(BG256+S256)*'NGER input 2'!$GS254*1.336*25,(BG256+S256)*'NGER input 2'!$GS254*1.336*25)","v":0},{"$f":"IF($A256>=2016,(BH256+T256)*'NGER input 2'!$GS254*1.336*25,(BH256+T256)*'NGER input 2'!$GS254*1.336*25)","v":0},{"$f":"IF($A256>=2016,(BI256+U256)*'NGER input 2'!$GS254*1.336*25,(BI256+U256)*'NGER input 2'!$GS254*1.336*25)","v":0},{"$f":"IF($A256>=2016,(BJ256+V256)*'NGER input 2'!$GS254*1.336*25,(BJ256+V256)*'NGER input 2'!$GS254*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A255","v":251},null,{"$f":"IF(OR('NGER input 2'!$A255=2013,'NGER input 2'!$A255=2014),'NGER input 2'!ES255*'NGER input 2'!FC255*'NGER input 2'!FM255*'NGER input 2'!$GQ255,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A255=2013,'NGER input 2'!$A255=2014),'NGER input 2'!ET255*'NGER input 2'!FD255*'NGER input 2'!FN255*'NGER input 2'!$GQ255,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A255=2013,'NGER input 2'!$A255=2014),'NGER input 2'!EU255*'NGER input 2'!FE255*'NGER input 2'!FO255*'NGER input 2'!$GQ255,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A255=2013,'NGER input 2'!$A255=2014),'NGER input 2'!EV255*'NGER input 2'!FF255*'NGER input 2'!FP255*'NGER input 2'!$GQ255,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A255=2013,'NGER input 2'!$A255=2014),'NGER input 2'!EW255*'NGER input 2'!FG255*'NGER input 2'!FQ255*'NGER input 2'!$GQ255,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A255=2013,'NGER input 2'!$A255=2014),'NGER input 2'!EX255*'NGER input 2'!FH255*'NGER input 2'!FR255*'NGER input 2'!$GQ255,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A255=2013,'NGER input 2'!$A255=2014),'NGER input 2'!EY255*'NGER input 2'!FI255*'NGER input 2'!FS255*'NGER input 2'!$GQ255,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A255=2013,'NGER input 2'!$A255=2014),'NGER input 2'!EZ255*'NGER input 2'!FJ255*'NGER input 2'!FT255*'NGER input 2'!$GQ255,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A255=2013,'NGER input 2'!$A255=2014),'NGER input 2'!FA255*'NGER input 2'!FK255*'NGER input 2'!FU255*'NGER input 2'!$GQ255,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A255=2013,'NGER input 2'!$A255=2014),'NGER input 2'!FB255*'NGER input 2'!FL255*'NGER input 2'!FV255*'NGER input 2'!$GQ255,0)","v":0},{"$f":"C257*(1-EXP(-'NGER input 2'!FW255*(13-'NGER input 2'!$GR255-7)/12))","v":0},{"$f":"D257*(1-EXP(-'NGER input 2'!FX255*(13-'NGER input 2'!$GR255-7)/12))","v":0},{"$f":"E257*(1-EXP(-'NGER input 2'!FY255*(13-'NGER input 2'!$GR255-7)/12))","v":0},{"$f":"F257*(1-EXP(-'NGER input 2'!FZ255*(13-'NGER input 2'!$GR255-7)/12))","v":0},{"$f":"G257*(1-EXP(-'NGER input 2'!GA255*(13-'NGER input 2'!$GR255-7)/12))","v":0},{"$f":"H257*(1-EXP(-'NGER input 2'!GB255*(13-'NGER input 2'!$GR255-7)/12))","v":0},{"$f":"I257*(1-EXP(-'NGER input 2'!GC255*(13-'NGER input 2'!$GR255-7)/12))","v":0},{"$f":"J257*(1-EXP(-'NGER input 2'!GD255*(13-'NGER input 2'!$GR255-7)/12))","v":0},{"$f":"K257*(1-EXP(-'NGER input 2'!GE255*(13-'NGER input 2'!$GR255-7)/12))","v":0},{"$f":"L257*(1-EXP(-'NGER input 2'!GF255*(13-'NGER input 2'!$GR255-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q256/'NGER results'!$N256)*M257),0,('NGER results'!$Q256/'NGER results'!$N256)*M257)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q256/'NGER results'!$N256)*N257),0,('NGER results'!$Q256/'NGER results'!$N256)*N257)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q256/'NGER results'!$N256)*O257),0,('NGER results'!$Q256/'NGER results'!$N256)*O257)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q256/'NGER results'!$N256)*P257),0,('NGER results'!$Q256/'NGER results'!$N256)*P257)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q256/'NGER results'!$N256)*Q257),0,('NGER results'!$Q256/'NGER results'!$N256)*Q257)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q256/'NGER results'!$N256)*R257),0,('NGER results'!$Q256/'NGER results'!$N256)*R257)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q256/'NGER results'!$N256)*S257),0,('NGER results'!$Q256/'NGER results'!$N256)*S257)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q256/'NGER results'!$N256)*T257),0,('NGER results'!$Q256/'NGER results'!$N256)*T257)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q256/'NGER results'!$N256)*U257),0,('NGER results'!$Q256/'NGER results'!$N256)*U257)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q256/'NGER results'!$N256)*V257),0,('NGER results'!$Q256/'NGER results'!$N256)*V257)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ257*(1-EXP(-'NGER input 2'!FW255))","v":0},{"$f":"AR257*(1-EXP(-'NGER input 2'!FX255))","v":0},{"$f":"AS257*(1-EXP(-'NGER input 2'!FY255))","v":0},{"$f":"AT257*(1-EXP(-'NGER input 2'!FZ255))","v":0},{"$f":"AU257*(1-EXP(-'NGER input 2'!GA255))","v":0},{"$f":"AV257*(1-EXP(-'NGER input 2'!GB255))","v":0},{"$f":"AW257*(1-EXP(-'NGER input 2'!GC255))","v":0},{"$f":"AX257*(1-EXP(-'NGER input 2'!GD255))","v":0},{"$f":"AY257*(1-EXP(-'NGER input 2'!GE255))","v":0},{"$f":"AZ257*(1-EXP(-'NGER input 2'!GF255))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q256/'NGER results'!$N256)*BA257),0,('NGER results'!$Q256/'NGER results'!$N256)*BA257)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q256/'NGER results'!$N256)*BB257),0,('NGER results'!$Q256/'NGER results'!$N256)*BB257)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q256/'NGER results'!$N256)*BC257),0,('NGER results'!$Q256/'NGER results'!$N256)*BC257)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q256/'NGER results'!$N256)*BD257),0,('NGER results'!$Q256/'NGER results'!$N256)*BD257)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q256/'NGER results'!$N256)*BE257),0,('NGER results'!$Q256/'NGER results'!$N256)*BE257)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q256/'NGER results'!$N256)*BF257),0,('NGER results'!$Q256/'NGER results'!$N256)*BF257)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q256/'NGER results'!$N256)*BG257),0,('NGER results'!$Q256/'NGER results'!$N256)*BG257)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q256/'NGER results'!$N256)*BH257),0,('NGER results'!$Q256/'NGER results'!$N256)*BH257)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q256/'NGER results'!$N256)*BI257),0,('NGER results'!$Q256/'NGER results'!$N256)*BI257)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q256/'NGER results'!$N256)*BJ257),0,('NGER results'!$Q256/'NGER results'!$N256)*BJ257)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A257>=2016,(BA257+M257)*'NGER input 2'!$GS255*1.336*25,(BA257+M257)*'NGER input 2'!$GS255*1.336*25)","v":0},{"$f":"IF($A257>=2016,(BB257+N257)*'NGER input 2'!$GS255*1.336*25,(BB257+N257)*'NGER input 2'!$GS255*1.336*25)","v":0},{"$f":"IF($A257>=2016,(BC257+O257)*'NGER input 2'!$GS255*1.336*25,(BC257+O257)*'NGER input 2'!$GS255*1.336*25)","v":0},{"$f":"IF($A257>=2016,(BD257+P257)*'NGER input 2'!$GS255*1.336*25,(BD257+P257)*'NGER input 2'!$GS255*1.336*25)","v":0},{"$f":"IF($A257>=2016,(BE257+Q257)*'NGER input 2'!$GS255*1.336*25,(BE257+Q257)*'NGER input 2'!$GS255*1.336*25)","v":0},{"$f":"IF($A257>=2016,(BF257+R257)*'NGER input 2'!$GS255*1.336*25,(BF257+R257)*'NGER input 2'!$GS255*1.336*25)","v":0},{"$f":"IF($A257>=2016,(BG257+S257)*'NGER input 2'!$GS255*1.336*25,(BG257+S257)*'NGER input 2'!$GS255*1.336*25)","v":0},{"$f":"IF($A257>=2016,(BH257+T257)*'NGER input 2'!$GS255*1.336*25,(BH257+T257)*'NGER input 2'!$GS255*1.336*25)","v":0},{"$f":"IF($A257>=2016,(BI257+U257)*'NGER input 2'!$GS255*1.336*25,(BI257+U257)*'NGER input 2'!$GS255*1.336*25)","v":0},{"$f":"IF($A257>=2016,(BJ257+V257)*'NGER input 2'!$GS255*1.336*25,(BJ257+V257)*'NGER input 2'!$GS255*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A256","v":252},null,{"$f":"IF(OR('NGER input 2'!$A256=2013,'NGER input 2'!$A256=2014),'NGER input 2'!ES256*'NGER input 2'!FC256*'NGER input 2'!FM256*'NGER input 2'!$GQ256,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A256=2013,'NGER input 2'!$A256=2014),'NGER input 2'!ET256*'NGER input 2'!FD256*'NGER input 2'!FN256*'NGER input 2'!$GQ256,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A256=2013,'NGER input 2'!$A256=2014),'NGER input 2'!EU256*'NGER input 2'!FE256*'NGER input 2'!FO256*'NGER input 2'!$GQ256,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A256=2013,'NGER input 2'!$A256=2014),'NGER input 2'!EV256*'NGER input 2'!FF256*'NGER input 2'!FP256*'NGER input 2'!$GQ256,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A256=2013,'NGER input 2'!$A256=2014),'NGER input 2'!EW256*'NGER input 2'!FG256*'NGER input 2'!FQ256*'NGER input 2'!$GQ256,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A256=2013,'NGER input 2'!$A256=2014),'NGER input 2'!EX256*'NGER input 2'!FH256*'NGER input 2'!FR256*'NGER input 2'!$GQ256,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A256=2013,'NGER input 2'!$A256=2014),'NGER input 2'!EY256*'NGER input 2'!FI256*'NGER input 2'!FS256*'NGER input 2'!$GQ256,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A256=2013,'NGER input 2'!$A256=2014),'NGER input 2'!EZ256*'NGER input 2'!FJ256*'NGER input 2'!FT256*'NGER input 2'!$GQ256,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A256=2013,'NGER input 2'!$A256=2014),'NGER input 2'!FA256*'NGER input 2'!FK256*'NGER input 2'!FU256*'NGER input 2'!$GQ256,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A256=2013,'NGER input 2'!$A256=2014),'NGER input 2'!FB256*'NGER input 2'!FL256*'NGER input 2'!FV256*'NGER input 2'!$GQ256,0)","v":0},{"$f":"C258*(1-EXP(-'NGER input 2'!FW256*(13-'NGER input 2'!$GR256-7)/12))","v":0},{"$f":"D258*(1-EXP(-'NGER input 2'!FX256*(13-'NGER input 2'!$GR256-7)/12))","v":0},{"$f":"E258*(1-EXP(-'NGER input 2'!FY256*(13-'NGER input 2'!$GR256-7)/12))","v":0},{"$f":"F258*(1-EXP(-'NGER input 2'!FZ256*(13-'NGER input 2'!$GR256-7)/12))","v":0},{"$f":"G258*(1-EXP(-'NGER input 2'!GA256*(13-'NGER input 2'!$GR256-7)/12))","v":0},{"$f":"H258*(1-EXP(-'NGER input 2'!GB256*(13-'NGER input 2'!$GR256-7)/12))","v":0},{"$f":"I258*(1-EXP(-'NGER input 2'!GC256*(13-'NGER input 2'!$GR256-7)/12))","v":0},{"$f":"J258*(1-EXP(-'NGER input 2'!GD256*(13-'NGER input 2'!$GR256-7)/12))","v":0},{"$f":"K258*(1-EXP(-'NGER input 2'!GE256*(13-'NGER input 2'!$GR256-7)/12))","v":0},{"$f":"L258*(1-EXP(-'NGER input 2'!GF256*(13-'NGER input 2'!$GR256-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q257/'NGER results'!$N257)*M258),0,('NGER results'!$Q257/'NGER results'!$N257)*M258)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q257/'NGER results'!$N257)*N258),0,('NGER results'!$Q257/'NGER results'!$N257)*N258)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q257/'NGER results'!$N257)*O258),0,('NGER results'!$Q257/'NGER results'!$N257)*O258)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q257/'NGER results'!$N257)*P258),0,('NGER results'!$Q257/'NGER results'!$N257)*P258)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q257/'NGER results'!$N257)*Q258),0,('NGER results'!$Q257/'NGER results'!$N257)*Q258)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q257/'NGER results'!$N257)*R258),0,('NGER results'!$Q257/'NGER results'!$N257)*R258)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q257/'NGER results'!$N257)*S258),0,('NGER results'!$Q257/'NGER results'!$N257)*S258)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q257/'NGER results'!$N257)*T258),0,('NGER results'!$Q257/'NGER results'!$N257)*T258)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q257/'NGER results'!$N257)*U258),0,('NGER results'!$Q257/'NGER results'!$N257)*U258)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q257/'NGER results'!$N257)*V258),0,('NGER results'!$Q257/'NGER results'!$N257)*V258)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ258*(1-EXP(-'NGER input 2'!FW256))","v":0},{"$f":"AR258*(1-EXP(-'NGER input 2'!FX256))","v":0},{"$f":"AS258*(1-EXP(-'NGER input 2'!FY256))","v":0},{"$f":"AT258*(1-EXP(-'NGER input 2'!FZ256))","v":0},{"$f":"AU258*(1-EXP(-'NGER input 2'!GA256))","v":0},{"$f":"AV258*(1-EXP(-'NGER input 2'!GB256))","v":0},{"$f":"AW258*(1-EXP(-'NGER input 2'!GC256))","v":0},{"$f":"AX258*(1-EXP(-'NGER input 2'!GD256))","v":0},{"$f":"AY258*(1-EXP(-'NGER input 2'!GE256))","v":0},{"$f":"AZ258*(1-EXP(-'NGER input 2'!GF256))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q257/'NGER results'!$N257)*BA258),0,('NGER results'!$Q257/'NGER results'!$N257)*BA258)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q257/'NGER results'!$N257)*BB258),0,('NGER results'!$Q257/'NGER results'!$N257)*BB258)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q257/'NGER results'!$N257)*BC258),0,('NGER results'!$Q257/'NGER results'!$N257)*BC258)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q257/'NGER results'!$N257)*BD258),0,('NGER results'!$Q257/'NGER results'!$N257)*BD258)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q257/'NGER results'!$N257)*BE258),0,('NGER results'!$Q257/'NGER results'!$N257)*BE258)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q257/'NGER results'!$N257)*BF258),0,('NGER results'!$Q257/'NGER results'!$N257)*BF258)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q257/'NGER results'!$N257)*BG258),0,('NGER results'!$Q257/'NGER results'!$N257)*BG258)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q257/'NGER results'!$N257)*BH258),0,('NGER results'!$Q257/'NGER results'!$N257)*BH258)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q257/'NGER results'!$N257)*BI258),0,('NGER results'!$Q257/'NGER results'!$N257)*BI258)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q257/'NGER results'!$N257)*BJ258),0,('NGER results'!$Q257/'NGER results'!$N257)*BJ258)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A258>=2016,(BA258+M258)*'NGER input 2'!$GS256*1.336*25,(BA258+M258)*'NGER input 2'!$GS256*1.336*25)","v":0},{"$f":"IF($A258>=2016,(BB258+N258)*'NGER input 2'!$GS256*1.336*25,(BB258+N258)*'NGER input 2'!$GS256*1.336*25)","v":0},{"$f":"IF($A258>=2016,(BC258+O258)*'NGER input 2'!$GS256*1.336*25,(BC258+O258)*'NGER input 2'!$GS256*1.336*25)","v":0},{"$f":"IF($A258>=2016,(BD258+P258)*'NGER input 2'!$GS256*1.336*25,(BD258+P258)*'NGER input 2'!$GS256*1.336*25)","v":0},{"$f":"IF($A258>=2016,(BE258+Q258)*'NGER input 2'!$GS256*1.336*25,(BE258+Q258)*'NGER input 2'!$GS256*1.336*25)","v":0},{"$f":"IF($A258>=2016,(BF258+R258)*'NGER input 2'!$GS256*1.336*25,(BF258+R258)*'NGER input 2'!$GS256*1.336*25)","v":0},{"$f":"IF($A258>=2016,(BG258+S258)*'NGER input 2'!$GS256*1.336*25,(BG258+S258)*'NGER input 2'!$GS256*1.336*25)","v":0},{"$f":"IF($A258>=2016,(BH258+T258)*'NGER input 2'!$GS256*1.336*25,(BH258+T258)*'NGER input 2'!$GS256*1.336*25)","v":0},{"$f":"IF($A258>=2016,(BI258+U258)*'NGER input 2'!$GS256*1.336*25,(BI258+U258)*'NGER input 2'!$GS256*1.336*25)","v":0},{"$f":"IF($A258>=2016,(BJ258+V258)*'NGER input 2'!$GS256*1.336*25,(BJ258+V258)*'NGER input 2'!$GS256*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A257","v":253},null,{"$f":"IF(OR('NGER input 2'!$A257=2013,'NGER input 2'!$A257=2014),'NGER input 2'!ES257*'NGER input 2'!FC257*'NGER input 2'!FM257*'NGER input 2'!$GQ257,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A257=2013,'NGER input 2'!$A257=2014),'NGER input 2'!ET257*'NGER input 2'!FD257*'NGER input 2'!FN257*'NGER input 2'!$GQ257,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A257=2013,'NGER input 2'!$A257=2014),'NGER input 2'!EU257*'NGER input 2'!FE257*'NGER input 2'!FO257*'NGER input 2'!$GQ257,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A257=2013,'NGER input 2'!$A257=2014),'NGER input 2'!EV257*'NGER input 2'!FF257*'NGER input 2'!FP257*'NGER input 2'!$GQ257,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A257=2013,'NGER input 2'!$A257=2014),'NGER input 2'!EW257*'NGER input 2'!FG257*'NGER input 2'!FQ257*'NGER input 2'!$GQ257,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A257=2013,'NGER input 2'!$A257=2014),'NGER input 2'!EX257*'NGER input 2'!FH257*'NGER input 2'!FR257*'NGER input 2'!$GQ257,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A257=2013,'NGER input 2'!$A257=2014),'NGER input 2'!EY257*'NGER input 2'!FI257*'NGER input 2'!FS257*'NGER input 2'!$GQ257,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A257=2013,'NGER input 2'!$A257=2014),'NGER input 2'!EZ257*'NGER input 2'!FJ257*'NGER input 2'!FT257*'NGER input 2'!$GQ257,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A257=2013,'NGER input 2'!$A257=2014),'NGER input 2'!FA257*'NGER input 2'!FK257*'NGER input 2'!FU257*'NGER input 2'!$GQ257,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A257=2013,'NGER input 2'!$A257=2014),'NGER input 2'!FB257*'NGER input 2'!FL257*'NGER input 2'!FV257*'NGER input 2'!$GQ257,0)","v":0},{"$f":"C259*(1-EXP(-'NGER input 2'!FW257*(13-'NGER input 2'!$GR257-7)/12))","v":0},{"$f":"D259*(1-EXP(-'NGER input 2'!FX257*(13-'NGER input 2'!$GR257-7)/12))","v":0},{"$f":"E259*(1-EXP(-'NGER input 2'!FY257*(13-'NGER input 2'!$GR257-7)/12))","v":0},{"$f":"F259*(1-EXP(-'NGER input 2'!FZ257*(13-'NGER input 2'!$GR257-7)/12))","v":0},{"$f":"G259*(1-EXP(-'NGER input 2'!GA257*(13-'NGER input 2'!$GR257-7)/12))","v":0},{"$f":"H259*(1-EXP(-'NGER input 2'!GB257*(13-'NGER input 2'!$GR257-7)/12))","v":0},{"$f":"I259*(1-EXP(-'NGER input 2'!GC257*(13-'NGER input 2'!$GR257-7)/12))","v":0},{"$f":"J259*(1-EXP(-'NGER input 2'!GD257*(13-'NGER input 2'!$GR257-7)/12))","v":0},{"$f":"K259*(1-EXP(-'NGER input 2'!GE257*(13-'NGER input 2'!$GR257-7)/12))","v":0},{"$f":"L259*(1-EXP(-'NGER input 2'!GF257*(13-'NGER input 2'!$GR257-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q258/'NGER results'!$N258)*M259),0,('NGER results'!$Q258/'NGER results'!$N258)*M259)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q258/'NGER results'!$N258)*N259),0,('NGER results'!$Q258/'NGER results'!$N258)*N259)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q258/'NGER results'!$N258)*O259),0,('NGER results'!$Q258/'NGER results'!$N258)*O259)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q258/'NGER results'!$N258)*P259),0,('NGER results'!$Q258/'NGER results'!$N258)*P259)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q258/'NGER results'!$N258)*Q259),0,('NGER results'!$Q258/'NGER results'!$N258)*Q259)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q258/'NGER results'!$N258)*R259),0,('NGER results'!$Q258/'NGER results'!$N258)*R259)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q258/'NGER results'!$N258)*S259),0,('NGER results'!$Q258/'NGER results'!$N258)*S259)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q258/'NGER results'!$N258)*T259),0,('NGER results'!$Q258/'NGER results'!$N258)*T259)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q258/'NGER results'!$N258)*U259),0,('NGER results'!$Q258/'NGER results'!$N258)*U259)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q258/'NGER results'!$N258)*V259),0,('NGER results'!$Q258/'NGER results'!$N258)*V259)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ259*(1-EXP(-'NGER input 2'!FW257))","v":0},{"$f":"AR259*(1-EXP(-'NGER input 2'!FX257))","v":0},{"$f":"AS259*(1-EXP(-'NGER input 2'!FY257))","v":0},{"$f":"AT259*(1-EXP(-'NGER input 2'!FZ257))","v":0},{"$f":"AU259*(1-EXP(-'NGER input 2'!GA257))","v":0},{"$f":"AV259*(1-EXP(-'NGER input 2'!GB257))","v":0},{"$f":"AW259*(1-EXP(-'NGER input 2'!GC257))","v":0},{"$f":"AX259*(1-EXP(-'NGER input 2'!GD257))","v":0},{"$f":"AY259*(1-EXP(-'NGER input 2'!GE257))","v":0},{"$f":"AZ259*(1-EXP(-'NGER input 2'!GF257))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q258/'NGER results'!$N258)*BA259),0,('NGER results'!$Q258/'NGER results'!$N258)*BA259)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q258/'NGER results'!$N258)*BB259),0,('NGER results'!$Q258/'NGER results'!$N258)*BB259)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q258/'NGER results'!$N258)*BC259),0,('NGER results'!$Q258/'NGER results'!$N258)*BC259)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q258/'NGER results'!$N258)*BD259),0,('NGER results'!$Q258/'NGER results'!$N258)*BD259)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q258/'NGER results'!$N258)*BE259),0,('NGER results'!$Q258/'NGER results'!$N258)*BE259)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q258/'NGER results'!$N258)*BF259),0,('NGER results'!$Q258/'NGER results'!$N258)*BF259)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q258/'NGER results'!$N258)*BG259),0,('NGER results'!$Q258/'NGER results'!$N258)*BG259)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q258/'NGER results'!$N258)*BH259),0,('NGER results'!$Q258/'NGER results'!$N258)*BH259)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q258/'NGER results'!$N258)*BI259),0,('NGER results'!$Q258/'NGER results'!$N258)*BI259)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q258/'NGER results'!$N258)*BJ259),0,('NGER results'!$Q258/'NGER results'!$N258)*BJ259)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A259>=2016,(BA259+M259)*'NGER input 2'!$GS257*1.336*25,(BA259+M259)*'NGER input 2'!$GS257*1.336*25)","v":0},{"$f":"IF($A259>=2016,(BB259+N259)*'NGER input 2'!$GS257*1.336*25,(BB259+N259)*'NGER input 2'!$GS257*1.336*25)","v":0},{"$f":"IF($A259>=2016,(BC259+O259)*'NGER input 2'!$GS257*1.336*25,(BC259+O259)*'NGER input 2'!$GS257*1.336*25)","v":0},{"$f":"IF($A259>=2016,(BD259+P259)*'NGER input 2'!$GS257*1.336*25,(BD259+P259)*'NGER input 2'!$GS257*1.336*25)","v":0},{"$f":"IF($A259>=2016,(BE259+Q259)*'NGER input 2'!$GS257*1.336*25,(BE259+Q259)*'NGER input 2'!$GS257*1.336*25)","v":0},{"$f":"IF($A259>=2016,(BF259+R259)*'NGER input 2'!$GS257*1.336*25,(BF259+R259)*'NGER input 2'!$GS257*1.336*25)","v":0},{"$f":"IF($A259>=2016,(BG259+S259)*'NGER input 2'!$GS257*1.336*25,(BG259+S259)*'NGER input 2'!$GS257*1.336*25)","v":0},{"$f":"IF($A259>=2016,(BH259+T259)*'NGER input 2'!$GS257*1.336*25,(BH259+T259)*'NGER input 2'!$GS257*1.336*25)","v":0},{"$f":"IF($A259>=2016,(BI259+U259)*'NGER input 2'!$GS257*1.336*25,(BI259+U259)*'NGER input 2'!$GS257*1.336*25)","v":0},{"$f":"IF($A259>=2016,(BJ259+V259)*'NGER input 2'!$GS257*1.336*25,(BJ259+V259)*'NGER input 2'!$GS257*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A258","v":254},null,{"$f":"IF(OR('NGER input 2'!$A258=2013,'NGER input 2'!$A258=2014),'NGER input 2'!ES258*'NGER input 2'!FC258*'NGER input 2'!FM258*'NGER input 2'!$GQ258,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A258=2013,'NGER input 2'!$A258=2014),'NGER input 2'!ET258*'NGER input 2'!FD258*'NGER input 2'!FN258*'NGER input 2'!$GQ258,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A258=2013,'NGER input 2'!$A258=2014),'NGER input 2'!EU258*'NGER input 2'!FE258*'NGER input 2'!FO258*'NGER input 2'!$GQ258,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A258=2013,'NGER input 2'!$A258=2014),'NGER input 2'!EV258*'NGER input 2'!FF258*'NGER input 2'!FP258*'NGER input 2'!$GQ258,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A258=2013,'NGER input 2'!$A258=2014),'NGER input 2'!EW258*'NGER input 2'!FG258*'NGER input 2'!FQ258*'NGER input 2'!$GQ258,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A258=2013,'NGER input 2'!$A258=2014),'NGER input 2'!EX258*'NGER input 2'!FH258*'NGER input 2'!FR258*'NGER input 2'!$GQ258,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A258=2013,'NGER input 2'!$A258=2014),'NGER input 2'!EY258*'NGER input 2'!FI258*'NGER input 2'!FS258*'NGER input 2'!$GQ258,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A258=2013,'NGER input 2'!$A258=2014),'NGER input 2'!EZ258*'NGER input 2'!FJ258*'NGER input 2'!FT258*'NGER input 2'!$GQ258,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A258=2013,'NGER input 2'!$A258=2014),'NGER input 2'!FA258*'NGER input 2'!FK258*'NGER input 2'!FU258*'NGER input 2'!$GQ258,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A258=2013,'NGER input 2'!$A258=2014),'NGER input 2'!FB258*'NGER input 2'!FL258*'NGER input 2'!FV258*'NGER input 2'!$GQ258,0)","v":0},{"$f":"C260*(1-EXP(-'NGER input 2'!FW258*(13-'NGER input 2'!$GR258-7)/12))","v":0},{"$f":"D260*(1-EXP(-'NGER input 2'!FX258*(13-'NGER input 2'!$GR258-7)/12))","v":0},{"$f":"E260*(1-EXP(-'NGER input 2'!FY258*(13-'NGER input 2'!$GR258-7)/12))","v":0},{"$f":"F260*(1-EXP(-'NGER input 2'!FZ258*(13-'NGER input 2'!$GR258-7)/12))","v":0},{"$f":"G260*(1-EXP(-'NGER input 2'!GA258*(13-'NGER input 2'!$GR258-7)/12))","v":0},{"$f":"H260*(1-EXP(-'NGER input 2'!GB258*(13-'NGER input 2'!$GR258-7)/12))","v":0},{"$f":"I260*(1-EXP(-'NGER input 2'!GC258*(13-'NGER input 2'!$GR258-7)/12))","v":0},{"$f":"J260*(1-EXP(-'NGER input 2'!GD258*(13-'NGER input 2'!$GR258-7)/12))","v":0},{"$f":"K260*(1-EXP(-'NGER input 2'!GE258*(13-'NGER input 2'!$GR258-7)/12))","v":0},{"$f":"L260*(1-EXP(-'NGER input 2'!GF258*(13-'NGER input 2'!$GR258-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q259/'NGER results'!$N259)*M260),0,('NGER results'!$Q259/'NGER results'!$N259)*M260)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q259/'NGER results'!$N259)*N260),0,('NGER results'!$Q259/'NGER results'!$N259)*N260)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q259/'NGER results'!$N259)*O260),0,('NGER results'!$Q259/'NGER results'!$N259)*O260)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q259/'NGER results'!$N259)*P260),0,('NGER results'!$Q259/'NGER results'!$N259)*P260)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q259/'NGER results'!$N259)*Q260),0,('NGER results'!$Q259/'NGER results'!$N259)*Q260)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q259/'NGER results'!$N259)*R260),0,('NGER results'!$Q259/'NGER results'!$N259)*R260)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q259/'NGER results'!$N259)*S260),0,('NGER results'!$Q259/'NGER results'!$N259)*S260)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q259/'NGER results'!$N259)*T260),0,('NGER results'!$Q259/'NGER results'!$N259)*T260)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q259/'NGER results'!$N259)*U260),0,('NGER results'!$Q259/'NGER results'!$N259)*U260)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q259/'NGER results'!$N259)*V260),0,('NGER results'!$Q259/'NGER results'!$N259)*V260)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ260*(1-EXP(-'NGER input 2'!FW258))","v":0},{"$f":"AR260*(1-EXP(-'NGER input 2'!FX258))","v":0},{"$f":"AS260*(1-EXP(-'NGER input 2'!FY258))","v":0},{"$f":"AT260*(1-EXP(-'NGER input 2'!FZ258))","v":0},{"$f":"AU260*(1-EXP(-'NGER input 2'!GA258))","v":0},{"$f":"AV260*(1-EXP(-'NGER input 2'!GB258))","v":0},{"$f":"AW260*(1-EXP(-'NGER input 2'!GC258))","v":0},{"$f":"AX260*(1-EXP(-'NGER input 2'!GD258))","v":0},{"$f":"AY260*(1-EXP(-'NGER input 2'!GE258))","v":0},{"$f":"AZ260*(1-EXP(-'NGER input 2'!GF258))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q259/'NGER results'!$N259)*BA260),0,('NGER results'!$Q259/'NGER results'!$N259)*BA260)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q259/'NGER results'!$N259)*BB260),0,('NGER results'!$Q259/'NGER results'!$N259)*BB260)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q259/'NGER results'!$N259)*BC260),0,('NGER results'!$Q259/'NGER results'!$N259)*BC260)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q259/'NGER results'!$N259)*BD260),0,('NGER results'!$Q259/'NGER results'!$N259)*BD260)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q259/'NGER results'!$N259)*BE260),0,('NGER results'!$Q259/'NGER results'!$N259)*BE260)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q259/'NGER results'!$N259)*BF260),0,('NGER results'!$Q259/'NGER results'!$N259)*BF260)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q259/'NGER results'!$N259)*BG260),0,('NGER results'!$Q259/'NGER results'!$N259)*BG260)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q259/'NGER results'!$N259)*BH260),0,('NGER results'!$Q259/'NGER results'!$N259)*BH260)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q259/'NGER results'!$N259)*BI260),0,('NGER results'!$Q259/'NGER results'!$N259)*BI260)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q259/'NGER results'!$N259)*BJ260),0,('NGER results'!$Q259/'NGER results'!$N259)*BJ260)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A260>=2016,(BA260+M260)*'NGER input 2'!$GS258*1.336*25,(BA260+M260)*'NGER input 2'!$GS258*1.336*25)","v":0},{"$f":"IF($A260>=2016,(BB260+N260)*'NGER input 2'!$GS258*1.336*25,(BB260+N260)*'NGER input 2'!$GS258*1.336*25)","v":0},{"$f":"IF($A260>=2016,(BC260+O260)*'NGER input 2'!$GS258*1.336*25,(BC260+O260)*'NGER input 2'!$GS258*1.336*25)","v":0},{"$f":"IF($A260>=2016,(BD260+P260)*'NGER input 2'!$GS258*1.336*25,(BD260+P260)*'NGER input 2'!$GS258*1.336*25)","v":0},{"$f":"IF($A260>=2016,(BE260+Q260)*'NGER input 2'!$GS258*1.336*25,(BE260+Q260)*'NGER input 2'!$GS258*1.336*25)","v":0},{"$f":"IF($A260>=2016,(BF260+R260)*'NGER input 2'!$GS258*1.336*25,(BF260+R260)*'NGER input 2'!$GS258*1.336*25)","v":0},{"$f":"IF($A260>=2016,(BG260+S260)*'NGER input 2'!$GS258*1.336*25,(BG260+S260)*'NGER input 2'!$GS258*1.336*25)","v":0},{"$f":"IF($A260>=2016,(BH260+T260)*'NGER input 2'!$GS258*1.336*25,(BH260+T260)*'NGER input 2'!$GS258*1.336*25)","v":0},{"$f":"IF($A260>=2016,(BI260+U260)*'NGER input 2'!$GS258*1.336*25,(BI260+U260)*'NGER input 2'!$GS258*1.336*25)","v":0},{"$f":"IF($A260>=2016,(BJ260+V260)*'NGER input 2'!$GS258*1.336*25,(BJ260+V260)*'NGER input 2'!$GS258*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A259","v":255},null,{"$f":"IF(OR('NGER input 2'!$A259=2013,'NGER input 2'!$A259=2014),'NGER input 2'!ES259*'NGER input 2'!FC259*'NGER input 2'!FM259*'NGER input 2'!$GQ259,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A259=2013,'NGER input 2'!$A259=2014),'NGER input 2'!ET259*'NGER input 2'!FD259*'NGER input 2'!FN259*'NGER input 2'!$GQ259,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A259=2013,'NGER input 2'!$A259=2014),'NGER input 2'!EU259*'NGER input 2'!FE259*'NGER input 2'!FO259*'NGER input 2'!$GQ259,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A259=2013,'NGER input 2'!$A259=2014),'NGER input 2'!EV259*'NGER input 2'!FF259*'NGER input 2'!FP259*'NGER input 2'!$GQ259,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A259=2013,'NGER input 2'!$A259=2014),'NGER input 2'!EW259*'NGER input 2'!FG259*'NGER input 2'!FQ259*'NGER input 2'!$GQ259,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A259=2013,'NGER input 2'!$A259=2014),'NGER input 2'!EX259*'NGER input 2'!FH259*'NGER input 2'!FR259*'NGER input 2'!$GQ259,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A259=2013,'NGER input 2'!$A259=2014),'NGER input 2'!EY259*'NGER input 2'!FI259*'NGER input 2'!FS259*'NGER input 2'!$GQ259,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A259=2013,'NGER input 2'!$A259=2014),'NGER input 2'!EZ259*'NGER input 2'!FJ259*'NGER input 2'!FT259*'NGER input 2'!$GQ259,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A259=2013,'NGER input 2'!$A259=2014),'NGER input 2'!FA259*'NGER input 2'!FK259*'NGER input 2'!FU259*'NGER input 2'!$GQ259,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A259=2013,'NGER input 2'!$A259=2014),'NGER input 2'!FB259*'NGER input 2'!FL259*'NGER input 2'!FV259*'NGER input 2'!$GQ259,0)","v":0},{"$f":"C261*(1-EXP(-'NGER input 2'!FW259*(13-'NGER input 2'!$GR259-7)/12))","v":0},{"$f":"D261*(1-EXP(-'NGER input 2'!FX259*(13-'NGER input 2'!$GR259-7)/12))","v":0},{"$f":"E261*(1-EXP(-'NGER input 2'!FY259*(13-'NGER input 2'!$GR259-7)/12))","v":0},{"$f":"F261*(1-EXP(-'NGER input 2'!FZ259*(13-'NGER input 2'!$GR259-7)/12))","v":0},{"$f":"G261*(1-EXP(-'NGER input 2'!GA259*(13-'NGER input 2'!$GR259-7)/12))","v":0},{"$f":"H261*(1-EXP(-'NGER input 2'!GB259*(13-'NGER input 2'!$GR259-7)/12))","v":0},{"$f":"I261*(1-EXP(-'NGER input 2'!GC259*(13-'NGER input 2'!$GR259-7)/12))","v":0},{"$f":"J261*(1-EXP(-'NGER input 2'!GD259*(13-'NGER input 2'!$GR259-7)/12))","v":0},{"$f":"K261*(1-EXP(-'NGER input 2'!GE259*(13-'NGER input 2'!$GR259-7)/12))","v":0},{"$f":"L261*(1-EXP(-'NGER input 2'!GF259*(13-'NGER input 2'!$GR259-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q260/'NGER results'!$N260)*M261),0,('NGER results'!$Q260/'NGER results'!$N260)*M261)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q260/'NGER results'!$N260)*N261),0,('NGER results'!$Q260/'NGER results'!$N260)*N261)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q260/'NGER results'!$N260)*O261),0,('NGER results'!$Q260/'NGER results'!$N260)*O261)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q260/'NGER results'!$N260)*P261),0,('NGER results'!$Q260/'NGER results'!$N260)*P261)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q260/'NGER results'!$N260)*Q261),0,('NGER results'!$Q260/'NGER results'!$N260)*Q261)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q260/'NGER results'!$N260)*R261),0,('NGER results'!$Q260/'NGER results'!$N260)*R261)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q260/'NGER results'!$N260)*S261),0,('NGER results'!$Q260/'NGER results'!$N260)*S261)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q260/'NGER results'!$N260)*T261),0,('NGER results'!$Q260/'NGER results'!$N260)*T261)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q260/'NGER results'!$N260)*U261),0,('NGER results'!$Q260/'NGER results'!$N260)*U261)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q260/'NGER results'!$N260)*V261),0,('NGER results'!$Q260/'NGER results'!$N260)*V261)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ261*(1-EXP(-'NGER input 2'!FW259))","v":0},{"$f":"AR261*(1-EXP(-'NGER input 2'!FX259))","v":0},{"$f":"AS261*(1-EXP(-'NGER input 2'!FY259))","v":0},{"$f":"AT261*(1-EXP(-'NGER input 2'!FZ259))","v":0},{"$f":"AU261*(1-EXP(-'NGER input 2'!GA259))","v":0},{"$f":"AV261*(1-EXP(-'NGER input 2'!GB259))","v":0},{"$f":"AW261*(1-EXP(-'NGER input 2'!GC259))","v":0},{"$f":"AX261*(1-EXP(-'NGER input 2'!GD259))","v":0},{"$f":"AY261*(1-EXP(-'NGER input 2'!GE259))","v":0},{"$f":"AZ261*(1-EXP(-'NGER input 2'!GF259))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q260/'NGER results'!$N260)*BA261),0,('NGER results'!$Q260/'NGER results'!$N260)*BA261)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q260/'NGER results'!$N260)*BB261),0,('NGER results'!$Q260/'NGER results'!$N260)*BB261)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q260/'NGER results'!$N260)*BC261),0,('NGER results'!$Q260/'NGER results'!$N260)*BC261)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q260/'NGER results'!$N260)*BD261),0,('NGER results'!$Q260/'NGER results'!$N260)*BD261)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q260/'NGER results'!$N260)*BE261),0,('NGER results'!$Q260/'NGER results'!$N260)*BE261)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q260/'NGER results'!$N260)*BF261),0,('NGER results'!$Q260/'NGER results'!$N260)*BF261)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q260/'NGER results'!$N260)*BG261),0,('NGER results'!$Q260/'NGER results'!$N260)*BG261)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q260/'NGER results'!$N260)*BH261),0,('NGER results'!$Q260/'NGER results'!$N260)*BH261)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q260/'NGER results'!$N260)*BI261),0,('NGER results'!$Q260/'NGER results'!$N260)*BI261)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q260/'NGER results'!$N260)*BJ261),0,('NGER results'!$Q260/'NGER results'!$N260)*BJ261)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A261>=2016,(BA261+M261)*'NGER input 2'!$GS259*1.336*25,(BA261+M261)*'NGER input 2'!$GS259*1.336*25)","v":0},{"$f":"IF($A261>=2016,(BB261+N261)*'NGER input 2'!$GS259*1.336*25,(BB261+N261)*'NGER input 2'!$GS259*1.336*25)","v":0},{"$f":"IF($A261>=2016,(BC261+O261)*'NGER input 2'!$GS259*1.336*25,(BC261+O261)*'NGER input 2'!$GS259*1.336*25)","v":0},{"$f":"IF($A261>=2016,(BD261+P261)*'NGER input 2'!$GS259*1.336*25,(BD261+P261)*'NGER input 2'!$GS259*1.336*25)","v":0},{"$f":"IF($A261>=2016,(BE261+Q261)*'NGER input 2'!$GS259*1.336*25,(BE261+Q261)*'NGER input 2'!$GS259*1.336*25)","v":0},{"$f":"IF($A261>=2016,(BF261+R261)*'NGER input 2'!$GS259*1.336*25,(BF261+R261)*'NGER input 2'!$GS259*1.336*25)","v":0},{"$f":"IF($A261>=2016,(BG261+S261)*'NGER input 2'!$GS259*1.336*25,(BG261+S261)*'NGER input 2'!$GS259*1.336*25)","v":0},{"$f":"IF($A261>=2016,(BH261+T261)*'NGER input 2'!$GS259*1.336*25,(BH261+T261)*'NGER input 2'!$GS259*1.336*25)","v":0},{"$f":"IF($A261>=2016,(BI261+U261)*'NGER input 2'!$GS259*1.336*25,(BI261+U261)*'NGER input 2'!$GS259*1.336*25)","v":0},{"$f":"IF($A261>=2016,(BJ261+V261)*'NGER input 2'!$GS259*1.336*25,(BJ261+V261)*'NGER input 2'!$GS259*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A260","v":256},null,{"$f":"IF(OR('NGER input 2'!$A260=2013,'NGER input 2'!$A260=2014),'NGER input 2'!ES260*'NGER input 2'!FC260*'NGER input 2'!FM260*'NGER input 2'!$GQ260,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A260=2013,'NGER input 2'!$A260=2014),'NGER input 2'!ET260*'NGER input 2'!FD260*'NGER input 2'!FN260*'NGER input 2'!$GQ260,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A260=2013,'NGER input 2'!$A260=2014),'NGER input 2'!EU260*'NGER input 2'!FE260*'NGER input 2'!FO260*'NGER input 2'!$GQ260,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A260=2013,'NGER input 2'!$A260=2014),'NGER input 2'!EV260*'NGER input 2'!FF260*'NGER input 2'!FP260*'NGER input 2'!$GQ260,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A260=2013,'NGER input 2'!$A260=2014),'NGER input 2'!EW260*'NGER input 2'!FG260*'NGER input 2'!FQ260*'NGER input 2'!$GQ260,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A260=2013,'NGER input 2'!$A260=2014),'NGER input 2'!EX260*'NGER input 2'!FH260*'NGER input 2'!FR260*'NGER input 2'!$GQ260,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A260=2013,'NGER input 2'!$A260=2014),'NGER input 2'!EY260*'NGER input 2'!FI260*'NGER input 2'!FS260*'NGER input 2'!$GQ260,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A260=2013,'NGER input 2'!$A260=2014),'NGER input 2'!EZ260*'NGER input 2'!FJ260*'NGER input 2'!FT260*'NGER input 2'!$GQ260,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A260=2013,'NGER input 2'!$A260=2014),'NGER input 2'!FA260*'NGER input 2'!FK260*'NGER input 2'!FU260*'NGER input 2'!$GQ260,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A260=2013,'NGER input 2'!$A260=2014),'NGER input 2'!FB260*'NGER input 2'!FL260*'NGER input 2'!FV260*'NGER input 2'!$GQ260,0)","v":0},{"$f":"C262*(1-EXP(-'NGER input 2'!FW260*(13-'NGER input 2'!$GR260-7)/12))","v":0},{"$f":"D262*(1-EXP(-'NGER input 2'!FX260*(13-'NGER input 2'!$GR260-7)/12))","v":0},{"$f":"E262*(1-EXP(-'NGER input 2'!FY260*(13-'NGER input 2'!$GR260-7)/12))","v":0},{"$f":"F262*(1-EXP(-'NGER input 2'!FZ260*(13-'NGER input 2'!$GR260-7)/12))","v":0},{"$f":"G262*(1-EXP(-'NGER input 2'!GA260*(13-'NGER input 2'!$GR260-7)/12))","v":0},{"$f":"H262*(1-EXP(-'NGER input 2'!GB260*(13-'NGER input 2'!$GR260-7)/12))","v":0},{"$f":"I262*(1-EXP(-'NGER input 2'!GC260*(13-'NGER input 2'!$GR260-7)/12))","v":0},{"$f":"J262*(1-EXP(-'NGER input 2'!GD260*(13-'NGER input 2'!$GR260-7)/12))","v":0},{"$f":"K262*(1-EXP(-'NGER input 2'!GE260*(13-'NGER input 2'!$GR260-7)/12))","v":0},{"$f":"L262*(1-EXP(-'NGER input 2'!GF260*(13-'NGER input 2'!$GR260-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q261/'NGER results'!$N261)*M262),0,('NGER results'!$Q261/'NGER results'!$N261)*M262)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q261/'NGER results'!$N261)*N262),0,('NGER results'!$Q261/'NGER results'!$N261)*N262)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q261/'NGER results'!$N261)*O262),0,('NGER results'!$Q261/'NGER results'!$N261)*O262)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q261/'NGER results'!$N261)*P262),0,('NGER results'!$Q261/'NGER results'!$N261)*P262)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q261/'NGER results'!$N261)*Q262),0,('NGER results'!$Q261/'NGER results'!$N261)*Q262)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q261/'NGER results'!$N261)*R262),0,('NGER results'!$Q261/'NGER results'!$N261)*R262)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q261/'NGER results'!$N261)*S262),0,('NGER results'!$Q261/'NGER results'!$N261)*S262)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q261/'NGER results'!$N261)*T262),0,('NGER results'!$Q261/'NGER results'!$N261)*T262)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q261/'NGER results'!$N261)*U262),0,('NGER results'!$Q261/'NGER results'!$N261)*U262)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q261/'NGER results'!$N261)*V262),0,('NGER results'!$Q261/'NGER results'!$N261)*V262)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ262*(1-EXP(-'NGER input 2'!FW260))","v":0},{"$f":"AR262*(1-EXP(-'NGER input 2'!FX260))","v":0},{"$f":"AS262*(1-EXP(-'NGER input 2'!FY260))","v":0},{"$f":"AT262*(1-EXP(-'NGER input 2'!FZ260))","v":0},{"$f":"AU262*(1-EXP(-'NGER input 2'!GA260))","v":0},{"$f":"AV262*(1-EXP(-'NGER input 2'!GB260))","v":0},{"$f":"AW262*(1-EXP(-'NGER input 2'!GC260))","v":0},{"$f":"AX262*(1-EXP(-'NGER input 2'!GD260))","v":0},{"$f":"AY262*(1-EXP(-'NGER input 2'!GE260))","v":0},{"$f":"AZ262*(1-EXP(-'NGER input 2'!GF260))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q261/'NGER results'!$N261)*BA262),0,('NGER results'!$Q261/'NGER results'!$N261)*BA262)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q261/'NGER results'!$N261)*BB262),0,('NGER results'!$Q261/'NGER results'!$N261)*BB262)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q261/'NGER results'!$N261)*BC262),0,('NGER results'!$Q261/'NGER results'!$N261)*BC262)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q261/'NGER results'!$N261)*BD262),0,('NGER results'!$Q261/'NGER results'!$N261)*BD262)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q261/'NGER results'!$N261)*BE262),0,('NGER results'!$Q261/'NGER results'!$N261)*BE262)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q261/'NGER results'!$N261)*BF262),0,('NGER results'!$Q261/'NGER results'!$N261)*BF262)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q261/'NGER results'!$N261)*BG262),0,('NGER results'!$Q261/'NGER results'!$N261)*BG262)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q261/'NGER results'!$N261)*BH262),0,('NGER results'!$Q261/'NGER results'!$N261)*BH262)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q261/'NGER results'!$N261)*BI262),0,('NGER results'!$Q261/'NGER results'!$N261)*BI262)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q261/'NGER results'!$N261)*BJ262),0,('NGER results'!$Q261/'NGER results'!$N261)*BJ262)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A262>=2016,(BA262+M262)*'NGER input 2'!$GS260*1.336*25,(BA262+M262)*'NGER input 2'!$GS260*1.336*25)","v":0},{"$f":"IF($A262>=2016,(BB262+N262)*'NGER input 2'!$GS260*1.336*25,(BB262+N262)*'NGER input 2'!$GS260*1.336*25)","v":0},{"$f":"IF($A262>=2016,(BC262+O262)*'NGER input 2'!$GS260*1.336*25,(BC262+O262)*'NGER input 2'!$GS260*1.336*25)","v":0},{"$f":"IF($A262>=2016,(BD262+P262)*'NGER input 2'!$GS260*1.336*25,(BD262+P262)*'NGER input 2'!$GS260*1.336*25)","v":0},{"$f":"IF($A262>=2016,(BE262+Q262)*'NGER input 2'!$GS260*1.336*25,(BE262+Q262)*'NGER input 2'!$GS260*1.336*25)","v":0},{"$f":"IF($A262>=2016,(BF262+R262)*'NGER input 2'!$GS260*1.336*25,(BF262+R262)*'NGER input 2'!$GS260*1.336*25)","v":0},{"$f":"IF($A262>=2016,(BG262+S262)*'NGER input 2'!$GS260*1.336*25,(BG262+S262)*'NGER input 2'!$GS260*1.336*25)","v":0},{"$f":"IF($A262>=2016,(BH262+T262)*'NGER input 2'!$GS260*1.336*25,(BH262+T262)*'NGER input 2'!$GS260*1.336*25)","v":0},{"$f":"IF($A262>=2016,(BI262+U262)*'NGER input 2'!$GS260*1.336*25,(BI262+U262)*'NGER input 2'!$GS260*1.336*25)","v":0},{"$f":"IF($A262>=2016,(BJ262+V262)*'NGER input 2'!$GS260*1.336*25,(BJ262+V262)*'NGER input 2'!$GS260*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A261","v":257},null,{"$f":"IF(OR('NGER input 2'!$A261=2013,'NGER input 2'!$A261=2014),'NGER input 2'!ES261*'NGER input 2'!FC261*'NGER input 2'!FM261*'NGER input 2'!$GQ261,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A261=2013,'NGER input 2'!$A261=2014),'NGER input 2'!ET261*'NGER input 2'!FD261*'NGER input 2'!FN261*'NGER input 2'!$GQ261,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A261=2013,'NGER input 2'!$A261=2014),'NGER input 2'!EU261*'NGER input 2'!FE261*'NGER input 2'!FO261*'NGER input 2'!$GQ261,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A261=2013,'NGER input 2'!$A261=2014),'NGER input 2'!EV261*'NGER input 2'!FF261*'NGER input 2'!FP261*'NGER input 2'!$GQ261,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A261=2013,'NGER input 2'!$A261=2014),'NGER input 2'!EW261*'NGER input 2'!FG261*'NGER input 2'!FQ261*'NGER input 2'!$GQ261,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A261=2013,'NGER input 2'!$A261=2014),'NGER input 2'!EX261*'NGER input 2'!FH261*'NGER input 2'!FR261*'NGER input 2'!$GQ261,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A261=2013,'NGER input 2'!$A261=2014),'NGER input 2'!EY261*'NGER input 2'!FI261*'NGER input 2'!FS261*'NGER input 2'!$GQ261,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A261=2013,'NGER input 2'!$A261=2014),'NGER input 2'!EZ261*'NGER input 2'!FJ261*'NGER input 2'!FT261*'NGER input 2'!$GQ261,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A261=2013,'NGER input 2'!$A261=2014),'NGER input 2'!FA261*'NGER input 2'!FK261*'NGER input 2'!FU261*'NGER input 2'!$GQ261,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A261=2013,'NGER input 2'!$A261=2014),'NGER input 2'!FB261*'NGER input 2'!FL261*'NGER input 2'!FV261*'NGER input 2'!$GQ261,0)","v":0},{"$f":"C263*(1-EXP(-'NGER input 2'!FW261*(13-'NGER input 2'!$GR261-7)/12))","v":0},{"$f":"D263*(1-EXP(-'NGER input 2'!FX261*(13-'NGER input 2'!$GR261-7)/12))","v":0},{"$f":"E263*(1-EXP(-'NGER input 2'!FY261*(13-'NGER input 2'!$GR261-7)/12))","v":0},{"$f":"F263*(1-EXP(-'NGER input 2'!FZ261*(13-'NGER input 2'!$GR261-7)/12))","v":0},{"$f":"G263*(1-EXP(-'NGER input 2'!GA261*(13-'NGER input 2'!$GR261-7)/12))","v":0},{"$f":"H263*(1-EXP(-'NGER input 2'!GB261*(13-'NGER input 2'!$GR261-7)/12))","v":0},{"$f":"I263*(1-EXP(-'NGER input 2'!GC261*(13-'NGER input 2'!$GR261-7)/12))","v":0},{"$f":"J263*(1-EXP(-'NGER input 2'!GD261*(13-'NGER input 2'!$GR261-7)/12))","v":0},{"$f":"K263*(1-EXP(-'NGER input 2'!GE261*(13-'NGER input 2'!$GR261-7)/12))","v":0},{"$f":"L263*(1-EXP(-'NGER input 2'!GF261*(13-'NGER input 2'!$GR261-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q262/'NGER results'!$N262)*M263),0,('NGER results'!$Q262/'NGER results'!$N262)*M263)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q262/'NGER results'!$N262)*N263),0,('NGER results'!$Q262/'NGER results'!$N262)*N263)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q262/'NGER results'!$N262)*O263),0,('NGER results'!$Q262/'NGER results'!$N262)*O263)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q262/'NGER results'!$N262)*P263),0,('NGER results'!$Q262/'NGER results'!$N262)*P263)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q262/'NGER results'!$N262)*Q263),0,('NGER results'!$Q262/'NGER results'!$N262)*Q263)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q262/'NGER results'!$N262)*R263),0,('NGER results'!$Q262/'NGER results'!$N262)*R263)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q262/'NGER results'!$N262)*S263),0,('NGER results'!$Q262/'NGER results'!$N262)*S263)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q262/'NGER results'!$N262)*T263),0,('NGER results'!$Q262/'NGER results'!$N262)*T263)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q262/'NGER results'!$N262)*U263),0,('NGER results'!$Q262/'NGER results'!$N262)*U263)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q262/'NGER results'!$N262)*V263),0,('NGER results'!$Q262/'NGER results'!$N262)*V263)","v":0},{"$f":"C263-M263","v":0},{"$f":"D263-N263","v":0},{"$f":"E263-O263","v":0},{"$f":"F263-P263","v":0},{"$f":"G263-Q263","v":0},{"$f":"H263-R263","v":0},{"$f":"I263-S263","v":0},{"$f":"J263-T263","v":0},{"$f":"K263-U263","v":0},{"$f":"L263-V263","v":0},{"$f":"IF(ISNUMBER(CO262),CO262,0)","v":0},{"$f":"IF(ISNUMBER(CP262),CP262,0)","v":0},{"$f":"IF(ISNUMBER(CQ262),CQ262,0)","v":0},{"$f":"IF(ISNUMBER(CR262),CR262,0)","v":0},{"$f":"IF(ISNUMBER(CS262),CS262,0)","v":0},{"$f":"IF(ISNUMBER(CT262),CT262,0)","v":0},{"$f":"IF(ISNUMBER(CU262),CU262,0)","v":0},{"$f":"IF(ISNUMBER(CV262),CV262,0)","v":0},{"$f":"IF(ISNUMBER(CW262),CW262,0)","v":0},{"$f":"IF(ISNUMBER(CX262),CX262,0)","v":0},{"$f":"AQ263*(1-EXP(-'NGER input 2'!FW261))","v":0},{"$f":"AR263*(1-EXP(-'NGER input 2'!FX261))","v":0},{"$f":"AS263*(1-EXP(-'NGER input 2'!FY261))","v":0},{"$f":"AT263*(1-EXP(-'NGER input 2'!FZ261))","v":0},{"$f":"AU263*(1-EXP(-'NGER input 2'!GA261))","v":0},{"$f":"AV263*(1-EXP(-'NGER input 2'!GB261))","v":0},{"$f":"AW263*(1-EXP(-'NGER input 2'!GC261))","v":0},{"$f":"AX263*(1-EXP(-'NGER input 2'!GD261))","v":0},{"$f":"AY263*(1-EXP(-'NGER input 2'!GE261))","v":0},{"$f":"AZ263*(1-EXP(-'NGER input 2'!GF261))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q262/'NGER results'!$N262)*BA263),0,('NGER results'!$Q262/'NGER results'!$N262)*BA263)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q262/'NGER results'!$N262)*BB263),0,('NGER results'!$Q262/'NGER results'!$N262)*BB263)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q262/'NGER results'!$N262)*BC263),0,('NGER results'!$Q262/'NGER results'!$N262)*BC263)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q262/'NGER results'!$N262)*BD263),0,('NGER results'!$Q262/'NGER results'!$N262)*BD263)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q262/'NGER results'!$N262)*BE263),0,('NGER results'!$Q262/'NGER results'!$N262)*BE263)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q262/'NGER results'!$N262)*BF263),0,('NGER results'!$Q262/'NGER results'!$N262)*BF263)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q262/'NGER results'!$N262)*BG263),0,('NGER results'!$Q262/'NGER results'!$N262)*BG263)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q262/'NGER results'!$N262)*BH263),0,('NGER results'!$Q262/'NGER results'!$N262)*BH263)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q262/'NGER results'!$N262)*BI263),0,('NGER results'!$Q262/'NGER results'!$N262)*BI263)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q262/'NGER results'!$N262)*BJ263),0,('NGER results'!$Q262/'NGER results'!$N262)*BJ263)","v":0},{"$f":"AQ263-BA263","v":0},{"$f":"AR263-BB263","v":0},{"$f":"AS263-BC263","v":0},{"$f":"AT263-BD263","v":0},{"$f":"AU263-BE263","v":0},{"$f":"AV263-BF263","v":0},{"$f":"AW263-BG263","v":0},{"$f":"AX263-BH263","v":0},{"$f":"AY263-BI263","v":0},{"$f":"AZ263-BJ263","v":0},{"$f":"M263+BA263","v":0},{"$f":"N263+BB263","v":0},{"$f":"O263+BC263","v":0},{"$f":"P263+BD263","v":0},{"$f":"Q263+BE263","v":0},{"$f":"R263+BF263","v":0},{"$f":"S263+BG263","v":0},{"$f":"T263+BH263","v":0},{"$f":"U263+BI263","v":0},{"$f":"V263+BJ263","v":0},{"$f":"C263-W263+AQ263-BK263","v":0},{"$f":"D263-X263+AR263-BL263","v":0},{"$f":"E263-Y263+AS263-BM263","v":0},{"$f":"F263-Z263+AT263-BN263","v":0},{"$f":"G263-AA263+AU263-BO263","v":0},{"$f":"H263-AB263+AV263-BP263","v":0},{"$f":"I263-AC263+AW263-BQ263","v":0},{"$f":"J263-AD263+AX263-BR263","v":0},{"$f":"K263-AE263+AY263-BS263","v":0},{"$f":"L263-AF263+AZ263-BT263","v":0},{"$f":"IF($A263>=2016,(BA263+M263)*'NGER input 2'!$GS261*1.336*25,(BA263+M263)*'NGER input 2'!$GS261*1.336*25)","v":0},{"$f":"IF($A263>=2016,(BB263+N263)*'NGER input 2'!$GS261*1.336*25,(BB263+N263)*'NGER input 2'!$GS261*1.336*25)","v":0},{"$f":"IF($A263>=2016,(BC263+O263)*'NGER input 2'!$GS261*1.336*25,(BC263+O263)*'NGER input 2'!$GS261*1.336*25)","v":0},{"$f":"IF($A263>=2016,(BD263+P263)*'NGER input 2'!$GS261*1.336*25,(BD263+P263)*'NGER input 2'!$GS261*1.336*25)","v":0},{"$f":"IF($A263>=2016,(BE263+Q263)*'NGER input 2'!$GS261*1.336*25,(BE263+Q263)*'NGER input 2'!$GS261*1.336*25)","v":0},{"$f":"IF($A263>=2016,(BF263+R263)*'NGER input 2'!$GS261*1.336*25,(BF263+R263)*'NGER input 2'!$GS261*1.336*25)","v":0},{"$f":"IF($A263>=2016,(BG263+S263)*'NGER input 2'!$GS261*1.336*25,(BG263+S263)*'NGER input 2'!$GS261*1.336*25)","v":0},{"$f":"IF($A263>=2016,(BH263+T263)*'NGER input 2'!$GS261*1.336*25,(BH263+T263)*'NGER input 2'!$GS261*1.336*25)","v":0},{"$f":"IF($A263>=2016,(BI263+U263)*'NGER input 2'!$GS261*1.336*25,(BI263+U263)*'NGER input 2'!$GS261*1.336*25)","v":0},{"$f":"IF($A263>=2016,(BJ263+V263)*'NGER input 2'!$GS261*1.336*25,(BJ263+V263)*'NGER input 2'!$GS261*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A262","v":258},null,{"$f":"IF(OR('NGER input 2'!$A262=2013,'NGER input 2'!$A262=2014),'NGER input 2'!ES262*'NGER input 2'!FC262*'NGER input 2'!FM262*'NGER input 2'!$GQ262,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A262=2013,'NGER input 2'!$A262=2014),'NGER input 2'!ET262*'NGER input 2'!FD262*'NGER input 2'!FN262*'NGER input 2'!$GQ262,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A262=2013,'NGER input 2'!$A262=2014),'NGER input 2'!EU262*'NGER input 2'!FE262*'NGER input 2'!FO262*'NGER input 2'!$GQ262,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A262=2013,'NGER input 2'!$A262=2014),'NGER input 2'!EV262*'NGER input 2'!FF262*'NGER input 2'!FP262*'NGER input 2'!$GQ262,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A262=2013,'NGER input 2'!$A262=2014),'NGER input 2'!EW262*'NGER input 2'!FG262*'NGER input 2'!FQ262*'NGER input 2'!$GQ262,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A262=2013,'NGER input 2'!$A262=2014),'NGER input 2'!EX262*'NGER input 2'!FH262*'NGER input 2'!FR262*'NGER input 2'!$GQ262,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A262=2013,'NGER input 2'!$A262=2014),'NGER input 2'!EY262*'NGER input 2'!FI262*'NGER input 2'!FS262*'NGER input 2'!$GQ262,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A262=2013,'NGER input 2'!$A262=2014),'NGER input 2'!EZ262*'NGER input 2'!FJ262*'NGER input 2'!FT262*'NGER input 2'!$GQ262,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A262=2013,'NGER input 2'!$A262=2014),'NGER input 2'!FA262*'NGER input 2'!FK262*'NGER input 2'!FU262*'NGER input 2'!$GQ262,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A262=2013,'NGER input 2'!$A262=2014),'NGER input 2'!FB262*'NGER input 2'!FL262*'NGER input 2'!FV262*'NGER input 2'!$GQ262,0)","v":0},{"$f":"C264*(1-EXP(-'NGER input 2'!FW262*(13-'NGER input 2'!$GR262-7)/12))","v":0},{"$f":"D264*(1-EXP(-'NGER input 2'!FX262*(13-'NGER input 2'!$GR262-7)/12))","v":0},{"$f":"E264*(1-EXP(-'NGER input 2'!FY262*(13-'NGER input 2'!$GR262-7)/12))","v":0},{"$f":"F264*(1-EXP(-'NGER input 2'!FZ262*(13-'NGER input 2'!$GR262-7)/12))","v":0},{"$f":"G264*(1-EXP(-'NGER input 2'!GA262*(13-'NGER input 2'!$GR262-7)/12))","v":0},{"$f":"H264*(1-EXP(-'NGER input 2'!GB262*(13-'NGER input 2'!$GR262-7)/12))","v":0},{"$f":"I264*(1-EXP(-'NGER input 2'!GC262*(13-'NGER input 2'!$GR262-7)/12))","v":0},{"$f":"J264*(1-EXP(-'NGER input 2'!GD262*(13-'NGER input 2'!$GR262-7)/12))","v":0},{"$f":"K264*(1-EXP(-'NGER input 2'!GE262*(13-'NGER input 2'!$GR262-7)/12))","v":0},{"$f":"L264*(1-EXP(-'NGER input 2'!GF262*(13-'NGER input 2'!$GR262-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q263/'NGER results'!$N263)*M264),0,('NGER results'!$Q263/'NGER results'!$N263)*M264)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q263/'NGER results'!$N263)*N264),0,('NGER results'!$Q263/'NGER results'!$N263)*N264)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q263/'NGER results'!$N263)*O264),0,('NGER results'!$Q263/'NGER results'!$N263)*O264)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q263/'NGER results'!$N263)*P264),0,('NGER results'!$Q263/'NGER results'!$N263)*P264)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q263/'NGER results'!$N263)*Q264),0,('NGER results'!$Q263/'NGER results'!$N263)*Q264)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q263/'NGER results'!$N263)*R264),0,('NGER results'!$Q263/'NGER results'!$N263)*R264)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q263/'NGER results'!$N263)*S264),0,('NGER results'!$Q263/'NGER results'!$N263)*S264)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q263/'NGER results'!$N263)*T264),0,('NGER results'!$Q263/'NGER results'!$N263)*T264)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q263/'NGER results'!$N263)*U264),0,('NGER results'!$Q263/'NGER results'!$N263)*U264)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q263/'NGER results'!$N263)*V264),0,('NGER results'!$Q263/'NGER results'!$N263)*V264)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ264*(1-EXP(-'NGER input 2'!FW262))","v":0},{"$f":"AR264*(1-EXP(-'NGER input 2'!FX262))","v":0},{"$f":"AS264*(1-EXP(-'NGER input 2'!FY262))","v":0},{"$f":"AT264*(1-EXP(-'NGER input 2'!FZ262))","v":0},{"$f":"AU264*(1-EXP(-'NGER input 2'!GA262))","v":0},{"$f":"AV264*(1-EXP(-'NGER input 2'!GB262))","v":0},{"$f":"AW264*(1-EXP(-'NGER input 2'!GC262))","v":0},{"$f":"AX264*(1-EXP(-'NGER input 2'!GD262))","v":0},{"$f":"AY264*(1-EXP(-'NGER input 2'!GE262))","v":0},{"$f":"AZ264*(1-EXP(-'NGER input 2'!GF262))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q263/'NGER results'!$N263)*BA264),0,('NGER results'!$Q263/'NGER results'!$N263)*BA264)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q263/'NGER results'!$N263)*BB264),0,('NGER results'!$Q263/'NGER results'!$N263)*BB264)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q263/'NGER results'!$N263)*BC264),0,('NGER results'!$Q263/'NGER results'!$N263)*BC264)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q263/'NGER results'!$N263)*BD264),0,('NGER results'!$Q263/'NGER results'!$N263)*BD264)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q263/'NGER results'!$N263)*BE264),0,('NGER results'!$Q263/'NGER results'!$N263)*BE264)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q263/'NGER results'!$N263)*BF264),0,('NGER results'!$Q263/'NGER results'!$N263)*BF264)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q263/'NGER results'!$N263)*BG264),0,('NGER results'!$Q263/'NGER results'!$N263)*BG264)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q263/'NGER results'!$N263)*BH264),0,('NGER results'!$Q263/'NGER results'!$N263)*BH264)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q263/'NGER results'!$N263)*BI264),0,('NGER results'!$Q263/'NGER results'!$N263)*BI264)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q263/'NGER results'!$N263)*BJ264),0,('NGER results'!$Q263/'NGER results'!$N263)*BJ264)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A264>=2016,(BA264+M264)*'NGER input 2'!$GS262*1.336*25,(BA264+M264)*'NGER input 2'!$GS262*1.336*25)","v":0},{"$f":"IF($A264>=2016,(BB264+N264)*'NGER input 2'!$GS262*1.336*25,(BB264+N264)*'NGER input 2'!$GS262*1.336*25)","v":0},{"$f":"IF($A264>=2016,(BC264+O264)*'NGER input 2'!$GS262*1.336*25,(BC264+O264)*'NGER input 2'!$GS262*1.336*25)","v":0},{"$f":"IF($A264>=2016,(BD264+P264)*'NGER input 2'!$GS262*1.336*25,(BD264+P264)*'NGER input 2'!$GS262*1.336*25)","v":0},{"$f":"IF($A264>=2016,(BE264+Q264)*'NGER input 2'!$GS262*1.336*25,(BE264+Q264)*'NGER input 2'!$GS262*1.336*25)","v":0},{"$f":"IF($A264>=2016,(BF264+R264)*'NGER input 2'!$GS262*1.336*25,(BF264+R264)*'NGER input 2'!$GS262*1.336*25)","v":0},{"$f":"IF($A264>=2016,(BG264+S264)*'NGER input 2'!$GS262*1.336*25,(BG264+S264)*'NGER input 2'!$GS262*1.336*25)","v":0},{"$f":"IF($A264>=2016,(BH264+T264)*'NGER input 2'!$GS262*1.336*25,(BH264+T264)*'NGER input 2'!$GS262*1.336*25)","v":0},{"$f":"IF($A264>=2016,(BI264+U264)*'NGER input 2'!$GS262*1.336*25,(BI264+U264)*'NGER input 2'!$GS262*1.336*25)","v":0},{"$f":"IF($A264>=2016,(BJ264+V264)*'NGER input 2'!$GS262*1.336*25,(BJ264+V264)*'NGER input 2'!$GS262*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A263","v":259},null,{"$f":"IF(OR('NGER input 2'!$A263=2013,'NGER input 2'!$A263=2014),'NGER input 2'!ES263*'NGER input 2'!FC263*'NGER input 2'!FM263*'NGER input 2'!$GQ263,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A263=2013,'NGER input 2'!$A263=2014),'NGER input 2'!ET263*'NGER input 2'!FD263*'NGER input 2'!FN263*'NGER input 2'!$GQ263,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A263=2013,'NGER input 2'!$A263=2014),'NGER input 2'!EU263*'NGER input 2'!FE263*'NGER input 2'!FO263*'NGER input 2'!$GQ263,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A263=2013,'NGER input 2'!$A263=2014),'NGER input 2'!EV263*'NGER input 2'!FF263*'NGER input 2'!FP263*'NGER input 2'!$GQ263,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A263=2013,'NGER input 2'!$A263=2014),'NGER input 2'!EW263*'NGER input 2'!FG263*'NGER input 2'!FQ263*'NGER input 2'!$GQ263,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A263=2013,'NGER input 2'!$A263=2014),'NGER input 2'!EX263*'NGER input 2'!FH263*'NGER input 2'!FR263*'NGER input 2'!$GQ263,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A263=2013,'NGER input 2'!$A263=2014),'NGER input 2'!EY263*'NGER input 2'!FI263*'NGER input 2'!FS263*'NGER input 2'!$GQ263,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A263=2013,'NGER input 2'!$A263=2014),'NGER input 2'!EZ263*'NGER input 2'!FJ263*'NGER input 2'!FT263*'NGER input 2'!$GQ263,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A263=2013,'NGER input 2'!$A263=2014),'NGER input 2'!FA263*'NGER input 2'!FK263*'NGER input 2'!FU263*'NGER input 2'!$GQ263,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A263=2013,'NGER input 2'!$A263=2014),'NGER input 2'!FB263*'NGER input 2'!FL263*'NGER input 2'!FV263*'NGER input 2'!$GQ263,0)","v":0},{"$f":"C265*(1-EXP(-'NGER input 2'!FW263*(13-'NGER input 2'!$GR263-7)/12))","v":0},{"$f":"D265*(1-EXP(-'NGER input 2'!FX263*(13-'NGER input 2'!$GR263-7)/12))","v":0},{"$f":"E265*(1-EXP(-'NGER input 2'!FY263*(13-'NGER input 2'!$GR263-7)/12))","v":0},{"$f":"F265*(1-EXP(-'NGER input 2'!FZ263*(13-'NGER input 2'!$GR263-7)/12))","v":0},{"$f":"G265*(1-EXP(-'NGER input 2'!GA263*(13-'NGER input 2'!$GR263-7)/12))","v":0},{"$f":"H265*(1-EXP(-'NGER input 2'!GB263*(13-'NGER input 2'!$GR263-7)/12))","v":0},{"$f":"I265*(1-EXP(-'NGER input 2'!GC263*(13-'NGER input 2'!$GR263-7)/12))","v":0},{"$f":"J265*(1-EXP(-'NGER input 2'!GD263*(13-'NGER input 2'!$GR263-7)/12))","v":0},{"$f":"K265*(1-EXP(-'NGER input 2'!GE263*(13-'NGER input 2'!$GR263-7)/12))","v":0},{"$f":"L265*(1-EXP(-'NGER input 2'!GF263*(13-'NGER input 2'!$GR263-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q264/'NGER results'!$N264)*M265),0,('NGER results'!$Q264/'NGER results'!$N264)*M265)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q264/'NGER results'!$N264)*N265),0,('NGER results'!$Q264/'NGER results'!$N264)*N265)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q264/'NGER results'!$N264)*O265),0,('NGER results'!$Q264/'NGER results'!$N264)*O265)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q264/'NGER results'!$N264)*P265),0,('NGER results'!$Q264/'NGER results'!$N264)*P265)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q264/'NGER results'!$N264)*Q265),0,('NGER results'!$Q264/'NGER results'!$N264)*Q265)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q264/'NGER results'!$N264)*R265),0,('NGER results'!$Q264/'NGER results'!$N264)*R265)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q264/'NGER results'!$N264)*S265),0,('NGER results'!$Q264/'NGER results'!$N264)*S265)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q264/'NGER results'!$N264)*T265),0,('NGER results'!$Q264/'NGER results'!$N264)*T265)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q264/'NGER results'!$N264)*U265),0,('NGER results'!$Q264/'NGER results'!$N264)*U265)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q264/'NGER results'!$N264)*V265),0,('NGER results'!$Q264/'NGER results'!$N264)*V265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ265*(1-EXP(-'NGER input 2'!FW263))","v":0},{"$f":"AR265*(1-EXP(-'NGER input 2'!FX263))","v":0},{"$f":"AS265*(1-EXP(-'NGER input 2'!FY263))","v":0},{"$f":"AT265*(1-EXP(-'NGER input 2'!FZ263))","v":0},{"$f":"AU265*(1-EXP(-'NGER input 2'!GA263))","v":0},{"$f":"AV265*(1-EXP(-'NGER input 2'!GB263))","v":0},{"$f":"AW265*(1-EXP(-'NGER input 2'!GC263))","v":0},{"$f":"AX265*(1-EXP(-'NGER input 2'!GD263))","v":0},{"$f":"AY265*(1-EXP(-'NGER input 2'!GE263))","v":0},{"$f":"AZ265*(1-EXP(-'NGER input 2'!GF263))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q264/'NGER results'!$N264)*BA265),0,('NGER results'!$Q264/'NGER results'!$N264)*BA265)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q264/'NGER results'!$N264)*BB265),0,('NGER results'!$Q264/'NGER results'!$N264)*BB265)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q264/'NGER results'!$N264)*BC265),0,('NGER results'!$Q264/'NGER results'!$N264)*BC265)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q264/'NGER results'!$N264)*BD265),0,('NGER results'!$Q264/'NGER results'!$N264)*BD265)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q264/'NGER results'!$N264)*BE265),0,('NGER results'!$Q264/'NGER results'!$N264)*BE265)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q264/'NGER results'!$N264)*BF265),0,('NGER results'!$Q264/'NGER results'!$N264)*BF265)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q264/'NGER results'!$N264)*BG265),0,('NGER results'!$Q264/'NGER results'!$N264)*BG265)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q264/'NGER results'!$N264)*BH265),0,('NGER results'!$Q264/'NGER results'!$N264)*BH265)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q264/'NGER results'!$N264)*BI265),0,('NGER results'!$Q264/'NGER results'!$N264)*BI265)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q264/'NGER results'!$N264)*BJ265),0,('NGER results'!$Q264/'NGER results'!$N264)*BJ265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A265>=2016,(BA265+M265)*'NGER input 2'!$GS263*1.336*25,(BA265+M265)*'NGER input 2'!$GS263*1.336*25)","v":0},{"$f":"IF($A265>=2016,(BB265+N265)*'NGER input 2'!$GS263*1.336*25,(BB265+N265)*'NGER input 2'!$GS263*1.336*25)","v":0},{"$f":"IF($A265>=2016,(BC265+O265)*'NGER input 2'!$GS263*1.336*25,(BC265+O265)*'NGER input 2'!$GS263*1.336*25)","v":0},{"$f":"IF($A265>=2016,(BD265+P265)*'NGER input 2'!$GS263*1.336*25,(BD265+P265)*'NGER input 2'!$GS263*1.336*25)","v":0},{"$f":"IF($A265>=2016,(BE265+Q265)*'NGER input 2'!$GS263*1.336*25,(BE265+Q265)*'NGER input 2'!$GS263*1.336*25)","v":0},{"$f":"IF($A265>=2016,(BF265+R265)*'NGER input 2'!$GS263*1.336*25,(BF265+R265)*'NGER input 2'!$GS263*1.336*25)","v":0},{"$f":"IF($A265>=2016,(BG265+S265)*'NGER input 2'!$GS263*1.336*25,(BG265+S265)*'NGER input 2'!$GS263*1.336*25)","v":0},{"$f":"IF($A265>=2016,(BH265+T265)*'NGER input 2'!$GS263*1.336*25,(BH265+T265)*'NGER input 2'!$GS263*1.336*25)","v":0},{"$f":"IF($A265>=2016,(BI265+U265)*'NGER input 2'!$GS263*1.336*25,(BI265+U265)*'NGER input 2'!$GS263*1.336*25)","v":0},{"$f":"IF($A265>=2016,(BJ265+V265)*'NGER input 2'!$GS263*1.336*25,(BJ265+V265)*'NGER input 2'!$GS263*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A264","v":260},null,{"$f":"IF(OR('NGER input 2'!$A264=2013,'NGER input 2'!$A264=2014),'NGER input 2'!ES264*'NGER input 2'!FC264*'NGER input 2'!FM264*'NGER input 2'!$GQ264,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A264=2013,'NGER input 2'!$A264=2014),'NGER input 2'!ET264*'NGER input 2'!FD264*'NGER input 2'!FN264*'NGER input 2'!$GQ264,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A264=2013,'NGER input 2'!$A264=2014),'NGER input 2'!EU264*'NGER input 2'!FE264*'NGER input 2'!FO264*'NGER input 2'!$GQ264,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A264=2013,'NGER input 2'!$A264=2014),'NGER input 2'!EV264*'NGER input 2'!FF264*'NGER input 2'!FP264*'NGER input 2'!$GQ264,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A264=2013,'NGER input 2'!$A264=2014),'NGER input 2'!EW264*'NGER input 2'!FG264*'NGER input 2'!FQ264*'NGER input 2'!$GQ264,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A264=2013,'NGER input 2'!$A264=2014),'NGER input 2'!EX264*'NGER input 2'!FH264*'NGER input 2'!FR264*'NGER input 2'!$GQ264,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A264=2013,'NGER input 2'!$A264=2014),'NGER input 2'!EY264*'NGER input 2'!FI264*'NGER input 2'!FS264*'NGER input 2'!$GQ264,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A264=2013,'NGER input 2'!$A264=2014),'NGER input 2'!EZ264*'NGER input 2'!FJ264*'NGER input 2'!FT264*'NGER input 2'!$GQ264,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A264=2013,'NGER input 2'!$A264=2014),'NGER input 2'!FA264*'NGER input 2'!FK264*'NGER input 2'!FU264*'NGER input 2'!$GQ264,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A264=2013,'NGER input 2'!$A264=2014),'NGER input 2'!FB264*'NGER input 2'!FL264*'NGER input 2'!FV264*'NGER input 2'!$GQ264,0)","v":0},{"$f":"C266*(1-EXP(-'NGER input 2'!FW264*(13-'NGER input 2'!$GR264-7)/12))","v":0},{"$f":"D266*(1-EXP(-'NGER input 2'!FX264*(13-'NGER input 2'!$GR264-7)/12))","v":0},{"$f":"E266*(1-EXP(-'NGER input 2'!FY264*(13-'NGER input 2'!$GR264-7)/12))","v":0},{"$f":"F266*(1-EXP(-'NGER input 2'!FZ264*(13-'NGER input 2'!$GR264-7)/12))","v":0},{"$f":"G266*(1-EXP(-'NGER input 2'!GA264*(13-'NGER input 2'!$GR264-7)/12))","v":0},{"$f":"H266*(1-EXP(-'NGER input 2'!GB264*(13-'NGER input 2'!$GR264-7)/12))","v":0},{"$f":"I266*(1-EXP(-'NGER input 2'!GC264*(13-'NGER input 2'!$GR264-7)/12))","v":0},{"$f":"J266*(1-EXP(-'NGER input 2'!GD264*(13-'NGER input 2'!$GR264-7)/12))","v":0},{"$f":"K266*(1-EXP(-'NGER input 2'!GE264*(13-'NGER input 2'!$GR264-7)/12))","v":0},{"$f":"L266*(1-EXP(-'NGER input 2'!GF264*(13-'NGER input 2'!$GR264-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q265/'NGER results'!$N265)*M266),0,('NGER results'!$Q265/'NGER results'!$N265)*M266)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q265/'NGER results'!$N265)*N266),0,('NGER results'!$Q265/'NGER results'!$N265)*N266)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q265/'NGER results'!$N265)*O266),0,('NGER results'!$Q265/'NGER results'!$N265)*O266)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q265/'NGER results'!$N265)*P266),0,('NGER results'!$Q265/'NGER results'!$N265)*P266)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q265/'NGER results'!$N265)*Q266),0,('NGER results'!$Q265/'NGER results'!$N265)*Q266)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q265/'NGER results'!$N265)*R266),0,('NGER results'!$Q265/'NGER results'!$N265)*R266)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q265/'NGER results'!$N265)*S266),0,('NGER results'!$Q265/'NGER results'!$N265)*S266)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q265/'NGER results'!$N265)*T266),0,('NGER results'!$Q265/'NGER results'!$N265)*T266)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q265/'NGER results'!$N265)*U266),0,('NGER results'!$Q265/'NGER results'!$N265)*U266)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q265/'NGER results'!$N265)*V266),0,('NGER results'!$Q265/'NGER results'!$N265)*V266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ266*(1-EXP(-'NGER input 2'!FW264))","v":0},{"$f":"AR266*(1-EXP(-'NGER input 2'!FX264))","v":0},{"$f":"AS266*(1-EXP(-'NGER input 2'!FY264))","v":0},{"$f":"AT266*(1-EXP(-'NGER input 2'!FZ264))","v":0},{"$f":"AU266*(1-EXP(-'NGER input 2'!GA264))","v":0},{"$f":"AV266*(1-EXP(-'NGER input 2'!GB264))","v":0},{"$f":"AW266*(1-EXP(-'NGER input 2'!GC264))","v":0},{"$f":"AX266*(1-EXP(-'NGER input 2'!GD264))","v":0},{"$f":"AY266*(1-EXP(-'NGER input 2'!GE264))","v":0},{"$f":"AZ266*(1-EXP(-'NGER input 2'!GF264))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q265/'NGER results'!$N265)*BA266),0,('NGER results'!$Q265/'NGER results'!$N265)*BA266)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q265/'NGER results'!$N265)*BB266),0,('NGER results'!$Q265/'NGER results'!$N265)*BB266)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q265/'NGER results'!$N265)*BC266),0,('NGER results'!$Q265/'NGER results'!$N265)*BC266)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q265/'NGER results'!$N265)*BD266),0,('NGER results'!$Q265/'NGER results'!$N265)*BD266)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q265/'NGER results'!$N265)*BE266),0,('NGER results'!$Q265/'NGER results'!$N265)*BE266)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q265/'NGER results'!$N265)*BF266),0,('NGER results'!$Q265/'NGER results'!$N265)*BF266)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q265/'NGER results'!$N265)*BG266),0,('NGER results'!$Q265/'NGER results'!$N265)*BG266)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q265/'NGER results'!$N265)*BH266),0,('NGER results'!$Q265/'NGER results'!$N265)*BH266)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q265/'NGER results'!$N265)*BI266),0,('NGER results'!$Q265/'NGER results'!$N265)*BI266)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q265/'NGER results'!$N265)*BJ266),0,('NGER results'!$Q265/'NGER results'!$N265)*BJ266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A266>=2016,(BA266+M266)*'NGER input 2'!$GS264*1.336*25,(BA266+M266)*'NGER input 2'!$GS264*1.336*25)","v":0},{"$f":"IF($A266>=2016,(BB266+N266)*'NGER input 2'!$GS264*1.336*25,(BB266+N266)*'NGER input 2'!$GS264*1.336*25)","v":0},{"$f":"IF($A266>=2016,(BC266+O266)*'NGER input 2'!$GS264*1.336*25,(BC266+O266)*'NGER input 2'!$GS264*1.336*25)","v":0},{"$f":"IF($A266>=2016,(BD266+P266)*'NGER input 2'!$GS264*1.336*25,(BD266+P266)*'NGER input 2'!$GS264*1.336*25)","v":0},{"$f":"IF($A266>=2016,(BE266+Q266)*'NGER input 2'!$GS264*1.336*25,(BE266+Q266)*'NGER input 2'!$GS264*1.336*25)","v":0},{"$f":"IF($A266>=2016,(BF266+R266)*'NGER input 2'!$GS264*1.336*25,(BF266+R266)*'NGER input 2'!$GS264*1.336*25)","v":0},{"$f":"IF($A266>=2016,(BG266+S266)*'NGER input 2'!$GS264*1.336*25,(BG266+S266)*'NGER input 2'!$GS264*1.336*25)","v":0},{"$f":"IF($A266>=2016,(BH266+T266)*'NGER input 2'!$GS264*1.336*25,(BH266+T266)*'NGER input 2'!$GS264*1.336*25)","v":0},{"$f":"IF($A266>=2016,(BI266+U266)*'NGER input 2'!$GS264*1.336*25,(BI266+U266)*'NGER input 2'!$GS264*1.336*25)","v":0},{"$f":"IF($A266>=2016,(BJ266+V266)*'NGER input 2'!$GS264*1.336*25,(BJ266+V266)*'NGER input 2'!$GS264*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A265","v":261},null,{"$f":"IF(OR('NGER input 2'!$A265=2013,'NGER input 2'!$A265=2014),'NGER input 2'!ES265*'NGER input 2'!FC265*'NGER input 2'!FM265*'NGER input 2'!$GQ265,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A265=2013,'NGER input 2'!$A265=2014),'NGER input 2'!ET265*'NGER input 2'!FD265*'NGER input 2'!FN265*'NGER input 2'!$GQ265,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A265=2013,'NGER input 2'!$A265=2014),'NGER input 2'!EU265*'NGER input 2'!FE265*'NGER input 2'!FO265*'NGER input 2'!$GQ265,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A265=2013,'NGER input 2'!$A265=2014),'NGER input 2'!EV265*'NGER input 2'!FF265*'NGER input 2'!FP265*'NGER input 2'!$GQ265,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A265=2013,'NGER input 2'!$A265=2014),'NGER input 2'!EW265*'NGER input 2'!FG265*'NGER input 2'!FQ265*'NGER input 2'!$GQ265,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A265=2013,'NGER input 2'!$A265=2014),'NGER input 2'!EX265*'NGER input 2'!FH265*'NGER input 2'!FR265*'NGER input 2'!$GQ265,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A265=2013,'NGER input 2'!$A265=2014),'NGER input 2'!EY265*'NGER input 2'!FI265*'NGER input 2'!FS265*'NGER input 2'!$GQ265,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A265=2013,'NGER input 2'!$A265=2014),'NGER input 2'!EZ265*'NGER input 2'!FJ265*'NGER input 2'!FT265*'NGER input 2'!$GQ265,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A265=2013,'NGER input 2'!$A265=2014),'NGER input 2'!FA265*'NGER input 2'!FK265*'NGER input 2'!FU265*'NGER input 2'!$GQ265,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A265=2013,'NGER input 2'!$A265=2014),'NGER input 2'!FB265*'NGER input 2'!FL265*'NGER input 2'!FV265*'NGER input 2'!$GQ265,0)","v":0},{"$f":"C267*(1-EXP(-'NGER input 2'!FW265*(13-'NGER input 2'!$GR265-7)/12))","v":0},{"$f":"D267*(1-EXP(-'NGER input 2'!FX265*(13-'NGER input 2'!$GR265-7)/12))","v":0},{"$f":"E267*(1-EXP(-'NGER input 2'!FY265*(13-'NGER input 2'!$GR265-7)/12))","v":0},{"$f":"F267*(1-EXP(-'NGER input 2'!FZ265*(13-'NGER input 2'!$GR265-7)/12))","v":0},{"$f":"G267*(1-EXP(-'NGER input 2'!GA265*(13-'NGER input 2'!$GR265-7)/12))","v":0},{"$f":"H267*(1-EXP(-'NGER input 2'!GB265*(13-'NGER input 2'!$GR265-7)/12))","v":0},{"$f":"I267*(1-EXP(-'NGER input 2'!GC265*(13-'NGER input 2'!$GR265-7)/12))","v":0},{"$f":"J267*(1-EXP(-'NGER input 2'!GD265*(13-'NGER input 2'!$GR265-7)/12))","v":0},{"$f":"K267*(1-EXP(-'NGER input 2'!GE265*(13-'NGER input 2'!$GR265-7)/12))","v":0},{"$f":"L267*(1-EXP(-'NGER input 2'!GF265*(13-'NGER input 2'!$GR265-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q266/'NGER results'!$N266)*M267),0,('NGER results'!$Q266/'NGER results'!$N266)*M267)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q266/'NGER results'!$N266)*N267),0,('NGER results'!$Q266/'NGER results'!$N266)*N267)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q266/'NGER results'!$N266)*O267),0,('NGER results'!$Q266/'NGER results'!$N266)*O267)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q266/'NGER results'!$N266)*P267),0,('NGER results'!$Q266/'NGER results'!$N266)*P267)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q266/'NGER results'!$N266)*Q267),0,('NGER results'!$Q266/'NGER results'!$N266)*Q267)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q266/'NGER results'!$N266)*R267),0,('NGER results'!$Q266/'NGER results'!$N266)*R267)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q266/'NGER results'!$N266)*S267),0,('NGER results'!$Q266/'NGER results'!$N266)*S267)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q266/'NGER results'!$N266)*T267),0,('NGER results'!$Q266/'NGER results'!$N266)*T267)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q266/'NGER results'!$N266)*U267),0,('NGER results'!$Q266/'NGER results'!$N266)*U267)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q266/'NGER results'!$N266)*V267),0,('NGER results'!$Q266/'NGER results'!$N266)*V267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ267*(1-EXP(-'NGER input 2'!FW265))","v":0},{"$f":"AR267*(1-EXP(-'NGER input 2'!FX265))","v":0},{"$f":"AS267*(1-EXP(-'NGER input 2'!FY265))","v":0},{"$f":"AT267*(1-EXP(-'NGER input 2'!FZ265))","v":0},{"$f":"AU267*(1-EXP(-'NGER input 2'!GA265))","v":0},{"$f":"AV267*(1-EXP(-'NGER input 2'!GB265))","v":0},{"$f":"AW267*(1-EXP(-'NGER input 2'!GC265))","v":0},{"$f":"AX267*(1-EXP(-'NGER input 2'!GD265))","v":0},{"$f":"AY267*(1-EXP(-'NGER input 2'!GE265))","v":0},{"$f":"AZ267*(1-EXP(-'NGER input 2'!GF265))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q266/'NGER results'!$N266)*BA267),0,('NGER results'!$Q266/'NGER results'!$N266)*BA267)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q266/'NGER results'!$N266)*BB267),0,('NGER results'!$Q266/'NGER results'!$N266)*BB267)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q266/'NGER results'!$N266)*BC267),0,('NGER results'!$Q266/'NGER results'!$N266)*BC267)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q266/'NGER results'!$N266)*BD267),0,('NGER results'!$Q266/'NGER results'!$N266)*BD267)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q266/'NGER results'!$N266)*BE267),0,('NGER results'!$Q266/'NGER results'!$N266)*BE267)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q266/'NGER results'!$N266)*BF267),0,('NGER results'!$Q266/'NGER results'!$N266)*BF267)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q266/'NGER results'!$N266)*BG267),0,('NGER results'!$Q266/'NGER results'!$N266)*BG267)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q266/'NGER results'!$N266)*BH267),0,('NGER results'!$Q266/'NGER results'!$N266)*BH267)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q266/'NGER results'!$N266)*BI267),0,('NGER results'!$Q266/'NGER results'!$N266)*BI267)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q266/'NGER results'!$N266)*BJ267),0,('NGER results'!$Q266/'NGER results'!$N266)*BJ267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A267>=2016,(BA267+M267)*'NGER input 2'!$GS265*1.336*25,(BA267+M267)*'NGER input 2'!$GS265*1.336*25)","v":0},{"$f":"IF($A267>=2016,(BB267+N267)*'NGER input 2'!$GS265*1.336*25,(BB267+N267)*'NGER input 2'!$GS265*1.336*25)","v":0},{"$f":"IF($A267>=2016,(BC267+O267)*'NGER input 2'!$GS265*1.336*25,(BC267+O267)*'NGER input 2'!$GS265*1.336*25)","v":0},{"$f":"IF($A267>=2016,(BD267+P267)*'NGER input 2'!$GS265*1.336*25,(BD267+P267)*'NGER input 2'!$GS265*1.336*25)","v":0},{"$f":"IF($A267>=2016,(BE267+Q267)*'NGER input 2'!$GS265*1.336*25,(BE267+Q267)*'NGER input 2'!$GS265*1.336*25)","v":0},{"$f":"IF($A267>=2016,(BF267+R267)*'NGER input 2'!$GS265*1.336*25,(BF267+R267)*'NGER input 2'!$GS265*1.336*25)","v":0},{"$f":"IF($A267>=2016,(BG267+S267)*'NGER input 2'!$GS265*1.336*25,(BG267+S267)*'NGER input 2'!$GS265*1.336*25)","v":0},{"$f":"IF($A267>=2016,(BH267+T267)*'NGER input 2'!$GS265*1.336*25,(BH267+T267)*'NGER input 2'!$GS265*1.336*25)","v":0},{"$f":"IF($A267>=2016,(BI267+U267)*'NGER input 2'!$GS265*1.336*25,(BI267+U267)*'NGER input 2'!$GS265*1.336*25)","v":0},{"$f":"IF($A267>=2016,(BJ267+V267)*'NGER input 2'!$GS265*1.336*25,(BJ267+V267)*'NGER input 2'!$GS265*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A266","v":262},null,{"$f":"IF(OR('NGER input 2'!$A266=2013,'NGER input 2'!$A266=2014),'NGER input 2'!ES266*'NGER input 2'!FC266*'NGER input 2'!FM266*'NGER input 2'!$GQ266,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A266=2013,'NGER input 2'!$A266=2014),'NGER input 2'!ET266*'NGER input 2'!FD266*'NGER input 2'!FN266*'NGER input 2'!$GQ266,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A266=2013,'NGER input 2'!$A266=2014),'NGER input 2'!EU266*'NGER input 2'!FE266*'NGER input 2'!FO266*'NGER input 2'!$GQ266,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A266=2013,'NGER input 2'!$A266=2014),'NGER input 2'!EV266*'NGER input 2'!FF266*'NGER input 2'!FP266*'NGER input 2'!$GQ266,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A266=2013,'NGER input 2'!$A266=2014),'NGER input 2'!EW266*'NGER input 2'!FG266*'NGER input 2'!FQ266*'NGER input 2'!$GQ266,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A266=2013,'NGER input 2'!$A266=2014),'NGER input 2'!EX266*'NGER input 2'!FH266*'NGER input 2'!FR266*'NGER input 2'!$GQ266,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A266=2013,'NGER input 2'!$A266=2014),'NGER input 2'!EY266*'NGER input 2'!FI266*'NGER input 2'!FS266*'NGER input 2'!$GQ266,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A266=2013,'NGER input 2'!$A266=2014),'NGER input 2'!EZ266*'NGER input 2'!FJ266*'NGER input 2'!FT266*'NGER input 2'!$GQ266,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A266=2013,'NGER input 2'!$A266=2014),'NGER input 2'!FA266*'NGER input 2'!FK266*'NGER input 2'!FU266*'NGER input 2'!$GQ266,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A266=2013,'NGER input 2'!$A266=2014),'NGER input 2'!FB266*'NGER input 2'!FL266*'NGER input 2'!FV266*'NGER input 2'!$GQ266,0)","v":0},{"$f":"C268*(1-EXP(-'NGER input 2'!FW266*(13-'NGER input 2'!$GR266-7)/12))","v":0},{"$f":"D268*(1-EXP(-'NGER input 2'!FX266*(13-'NGER input 2'!$GR266-7)/12))","v":0},{"$f":"E268*(1-EXP(-'NGER input 2'!FY266*(13-'NGER input 2'!$GR266-7)/12))","v":0},{"$f":"F268*(1-EXP(-'NGER input 2'!FZ266*(13-'NGER input 2'!$GR266-7)/12))","v":0},{"$f":"G268*(1-EXP(-'NGER input 2'!GA266*(13-'NGER input 2'!$GR266-7)/12))","v":0},{"$f":"H268*(1-EXP(-'NGER input 2'!GB266*(13-'NGER input 2'!$GR266-7)/12))","v":0},{"$f":"I268*(1-EXP(-'NGER input 2'!GC266*(13-'NGER input 2'!$GR266-7)/12))","v":0},{"$f":"J268*(1-EXP(-'NGER input 2'!GD266*(13-'NGER input 2'!$GR266-7)/12))","v":0},{"$f":"K268*(1-EXP(-'NGER input 2'!GE266*(13-'NGER input 2'!$GR266-7)/12))","v":0},{"$f":"L268*(1-EXP(-'NGER input 2'!GF266*(13-'NGER input 2'!$GR266-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q267/'NGER results'!$N267)*M268),0,('NGER results'!$Q267/'NGER results'!$N267)*M268)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q267/'NGER results'!$N267)*N268),0,('NGER results'!$Q267/'NGER results'!$N267)*N268)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q267/'NGER results'!$N267)*O268),0,('NGER results'!$Q267/'NGER results'!$N267)*O268)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q267/'NGER results'!$N267)*P268),0,('NGER results'!$Q267/'NGER results'!$N267)*P268)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q267/'NGER results'!$N267)*Q268),0,('NGER results'!$Q267/'NGER results'!$N267)*Q268)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q267/'NGER results'!$N267)*R268),0,('NGER results'!$Q267/'NGER results'!$N267)*R268)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q267/'NGER results'!$N267)*S268),0,('NGER results'!$Q267/'NGER results'!$N267)*S268)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q267/'NGER results'!$N267)*T268),0,('NGER results'!$Q267/'NGER results'!$N267)*T268)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q267/'NGER results'!$N267)*U268),0,('NGER results'!$Q267/'NGER results'!$N267)*U268)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q267/'NGER results'!$N267)*V268),0,('NGER results'!$Q267/'NGER results'!$N267)*V268)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ268*(1-EXP(-'NGER input 2'!FW266))","v":0},{"$f":"AR268*(1-EXP(-'NGER input 2'!FX266))","v":0},{"$f":"AS268*(1-EXP(-'NGER input 2'!FY266))","v":0},{"$f":"AT268*(1-EXP(-'NGER input 2'!FZ266))","v":0},{"$f":"AU268*(1-EXP(-'NGER input 2'!GA266))","v":0},{"$f":"AV268*(1-EXP(-'NGER input 2'!GB266))","v":0},{"$f":"AW268*(1-EXP(-'NGER input 2'!GC266))","v":0},{"$f":"AX268*(1-EXP(-'NGER input 2'!GD266))","v":0},{"$f":"AY268*(1-EXP(-'NGER input 2'!GE266))","v":0},{"$f":"AZ268*(1-EXP(-'NGER input 2'!GF266))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q267/'NGER results'!$N267)*BA268),0,('NGER results'!$Q267/'NGER results'!$N267)*BA268)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q267/'NGER results'!$N267)*BB268),0,('NGER results'!$Q267/'NGER results'!$N267)*BB268)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q267/'NGER results'!$N267)*BC268),0,('NGER results'!$Q267/'NGER results'!$N267)*BC268)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q267/'NGER results'!$N267)*BD268),0,('NGER results'!$Q267/'NGER results'!$N267)*BD268)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q267/'NGER results'!$N267)*BE268),0,('NGER results'!$Q267/'NGER results'!$N267)*BE268)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q267/'NGER results'!$N267)*BF268),0,('NGER results'!$Q267/'NGER results'!$N267)*BF268)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q267/'NGER results'!$N267)*BG268),0,('NGER results'!$Q267/'NGER results'!$N267)*BG268)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q267/'NGER results'!$N267)*BH268),0,('NGER results'!$Q267/'NGER results'!$N267)*BH268)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q267/'NGER results'!$N267)*BI268),0,('NGER results'!$Q267/'NGER results'!$N267)*BI268)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q267/'NGER results'!$N267)*BJ268),0,('NGER results'!$Q267/'NGER results'!$N267)*BJ268)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A268>=2016,(BA268+M268)*'NGER input 2'!$GS266*1.336*25,(BA268+M268)*'NGER input 2'!$GS266*1.336*25)","v":0},{"$f":"IF($A268>=2016,(BB268+N268)*'NGER input 2'!$GS266*1.336*25,(BB268+N268)*'NGER input 2'!$GS266*1.336*25)","v":0},{"$f":"IF($A268>=2016,(BC268+O268)*'NGER input 2'!$GS266*1.336*25,(BC268+O268)*'NGER input 2'!$GS266*1.336*25)","v":0},{"$f":"IF($A268>=2016,(BD268+P268)*'NGER input 2'!$GS266*1.336*25,(BD268+P268)*'NGER input 2'!$GS266*1.336*25)","v":0},{"$f":"IF($A268>=2016,(BE268+Q268)*'NGER input 2'!$GS266*1.336*25,(BE268+Q268)*'NGER input 2'!$GS266*1.336*25)","v":0},{"$f":"IF($A268>=2016,(BF268+R268)*'NGER input 2'!$GS266*1.336*25,(BF268+R268)*'NGER input 2'!$GS266*1.336*25)","v":0},{"$f":"IF($A268>=2016,(BG268+S268)*'NGER input 2'!$GS266*1.336*25,(BG268+S268)*'NGER input 2'!$GS266*1.336*25)","v":0},{"$f":"IF($A268>=2016,(BH268+T268)*'NGER input 2'!$GS266*1.336*25,(BH268+T268)*'NGER input 2'!$GS266*1.336*25)","v":0},{"$f":"IF($A268>=2016,(BI268+U268)*'NGER input 2'!$GS266*1.336*25,(BI268+U268)*'NGER input 2'!$GS266*1.336*25)","v":0},{"$f":"IF($A268>=2016,(BJ268+V268)*'NGER input 2'!$GS266*1.336*25,(BJ268+V268)*'NGER input 2'!$GS266*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A267","v":263},null,{"$f":"IF(OR('NGER input 2'!$A267=2013,'NGER input 2'!$A267=2014),'NGER input 2'!ES267*'NGER input 2'!FC267*'NGER input 2'!FM267*'NGER input 2'!$GQ267,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A267=2013,'NGER input 2'!$A267=2014),'NGER input 2'!ET267*'NGER input 2'!FD267*'NGER input 2'!FN267*'NGER input 2'!$GQ267,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A267=2013,'NGER input 2'!$A267=2014),'NGER input 2'!EU267*'NGER input 2'!FE267*'NGER input 2'!FO267*'NGER input 2'!$GQ267,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A267=2013,'NGER input 2'!$A267=2014),'NGER input 2'!EV267*'NGER input 2'!FF267*'NGER input 2'!FP267*'NGER input 2'!$GQ267,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A267=2013,'NGER input 2'!$A267=2014),'NGER input 2'!EW267*'NGER input 2'!FG267*'NGER input 2'!FQ267*'NGER input 2'!$GQ267,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A267=2013,'NGER input 2'!$A267=2014),'NGER input 2'!EX267*'NGER input 2'!FH267*'NGER input 2'!FR267*'NGER input 2'!$GQ267,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A267=2013,'NGER input 2'!$A267=2014),'NGER input 2'!EY267*'NGER input 2'!FI267*'NGER input 2'!FS267*'NGER input 2'!$GQ267,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A267=2013,'NGER input 2'!$A267=2014),'NGER input 2'!EZ267*'NGER input 2'!FJ267*'NGER input 2'!FT267*'NGER input 2'!$GQ267,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A267=2013,'NGER input 2'!$A267=2014),'NGER input 2'!FA267*'NGER input 2'!FK267*'NGER input 2'!FU267*'NGER input 2'!$GQ267,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A267=2013,'NGER input 2'!$A267=2014),'NGER input 2'!FB267*'NGER input 2'!FL267*'NGER input 2'!FV267*'NGER input 2'!$GQ267,0)","v":0},{"$f":"C269*(1-EXP(-'NGER input 2'!FW267*(13-'NGER input 2'!$GR267-7)/12))","v":0},{"$f":"D269*(1-EXP(-'NGER input 2'!FX267*(13-'NGER input 2'!$GR267-7)/12))","v":0},{"$f":"E269*(1-EXP(-'NGER input 2'!FY267*(13-'NGER input 2'!$GR267-7)/12))","v":0},{"$f":"F269*(1-EXP(-'NGER input 2'!FZ267*(13-'NGER input 2'!$GR267-7)/12))","v":0},{"$f":"G269*(1-EXP(-'NGER input 2'!GA267*(13-'NGER input 2'!$GR267-7)/12))","v":0},{"$f":"H269*(1-EXP(-'NGER input 2'!GB267*(13-'NGER input 2'!$GR267-7)/12))","v":0},{"$f":"I269*(1-EXP(-'NGER input 2'!GC267*(13-'NGER input 2'!$GR267-7)/12))","v":0},{"$f":"J269*(1-EXP(-'NGER input 2'!GD267*(13-'NGER input 2'!$GR267-7)/12))","v":0},{"$f":"K269*(1-EXP(-'NGER input 2'!GE267*(13-'NGER input 2'!$GR267-7)/12))","v":0},{"$f":"L269*(1-EXP(-'NGER input 2'!GF267*(13-'NGER input 2'!$GR267-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q268/'NGER results'!$N268)*M269),0,('NGER results'!$Q268/'NGER results'!$N268)*M269)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q268/'NGER results'!$N268)*N269),0,('NGER results'!$Q268/'NGER results'!$N268)*N269)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q268/'NGER results'!$N268)*O269),0,('NGER results'!$Q268/'NGER results'!$N268)*O269)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q268/'NGER results'!$N268)*P269),0,('NGER results'!$Q268/'NGER results'!$N268)*P269)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q268/'NGER results'!$N268)*Q269),0,('NGER results'!$Q268/'NGER results'!$N268)*Q269)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q268/'NGER results'!$N268)*R269),0,('NGER results'!$Q268/'NGER results'!$N268)*R269)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q268/'NGER results'!$N268)*S269),0,('NGER results'!$Q268/'NGER results'!$N268)*S269)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q268/'NGER results'!$N268)*T269),0,('NGER results'!$Q268/'NGER results'!$N268)*T269)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q268/'NGER results'!$N268)*U269),0,('NGER results'!$Q268/'NGER results'!$N268)*U269)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q268/'NGER results'!$N268)*V269),0,('NGER results'!$Q268/'NGER results'!$N268)*V269)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ269*(1-EXP(-'NGER input 2'!FW267))","v":0},{"$f":"AR269*(1-EXP(-'NGER input 2'!FX267))","v":0},{"$f":"AS269*(1-EXP(-'NGER input 2'!FY267))","v":0},{"$f":"AT269*(1-EXP(-'NGER input 2'!FZ267))","v":0},{"$f":"AU269*(1-EXP(-'NGER input 2'!GA267))","v":0},{"$f":"AV269*(1-EXP(-'NGER input 2'!GB267))","v":0},{"$f":"AW269*(1-EXP(-'NGER input 2'!GC267))","v":0},{"$f":"AX269*(1-EXP(-'NGER input 2'!GD267))","v":0},{"$f":"AY269*(1-EXP(-'NGER input 2'!GE267))","v":0},{"$f":"AZ269*(1-EXP(-'NGER input 2'!GF267))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q268/'NGER results'!$N268)*BA269),0,('NGER results'!$Q268/'NGER results'!$N268)*BA269)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q268/'NGER results'!$N268)*BB269),0,('NGER results'!$Q268/'NGER results'!$N268)*BB269)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q268/'NGER results'!$N268)*BC269),0,('NGER results'!$Q268/'NGER results'!$N268)*BC269)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q268/'NGER results'!$N268)*BD269),0,('NGER results'!$Q268/'NGER results'!$N268)*BD269)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q268/'NGER results'!$N268)*BE269),0,('NGER results'!$Q268/'NGER results'!$N268)*BE269)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q268/'NGER results'!$N268)*BF269),0,('NGER results'!$Q268/'NGER results'!$N268)*BF269)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q268/'NGER results'!$N268)*BG269),0,('NGER results'!$Q268/'NGER results'!$N268)*BG269)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q268/'NGER results'!$N268)*BH269),0,('NGER results'!$Q268/'NGER results'!$N268)*BH269)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q268/'NGER results'!$N268)*BI269),0,('NGER results'!$Q268/'NGER results'!$N268)*BI269)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q268/'NGER results'!$N268)*BJ269),0,('NGER results'!$Q268/'NGER results'!$N268)*BJ269)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A269>=2016,(BA269+M269)*'NGER input 2'!$GS267*1.336*25,(BA269+M269)*'NGER input 2'!$GS267*1.336*25)","v":0},{"$f":"IF($A269>=2016,(BB269+N269)*'NGER input 2'!$GS267*1.336*25,(BB269+N269)*'NGER input 2'!$GS267*1.336*25)","v":0},{"$f":"IF($A269>=2016,(BC269+O269)*'NGER input 2'!$GS267*1.336*25,(BC269+O269)*'NGER input 2'!$GS267*1.336*25)","v":0},{"$f":"IF($A269>=2016,(BD269+P269)*'NGER input 2'!$GS267*1.336*25,(BD269+P269)*'NGER input 2'!$GS267*1.336*25)","v":0},{"$f":"IF($A269>=2016,(BE269+Q269)*'NGER input 2'!$GS267*1.336*25,(BE269+Q269)*'NGER input 2'!$GS267*1.336*25)","v":0},{"$f":"IF($A269>=2016,(BF269+R269)*'NGER input 2'!$GS267*1.336*25,(BF269+R269)*'NGER input 2'!$GS267*1.336*25)","v":0},{"$f":"IF($A269>=2016,(BG269+S269)*'NGER input 2'!$GS267*1.336*25,(BG269+S269)*'NGER input 2'!$GS267*1.336*25)","v":0},{"$f":"IF($A269>=2016,(BH269+T269)*'NGER input 2'!$GS267*1.336*25,(BH269+T269)*'NGER input 2'!$GS267*1.336*25)","v":0},{"$f":"IF($A269>=2016,(BI269+U269)*'NGER input 2'!$GS267*1.336*25,(BI269+U269)*'NGER input 2'!$GS267*1.336*25)","v":0},{"$f":"IF($A269>=2016,(BJ269+V269)*'NGER input 2'!$GS267*1.336*25,(BJ269+V269)*'NGER input 2'!$GS267*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A268","v":264},null,{"$f":"IF(OR('NGER input 2'!$A268=2013,'NGER input 2'!$A268=2014),'NGER input 2'!ES268*'NGER input 2'!FC268*'NGER input 2'!FM268*'NGER input 2'!$GQ268,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A268=2013,'NGER input 2'!$A268=2014),'NGER input 2'!ET268*'NGER input 2'!FD268*'NGER input 2'!FN268*'NGER input 2'!$GQ268,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A268=2013,'NGER input 2'!$A268=2014),'NGER input 2'!EU268*'NGER input 2'!FE268*'NGER input 2'!FO268*'NGER input 2'!$GQ268,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A268=2013,'NGER input 2'!$A268=2014),'NGER input 2'!EV268*'NGER input 2'!FF268*'NGER input 2'!FP268*'NGER input 2'!$GQ268,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A268=2013,'NGER input 2'!$A268=2014),'NGER input 2'!EW268*'NGER input 2'!FG268*'NGER input 2'!FQ268*'NGER input 2'!$GQ268,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A268=2013,'NGER input 2'!$A268=2014),'NGER input 2'!EX268*'NGER input 2'!FH268*'NGER input 2'!FR268*'NGER input 2'!$GQ268,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A268=2013,'NGER input 2'!$A268=2014),'NGER input 2'!EY268*'NGER input 2'!FI268*'NGER input 2'!FS268*'NGER input 2'!$GQ268,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A268=2013,'NGER input 2'!$A268=2014),'NGER input 2'!EZ268*'NGER input 2'!FJ268*'NGER input 2'!FT268*'NGER input 2'!$GQ268,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A268=2013,'NGER input 2'!$A268=2014),'NGER input 2'!FA268*'NGER input 2'!FK268*'NGER input 2'!FU268*'NGER input 2'!$GQ268,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A268=2013,'NGER input 2'!$A268=2014),'NGER input 2'!FB268*'NGER input 2'!FL268*'NGER input 2'!FV268*'NGER input 2'!$GQ268,0)","v":0},{"$f":"C270*(1-EXP(-'NGER input 2'!FW268*(13-'NGER input 2'!$GR268-7)/12))","v":0},{"$f":"D270*(1-EXP(-'NGER input 2'!FX268*(13-'NGER input 2'!$GR268-7)/12))","v":0},{"$f":"E270*(1-EXP(-'NGER input 2'!FY268*(13-'NGER input 2'!$GR268-7)/12))","v":0},{"$f":"F270*(1-EXP(-'NGER input 2'!FZ268*(13-'NGER input 2'!$GR268-7)/12))","v":0},{"$f":"G270*(1-EXP(-'NGER input 2'!GA268*(13-'NGER input 2'!$GR268-7)/12))","v":0},{"$f":"H270*(1-EXP(-'NGER input 2'!GB268*(13-'NGER input 2'!$GR268-7)/12))","v":0},{"$f":"I270*(1-EXP(-'NGER input 2'!GC268*(13-'NGER input 2'!$GR268-7)/12))","v":0},{"$f":"J270*(1-EXP(-'NGER input 2'!GD268*(13-'NGER input 2'!$GR268-7)/12))","v":0},{"$f":"K270*(1-EXP(-'NGER input 2'!GE268*(13-'NGER input 2'!$GR268-7)/12))","v":0},{"$f":"L270*(1-EXP(-'NGER input 2'!GF268*(13-'NGER input 2'!$GR268-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q269/'NGER results'!$N269)*M270),0,('NGER results'!$Q269/'NGER results'!$N269)*M270)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q269/'NGER results'!$N269)*N270),0,('NGER results'!$Q269/'NGER results'!$N269)*N270)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q269/'NGER results'!$N269)*O270),0,('NGER results'!$Q269/'NGER results'!$N269)*O270)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q269/'NGER results'!$N269)*P270),0,('NGER results'!$Q269/'NGER results'!$N269)*P270)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q269/'NGER results'!$N269)*Q270),0,('NGER results'!$Q269/'NGER results'!$N269)*Q270)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q269/'NGER results'!$N269)*R270),0,('NGER results'!$Q269/'NGER results'!$N269)*R270)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q269/'NGER results'!$N269)*S270),0,('NGER results'!$Q269/'NGER results'!$N269)*S270)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q269/'NGER results'!$N269)*T270),0,('NGER results'!$Q269/'NGER results'!$N269)*T270)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q269/'NGER results'!$N269)*U270),0,('NGER results'!$Q269/'NGER results'!$N269)*U270)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q269/'NGER results'!$N269)*V270),0,('NGER results'!$Q269/'NGER results'!$N269)*V270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ270*(1-EXP(-'NGER input 2'!FW268))","v":0},{"$f":"AR270*(1-EXP(-'NGER input 2'!FX268))","v":0},{"$f":"AS270*(1-EXP(-'NGER input 2'!FY268))","v":0},{"$f":"AT270*(1-EXP(-'NGER input 2'!FZ268))","v":0},{"$f":"AU270*(1-EXP(-'NGER input 2'!GA268))","v":0},{"$f":"AV270*(1-EXP(-'NGER input 2'!GB268))","v":0},{"$f":"AW270*(1-EXP(-'NGER input 2'!GC268))","v":0},{"$f":"AX270*(1-EXP(-'NGER input 2'!GD268))","v":0},{"$f":"AY270*(1-EXP(-'NGER input 2'!GE268))","v":0},{"$f":"AZ270*(1-EXP(-'NGER input 2'!GF268))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q269/'NGER results'!$N269)*BA270),0,('NGER results'!$Q269/'NGER results'!$N269)*BA270)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q269/'NGER results'!$N269)*BB270),0,('NGER results'!$Q269/'NGER results'!$N269)*BB270)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q269/'NGER results'!$N269)*BC270),0,('NGER results'!$Q269/'NGER results'!$N269)*BC270)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q269/'NGER results'!$N269)*BD270),0,('NGER results'!$Q269/'NGER results'!$N269)*BD270)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q269/'NGER results'!$N269)*BE270),0,('NGER results'!$Q269/'NGER results'!$N269)*BE270)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q269/'NGER results'!$N269)*BF270),0,('NGER results'!$Q269/'NGER results'!$N269)*BF270)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q269/'NGER results'!$N269)*BG270),0,('NGER results'!$Q269/'NGER results'!$N269)*BG270)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q269/'NGER results'!$N269)*BH270),0,('NGER results'!$Q269/'NGER results'!$N269)*BH270)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q269/'NGER results'!$N269)*BI270),0,('NGER results'!$Q269/'NGER results'!$N269)*BI270)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q269/'NGER results'!$N269)*BJ270),0,('NGER results'!$Q269/'NGER results'!$N269)*BJ270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A270>=2016,(BA270+M270)*'NGER input 2'!$GS268*1.336*25,(BA270+M270)*'NGER input 2'!$GS268*1.336*25)","v":0},{"$f":"IF($A270>=2016,(BB270+N270)*'NGER input 2'!$GS268*1.336*25,(BB270+N270)*'NGER input 2'!$GS268*1.336*25)","v":0},{"$f":"IF($A270>=2016,(BC270+O270)*'NGER input 2'!$GS268*1.336*25,(BC270+O270)*'NGER input 2'!$GS268*1.336*25)","v":0},{"$f":"IF($A270>=2016,(BD270+P270)*'NGER input 2'!$GS268*1.336*25,(BD270+P270)*'NGER input 2'!$GS268*1.336*25)","v":0},{"$f":"IF($A270>=2016,(BE270+Q270)*'NGER input 2'!$GS268*1.336*25,(BE270+Q270)*'NGER input 2'!$GS268*1.336*25)","v":0},{"$f":"IF($A270>=2016,(BF270+R270)*'NGER input 2'!$GS268*1.336*25,(BF270+R270)*'NGER input 2'!$GS268*1.336*25)","v":0},{"$f":"IF($A270>=2016,(BG270+S270)*'NGER input 2'!$GS268*1.336*25,(BG270+S270)*'NGER input 2'!$GS268*1.336*25)","v":0},{"$f":"IF($A270>=2016,(BH270+T270)*'NGER input 2'!$GS268*1.336*25,(BH270+T270)*'NGER input 2'!$GS268*1.336*25)","v":0},{"$f":"IF($A270>=2016,(BI270+U270)*'NGER input 2'!$GS268*1.336*25,(BI270+U270)*'NGER input 2'!$GS268*1.336*25)","v":0},{"$f":"IF($A270>=2016,(BJ270+V270)*'NGER input 2'!$GS268*1.336*25,(BJ270+V270)*'NGER input 2'!$GS268*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A269","v":265},null,{"$f":"IF(OR('NGER input 2'!$A269=2013,'NGER input 2'!$A269=2014),'NGER input 2'!ES269*'NGER input 2'!FC269*'NGER input 2'!FM269*'NGER input 2'!$GQ269,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A269=2013,'NGER input 2'!$A269=2014),'NGER input 2'!ET269*'NGER input 2'!FD269*'NGER input 2'!FN269*'NGER input 2'!$GQ269,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A269=2013,'NGER input 2'!$A269=2014),'NGER input 2'!EU269*'NGER input 2'!FE269*'NGER input 2'!FO269*'NGER input 2'!$GQ269,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A269=2013,'NGER input 2'!$A269=2014),'NGER input 2'!EV269*'NGER input 2'!FF269*'NGER input 2'!FP269*'NGER input 2'!$GQ269,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A269=2013,'NGER input 2'!$A269=2014),'NGER input 2'!EW269*'NGER input 2'!FG269*'NGER input 2'!FQ269*'NGER input 2'!$GQ269,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A269=2013,'NGER input 2'!$A269=2014),'NGER input 2'!EX269*'NGER input 2'!FH269*'NGER input 2'!FR269*'NGER input 2'!$GQ269,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A269=2013,'NGER input 2'!$A269=2014),'NGER input 2'!EY269*'NGER input 2'!FI269*'NGER input 2'!FS269*'NGER input 2'!$GQ269,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A269=2013,'NGER input 2'!$A269=2014),'NGER input 2'!EZ269*'NGER input 2'!FJ269*'NGER input 2'!FT269*'NGER input 2'!$GQ269,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A269=2013,'NGER input 2'!$A269=2014),'NGER input 2'!FA269*'NGER input 2'!FK269*'NGER input 2'!FU269*'NGER input 2'!$GQ269,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A269=2013,'NGER input 2'!$A269=2014),'NGER input 2'!FB269*'NGER input 2'!FL269*'NGER input 2'!FV269*'NGER input 2'!$GQ269,0)","v":0},{"$f":"C271*(1-EXP(-'NGER input 2'!FW269*(13-'NGER input 2'!$GR269-7)/12))","v":0},{"$f":"D271*(1-EXP(-'NGER input 2'!FX269*(13-'NGER input 2'!$GR269-7)/12))","v":0},{"$f":"E271*(1-EXP(-'NGER input 2'!FY269*(13-'NGER input 2'!$GR269-7)/12))","v":0},{"$f":"F271*(1-EXP(-'NGER input 2'!FZ269*(13-'NGER input 2'!$GR269-7)/12))","v":0},{"$f":"G271*(1-EXP(-'NGER input 2'!GA269*(13-'NGER input 2'!$GR269-7)/12))","v":0},{"$f":"H271*(1-EXP(-'NGER input 2'!GB269*(13-'NGER input 2'!$GR269-7)/12))","v":0},{"$f":"I271*(1-EXP(-'NGER input 2'!GC269*(13-'NGER input 2'!$GR269-7)/12))","v":0},{"$f":"J271*(1-EXP(-'NGER input 2'!GD269*(13-'NGER input 2'!$GR269-7)/12))","v":0},{"$f":"K271*(1-EXP(-'NGER input 2'!GE269*(13-'NGER input 2'!$GR269-7)/12))","v":0},{"$f":"L271*(1-EXP(-'NGER input 2'!GF269*(13-'NGER input 2'!$GR269-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q270/'NGER results'!$N270)*M271),0,('NGER results'!$Q270/'NGER results'!$N270)*M271)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q270/'NGER results'!$N270)*N271),0,('NGER results'!$Q270/'NGER results'!$N270)*N271)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q270/'NGER results'!$N270)*O271),0,('NGER results'!$Q270/'NGER results'!$N270)*O271)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q270/'NGER results'!$N270)*P271),0,('NGER results'!$Q270/'NGER results'!$N270)*P271)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q270/'NGER results'!$N270)*Q271),0,('NGER results'!$Q270/'NGER results'!$N270)*Q271)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q270/'NGER results'!$N270)*R271),0,('NGER results'!$Q270/'NGER results'!$N270)*R271)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q270/'NGER results'!$N270)*S271),0,('NGER results'!$Q270/'NGER results'!$N270)*S271)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q270/'NGER results'!$N270)*T271),0,('NGER results'!$Q270/'NGER results'!$N270)*T271)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q270/'NGER results'!$N270)*U271),0,('NGER results'!$Q270/'NGER results'!$N270)*U271)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q270/'NGER results'!$N270)*V271),0,('NGER results'!$Q270/'NGER results'!$N270)*V271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ271*(1-EXP(-'NGER input 2'!FW269))","v":0},{"$f":"AR271*(1-EXP(-'NGER input 2'!FX269))","v":0},{"$f":"AS271*(1-EXP(-'NGER input 2'!FY269))","v":0},{"$f":"AT271*(1-EXP(-'NGER input 2'!FZ269))","v":0},{"$f":"AU271*(1-EXP(-'NGER input 2'!GA269))","v":0},{"$f":"AV271*(1-EXP(-'NGER input 2'!GB269))","v":0},{"$f":"AW271*(1-EXP(-'NGER input 2'!GC269))","v":0},{"$f":"AX271*(1-EXP(-'NGER input 2'!GD269))","v":0},{"$f":"AY271*(1-EXP(-'NGER input 2'!GE269))","v":0},{"$f":"AZ271*(1-EXP(-'NGER input 2'!GF269))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q270/'NGER results'!$N270)*BA271),0,('NGER results'!$Q270/'NGER results'!$N270)*BA271)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q270/'NGER results'!$N270)*BB271),0,('NGER results'!$Q270/'NGER results'!$N270)*BB271)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q270/'NGER results'!$N270)*BC271),0,('NGER results'!$Q270/'NGER results'!$N270)*BC271)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q270/'NGER results'!$N270)*BD271),0,('NGER results'!$Q270/'NGER results'!$N270)*BD271)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q270/'NGER results'!$N270)*BE271),0,('NGER results'!$Q270/'NGER results'!$N270)*BE271)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q270/'NGER results'!$N270)*BF271),0,('NGER results'!$Q270/'NGER results'!$N270)*BF271)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q270/'NGER results'!$N270)*BG271),0,('NGER results'!$Q270/'NGER results'!$N270)*BG271)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q270/'NGER results'!$N270)*BH271),0,('NGER results'!$Q270/'NGER results'!$N270)*BH271)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q270/'NGER results'!$N270)*BI271),0,('NGER results'!$Q270/'NGER results'!$N270)*BI271)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q270/'NGER results'!$N270)*BJ271),0,('NGER results'!$Q270/'NGER results'!$N270)*BJ271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A271>=2016,(BA271+M271)*'NGER input 2'!$GS269*1.336*25,(BA271+M271)*'NGER input 2'!$GS269*1.336*25)","v":0},{"$f":"IF($A271>=2016,(BB271+N271)*'NGER input 2'!$GS269*1.336*25,(BB271+N271)*'NGER input 2'!$GS269*1.336*25)","v":0},{"$f":"IF($A271>=2016,(BC271+O271)*'NGER input 2'!$GS269*1.336*25,(BC271+O271)*'NGER input 2'!$GS269*1.336*25)","v":0},{"$f":"IF($A271>=2016,(BD271+P271)*'NGER input 2'!$GS269*1.336*25,(BD271+P271)*'NGER input 2'!$GS269*1.336*25)","v":0},{"$f":"IF($A271>=2016,(BE271+Q271)*'NGER input 2'!$GS269*1.336*25,(BE271+Q271)*'NGER input 2'!$GS269*1.336*25)","v":0},{"$f":"IF($A271>=2016,(BF271+R271)*'NGER input 2'!$GS269*1.336*25,(BF271+R271)*'NGER input 2'!$GS269*1.336*25)","v":0},{"$f":"IF($A271>=2016,(BG271+S271)*'NGER input 2'!$GS269*1.336*25,(BG271+S271)*'NGER input 2'!$GS269*1.336*25)","v":0},{"$f":"IF($A271>=2016,(BH271+T271)*'NGER input 2'!$GS269*1.336*25,(BH271+T271)*'NGER input 2'!$GS269*1.336*25)","v":0},{"$f":"IF($A271>=2016,(BI271+U271)*'NGER input 2'!$GS269*1.336*25,(BI271+U271)*'NGER input 2'!$GS269*1.336*25)","v":0},{"$f":"IF($A271>=2016,(BJ271+V271)*'NGER input 2'!$GS269*1.336*25,(BJ271+V271)*'NGER input 2'!$GS269*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A270","v":266},null,{"$f":"IF(OR('NGER input 2'!$A270=2013,'NGER input 2'!$A270=2014),'NGER input 2'!ES270*'NGER input 2'!FC270*'NGER input 2'!FM270*'NGER input 2'!$GQ270,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A270=2013,'NGER input 2'!$A270=2014),'NGER input 2'!ET270*'NGER input 2'!FD270*'NGER input 2'!FN270*'NGER input 2'!$GQ270,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A270=2013,'NGER input 2'!$A270=2014),'NGER input 2'!EU270*'NGER input 2'!FE270*'NGER input 2'!FO270*'NGER input 2'!$GQ270,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A270=2013,'NGER input 2'!$A270=2014),'NGER input 2'!EV270*'NGER input 2'!FF270*'NGER input 2'!FP270*'NGER input 2'!$GQ270,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A270=2013,'NGER input 2'!$A270=2014),'NGER input 2'!EW270*'NGER input 2'!FG270*'NGER input 2'!FQ270*'NGER input 2'!$GQ270,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A270=2013,'NGER input 2'!$A270=2014),'NGER input 2'!EX270*'NGER input 2'!FH270*'NGER input 2'!FR270*'NGER input 2'!$GQ270,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A270=2013,'NGER input 2'!$A270=2014),'NGER input 2'!EY270*'NGER input 2'!FI270*'NGER input 2'!FS270*'NGER input 2'!$GQ270,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A270=2013,'NGER input 2'!$A270=2014),'NGER input 2'!EZ270*'NGER input 2'!FJ270*'NGER input 2'!FT270*'NGER input 2'!$GQ270,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A270=2013,'NGER input 2'!$A270=2014),'NGER input 2'!FA270*'NGER input 2'!FK270*'NGER input 2'!FU270*'NGER input 2'!$GQ270,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A270=2013,'NGER input 2'!$A270=2014),'NGER input 2'!FB270*'NGER input 2'!FL270*'NGER input 2'!FV270*'NGER input 2'!$GQ270,0)","v":0},{"$f":"C272*(1-EXP(-'NGER input 2'!FW270*(13-'NGER input 2'!$GR270-7)/12))","v":0},{"$f":"D272*(1-EXP(-'NGER input 2'!FX270*(13-'NGER input 2'!$GR270-7)/12))","v":0},{"$f":"E272*(1-EXP(-'NGER input 2'!FY270*(13-'NGER input 2'!$GR270-7)/12))","v":0},{"$f":"F272*(1-EXP(-'NGER input 2'!FZ270*(13-'NGER input 2'!$GR270-7)/12))","v":0},{"$f":"G272*(1-EXP(-'NGER input 2'!GA270*(13-'NGER input 2'!$GR270-7)/12))","v":0},{"$f":"H272*(1-EXP(-'NGER input 2'!GB270*(13-'NGER input 2'!$GR270-7)/12))","v":0},{"$f":"I272*(1-EXP(-'NGER input 2'!GC270*(13-'NGER input 2'!$GR270-7)/12))","v":0},{"$f":"J272*(1-EXP(-'NGER input 2'!GD270*(13-'NGER input 2'!$GR270-7)/12))","v":0},{"$f":"K272*(1-EXP(-'NGER input 2'!GE270*(13-'NGER input 2'!$GR270-7)/12))","v":0},{"$f":"L272*(1-EXP(-'NGER input 2'!GF270*(13-'NGER input 2'!$GR270-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q271/'NGER results'!$N271)*M272),0,('NGER results'!$Q271/'NGER results'!$N271)*M272)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q271/'NGER results'!$N271)*N272),0,('NGER results'!$Q271/'NGER results'!$N271)*N272)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q271/'NGER results'!$N271)*O272),0,('NGER results'!$Q271/'NGER results'!$N271)*O272)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q271/'NGER results'!$N271)*P272),0,('NGER results'!$Q271/'NGER results'!$N271)*P272)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q271/'NGER results'!$N271)*Q272),0,('NGER results'!$Q271/'NGER results'!$N271)*Q272)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q271/'NGER results'!$N271)*R272),0,('NGER results'!$Q271/'NGER results'!$N271)*R272)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q271/'NGER results'!$N271)*S272),0,('NGER results'!$Q271/'NGER results'!$N271)*S272)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q271/'NGER results'!$N271)*T272),0,('NGER results'!$Q271/'NGER results'!$N271)*T272)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q271/'NGER results'!$N271)*U272),0,('NGER results'!$Q271/'NGER results'!$N271)*U272)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q271/'NGER results'!$N271)*V272),0,('NGER results'!$Q271/'NGER results'!$N271)*V272)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ272*(1-EXP(-'NGER input 2'!FW270))","v":0},{"$f":"AR272*(1-EXP(-'NGER input 2'!FX270))","v":0},{"$f":"AS272*(1-EXP(-'NGER input 2'!FY270))","v":0},{"$f":"AT272*(1-EXP(-'NGER input 2'!FZ270))","v":0},{"$f":"AU272*(1-EXP(-'NGER input 2'!GA270))","v":0},{"$f":"AV272*(1-EXP(-'NGER input 2'!GB270))","v":0},{"$f":"AW272*(1-EXP(-'NGER input 2'!GC270))","v":0},{"$f":"AX272*(1-EXP(-'NGER input 2'!GD270))","v":0},{"$f":"AY272*(1-EXP(-'NGER input 2'!GE270))","v":0},{"$f":"AZ272*(1-EXP(-'NGER input 2'!GF270))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q271/'NGER results'!$N271)*BA272),0,('NGER results'!$Q271/'NGER results'!$N271)*BA272)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q271/'NGER results'!$N271)*BB272),0,('NGER results'!$Q271/'NGER results'!$N271)*BB272)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q271/'NGER results'!$N271)*BC272),0,('NGER results'!$Q271/'NGER results'!$N271)*BC272)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q271/'NGER results'!$N271)*BD272),0,('NGER results'!$Q271/'NGER results'!$N271)*BD272)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q271/'NGER results'!$N271)*BE272),0,('NGER results'!$Q271/'NGER results'!$N271)*BE272)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q271/'NGER results'!$N271)*BF272),0,('NGER results'!$Q271/'NGER results'!$N271)*BF272)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q271/'NGER results'!$N271)*BG272),0,('NGER results'!$Q271/'NGER results'!$N271)*BG272)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q271/'NGER results'!$N271)*BH272),0,('NGER results'!$Q271/'NGER results'!$N271)*BH272)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q271/'NGER results'!$N271)*BI272),0,('NGER results'!$Q271/'NGER results'!$N271)*BI272)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q271/'NGER results'!$N271)*BJ272),0,('NGER results'!$Q271/'NGER results'!$N271)*BJ272)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A272>=2016,(BA272+M272)*'NGER input 2'!$GS270*1.336*25,(BA272+M272)*'NGER input 2'!$GS270*1.336*25)","v":0},{"$f":"IF($A272>=2016,(BB272+N272)*'NGER input 2'!$GS270*1.336*25,(BB272+N272)*'NGER input 2'!$GS270*1.336*25)","v":0},{"$f":"IF($A272>=2016,(BC272+O272)*'NGER input 2'!$GS270*1.336*25,(BC272+O272)*'NGER input 2'!$GS270*1.336*25)","v":0},{"$f":"IF($A272>=2016,(BD272+P272)*'NGER input 2'!$GS270*1.336*25,(BD272+P272)*'NGER input 2'!$GS270*1.336*25)","v":0},{"$f":"IF($A272>=2016,(BE272+Q272)*'NGER input 2'!$GS270*1.336*25,(BE272+Q272)*'NGER input 2'!$GS270*1.336*25)","v":0},{"$f":"IF($A272>=2016,(BF272+R272)*'NGER input 2'!$GS270*1.336*25,(BF272+R272)*'NGER input 2'!$GS270*1.336*25)","v":0},{"$f":"IF($A272>=2016,(BG272+S272)*'NGER input 2'!$GS270*1.336*25,(BG272+S272)*'NGER input 2'!$GS270*1.336*25)","v":0},{"$f":"IF($A272>=2016,(BH272+T272)*'NGER input 2'!$GS270*1.336*25,(BH272+T272)*'NGER input 2'!$GS270*1.336*25)","v":0},{"$f":"IF($A272>=2016,(BI272+U272)*'NGER input 2'!$GS270*1.336*25,(BI272+U272)*'NGER input 2'!$GS270*1.336*25)","v":0},{"$f":"IF($A272>=2016,(BJ272+V272)*'NGER input 2'!$GS270*1.336*25,(BJ272+V272)*'NGER input 2'!$GS270*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A271","v":267},null,{"$f":"IF(OR('NGER input 2'!$A271=2013,'NGER input 2'!$A271=2014),'NGER input 2'!ES271*'NGER input 2'!FC271*'NGER input 2'!FM271*'NGER input 2'!$GQ271,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A271=2013,'NGER input 2'!$A271=2014),'NGER input 2'!ET271*'NGER input 2'!FD271*'NGER input 2'!FN271*'NGER input 2'!$GQ271,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A271=2013,'NGER input 2'!$A271=2014),'NGER input 2'!EU271*'NGER input 2'!FE271*'NGER input 2'!FO271*'NGER input 2'!$GQ271,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A271=2013,'NGER input 2'!$A271=2014),'NGER input 2'!EV271*'NGER input 2'!FF271*'NGER input 2'!FP271*'NGER input 2'!$GQ271,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A271=2013,'NGER input 2'!$A271=2014),'NGER input 2'!EW271*'NGER input 2'!FG271*'NGER input 2'!FQ271*'NGER input 2'!$GQ271,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A271=2013,'NGER input 2'!$A271=2014),'NGER input 2'!EX271*'NGER input 2'!FH271*'NGER input 2'!FR271*'NGER input 2'!$GQ271,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A271=2013,'NGER input 2'!$A271=2014),'NGER input 2'!EY271*'NGER input 2'!FI271*'NGER input 2'!FS271*'NGER input 2'!$GQ271,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A271=2013,'NGER input 2'!$A271=2014),'NGER input 2'!EZ271*'NGER input 2'!FJ271*'NGER input 2'!FT271*'NGER input 2'!$GQ271,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A271=2013,'NGER input 2'!$A271=2014),'NGER input 2'!FA271*'NGER input 2'!FK271*'NGER input 2'!FU271*'NGER input 2'!$GQ271,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A271=2013,'NGER input 2'!$A271=2014),'NGER input 2'!FB271*'NGER input 2'!FL271*'NGER input 2'!FV271*'NGER input 2'!$GQ271,0)","v":0},{"$f":"C273*(1-EXP(-'NGER input 2'!FW271*(13-'NGER input 2'!$GR271-7)/12))","v":0},{"$f":"D273*(1-EXP(-'NGER input 2'!FX271*(13-'NGER input 2'!$GR271-7)/12))","v":0},{"$f":"E273*(1-EXP(-'NGER input 2'!FY271*(13-'NGER input 2'!$GR271-7)/12))","v":0},{"$f":"F273*(1-EXP(-'NGER input 2'!FZ271*(13-'NGER input 2'!$GR271-7)/12))","v":0},{"$f":"G273*(1-EXP(-'NGER input 2'!GA271*(13-'NGER input 2'!$GR271-7)/12))","v":0},{"$f":"H273*(1-EXP(-'NGER input 2'!GB271*(13-'NGER input 2'!$GR271-7)/12))","v":0},{"$f":"I273*(1-EXP(-'NGER input 2'!GC271*(13-'NGER input 2'!$GR271-7)/12))","v":0},{"$f":"J273*(1-EXP(-'NGER input 2'!GD271*(13-'NGER input 2'!$GR271-7)/12))","v":0},{"$f":"K273*(1-EXP(-'NGER input 2'!GE271*(13-'NGER input 2'!$GR271-7)/12))","v":0},{"$f":"L273*(1-EXP(-'NGER input 2'!GF271*(13-'NGER input 2'!$GR271-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q272/'NGER results'!$N272)*M273),0,('NGER results'!$Q272/'NGER results'!$N272)*M273)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q272/'NGER results'!$N272)*N273),0,('NGER results'!$Q272/'NGER results'!$N272)*N273)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q272/'NGER results'!$N272)*O273),0,('NGER results'!$Q272/'NGER results'!$N272)*O273)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q272/'NGER results'!$N272)*P273),0,('NGER results'!$Q272/'NGER results'!$N272)*P273)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q272/'NGER results'!$N272)*Q273),0,('NGER results'!$Q272/'NGER results'!$N272)*Q273)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q272/'NGER results'!$N272)*R273),0,('NGER results'!$Q272/'NGER results'!$N272)*R273)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q272/'NGER results'!$N272)*S273),0,('NGER results'!$Q272/'NGER results'!$N272)*S273)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q272/'NGER results'!$N272)*T273),0,('NGER results'!$Q272/'NGER results'!$N272)*T273)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q272/'NGER results'!$N272)*U273),0,('NGER results'!$Q272/'NGER results'!$N272)*U273)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q272/'NGER results'!$N272)*V273),0,('NGER results'!$Q272/'NGER results'!$N272)*V273)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ273*(1-EXP(-'NGER input 2'!FW271))","v":0},{"$f":"AR273*(1-EXP(-'NGER input 2'!FX271))","v":0},{"$f":"AS273*(1-EXP(-'NGER input 2'!FY271))","v":0},{"$f":"AT273*(1-EXP(-'NGER input 2'!FZ271))","v":0},{"$f":"AU273*(1-EXP(-'NGER input 2'!GA271))","v":0},{"$f":"AV273*(1-EXP(-'NGER input 2'!GB271))","v":0},{"$f":"AW273*(1-EXP(-'NGER input 2'!GC271))","v":0},{"$f":"AX273*(1-EXP(-'NGER input 2'!GD271))","v":0},{"$f":"AY273*(1-EXP(-'NGER input 2'!GE271))","v":0},{"$f":"AZ273*(1-EXP(-'NGER input 2'!GF271))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q272/'NGER results'!$N272)*BA273),0,('NGER results'!$Q272/'NGER results'!$N272)*BA273)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q272/'NGER results'!$N272)*BB273),0,('NGER results'!$Q272/'NGER results'!$N272)*BB273)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q272/'NGER results'!$N272)*BC273),0,('NGER results'!$Q272/'NGER results'!$N272)*BC273)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q272/'NGER results'!$N272)*BD273),0,('NGER results'!$Q272/'NGER results'!$N272)*BD273)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q272/'NGER results'!$N272)*BE273),0,('NGER results'!$Q272/'NGER results'!$N272)*BE273)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q272/'NGER results'!$N272)*BF273),0,('NGER results'!$Q272/'NGER results'!$N272)*BF273)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q272/'NGER results'!$N272)*BG273),0,('NGER results'!$Q272/'NGER results'!$N272)*BG273)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q272/'NGER results'!$N272)*BH273),0,('NGER results'!$Q272/'NGER results'!$N272)*BH273)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q272/'NGER results'!$N272)*BI273),0,('NGER results'!$Q272/'NGER results'!$N272)*BI273)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q272/'NGER results'!$N272)*BJ273),0,('NGER results'!$Q272/'NGER results'!$N272)*BJ273)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A273>=2016,(BA273+M273)*'NGER input 2'!$GS271*1.336*25,(BA273+M273)*'NGER input 2'!$GS271*1.336*25)","v":0},{"$f":"IF($A273>=2016,(BB273+N273)*'NGER input 2'!$GS271*1.336*25,(BB273+N273)*'NGER input 2'!$GS271*1.336*25)","v":0},{"$f":"IF($A273>=2016,(BC273+O273)*'NGER input 2'!$GS271*1.336*25,(BC273+O273)*'NGER input 2'!$GS271*1.336*25)","v":0},{"$f":"IF($A273>=2016,(BD273+P273)*'NGER input 2'!$GS271*1.336*25,(BD273+P273)*'NGER input 2'!$GS271*1.336*25)","v":0},{"$f":"IF($A273>=2016,(BE273+Q273)*'NGER input 2'!$GS271*1.336*25,(BE273+Q273)*'NGER input 2'!$GS271*1.336*25)","v":0},{"$f":"IF($A273>=2016,(BF273+R273)*'NGER input 2'!$GS271*1.336*25,(BF273+R273)*'NGER input 2'!$GS271*1.336*25)","v":0},{"$f":"IF($A273>=2016,(BG273+S273)*'NGER input 2'!$GS271*1.336*25,(BG273+S273)*'NGER input 2'!$GS271*1.336*25)","v":0},{"$f":"IF($A273>=2016,(BH273+T273)*'NGER input 2'!$GS271*1.336*25,(BH273+T273)*'NGER input 2'!$GS271*1.336*25)","v":0},{"$f":"IF($A273>=2016,(BI273+U273)*'NGER input 2'!$GS271*1.336*25,(BI273+U273)*'NGER input 2'!$GS271*1.336*25)","v":0},{"$f":"IF($A273>=2016,(BJ273+V273)*'NGER input 2'!$GS271*1.336*25,(BJ273+V273)*'NGER input 2'!$GS271*1.336*25)","v":0}]
[{"$f":"'NGER input 2'!A272","v":268},null,{"$f":"IF(OR('NGER input 2'!$A272=2013,'NGER input 2'!$A272=2014),'NGER input 2'!ES272*'NGER input 2'!FC272*'NGER input 2'!FM272*'NGER input 2'!$GQ272,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A272=2013,'NGER input 2'!$A272=2014),'NGER input 2'!ET272*'NGER input 2'!FD272*'NGER input 2'!FN272*'NGER input 2'!$GQ272,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A272=2013,'NGER input 2'!$A272=2014),'NGER input 2'!EU272*'NGER input 2'!FE272*'NGER input 2'!FO272*'NGER input 2'!$GQ272,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A272=2013,'NGER input 2'!$A272=2014),'NGER input 2'!EV272*'NGER input 2'!FF272*'NGER input 2'!FP272*'NGER input 2'!$GQ272,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A272=2013,'NGER input 2'!$A272=2014),'NGER input 2'!EW272*'NGER input 2'!FG272*'NGER input 2'!FQ272*'NGER input 2'!$GQ272,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A272=2013,'NGER input 2'!$A272=2014),'NGER input 2'!EX272*'NGER input 2'!FH272*'NGER input 2'!FR272*'NGER input 2'!$GQ272,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A272=2013,'NGER input 2'!$A272=2014),'NGER input 2'!EY272*'NGER input 2'!FI272*'NGER input 2'!FS272*'NGER input 2'!$GQ272,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A272=2013,'NGER input 2'!$A272=2014),'NGER input 2'!EZ272*'NGER input 2'!FJ272*'NGER input 2'!FT272*'NGER input 2'!$GQ272,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A272=2013,'NGER input 2'!$A272=2014),'NGER input 2'!FA272*'NGER input 2'!FK272*'NGER input 2'!FU272*'NGER input 2'!$GQ272,0)","v":0},{"$f":"IF(OR('NGER input 2'!$A272=2013,'NGER input 2'!$A272=2014),'NGER input 2'!FB272*'NGER input 2'!FL272*'NGER input 2'!FV272*'NGER input 2'!$GQ272,0)","v":0},{"$f":"C274*(1-EXP(-'NGER input 2'!FW272*(13-'NGER input 2'!$GR272-7)/12))","v":0},{"$f":"D274*(1-EXP(-'NGER input 2'!FX272*(13-'NGER input 2'!$GR272-7)/12))","v":0},{"$f":"E274*(1-EXP(-'NGER input 2'!FY272*(13-'NGER input 2'!$GR272-7)/12))","v":0},{"$f":"F274*(1-EXP(-'NGER input 2'!FZ272*(13-'NGER input 2'!$GR272-7)/12))","v":0},{"$f":"G274*(1-EXP(-'NGER input 2'!GA272*(13-'NGER input 2'!$GR272-7)/12))","v":0},{"$f":"H274*(1-EXP(-'NGER input 2'!GB272*(13-'NGER input 2'!$GR272-7)/12))","v":0},{"$f":"I274*(1-EXP(-'NGER input 2'!GC272*(13-'NGER input 2'!$GR272-7)/12))","v":0},{"$f":"J274*(1-EXP(-'NGER input 2'!GD272*(13-'NGER input 2'!$GR272-7)/12))","v":0},{"$f":"K274*(1-EXP(-'NGER input 2'!GE272*(13-'NGER input 2'!$GR272-7)/12))","v":0},{"$f":"L274*(1-EXP(-'NGER input 2'!GF272*(13-'NGER input 2'!$GR272-7)/12))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q273/'NGER results'!$N273)*M274),0,('NGER results'!$Q273/'NGER results'!$N273)*M274)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q273/'NGER results'!$N273)*N274),0,('NGER results'!$Q273/'NGER results'!$N273)*N274)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q273/'NGER results'!$N273)*O274),0,('NGER results'!$Q273/'NGER results'!$N273)*O274)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q273/'NGER results'!$N273)*P274),0,('NGER results'!$Q273/'NGER results'!$N273)*P274)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q273/'NGER results'!$N273)*Q274),0,('NGER results'!$Q273/'NGER results'!$N273)*Q274)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q273/'NGER results'!$N273)*R274),0,('NGER results'!$Q273/'NGER results'!$N273)*R274)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q273/'NGER results'!$N273)*S274),0,('NGER results'!$Q273/'NGER results'!$N273)*S274)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q273/'NGER results'!$N273)*T274),0,('NGER results'!$Q273/'NGER results'!$N273)*T274)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q273/'NGER results'!$N273)*U274),0,('NGER results'!$Q273/'NGER results'!$N273)*U274)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q273/'NGER results'!$N273)*V274),0,('NGER results'!$Q273/'NGER results'!$N273)*V274)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ274*(1-EXP(-'NGER input 2'!FW272))","v":0},{"$f":"AR274*(1-EXP(-'NGER input 2'!FX272))","v":0},{"$f":"AS274*(1-EXP(-'NGER input 2'!FY272))","v":0},{"$f":"AT274*(1-EXP(-'NGER input 2'!FZ272))","v":0},{"$f":"AU274*(1-EXP(-'NGER input 2'!GA272))","v":0},{"$f":"AV274*(1-EXP(-'NGER input 2'!GB272))","v":0},{"$f":"AW274*(1-EXP(-'NGER input 2'!GC272))","v":0},{"$f":"AX274*(1-EXP(-'NGER input 2'!GD272))","v":0},{"$f":"AY274*(1-EXP(-'NGER input 2'!GE272))","v":0},{"$f":"AZ274*(1-EXP(-'NGER input 2'!GF272))","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q273/'NGER results'!$N273)*BA274),0,('NGER results'!$Q273/'NGER results'!$N273)*BA274)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q273/'NGER results'!$N273)*BB274),0,('NGER results'!$Q273/'NGER results'!$N273)*BB274)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q273/'NGER results'!$N273)*BC274),0,('NGER results'!$Q273/'NGER results'!$N273)*BC274)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q273/'NGER results'!$N273)*BD274),0,('NGER results'!$Q273/'NGER results'!$N273)*BD274)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q273/'NGER results'!$N273)*BE274),0,('NGER results'!$Q273/'NGER results'!$N273)*BE274)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q273/'NGER results'!$N273)*BF274),0,('NGER results'!$Q273/'NGER results'!$N273)*BF274)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q273/'NGER results'!$N273)*BG274),0,('NGER results'!$Q273/'NGER results'!$N273)*BG274)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q273/'NGER results'!$N273)*BH274),0,('NGER results'!$Q273/'NGER results'!$N273)*BH274)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q273/'NGER results'!$N273)*BI274),0,('NGER results'!$Q273/'NGER results'!$N273)*BI274)","v":0},{"$f":"IF(ISERROR(('NGER results'!$Q273/'NGER results'!$N273)*BJ274),0,('NGER results'!$Q273/'NGER results'!$N273)*BJ274)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($A274>=2016,(BA274+M274)*'NGER input 2'!$GS272*1.336*25,(BA274+M274)*'NGER input 2'!$GS272*1.336*25)","v":0},{"$f":"IF($A274>=2016,(BB274+N274)*'NGER input 2'!$GS272*1.336*25,(BB274+N274)*'NGER input 2'!$GS272*1.336*25)","v":0},{"$f":"IF($A274>=2016,(BC274+O274)*'NGER input 2'!$GS272*1.336*25,(BC274+O274)*'NGER input 2'!$GS272*1.336*25)","v":0},{"$f":"IF($A274>=2016,(BD274+P274)*'NGER input 2'!$GS272*1.336*25,(BD274+P274)*'NGER input 2'!$GS272*1.336*25)","v":0},{"$f":"IF($A274>=2016,(BE274+Q274)*'NGER input 2'!$GS272*1.336*25,(BE274+Q274)*'NGER input 2'!$GS272*1.336*25)","v":0},{"$f":"IF($A274>=2016,(BF274+R274)*'NGER input 2'!$GS272*1.336*25,(BF274+R274)*'NGER input 2'!$GS272*1.336*25)","v":0},{"$f":"IF($A274>=2016,(BG274+S274)*'NGER input 2'!$GS272*1.336*25,(BG274+S274)*'NGER input 2'!$GS272*1.336*25)","v":0},{"$f":"IF($A274>=2016,(BH274+T274)*'NGER input 2'!$GS272*1.336*25,(BH274+T274)*'NGER input 2'!$GS272*1.336*25)","v":0},{"$f":"IF($A274>=2016,(BI274+U274)*'NGER input 2'!$GS272*1.336*25,(BI274+U274)*'NGER input 2'!$GS272*1.336*25)","v":0},{"$f":"IF($A274>=2016,(BJ274+V274)*'NGER input 2'!$GS272*1.336*25,(BJ274+V274)*'NGER input 2'!$GS272*1.336*25)","v":0}]

{"sheet":"Common parameters","index":11,"n_rows":60,"n_cols":227,"rows_kept":60,"cut":false,"hidden":true,"merged":[[0,206,0,214],[0,12,0,15],[0,180,0,189],[0,166,0,175],[0,196,0,204],[2,120,2,129],[2,130,2,139],[0,51,0,60],[1,36,1,47],[0,20,0,29],[2,70,2,79],[2,80,2,89],[2,90,2,99],[2,100,2,109],[2,110,2,119]]}
[null,"NGER (Measurement) Determination 2008 as amended section 5.10 (2) (b)",null,null,null,null,null,null,null,null,null,null,"NGER (Measurement) Determination 2008 as amended section 5.10 (3)",null,null,null,null,null,null,null,"NGER (Measurement) Determination 2008 as amended section 5.10 (4)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGER (Measurement) Determination 2008 as amended section 5.12",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGER (Measurement) Determination 2008 as amended section 5.14",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGER threshold test",null,null,null,null,"NGER (Measurement) Determination 2008 as amended Schedule 1 Part 6",null,null,null,null,null,null,null,null,null,null,null,null,null,"NGER (Measurement) Determination 2008 as amended section 5.14A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lookup table 1 for OSCAR 3 waste mix type proportions",null,null,null,null,null,null,null,null,null,"Lookup table 2 for OSCAR 3 waste mix type proportions"]
[null,null,null,1,{"$f":"D2+1","v":2},3,4,5,6,7,8,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"W2+1","v":2},3,4,5,6,7,8,null,null,null,null,null,null,"NGER (Measurement) Determination 2008 as amended section 5.11 (2) (c); (3) (b)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Item",1,2,3,4,5,6,7,8,9,10,null,"NSW",{"$f":"$BS$4","v":"NSW"},null,null,null,null,null,1,{"$f":"BS2+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"CY2+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Within 10% of threshold",null,null,null,null,null,1,2,3,4,5,6,7,8,null,null,null,null,null,"Item",1,2,3,4,5,6,7,8,9,10,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"HA3","v":"Food"},"Paper and cardboard","Garden and green","Wood","Textiles","Sludge","Nappies","Rubber and Leather","Inert waste"]
["Blank; no restrictions","Item","Waste stream","NSW","VIC","QLD","WA","SA","TAS","ACT","NT",null,"all waste streams",null,null,null,null,null,null,null,"Item","Waste stream","NSW","VIC","QLD","WA","SA","TAS","ACT","NT",null,null,null,null,null,null,null,null,"Item",1,2,3,4,5,6,7,8,9,null,null,null,"Waste mix type","Food","Paper and cardboard","Garden and green","Wood","Textiles","Sludge","Nappies","Rubber and Leather","Inert waste (including concrete, metal, plastic and glass)","AWT residue",null,"QLD",{"$f":"$CM$4","v":"QLD, NT"},null,null,null,null,"Item",1,null,null,null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,3,null,null,null,null,null,null,null,null,null,4,null,null,null,null,null,null,null,null,null,5,null,null,null,null,null,null,null,null,null,6,null,null,null,null,null,null,null,null,null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Waste stream restrictions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ERROR - check for input cells that must be left blank",null,"You are within 10% of one or more thresholds. You could consider maintaining records to enable reporting in case your circumstances change such that you need to report",null,null,null,null,"State/Territory","NSW","ACT","VIC","QLD","SA","WA","TAS","NT",null,null,null,null,null,"Waste mix type","Food","Paper and cardboard","Garden and green","Wood","Textiles","Sludge","Nappies","Rubber and leather","Inert waste, including concrete, metal, plastic and glass","AWT residue",null,null,null,null,null,{"$f":"'NGER input 2'!J3","v":"Food"},{"$f":"'NGER input 2'!K3","v":"Paper and cardboard"},{"$f":"'NGER input 2'!L3","v":"Garden and green"},{"$f":"'NGER input 2'!M3","v":"Wood"},{"$f":"'NGER input 2'!N3","v":"Textiles"},{"$f":"'NGER input 2'!O3","v":"Sludge"},{"$f":"'NGER input 2'!P3","v":"Nappies"},{"$f":"'NGER input 2'!Q3","v":"Rubber and Leather"},{"$f":"'NGER input 2'!R3","v":"Inert waste"},null,{"$f":"AN4","v":"Food"},"Paper and paper board","Garden and park","Wood and wood waste","Textiles","Sludge","Nappies","Rubber and Leather","Inert waste (including concrete, metal, plastic and glass)"]
[null,1,"Municipal solid waste",0.31,0.36,0.43,0.26,0.36,0.56999999999999995,0.43,0.43,null,"non-putrescible only",null,null,null,null,{"$f":"R5-1","v":15},{"$f":"'NGER input 1'!$B$24&U4","v":"21001"},"Values being used",1,"Municipal solid waste",{"$f":"IF(ISERROR(VLOOKUP($S4,$W$7:$AH$65537,W$2+4,FALSE)),INDIRECT(ADDRESS($R4,COLUMN())),VLOOKUP($S4,$W$7:$AH$65537,W$2+4,FALSE))/100","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,"Waste mix type","Food","Paper and paper board","Garden and park","Wood and wood waste","Textiles","Sludge","Nappies","Rubber and Leather","Inert waste (including concrete, metal, plastic and glass)",null,null,"Values being used","Degradable organic carbon value",{"$f":"VLOOKUP('NGER input 1'!$B$24,$AY$5:$BI$65536,BA2+2,TRUE)","v":0.15},{"$f":"VLOOKUP('NGER input 1'!$B$24,$AY$5:$BI$65536,BB2+2,TRUE)","v":0.4},{"$f":"VLOOKUP('NGER input 1'!$B$24,$AY$5:$BI$65536,BC2+2,TRUE)","v":0.2},{"$f":"VLOOKUP('NGER input 1'!$B$24,$AY$5:$BI$65536,BD2+2,TRUE)","v":0.43},{"$f":"VLOOKUP('NGER input 1'!$B$24,$AY$5:$BI$65536,BE2+2,TRUE)","v":0.24},{"$f":"VLOOKUP('NGER input 1'!$B$24,$AY$5:$BI$65536,BF2+2,TRUE)","v":0.05},{"$f":"VLOOKUP('NGER input 1'!$B$24,$AY$5:$BI$65536,BG2+2,TRUE)","v":0.24},{"$f":"VLOOKUP('NGER input 1'!$B$24,$AY$5:$BI$65536,BH2+2,TRUE)","v":0.39},{"$f":"VLOOKUP('NGER input 1'!$B$24,$AY$5:$BI$65536,BI2+2,TRUE)","v":0},{"$f":"VLOOKUP('NGER input 1'!$B$24,$AY$5:$BJ$65536,BJ2+2,TRUE)","v":0.08},null,"NT",{"$f":"$CM$4","v":"QLD, NT"},null,null,null,null,"State/Territory","NSW","NSW","NSW","NSW","NSW","NSW","NSW","NSW","NSW","NSW","VIC, WA, SA, TAS, ACT","VIC, WA, SA, TAS, ACT","VIC, WA, SA, TAS, ACT","VIC, WA, SA, TAS, ACT","VIC, WA, SA, TAS, ACT","VIC, WA, SA, TAS, ACT","VIC, WA, SA, TAS, ACT","VIC, WA, SA, TAS, ACT","VIC, WA, SA, TAS, ACT","VIC, WA, SA, TAS, ACT","QLD, NT","QLD, NT","QLD, NT","QLD, NT","QLD, NT","QLD, NT","QLD, NT","QLD, NT","QLD, NT","QLD, NT","Temperate dry","Temperate dry","Temperate dry","Temperate dry","Temperate dry","Temperate dry","Temperate dry","Temperate dry","Temperate dry","Temperate dry","Temperate wet","Temperate wet","Temperate wet","Temperate wet","Temperate wet","Temperate wet","Temperate wet","Temperate wet","Temperate wet","Temperate wet","Tropical dry","Tropical dry","Tropical dry","Tropical dry","Tropical dry","Tropical dry","Tropical dry","Tropical dry","Tropical dry","Tropical dry","Tropical wet","Tropical wet","Tropical wet","Tropical wet","Tropical wet","Tropical wet","Tropical wet","Tropical wet","Tropical wet","Tropical wet",null,null,null,null,null,null,"C & I and C & D only",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ERROR - k value not entered for Method 2/3",null,null,null,null,null,"Values being used","Emission factor",{"$f":"VLOOKUP('NGER input 1'!$B$24,$FJ$5:$FS$65536,FX2+2,TRUE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('NGER input 1'!$B$24,$FJ$5:$FS$65536,FY2+2,TRUE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('NGER input 1'!$B$24,$FJ$5:$FS$65536,FZ2+2,TRUE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('NGER input 1'!$B$24,$FJ$5:$FS$65536,GA2+2,TRUE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('NGER input 1'!$B$24,$FJ$5:$FS$65536,GB2+2,TRUE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('NGER input 1'!$B$24,$FJ$5:$FS$65536,GC2+2,TRUE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('NGER input 1'!$B$24,$FJ$5:$FS$65536,GD2+2,TRUE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('NGER input 1'!$B$24,$FJ$5:$FS$65536,GE2+2,TRUE)","v":{"$error":"#N/A"}},null,null,null,null,"Values being used","DOCF value",{"$f":"VLOOKUP('NGER input 1'!$B$24,$GJ$5:$GU$65536,GL2+2,TRUE)","v":0.84},{"$f":"VLOOKUP('NGER input 1'!$B$24,$GJ$5:$GU$65536,GM2+2,TRUE)","v":0.49},{"$f":"VLOOKUP('NGER input 1'!$B$24,$GJ$5:$GU$65536,GN2+2,TRUE)","v":0.47},{"$f":"VLOOKUP('NGER input 1'!$B$24,$GJ$5:$GU$65536,GO2+2,TRUE)","v":0.23},{"$f":"VLOOKUP('NGER input 1'!$B$24,$GJ$5:$GU$65536,GP2+2,TRUE)","v":0.5},{"$f":"VLOOKUP('NGER input 1'!$B$24,$GJ$5:$GU$65536,GQ2+2,TRUE)","v":0.5},{"$f":"VLOOKUP('NGER input 1'!$B$24,$GJ$5:$GU$65536,GR2+2,TRUE)","v":0.5},{"$f":"VLOOKUP('NGER input 1'!$B$24,$GJ$5:$GU$65536,GS2+2,TRUE)","v":0.5},{"$f":"VLOOKUP('NGER input 1'!$B$24,$GJ$5:$GU$65536,GT2+2,TRUE)","v":0},{"$f":"VLOOKUP('NGER input 1'!$B$24,$GJ$5:$GU$65536,GU2+2,TRUE)","v":0.5}]
[null,2,"Commercial and industrial",0.42,0.24,0.14000000000000001,0.17,0.19,0.33,0.42,0.14000000000000001,null,"C & I and C & D only",null,null,null,null,{"$f":"R6-1","v":16},{"$f":"'NGER input 1'!$B$24&U5","v":"21002"},"Values being used",2,"Commercial and industrial",0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"AI6-1","v":19},1,{"$f":"'NGER input 1'!$B$24&AJ5","v":"21001"},"Values being used","Municipal solid waste default (%)",0.35,0.13,0.16500000000000001,0.01,1.4999999999999999E-2,0,0.04,0.01,0.28000000000000003,null,null,2009,"Degradable organic carbon value",0.15,0.4,0.2,0.43,0.24,0.05,0.24,0.39,0,"N/a",null,"VIC",{"$f":"$CC$4","v":"VIC, WA, SA, TAS, ACT"},null,null,null,null,"Waste mix type","Food","Paper and cardboard","Garden and green","Wood","Textiles","Sludge","Nappies","Rubber and Leather","Inert waste","Alternative waste treatment residues","Food","Paper and cardboard","Garden and green","Wood","Textiles","Sludge","Nappies","Rubber and Leather","Inert waste","Alternative waste treatment residues","Food","Paper and cardboard","Garden and green","Wood","Textiles","Sludge","Nappies","Rubber and Leather","Inert waste","Alternative waste treatment residues","Food","Paper and cardboard","Garden and green","Wood","Textiles","Sludge","Nappies","Rubber and Leather","Inert waste","Alternative waste treatment residues","Food","Paper and cardboard","Garden and green","Wood","Textiles","Sludge","Nappies","Rubber and Leather","Inert waste","Alternative waste treatment residues","Food","Paper and cardboard","Garden and green","Wood","Textiles","Sludge","Nappies","Rubber and Leather","Inert waste","Alternative waste treatment residues","Food","Paper and cardboard","Garden and green","Wood","Textiles","Sludge","Nappies","Rubber and Leather","Inert waste","Alternative waste treatment residues",null,null,null,null,null,null,"Non-putrescible only",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2009,"Emission factor",0.89,0.89,1.22,0.91,0.84,0.87,0.12,0.69,null,null,null,null,2009,"DOCF value",0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,"N/a"]
[null,3,"Construction and demolition",0.27,0.4,0.43,0.56999999999999995,0.45,0.1,0.15,0.43,null,null,null,null,null,null,{"$f":"ROW(OFFSET($AM$3,COUNTA($AQ:$AQ)-5,0))","v":17},{"$f":"'NGER input 1'!$B$24&U6","v":"21003"},"Values being used",3,"Construction and demolition",0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"AI7-1","v":20},2,{"$f":"'NGER input 1'!$B$24&AJ6","v":"21002"},"Values being used","Commercial and industrial waste default (%)",0.215,0.155,0.04,0.125,0.04,1.4999999999999999E-2,0,3.5000000000000003E-2,0.375,null,null,2013,"Degradable organic carbon value",0.15,0.4,0.2,0.43,0.24,0.05,0.24,0.39,0,0.08,null,"WA",{"$f":"$CC$4","v":"VIC, WA, SA, TAS, ACT"},null,null,null,null,null,{"$f":"BS4&BS5","v":"NSWFood"},"NSWPaper and cardboard","NSWGarden and green","NSWWood","NSWTextiles","NSWSludge","NSWNappies","NSWRubber and Leather","NSWInert waste","NSWAlternative waste treatment residues","VIC, WA, SA, TAS, ACTFood","VIC, WA, SA, TAS, ACTPaper and cardboard","VIC, WA, SA, TAS, ACTGarden and green","VIC, WA, SA, TAS, ACTWood","VIC, WA, SA, TAS, ACTTextiles","VIC, WA, SA, TAS, ACTSludge","VIC, WA, SA, TAS, ACTNappies","VIC, WA, SA, TAS, ACTRubber and Leather","VIC, WA, SA, TAS, ACTInert waste","VIC, WA, SA, TAS, ACTAlternative waste treatment residues","QLD, NTFood","QLD, NTPaper and cardboard","QLD, NTGarden and green","QLD, NTWood","QLD, NTTextiles","QLD, NTSludge","QLD, NTNappies","QLD, NTRubber and Leather","QLD, NTInert waste","QLD, NTAlternative waste treatment residues","Temperate dryFood","Temperate dryPaper and cardboard",{"$f":"CY4&CY5","v":"Temperate dryGarden and green"},"Temperate dryWood","Temperate dryTextiles","Temperate drySludge","Temperate dryNappies","Temperate dryRubber and Leather","Temperate dryInert waste","Temperate dryAlternative waste treatment residues","Temperate wetFood","Temperate wetPaper and cardboard","Temperate wetGarden and green","Temperate wetWood","Temperate wetTextiles","Temperate wetSludge","Temperate wetNappies","Temperate wetRubber and Leather","Temperate wetInert waste","Temperate wetAlternative waste treatment residues","Tropical dryFood","Tropical dryPaper and cardboard","Tropical dryGarden and green","Tropical dryWood","Tropical dryTextiles","Tropical drySludge","Tropical dryNappies","Tropical dryRubber and Leather","Tropical dryInert waste","Tropical dryAlternative waste treatment residues","Tropical wetFood","Tropical wetPaper and cardboard","Tropical wetGarden and green","Tropical wetWood",{"$f":"EE4&EE5","v":"Tropical wetTextiles"},"Tropical wetSludge","Tropical wetNappies","Tropical wetRubber and Leather","Tropical wetInert waste","Tropical wetAlternative waste treatment residues",null,null,null,null,null,null,"C&I only",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ERROR - Method > 1 may be used only if specific information is available on the waste mix types at the landfill.",null,null,null,null,null,2010,"Emission factor",0.89,0.89,1.22,0.89,0.77,0.84,0.23,0.68,null,null,null,null,2012,"DOCF value",0.84,0.49,0.47,0.23,0.5,0.5,0.5,0.5,0,"N/a"]
["C&I and C&D only; non-putrescible only","Item","Waste stream","NSW","VIC","QLD","WA","SA","TAS","ACT","NT",null,"N/a for 2009 reporting - leave cells below blank",null,null,null,null,null,{"$f":"T7&U7","v":"20091"},2009,1,"Municipal solid waste",0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"ROW(OFFSET($AM$3,COUNTA($AQ:$AQ)-1,0))","v":21},3,{"$f":"'NGER input 1'!$B$24&AJ7","v":"21003"},"Values being used","Construction and demolition waste default (%)",0,0.03,0.02,0.06,0,0,0,0,0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SA",{"$f":"$CC$4","v":"VIC, WA, SA, TAS, ACT"},null,null,null,"Values being used (by year)","k values",{"$f":"VLOOKUP('NGER input 1'!$B$24,$BQ$8:$EJ$65536,BS2+2,TRUE)","v":0.185},{"$f":"VLOOKUP('NGER input 1'!$B$24,$BQ$8:$EJ$65536,BT2+2,TRUE)","v":0.06},{"$f":"VLOOKUP('NGER input 1'!$B$24,$BQ$8:$EJ$65536,BU2+2,TRUE)","v":0.1},{"$f":"VLOOKUP('NGER input 1'!$B$24,$BQ$8:$EJ$65536,BV2+2,TRUE)","v":0.03},{"$f":"VLOOKUP('NGER input 1'!$B$24,$BQ$8:$EJ$65536,BW2+2,TRUE)","v":0.06},{"$f":"VLOOKUP('NGER input 1'!$B$24,$BQ$8:$EJ$65536,BX2+2,TRUE)","v":0.185},{"$f":"VLOOKUP('NGER input 1'!$B$24,$BQ$8:$EJ$65536,BY2+2,TRUE)","v":0.06},{"$f":"VLOOKUP('NGER input 1'!$B$24,$BQ$8:$EJ$65536,BZ2+2,TRUE)","v":0.06},{"$f":"VLOOKUP('NGER input 1'!$B$24,$BQ$8:$EJ$65536,CA2+2,TRUE)","v":0},{"$f":"VLOOKUP('NGER input 1'!$B$24,$BQ$8:$EJ$65536,CB2+2,TRUE)","v":0.06},{"$f":"VLOOKUP('NGER input 1'!$B$24,$BQ$8:$EJ$65536,CC2+2,TRUE)","v":0.06},{"$f":"VLOOKUP('NGER input 1'!$B$24,$BQ$8:$EJ$65536,CD2+2,TRUE)","v":0.04},{"$f":"VLOOKUP('NGER input 1'!$B$24,$BQ$8:$EJ$65536,CE2+2,TRUE)","v":0.05},{"$f":"VLOOKUP('NGER input 1'!$B$24,$BQ$8:$EJ$65536,CF2+2,TRUE)","v":0.02},{"$f":"VLOOKUP('NGER input 1'!$B$24,$BQ$8:$EJ$65536,CG2+2,TRUE)","v":0.04},{"$f":"VLOOKUP('NGER input 1'!$B$24,$BQ$8:$EJ$65536,CH2+2,TRUE)","v":0.06},{"$f":"VLOOKUP('NGER input 1'!$B$24,$BQ$8:$EJ$65536,CI2+2,TRUE)","v":0.04},{"$f":"VLOOKUP('NGER input 1'!$B$24,$BQ$8:$EJ$65536,CJ2+2,TRUE)","v":0.04},{"$f":"VLOOKUP('NGER input 1'!$B$24,$BQ$8:$EJ$65536,CK2+2,TRUE)","v":0},{"$f":"VLOOKUP('NGER input 1'!$B$24,$BQ$8:$EJ$65536,CL2+2,TRUE)","v":0.04},{"$f":"VLOOKUP('NGER input 1'!$B$24,$BQ$8:$EJ$65536,CM2+2,TRUE)","v":0.4},{"$f":"VLOOKUP('NGER input 1'!$B$24,$BQ$8:$EJ$65536,CN2+2,TRUE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP('NGER input 1'!$B$24,$BQ$8:$EJ$65536,CO2+2,TRUE)","v":0.17},{"$f":"VLOOKUP('NGER input 1'!$B$24,$BQ$8:$EJ$65536,CP2+2,TRUE)","v":3.5000000000000003E-2},{"$f":"VLOOKUP('NGER input 1'!$B$24,$BQ$8:$EJ$65536,CQ2+2,TRUE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP('NGER input 1'!$B$24,$BQ$8:$EJ$65536,CR2+2,TRUE)","v":0.4},{"$f":"VLOOKUP('NGER input 1'!$B$24,$BQ$8:$EJ$65536,CS2+2,TRUE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP('NGER input 1'!$B$24,$BQ$8:$EJ$65536,CT2+2,TRUE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP('NGER input 1'!$B$24,$BQ$8:$EJ$65536,CU2+2,TRUE)","v":0},{"$f":"VLOOKUP('NGER input 1'!$B$24,$BQ$8:$EJ$65536,CV2+2,TRUE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP('NGER input 1'!$B$24,$BQ$8:$EJ$65536,CW2+2,TRUE)","v":0.06},{"$f":"VLOOKUP('NGER input 1'!$B$24,$BQ$8:$EJ$65536,CX2+2,TRUE)","v":0.04},{"$f":"VLOOKUP('NGER input 1'!$B$24,$BQ$8:$EJ$65536,CY2+2,TRUE)","v":0.05},{"$f":"VLOOKUP('NGER input 1'!$B$24,$BQ$8:$EJ$65536,CZ2+2,TRUE)","v":0.02},{"$f":"VLOOKUP('NGER input 1'!$B$24,$BQ$8:$EJ$65536,DA2+2,TRUE)","v":0.04},{"$f":"VLOOKUP('NGER input 1'!$B$24,$BQ$8:$EJ$65536,DB2+2,TRUE)","v":0.06},{"$f":"VLOOKUP('NGER input 1'!$B$24,$BQ$8:$EJ$65536,DC2+2,TRUE)","v":0.04},{"$f":"VLOOKUP('NGER input 1'!$B$24,$BQ$8:$EJ$65536,DD2+2,TRUE)","v":0.04},{"$f":"VLOOKUP('NGER input 1'!$B$24,$BQ$8:$EJ$65536,DE2+2,TRUE)","v":0},{"$f":"VLOOKUP('NGER input 1'!$B$24,$BQ$8:$EJ$65536,DF2+2,TRUE)","v":0.04},{"$f":"VLOOKUP('NGER input 1'!$B$24,$BQ$8:$EJ$65536,DG2+2,TRUE)","v":0.185},{"$f":"VLOOKUP('NGER input 1'!$B$24,$BQ$8:$EJ$65536,DH2+2,TRUE)","v":0.06},{"$f":"VLOOKUP('NGER input 1'!$B$24,$BQ$8:$EJ$65536,DI2+2,TRUE)","v":0.1},{"$f":"VLOOKUP('NGER input 1'!$B$24,$BQ$8:$EJ$65536,DJ2+2,TRUE)","v":0.03},{"$f":"VLOOKUP('NGER input 1'!$B$24,$BQ$8:$EJ$65536,DK2+2,TRUE)","v":0.06},{"$f":"VLOOKUP('NGER input 1'!$B$24,$BQ$8:$EJ$65536,DL2+2,TRUE)","v":0.185},{"$f":"VLOOKUP('NGER input 1'!$B$24,$BQ$8:$EJ$65536,DM2+2,TRUE)","v":0.06},{"$f":"VLOOKUP('NGER input 1'!$B$24,$BQ$8:$EJ$65536,DN2+2,TRUE)","v":0.06},{"$f":"VLOOKUP('NGER input 1'!$B$24,$BQ$8:$EJ$65536,DO2+2,TRUE)","v":0},{"$f":"VLOOKUP('NGER input 1'!$B$24,$BQ$8:$EJ$65536,DP2+2,TRUE)","v":0.06},{"$f":"VLOOKUP('NGER input 1'!$B$24,$BQ$8:$EJ$65536,DQ2+2,TRUE)","v":8.5000000000000006E-2},{"$f":"VLOOKUP('NGER input 1'!$B$24,$BQ$8:$EJ$65536,DR2+2,TRUE)","v":4.4999999999999998E-2},{"$f":"VLOOKUP('NGER input 1'!$B$24,$BQ$8:$EJ$65536,DS2+2,TRUE)","v":6.5000000000000002E-2},{"$f":"VLOOKUP('NGER input 1'!$B$24,$BQ$8:$EJ$65536,DT2+2,TRUE)","v":2.5000000000000001E-2},{"$f":"VLOOKUP('NGER input 1'!$B$24,$BQ$8:$EJ$65536,DU2+2,TRUE)","v":4.4999999999999998E-2},{"$f":"VLOOKUP('NGER input 1'!$B$24,$BQ$8:$EJ$65536,DV2+2,TRUE)","v":8.5000000000000006E-2},{"$f":"VLOOKUP('NGER input 1'!$B$24,$BQ$8:$EJ$65536,DW2+2,TRUE)","v":4.4999999999999998E-2},{"$f":"VLOOKUP('NGER input 1'!$B$24,$BQ$8:$EJ$65536,DX2+2,TRUE)","v":4.4999999999999998E-2},{"$f":"VLOOKUP('NGER input 1'!$B$24,$BQ$8:$EJ$65536,DY2+2,TRUE)","v":0},{"$f":"VLOOKUP('NGER input 1'!$B$24,$BQ$8:$EJ$65536,DZ2+2,TRUE)","v":4.4999999999999998E-2},{"$f":"VLOOKUP('NGER input 1'!$B$24,$BQ$8:$EJ$65536,EA2+2,TRUE)","v":0.4},{"$f":"VLOOKUP('NGER input 1'!$B$24,$BQ$8:$EJ$65536,EB2+2,TRUE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP('NGER input 1'!$B$24,$BQ$8:$EJ$65536,EC2+2,TRUE)","v":0.17},{"$f":"VLOOKUP('NGER input 1'!$B$24,$BQ$8:$EJ$65536,ED2+2,TRUE)","v":3.5000000000000003E-2},{"$f":"VLOOKUP('NGER input 1'!$B$24,$BQ$8:$EJ$65536,EE2+2,TRUE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP('NGER input 1'!$B$24,$BQ$8:$EJ$65536,EF2+2,TRUE)","v":0.4},{"$f":"VLOOKUP('NGER input 1'!$B$24,$BQ$8:$EJ$65536,EG2+2,TRUE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP('NGER input 1'!$B$24,$BQ$8:$EJ$65536,EH2+2,TRUE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP('NGER input 1'!$B$24,$BQ$8:$EJ$65536,EI2+2,TRUE)","v":0},{"$f":"VLOOKUP('NGER input 1'!$B$24,$BQ$8:$EJ$65536,EJ2+2,TRUE)","v":7.0000000000000007E-2},null,null,null,null,null,null,"C&D only",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ERROR - check for input cells that require input",null,null,null,null,null,2011,"Emission factor",0.9,0.9,1.23,0.89,0.72,0.82,0.32,0.68,null,null,null,null,2013,"DOCF value",0.84,0.49,0.47,0.23,0.5,0.5,0.5,0.5,0,0.5]
[null,1,"Municipal solid waste",0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"T8&U8","v":"20092"},2009,2,"Commercial and industrial",61,38,25,23,30,77,74,25,null,null,null,null,null,1,{"$f":"AL8&AJ8","v":"20091"},2009,"Municipal solid waste default (%)",26,26,10,2,4,0,6,0,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TAS",{"$f":"$CC$4","v":"VIC, WA, SA, TAS, ACT"},null,null,null,2009,"k values",0.185,0.06,0.1,0.03,0.06,0.185,0.06,0.06,0,"N/a",0.06,0.04,0.05,0.02,0.04,0.06,0.06,0.04,0,"N/a",0.4,7.0000000000000007E-2,0.17,3.5000000000000003E-2,7.0000000000000007E-2,0.4,7.0000000000000007E-2,7.0000000000000007E-2,0,"N/a","N/a","N/a","N/a","N/a","N/a","N/a","N/a","N/a","N/a","N/a","N/a","N/a","N/a","N/a","N/a","N/a","N/a","N/a","N/a","N/a","N/a","N/a","N/a","N/a","N/a","N/a","N/a","N/a","N/a","N/a","N/a","N/a","N/a","N/a","N/a","N/a","N/a","N/a","N/a","N/a",null,null,null,null,null,null,"all waste streams",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2012,"Emission factor",0.89,0.89,1.21,0.88,0.68,0.8,0.3,0.67]
[null,2,"Commercial and industrial",0.61,0.38,0.25,0.23,0.3,0.77,0.74,0.25,null,null,null,null,null,null,null,{"$f":"T9&U9","v":"20093"},2009,3,"Construction and demolition",39,63,75,77,70,23,26,75,null,null,null,null,null,2,"20092",2009,"Commercial and industrial waste default (%)",6,55,3,14,2,3,0,1,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ACT",{"$f":"$CC$4","v":"VIC, WA, SA, TAS, ACT"},null,null,null,2013,"k values",0.185,0.06,0.1,0.03,0.06,0.185,0.06,0.06,0,0.06,0.06,0.04,0.05,0.02,0.04,0.06,0.04,0.04,0,0.04,0.4,7.0000000000000007E-2,0.17,3.5000000000000003E-2,7.0000000000000007E-2,0.4,7.0000000000000007E-2,7.0000000000000007E-2,0,7.0000000000000007E-2,0.06,0.04,0.05,0.02,0.04,0.06,0.04,0.04,0,0.04,0.185,0.06,0.1,0.03,0.06,0.185,0.06,0.06,0,0.06,8.5000000000000006E-2,4.4999999999999998E-2,6.5000000000000002E-2,2.5000000000000001E-2,4.4999999999999998E-2,8.5000000000000006E-2,4.4999999999999998E-2,4.4999999999999998E-2,0,4.4999999999999998E-2,0.4,7.0000000000000007E-2,0.17,3.5000000000000003E-2,7.0000000000000007E-2,0.4,7.0000000000000007E-2,7.0000000000000007E-2,0,7.0000000000000007E-2]
[null,3,"Construction and demolition",0.39,0.62,0.75,0.77,0.7,0.22999999999999998,0.26,0.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"20093",2009,"Construction and demolition waste default (%)",0,3,2,6,0,0,0,0,89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Temperate dry","Temperate dry"]
["C&I only","Item","Waste stream","NSW","VIC","QLD","WA","SA","TAS","ACT","NT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"20101",2010,"Municipal solid waste default (%)",35,13,16.5,1,1.5,0,4,1,28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Temperate wet","Temperate wet"]
[null,1,"Municipal solid waste",0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"20102",2010,"Commercial and industrial waste default (%)",21.5,15.5,4,12.5,4,1.5,0,3.5,37.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tropical dry","Tropical dry"]
[null,2,"Commercial and industrial",1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"20103",2010,"Construction and demolition waste default (%)",0,3,2,6,0,0,0,0,89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tropical wet","Tropical wet"]
[null,3,"Construction and demolition",0,0,0,0,0,0,0,0]
["C&D only","Item","Waste stream","NSW","VIC","QLD","WA","SA","TAS","ACT","NT"]
[null,1,"Municipal solid waste",0,0,0,0,0,0,0,0]
[null,2,"Commercial and industrial",0,0,0,0,0,0,0,0]
[null,3,"Construction and demolition",1,1,1,1,1,1,1,1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Validation checks"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Please fix input errors as indicated in \"Inputs and data checks\" worksheet","Please fix input errors as indicated above, starting at the top of the list","Leave blank","Okay","Okay - n/a","Input state/territory for k value (copy/paste from table at right)",null,null,"Input facility specific k value",null,null,"Input sum of incr% used to adjust the default k values",null,null,"GWP (21 or 25) for waste deposited =/> 2018 (for reporting year 2013 & onwards)",null,null,"Was specific information about the waste mix types at the landfill used? (Y or N)",null,null,"Are you estimating maximum capture rate, as opposed to using default 0.75? (Y or N)",null,null,"A2 area",null,null,"A3 area",null,null,"A4 area",null,null,"A5 area",null,null,"Select technique (from table below) used to estimate opening stock of degradable organic carbon"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Input state/territory or climate zone for k value (select from drop-down menu)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Input climate zone to select pre-adjusted k values (select from drop-down menu)"]
[null,null,null,null,{"$f":"'NGER input 1'!A24","v":"Enter reporting year (financial year ending)"},{"$f":"'NGER input 1'!B24","v":2100},null,{"$f":"'NGER input 1'!A5","v":"Enter landfill opening year (financial year ending)"},{"$f":"'NGER input 1'!B5","v":0},null,{"$f":"'NGER input 1'!A6","v":"Select NGER method from drop-down menu"},{"$f":"'NGER input 1'!B6","v":0},null,{"$f":"'NGER input 1'!A7","v":"Input state/territory (select from drop-down menu)"},{"$f":"'NGER input 1'!B7","v":0},null,{"$f":"'NGER input 1'!A8","v":"Leave blank"},{"$f":"'NGER input 1'!B8","v":0},null,{"$f":"'NGER input 1'!#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"'NGER input 1'!A9","v":"Leave blank"},{"$f":"'NGER input 1'!B9","v":0},null,{"$f":"'NGER input 1'!A23","v":"GWP (21 or 25) for waste deposited =/> 2018 (for reporting year 2013 & onwards)"},{"$f":"'NGER input 1'!B23","v":21},null,{"$f":"'NGER input 1'!A10","v":"Leave blank"},{"$f":"'NGER input 1'!B10","v":0},null,{"$f":"'NGER input 1'!$A$11","v":"Leave blank"},{"$f":"'NGER input 1'!$B$11","v":0},null,{"$f":"'NGER input 1'!$A$12","v":"Leave blank"},{"$f":"'NGER input 1'!$B$12","v":0},null,{"$f":"'NGER input 1'!$A$13","v":"Leave blank"},{"$f":"'NGER input 1'!$B$13","v":0},null,{"$f":"'NGER input 1'!$A$14","v":"Leave blank"},{"$f":"'NGER input 1'!$B$14","v":0},null,{"$f":"'NGER input 1'!$A$15","v":"Leave blank"},{"$f":"'NGER input 1'!$B$15","v":0},null,{"$f":"'NGER input 1'!A16","v":"Select technique (from table below) used to estimate opening stock of degradable organic carbon"},{"$f":"'NGER input 1'!B16","v":0}]
[null,null,null,null,"Independent checks",null,null,"Independent checks",null,null,"Independent checks",null,null,"Independent checks",null,null,"Independent checks",null,null,"Independent checks",null,null,"Independent checks",null,null,"Independent checks",null,null,"Independent checks",null,null,"Independent checks",null,null,"Independent checks",null,null,"Independent checks",null,null,"Independent checks",null,null,"Independent checks",null,null,"Independent checks"]
[null,null,null,null,"must contain a value",{"$f":"IF(LEN(G47)>0,F46+1,\"\")","v":1},{"$f":"IF(LEN('NGER input 1'!B$24)=0,\"Error - \"&E47,$O$42)","v":"Okay"},"must contain a value",{"$f":"IF(LEN(J47)>0,I46+1,\"\")","v":1},{"$f":"IF(LEN('NGER input 1'!B$5)=0,\"Error - \"&H47,$O$42)","v":"Error - must contain a value"},"must contain a value",{"$f":"IF(LEN(M47)>0,L46+1,\"\")","v":1},{"$f":"IF(LEN('NGER input 1'!B$6)=0,\"Error - \"&K47,$O$42)","v":"Error - must contain a value"},"must contain a value",{"$f":"IF(LEN(P47)>0,O46+1,\"\")","v":1},{"$f":"IF(LEN('NGER input 1'!B$7)=0,\"Error - \"&N47,$O$42)","v":"Error - must contain a value"},"must be left blank",{"$f":"IF(LEN(S47)>0,R46+1,\"\")","v":1},{"$f":"IF('NGER input 1'!A$8<>$N$42,$P$42,IF(LEN('NGER input 1'!B$8)=0,$O$42,\"Error - \"&Q47))","v":"Okay"},"must be left blank",{"$f":"IF(LEN(V47)>0,U46+1,\"\")","v":{"$error":"#REF!"}},{"$f":"IF('NGER input 1'!#REF!<>$N$42,$P$42,IF(LEN('NGER input 1'!#REF!)=0,$O$42,\"Error - \"&W47))","v":{"$error":"#REF!"}},"must be left blank",{"$f":"IF(LEN(Y47)>0,X46+1,\"\")","v":1},{"$f":"IF('NGER input 1'!$A$9<>$N$42,$P$42,IF(LEN('NGER input 1'!$B$9)=0,$O$42,\"Error - \"&$W$47))","v":"Okay"},"must be left blank",{"$f":"IF(LEN(AB47)>0,AA46+1,\"\")","v":1},{"$f":"IF('NGER input 1'!A$23<>$N$42,$P$42,IF(LEN('NGER input 1'!B$23)=0,$O$42,\"Error - \"&Z47))","v":"Okay - n/a"},"must be left blank",{"$f":"IF(LEN(AE47)>0,AD46+1,\"\")","v":1},{"$f":"IF('NGER input 1'!A$10<>$N$42,$P$42,IF(LEN('NGER input 1'!B$10)=0,$O$42,\"Error - \"&AC47))","v":"Okay"},"must be left blank",{"$f":"IF(LEN(AH47)>0,AG46+1,\"\")","v":1},{"$f":"IF('NGER input 1'!A11<>$N$42,$P$42,IF(LEN('NGER input 1'!B$11)=0,$O$42,\"Error - \"&AF47))","v":"Okay"},"must be left blank",{"$f":"IF(LEN(AK47)>0,AJ46+1,\"\")","v":1},{"$f":"IF('NGER input 1'!$A$12<>$N$42,$P$42,IF(LEN('NGER input 1'!$B$12)=0,$O$42,\"Error - \"&AI$47))","v":"Okay"},"must be left blank",{"$f":"IF(LEN(AN47)>0,AM46+1,\"\")","v":1},{"$f":"IF('NGER input 1'!$A$13<>$N$42,$P$42,IF(LEN('NGER input 1'!$B$13)=0,$O$42,\"Error - \"&AL$47))","v":"Okay"},"must be left blank",{"$f":"IF(LEN(AQ47)>0,AP46+1,\"\")","v":1},{"$f":"IF('NGER input 1'!$A$14<>$N$42,$P$42,IF(LEN('NGER input 1'!$B$14)=0,$O$42,\"Error - \"&AO$47))","v":"Okay"},"must be left blank",{"$f":"IF(LEN(AT47)>0,AS46+1,\"\")","v":1},{"$f":"IF('NGER input 1'!$A$15<>$N$42,$P$42,IF(LEN('NGER input 1'!$B$15)=0,$O$42,\"Error - \"&AR$47))","v":"Okay"},"must contain a value",{"$f":"IF(LEN(AW47)>0,AV46+1,\"\")","v":1},{"$f":"IF(LEN('NGER input 1'!B$16)=0,\"Error - \"&AU47,$O$42)","v":"Error - must contain a value"}]
[null,null,null,null,"must not contain spaces",{"$f":"IF(LEN(G48)>0,F47+1,\"\")","v":2},{"$f":"IF(G47=$O$42,IF(COUNTIF('NGER input 1'!B$24,\"* *\"),\"Error - \"&E48,$O$42),\"\")","v":"Okay"},"must not contain spaces",{"$f":"IF(LEN(J48)>0,I47+1,\"\")","v":""},{"$f":"IF(J47=$O$42,IF(COUNTIF('NGER input 1'!B$5,\"* *\"),\"Error - \"&H48,$O$42),\"\")","v":""},"must not contain spaces",{"$f":"IF(LEN(M48)>0,L47+1,\"\")","v":""},{"$f":"IF(M47=$O$42,IF(COUNTIF('NGER input 1'!B$6,\"* *\"),\"Error - \"&K48,$O$42),\"\")","v":""},"must not contain spaces",{"$f":"IF(LEN(P48)>0,O47+1,\"\")","v":""},{"$f":"IF(P47=$O$42,IF(COUNTIF('NGER input 1'!B$7,\"* *\"),\"Error - \"&N48,$O$42),\"\")","v":""},"must contain a value",2,{"$f":"IF(ISERROR(SEARCH($O$42,S47)),\"\",IF('NGER input 1'!A$8=$N$42,$P$42,IF(LEN('NGER input 1'!B$8)>0,$O$42,\"Error - \"&Q48)))","v":"Okay - n/a"},"must contain a value",{"$f":"IF(LEN(V48)>0,U47+1,\"\")","v":""},{"$f":"IF(ISERROR(SEARCH($O$42,V47)),\"\",IF('NGER input 1'!#REF!=$N$42,$P$42,IF(LEN('NGER input 1'!#REF!)>0,$O$42,\"Error - \"&T48)))","v":""},"must contain a value",{"$f":"IF(LEN(Y48)>0,X47+1,\"\")","v":2},{"$f":"IF(ISERROR(SEARCH($O$42,Y47)),\"\",IF('NGER input 1'!$A$9=$N$42,$P$42,IF(LEN('NGER input 1'!$B$9)>0,$O$42,\"Error - \"&W48)))","v":"Okay - n/a"},"must contain a value",{"$f":"IF(LEN(AB48)>0,AA47+1,\"\")","v":2},{"$f":"IF(ISERROR(SEARCH($O$42,AB47)),\"\",IF('NGER input 1'!A$23=$N$42,$P$42,IF(LEN('NGER input 1'!B$23)>0,$O$42,\"Error - \"&Z48)))","v":"Okay"},"must contain a value",{"$f":"IF(LEN(AE48)>0,AD47+1,\"\")","v":2},{"$f":"IF(ISERROR(SEARCH($O$42,AE47)),\"\",IF('NGER input 1'!A$10=$N$42,$P$42,IF(LEN('NGER input 1'!B$10)>0,$O$42,\"Error - \"&AC48)))","v":"Okay - n/a"},"must contain a value",{"$f":"IF(LEN(AH48)>0,AG47+1,\"\")","v":2},{"$f":"IF(ISERROR(SEARCH($O$42,AH47)),\"\",IF('NGER input 1'!A$11=$N$42,$P$42,IF(LEN('NGER input 1'!B$11)>0,$O$42,\"Error - \"&AF48)))","v":"Okay - n/a"},"must contain a value",{"$f":"IF(LEN(AK48)>0,AJ47+1,\"\")","v":2},{"$f":"IF(ISERROR(SEARCH($O$42,AK47)),\"\",IF('NGER input 1'!$A$12=$N$42,$P$42,IF(LEN('NGER input 1'!$B$12)>0,$O$42,\"Error - \"&AI48)))","v":"Okay - n/a"},"must contain a value",{"$f":"IF(LEN(AN48)>0,AM47+1,\"\")","v":2},{"$f":"IF(ISERROR(SEARCH($O$42,AN47)),\"\",IF('NGER input 1'!$A$13=$N$42,$P$42,IF(LEN('NGER input 1'!$B$13)>0,$O$42,\"Error - \"&AL48)))","v":"Okay - n/a"},"must contain a value",{"$f":"IF(LEN(AQ48)>0,AP47+1,\"\")","v":2},{"$f":"IF(ISERROR(SEARCH($O$42,AQ47)),\"\",IF('NGER input 1'!$A$14=$N$42,$P$42,IF(LEN('NGER input 1'!$B$14)>0,$O$42,\"Error - \"&AO48)))","v":"Okay - n/a"},"must contain a value",{"$f":"IF(LEN(AT48)>0,AS47+1,\"\")","v":2},{"$f":"IF(ISERROR(SEARCH($O$42,AT47)),\"\",IF('NGER input 1'!$A$15=$N$42,$P$42,IF(LEN('NGER input 1'!$B$15)>0,$O$42,\"Error - \"&AR48)))","v":"Okay - n/a"},"must not contain spaces",{"$f":"IF(LEN(AW48)>0,AV47+1,\"\")","v":""},{"$f":"IF(AW47=$O$42,IF(COUNTIF('NGER input 1'!B$16,\"* *\"),\"Error - \"&AU48,$O$42),\"\")","v":""}]
[null,null,null,null,"must contain a number",{"$f":"IF(LEN(G49)>0,F48+1,\"\")","v":3},{"$f":"IF(G48=$O$42,IF(ISNUMBER('NGER input 1'!B$24),$O$42,\"Error - \"&E49),\"\")","v":"Okay"},"must contain a number",{"$f":"IF(LEN(J49)>0,I48+1,\"\")","v":""},{"$f":"IF(J48=$O$42,IF(ISNUMBER('NGER input 1'!B$5),$O$42,\"Error - \"&H49),\"\")","v":""},"must contain a number",{"$f":"IF(LEN(M49)>0,L48+1,\"\")","v":""},{"$f":"IF(M48=$O$42,IF(ISNUMBER('NGER input 1'!B$6),$O$42,\"Error - \"&K49),\"\")","v":""},"must be Australian state/territory and abbreviated e.g. TAS",{"$f":"IF(LEN(P49)>0,O48+1,\"\")","v":""},{"$f":"IF(P48=$O$42,IF(COUNTIF('Common parameters'!$BL$2:$BL$9,'NGER input 1'!B7),$O$42,\"Error - \"&N49),\"\")","v":""},"must be Australian state/territory and abbreviated e.g. TAS",3,{"$f":"IF(ISERROR(SEARCH($O$42,S48)),\"\",IF('NGER input 1'!A$8<>$Q$42,$P$42,IF(COUNTIF('Common parameters'!$BL$2:$BL$9,'NGER input 1'!B$8),$O$42,\"Error - \"&Q49)))","v":"Okay - n/a"},"must not contain spaces",{"$f":"IF(LEN(V49)>0,U48+1,\"\")","v":""},{"$f":"IF(ISERROR(SEARCH($O$42,V48)),\"\",IF('NGER input 1'!#REF!=$N$42,$P$42,IF(COUNTIF('NGER input 1'!#REF!,\"* *\")=0,$O$42,\"Error - \"&T49)))","v":""},"must not contain spaces",{"$f":"IF(LEN(Y49)>0,X48+1,\"\")","v":3},{"$f":"IF(ISERROR(SEARCH($O$42,Y48)),\"\",IF('NGER input 1'!$A$9=$N$42,$P$42,IF(COUNTIF('NGER input 1'!$B$9,\"* *\")=0,$O$42,\"Error - \"&W49)))","v":"Okay - n/a"},"must not contain spaces",{"$f":"IF(LEN(AB49)>0,AA48+1,\"\")","v":3},{"$f":"IF(ISERROR(SEARCH($O$42,AB48)),\"\",IF('NGER input 1'!A$23=$N$42,$P$42,IF(COUNTIF('NGER input 1'!B$23,\"* *\")=0,$O$42,\"Error - \"&Z49)))","v":"Okay"},"must not contain spaces",{"$f":"IF(LEN(AE49)>0,AD48+1,\"\")","v":3},{"$f":"IF(ISERROR(SEARCH($O$42,AE48)),\"\",IF('NGER input 1'!A$10=$N$42,$P$42,IF(COUNTIF('NGER input 1'!B$10,\"* *\")=0,$O$42,\"Error - \"&AC49)))","v":"Okay - n/a"},"must not contain spaces",{"$f":"IF(LEN(AH49)>0,AG48+1,\"\")","v":3},{"$f":"IF(ISERROR(SEARCH($O$42,AH48)),\"\",IF('NGER input 1'!A$11=$N$42,$P$42,IF(COUNTIF('NGER input 1'!B$11,\"* *\")=0,$O$42,\"Error - \"&AF49)))","v":"Okay - n/a"},"must not contain spaces",{"$f":"IF(LEN(AK49)>0,AJ48+1,\"\")","v":3},{"$f":"IF(ISERROR(SEARCH($O$42,AK48)),\"\",IF('NGER input 1'!$A$12=$N$42,$P$42,IF(COUNTIF('NGER input 1'!$B$12,\"* *\")=0,$O$42,\"Error - \"&AI49)))","v":"Okay - n/a"},"must not contain spaces",{"$f":"IF(LEN(AN49)>0,AM48+1,\"\")","v":3},{"$f":"IF(ISERROR(SEARCH($O$42,AN48)),\"\",IF('NGER input 1'!$A$13=$N$42,$P$42,IF(COUNTIF('NGER input 1'!$B$13,\"* *\")=0,$O$42,\"Error - \"&AL49)))","v":"Okay - n/a"},"must not contain spaces",{"$f":"IF(LEN(AQ49)>0,AP48+1,\"\")","v":3},{"$f":"IF(ISERROR(SEARCH($O$42,AQ48)),\"\",IF('NGER input 1'!$A$14=$N$42,$P$42,IF(COUNTIF('NGER input 1'!$B$14,\"* *\")=0,$O$42,\"Error - \"&AO49)))","v":"Okay - n/a"},"must not contain spaces",{"$f":"IF(LEN(AT49)>0,AS48+1,\"\")","v":3},{"$f":"IF(ISERROR(SEARCH($O$42,AT48)),\"\",IF('NGER input 1'!$A$15=$N$42,$P$42,IF(COUNTIF('NGER input 1'!$B$15,\"* *\")=0,$O$42,\"Error - \"&AR49)))","v":"Okay - n/a"},"must contain a number",{"$f":"IF(LEN(AW49)>0,AV48+1,\"\")","v":""},{"$f":"IF(AW48=$O$42,IF(ISNUMBER('NGER input 1'!B$16),$O$42,\"Error - \"&AU49),\"\")","v":""}]
[null,null,null,null,"year must be an integer",{"$f":"IF(LEN(G50)>0,F49+1,\"\")","v":4},{"$f":"IF(G49=$O$42,IF(INT('NGER input 1'!B$24)='NGER input 1'!B$24,$O$42,\"Error - \"&E50),\"\")","v":"Okay"},"year must be an integer",{"$f":"IF(LEN(J50)>0,I49+1,\"\")","v":""},{"$f":"IF(J49=$O$42,IF(INT('NGER input 1'!B$5)='NGER input 1'!B$5,$O$42,\"Error - \"&H50),\"\")","v":""},"must be an integer",{"$f":"IF(LEN(M50)>0,L49+1,\"\")","v":""},{"$f":"IF(M49=$O$42,IF(INT('NGER input 1'!B$6)='NGER input 1'!B$6,$O$42,\"Error - \"&K50),\"\")","v":""},null,null,null,"must be Australian state/territory (abbreviated e.g. TAS) or climate zone",4,{"$f":"IF(ISERROR(SEARCH($O$42,S49)),\"\",IF('NGER input 1'!A$8<>$Q$43,$P$42,IF(COUNTIF('Common parameters'!$BL$2:$BL$13,'NGER input 1'!B$8),$O$42,\"Error - \"&Q50)))","v":"Okay - n/a"},"must contain a number",{"$f":"IF(LEN(V50)>0,U49+1,\"\")","v":""},{"$f":"IF(ISERROR(SEARCH($O$42,V49)),\"\",IF('NGER input 1'!#REF!=$N$42,$P$42,IF(ISNUMBER('NGER input 1'!#REF!),$O$42,\"Error - \"&T50)))","v":""},"must contain a number",{"$f":"IF(LEN(Y50)>0,X49+1,\"\")","v":4},{"$f":"IF(ISERROR(SEARCH($O$42,Y49)),\"\",IF('NGER input 1'!$A$9=$N$42,$P$42,IF(ISNUMBER('NGER input 1'!$B$9),$O$42,\"Error - \"&W50)))","v":"Okay - n/a"},"must contain a number",{"$f":"IF(LEN(AB50)>0,AA49+1,\"\")","v":4},{"$f":"IF(ISERROR(SEARCH($O$42,AB49)),\"\",IF('NGER input 1'!A$23=$N$42,$P$42,IF(ISNUMBER('NGER input 1'!B$23),$O$42,\"Error - \"&Z50)))","v":"Okay"},"must contain \"y\" or \"n\"",{"$f":"IF(LEN(AE50)>0,AD49+1,\"\")","v":4},{"$f":"IF(ISERROR(SEARCH($O$42,AE49)),\"\",IF('NGER input 1'!A$10=$N$42,$P$42,IF(OR('NGER input 1'!B$10=\"y\",'NGER input 1'!B$10=\"n\"),$O$42,\"Error - \"&AC50)))","v":"Okay - n/a"},"must contain \"y\" or \"n\"",{"$f":"IF(LEN(AH50)>0,AG49+1,\"\")","v":4},{"$f":"IF(ISERROR(SEARCH($O$42,AH49)),\"\",IF('NGER input 1'!A$11=$N$42,$P$42,IF(OR('NGER input 1'!B$11=\"y\",'NGER input 1'!B$11=\"n\"),$O$42,\"Error - \"&AF50)))","v":"Okay - n/a"},"must contain a number",{"$f":"IF(LEN(AK50)>0,AJ49+1,\"\")","v":4},{"$f":"IF(ISERROR(SEARCH($O$42,AK49)),\"\",IF('NGER input 1'!$A$12=$N$42,$P$42,IF(ISNUMBER('NGER input 1'!$B$12),$O$42,\"Error - \"&AI50)))","v":"Okay - n/a"},"must contain a number",{"$f":"IF(LEN(AN50)>0,AM49+1,\"\")","v":4},{"$f":"IF(ISERROR(SEARCH($O$42,AN49)),\"\",IF('NGER input 1'!$A$13=$N$42,$P$42,IF(ISNUMBER('NGER input 1'!$B$13),$O$42,\"Error - \"&AL50)))","v":"Okay - n/a"},"must contain a number",{"$f":"IF(LEN(AQ50)>0,AP49+1,\"\")","v":4},{"$f":"IF(ISERROR(SEARCH($O$42,AQ49)),\"\",IF('NGER input 1'!$A$14=$N$42,$P$42,IF(ISNUMBER('NGER input 1'!$B$14),$O$42,\"Error - \"&AO50)))","v":"Okay - n/a"},"must contain a number",{"$f":"IF(LEN(AT50)>0,AS49+1,\"\")","v":4},{"$f":"IF(ISERROR(SEARCH($O$42,AT49)),\"\",IF('NGER input 1'!$A$15=$N$42,$P$42,IF(ISNUMBER('NGER input 1'!$B$15),$O$42,\"Error - \"&AR50)))","v":"Okay - n/a"},"must be an integer",{"$f":"IF(LEN(AW50)>0,AV49+1,\"\")","v":""},{"$f":"IF(AW49=$O$42,IF(INT('NGER input 1'!B$16)='NGER input 1'!B$16,$O$42,\"Error - \"&AU50),\"\")","v":""}]
[null,null,null,null,"year must be 2009 or later",{"$f":"IF(LEN(G51)>0,F50+1,\"\")","v":5},{"$f":"IF(G50=$O$42,IF('NGER input 1'!B$24>=2009,$O$42,\"Error - \"&E51),\"\")","v":"Okay"},"year must not be negative",{"$f":"IF(LEN(J51)>0,I50+1,\"\")","v":""},{"$f":"IF(J50=$O$42,IF('NGER input 1'!B5>=0,$O$42,\"Error - \"&H51),\"\")","v":""},"must be 1, 2 or 3",{"$f":"IF(LEN(M51)>0,L50+1,\"\")","v":""},{"$f":"IF(M50=$O$42,IF(OR('NGER input 1'!B6=1,'NGER input 1'!B6=2,'NGER input 1'!B6=3),$O$42,\"Error - \"&K51),\"\")","v":""},null,null,null,"must be climate zone",5,{"$f":"IF(ISERROR(SEARCH($O$42,S50)),\"\",IF('NGER input 1'!A$8<>$Q$44,$P$42,IF(COUNTIF('Common parameters'!$BL$10:$BL$13,'NGER input 1'!B$8),$O$42,\"Error - \"&Q51)))","v":"Okay - n/a"},"sub-facility/facility specific k value must be > 0",{"$f":"IF(LEN(V51)>0,U50+1,\"\")","v":""},{"$f":"IF(ISERROR(SEARCH($O$42,V50)),\"\",IF('NGER input 1'!#REF!=$N$42,$P$42,IF('NGER input 1'!#REF!>0,$O$42,\"Error - \"&T51)))","v":""},"sum of incr% must be > -100%",{"$f":"IF(LEN(Y51)>0,X50+1,\"\")","v":5},{"$f":"IF(ISERROR(SEARCH($O$42,Y50)),\"\",IF('NGER input 1'!A$9=$N$42,$P$42,IF('NGER input 1'!B$9>-100,$O$42,\"Error - \"&W51)))","v":"Okay - n/a"},"must be 21 or 25",{"$f":"IF(LEN(AB51)>0,AA50+1,\"\")","v":5},{"$f":"IF(ISERROR(SEARCH($O$42,AB49)),\"\",IF('NGER input 1'!A$23=$N$42,$P$42,IF(OR('NGER input 1'!B$23=21,'NGER input 1'!B$23=25),$O$42,\"Error - \"&Z51)))","v":"Okay"},"must have specific information about waste mix types if using Method 2 or Method 3",{"$f":"IF(LEN(AE51)>0,AD49+1,\"\")","v":4},{"$f":"IF(ISERROR(SEARCH($O$42,AE49)),\"\",IF('NGER input 1'!A$10=$N$42,$P$42,IF('NGER input 1'!B$10=\"y\",$O$42,\"Error - \"&AC51)))","v":"Okay - n/a"},null,null,null,"Must be >/= 0",{"$f":"IF(LEN(AK51)>0,AJ50+1,\"\")","v":5},{"$f":"IF(ISERROR(SEARCH($O$42,AK50)),\"\",IF('NGER input 1'!$A$12=$N$42,$P$42,IF('NGER input 1'!$B$12>=0,$O$42,\"Error - \"&AI51)))","v":"Okay - n/a"},"Must be >/= 0",{"$f":"IF(LEN(AN51)>0,AM50+1,\"\")","v":5},{"$f":"IF(ISERROR(SEARCH($O$42,AN50)),\"\",IF('NGER input 1'!$A$13=$N$42,$P$42,IF('NGER input 1'!$B$13>=0,$O$42,\"Error - \"&AL51)))","v":"Okay - n/a"},"Must be >/= 0",{"$f":"IF(LEN(AQ51)>0,AP50+1,\"\")","v":5},{"$f":"IF(ISERROR(SEARCH($O$42,AQ50)),\"\",IF('NGER input 1'!$A$14=$N$42,$P$42,IF('NGER input 1'!$B$14>=0,$O$42,\"Error - \"&AO51)))","v":"Okay - n/a"},"Must be >/= 0",{"$f":"IF(LEN(AT51)>0,AS50+1,\"\")","v":5},{"$f":"IF(ISERROR(SEARCH($O$42,AT50)),\"\",IF('NGER input 1'!$A$15=$N$42,$P$42,IF('NGER input 1'!$B$15>=0,$O$42,\"Error - \"&AR51)))","v":"Okay - n/a"},"must be 1, 2 or 3",{"$f":"IF(LEN(AW51)>0,AV50+1,\"\")","v":""},{"$f":"IF(AW50=$O$42,IF(AND('NGER input 1'!B16>0,'NGER input 1'!B16<7),$O$42,\"Error - \"&AU51),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"must use same state/territory",6,{"$f":"IF(ISERROR(SEARCH($O$42,S51)),\"\",IF(ISERROR(MATCH('NGER input 1'!B$8,'Common parameters'!$BL$2:$BL$9,0)),$P$42,IF('NGER input 1'!$B$8='NGER input 1'!$B$7,$O$42,\"Error - \"&Q52)))","v":"Okay - n/a"}]
[]
[null,null,null,null,"Summary",null,{"$f":"VLOOKUP(MAX(F47:F51),F47:G51,2)","v":"Okay"},"Summary",null,{"$f":"VLOOKUP(MAX(I47:I51),I47:J51,2)","v":"Error - must contain a value"},"Summary",null,{"$f":"VLOOKUP(MAX(L47:L51),L47:M51,2)","v":"Error - must contain a value"},"Summary",null,{"$f":"VLOOKUP(MAX(O47:O51),O47:P51,2)","v":"Error - must contain a value"},"Summary",null,{"$f":"VLOOKUP(MAX(R47:R52),R47:S52,2)","v":"Okay - n/a"},"Summary",null,{"$f":"VLOOKUP(MAX(U47:U52),U47:V52,2)","v":{"$error":"#REF!"}},"Summary",null,{"$f":"VLOOKUP(MAX(X47:X52),X47:Y52,2)","v":"Okay - n/a"},"Summary",null,{"$f":"VLOOKUP(MAX(AA47:AA52),AA47:AB52,2)","v":"Okay"},"Summary",null,{"$f":"VLOOKUP(MAX(AD47:AD52),AD47:AE52,2)","v":"Okay - n/a"},"Summary",null,{"$f":"VLOOKUP(MAX(AG47:AG52),AG47:AH52,2)","v":"Okay - n/a"},"Summary",null,{"$f":"VLOOKUP(MAX(AJ47:AJ52),AJ47:AK52,2)","v":"Okay - n/a"},"Summary",null,{"$f":"VLOOKUP(MAX(AM47:AM52),AM47:AN52,2)","v":"Okay - n/a"},"Summary",null,{"$f":"VLOOKUP(MAX(AP47:AP52),AP47:AQ52,2)","v":"Okay - n/a"},"Summary",null,{"$f":"VLOOKUP(MAX(AS47:AS52),AS47:AT52,2)","v":"Okay - n/a"},"Summary",null,{"$f":"VLOOKUP(MAX(AV47:AV51),AV47:AW51,2)","v":"Error - must contain a value"}]
[null,null,null,null,"Dependent checks",null,{"$f":"IF(ISNUMBER(SEARCH($O$42,G54)),$O$42,G54)","v":"Okay"},"Dependent checks",null,{"$f":"IF(ISNUMBER(SEARCH($O$42,J54)),$O$42,J54)","v":"Error - must contain a value"},"Dependent checks",null,{"$f":"IF(ISNUMBER(SEARCH($O$42,M54)),$O$42,M54)","v":"Error - must contain a value"},"Dependent checks",null,{"$f":"IF(ISNUMBER(SEARCH($O$42,P54)),$O$42,P54)","v":"Error - must contain a value"},"Dependent checks",null,{"$f":"IF(ISNUMBER(SEARCH($O$42,S54)),$O$42,S54)","v":"Okay"},"Dependent checks",null,{"$f":"IF(ISNUMBER(SEARCH($O$42,V54)),$O$42,V54)","v":{"$error":"#REF!"}},"Dependent checks",null,{"$f":"IF(ISNUMBER(SEARCH($O$42,Y54)),$O$42,Y54)","v":"Okay"},"Dependent checks",null,{"$f":"IF(ISNUMBER(SEARCH($O$42,AB54)),$O$42,AB54)","v":"Okay"},"Dependent checks",null,{"$f":"IF(ISNUMBER(SEARCH($O$42,AE54)),$O$42,AE54)","v":"Okay"},"Dependent checks",null,{"$f":"IF(ISNUMBER(SEARCH($O$42,AH54)),$O$42,AH54)","v":"Okay"},"Dependent checks",null,{"$f":"IF(ISNUMBER(SEARCH($O$42,AK54)),$O$42,AK54)","v":"Okay"},"Dependent checks",null,{"$f":"IF(ISNUMBER(SEARCH($O$42,AN54)),$O$42,AN54)","v":"Okay"},"Dependent checks",null,{"$f":"IF(ISNUMBER(SEARCH($O$42,AQ54)),$O$42,AQ54)","v":"Okay"},"Dependent checks",null,{"$f":"IF(ISNUMBER(SEARCH($O$42,AT54)),$O$42,AT54)","v":"Okay"},"Dependent checks",null,{"$f":"IF(ISNUMBER(SEARCH($O$42,AW54)),$O$42,AW54)","v":"Error - must contain a value"}]
[null,null,null,null,"reporting year must =/> opening year",{"$f":"IF(LEN(G56)>0,F55+1,\"\")","v":1},{"$f":"IF(G54=$O$42,IF('NGER input 1'!B$24>='NGER input 1'!B5,$O$42,\"Error - \"&E56),\"\")","v":"Okay"},"reporting year must =/< opening year",{"$f":"IF(LEN(J56)>0,I55+1,\"\")","v":""},{"$f":"IF(J54=$O$42,IF('NGER input 1'!B$5<='NGER input 1'!B24,$O$42,\"Error - \"&H56),\"\")","v":""}]
[null,null,null,null,"Summary",null,{"$f":"IF(G54=$O$42,VLOOKUP(MAX(F56:F56),F56:G56,2),\"\")","v":"Okay"},"Summary",null,{"$f":"IF(J54=$O$42,VLOOKUP(MAX(I56:I56),I56:J56,2),\"\")","v":""}]
[]
[]
[null,null,null,null,"Master summary",null,{"$f":"IF(LEN(G$57)>0,G$57,G$55)","v":"Okay"},"Master summary",null,{"$f":"IF(LEN(J$57)>0,J$57,J$55)","v":"Error - must contain a value"},"Master summary",null,{"$f":"IF(LEN(M$57)>0,M$57,M$55)","v":"Error - must contain a value"},"Master summary",null,{"$f":"IF(LEN(P$57)>0,P$57,P$55)","v":"Error - must contain a value"},"Master summary",null,{"$f":"IF(LEN(S$57)>0,S$57,S$55)","v":"Okay"},"Master summary",null,{"$f":"IF(LEN(V$57)>0,V$57,V$55)","v":{"$error":"#REF!"}},"Master summary",null,{"$f":"IF(LEN(Y$57)>0,Y$57,Y$55)","v":"Okay"},"Master summary",null,{"$f":"IF(LEN(AB$57)>0,AB$57,AB$55)","v":"Okay"},"Master summary",null,{"$f":"IF(LEN(AE$57)>0,AE$57,AE$55)","v":"Okay"},"Master summary",null,{"$f":"IF(LEN(AH$57)>0,AH$57,AH$55)","v":"Okay"},"Master summary",null,{"$f":"IF(LEN(AK$57)>0,AK$57,AK$55)","v":"Okay"},"Master summary",null,{"$f":"IF(LEN(AN$57)>0,AN$57,AN$55)","v":"Okay"},"Master summary",null,{"$f":"IF(LEN(AQ$57)>0,AQ$57,AQ$55)","v":"Okay"},"Master summary",null,{"$f":"IF(LEN(AT$57)>0,AT$57,AT$55)","v":"Okay"},"Master summary",null,{"$f":"IF(LEN(AW$57)>0,AW$57,AW$55)","v":"Error - must contain a value"}]